
Fujian Expressway Development Co.,Ltd
SSE:600033.SS
3.72 (CNY) • At close April 21, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,908.141 | 1,596.651 | 1,462.128 | 1,149.023 | 1,156.219 | 1,091.974 | 883.869 | 787.706 | 1,115.485 | 1,550.309 | 681.823 | 366.508 | 918.731 | 658.269 | 769.65 | 347.235 | 601.558 | 852.79 | 965.669 | 1,133.713 | 1,015.114 | 698.021 | 738.4 | 992.957 | 951.61 | 854.187 | 1,008.038 | 742.102 | 896.759 | 642.207 | 944.239 | 669.278 | 694.487 | 572.812 | 538.512 | 688.257 | 648.673 | 495.784 | 1,261.083 | 417.292 | 420.718 | 395.563 | 168.458 | 341.28 | 261.463 | 527.072 | 507.754 | 625.534 | 227.595 | 360.048 | 856.626 | 232.42 | 143.666 | 146.653 | 175.625 | 112.632 | 130.615 | 148.91 | 206.069 | 433.975 | 321.898 | 260.075 | 270.637 | 148.777 | 1,109.629 | 1,293.984 | 643.044 | 395.152 | 160.195 | 318.236 | 288.426 | 115.724 | 276.008 | 264.528 | 276.781 | 194.796 | 212.282 | 277.323 | 374.85 | 230.735 | 293.072 | 235.976 | 223.545 | 149.963 | 187.087 | 189.127 | 260.209 | 215.863 | 185.518 | 242.534 | 65.305 | 452.27 | 1,329.434 | 224.226 |
Short Term Investments
| 2,004.771 | -265.259 | -260.377 | 0 | -241.201 | -243.776 | -221.079 | -222.92 | -187.198 | 2,229.637 | 2,310.68 | -102.265 | -58.279 | -64.229 | -65.017 | -65.837 | 13,358.028 | -68.568 | 0 | -70.731 | 0 | -76.865 | 0 | -78.412 | 0 | -12.926 | -6.273 | -5.293 | -14.798 | -14.799 | -0.016 | -0.03 | -0.526 | -0.068 | -0.086 | 0 | 0 | 0 | 0 | 0 | 0 | -0.139 | -0.054 | 61.956 | 0 | -6.865 | -7.022 | 54.581 | -0.423 | -0.396 | -0.38 | 61.404 | -6.887 | 0 | -20.782 | -34.087 | -154.03 | -62.945 | 0 | 0 | 0 | 0 | -0.111 | -0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.034 | 97.117 | 94.143 | 100.284 | 0 |
Cash and Short Term Investments
| 1,908.141 | 1,596.651 | 1,462.128 | 1,149.023 | 1,156.219 | 1,091.974 | 883.869 | 787.706 | 1,115.485 | 1,550.309 | 681.823 | 366.508 | 918.731 | 658.269 | 769.65 | 347.235 | 601.558 | 852.79 | 965.669 | 1,133.713 | 1,015.114 | 698.021 | 738.4 | 992.957 | 951.61 | 854.187 | 1,008.038 | 742.102 | 896.759 | 642.207 | 944.239 | 669.278 | 694.487 | 572.812 | 538.512 | 688.257 | 648.673 | 495.784 | 1,261.083 | 417.292 | 420.718 | 395.563 | 168.458 | 341.28 | 261.463 | 527.072 | 507.754 | 625.534 | 227.595 | 360.048 | 856.626 | 232.42 | 143.666 | 146.653 | 175.625 | 112.632 | 130.615 | 148.91 | 206.069 | 433.975 | 321.898 | 260.075 | 270.637 | 148.777 | 1,109.629 | 1,293.984 | 643.044 | 395.152 | 160.195 | 318.236 | 288.426 | 115.724 | 276.008 | 264.528 | 276.781 | 194.796 | 212.282 | 277.323 | 374.85 | 230.735 | 293.072 | 235.976 | 223.545 | 149.963 | 187.087 | 189.127 | 260.209 | 215.863 | 185.525 | 242.568 | 162.423 | 546.413 | 1,429.718 | 224.226 |
Net Receivables
| 0 | 847.595 | 989.002 | 730.549 | 797.393 | 752.882 | 0 | 723.787 | 564.554 | 523.834 | 664.119 | 481.003 | 714.117 | 756.73 | 768.377 | 663.267 | 519.25 | 559.494 | 968.783 | 761.373 | 1,109.126 | 1,068.26 | 1,173.169 | 469.519 | 490.572 | 430.787 | 472.207 | 391.909 | 386.851 | 509.053 | 468.672 | 389.483 | 521.011 | 495.444 | 607.253 | 371.963 | 393.082 | 400.762 | 496.335 | 748.027 | 705.773 | 561.899 | 857.863 | 613.107 | 525.166 | 387.569 | 518.33 | 452.578 | 664.856 | 0 | 256.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.804 | 0 | 109.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.772 | 0 | 0 |
Inventory
| 14.228 | 15.534 | 14.623 | 11.94 | 12.225 | 14.96 | 12.387 | 12.875 | 12.079 | 14.297 | 14.309 | 13.356 | 13.471 | 13.012 | 15.644 | 17.878 | 13.989 | 13.877 | 16.758 | 19.746 | 25.103 | 12.87 | 9.431 | 10.575 | 9.016 | 9.662 | 7.944 | 9.611 | 7.906 | 7.998 | 7.632 | 8.894 | 11.108 | 9.34 | 10.069 | 12.26 | 6.5 | 7.301 | 5.638 | 5.534 | 10.556 | 6.877 | 8.514 | 7.855 | 21.03 | 13.871 | 25.16 | 9.938 | 36.302 | 9.081 | 3.764 | 2.156 | 2.257 | 2.285 | 2.415 | 2.28 | 2.365 | 2.182 | 2.3 | 2.41 | 2.589 | 2.377 | 2.204 | 1.97 | 1.388 | 1.407 | 1.379 | 1.427 | 1.393 | 1.4 | 1.451 | 1.185 | 0.88 | 0.964 | 0.992 | 1.175 | 0.666 | 0.563 | 0.681 | 0.56 | 3.022 | 2.72 | 2.666 | 2.681 | 3.034 | 0.223 | 0.221 | 0.183 | 0.187 | 0.196 | 0.255 | 0.203 | 0.336 | 0.313 |
Other Current Assets
| 967.73 | 151.942 | 11.374 | 102.811 | 100.039 | 98.324 | 951.281 | 100.937 | 115.237 | 94.031 | 102.007 | 194.068 | 141.112 | 147.214 | 117.929 | 132.419 | 76.128 | 72.615 | 79.018 | 71.327 | 70.579 | 65.396 | 34.912 | 28.415 | 20.572 | 61.467 | 39.133 | 28.065 | 58.039 | 92.248 | 39.18 | 27.768 | 46.011 | 47.566 | 42.403 | 36.122 | 473.288 | 224.646 | 212.107 | 212.867 | 220.381 | 40.858 | 39.719 | 36.339 | 31.904 | 40.021 | 9.096 | 4.487 | 662.795 | 447.072 | 253.015 | 221.138 | 506.16 | 384.393 | 356.831 | 1,245.233 | 810.555 | 992.234 | 1,097.55 | 698.237 | 929.8 | 673.984 | 821.807 | 732.159 | 738.056 | 655.221 | 579.177 | 566.64 | 168.982 | 159.695 | 162.76 | 169.829 | 152.92 | 127.015 | 129.358 | 128.023 | 131.2 | 114.932 | 124.017 | 102.989 | 117.799 | 107.808 | 98.219 | 113.767 | 97.223 | 74.103 | 90.917 | 71.809 | 135.299 | 96.691 | 117.237 | 29.809 | 47.845 | 8.835 |
Total Current Assets
| 2,890.1 | 2,611.722 | 2,477.126 | 1,994.323 | 2,065.874 | 1,958.141 | 1,847.538 | 1,527.731 | 1,807.356 | 2,182.47 | 1,396.695 | 1,054.935 | 1,787.43 | 1,575.224 | 1,560.407 | 1,160.799 | 1,210.925 | 1,434.013 | 2,027.902 | 1,987.174 | 2,155.574 | 1,780.16 | 1,925.382 | 1,502.971 | 1,471.77 | 1,356.102 | 1,527.323 | 1,171.688 | 1,349.555 | 1,251.507 | 1,459.722 | 1,095.422 | 1,229.706 | 1,080.961 | 1,198.237 | 1,108.601 | 1,128.46 | 1,128.492 | 1,975.163 | 1,383.72 | 1,357.428 | 1,005.197 | 1,074.554 | 998.582 | 839.563 | 968.533 | 1,044.879 | 1,085.989 | 926.691 | 816.202 | 1,113.405 | 455.714 | 652.084 | 533.33 | 534.87 | 1,360.145 | 943.535 | 1,143.326 | 1,305.92 | 1,134.622 | 1,254.287 | 936.436 | 1,094.647 | 882.907 | 1,849.072 | 1,950.612 | 1,223.601 | 963.219 | 330.569 | 479.331 | 452.637 | 286.738 | 429.808 | 392.507 | 407.131 | 323.995 | 344.147 | 392.818 | 499.548 | 334.284 | 413.893 | 346.504 | 324.43 | 266.41 | 287.344 | 263.453 | 351.348 | 287.856 | 321.011 | 339.454 | 279.915 | 576.425 | 1,477.9 | 233.375 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,950.215 | 12,056.826 | 12,196.649 | 12,441.229 | 12,108.855 | 12,275.401 | 12,444.784 | 12,634.538 | 12,664.909 | 12,759.859 | 13,015.82 | 13,222.672 | 13,420.412 | 13,603.953 | 13,201.947 | 13,338.259 | 13,424.678 | 13,549.028 | 13,694.934 | 13,832.889 | 13,878.27 | 14,043.703 | 14,207.46 | 14,367.822 | 14,570.298 | 14,734.575 | 14,882.68 | 15,033.749 | 15,005.301 | 15,102.886 | 15,220.71 | 15,355.153 | 15,477.977 | 15,610.172 | 15,744.419 | 15,874.3 | 16,474.471 | 16,618.107 | 16,763.335 | 16,900.684 | 17,044.861 | 17,192.839 | 17,333.225 | 17,466.998 | 17,613.573 | 17,750.089 | 17,887.735 | 18,021.066 | 18,186.825 | 18,316.432 | 18,437.351 | 18,564.489 | 18,680.976 | 18,805.365 | 18,955.667 | 15,248.027 | 14,450.56 | 11,294.995 | 10,443.832 | 9,929.52 | 8,870.14 | 8,323.42 | 7,970.696 | 7,597.225 | 6,838.525 | 6,557.281 | 6,392.945 | 4,838.778 | 4,764.364 | 4,772.267 | 4,819.54 | 4,868.489 | 4,893.528 | 4,938.167 | 4,980.609 | 5,024.872 | 5,057.123 | 5,097.166 | 5,136.597 | 5,176.533 | 5,206.091 | 5,240.212 | 5,269.631 | 5,302.551 | 5,364.492 | 5,242.712 | 5,255.81 | 5,275.733 | 5,288.448 | 5,303.636 | 5,318.928 | 5,331.541 | 1,988.397 | 2,000.623 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 695.384 | 0 | 0 | 0 | 792.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 0 | 0 | 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
| 20.277 | 20.103 | 20.124 | 20.124 | 12.045 | 12.016 | 12.007 | 11.993 | 10.614 | 1.211 | 0.802 | 0.823 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.003 | 0.003 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.093 | 0.148 | 0.204 | 0.259 | 0.315 | 0.37 | 0.426 | 0.529 | 0.586 | 0.592 | 0.648 | 0.704 | 0.759 | 0.815 | 0.87 | 0.985 | 1.05 | 1.115 | 1.181 | 1.246 | 1.311 | 1.259 | 1.314 | 1.37 | 1.426 | 1.481 | 1.537 | 1.592 | 1.648 | 1.703 | 1.759 | 0 | 0 | 0 | -6.586 | 0 | -6.586 | 6.608 | 6.642 | 0 | 0 |
Goodwill and Intangible Assets
| 20.277 | 20.103 | 20.124 | 20.124 | 12.045 | 12.016 | 12.007 | 11.993 | 10.614 | 1.211 | 0.802 | 0.823 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.003 | 0.003 | 0.004 | -1,278.687 | -1,311.476 | -1,333.815 | -359.152 | -382.095 | -416.173 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.016 | 62.053 | 62.108 | 62.164 | 62.219 | 62.275 | 62.33 | 62.386 | 62.441 | 62.545 | 62.602 | 62.608 | 62.664 | 62.719 | 62.775 | 62.83 | 62.886 | 0.985 | 1.05 | 1.115 | 1.181 | 1.246 | 1.311 | 1.259 | 1.314 | 1.37 | 1.426 | 1.481 | 1.537 | 1.592 | 1.648 | 1.703 | 1.759 | 0 | 0 | 0 | -6.586 | 0 | -6.586 | 6.608 | 6.642 | 0 | 0 |
Long Term Investments
| 0 | 2,195.951 | 2,087.594 | 2,071.436 | 2,189.178 | 2,173.015 | 2,257.874 | 2,294.091 | 2,265.277 | 0 | 0 | 2,342.381 | 1,425.837 | 1,443.677 | 1,498.354 | 1,503.981 | -12,097.612 | 1,152.935 | 1,178.257 | 1,292.266 | 1,540.112 | 1,630.434 | 1,446.409 | 1,375.09 | 1,319.328 | 1,352.339 | 1,367.645 | 1,389.063 | 1,423.551 | 1,448.382 | 1,456.16 | 1,478.001 | 1,498.002 | 1,246.962 | 1,267.305 | 1,278.687 | 1,311.476 | 1,333.815 | 359.152 | 382.095 | 416.173 | 445.053 | 469.299 | 432.323 | 525.596 | 557.75 | 582.533 | 536.027 | 623.773 | 654.942 | 683.684 | 660.97 | 758.514 | 0 | 818.352 | 850.566 | 997.101 | 921.82 | 0 | 0 | 0 | 0 | 879.627 | 890.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.124 | -0.187 | -97.305 | -94.367 | -96.284 | 0 |
Tax Assets
| 153.408 | 172.559 | 200.716 | 194.131 | 188.592 | 202.428 | 174.144 | 95.878 | 84.951 | 82.123 | 79.569 | 79.027 | 81.008 | 80.008 | 76.736 | 77.589 | 77.682 | 105.645 | 88.523 | 61.706 | 57.334 | 59.377 | 58.88 | 58.982 | 50.891 | 49.792 | 45.974 | 45.946 | 30.234 | 31.466 | 29.877 | 29.805 | 30.968 | 29.409 | 26.745 | 26.703 | 27.64 | 29.394 | 22.721 | 23.495 | 18.575 | 17.663 | 17.667 | 18.252 | 12.849 | 12.589 | 11.854 | 12.23 | 4.969 | 4.946 | 4.925 | 4.909 | 0.041 | 0.055 | 15.601 | 15.599 | 0.027 | 0.078 | 0.049 | 0.073 | 0.041 | 0.072 | 0.093 | 0.045 | 0.093 | 0.065 | 0.08 | 0.019 | 14.484 | 14.498 | 14.975 | 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
| 2,277.883 | 9.748 | 9.72 | 32.427 | 38.582 | 21.113 | 37.517 | 34.366 | 4.334 | 2,422.944 | 2,410.715 | -4.016 | 5.099 | -0.031 | 230 | 100 | 13,424.678 | -1.088 | 68.31 | -1.59 | 69.971 | -6.063 | 71.632 | -5.949 | 7.394 | -5.341 | -5.263 | -5.263 | -14.798 | -14.799 | 4.338 | 4.191 | -0.475 | 270 | 270 | 1,305.79 | 1,311.547 | 1,333.9 | 359.25 | 382.207 | 416.298 | 174.19 | 172.431 | 170.691 | 168.7 | -6.865 | -7.022 | -7.435 | -0.423 | -0.396 | -0.38 | -0.611 | -6.887 | 775.288 | -20.782 | -34.087 | -154.03 | -62.945 | 873.661 | 886.143 | 906.308 | 924.119 | -0.111 | -0.394 | 793.33 | 593.33 | 493.33 | 424.29 | 374.29 | 280.69 | 280.69 | 331.53 | 213.041 | 213.553 | 214.065 | 162.577 | 163.089 | 76.3 | 76.812 | 77.324 | 59.446 | 59.957 | 60.469 | 60.981 | 61.614 | 62.159 | 0.141 | 6.739 | 0.316 | 7.006 | 97.545 | 94.636 | 100.301 | 4.12 |
Total Non-Current Assets
| 14,401.782 | 14,455.187 | 14,514.803 | 14,759.346 | 14,537.251 | 14,683.974 | 14,926.326 | 15,070.866 | 15,030.086 | 15,266.138 | 15,506.905 | 15,640.887 | 14,932.36 | 15,127.611 | 15,007.042 | 15,019.833 | 14,829.431 | 14,806.525 | 15,030.03 | 15,185.276 | 15,545.694 | 15,727.457 | 15,784.387 | 15,795.951 | 15,947.918 | 16,131.373 | 16,291.043 | 16,463.502 | 16,444.296 | 16,567.943 | 16,711.093 | 16,867.159 | 17,006.475 | 17,156.546 | 17,308.472 | 17,206.794 | 17,813.658 | 17,981.4 | 17,145.307 | 17,306.387 | 17,479.734 | 17,891.76 | 18,054.638 | 18,150.279 | 18,382.733 | 18,375.578 | 18,537.116 | 18,623.904 | 18,877.159 | 19,037.939 | 19,187.596 | 19,291.772 | 19,494.696 | 19,642.815 | 19,831.001 | 16,142.324 | 15,355.932 | 12,216.278 | 11,379.928 | 10,878.178 | 9,839.034 | 9,310.212 | 8,912.913 | 8,549.781 | 7,694.668 | 7,213.451 | 6,949.185 | 5,325.972 | 5,154.123 | 5,068.505 | 5,116.321 | 5,201.199 | 5,107.815 | 5,153.032 | 5,195.933 | 5,188.764 | 5,221.581 | 5,174.892 | 5,214.89 | 5,255.393 | 5,267.129 | 5,301.817 | 5,331.803 | 5,365.291 | 5,426.106 | 5,304.871 | 5,255.951 | 5,275.886 | 5,288.64 | 5,303.869 | 5,325.776 | 5,338.452 | 1,992.414 | 2,004.742 |
Total Assets
| 17,291.882 | 17,066.909 | 16,991.929 | 16,753.67 | 16,603.126 | 16,642.114 | 16,773.864 | 16,598.598 | 16,837.442 | 17,448.609 | 16,903.6 | 16,695.822 | 16,719.79 | 16,702.835 | 16,567.449 | 16,180.632 | 16,040.356 | 16,240.538 | 17,057.932 | 17,172.45 | 17,701.268 | 17,507.617 | 17,709.77 | 17,298.922 | 17,419.688 | 17,487.475 | 17,818.366 | 17,635.19 | 17,793.851 | 17,819.45 | 18,170.816 | 17,962.581 | 18,236.181 | 18,237.507 | 18,506.709 | 18,315.395 | 18,942.118 | 19,109.893 | 19,120.47 | 18,690.106 | 18,837.162 | 18,896.956 | 19,129.191 | 19,148.861 | 19,222.296 | 19,344.111 | 19,581.995 | 19,709.893 | 19,803.85 | 19,854.141 | 20,301.001 | 19,747.486 | 20,146.78 | 20,176.146 | 20,365.871 | 17,502.469 | 16,299.468 | 13,359.604 | 12,685.849 | 12,012.8 | 11,093.321 | 10,246.648 | 10,007.56 | 9,432.688 | 9,543.74 | 9,164.063 | 8,172.786 | 6,289.191 | 5,484.692 | 5,547.836 | 5,568.957 | 5,487.936 | 5,537.623 | 5,545.539 | 5,603.064 | 5,512.758 | 5,565.729 | 5,567.711 | 5,714.439 | 5,589.677 | 5,681.022 | 5,648.32 | 5,656.233 | 5,631.701 | 5,713.449 | 5,568.324 | 5,607.299 | 5,563.742 | 5,609.651 | 5,643.323 | 5,605.692 | 5,914.878 | 3,470.314 | 2,238.117 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 597.171 | 668.089 | 616.909 | 705.683 | 502.642 | 524.242 | 479.477 | 575.885 | 503.054 | 511.194 | 499.708 | 537.14 | 573.685 | 568.616 | 703.663 | 674.208 | 661.725 | 666.983 | 680.072 | 686.134 | 674.009 | 684.426 | 669.435 | 688.613 | 666.02 | 690.832 | 677.795 | 769.712 | 695.537 | 700.235 | 680.443 | 727.597 | 725.624 | 759.802 | 745.157 | 829.861 | 1,268.688 | 1,297.995 | 1,289.097 | 1,440.311 | 1,475.422 | 1,492.89 | 1,526.875 | 1,652.925 | 1,710.069 | 1,779.949 | 1,750.639 | 2,099.366 | 2,082.188 | 2,232.365 | 2,315.223 | 2,465.418 | 2,838.162 | 3,014.963 | 3,113.83 | 1,518.969 | 1,569.478 | 21.44 | 41.087 | 47.001 | 10.971 | 23.556 | 12.503 | 29.144 | 20.682 | 19.908 | 31.062 | 107.726 | 18.424 | 8.972 | 7.812 | 64.941 | 65.42 | 76.231 | 71.772 | 87.02 | 57.153 | 56.129 | 63.746 | 104.592 | 76.078 | 65.566 | 48.101 | 68.692 | 112.837 | 27.966 | 28.065 | 41.607 | 14.552 | 15.737 | 16.05 | 25.067 | 8.727 | 9.544 |
Short Term Debt
| 0 | 0 | 43.126 | 0 | 152.547 | 0 | 0 | 0 | 563.654 | 1,162.295 | 1,037.684 | 298.75 | 1,079.98 | 0 | 531.378 | 523.675 | 426.49 | 2,093.52 | 2,275.435 | 2,231.154 | 2,196.246 | 0 | 420.19 | 420.19 | 446.8 | 2,477.639 | 2,511.944 | 2,523.599 | 503.56 | 643.56 | 624.6 | 648.6 | 666.83 | 532.83 | 582.47 | 517.15 | 545.097 | 1,800 | 2,548.4 | 2,202.741 | 70 | 609.05 | 465.22 | 540.22 | 488.63 | 100 | 100 | 100 | 206 | 206 | 617.472 | 1,664.56 | 1,894 | 3,241.532 | 4,341.782 | 4,472.114 | 4,287.506 | 3,225.955 | 2,559.132 | 2,095 | 3,570 | 2,930 | 2,699.342 | 2,489.342 | 2,538.342 | 2,858.342 | 1,590 | 980 | 570 | 580 | 550 | 623.88 | 765 | 755 | 720 | 720 | 953.88 | 943.88 | 860 | 800 | 1,010 | 984.013 | 1,026.013 | 1,108.838 | 792 | 152 | 120 | 546.682 | 120 | 70 | 119.962 | 106 | 0 | 286.844 |
Tax Payables
| 220.602 | 183.434 | 254.601 | 203.226 | 240.879 | 188.048 | 216.657 | 201.52 | 194.774 | 156.397 | 266.026 | 259.77 | 219.084 | 179.374 | 226.09 | 185.551 | 121.186 | 28.184 | 159.331 | 240.01 | 194.574 | 156.895 | 240.497 | 245.205 | 205.659 | 132.567 | 205.569 | 171.175 | 163.764 | 117.938 | 160.959 | 160.843 | 143.816 | 104.573 | 159.346 | 131.768 | 154.066 | 113.797 | 129.413 | 124.172 | 129.332 | 98.49 | 136.037 | 131.644 | 85.593 | 76.968 | 88.382 | 69.674 | 67.783 | 76.852 | 130.669 | 101.685 | 75.193 | 38.916 | 157.001 | 138.94 | 140.861 | 137.801 | 185.377 | 145.813 | 136.908 | 119.16 | 200.692 | 165.558 | 148.394 | 153.285 | 300.906 | 255.944 | 201.104 | 156.898 | 204.693 | 148.417 | 132.006 | 113.532 | 143.643 | 76.147 | 90.041 | 93.077 | 95.167 | 47.809 | 73.475 | 98.93 | 101.114 | 50.829 | 65.84 | 65.247 | 67.141 | 42.397 | 55.085 | 40.418 | 50.713 | 29.952 | 28.072 | 41.678 |
Deferred Revenue
| 0 | 512.227 | 378.328 | 2.264 | 368.017 | 577.857 | 1.524 | 1.643 | 1.351 | 1.974 | 0 | 320.166 | 355.414 | 464.682 | 336.429 | 288.666 | 268.352 | 309.55 | 257.512 | 341.285 | 400.931 | 369.239 | 510.223 | 493.536 | 443.689 | 457.509 | 396.423 | 339.797 | 316.047 | 375.764 | 306.32 | 272.799 | 309.504 | 446.017 | 292.215 | 249.783 | 338.98 | 621.872 | 238.914 | 300.642 | 284.645 | 321.91 | 248.496 | 322.263 | 227.195 | 281.404 | 177.986 | 240.107 | 186.913 | 271.193 | 209.983 | 181.426 | 362.383 | 137.053 | 142.963 | 112.4 | 135.474 | 179 | 235.136 | 146.181 | 123.787 | 193.827 | 258.529 | 236.288 | 492.461 | 153.285 | 300.906 | 255.944 | 201.104 | 156.898 | 204.693 | 135.735 | 9.581 | 152.502 | 143.643 | 44.225 | 43.135 | 131.07 | 158.61 | 73.776 | 73.475 | 175.18 | 172.179 | 27.421 | 136.252 | -432.837 | -402.715 | -195.84 | 115.457 | 299.351 | 343.82 | 723.363 | -17.761 | 266.593 |
Other Current Liabilities
| 834.017 | 439.179 | 123.594 | 184.011 | 129.03 | 676.977 | 512.645 | 596.714 | 102.439 | 156.092 | 46.534 | 796.74 | 139.332 | 879.579 | 113.46 | -181.139 | 146.248 | -27.103 | 97.475 | 105.364 | 209.273 | 768.488 | 273.531 | -242.095 | 244.378 | -127.823 | 196.46 | 172.812 | 154.317 | -117.072 | 147.563 | 113.789 | 166.53 | -103.213 | 137.937 | 123.476 | 189.431 | 568.036 | 115.416 | 182.89 | 894.726 | -95.879 | 119.684 | -126.159 | -69.364 | 872.31 | 791.64 | 851.248 | 689.419 | 371.869 | 79.759 | 79.883 | 549.738 | 338.669 | 68.744 | 66.573 | 78.119 | 100.153 | 51.309 | 151.159 | 137.688 | 150.103 | 57.957 | 70.851 | 344.187 | 342.291 | 1,544.586 | 77.754 | 50.711 | 269.992 | 54.084 | 61.198 | 199.988 | 275.016 | 35.427 | 115.838 | 36.974 | 121.873 | 147.532 | 35.967 | 29.885 | 80.263 | 75.078 | 93.43 | 504.088 | 1,169.108 | 783.411 | 121.331 | 345.773 | 430.912 | 413.069 | 799.41 | 447.945 | 226.326 |
Total Current Liabilities
| 1,651.79 | 1,802.93 | 1,040.404 | 1,095.184 | 1,025.098 | 1,389.268 | 1,208.778 | 1,375.761 | 1,365.272 | 1,987.952 | 1,849.952 | 1,892.399 | 2,012.081 | 1,627.57 | 1,574.591 | 1,490.96 | 1,357.857 | 3,071.133 | 3,214.08 | 3,262.662 | 3,274.102 | 1,609.809 | 1,603.654 | 1,605.449 | 1,562.857 | 3,630.725 | 3,591.768 | 3,637.299 | 1,517.177 | 1,720.424 | 1,613.565 | 1,650.829 | 1,702.8 | 1,740.009 | 1,624.91 | 1,602.255 | 2,157.282 | 4,401.699 | 4,082.326 | 3,950.113 | 2,569.48 | 2,426.461 | 2,247.816 | 2,520.893 | 2,442.123 | 2,829.228 | 2,730.661 | 3,120.287 | 3,045.391 | 2,887.086 | 3,143.123 | 4,311.546 | 5,357.093 | 6,634.08 | 7,681.358 | 6,196.595 | 6,075.963 | 3,485.349 | 2,836.905 | 2,438.973 | 3,855.567 | 3,222.819 | 2,970.494 | 2,754.895 | 3,051.606 | 3,373.826 | 3,466.554 | 1,421.424 | 840.239 | 1,015.863 | 816.589 | 898.437 | 1,162.414 | 1,219.778 | 970.843 | 999.006 | 1,138.048 | 1,214.96 | 1,166.445 | 988.368 | 1,189.438 | 1,228.772 | 1,250.306 | 1,321.789 | 1,474.765 | 1,414.32 | 998.617 | 819.13 | 535.41 | 557.067 | 599.794 | 951.445 | 484.744 | 563.077 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 830.192 | 838.472 | 1,437.345 | 1,434.795 | 1,432.388 | 1,453.569 | 1,451.498 | 1,447.577 | 1,417.372 | 1,998.083 | 1,214.252 | 1,323.489 | 1,476.767 | 2,134.409 | 1,867.141 | 1,850.23 | 2,106.099 | 1,041.14 | 1,583.01 | 1,608.01 | 2,060.301 | 3,825.07 | 4,071.864 | 4,096.864 | 4,442.664 | 2,725.91 | 2,932.9 | 2,955.3 | 5,345.393 | 5,409.442 | 5,610.481 | 5,654.57 | 6,073.327 | 6,303.892 | 6,433.404 | 6,502.836 | 6,680.771 | 4,829.363 | 4,929.94 | 4,853.61 | 6,535.017 | 6,915.596 | 7,142.519 | 7,165.912 | 7,402.65 | 7,354.453 | 7,471.665 | 7,485.871 | 7,694.992 | 8,072.86 | 8,075.264 | 6,644.024 | 6,019.9 | 4,887.863 | 3,916.622 | 2,760.379 | 1,729.457 | 1,574.503 | 1,600.801 | 1,576.686 | 1,576.613 | 1,614.327 | 1,652.742 | 1,551.965 | 1,551.245 | 1,103.031 | 310.009 | 322.623 | 331.73 | 336.355 | 341.597 | 344.888 | 261.978 | 309 | 354.088 | 356.438 | 357.445 | 365.549 | 365.549 | 365.549 | 375.554 | 375.554 | 375.576 | 375.558 | 375.571 | 408.699 | 615.636 | 842.524 | 1,161.506 | 1,249.634 | 1,245.678 | 1,298.529 | 691.761 | 752.715 |
Deferred Revenue Non-Current
| 20.789 | 18.428 | 19.674 | 20.92 | 22.166 | 23.412 | 24.658 | 25.904 | 27.15 | 28.396 | 29.642 | 30.888 | 32.134 | 33.38 | 34.626 | 35.872 | -592.507 | -1,041.14 | -1,583.01 | -1,608.01 | -2,060.301 | -3,825.07 | -4,071.864 | -4,096.864 | -4,442.664 | -2,725.91 | -2,932.9 | -2,955.3 | -5,345.393 | -5,409.442 | -5,610.481 | -5,654.57 | -6,073.327 | -6,303.892 | -6,433.404 | -6,502.836 | -6,680.771 | -4,829.363 | -4,929.94 | -4,853.61 | -6,535.017 | -6,913.455 | -7,141.091 | -7,164.497 | -7,402.65 | -7,354.453 | -7,471.665 | -7,485.871 | -7,694.992 | -8,072.86 | -8,075.264 | -6,644.024 | -6,019.9 | -4,887.863 | -3,916.622 | -2,760.379 | -1,729.457 | -1,574.503 | -1,600.801 | -1,576.686 | -1,576.613 | -1,614.327 | -1,652.742 | -1,551.965 | -1,551.245 | -1,103.031 | -310.009 | -322.623 | -331.73 | -336.355 | -341.597 | 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
| 611.731 | 617.719 | 618.922 | 619.719 | 624.129 | 636.192 | 640.448 | 573.359 | 550.715 | 589.198 | 603.285 | 584.228 | 563.786 | 564.16 | 577.582 | 577.911 | 592.507 | 581.602 | 578.661 | 567.076 | 629.322 | 624.574 | 582.27 | 533.32 | 521.98 | 515.079 | 505.176 | 494.497 | 483.932 | 473.606 | 463.17 | 450.238 | 437.705 | 424.77 | 407.101 | 394.287 | 390.784 | 370.819 | 356.563 | 341.421 | 326.758 | 314.989 | 301.373 | 285.832 | 273.407 | 258.911 | 243.27 | 226.441 | 209.232 | 191.692 | 173.142 | 154.649 | 135.972 | 117.271 | 98.639 | 77.858 | 68.055 | 64.846 | 63.788 | 62.235 | 53.973 | 53.073 | 51.865 | 51.201 | 50.441 | 49.726 | 49.44 | 48.999 | 48.171 | 47.422 | 46.513 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 445.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 407.101 | 0 | 390.784 | 0 | 356.563 | 0 | 0 | 2.141 | 1.427 | 285.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.88 | 73.88 | 85.88 | 85.88 | 85.88 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Total Non-Current Liabilities
| 1,462.713 | 1,474.62 | 2,075.941 | 2,054.514 | 2,078.683 | 2,113.173 | 2,116.604 | 2,046.84 | 2,440.348 | 2,615.677 | 1,847.179 | 1,938.605 | 2,072.687 | 2,731.949 | 2,479.35 | 2,464.013 | 2,698.606 | 1,622.742 | 2,161.671 | 2,175.086 | 2,689.622 | 4,449.644 | 4,654.134 | 4,630.184 | 4,964.644 | 3,240.989 | 3,438.076 | 3,449.797 | 5,829.325 | 5,883.048 | 6,073.651 | 6,104.807 | 6,511.032 | 6,728.662 | 6,840.504 | 6,897.122 | 7,071.555 | 5,200.182 | 5,286.503 | 5,195.031 | 6,861.775 | 7,232.727 | 7,445.319 | 7,451.743 | 7,676.057 | 7,613.364 | 7,714.935 | 7,712.312 | 7,904.224 | 8,264.552 | 8,248.407 | 6,798.674 | 6,155.872 | 5,005.134 | 4,015.261 | 2,838.237 | 1,797.512 | 1,639.349 | 1,664.589 | 1,638.922 | 1,630.586 | 1,667.4 | 1,704.607 | 1,603.166 | 1,601.686 | 1,152.757 | 359.449 | 371.622 | 379.901 | 383.776 | 388.11 | 344.888 | 261.978 | 309 | 427.968 | 430.318 | 443.325 | 451.429 | 451.429 | 377.549 | 387.554 | 387.554 | 387.576 | 387.558 | 387.571 | 420.699 | 627.636 | 854.524 | 1,173.506 | 1,261.634 | 1,257.678 | 1,310.529 | 703.761 | 764.715 |
Total Liabilities
| 3,114.503 | 3,277.55 | 3,116.345 | 3,149.698 | 3,103.781 | 3,502.441 | 3,325.382 | 3,422.601 | 3,805.62 | 4,603.629 | 3,697.131 | 3,831.004 | 4,084.768 | 4,359.518 | 4,053.941 | 3,954.974 | 4,056.463 | 4,693.875 | 5,375.752 | 5,437.747 | 5,963.724 | 6,059.453 | 6,257.788 | 6,235.633 | 6,527.501 | 6,871.714 | 7,029.844 | 7,087.096 | 7,346.502 | 7,603.472 | 7,687.217 | 7,755.636 | 8,213.832 | 8,468.671 | 8,465.414 | 8,499.377 | 9,228.837 | 9,601.881 | 9,368.829 | 9,145.144 | 9,431.255 | 9,659.187 | 9,693.135 | 9,972.636 | 10,118.179 | 10,442.592 | 10,445.596 | 10,832.599 | 10,949.615 | 11,151.638 | 11,391.529 | 11,110.22 | 11,512.965 | 11,639.214 | 11,696.619 | 9,034.832 | 7,873.475 | 5,124.697 | 4,501.494 | 4,077.895 | 5,486.154 | 4,890.219 | 4,675.101 | 4,358.061 | 4,653.291 | 4,526.583 | 3,826.003 | 1,793.047 | 1,220.14 | 1,399.639 | 1,204.699 | 1,243.324 | 1,424.392 | 1,528.778 | 1,398.811 | 1,429.323 | 1,581.373 | 1,666.389 | 1,617.874 | 1,365.917 | 1,576.991 | 1,616.326 | 1,637.882 | 1,709.347 | 1,862.337 | 1,835.019 | 1,626.253 | 1,673.655 | 1,708.916 | 1,818.701 | 1,857.472 | 2,261.975 | 1,188.505 | 1,327.792 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.162 | 18.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0.594 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 2,744.4 | 1,829.6 | 1,829.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 1,479.6 | 986.4 | 986.4 | 986.4 | 986.4 | 986.4 | 986.4 | 986.4 | 986.4 | 986.4 | 822 | 822 | 822 | 822 | 685 | 685 | 685 | 685 | 685 | 685 | 685 | 485 |
Retained Earnings
| 6,058.697 | 5,796.577 | 5,838.728 | 5,594.784 | 5,569.268 | 5,305.401 | 5,417.518 | 5,185.966 | 5,162.805 | 4,928.315 | 5,066.951 | 4,842.161 | 4,803.316 | 4,575.345 | 4,595.254 | 4,364.385 | 4,187.821 | 3,949.92 | 4,041.994 | 4,076.734 | 3,949.563 | 3,732.48 | 3,896.187 | 3,697.071 | 3,629.949 | 3,421.074 | 3,536.281 | 3,352.559 | 3,343.008 | 3,167.309 | 3,379.886 | 3,164.864 | 3,106.445 | 2,911.368 | 3,014.236 | 2,842.812 | 2,825.853 | 2,671.171 | 2,782.557 | 2,625.022 | 2,568.121 | 2,392.395 | 2,494.902 | 2,343.335 | 2,290.147 | 2,135.69 | 2,267.616 | 2,115.43 | 2,080.028 | 1,966.774 | 2,140.219 | 1,976.528 | 1,963.818 | 1,832.012 | 1,996.655 | 1,844.568 | 1,843.595 | 1,703.13 | 1,706.389 | 1,514.78 | 1,448.476 | 1,257.764 | 1,291.43 | 1,099.512 | 997.51 | 806.922 | 586.502 | 720.394 | 583.032 | 419.359 | 624.062 | 528.598 | 473.641 | 341.056 | 566.045 | 434.027 | 440.016 | 324.33 | 555.632 | 445.75 | 432.506 | 344.07 | 522.717 | 417.495 | 457.928 | 364.499 | 404.381 | 339.897 | 410.695 | 324.276 | 266.571 | 192.048 | 195.729 | 121.002 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,197.771 | 2,776.707 | 1,136.939 | 2,774.402 | 1,095.693 | 2,832.375 | 1,198.058 | 2,767.003 | 1,222.708 | 2,938.995 | 1,227.226 | 2,728.777 | 1,071.786 | 2,766.169 | 50.467 | 53.47 | -83.162 | -18.589 | 2.068 | 222.532 | 219.867 | 124.2 | 0.075 | 0.322 | -0.594 | -0.221 | 0.331 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,912.821 | 2,855.38 | 0 | 2,794.548 | 0 | 2,753.302 | 0 | 2,855.667 | 0 | 1,657.609 | 0 | 2,884.835 | 0 | 2,716.335 | 0 | 2,766.802 | 0 | 2,688.993 | -18.589 | 2,689.615 | 2,873.824 | 2,871.159 | 2,775.132 | 2,651.007 | 2,594.212 | 2,593.89 | 2,593.89 | 1,657.609 | 2,537.051 | 2,537.051 | 2,537.051 | 2,537.051 | 2,462.389 | 2,462.389 | 2,462.389 | 1,660.578 | 2,403.834 | 2,403.834 | 2,403.834 | 2,403.834 | 2,359.201 | 2,421.216 | 2,421.216 | 2,359.201 | 2,379.74 | 2,379.464 | 2,379.464 | 2,379.464 | 2,355.668 | 2,355.668 | 2,355.668 | 2,291.023 | 2,321.448 | 2,321.448 | 2,321.448 | 2,321.448 | 2,305.337 | 2,305.337 | 3,220.137 | 3,220.137 | 1,345.733 | 1,345.733 | 1,345.733 | 1,345.733 | 1,314.307 | 1,314.307 | 1,314.307 | 1,397.877 | 1,342.508 | 1,342.508 | 1,342.508 | 1,363.219 | 1,309.642 | 1,802.842 | 1,802.842 | 1,802.842 | 1,719.462 | 1,719.462 | 1,719.462 | 1,719.462 | 1,640.308 | 1,640.308 | 1,640.277 | 1,640.31 | 1,548.309 | 1,548.309 | 1,548.309 | 1,548.309 | 1,470.397 | 1,470.397 | 1,470.397 | 1,470.397 | 1,401.08 | 305.271 |
Total Shareholders Equity
| 11,715.918 | 11,396.357 | 11,359.835 | 11,133.731 | 11,088.07 | 10,803.104 | 10,994.293 | 10,786.033 | 10,674.208 | 10,553.032 | 10,750.347 | 10,471.395 | 10,276.493 | 10,049.14 | 10,105.822 | 9,875.587 | 9,674.684 | 9,300.152 | 9,455.353 | 9,510.749 | 9,567.787 | 9,348.039 | 9,415.72 | 9,092.477 | 8,968.561 | 8,758.77 | 8,874.349 | 8,691.18 | 8,624.459 | 8,448.76 | 8,661.337 | 8,446.315 | 8,313.235 | 8,118.157 | 8,221.025 | 8,049.601 | 7,974.087 | 7,819.405 | 7,930.791 | 7,773.256 | 7,671.722 | 7,558.012 | 7,660.518 | 7,446.936 | 7,414.287 | 7,259.555 | 7,391.48 | 7,177.279 | 7,180.097 | 7,066.842 | 7,240.288 | 7,011.951 | 7,029.667 | 6,897.86 | 7,062.503 | 6,910.416 | 6,893.332 | 6,752.867 | 6,756.126 | 6,564.517 | 4,273.809 | 4,083.097 | 4,116.763 | 3,924.845 | 3,791.417 | 3,600.829 | 3,380.409 | 3,597.871 | 3,405.14 | 3,241.466 | 3,446.169 | 3,364.818 | 3,262.882 | 3,130.297 | 3,355.287 | 3,223.268 | 3,145.878 | 3,030.192 | 3,261.495 | 3,151.612 | 3,059.214 | 2,970.777 | 2,984.994 | 2,879.805 | 2,828.238 | 2,734.809 | 2,637.691 | 2,573.207 | 2,566.093 | 2,479.673 | 2,421.969 | 2,347.445 | 2,281.809 | 910.325 |
Total Equity
| 14,177.379 | 13,789.36 | 13,875.584 | 13,583.052 | 13,499.345 | 13,139.674 | 13,448.481 | 13,175.996 | 13,031.822 | 12,844.98 | 13,206.469 | 12,864.818 | 12,635.022 | 12,343.316 | 12,513.508 | 12,225.659 | 11,983.893 | 11,546.662 | 11,682.18 | 11,734.703 | 11,737.543 | 11,448.164 | 11,451.982 | 11,063.288 | 10,892.187 | 10,615.762 | 10,788.522 | 10,548.094 | 10,447.349 | 10,215.978 | 10,483.599 | 10,206.944 | 10,022.349 | 9,768.837 | 10,041.295 | 9,816.018 | 9,713.281 | 9,508.011 | 9,751.641 | 9,544.963 | 9,405.907 | 9,237.769 | 9,436.056 | 9,176.224 | 9,104.117 | 8,901.519 | 9,136.399 | 8,877.294 | 8,854.235 | 8,702.503 | 8,909.472 | 8,637.266 | 8,633.814 | 8,536.932 | 8,669.253 | 8,467.637 | 8,425.993 | 8,234.906 | 8,184.355 | 7,934.905 | 5,607.167 | 5,356.429 | 5,332.459 | 5,074.627 | 4,890.449 | 4,637.48 | 4,346.783 | 4,496.145 | 4,264.552 | 4,148.197 | 4,364.258 | 4,244.612 | 4,113.23 | 4,016.761 | 4,204.253 | 4,083.435 | 3,984.356 | 3,901.322 | 4,096.565 | 4,223.76 | 4,104.031 | 4,031.995 | 4,018.351 | 3,922.355 | 3,851.113 | 3,733.305 | 3,981.046 | 3,890.087 | 3,900.736 | 3,824.622 | 3,748.22 | 3,652.903 | 2,281.809 | 910.325 |
Total Liabilities & Shareholders Equity
| 17,291.882 | 17,066.909 | 16,991.929 | 16,753.67 | 16,603.126 | 16,642.114 | 16,773.864 | 16,598.598 | 16,837.442 | 17,448.609 | 16,903.6 | 16,695.822 | 16,719.79 | 16,702.835 | 16,567.449 | 16,180.632 | 16,040.356 | 16,240.538 | 17,057.932 | 17,172.45 | 17,701.268 | 17,507.617 | 17,709.77 | 17,298.922 | 17,419.688 | 17,487.475 | 17,818.366 | 17,635.19 | 17,793.851 | 17,819.45 | 18,170.816 | 17,962.581 | 18,236.181 | 18,237.507 | 18,506.709 | 18,315.395 | 18,942.118 | 19,109.893 | 19,120.47 | 18,690.106 | 18,837.162 | 18,896.956 | 19,129.191 | 19,148.861 | 19,222.296 | 19,344.111 | 19,581.995 | 19,709.893 | 19,803.85 | 19,854.141 | 20,301.001 | 19,747.486 | 20,146.78 | 20,176.146 | 20,365.871 | 17,502.469 | 16,299.468 | 13,359.604 | 12,685.849 | 12,012.8 | 11,093.321 | 10,246.648 | 10,007.56 | 9,432.688 | 9,543.74 | 9,164.063 | 8,172.786 | 6,289.191 | 5,484.692 | 5,547.836 | 5,568.957 | 5,487.936 | 5,537.623 | 5,545.539 | 5,603.064 | 5,512.758 | 5,565.729 | 5,567.711 | 5,714.439 | 5,589.677 | 5,681.022 | 5,648.32 | 5,656.233 | 5,631.701 | 5,713.449 | 5,568.324 | 5,607.299 | 5,563.742 | 5,609.651 | 5,643.323 | 5,605.692 | 5,914.878 | 3,470.314 | 2,238.117 |