Shanxi Meijin Energy Co.,Ltd.
SZSE:000723.SZ
6.8 (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
| 4,474.173 | 3,689.001 | 5,202.396 | 6,149.238 | 5,874.736 | 4,343.198 | 4,504.499 | 4,819.46 | 4,338.16 | 3,069.193 | 1,663.928 | 1,490.988 | 1,270.717 | 1,685.343 | 1,666.136 | 2,769.879 | 1,817.676 | 1,416.666 | 1,242.603 | 1,567.335 | 1,038.84 | 1,009.51 | 870.72 | 1,231.652 | 1,069.359 | 467.658 | 404.469 | 630.636 | 805.767 | 357.753 | 355.603 | 370.781 | 739.492 | 1,271.109 | 1,084.181 | 1,960.301 | 39.44 | 30.873 | 49.499 | 86.516 | 120.545 | 130.548 | 79.273 | 89.839 | 16.761 | 20.445 | 33.623 | 38.611 | 25.239 | 56.228 | 85.372 | 107.495 | 95.22 | 93.587 | 36.542 | 76.076 | 75.435 | 73.15 | 91.684 | 100.36 | 81.791 | 101.03 | 92.759 | 123.056 | 225.729 | 125.647 | 65.091 | 34.323 | 1.357 | 1.693 | 23.296 | 39.219 | 50.075 | 39.99 | 63.28 | 56.886 | 49.701 | 62.456 | 35.519 | 64.233 | 67.207 | 33.674 | 42.258 | 89.139 | 24.406 | 34.651 | 24.685 | 45.51 | 23.65 | 35.343 | 61.573 | 56.203 | 38.488 | 45.204 | 63.415 | 76.352 | 56.388 | 60.019 | 41.248 | 45.979 | 0 | 14.866 |
| Short Term Investments
| 202.967 | 2.102 | 5.242 | 1.091 | 10.684 | 613.732 | 1,369.042 | 2,086.479 | 2,515.325 | 2,214.053 | 3.738 | -3.022 | -3.285 | -3.69 | -3.953 | -4.226 | -5.518 | -5.735 | 1.031 | 0.732 | 0.498 | 0.965 | 0.176 | 2.007 | 0.478 | 0 | 0 | 11.294 | 0 | 11.912 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5.585 | 5.637 | 5.924 | 5.455 | 0 | 5.455 |
| Cash and Short Term Investments
| 4,677.141 | 3,691.103 | 5,207.638 | 6,150.328 | 5,885.419 | 4,956.93 | 5,873.54 | 6,905.94 | 6,853.485 | 5,283.246 | 1,667.666 | 1,490.988 | 1,270.717 | 1,685.343 | 1,666.136 | 2,769.879 | 1,817.676 | 1,416.666 | 1,243.634 | 1,568.066 | 1,039.339 | 1,010.475 | 870.896 | 1,233.659 | 1,069.837 | 467.658 | 404.469 | 641.93 | 805.767 | 369.665 | 355.603 | 370.781 | 739.492 | 1,271.109 | 1,084.181 | 1,960.301 | 39.44 | 30.873 | 49.499 | 86.516 | 120.545 | 130.548 | 79.273 | 89.839 | 16.761 | 20.445 | 33.623 | 38.611 | 25.239 | 56.228 | 85.372 | 107.495 | 95.22 | 93.587 | 36.542 | 76.076 | 75.435 | 114.15 | 91.684 | 100.36 | 81.791 | 101.03 | 92.759 | 123.056 | 225.729 | 125.647 | 65.091 | 34.323 | 1.357 | 1.693 | 23.296 | 39.219 | 50.075 | 39.99 | 63.28 | 56.886 | 49.701 | 62.456 | 35.519 | 64.233 | 67.207 | 33.674 | 42.258 | 89.139 | 24.406 | 34.651 | 24.685 | 45.51 | 23.65 | 35.343 | 61.573 | 56.203 | 38.488 | 45.204 | 63.415 | 76.352 | 61.973 | 65.656 | 47.171 | 51.434 | 0 | 20.321 |
| Net Receivables
| 2,408.983 | 3,096.194 | 2,396.959 | 2,609.968 | 2,781.381 | 2,959.132 | 2,993.638 | 2,960.165 | 2,808.343 | 3,427.862 | 3,324.298 | 3,210.111 | 2,858.49 | 2,984.352 | 4,178.568 | 3,672.536 | 3,359.966 | 3,764.904 | 4,030.88 | 3,854.059 | 4,337.514 | 4,653.621 | 4,930.456 | 3,838.093 | 4,005.581 | 3,824.611 | 3,611.277 | 2,783.101 | 2,573.964 | 2,419.894 | 3,065.088 | 2,349.805 | 2,910.212 | 2,391.797 | 3,521.677 | 4,093.341 | 470.085 | 585.803 | 510.402 | 417.69 | 233.775 | 327.662 | 386.518 | 444.922 | 356.833 | 340.812 | 397.526 | 429.867 | 414.184 | 341.215 | 373.475 | 342.381 | 448.705 | 354.797 | 301.313 | 356.077 | 469.314 | 423.029 | 511.042 | 436.119 | 335.007 | 323.326 | 702.905 | 657.473 | 378.545 | 359.009 | 331.103 | 258.748 | 206.173 | 272.789 | 251.136 | 370.518 | 394.445 | 385.231 | 379.406 | 350.093 | 387.006 | 391.934 | 393.778 | 378.963 | 414.319 | 433.699 | 427.598 | 390.818 | 385.974 | 379.394 | 362.404 | 322.6 | 333.826 | 314.466 | 305.451 | 281.84 | 418.411 | 102.142 | 117.503 | 97.4 | 97.688 | 89.925 | 114.096 | 96.514 | 0 | 15.523 |
| Inventory
| 1,142.573 | 1,419.654 | 1,151.99 | 1,371.24 | 1,264.411 | 1,031.593 | 1,393.807 | 1,323.794 | 1,353.45 | 1,157.692 | 1,744.177 | 1,379.801 | 1,190.109 | 909.665 | 850.411 | 793.996 | 824.879 | 1,167.528 | 1,159.859 | 1,065.193 | 1,072.819 | 1,024.256 | 1,177.352 | 1,964.799 | 1,639.948 | 1,171.771 | 1,411.233 | 1,443.084 | 1,463.499 | 1,384.401 | 1,715.176 | 1,428.44 | 1,219.529 | 1,203.905 | 941.776 | 739.301 | 111.882 | 83.447 | 106.039 | 174.91 | 208.84 | 72.063 | 91.034 | 172.381 | 122.312 | 88.627 | 123.518 | 78.938 | 114.508 | 164.095 | 184.301 | 214.266 | 126.739 | 161.829 | 216.038 | 187.191 | 108.759 | 138.169 | 62.688 | 109.643 | 173.545 | 155.104 | 86.949 | 56.263 | 373.167 | 359.256 | 352.617 | 349.631 | 347.137 | 283.276 | 242.345 | 158.933 | 175.035 | 165.04 | 173.789 | 171.697 | 147.883 | 134.524 | 126.212 | 119.609 | 107.073 | 87.34 | 69.736 | 69.452 | 61.801 | 76.298 | 81.724 | 89.917 | 108.693 | 125.961 | 125.467 | 143.175 | 160.258 | 190.353 | 206.334 | 185.468 | 212.161 | 223.949 | 199.223 | 185.187 | 0 | 157.562 |
| Other Current Assets
| 3,223.732 | 122.352 | 754.722 | 121.602 | 422.131 | 388.095 | 223.119 | 197.575 | 171.329 | 154.022 | 333.12 | 455.883 | 319.264 | 195.192 | 314.543 | 265.386 | 295.152 | 181.442 | 194.759 | 206.043 | 202.565 | 164.464 | 104.143 | 137.984 | 75.985 | 136.887 | 132.418 | 167.193 | 83.639 | 97.948 | 102.882 | 105.172 | 14.267 | 154.22 | 163.78 | 129.238 | -2.752 | -3.481 | -4.67 | -5.451 | -5.251 | -2.877 | -4.982 | -4.9 | -1.08 | -3.403 | -1.302 | -0.53 | -2.509 | -2.023 | -2.015 | -0.847 | -1.29 | -0.848 | -1.215 | -0.649 | -2.637 | -2.144 | -1.923 | -0.704 | -0.75 | -0.492 | -0.511 | -0.459 | -1.8 | -1.091 | -0.583 | -0.156 | -4.594 | -2.179 | -1.381 | -37.454 | -40.775 | -39.074 | -37.753 | -36.199 | -36.404 | -39.866 | -37.135 | -40.693 | -42.536 | -54.655 | -50.975 | -43.364 | -36.975 | -40.141 | -37.876 | -33.948 | -40.225 | -40.265 | -39.522 | -33.173 | -36.652 | 284.294 | 270.928 | 296.656 | 225.052 | 176.911 | 217.76 | 166.904 | 474.356 | 101.984 |
| Total Current Assets
| 9,244.043 | 8,329.303 | 9,511.309 | 10,253.139 | 10,353.342 | 9,335.75 | 10,484.105 | 11,387.473 | 11,186.607 | 10,022.823 | 7,069.262 | 6,536.783 | 5,638.58 | 5,774.552 | 7,009.658 | 7,501.797 | 6,297.673 | 6,530.539 | 6,629.133 | 6,693.361 | 6,652.237 | 6,852.816 | 7,082.847 | 7,174.534 | 6,791.352 | 5,600.928 | 5,559.396 | 5,035.308 | 4,926.869 | 4,271.908 | 5,238.748 | 4,254.198 | 4,883.501 | 5,021.031 | 5,711.415 | 6,922.18 | 618.654 | 696.642 | 661.271 | 673.665 | 557.909 | 527.396 | 551.842 | 702.242 | 494.827 | 446.48 | 553.364 | 546.886 | 551.423 | 559.515 | 641.133 | 663.294 | 669.373 | 609.365 | 552.678 | 618.695 | 650.871 | 673.204 | 663.491 | 645.418 | 589.594 | 578.968 | 882.102 | 836.333 | 975.64 | 842.822 | 748.228 | 642.546 | 550.073 | 555.579 | 515.396 | 531.216 | 578.78 | 551.188 | 578.721 | 542.477 | 548.187 | 549.049 | 518.374 | 522.113 | 546.063 | 500.057 | 488.617 | 506.043 | 435.206 | 450.202 | 430.937 | 424.079 | 425.944 | 435.504 | 452.969 | 448.045 | 580.505 | 621.993 | 658.179 | 655.876 | 596.875 | 556.442 | 578.251 | 500.039 | 474.356 | 295.39 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 26,706.374 | 26,630.931 | 25,042.487 | 25,405.677 | 22,006.058 | 20,859.079 | 19,734.558 | 18,807.369 | 18,075.421 | 17,638.416 | 17,452.633 | 17,342.555 | 16,926.078 | 16,255.433 | 14,306.091 | 13,782.189 | 12,552.676 | 11,197.717 | 10,468.711 | 10,454.189 | 9,692.325 | 9,450.605 | 9,174.839 | 9,148.374 | 9,030.035 | 7,571.667 | 7,564.618 | 7,510.148 | 7,313.624 | 7,230.173 | 7,220.129 | 7,258.047 | 7,110.221 | 7,134.486 | 7,207.324 | 6,718.248 | 141.255 | 144.288 | 147.817 | 151.281 | 153.995 | 163.182 | 172.366 | 180.958 | 191.411 | 201.227 | 210.955 | 221.357 | 231.257 | 241.073 | 251.3 | 261.404 | 272.325 | 281.681 | 292.864 | 302.816 | 312.611 | 322.885 | 333.873 | 344.386 | 354.058 | 365.473 | 377.022 | 388.242 | 387.998 | 397.412 | 408.808 | 420.227 | 431.287 | 441.254 | 452.149 | 124.014 | 126.337 | 133.034 | 134.943 | 133.389 | 138.405 | 141.928 | 144.565 | 147.593 | 150.248 | 157.564 | 159.285 | 161.985 | 167.927 | 169.893 | 172.368 | 174.67 | 174.107 | 177.003 | 179.688 | 183.655 | 197.014 | 240.545 | 246.201 | 258.332 | 246.102 | 242.877 | 207.626 | 189.426 | 161.812 | 145.495 |
| Goodwill
| 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 67.457 | 267.842 | 14.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,828.114 | 4,874.258 | 4,948.748 | 4,934.637 | 4,901.364 | 4,821.09 | 4,769.81 | 4,105.462 | 3,941.267 | 3,651.645 | 3,928.425 | 3,905.67 | 3,868.358 | 3,888.546 | 2,840.448 | 2,676.971 | 2,483.285 | 2,404.547 | 2,141.735 | 1,982.666 | 1,882.343 | 1,894.886 | 1,900.529 | 1,914.737 | 1,583.505 | 590.671 | 519.919 | 517.298 | 518.569 | 519.336 | 521.441 | 522.457 | 524.992 | 512.508 | 515.186 | 517.171 | 0 | 0 | 0 | 525.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.028 | 7.075 | 8.214 | 8.268 | 8.364 | 8.46 | 8.572 | 8.652 | 8.748 | 8.844 | 8.94 | 9.035 | 9.131 | 9.227 | 9.323 | 9.419 | 9.515 | 9.611 | 9.706 | 9.802 | 9.898 | 10.887 | 10.849 | 11.069 | 11.289 | 11.225 | 11.457 | 11.665 | 8.768 | 0 | 8.927 |
| Goodwill and Intangible Assets
| 4,895.571 | 4,941.715 | 5,016.205 | 5,002.094 | 4,968.821 | 4,888.547 | 4,837.267 | 4,172.919 | 4,008.724 | 3,719.102 | 3,995.882 | 3,973.127 | 3,935.815 | 3,956.003 | 2,907.905 | 2,744.428 | 2,550.742 | 2,472.004 | 2,209.192 | 2,050.123 | 1,949.799 | 1,962.343 | 1,967.986 | 1,982.194 | 1,851.348 | 605.312 | 519.919 | 517.298 | 518.569 | 519.336 | 521.441 | 522.457 | 524.992 | 512.508 | 515.186 | 517.171 | 0 | 0 | 0 | 525.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.028 | 7.075 | 8.214 | 8.268 | 8.364 | 8.46 | 8.572 | 8.652 | 8.748 | 8.844 | 8.94 | 9.035 | 9.131 | 9.227 | 9.323 | 9.419 | 9.515 | 9.611 | 9.706 | 9.802 | 9.898 | 10.887 | 10.849 | 11.069 | 11.289 | 11.225 | 11.457 | 11.665 | 8.768 | 0 | 8.927 |
| Long Term Investments
| 1,137.356 | 1,099.18 | 1,168.595 | 1,160.394 | 1,118.841 | 510.481 | -309.983 | -1,047.651 | -1,487.013 | -1,217.307 | 912.369 | 828.757 | 773.135 | 644.738 | 638.142 | 565.73 | 520.798 | 451.158 | 362.626 | 312.711 | 298.413 | 252.509 | 247.263 | 218.279 | 220.227 | 450.942 | 437.406 | 399.701 | 158.309 | 130.731 | 81.2 | 63.7 | 45 | 15 | 15 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.189 | 45.555 | 43.837 | -4.795 | 0 | 0 |
| Tax Assets
| 1,059.725 | 936.957 | 773.189 | 628.575 | 644.833 | 572.049 | 502.109 | 366.485 | 465.668 | 361.747 | 381.759 | 286.336 | 94.958 | 108.147 | 129.199 | 116.257 | 99.622 | 127.386 | 135.171 | 99.316 | 79.923 | 76.737 | 95.125 | 139.952 | 163.062 | 246.33 | 262.114 | 331.793 | 361.424 | 446.666 | 421.01 | 491.406 | 540.555 | 573.444 | 570.219 | 512.987 | 19.569 | 14.635 | 9.851 | 6.896 | 7.832 | 8.272 | 7.422 | 7.592 | 6.888 | 7.698 | 8.907 | 15.31 | 13.559 | 9.889 | 4.235 | 4.899 | 2.021 | 2.221 | 1.99 | 2.334 | 4.167 | 3.409 | 2.412 | 3.007 | 0.366 | 0.762 | 2.09 | 2.027 | 0.279 | 0.482 | 0.225 | 0.105 | 7.743 | 7.842 | 3.012 | 11.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.458 | 7.692 | 7.704 | 5.455 | 0 | 0 |
| Other Non-Current Assets
| 504.081 | 82.828 | 666.914 | 62.665 | 1,003.987 | 1,426.093 | 2,128.293 | 2,878.058 | 3,059.74 | 2,707.422 | 478.779 | 437.291 | 450.278 | 555.167 | 410.819 | 602.702 | 654.308 | 33.492 | 34.181 | 30.272 | 28.915 | 25.645 | 24.031 | 21.661 | 19.131 | 17.833 | 13.782 | 23.398 | 12.313 | 17.83 | 6.127 | 6.446 | 207.317 | 247.415 | 216.953 | 190.162 | 6.374 | 6.576 | 4.814 | -523.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.856 | 26.037 | 26.073 | 26.109 | 28.945 | 38.917 | 38.444 | 39.905 | 38.536 | 39.992 | 32.91 | 32.948 | 32.986 | 37.177 | 36.143 | 36.181 | 36.193 | 48.534 | 48.65 | 48.975 | 49.773 | 52.308 | 55.935 | 56.683 | 58.411 | 1.439 | 1.666 | 2.303 | 62.173 | 48.188 | 15.092 |
| Total Non-Current Assets
| 34,303.106 | 33,691.61 | 32,667.391 | 32,259.405 | 29,742.539 | 28,256.248 | 26,892.245 | 25,177.18 | 24,122.54 | 23,209.381 | 23,221.423 | 22,868.065 | 22,180.264 | 21,519.489 | 18,392.156 | 17,811.306 | 16,378.147 | 14,281.758 | 13,209.882 | 12,946.611 | 12,049.376 | 11,767.838 | 11,509.244 | 11,510.46 | 11,283.803 | 8,892.084 | 8,797.84 | 8,782.338 | 8,364.239 | 8,344.736 | 8,249.907 | 8,342.056 | 8,428.084 | 8,482.854 | 8,524.682 | 7,938.568 | 167.198 | 165.499 | 162.482 | 163.129 | 161.827 | 171.454 | 179.789 | 188.551 | 198.299 | 208.925 | 219.862 | 236.667 | 244.816 | 250.962 | 255.535 | 266.303 | 274.346 | 283.902 | 294.854 | 305.15 | 316.778 | 326.294 | 336.285 | 347.393 | 354.424 | 366.235 | 379.112 | 390.269 | 388.278 | 397.894 | 409.033 | 420.332 | 439.029 | 449.097 | 455.161 | 154.635 | 159.449 | 167.321 | 169.32 | 170.698 | 185.782 | 188.943 | 193.122 | 194.877 | 199.084 | 199.413 | 201.269 | 204.103 | 214.332 | 215.359 | 217.967 | 220.378 | 232.252 | 235.359 | 238.465 | 243.326 | 260.21 | 307.329 | 313.953 | 328.032 | 312.414 | 309.248 | 273.136 | 261.027 | 210 | 169.515 |
| Total Assets
| 43,547.149 | 42,020.913 | 42,178.7 | 42,512.544 | 40,095.881 | 37,591.998 | 37,376.35 | 36,564.654 | 35,309.148 | 33,232.204 | 30,290.685 | 29,404.848 | 27,818.844 | 27,294.041 | 25,401.814 | 25,313.103 | 22,675.82 | 20,812.296 | 19,839.015 | 19,639.972 | 18,701.612 | 18,620.653 | 18,592.091 | 18,684.994 | 18,075.154 | 14,493.012 | 14,357.236 | 13,817.647 | 13,291.107 | 12,616.644 | 13,488.655 | 12,596.254 | 13,311.585 | 13,503.885 | 14,236.096 | 14,860.748 | 785.852 | 862.141 | 823.753 | 836.794 | 719.736 | 698.85 | 731.631 | 890.792 | 693.125 | 655.405 | 773.226 | 783.553 | 796.239 | 810.477 | 896.668 | 929.597 | 943.72 | 893.267 | 847.532 | 923.845 | 967.649 | 999.498 | 999.776 | 992.811 | 944.017 | 945.203 | 1,261.214 | 1,226.603 | 1,363.918 | 1,240.716 | 1,157.261 | 1,062.878 | 989.102 | 1,004.675 | 970.557 | 685.851 | 738.229 | 718.509 | 748.041 | 713.174 | 733.968 | 737.992 | 711.496 | 716.99 | 745.146 | 699.471 | 689.886 | 710.146 | 649.538 | 665.56 | 648.904 | 644.457 | 658.195 | 670.863 | 691.434 | 691.371 | 840.715 | 929.322 | 972.132 | 983.909 | 909.289 | 865.69 | 851.386 | 761.066 | 684.356 | 464.905 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 12,593.865 | 7,835.701 | 7,022.816 | 6,859.665 | 10,741.26 | 8,940.707 | 9,240.294 | 9,166.25 | 8,415.238 | 6,959.657 | 7,160.481 | 7,089.603 | 6,627.992 | 7,115.381 | 5,874.618 | 6,697.379 | 6,078.162 | 5,326.371 | 4,849.457 | 4,533.45 | 4,151.166 | 4,148.144 | 3,746.969 | 4,030.164 | 3,779.616 | 2,241.925 | 2,303.117 | 2,249.943 | 2,468.738 | 2,293.497 | 2,795.349 | 2,368.897 | 3,262.965 | 3,921.606 | 4,737.36 | 5,122.472 | 308.596 | 366.582 | 275.584 | 237.488 | 195.385 | 172.584 | 175.739 | 347.477 | 176.339 | 157.563 | 204.358 | 204.056 | 257.925 | 261.715 | 362.388 | 375.904 | 334.217 | 326.266 | 259.089 | 389.58 | 389.594 | 337.853 | 300.042 | 334.185 | 304.216 | 374.287 | 466.164 | 380.352 | 529.646 | 586.213 | 266.288 | 220.48 | 290.014 | 300.647 | 280.093 | 116.135 | 114.844 | 125.388 | 153.802 | 158.627 | 167.487 | 158.655 | 134.196 | 149.205 | 140.594 | 94.09 | 98.019 | 119.315 | 68.371 | 90.227 | 69.957 | 74.612 | 77.835 | 74.967 | 78.173 | 87.885 | 91.473 | 76.84 | 75.453 | 70.785 | 68.004 | 57.55 | 58.566 | 58.547 | 0 | 68.889 |
| Short Term Debt
| 970.595 | 7,029.411 | 8,137.225 | 8,798.032 | 1,895.213 | 1,457.041 | 1,721.901 | 1,582.033 | 1,763.096 | 1,844.658 | 1,559.115 | 1,538.163 | 1,610.801 | 2,459.755 | 2,970.274 | 2,900.197 | 2,977.02 | 1,921.463 | 2,584.469 | 2,571.852 | 2,393.433 | 2,646.2 | 2,593.313 | 2,703.616 | 2,308.348 | 571.044 | 689.24 | 615.839 | 402.67 | 432.536 | 443.431 | 482.267 | 305 | 305 | 435 | 533 | 0 | 0 | 0 | 2,624.382 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 85 | 85 | 85 | 85 | 35 | 225 | 225 | 225 | 25 | 200 | 200 | 200 | 200 | 200 | 208.57 | 237 | 230.48 | 220.689 | 181.979 | 188.754 | 218.87 | 219.042 | 210.79 | 257.5 | 258.1 | 266.1 | 274.6 | 268.6 | 276.6 | 278 | 275 | 285.4 | 291.74 | 315.74 | 310.74 | 326.34 | 326.84 | 323.64 | 335.14 | 295.345 | 278.545 | 284.505 | 162.13 | 0 | 116.5 |
| Tax Payables
| 270.926 | 99.669 | 170.02 | 267.282 | 428.45 | 304.274 | 521.581 | 998.036 | 727.732 | 586.497 | 994.111 | 1,048.668 | 837.388 | 513.974 | 393.457 | 333.037 | 228.759 | 111.735 | 260.449 | 367.801 | 315.421 | 218.562 | 656.233 | 759.937 | 386.96 | 300.743 | 406.782 | 331.915 | 256.924 | 189.486 | 381.13 | 338.592 | 164.901 | 117.821 | 131.844 | 308.085 | 1.124 | 3.535 | 3.747 | 12.445 | 5.876 | 2.649 | 17.954 | 15.893 | 1.532 | -1.432 | -18.63 | 8.302 | -20.612 | -17.069 | -35.494 | -31.487 | 3.986 | -7.65 | 5.284 | -32.398 | -4.02 | -1.258 | 19.385 | 3.612 | 5.7 | -4.132 | 10.392 | 27.718 | 11.282 | 31.094 | 32.471 | 85.177 | 18.385 | 15.521 | 12.281 | 6.173 | 1.69 | 2.324 | 2.045 | 1.537 | 2.033 | -0.422 | 1.069 | -0.655 | 2.643 | 0.729 | 2 | 2.284 | 3.446 | 2.291 | 3.665 | 4.998 | 7.083 | 3.473 | 2.526 | -0.907 | 0.553 | -3.024 | -3.257 | -1.547 | -2.537 | 4.587 | 0.713 | 3.685 | 0 | 6.912 |
| Deferred Revenue
| 901.728 | 628.438 | 467.851 | 498.124 | 2,907.503 | 2,423.457 | 556.213 | 584.637 | 901.563 | 0 | 0 | 3,154.742 | 2,830.874 | 2,223.661 | 1,953.533 | 2,047.287 | -415.13 | 634.03 | -335.036 | 1,401.967 | 1,359.306 | 1,269.712 | 1,985.781 | 2,006.034 | 2,549.799 | 1,450.356 | 1,336.164 | 1,273.434 | 1,153.332 | 1,093.859 | 1,277.395 | 1,280.117 | 1,196.29 | 1,114.055 | 1,100.412 | 1,108.156 | 0 | 0 | 0 | -2,624.382 | 0 | 0 | 0 | 0 | 0 | 0 | 6.545 | 39.044 | -8.688 | -6.16 | -24.547 | -19.7 | 16.072 | 6.341 | 24.044 | -16.144 | 11.465 | 25.94 | 37.729 | 19.742 | 31.315 | 14.759 | 26.234 | 36.783 | 45.083 | 67.508 | 118.134 | 158.341 | 60.925 | 58.82 | 40.676 | 26.281 | 48.028 | 43.806 | 46.948 | 49.482 | 50.008 | 40.229 | 45.433 | 46.52 | 30.304 | 52.95 | 36.343 | 42.791 | 39.336 | 45.15 | 48.86 | 50.347 | 39.928 | 37.413 | 36.218 | 45.747 | 33.096 | 34.774 | 25.858 | 35.185 | 20.609 | 31.5 | 15.396 | 23.255 | 0 | 26.624 |
| Other Current Liabilities
| 3,471.091 | 1,419.246 | 1,753.984 | 1,544.951 | 386.202 | 693.678 | 2,634.017 | 2,980.898 | 2,851.516 | 3,320.903 | 4,084.269 | 866.905 | 682.293 | 695.068 | 441.264 | 420.24 | 2,311.02 | 1,217.463 | 2,116.469 | 438.22 | 501.541 | 516.269 | 411.992 | 498.097 | 422.209 | 338.399 | 223.539 | 196.471 | 236.085 | 177.803 | 378.927 | 206.68 | 221.691 | 135.728 | 22.69 | 86.152 | 19.953 | 22.871 | 60.094 | 98.396 | 30.022 | 40.962 | 53.523 | 50.438 | 31.972 | 25.477 | 30.438 | 28.01 | 10.246 | 6.489 | 7.942 | 12.582 | 19.626 | 13.049 | 25.071 | 14.481 | 46.439 | 63.003 | 65.968 | 49.149 | 26.338 | 25.221 | 35.107 | 75.425 | 62.468 | 80.657 | 136.958 | 69.145 | 53.308 | 80.36 | 104.75 | 39.324 | 42.834 | 30.779 | 47.481 | 45.475 | 44.042 | 36.557 | 35.69 | 36.071 | 46.652 | 30.349 | 35.173 | 22.45 | 31.084 | 20.83 | 28.197 | 21.143 | 37.866 | 47.637 | 49.775 | 36.315 | 37.076 | 31.889 | 43.395 | 36.087 | 49.502 | 40.07 | 34.283 | 71.608 | 283.003 | 33.219 |
| Total Current Liabilities
| 17,937.279 | 16,912.797 | 17,381.877 | 17,700.772 | 15,930.177 | 13,514.883 | 14,152.426 | 14,313.817 | 13,931.413 | 12,125.219 | 12,803.865 | 12,649.414 | 11,751.959 | 12,493.864 | 11,239.689 | 12,065.104 | 10,951.071 | 9,099.328 | 9,215.359 | 8,945.489 | 8,405.445 | 8,580.324 | 8,738.055 | 9,237.911 | 9,059.972 | 4,601.724 | 4,552.061 | 4,335.688 | 4,260.825 | 3,997.695 | 4,895.103 | 4,337.962 | 4,985.946 | 5,476.389 | 6,295.462 | 6,849.779 | 328.549 | 389.453 | 335.679 | 335.884 | 225.407 | 213.547 | 229.263 | 397.915 | 208.312 | 183.041 | 276.341 | 306.11 | 294.483 | 297.044 | 380.783 | 403.786 | 404.915 | 380.656 | 343.204 | 422.916 | 482.498 | 511.796 | 488.739 | 488.076 | 446.869 | 449.267 | 752.505 | 717.559 | 862.198 | 759.378 | 721.38 | 647.966 | 604.248 | 639.828 | 625.519 | 390.31 | 442.707 | 430.453 | 468.921 | 435.564 | 450.292 | 454.312 | 434.361 | 442.586 | 475.05 | 435.489 | 435.635 | 459.155 | 407.39 | 432.807 | 425.015 | 421.102 | 441.029 | 451.757 | 479.906 | 480.687 | 487.985 | 470.343 | 468.346 | 477.197 | 433.46 | 407.665 | 392.749 | 315.541 | 283.003 | 245.231 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 6,277.034 | 5,920.114 | 5,332.774 | 4,757.474 | 4,012.344 | 3,855.556 | 3,861.215 | 3,805.526 | 3,660.633 | 3,930.362 | 1,329.214 | 1,414.562 | 1,500.75 | 1,076.985 | 1,130.634 | 1,070.57 | 1,268.745 | 1,768.789 | 823.076 | 857.663 | 997.195 | 1,013.329 | 1,143.37 | 1,173.804 | 1,367.854 | 1,046.008 | 1,042.672 | 1,042.672 | 842.725 | 841.765 | 849.775 | 849.775 | 1,116.285 | 1,115.115 | 1,181.345 | 1,180.175 | 0 | 0 | 0 | 864.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.4 | 11.4 | 11.4 | 14.8 | 14.8 | 19.5 | 19.5 | 26.9 | 16.9 | 35.655 | 40.78 | 0 | 25.236 |
| Deferred Revenue Non-Current
| 260.471 | 218.672 | 180.875 | 176.631 | 178.202 | 182.055 | 187.863 | 136.134 | 137.56 | 138.292 | 139.93 | 139.208 | 136.515 | 134.037 | 112.708 | 114.482 | 114.386 | 42.993 | 37.038 | 37.454 | 31.419 | 31.834 | 32.249 | 32.665 | 33.24 | 29.222 | 29.593 | 28.77 | 19.129 | 5.74 | 1.61 | 1.68 | 1.75 | 1.82 | 1.89 | 1.96 | 0 | 0 | 0 | 2.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 407.2 | 402.126 | 409.778 | 411.072 | 502.739 | 514.021 | 510.748 | 460.934 | 572.205 | 543.613 | 550.767 | 429.255 | 121.568 | 118.45 | 119.933 | 118.451 | 113.132 | 108.758 | 103.484 | 91.03 | 45.267 | 37.736 | 29.657 | 29.834 | -975.918 | -1,038.249 | -1,034.913 | -1,034.913 | -834.966 | -834.006 | -842.016 | -842.016 | -945.837 | -944.667 | -1,010.897 | -1,009.727 | 0 | 0 | 0 | -694.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,554.331 | 2,312.153 | 2,468.728 | 2,372.073 | 2,350.207 | 2,500.135 | 1,633.308 | 1,306.803 | 1,018.537 | 1,048.075 | 455.315 | 487.645 | 603.139 | 751.528 | 762.918 | 687.599 | 405.468 | 416.837 | 437.173 | 429.325 | 113.1 | 113.1 | 113.1 | 113.1 | 1,367.854 | 1,046.008 | 1,042.672 | 1,042.672 | 842.725 | 841.765 | 849.775 | 849.775 | 1,116.285 | 1,115.115 | 1,181.345 | 1,180.175 | 0 | 0 | 0 | 864.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0.013 | 0.013 | 0.015 | 0.014 | 0.014 | 0.042 | 0.042 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.107 | -1.989 | 5.197 | 5.646 | 8.898 | 8.357 | 32.296 | 4.521 |
| Total Non-Current Liabilities
| 9,499.037 | 8,853.064 | 8,392.155 | 7,717.251 | 7,043.491 | 7,051.767 | 6,193.134 | 5,709.397 | 5,388.936 | 5,660.342 | 2,475.226 | 2,470.67 | 2,361.971 | 2,081.001 | 2,126.193 | 1,991.101 | 1,901.731 | 2,337.377 | 1,400.772 | 1,415.471 | 1,186.982 | 1,195.999 | 1,318.375 | 1,349.403 | 1,793.031 | 1,082.989 | 1,080.024 | 1,079.201 | 869.613 | 855.264 | 859.144 | 859.214 | 1,288.482 | 1,287.382 | 1,353.682 | 1,352.582 | 0 | 0 | 0 | 1,037.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0.013 | 0.013 | 0.015 | 0.014 | 0.014 | 0.042 | 0.042 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.4 | 11.4 | 11.4 | 14.8 | 14.8 | 17.393 | 17.511 | 32.097 | 22.546 | 44.553 | 49.137 | 32.296 | 29.757 |
| Total Liabilities
| 27,436.317 | 25,765.862 | 25,774.032 | 25,418.022 | 22,973.669 | 20,566.65 | 20,345.56 | 20,023.214 | 19,320.348 | 17,785.561 | 15,279.091 | 15,120.083 | 14,113.931 | 14,574.865 | 13,365.883 | 14,056.205 | 12,852.802 | 11,436.705 | 10,616.13 | 10,360.961 | 9,592.427 | 9,776.323 | 10,056.431 | 10,587.313 | 10,853.003 | 5,684.713 | 5,632.084 | 5,414.888 | 5,130.438 | 4,852.959 | 5,754.247 | 5,197.176 | 6,274.429 | 6,763.772 | 7,649.144 | 8,202.361 | 328.549 | 389.453 | 335.679 | 335.884 | 225.407 | 213.547 | 229.263 | 397.915 | 208.312 | 183.041 | 276.341 | 306.11 | 294.483 | 297.044 | 380.783 | 403.786 | 404.915 | 380.656 | 343.204 | 422.916 | 482.498 | 511.796 | 488.739 | 488.076 | 446.869 | 449.267 | 752.505 | 717.559 | 862.198 | 759.378 | 721.38 | 647.966 | 604.248 | 639.828 | 625.519 | 390.476 | 442.719 | 430.466 | 468.936 | 435.578 | 450.306 | 454.354 | 434.403 | 442.686 | 475.05 | 435.489 | 435.635 | 459.155 | 407.39 | 432.807 | 425.015 | 421.102 | 441.029 | 463.157 | 491.306 | 492.087 | 502.785 | 485.143 | 485.739 | 494.708 | 465.557 | 430.211 | 437.302 | 364.678 | 315.298 | 274.989 |
| 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
| 4,326.236 | 4,326.236 | 4,326.235 | 4,326.229 | 4,326.456 | 4,326.454 | 4,326.45 | 4,326.447 | 4,326.431 | 4,270.271 | 4,270.271 | 4,270.271 | 4,270.271 | 4,274.218 | 4,274.218 | 4,274.218 | 4,078.093 | 4,099.263 | 4,099.263 | 4,099.263 | 4,099.263 | 4,091.369 | 4,091.369 | 4,091.369 | 4,140.378 | 4,105.932 | 4,105.932 | 4,105.932 | 4,105.932 | 4,105.932 | 2,281.073 | 2,281.073 | 2,281.073 | 2,281.073 | 2,281.073 | 2,281.073 | 279.198 | 279.198 | 279.198 | 279.198 | 279.198 | 279.198 | 279.198 | 279.198 | 279.198 | 279.198 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 139.599 | 124.35 | 82.9 | 82.9 | 82.9 | 82.9 | 105.8 |
| Retained Earnings
| 7,545.615 | 7,517.562 | 7,838.992 | 8,200.447 | 8,342.577 | 8,309.583 | 8,338.887 | 7,936.513 | 7,509.002 | 7,156.746 | 7,328.001 | 6,677.757 | 6,140.733 | 5,364.998 | 4,797.7 | 4,161.182 | 3,995.789 | 3,599.922 | 3,477.01 | 3,535.876 | 3,410.855 | 3,209.531 | 2,959.935 | 2,585.932 | 1,972.806 | 2,191.883 | 2,051.217 | 1,740.193 | 1,553.393 | 1,200.14 | 1,195.214 | 923.617 | 608.489 | 341.986 | 191.327 | 243.957 | 62.681 | 77.252 | 91.942 | 103.966 | 98.356 | 90.828 | 107.147 | 99.158 | 92.685 | 81.925 | 246.819 | 229.809 | 237.398 | 247.86 | 250.378 | 260.035 | 272.77 | 250.374 | 246.053 | 241.063 | 228.829 | 231.072 | 253.599 | 247.901 | 241.345 | 240.452 | 252.081 | 252.382 | 245.813 | 227.46 | 186.495 | 167.664 | 140.925 | 122.918 | 108.331 | 87.713 | 90.205 | 82.561 | 73.732 | 72.232 | 80.34 | 75.166 | 68.943 | 66.1 | 66.09 | 56.844 | 47.433 | 44.239 | 39.841 | 30.423 | 21.561 | 20.02 | 17.521 | 8.177 | -135.536 | -136.049 | -94.919 | 11.022 | 51.621 | 54.613 | 96.439 | 88.365 | 74.238 | 66.117 | 43.112 | 31.499 |
| Accumulated Other Comprehensive Income/Loss
| 2,813.728 | 1,316.987 | 2,757.058 | 1,288.974 | 2,776.411 | 1,365.538 | 2,639.266 | 1,232.876 | 2,421.726 | 1,036.946 | 1,485.156 | 452.165 | 1,450.882 | 422.711 | 1,618.419 | 62.768 | 62.063 | 53.299 | 63.591 | 63.45 | 78.34 | 78.958 | 70.045 | 62.264 | 96.245 | 58.679 | 56.195 | 82.075 | 72.832 | 78.54 | 84.919 | 80.239 | 95.339 | 88.372 | 97.947 | 97.471 | 11.863 | 11.407 | 10.861 | 46.789 | 10 | 9.442 | 8.932 | 8.383 | 8.083 | 7.572 | 7.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -386.8 | 1,064.566 | -389.072 | 1,164.521 | -379.638 | 967.503 | -379.638 | 967.429 | -379.638 | 1,023.386 | 0 | 1,023.386 | 0 | 1,019.439 | -22.577 | 1,510.042 | 494.295 | 469.681 | 469.681 | 469.681 | 422.317 | 381.236 | 377.72 | 374.203 | 315.227 | 1,916.55 | 1,825.809 | 1,796.685 | 1,801.425 | 1,801.425 | 3,626.284 | 3,627.749 | 3,633.631 | 3,630.298 | 3,630.62 | 3,630.62 | 66.974 | 66.974 | 66.974 | 30.567 | 66.484 | 66.479 | 66.479 | 66.479 | 66.479 | 66.479 | 66.479 | 73.075 | 72.746 | 72.801 | 72.498 | 71.759 | 71.33 | 69.965 | 66.479 | 68.59 | 66.479 | 66.479 | 66.479 | 66.479 | 66.479 | 66.479 | 66.479 | 66.479 | 66.463 | 66.463 | 66.463 | 66.463 | 66.409 | 66.409 | 62.595 | 65.235 | 63.221 | 63.221 | 63.221 | 63.221 | 62.138 | 62.138 | 62.138 | 62.138 | 58.118 | 58.118 | 58.118 | 58.118 | 53.844 | 53.844 | 53.844 | 53.844 | 50.202 | 50.202 | 186.251 | 186.251 | 281.979 | 281.979 | 283.138 | 283.138 | 211.177 | 252.681 | 245.717 | 245.717 | 239.988 | 49.98 |
| Total Shareholders Equity
| 14,298.778 | 14,225.351 | 14,533.214 | 14,980.171 | 15,065.806 | 14,969.077 | 14,924.964 | 14,463.266 | 13,877.52 | 13,487.35 | 13,083.429 | 12,423.579 | 11,861.886 | 11,081.366 | 10,667.76 | 10,008.211 | 8,630.241 | 8,222.165 | 8,109.545 | 8,168.269 | 8,010.775 | 7,761.094 | 7,499.069 | 7,113.769 | 6,524.656 | 8,273.044 | 8,039.153 | 7,724.885 | 7,533.582 | 7,186.036 | 7,187.49 | 6,912.678 | 6,618.532 | 6,341.729 | 6,200.968 | 6,253.122 | 420.716 | 434.831 | 448.975 | 460.52 | 454.039 | 445.947 | 461.756 | 453.218 | 446.445 | 435.174 | 459.987 | 442.483 | 449.744 | 460.26 | 462.475 | 471.393 | 483.7 | 459.938 | 452.131 | 449.252 | 434.907 | 437.15 | 459.677 | 453.979 | 447.423 | 446.53 | 458.159 | 458.46 | 451.875 | 433.522 | 392.557 | 373.726 | 346.933 | 328.926 | 310.525 | 292.547 | 293.026 | 285.381 | 276.553 | 275.052 | 282.077 | 276.903 | 270.68 | 267.836 | 263.807 | 254.561 | 245.15 | 241.956 | 233.284 | 223.866 | 215.005 | 213.463 | 207.322 | 197.978 | 190.314 | 189.801 | 326.659 | 432.601 | 474.358 | 477.35 | 431.966 | 423.946 | 402.855 | 394.733 | 366 | 187.279 |
| Total Equity
| 16,110.832 | 16,036.38 | 16,404.668 | 16,917.89 | 17,122.212 | 17,025.349 | 17,030.791 | 16,541.44 | 15,988.799 | 15,446.644 | 15,011.594 | 14,284.764 | 13,704.913 | 12,719.176 | 12,035.932 | 11,256.898 | 9,823.017 | 9,375.592 | 9,222.884 | 9,279.011 | 9,109.185 | 8,844.33 | 8,535.66 | 8,097.681 | 7,222.152 | 8,808.299 | 8,725.152 | 8,402.758 | 8,160.669 | 7,763.686 | 7,734.408 | 7,399.078 | 7,037.156 | 6,740.113 | 6,586.952 | 6,658.386 | 457.303 | 472.687 | 488.074 | 500.91 | 494.329 | 485.303 | 502.368 | 492.877 | 484.814 | 472.365 | 496.885 | 477.443 | 501.756 | 513.433 | 515.885 | 525.811 | 538.805 | 512.611 | 504.328 | 500.928 | 485.15 | 487.702 | 511.037 | 504.735 | 497.149 | 495.936 | 508.709 | 509.044 | 501.72 | 481.338 | 435.881 | 414.912 | 384.855 | 364.848 | 345.038 | 295.375 | 295.509 | 288.043 | 279.105 | 277.596 | 283.662 | 283.638 | 277.093 | 274.304 | 270.097 | 263.982 | 254.251 | 250.991 | 242.147 | 232.753 | 223.889 | 223.355 | 217.166 | 207.705 | 200.129 | 199.284 | 337.93 | 444.179 | 486.393 | 489.201 | 443.731 | 435.479 | 414.084 | 396.388 | 369.058 | 189.917 |
| Total Liabilities & Shareholders Equity
| 43,547.149 | 42,020.913 | 42,178.7 | 42,512.544 | 40,095.881 | 37,591.998 | 37,376.35 | 36,564.654 | 35,309.148 | 33,232.204 | 30,290.685 | 29,404.848 | 27,818.844 | 27,294.041 | 25,401.814 | 25,313.103 | 22,675.82 | 20,812.296 | 19,839.015 | 19,639.972 | 18,701.612 | 18,620.653 | 18,592.091 | 18,684.994 | 18,075.154 | 14,493.012 | 14,357.236 | 13,817.647 | 13,291.107 | 12,616.644 | 13,488.655 | 12,596.254 | 13,311.585 | 13,503.885 | 14,236.096 | 14,860.748 | 785.852 | 862.141 | 823.753 | 836.794 | 719.736 | 698.85 | 731.631 | 890.792 | 693.125 | 655.405 | 773.226 | 783.553 | 796.239 | 810.477 | 896.668 | 929.597 | 943.72 | 893.267 | 847.532 | 923.845 | 967.649 | 999.498 | 999.776 | 992.811 | 944.017 | 945.203 | 1,261.214 | 1,226.603 | 1,363.918 | 1,240.716 | 1,157.261 | 1,062.878 | 989.102 | 1,004.675 | 970.557 | 685.851 | 738.229 | 718.509 | 748.041 | 713.174 | 733.968 | 737.992 | 711.496 | 716.99 | 745.146 | 699.471 | 689.886 | 710.146 | 649.538 | 665.56 | 648.904 | 644.457 | 658.195 | 670.863 | 691.434 | 691.371 | 840.715 | 929.322 | 972.132 | 983.909 | 909.289 | 865.69 | 851.386 | 761.066 | 684.356 | 464.905 |