Chengdu Xingrong Environment Co., Ltd.
SZSE:000598.SZ
5.29 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,496.497 | 3,463.708 | 5,422.915 | 3,907.848 | 3,676.329 | 3,155.87 | 2,948.871 | 3,743.678 | 4,356.612 | 4,506.311 | 2,629.831 | 3,207.783 | 2,733.573 | 3,603.243 | 2,517.292 | 3,397.685 | 4,294.815 | 2,949.945 | 2,657.25 | 2,949.12 | 1,819.646 | 3,200.213 | 2,278.91 | 2,289.23 | 1,640.246 | 1,980.427 | 2,101.244 | 2,402.966 | 1,688.464 | 1,666.552 | 1,819.251 | 1,670.577 | 1,955.122 | 1,556.509 | 2,397.993 | 2,486.026 | 2,464.133 | 1,607.613 | 2,095 | 2,162.421 | 2,402.841 | 1,400.082 | 1,301.656 | 1,506.883 | 1,745.681 | 2,491.107 | 2,822.633 | 1,253.334 | 1,116.89 | 1,168.063 | 1,401.221 | 1,593.932 | 2,069.844 | 1,197.81 | 2,183.332 | 231.33 | 320.99 | 428.307 | 392.39 | 287.647 | 368.969 | 336.344 | 379.723 | 162.72 | 99.304 | 151.457 | 129.389 | 207.265 | 148.098 | 126.56 | 72.076 | 95.581 | 188.465 | 54.853 | 267.674 | 308.388 | 430.509 | 273.992 | 365.341 | 435.652 | 360.527 | 387.504 | 394.067 | 370.845 | 430.466 | 456.647 | 363.534 | 424.089 | 417.313 | 397.602 | 386.711 | 414.623 | 121.857 | 123.933 | 102.168 | 66.746 | 145.635 | 47.342 | 57.41 | 53.085 | 0 | 25.51 | 0 | 3.878 |
Short Term Investments
| 2.595 | 0 | -1,956.777 | 0 | -1,995.98 | -1,999.412 | -1,951.994 | -2,464.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,131.249 | -1,138.481 | -1,170.457 | -1,153.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 0 | 0 | 22.425 | 19.75 | 20.007 | 14.294 | 18.729 | 17.45 | 16.682 | 18.643 | 15.584 | 13.968 | 12.997 | 13.444 | 12.256 | 12.225 | 16.376 | 18.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.5 | 7.5 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 | 20 | 20 | 20 | 20 | 0 | 30 | 0 | 0 |
Cash and Short Term Investments
| 4,496.497 | 3,463.708 | 5,422.915 | 3,907.848 | 3,676.329 | 3,155.87 | 2,948.871 | 3,743.678 | 4,356.612 | 4,506.311 | 2,629.831 | 3,207.783 | 2,733.573 | 3,603.243 | 2,517.292 | 3,397.685 | 4,294.815 | 2,949.945 | 2,657.25 | 2,949.12 | 1,819.646 | 3,200.213 | 2,278.91 | 2,289.23 | 1,640.246 | 1,980.427 | 2,101.244 | 2,402.966 | 1,688.464 | 1,666.552 | 1,819.251 | 1,670.577 | 1,955.122 | 1,556.509 | 2,397.993 | 2,486.026 | 2,464.133 | 1,607.613 | 2,117.425 | 2,182.171 | 2,422.848 | 1,414.377 | 1,320.385 | 1,524.334 | 1,762.363 | 2,509.749 | 2,838.217 | 1,267.302 | 1,129.886 | 1,181.507 | 1,413.477 | 1,606.157 | 2,086.22 | 1,216.757 | 2,183.332 | 231.33 | 320.99 | 428.307 | 392.39 | 287.647 | 368.969 | 336.344 | 379.723 | 162.72 | 99.304 | 151.457 | 129.389 | 207.265 | 148.098 | 126.56 | 72.076 | 95.581 | 188.465 | 54.853 | 267.674 | 308.388 | 430.509 | 273.992 | 365.341 | 435.652 | 360.527 | 387.504 | 394.067 | 370.845 | 430.466 | 456.647 | 371.034 | 431.589 | 454.813 | 435.102 | 424.211 | 452.123 | 159.357 | 161.433 | 139.668 | 104.246 | 165.635 | 67.342 | 77.41 | 73.085 | 0 | 55.51 | 0 | 3.878 |
Net Receivables
| 3,795.204 | 3,571.28 | 3,589.156 | 3,238.633 | 3,164.484 | 2,982.461 | 3,088.541 | 3,410.048 | 2,677.784 | 2,208.34 | 2,438.29 | 2,131.162 | 2,098.302 | 1,883.062 | 1,741.323 | 1,497.652 | 1,928.277 | 1,996.178 | 1,924.81 | 1,095.931 | 1,005.314 | 861.698 | 844.588 | 817.001 | 800.127 | 780.966 | 805.289 | 742.125 | 688.163 | 656.583 | 564.188 | 516.334 | 500.51 | 533.532 | 535.218 | 465.292 | 591.418 | 494.332 | 462.495 | 452.938 | 0 | 439.5 | 457.867 | 399.321 | 0 | 301.885 | 347.28 | 310.018 | 0 | 0 | 840.944 | 38.867 | 0 | 0 | 0 | 99.601 | 0 | 0 | 0 | 532.141 | 233.251 | 234.723 | 352.968 | 368.977 | 0 | 0 | 0 | 423.831 | 0 | 0 | 0 | 33.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 228.666 | 0 | 0 | 0 | 0 | 0 | 0.014 | 5.296 | 0.178 | 0.376 | 0.29 | 1.004 | 0.903 | 0 | 0.419 | 0 | 0.436 |
Inventory
| 277.347 | 246.167 | 260.24 | 227.975 | 271.552 | 281.641 | 262.845 | 229.691 | 268.113 | 262.838 | 248.091 | 202.854 | 310.79 | 337.432 | 419.563 | 398.733 | 341.163 | 346.495 | 334.404 | 809.338 | 751.767 | 641.993 | 567.233 | 507.781 | 471.093 | 437.217 | 389.53 | 361.351 | 356.496 | 300.039 | 287.323 | 255.014 | 208.195 | 177.168 | 172.42 | 163.583 | 189.968 | 183.557 | 127.192 | 114.936 | 242.162 | 166.05 | 119.079 | 112.039 | 121.452 | 125.853 | 128.003 | 109.092 | 147.905 | 114.029 | 82.821 | 82.404 | 91.296 | 83.937 | 1.649 | 1.528 | 1.029 | 1.159 | 1.18 | 259.205 | 315.522 | 279.053 | 291.994 | 291.751 | 414.861 | 359.62 | 209.984 | 194.408 | 217.911 | 249.785 | 251.793 | 229.59 | 266.399 | 228.566 | 205.112 | 177.834 | 198.442 | 173.661 | 159.657 | 147.748 | 187.233 | 120.861 | 111.302 | 83.344 | 121.421 | 114.884 | 88.555 | 60.937 | 80.888 | 88.905 | 75.499 | 69.656 | 79.36 | 43.608 | 41.096 | 26.624 | 21.887 | 15.502 | 11.858 | 19.638 | 0 | 12.456 | 0 | 8.217 |
Other Current Assets
| 281.748 | 362.392 | 298.842 | 348.341 | 346.513 | 368.943 | 356.047 | 33.519 | 511.08 | 551.868 | 633.37 | 635.644 | 631.194 | 2,517.765 | 762.597 | 703.876 | 551.367 | 492.986 | 444.525 | 372.492 | 296.097 | 337.026 | 311.284 | 273.342 | 316.078 | 332.526 | 303.83 | 1,001.497 | 380.127 | 326.048 | 309.024 | 285.366 | 253.206 | 192.555 | 173.803 | 190.107 | 160.009 | 175.454 | 157.756 | 83.384 | 167.616 | 135.079 | 114.884 | 71.369 | 98.438 | 151.804 | 142.563 | 112.274 | 739 | 962.151 | 772.907 | 427.69 | 533.691 | 488.208 | 111.576 | 428.305 | 79.377 | 75.165 | 70.698 | 69.167 | 105.279 | 97.377 | 366.94 | 384.883 | 463.435 | 479.563 | 420.901 | 314.501 | 439.956 | 404.728 | 424.264 | 491.102 | 442.501 | 414.974 | 378.41 | 439.761 | 372.714 | 443.683 | 505.285 | 590.121 | 346.217 | 334.215 | 410.111 | 478.675 | 224.616 | 286.232 | 281.643 | 182.887 | 237.656 | 190.736 | 51.962 | 184.556 | 152.958 | 154.518 | 107.669 | 113.788 | 119.397 | 46.095 | 67.439 | 53.876 | 94.38 | 41.323 | 87.214 | 25.546 |
Total Current Assets
| 8,850.795 | 7,643.547 | 9,571.152 | 7,722.798 | 7,458.878 | 6,788.915 | 6,656.305 | 7,416.936 | 7,813.589 | 7,529.357 | 5,949.582 | 6,177.443 | 5,773.859 | 6,458.44 | 5,440.775 | 5,995.427 | 7,115.622 | 5,785.604 | 5,360.988 | 5,226.881 | 3,872.823 | 5,040.93 | 4,002.015 | 3,887.354 | 3,227.545 | 3,531.137 | 3,599.893 | 3,765.814 | 3,113.25 | 2,949.222 | 2,979.786 | 2,727.291 | 2,917.033 | 2,459.764 | 3,279.433 | 3,305.008 | 3,405.528 | 2,460.956 | 2,808.372 | 2,830.733 | 3,344.73 | 2,155.005 | 2,012.216 | 2,081.157 | 2,410.972 | 3,089.292 | 3,456.063 | 1,798.685 | 2,365.557 | 2,257.687 | 2,269.205 | 2,111.306 | 2,711.206 | 1,788.902 | 2,296.556 | 326.263 | 401.396 | 504.631 | 464.268 | 890.109 | 1,023.02 | 947.496 | 1,038.657 | 839.355 | 977.6 | 990.64 | 760.274 | 753.345 | 805.965 | 781.073 | 748.134 | 781.628 | 897.365 | 698.393 | 851.196 | 925.983 | 1,001.665 | 891.336 | 1,030.283 | 1,173.521 | 893.976 | 842.58 | 915.481 | 932.864 | 776.504 | 857.763 | 741.232 | 675.413 | 773.357 | 714.742 | 689.56 | 706.335 | 391.675 | 359.573 | 288.439 | 244.836 | 307.006 | 129.297 | 157.421 | 147.267 | 94.38 | 109.48 | 87.214 | 37.766 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 21,201.764 | 21,385.113 | 19,234.703 | 19,900.75 | 17,327.014 | 17,529.153 | 16,715.984 | 15,890.147 | 15,041.018 | 14,508.539 | 14,666.075 | 14,386.954 | 13,651.046 | 13,305.223 | 14,723.783 | 14,381.149 | 13,291.821 | 12,721.578 | 12,385.299 | 12,029.209 | 11,250.22 | 11,107.471 | 10,643.926 | 11,423.918 | 10,386.881 | 10,174.346 | 10,026.522 | 9,774.695 | 9,542.111 | 9,445.342 | 9,423.894 | 10,500.985 | 9,770.721 | 9,341.368 | 8,449.846 | 7,937.311 | 7,421.677 | 7,321.413 | 7,004.112 | 6,692.436 | 6,517.748 | 6,266.527 | 6,181.836 | 6,166.308 | 6,144.666 | 5,705.563 | 5,324.732 | 5,018.042 | 4,064.999 | 3,908.457 | 3,682.103 | 3,691.293 | 3,547.474 | 3,533.76 | 1,134.245 | 1,154.971 | 1,136.702 | 1,158.449 | 1,181.673 | 876.914 | 892.121 | 894.833 | 903.929 | 928.773 | 937.953 | 819.545 | 829.802 | 843.523 | 770.271 | 783.747 | 771.139 | 798.854 | 779.031 | 784.89 | 748.381 | 769.473 | 882.499 | 864.621 | 919.391 | 862.024 | 950.276 | 910.42 | 783.902 | 780.355 | 685.391 | 576.374 | 393.108 | 379.337 | 332.409 | 329.217 | 224.855 | 322.896 | 343.151 | 336.934 | 336.666 | 339.414 | 349.4 | 276.868 | 254.832 | 241.359 | 163.231 | 131.215 | 132.474 | 29.305 |
Goodwill
| 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 1.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,242.834 | 13,045.086 | 13,142.042 | 13,170.096 | 12,925.37 | 11,594.721 | 11,730.239 | 11,457.668 | 11,193.739 | 11,297.267 | 10,913.58 | 10,739.436 | 10,260.727 | 10,009.898 | 7,375.478 | 7,403.231 | 6,260.749 | 6,313.445 | 6,093.929 | 6,156.679 | 5,330.834 | 4,888.039 | 4,949.338 | 4,156.187 | 4,204.963 | 3,947.261 | 3,897.901 | 3,931.214 | 3,859.219 | 3,881.16 | 3,731.086 | 2,701.151 | 2,629.101 | 2,555.869 | 2,540.193 | 2,560.481 | 2,418.826 | 2,440.406 | 2,410.788 | 2,429.612 | 2,078.516 | 2,015.267 | 2,030.237 | 2,045.354 | 1,241.051 | 1,249.675 | 1,258.455 | 1,267.073 | 1,260.675 | 1,268.002 | 1,264.133 | 1,261.414 | 1,243.249 | 1,251.528 | 1,091.325 | 1,098.383 | 1,105.541 | 614.033 | 617.191 | 239.079 | 242.478 | 245.336 | 245.511 | 248.846 | 255.229 | 143.59 | 147.446 | 148.68 | 101.75 | 102.912 | 106.058 | 108.115 | 110.647 | 113.262 | 115.621 | 118.056 | 90.806 | 92.207 | 89.155 | 95.009 | 96.81 | 98.552 | 100.297 | 102.036 | 104.757 | 105.492 | 108.648 | 108.991 | 10.65 | 10.994 | 11.337 | 11.681 | 12.367 | 13.054 | 13.741 | 14.428 | 15.115 | 15.801 | 16.483 | 17.168 | 17.855 | 18.542 | 0 | 19.208 |
Goodwill and Intangible Assets
| 13,244.7 | 13,046.952 | 13,143.908 | 13,171.962 | 12,927.236 | 11,596.587 | 11,732.105 | 11,459.534 | 11,195.605 | 11,299.134 | 10,915.446 | 10,741.302 | 10,262.594 | 10,011.764 | 7,377.344 | 7,405.097 | 6,262.615 | 6,315.311 | 6,095.796 | 6,158.545 | 5,332.7 | 4,889.905 | 4,951.204 | 4,158.053 | 4,206.829 | 3,949.127 | 3,899.767 | 3,933.08 | 3,861.085 | 3,883.026 | 3,732.952 | 2,703.017 | 2,630.967 | 2,557.735 | 2,542.059 | 2,562.347 | 2,420.692 | 2,442.272 | 2,412.654 | 2,431.478 | 2,080.382 | 2,017.133 | 2,032.103 | 2,047.22 | 1,242.917 | 1,251.541 | 1,260.321 | 1,268.939 | 1,262.541 | 1,269.868 | 1,264.133 | 1,261.414 | 1,243.249 | 1,251.528 | 1,091.325 | 1,098.383 | 1,105.541 | 614.033 | 617.191 | 239.079 | 242.478 | 245.336 | 245.511 | 248.846 | 255.229 | 143.59 | 147.446 | 148.68 | 101.75 | 102.912 | 106.058 | 108.115 | 110.647 | 113.262 | 115.621 | 118.056 | 90.806 | 92.207 | 89.155 | 95.009 | 96.81 | 98.552 | 100.297 | 102.036 | 104.757 | 105.492 | 108.648 | 108.991 | 10.65 | 10.994 | 11.337 | 11.681 | 12.367 | 13.054 | 13.741 | 14.428 | 15.115 | 15.801 | 16.483 | 17.168 | 17.855 | 18.542 | 0 | 19.208 |
Long Term Investments
| 0 | 2,311.053 | 1,958.772 | 2,319.79 | 1,997.974 | 2,001.406 | 1,953.989 | 2,466.103 | 1,872.715 | 0 | 0 | 1,915.15 | 1,569.962 | 1,576.545 | 2,309.56 | 2,317.732 | 1,933.048 | 1,566.272 | 1,574.632 | 1,580.384 | 1,206.859 | 1,214.563 | 1,222.219 | 1,120.019 | 1,131.586 | 1,138.805 | 1,170.736 | 1,154.14 | 1,214.295 | 1,219.539 | 640.824 | 638.997 | 114.926 | 109.998 | 75.148 | 137.151 | 131.519 | 129.848 | 134.322 | 87.704 | 1.856 | 9.079 | 9.463 | 9.945 | 10.427 | 10.909 | 11.391 | 11.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.845 | 42.52 | -8.155 | 0 | 0 | -25.5 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 316.636 | 312.927 | 301.226 | 289.838 | 240.667 | 234.143 | 224.333 | 167.695 | 160.717 | 155.285 | 153.419 | 143.313 | 128.134 | 123.574 | 118.731 | 114.296 | 114.569 | 112.337 | 110.075 | 104.434 | 97.507 | 96.121 | 91.192 | 87.635 | 82.953 | 83.774 | 79.256 | 76.877 | 68.874 | 68.164 | 63.617 | 61.988 | 59.666 | 60.292 | 50.004 | 47.859 | 47.249 | 46.366 | 38.098 | 36.247 | 27.106 | 26.464 | 27.386 | 25.899 | 22.414 | 22.033 | 22.064 | 21.118 | 19.656 | 18.014 | 18.486 | 16.658 | 14.964 | 17.175 | 0.71 | 0.613 | 0.595 | 0.44 | 0.433 | 40.091 | 42.584 | 35.901 | 10.684 | 11.782 | 3.257 | 3.614 | 3.426 | 3.426 | 2.889 | 3.168 | 3.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,514.131 | 712.63 | 1,906.505 | 149.886 | 1,878.007 | 1,585.905 | 1,626.948 | 938.195 | 1,545.604 | 3,181.585 | 3,022.203 | 1,147.849 | 965.554 | 869.3 | 835.08 | 666.63 | 275.52 | 213.594 | 322.734 | 238.046 | 389.567 | 392.891 | 389.12 | 244.761 | 293.254 | 153.614 | 92.589 | 50.05 | 94.494 | 98.121 | 287.959 | 287.058 | 874.67 | 167.479 | 161.716 | 212.462 | 318.439 | 299.941 | 72.451 | 72.451 | 78.673 | 72.451 | 72.451 | 72.451 | 262.494 | 262.494 | 227.344 | 227.344 | 9.222 | 9.315 | 9.547 | 9.778 | 10.01 | 10.073 | 10.3 | 7.62 | 7.726 | 7.832 | 7.938 | 28.398 | 28.986 | 29.136 | 29.286 | 29.436 | 27.22 | 26.95 | 27.101 | 27.251 | 1 | 1 | 1 | 7.459 | 8.396 | 8.396 | 8.396 | 8.396 | 9.334 | 9.334 | 9.108 | 9.334 | 4.219 | 2.383 | 2.48 | 2.48 | 1.883 | 1.677 | 7.5 | 7.5 | 37.5 | 0 | 111.889 | 37.5 | 0 | 0 | 0 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 20.958 | 0 |
Total Non-Current Assets
| 38,277.231 | 37,768.675 | 36,545.115 | 35,832.227 | 34,370.899 | 32,947.194 | 32,253.358 | 30,921.674 | 29,815.66 | 29,144.543 | 28,757.144 | 28,334.567 | 26,577.29 | 25,886.406 | 25,364.497 | 24,884.904 | 21,877.573 | 20,929.093 | 20,488.536 | 20,110.618 | 18,276.854 | 17,700.951 | 17,297.661 | 17,034.386 | 16,101.503 | 15,499.666 | 15,268.87 | 14,988.842 | 14,780.859 | 14,714.191 | 14,149.245 | 14,192.045 | 13,450.95 | 12,236.871 | 11,278.774 | 10,897.131 | 10,339.576 | 10,239.84 | 9,661.637 | 9,320.317 | 8,705.764 | 8,391.655 | 8,323.24 | 8,321.823 | 7,682.918 | 7,252.539 | 6,845.851 | 6,547.316 | 5,356.418 | 5,205.654 | 4,974.268 | 4,979.143 | 4,815.696 | 4,812.537 | 2,236.58 | 2,261.587 | 2,250.565 | 1,780.754 | 1,807.235 | 1,184.482 | 1,206.169 | 1,205.205 | 1,189.41 | 1,218.838 | 1,223.659 | 993.699 | 1,007.773 | 1,022.88 | 875.91 | 890.827 | 881.346 | 914.428 | 898.075 | 906.548 | 872.398 | 895.925 | 982.638 | 966.162 | 1,017.653 | 966.367 | 1,051.304 | 1,011.355 | 886.679 | 884.871 | 792.031 | 683.543 | 531.101 | 538.349 | 372.405 | 340.211 | 348.081 | 346.577 | 355.518 | 349.988 | 350.407 | 399.342 | 364.514 | 292.669 | 271.315 | 258.527 | 181.086 | 149.757 | 153.432 | 48.513 |
Total Assets
| 47,128.026 | 45,412.222 | 46,116.267 | 43,555.025 | 41,829.778 | 39,736.109 | 38,909.662 | 38,338.609 | 37,629.249 | 36,673.899 | 34,706.726 | 34,512.011 | 32,351.149 | 32,344.846 | 30,805.272 | 30,880.331 | 28,993.195 | 26,714.696 | 25,849.523 | 25,337.499 | 22,149.678 | 22,741.881 | 21,299.676 | 20,921.74 | 19,329.048 | 19,030.803 | 18,868.763 | 18,754.656 | 17,894.109 | 17,663.413 | 17,129.032 | 16,919.336 | 16,367.983 | 14,696.635 | 14,558.206 | 14,202.139 | 13,745.103 | 12,700.796 | 12,470.009 | 12,151.049 | 12,050.495 | 10,546.66 | 10,335.455 | 10,402.98 | 10,093.89 | 10,341.831 | 10,301.914 | 8,346.001 | 7,721.976 | 7,463.341 | 7,243.473 | 7,090.448 | 7,526.902 | 6,601.439 | 4,533.136 | 2,587.851 | 2,651.96 | 2,285.384 | 2,271.502 | 2,074.591 | 2,229.189 | 2,152.702 | 2,228.067 | 2,058.193 | 2,201.259 | 1,984.339 | 1,768.047 | 1,776.225 | 1,681.875 | 1,671.9 | 1,629.48 | 1,696.056 | 1,795.44 | 1,604.942 | 1,723.594 | 1,821.908 | 1,984.303 | 1,857.498 | 2,047.936 | 2,139.888 | 1,945.28 | 1,853.934 | 1,802.16 | 1,817.735 | 1,568.534 | 1,541.306 | 1,272.333 | 1,213.762 | 1,145.762 | 1,054.953 | 1,037.642 | 1,052.912 | 747.193 | 709.561 | 638.846 | 644.177 | 671.52 | 421.966 | 428.736 | 405.795 | 275.466 | 259.237 | 240.646 | 86.278 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5,418.433 | 5,476.528 | 5,335.789 | 4,463.651 | 5,624.598 | 5,266.606 | 5,302.048 | 3,954.124 | 4,643.564 | 3,111.639 | 4,859.267 | 5,289.629 | 4,714.194 | 4,604.298 | 4,506.763 | 4,993.853 | 3,805.842 | 3,640.294 | 3,444.264 | 3,661.853 | 2,595.699 | 2,486.352 | 2,365.328 | 2,586.09 | 2,011.086 | 2,005.595 | 1,866.893 | 2,110.519 | 2,100.669 | 2,137.3 | 1,956.8 | 2,188.147 | 1,885.511 | 1,806.275 | 1,236.171 | 1,233.5 | 983.073 | 1,052.096 | 818.464 | 959.888 | 898.8 | 793.353 | 785.295 | 933.304 | 450.511 | 398.316 | 348.595 | 369.631 | 287.423 | 257.391 | 249.563 | 254.13 | 428.018 | 447.358 | 248.878 | 517.353 | 355.229 | 64.934 | 62.979 | 72.138 | 220.64 | 300.476 | 338.334 | 317.01 | 263.482 | 220.103 | 151.883 | 177.197 | 151.826 | 161.315 | 158.125 | 211.432 | 150.738 | 114.534 | 142.446 | 236.606 | 211.546 | 162.232 | 192.594 | 221.235 | 84.666 | 45.91 | 42.092 | 59.26 | 53.507 | 43.504 | 47.907 | 54.332 | 50.422 | 57.112 | 24.96 | 59.655 | 32.458 | 31.51 | 26.124 | 26.795 | 56.38 | 21.962 | 14.784 | 11.684 | 0 | 13.608 | 0 | 10.137 |
Short Term Debt
| 20.016 | 1,030.132 | 1,653.446 | 1,462.157 | 0 | 0 | 0 | 0 | 593.277 | 1,052.311 | 1,295.853 | 436.303 | 600.497 | 300.215 | 230.215 | 1,653.773 | 350.338 | 750.793 | 750.867 | 700.952 | 507.4 | 600 | 1,778.881 | 1,779.068 | 550 | 1,072.147 | 990 | 1,091.058 | 900.265 | 403.61 | 403.469 | 110 | 360 | 451.405 | 100 | 40 | 0 | 470.17 | 0 | 0 | 0 | 100 | 85.139 | 130 | 330 | 730 | 800 | 1,080.189 | 791.954 | 41.954 | 921.954 | 925.08 | 0 | 100 | 100 | 144.413 | 100 | 0 | 0 | 495.4 | 713.08 | 669 | 777.38 | 580.38 | 724.052 | 450 | 426 | 373 | 349 | 379 | 369 | 359 | 446 | 351 | 403 | 399 | 484 | 435 | 572 | 582 | 521.7 | 511.7 | 466.7 | 458.7 | 383 | 356 | 302 | 245 | 203 | 118 | 115.5 | 111.5 | 68.5 | 28.5 | 22.5 | 50.5 | 11.5 | 8 | 6 | 5 | 0 | 2 | 0 | 2 |
Tax Payables
| 207.75 | 113.622 | 159.241 | 91.143 | 181.234 | 135.601 | 125.239 | 117.573 | 145.303 | 135.015 | 108.113 | 132.206 | 140.882 | 118.157 | 118.519 | 110.828 | 128.321 | 123.86 | 108.883 | 107.555 | 123.947 | 111.654 | 122.792 | 157.197 | 132.627 | 117.952 | 121.721 | 141.769 | 98.069 | 76.526 | 95.531 | 118.692 | 124.393 | 107.117 | 113.895 | 143.648 | 120.402 | 91.192 | 56.035 | 40.521 | 72.829 | 34.626 | 52.535 | 51.236 | 70.428 | 52.606 | 83.169 | 103.236 | 93.805 | 62.786 | 52.14 | 91.011 | 76.041 | 53.184 | 16.327 | 12.672 | 19.103 | 14.751 | 57.269 | 14.736 | 5.196 | 11.943 | 6.015 | 15.279 | 1.86 | 10.298 | 34.092 | 59.149 | 19.29 | 17.846 | 11.916 | 24.855 | 12.342 | 13.189 | 11.848 | 21.774 | 9.196 | 9.419 | 1.812 | 22.819 | 0.816 | 12.149 | 28.664 | 25.722 | 33.818 | 43.219 | 44.543 | 59.012 | 38.232 | 39.995 | 0 | 56.432 | 38.097 | 44.421 | 32.956 | 28.493 | 32.688 | 15.563 | 9.661 | 48.851 | 0 | 1.007 | 0 | 0.072 |
Deferred Revenue
| 0 | 536.733 | 1,785.072 | 588.538 | 1,788.576 | 1,703.226 | 503.471 | 489.391 | 622.565 | 584.14 | 0 | 1,909.641 | 1,590.192 | 1,866.552 | 1,560.201 | 1,738.12 | 1,729.809 | 1,600.334 | 1,437.885 | 750.677 | 842.843 | 821.333 | 962.19 | 784.782 | 762.422 | 759.988 | 781.813 | 765.203 | 653.718 | 705.592 | 699.472 | 659.563 | 701.422 | 685.113 | 786.144 | 618.851 | 537.475 | 548.222 | 586.041 | 443.709 | 492.036 | 415.091 | 563.669 | 461.182 | 530.61 | 474.812 | 531.813 | 532.026 | 570.097 | 568.312 | 591.229 | 468.869 | 415.686 | 384.907 | 96.521 | 97.633 | 141.156 | 0 | 0 | 507.63 | 413.118 | 319.983 | 255.145 | 210.045 | 84.976 | 172.61 | 90.076 | 148.617 | 42.46 | 37.744 | 31.085 | 47.539 | 69.797 | 64.977 | 97.801 | 86.336 | 69.399 | 39.145 | 42.754 | 100.197 | 27.078 | 59.93 | 62.436 | 67.434 | 54.116 | 75.264 | 65.556 | 82.017 | 0 | 0 | 0 | 0 | 0 | 0 | 34.75 | 0 | 35.934 | 17.135 | 56.4 | 52.133 | 0 | 1.484 | 0 | 5.238 |
Other Current Liabilities
| 3,097.59 | 2,038.122 | 1,216.508 | 3,922.973 | 2,423.302 | 1,159.49 | 1,888.824 | 4,077.018 | 1,155.806 | 3,436.124 | 1,586.148 | 1,838.545 | 984.336 | 3,196.867 | 2,304.686 | 1,018.278 | 1,386.406 | 1,170.984 | 1,048.512 | 949.121 | 1,481.754 | 2,683.552 | 1,567.417 | 1,327.19 | 2,411.165 | 371.116 | 457.171 | 291.893 | 942.612 | 1,489.065 | 1,447.755 | 1,474.033 | 1,035.224 | 871.93 | 1,935.257 | 1,119.471 | 1,129.428 | 1,151.255 | 1,761.486 | 1,426.653 | 1,511.42 | 979.947 | 729.445 | 237.382 | 202.68 | 886.826 | 926.117 | 623.102 | 649.635 | 665.107 | 664.421 | 516.891 | 556.664 | 556.773 | 169.019 | 618.058 | 122.725 | 85.742 | 84.96 | 830.031 | 601.98 | 511.521 | 362.522 | 345.705 | 277.86 | 377.296 | 258.742 | 271.445 | 83.707 | 54.347 | 62.028 | 168.042 | 147.078 | 89.673 | 131.316 | 128.185 | 105.249 | 34.238 | 72.342 | 106.239 | 35.738 | 48.992 | 34.718 | 58.09 | 20.929 | 33.712 | 23 | 25.692 | 11.866 | 17.225 | 87.399 | 22.834 | 2.234 | 20.65 | 2.754 | 2.905 | 4.206 | 2.532 | 47.698 | 4.246 | 18.689 | 4.498 | 16.912 | 5.964 |
Total Current Liabilities
| 8,743.789 | 8,658.404 | 8,899.735 | 9,939.924 | 8,745.508 | 8,264.923 | 7,819.582 | 8,148.714 | 7,160.515 | 7,735.088 | 7,849.38 | 8,283.476 | 8,030.101 | 8,857.551 | 7,852.741 | 8,506.403 | 7,400.717 | 6,447.502 | 6,049.782 | 6,170.16 | 4,708.8 | 5,881.558 | 5,834.418 | 5,849.544 | 5,104.877 | 4,326.798 | 4,217.599 | 4,400.443 | 4,041.615 | 4,106.5 | 3,903.555 | 3,890.872 | 3,405.128 | 3,236.726 | 3,385.323 | 3,155.471 | 2,770.378 | 2,764.713 | 2,635.985 | 2,427.063 | 2,483.049 | 2,323.018 | 1,652.413 | 1,813.104 | 1,584.229 | 2,067.747 | 2,157.881 | 2,176.157 | 1,822.817 | 1,027.238 | 1,888.079 | 1,782.923 | 1,060.722 | 1,157.315 | 534.224 | 557.606 | 597.057 | 165.427 | 205.207 | 1,412.305 | 1,540.896 | 1,492.94 | 1,484.251 | 1,258.375 | 1,267.254 | 1,057.697 | 870.717 | 878.955 | 603.823 | 612.509 | 601.069 | 668.677 | 756.158 | 568.396 | 688.61 | 785.565 | 809.992 | 640.889 | 838.747 | 932.294 | 642.92 | 618.751 | 572.175 | 593.844 | 491.254 | 476.434 | 417.45 | 384.036 | 303.521 | 232.332 | 227.859 | 250.421 | 141.288 | 125.081 | 84.334 | 108.694 | 104.773 | 48.056 | 78.143 | 69.781 | 18.689 | 21.112 | 16.912 | 18.173 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14,017.52 | 16,262.88 | 13,691.813 | 13,803.454 | 10,763.101 | 10,281.706 | 10,131.881 | 9,707.186 | 14,065.185 | 9,632.615 | 8,157.645 | 7,906.073 | 6,615.593 | 6,380.738 | 5,972.151 | 5,715.832 | 5,830.175 | 7,304.988 | 4,641.618 | 6,042.417 | 4,576.7 | 4,348.746 | 3,230.521 | 3,066.996 | 2,607.612 | 3,415.586 | 3,450.272 | 3,455.062 | 3,171.265 | 3,177.158 | 3,197.826 | 3,201.337 | 3,267.789 | 2,129.64 | 2,149.584 | 2,152.332 | 1,832.206 | 1,809.003 | 1,978.019 | 1,988.208 | 2,057.17 | 996.723 | 1,001.474 | 1,024.367 | 1,088.991 | 1,071.46 | 1,072.278 | 1,072.109 | 1,092.254 | 1,293.895 | 952.452 | 984.116 | 1,386.536 | 837.115 | 351.989 | 1,129.035 | 434.092 | 586.193 | 591.285 | 17.5 | 26.25 | 35 | 35 | 35 | 79 | 79 | 79 | 79 | 208 | 228 | 228 | 228 | 248 | 248 | 248 | 248 | 248 | 248 | 248 | 248 | 198 | 148 | 148 | 148 | 0 | 0 | 0 | 0 | 2.267 | 2.267 | 0 | 0 | 0 | 0 | 0 | 0 | 8.092 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Deferred Revenue Non-Current
| 163.759 | 121.218 | 179.666 | 138.039 | 137.05 | 138.709 | 119.321 | 122.49 | 125.489 | 126.025 | 127.661 | 119.297 | 117.327 | 118.416 | 119.868 | 121.152 | 98.718 | 100.067 | 99.791 | 100.983 | 102.255 | 103.448 | 93.642 | 94.979 | 94.237 | 94.366 | 96.808 | 96.937 | 85.06 | 85.075 | 85.09 | 85.105 | 84.769 | 84.784 | 84.8 | 84.815 | 84.245 | 84.245 | 84.276 | 84.276 | 64.273 | 64.273 | 724.273 | 3.173 | 724.898 | 724.898 | 724.747 | 724.747 | -477.481 | -149.122 | -357.68 | -389.343 | 87.737 | 290.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -209.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 101.893 | 103.874 | 80.05 | 81.492 | 55.362 | 54.483 | 45.705 | 0 | 0 | 0 | 0 | 3,130.714 | 2,828.08 | 2,807.23 | 2,806.38 | 2,809.01 | 2,503.289 | 1,581.739 | 1,280.889 | 803.519 | 803.429 | 802.379 | 801.329 | 632.759 | 441.109 | 440.059 | 435.209 | 505.639 | 508.389 | 507.339 | 502.455 | 504.435 | 503.385 | 502.335 | 441.863 | 432.663 | 821.573 | 38.146 | 43.221 | 42.819 | 2.666 | 1.809 | 2.474 | 2.282 | 2.167 | 2.461 | 2.002 | 1.76 | 1.614 | 1.681 | 1.503 | 1.499 | 2.195 | 2.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,942.074 | 1,965.932 | 4,831.92 | 1,937.664 | 5,048.457 | 4,806.851 | 4,627.902 | 4,671.627 | 826.318 | 4,407.282 | 3,870.965 | 3,858.909 | 3,493.861 | 626.589 | 607.678 | 584.262 | 274.902 | -1,063.231 | 232.66 | 225.532 | 138.312 | 227.49 | 127.934 | 124.566 | 122.645 | 119.13 | 115.495 | 112.386 | 88.589 | 87.271 | 85.966 | 84.673 | 67.249 | 66.201 | 62.763 | 146.585 | 60.866 | 147.214 | 118.053 | 117.232 | 39.719 | 105.392 | 38.742 | 759.274 | 15.301 | 15.301 | 17.304 | 15.301 | 616.387 | 1,144.773 | 594.773 | 594.773 | 1,386.536 | 837.115 | 35 | -741.343 | 35 | 15 | 15 | 5 | 14.738 | 5 | 5 | 5 | 37.192 | 37.787 | 37.456 | 44.062 | 18.825 | 18.975 | 12.092 | 18.825 | 9.825 | 9.825 | 12.092 | 18.825 | 9.825 | 18.825 | 18.825 | 18.825 | 7.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
Total Non-Current Liabilities
| 19,225.246 | 17,961.526 | 18,783.449 | 15,640.881 | 16,003.969 | 15,143.04 | 14,924.808 | 14,454.417 | 15,016.992 | 14,039.896 | 12,156.27 | 11,884.279 | 10,226.78 | 9,932.973 | 9,506.077 | 9,230.256 | 8,707.085 | 7,823.496 | 7,535.846 | 7,172.451 | 5,620.696 | 5,378.615 | 4,253.425 | 3,919.299 | 3,265.602 | 4,069.14 | 4,097.784 | 4,170.023 | 3,853.302 | 3,856.843 | 3,871.337 | 3,875.55 | 3,923.191 | 2,782.96 | 2,739.009 | 2,731.579 | 2,798.89 | 2,078.609 | 2,223.569 | 2,232.536 | 2,163.827 | 1,102.116 | 1,766.963 | 1,789.096 | 1,831.357 | 1,814.121 | 1,814.328 | 1,813.917 | 1,708.641 | 2,440.349 | 1,548.728 | 1,580.387 | 2,863.004 | 1,967.115 | 386.989 | 387.692 | 469.092 | 601.193 | 606.285 | 22.5 | 40.988 | 40 | 40 | 40 | 116.192 | 116.787 | 116.456 | 123.062 | 226.825 | 247.002 | 240.092 | 246.825 | 257.825 | 257.825 | 260.092 | 266.825 | 257.825 | 266.825 | 266.825 | 266.825 | 205.225 | 148 | 148 | 148 | 0 | 0 | 0 | 0 | 2.267 | 2.267 | 0 | 0 | 0 | 0 | 0 | 0 | 8.092 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
Total Liabilities
| 27,969.035 | 26,619.93 | 27,683.185 | 25,580.805 | 24,749.477 | 23,407.963 | 22,744.39 | 22,603.131 | 22,177.506 | 21,774.985 | 20,005.651 | 20,167.755 | 18,256.881 | 18,790.524 | 17,358.817 | 17,736.659 | 16,107.801 | 14,270.998 | 13,585.628 | 13,342.611 | 10,329.497 | 11,260.173 | 10,087.843 | 9,768.843 | 8,370.479 | 8,395.938 | 8,315.383 | 8,570.466 | 7,894.917 | 7,963.343 | 7,774.892 | 7,766.422 | 7,328.319 | 6,019.686 | 6,124.332 | 5,887.051 | 5,569.268 | 4,843.322 | 4,859.554 | 4,659.599 | 4,646.876 | 3,425.133 | 3,419.376 | 3,602.2 | 3,415.587 | 3,881.868 | 3,972.21 | 3,990.074 | 3,531.458 | 3,467.587 | 3,436.807 | 3,363.31 | 3,923.726 | 3,124.43 | 921.213 | 945.299 | 1,066.149 | 766.62 | 811.492 | 1,434.805 | 1,581.884 | 1,532.94 | 1,524.251 | 1,298.375 | 1,383.445 | 1,174.484 | 987.173 | 1,002.017 | 830.648 | 859.511 | 841.161 | 915.502 | 1,013.983 | 826.221 | 948.702 | 1,052.39 | 1,067.817 | 907.714 | 1,105.572 | 1,199.119 | 848.145 | 766.751 | 720.175 | 741.844 | 491.254 | 476.434 | 417.45 | 384.036 | 305.788 | 234.599 | 227.859 | 250.421 | 141.288 | 125.081 | 84.334 | 108.694 | 112.866 | 48.056 | 78.143 | 69.781 | 18.689 | 21.112 | 19.912 | 21.173 |
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 |
Common Stock
| 2,984.996 | 2,984.996 | 2,984.996 | 2,985.566 | 2,985.566 | 2,985.566 | 2,985.566 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 2,986.219 | 1,493.109 | 1,153.572 | 1,153.572 | 1,153.572 | 1,153.572 | 1,153.572 | 1,153.572 | 576.786 | 576.786 | 462.03 | 462.03 | 462.03 | 462.03 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 302.471 | 232.67 | 232.67 | 232.67 | 232.67 | 232.67 | 232.67 | 232.67 | 232.67 | 193.891 | 193.891 | 193.891 | 193.891 | 176.265 | 0 | 176.265 | 153.45 | 153.45 | 153.45 | 153.45 | 153.45 | 75.5 | 75.5 | 75.5 | 65 | 65 | 65 | 40 |
Retained Earnings
| 12,114.456 | 11,416.349 | 11,452.552 | 10,995.82 | 10,677.329 | 10,034.354 | 9,900.607 | 9,521.227 | 9,308.864 | 8,772.228 | 8,591.37 | 8,238.99 | 8,044.132 | 7,515.245 | 7,406.907 | 7,109.66 | 6,916.127 | 6,534.945 | 6,400.37 | 6,139.092 | 6,052.743 | 5,714.457 | 5,380.088 | 5,316.111 | 5,238.363 | 4,920.157 | 4,852.738 | 4,621.825 | 4,546.916 | 4,256.214 | 4,177.875 | 3,977.28 | 3,895.942 | 3,606.99 | 3,362.369 | 3,260.678 | 3,204.007 | 2,910.958 | 2,659.611 | 2,542.646 | 2,483.26 | 2,204.743 | 1,998.981 | 1,885.008 | 1,808.617 | 1,591.878 | 1,461.708 | 1,258.4 | 1,111.717 | 918.222 | 743.152 | 663.573 | 548.284 | 422.103 | 308.507 | 248.471 | 191.73 | 124.059 | 65.305 | -31.464 | -22.722 | -48.289 | 30.821 | 82.696 | 130.347 | 124.191 | 97.559 | 84.306 | 95.399 | 63.81 | 47.462 | 38.97 | 37.902 | 34.888 | 33.816 | 29.849 | 165.244 | 193.547 | 188.857 | 187.605 | 206.897 | 201.76 | 197.593 | 192.107 | 194.063 | 184.123 | 177.184 | 170.391 | 171.404 | 166.488 | 0 | 151.667 | 129.725 | 108.598 | 88.229 | 69.412 | 72.715 | 42.969 | 25.336 | 10.757 | 53.999 | 35.348 | 23.249 | 6.119 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,362.068 | 2,736.297 | 1,356.119 | 2,356.085 | 973.629 | 2,348.888 | 966.819 | 2,315.291 | 932.965 | 2,311.16 | 931.459 | 2,257.329 | 875.412 | 2,256.404 | 12.147 | 13.005 | 13.03 | 13.338 | 15.207 | 17.247 | 18.591 | 19.416 | 19.502 | 19.268 | 17.792 | 16.011 | 14.195 | 13.406 | 13.155 | 11.845 | 11.1 | 11.066 | 9.554 | 9.043 | 8.225 | 8.106 | 6.718 | 5.401 | 4.909 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,690.285 | 2,671.516 | -69.094 | 2,652.684 | 2,284.466 | 1,306.087 | -73.522 | 745.447 | -76.411 | 2,225.203 | -78.144 | -146.331 | -78.144 | 1,301.799 | 2,166.707 | 1,301.799 | -78.144 | 1,301.799 | -78.144 | 1,301.799 | 2,061.695 | 1,301.799 | 2,132.3 | 1,379.943 | 2,081.041 | 2,079.565 | 2,077.784 | 2,075.967 | 1,998.653 | 1,998.401 | 1,997.092 | 1,379.943 | 1,962.627 | 1,961.116 | 1,960.605 | 1,959.786 | 1,920.564 | 1,918.366 | 1,925.194 | 1,766.177 | 1,900.054 | 1,900.01 | 1,900.01 | 1,899.986 | 1,855.73 | 1,855.73 | 3,348.84 | 1,918.061 | 1,898.5 | 1,898.5 | 1,908.776 | 2,031.185 | 1,900.151 | 2,476.937 | 2,726.63 | 2,617.664 | 932.051 | 932.675 | 932.675 | 1,198.737 | 276.008 | 276.008 | 276.008 | 276.008 | 276.008 | 276.008 | 276.008 | 283.973 | 371.75 | 368.983 | 366.06 | 410.708 | 369.425 | 370.166 | 369.425 | 369.425 | 369.485 | 439.228 | 439.226 | 439.226 | 420.439 | 420.454 | 420.439 | 428.134 | 409.082 | 447.861 | 447.861 | 457.555 | 460.359 | 460.359 | 795.45 | 460.359 | 308.463 | 310.205 | 298.839 | 298.839 | 291.101 | 255.799 | 249.756 | 249.756 | 137.777 | 137.777 | 132.486 | 18.986 |
Total Shareholders Equity
| 17,789.737 | 17,072.862 | 17,104.75 | 16,643.592 | 15,947.361 | 15,299.636 | 15,161.54 | 14,777.796 | 14,533.962 | 13,994.944 | 13,810.604 | 13,458.467 | 13,209.535 | 12,678.675 | 12,571.385 | 12,274.732 | 12,021.395 | 11,640.237 | 11,505.971 | 11,246.562 | 11,100.657 | 10,763.715 | 10,498.606 | 10,444.424 | 10,305.623 | 9,985.94 | 9,916.741 | 9,684.011 | 9,531.788 | 9,240.834 | 9,161.185 | 8,959.845 | 8,844.788 | 8,554.325 | 8,309.192 | 8,206.682 | 8,110.79 | 7,815.542 | 7,571.024 | 7,453.567 | 7,369.533 | 7,090.972 | 6,885.209 | 6,771.212 | 6,650.565 | 6,433.827 | 6,303.656 | 4,330.033 | 4,163.788 | 3,970.294 | 3,805.499 | 3,725.92 | 3,602.007 | 3,475.826 | 3,611.924 | 1,642.552 | 1,585.811 | 1,518.764 | 1,460.01 | 547.366 | 555.757 | 530.19 | 609.3 | 661.175 | 708.826 | 702.67 | 676.038 | 670.75 | 769.62 | 735.263 | 715.993 | 710.424 | 709.797 | 707.525 | 705.711 | 701.744 | 837.2 | 865.445 | 860.753 | 859.501 | 860.006 | 854.884 | 850.702 | 845.216 | 835.815 | 825.875 | 818.936 | 812.143 | 825.654 | 803.112 | 795.45 | 788.291 | 591.637 | 570.511 | 540.518 | 521.702 | 517.266 | 373.91 | 350.592 | 336.013 | 256.776 | 238.125 | 220.735 | 65.105 |
Total Equity
| 19,158.991 | 18,421.132 | 18,433.082 | 17,792.491 | 17,080.3 | 16,328.146 | 16,165.272 | 15,735.478 | 15,451.742 | 14,898.914 | 14,701.075 | 14,344.256 | 14,094.268 | 13,554.323 | 13,446.455 | 13,143.672 | 12,885.394 | 12,443.698 | 12,263.895 | 11,994.888 | 11,820.181 | 11,481.708 | 11,211.833 | 11,152.897 | 10,958.568 | 10,634.865 | 10,553.381 | 10,184.19 | 9,999.192 | 9,700.07 | 9,354.14 | 9,152.913 | 9,039.663 | 8,676.949 | 8,433.874 | 8,315.088 | 8,175.835 | 7,857.474 | 7,610.455 | 7,491.45 | 7,403.619 | 7,121.527 | 6,916.08 | 6,800.78 | 6,678.303 | 6,459.963 | 6,329.704 | 4,355.927 | 4,190.518 | 3,995.754 | 3,806.666 | 3,727.138 | 3,603.176 | 3,477.008 | 3,611.924 | 1,642.552 | 1,585.811 | 1,518.764 | 1,460.01 | 639.786 | 647.305 | 619.762 | 703.816 | 759.818 | 817.813 | 809.855 | 780.875 | 774.208 | 851.227 | 812.389 | 788.318 | 780.554 | 781.457 | 778.72 | 774.892 | 769.517 | 916.486 | 949.783 | 942.364 | 940.77 | 1,097.135 | 1,087.183 | 1,081.984 | 1,075.892 | 1,077.28 | 1,064.872 | 854.883 | 829.726 | 839.974 | 820.354 | 809.783 | 802.491 | 605.905 | 584.48 | 554.512 | 535.484 | 558.654 | 373.91 | 350.592 | 336.013 | 256.776 | 238.125 | 220.735 | 65.105 |
Total Liabilities & Shareholders Equity
| 47,128.026 | 45,412.222 | 46,116.267 | 43,555.025 | 41,829.778 | 39,736.109 | 38,909.662 | 38,338.609 | 37,629.249 | 36,673.899 | 34,706.726 | 34,512.011 | 32,351.149 | 32,344.846 | 30,805.272 | 30,880.331 | 28,993.195 | 26,714.696 | 25,849.523 | 25,337.499 | 22,149.678 | 22,741.881 | 21,299.676 | 20,921.74 | 19,329.048 | 19,030.803 | 18,868.763 | 18,754.656 | 17,894.109 | 17,663.413 | 17,129.032 | 16,919.336 | 16,367.983 | 14,696.635 | 14,558.206 | 14,202.139 | 13,745.103 | 12,700.796 | 12,470.009 | 12,151.049 | 12,050.495 | 10,546.66 | 10,335.455 | 10,402.98 | 10,093.89 | 10,341.831 | 10,301.914 | 8,346.001 | 7,721.976 | 7,463.341 | 7,243.473 | 7,090.448 | 7,526.902 | 6,601.439 | 4,533.136 | 2,587.851 | 2,651.96 | 2,285.384 | 2,271.502 | 2,074.591 | 2,229.189 | 2,152.702 | 2,228.067 | 2,058.193 | 2,201.259 | 1,984.339 | 1,768.047 | 1,776.225 | 1,681.875 | 1,671.9 | 1,629.48 | 1,696.056 | 1,795.44 | 1,604.942 | 1,723.594 | 1,821.908 | 1,984.303 | 1,857.498 | 2,047.936 | 2,139.888 | 1,945.28 | 1,853.934 | 1,802.16 | 1,817.735 | 1,568.534 | 1,541.306 | 1,272.333 | 1,213.762 | 1,145.762 | 1,054.953 | 1,037.642 | 1,052.912 | 747.193 | 709.561 | 638.846 | 644.177 | 671.52 | 421.966 | 428.736 | 405.795 | 275.466 | 259.237 | 240.646 | 86.278 |