China Meheco Group Co., Ltd.
SSE:600056.SS
10.43 (CNY) • At close June 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2025 Q1 | 2024 Q4 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,769.756 | 4,214.786 | 2,706.63 | 3,209.713 | 2,630.887 | 3,867.266 | 3,029.031 | 3,644.448 | 3,038.127 | 4,260.347 | 2,093.811 | 2,129.345 | 2,377.435 | 2,798.931 | 1,882.144 | 2,216.049 | 2,337.911 | 3,554.982 | 1,848.559 | 2,525.69 | 3,088.163 | 2,659.248 | 2,489.262 | 2,647.712 | 2,094.492 | 3,730.135 | 1,666.753 | 2,244.406 | 1,988.735 | 3,337.641 | 1,560.866 | 1,707.862 | 2,312.681 | 3,089.277 | 2,481.844 | 2,024.189 | 1,866.177 | 3,099.679 | 1,632.881 | 1,422.726 | 1,375.049 | 2,133.161 | 1,692.46 | 1,996.865 | 2,783.2 | 1,961.408 | 1,586.177 | 1,262.496 | 1,298.084 | 1,822.524 | 1,736.811 | 1,561.637 | 785.083 | 1,128 | 1,182.332 | 881.281 | 916.953 | 1,092.582 | 579.853 | 705.095 | 946.228 | 1,693.975 | 1,189.004 | 891.825 | 334.955 | 465.337 | 553.45 | 569.281 | 592.791 | 654.27 | 574.536 | 530.378 | 522.372 | 627.309 | 554.686 | 409.341 | 284.762 | 466.772 | 316.072 | 307.983 | 294.562 | 230.14 | 393.461 | 458.522 | 476.148 | 684.704 | 295.891 | 289.483 | 250.076 | 610.158 | 251.614 | 262.816 | 595.53 | 619.595 | 804.039 | 269.227 | 176.481 | 536.715 | 105.703 | 91.2 | 147.836 | 231.859 | 0 |
| Short Term Investments
| 128.73 | 128.73 | -106.408 | 0 | 0 | 0 | -284.734 | -294.288 | -170.803 | 30 | -165.227 | 2,605.305 | 2,568.305 | -400.378 | -171.407 | -176.737 | 8.161 | 16.319 | 80.024 | 188.901 | 157.502 | 169.267 | -94.717 | -97.508 | -105.582 | -99.303 | -95.764 | -66.076 | -53.566 | -51.901 | -84.83 | -86.973 | -87.544 | -89.862 | -84.357 | -83.666 | 0 | -59.715 | -78.087 | -79.015 | -78.28 | -130.214 | 0 | 0 | 0 | 0 | -46.227 | -27.369 | 0 | -25.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.286 | 65.86 | 130.309 | 319.814 | 130.891 | 203.287 | 339.756 | 270.689 | 116.15 | 140.68 | 88.912 | 301.432 | 1.432 | 393.786 | 365.563 | 449.309 | 97.4 | 366.439 | 362.738 | 0 | 200 | 349.002 | 355.021 | 256.332 | 0 | 143.34 | 86.282 | 237.207 | 50 | 0 |
| Cash and Short Term Investments
| 2,898.487 | 4,343.516 | 2,706.63 | 3,209.713 | 2,630.887 | 3,867.266 | 3,029.031 | 3,644.448 | 3,038.127 | 4,260.347 | 2,093.811 | 2,129.345 | 2,377.435 | 2,798.931 | 1,882.144 | 2,216.049 | 2,346.072 | 3,571.301 | 1,928.583 | 2,714.591 | 3,245.664 | 2,828.515 | 2,489.262 | 2,647.712 | 2,094.492 | 3,730.135 | 1,666.753 | 2,244.406 | 1,988.735 | 3,337.641 | 1,560.866 | 1,707.862 | 2,312.681 | 3,089.277 | 2,481.844 | 2,024.189 | 1,866.177 | 3,099.679 | 1,632.881 | 1,422.726 | 1,375.049 | 2,133.161 | 1,692.46 | 1,996.865 | 2,783.2 | 1,961.408 | 1,586.177 | 1,262.496 | 1,298.084 | 1,822.524 | 1,736.811 | 1,561.637 | 785.083 | 1,128 | 1,182.332 | 881.281 | 916.953 | 1,092.582 | 579.853 | 705.095 | 946.228 | 1,693.975 | 1,189.004 | 891.825 | 334.955 | 465.337 | 553.45 | 569.281 | 592.791 | 654.27 | 574.536 | 530.378 | 522.372 | 701.594 | 620.546 | 539.651 | 604.576 | 597.663 | 519.359 | 647.739 | 565.251 | 346.29 | 534.141 | 547.434 | 777.58 | 686.135 | 689.677 | 655.046 | 699.384 | 707.558 | 618.053 | 625.553 | 595.53 | 819.595 | 1,153.041 | 624.248 | 432.813 | 536.715 | 249.043 | 177.482 | 385.043 | 281.859 | 0 |
| Net Receivables
| 16,741.928 | 15,294.354 | 17,833.145 | 18,384.516 | 17,913.566 | 14,800.552 | 16,444.763 | 16,860.796 | 16,158.971 | 13,985.659 | 14,317.28 | 12,960.958 | 13,011.93 | 11,947.393 | 13,019.241 | 13,149.915 | 12,619.232 | 11,842.21 | 13,445.613 | 12,358.947 | 11,255.787 | 11,788.108 | 13,420.663 | 11,674.364 | 12,540.367 | 10,277.483 | 12,534.462 | 11,359.955 | 10,311.332 | 8,171.438 | 0 | 8,979.186 | 8,468.224 | 7,205.266 | 7,972.887 | 7,206.988 | 6,296.121 | 5,085.971 | 5,770.474 | 6,038.425 | 5,421.348 | 4,593.283 | 5,167.566 | 5,029.189 | 4,530.741 | 3,862.875 | 3,915.806 | 2,687.777 | 2,526.247 | 3,472.484 | 0 | 0 | 0 | 1,984.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 406.095 | 283.536 | 259.568 | 231.863 | 219.066 | 250.813 | 250.324 | 192.831 | 189.202 | 183.434 | 217.577 | 0 | 55.693 | 21.034 | 16.779 | 17.824 | 21.845 | 12.15 | 0 | 6.857 | 56.92 | 113.02 | 78.229 | 53.869 | 74.934 | 0.059 | 0.07 | 0.09 | 0 | 21.35 | 0 | 0 | 0 |
| Inventory
| 5,769.274 | 5,732.325 | 6,830.209 | 5,884.058 | 5,973.395 | 6,232.263 | 6,910.981 | 7,216.543 | 7,621.414 | 6,083.412 | 5,995.462 | 5,723.811 | 5,884.339 | 5,656.741 | 6,270.831 | 5,944.387 | 6,672.233 | 6,849.134 | 6,966.559 | 7,994.489 | 6,709.296 | 6,024.02 | 5,827.048 | 5,545.485 | 5,348.401 | 5,181.418 | 5,375.087 | 5,137.032 | 4,569.605 | 4,467.736 | 4,560.167 | 4,550.174 | 4,543.398 | 4,684.219 | 4,744.143 | 4,738.959 | 4,581.633 | 4,170.118 | 4,715.406 | 4,502.149 | 4,470.519 | 4,036.99 | 3,891.116 | 3,652.114 | 3,919.422 | 3,890.157 | 3,690.556 | 2,864.122 | 2,811.762 | 2,823.79 | 2,584.456 | 2,485.454 | 2,533.019 | 2,505.886 | 2,487.295 | 2,374.166 | 2,316.901 | 2,272.756 | 2,302.302 | 2,350.38 | 2,089.348 | 1,749.116 | 1,662.214 | 814.059 | 726.111 | 733.349 | 749.154 | 659.595 | 676.492 | 605.523 | 552.934 | 457.663 | 440.198 | 405.966 | 431.106 | 383.91 | 325.011 | 345.6 | 348.656 | 311.405 | 318.831 | 62.606 | 149.757 | 32.747 | 121.375 | 12.662 | 43.206 | 31.916 | 89.495 | 62.164 | 42.798 | 43.288 | 77.006 | 75.982 | 73.787 | 61.916 | 29.662 | 29.906 | 30.21 | 39.026 | 28.034 | 4.068 | 0 |
| Other Current Assets
| 1,378.46 | 1,000.538 | 1,508.933 | 2,260.926 | 4,852.646 | 4,474.162 | 3,619.147 | 3,656.487 | 4,070.513 | 3,799.494 | 3,151.189 | 3,032.178 | 3,169.174 | 2,336.307 | 3,577.55 | 3,747.957 | 3,989.108 | 3,850.454 | 6,271.951 | 8,005.692 | 6,275.148 | 2,833.183 | 2,775.052 | 2,760.769 | 2,239.412 | 2,247.047 | 2,941.378 | 2,492.695 | 2,268.011 | 1,911.191 | 10,947.05 | 1,968.169 | 1,813.375 | 1,686.36 | 1,578.551 | 1,437.652 | 1,874.338 | 1,342.287 | 952.699 | 6,039.584 | 917.554 | 939.715 | 862.601 | 1,035.171 | 861.774 | 626.757 | 1,066.065 | 555.171 | 648.945 | 900.205 | 2,336.071 | 2,361.26 | 2,166.455 | 1,857.066 | 1,851.4 | 1,636.15 | 1,407.748 | 1,193.718 | 1,386.501 | 1,284.133 | 1,301.416 | 1,176.084 | 1,129.088 | 969.203 | 762.172 | 633.66 | 630.54 | 603.248 | 470.785 | 395.149 | 119.44 | 101.635 | 112.004 | 78.562 | 285.337 | 281.743 | 281.92 | 226.673 | 230.804 | 153.486 | 81.215 | 57.799 | 18.754 | 16.967 | 122.282 | 51.273 | 69.942 | 61.205 | 36.691 | 33.156 | 50.257 | 30.878 | 58.47 | 63.878 | 115.668 | 245.862 | 159.433 | 159.377 | 254.835 | 341.737 | 258.105 | 319.696 | 385.938 |
| Total Current Assets
| 26,788.149 | 26,370.733 | 28,878.918 | 28,691.823 | 28,522.113 | 28,526.183 | 29,069.805 | 30,359.19 | 29,749.985 | 26,934.508 | 24,736.681 | 23,080.685 | 23,548.062 | 22,189.095 | 23,823.108 | 24,064.515 | 24,467.826 | 25,063.187 | 26,582.763 | 27,605.741 | 25,176.685 | 22,513.774 | 22,817.794 | 21,955.424 | 20,834.07 | 20,751.642 | 20,654.878 | 20,628.942 | 17,700.105 | 17,353.969 | 17,068.083 | 16,652.309 | 16,590.311 | 16,060.815 | 15,939.177 | 14,986.595 | 13,964.63 | 13,320.739 | 12,732.158 | 11,964.459 | 11,842.2 | 11,342.103 | 11,330.354 | 11,347.797 | 11,748.144 | 10,100.344 | 10,258.605 | 7,369.566 | 7,285.038 | 7,399.642 | 6,657.338 | 6,408.35 | 5,484.557 | 5,490.952 | 5,521.028 | 4,891.597 | 4,641.602 | 4,559.056 | 4,268.656 | 4,339.609 | 4,336.992 | 4,619.175 | 3,980.305 | 2,675.086 | 1,823.238 | 1,832.345 | 1,933.144 | 1,832.123 | 1,740.067 | 1,654.942 | 1,653.006 | 1,373.212 | 1,334.142 | 1,417.986 | 1,556.055 | 1,456.117 | 1,461.831 | 1,362.768 | 1,288.02 | 1,296.063 | 1,182.874 | 466.695 | 758.346 | 618.183 | 1,038.015 | 767.895 | 824.671 | 760.317 | 825.57 | 809.735 | 768.027 | 812.739 | 809.236 | 1,013.323 | 1,417.43 | 932.086 | 621.977 | 726.089 | 534.089 | 579.595 | 671.182 | 605.623 | 385.938 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,767.677 | 2,808.859 | 2,791 | 2,815.048 | 2,831.315 | 2,927.525 | 2,862.353 | 2,876.853 | 2,769.843 | 2,780.392 | 2,810.031 | 2,810.148 | 2,786.902 | 2,835.574 | 2,805.679 | 2,839.652 | 2,755.859 | 2,464.467 | 2,660.062 | 2,600.707 | 2,516.392 | 2,345.197 | 2,255.236 | 2,199.272 | 2,089.542 | 2,070.557 | 2,078.815 | 2,045.045 | 1,867.084 | 1,832.079 | 1,780.055 | 1,657.966 | 1,653.98 | 1,683.129 | 1,676.312 | 1,664.809 | 1,665.487 | 1,644.306 | 1,632.525 | 1,641.582 | 1,653.167 | 1,725.983 | 1,715.858 | 1,813.002 | 1,831.906 | 1,848.477 | 1,849.869 | 197.618 | 185.181 | 177.698 | 162.244 | 153.562 | 145.766 | 146.657 | 143.013 | 114.372 | 115.193 | 116.543 | 111.819 | 108.716 | 108.054 | 109.262 | 100.659 | 102.158 | 98.733 | 103.262 | 106.039 | 106.149 | 107.837 | 110 | 118.583 | 153.313 | 112.217 | 111.014 | 120.957 | 111.777 | 106.142 | 108.564 | 108.697 | 110.73 | 111.758 | 78.139 | 73.528 | 18.652 | 19.122 | 19.611 | 19.803 | 20.228 | 19.909 | 20.4 | 19.234 | 19.481 | 19.765 | 20.155 | 19.142 | 18.59 | 18.464 | 18.841 | 19.259 | 19.635 | 20.054 | 20.469 | 20.642 |
| Goodwill
| 996.063 | 996.063 | 1,123.822 | 1,123.822 | 1,123.822 | 1,123.822 | 1,123.822 | 1,123.822 | 1,123.822 | 1,123.822 | 1,312.859 | 1,312.859 | 1,312.859 | 1,312.859 | 1,380.355 | 1,380.355 | 1,380.355 | 1,380.355 | 1,646.738 | 1,646.738 | 1,646.738 | 1,501.352 | 1,584.446 | 1,479.669 | 1,479.669 | 1,479.669 | 1,568.915 | 1,522.357 | 612.245 | 608.498 | 651.135 | 608.498 | 608.498 | 608.498 | 824.706 | 824.706 | 824.706 | 104.013 | 104.013 | 104.013 | 104.013 | 104.013 | 104.013 | 104.013 | 104.013 | 104.013 | 106.031 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 66.406 | 55.76 | 41.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,156.948 | 1,154.255 | 1,145.214 | 1,095.518 | 1,063.992 | 993.104 | 1,007.985 | 946.506 | 907.594 | 893.869 | 868.924 | 842.802 | 825.74 | 808.25 | 760.957 | 738.815 | 723.225 | 708.824 | 691.327 | 653.924 | 639.004 | 609.345 | 595.035 | 571.098 | 551.533 | 536.829 | 481.094 | 449.789 | 408.56 | 403.009 | 432.495 | 409.01 | 408.265 | 398.553 | 378.847 | 382.195 | 362.571 | 349.442 | 342.586 | 321.216 | 334.854 | 333.509 | 354.664 | 327.719 | 334.215 | 297.145 | 277.826 | 142.278 | 143.452 | 143.599 | 160.628 | 163.008 | 113.67 | 106.313 | 97.894 | 95.29 | 95.706 | 93.403 | 85.105 | 78.835 | 73.98 | 72.558 | 69.738 | 70.15 | 70.376 | 70.78 | 71.371 | 71.681 | 57.022 | 57.333 | 64.3 | 64.877 | 65.503 | 66.039 | 68.183 | 69.278 | 68.814 | 69.346 | 68.02 | 67.985 | 68.458 | 13.368 | 11.714 | 8.157 | 8.242 | 8.327 | 8.413 | 8.498 | 8.583 | 8.669 | 8.754 | 8.883 | 8.924 | 9.01 | 7.543 | 7.626 | 7.709 | 7.792 | 7.875 | 7.957 | 8.04 | 8.123 | 0 |
| Goodwill and Intangible Assets
| 2,153.011 | 2,150.317 | 2,269.037 | 2,219.34 | 2,187.814 | 2,116.926 | 2,131.807 | 2,070.328 | 2,031.416 | 2,017.691 | 2,181.783 | 2,155.661 | 2,138.599 | 2,121.109 | 2,141.312 | 2,119.171 | 2,103.58 | 2,089.179 | 2,338.065 | 2,300.662 | 2,285.742 | 2,110.697 | 2,179.482 | 2,050.767 | 2,031.202 | 2,016.498 | 2,050.009 | 1,972.146 | 1,020.805 | 1,011.507 | 1,083.63 | 1,017.508 | 1,016.763 | 1,007.051 | 1,203.553 | 1,206.901 | 1,187.277 | 453.455 | 446.598 | 425.229 | 438.867 | 437.521 | 458.677 | 431.731 | 438.227 | 401.157 | 383.857 | 208.684 | 209.858 | 210.005 | 227.033 | 229.414 | 180.075 | 172.719 | 164.3 | 161.696 | 162.112 | 159.809 | 151.51 | 145.241 | 140.386 | 138.963 | 125.498 | 111.713 | 70.376 | 70.78 | 71.371 | 71.681 | 57.022 | 57.333 | 64.3 | 64.877 | 65.503 | 66.039 | 68.183 | 69.278 | 68.814 | 69.346 | 68.02 | 67.985 | 68.458 | 13.368 | 11.714 | 8.157 | 8.242 | 8.327 | 8.413 | 8.498 | 8.583 | 8.669 | 8.754 | 8.883 | 8.924 | 9.01 | 7.543 | 7.626 | 7.709 | 7.792 | 7.875 | 7.957 | 8.04 | 8.123 | 0 |
| Long Term Investments
| 2,863.141 | 2,611.697 | 2,837.771 | 2,825.443 | 2,772.989 | 2,751.305 | 2,976.904 | 2,978.492 | 2,818.133 | 2,855.563 | 2,808.638 | 0 | 0 | 2,955.316 | 2,717.059 | 2,675.663 | 2,397.573 | 2,386.704 | 2,304.491 | 2,157.045 | 2,167.901 | 2,151.865 | 124.844 | 127.635 | 135.709 | 129.43 | 534.822 | 489.071 | 613.838 | 609.835 | 831.529 | 771.502 | 687.169 | 664.563 | 672.88 | 658.199 | 563.555 | 604.579 | 570.982 | 676.342 | 703.468 | 708.485 | 338.766 | 320.36 | 313.726 | 352.831 | 387.762 | 318.861 | 319.963 | 347.966 | 270.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 844.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.105 | 67.308 | 2.896 | -186.609 | 2.314 | -69.414 | -205.883 | -136.271 | 295.937 | 57.782 | 202.673 | -176.848 | 123.152 | -231.403 | -203.179 | -286.925 | 64.984 | -199.872 | -196.175 | 0 | -37.616 | -187.781 | -192.81 | -103.532 | 0 | 9.46 | 66.518 | -119.407 | 0 | 0 |
| Tax Assets
| 711.448 | 693.409 | 675.572 | 670.709 | 666.114 | 663.499 | 660.522 | 667.776 | 674.502 | 660.434 | 608.142 | 614.354 | 629.267 | 636.646 | 500.359 | 501.099 | 539.125 | 542.794 | 306.118 | 300.119 | 319.428 | 343.739 | 286.717 | 284.113 | 286.494 | 354.71 | 311.293 | 340.357 | 366.917 | 366.901 | 124.085 | 106.387 | 99.594 | 98.54 | 85.687 | 85.043 | 86.242 | 82.181 | 75.917 | 72.016 | 57.463 | 56.555 | 52.632 | 52.045 | 48.912 | 48.148 | 81.35 | 51.176 | 45.453 | 44.987 | 40.354 | 40.009 | 34.111 | 33.915 | 26.752 | 26.659 | 24.517 | 24.517 | 20.743 | 21.133 | 21.313 | 21.313 | 14.816 | 14.946 | 15.332 | 16.63 | 9.709 | 9.373 | 15.017 | 8.382 | 7.8 | 7.8 | 7.8 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 355.779 | 257.281 | 0 | 144.668 | 97.486 | 238.915 | 0 | 0 |
| Other Non-Current Assets
| 407.63 | 646.044 | 425.58 | 397.033 | 444.731 | 424.475 | 484.814 | 504.689 | 566.167 | 650.024 | 320.76 | 3,177.435 | 3,209.6 | 372.81 | 381.897 | 383.424 | 642.82 | 645.705 | 336.467 | 506.532 | 374.531 | 367.39 | 13.271 | 13.611 | 3.694 | 21.253 | 3.041 | 2.789 | 2.754 | 11.845 | 2.916 | 53.825 | 0.98 | 8.477 | -0.016 | -0.014 | 77.917 | 53.028 | -11.899 | -11.899 | -11.899 | -67.032 | 39.618 | 41.024 | 42.328 | 39.524 | -0.037 | -0.035 | 22.347 | -2.381 | 22.376 | 315.072 | 330.564 | 320.564 | 317.414 | 361.765 | 387.144 | 377.652 | 707.147 | 717.158 | -0.011 | 576.684 | 624.59 | 488.172 | 547.292 | 417.791 | 484.557 | 584.916 | 760.335 | 892.239 | 211.694 | 271.862 | 325.788 | 74.286 | 65.86 | 130.309 | 319.814 | 130.891 | 203.287 | 339.806 | 270.789 | 116.3 | 140.88 | 89.162 | 301.732 | 1.782 | 394.186 | 366.013 | 449.809 | 97.95 | 366.533 | 362.927 | 166.665 | 200.379 | 349.57 | 0.307 | 0.461 | 154.553 | 0.769 | 0.922 | 1.076 | 120.928 | 127.281 |
| Total Non-Current Assets
| 8,902.907 | 8,910.326 | 8,998.959 | 8,927.573 | 8,902.964 | 8,883.729 | 9,116.4 | 9,098.138 | 8,860.06 | 8,964.104 | 8,729.354 | 8,757.598 | 8,764.369 | 8,921.455 | 8,546.307 | 8,519.009 | 8,438.957 | 8,128.85 | 7,945.203 | 7,865.066 | 7,663.994 | 7,318.888 | 4,859.549 | 4,675.398 | 4,546.64 | 4,592.449 | 4,977.979 | 4,849.408 | 3,871.397 | 3,832.167 | 3,822.215 | 3,607.189 | 3,458.487 | 3,461.76 | 3,638.417 | 3,614.937 | 3,580.478 | 2,837.549 | 2,714.124 | 2,803.27 | 2,841.066 | 2,861.513 | 2,605.552 | 2,658.162 | 2,675.1 | 2,690.137 | 2,702.802 | 776.303 | 782.803 | 778.274 | 722.944 | 738.058 | 690.516 | 673.855 | 651.478 | 664.491 | 688.966 | 678.521 | 991.22 | 992.249 | 1,114.706 | 846.223 | 865.563 | 716.989 | 731.732 | 608.463 | 671.676 | 772.12 | 940.211 | 1,067.953 | 402.377 | 497.852 | 511.308 | 309.444 | 322.307 | 314.261 | 308.162 | 311.115 | 310.59 | 312.638 | 314.734 | 503.743 | 283.904 | 318.644 | 152.248 | 152.872 | 190.999 | 191.56 | 191.376 | 192.002 | 194.649 | 195.115 | 195.355 | 191.927 | 188.475 | 189.494 | 180.382 | 181.186 | 182.03 | 192.519 | 148.679 | 149.521 | 147.923 |
| Total Assets
| 35,691.056 | 35,281.059 | 37,877.877 | 37,619.396 | 37,425.077 | 37,409.912 | 38,186.205 | 39,457.328 | 38,610.045 | 35,898.613 | 33,466.035 | 31,838.282 | 32,312.431 | 31,110.549 | 32,369.415 | 32,583.524 | 32,906.783 | 33,192.036 | 34,527.967 | 35,470.807 | 32,840.679 | 29,832.662 | 27,677.343 | 26,630.821 | 25,380.711 | 25,344.09 | 25,632.857 | 25,478.35 | 21,571.502 | 21,186.137 | 20,890.297 | 20,259.498 | 20,048.797 | 19,522.574 | 19,577.593 | 18,601.533 | 17,545.108 | 16,158.288 | 15,446.282 | 14,767.729 | 14,683.266 | 14,203.616 | 13,935.906 | 14,005.959 | 14,423.244 | 12,790.481 | 12,961.407 | 8,145.869 | 8,067.841 | 8,177.916 | 7,380.282 | 7,146.408 | 6,175.073 | 6,164.807 | 6,172.507 | 5,556.088 | 5,330.568 | 5,237.577 | 5,259.875 | 5,331.857 | 5,451.698 | 5,465.398 | 4,845.868 | 3,392.075 | 2,554.97 | 2,440.808 | 2,604.82 | 2,604.243 | 2,680.279 | 2,722.895 | 2,055.383 | 1,871.064 | 1,845.45 | 1,727.43 | 1,878.362 | 1,770.377 | 1,769.993 | 1,673.883 | 1,598.611 | 1,608.701 | 1,497.608 | 970.438 | 1,042.25 | 936.827 | 1,190.263 | 920.766 | 1,015.67 | 951.877 | 1,016.946 | 1,001.737 | 962.676 | 1,007.854 | 1,004.591 | 1,205.25 | 1,605.905 | 1,121.579 | 802.36 | 907.275 | 716.119 | 772.114 | 819.861 | 755.144 | 533.861 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 7,308.475 | 8,351.559 | 10,443.356 | 4,427.181 | 9,742.922 | 5,130.2 | 5,271.494 | 11,099.562 | 10,107.149 | 7,584.041 | 7,628.307 | 3,101.455 | 7,011.908 | 6,504.312 | 5,963.802 | 7,289.416 | 7,151.796 | 1,868.361 | 7,283.692 | 6,491.917 | 6,306.322 | 7,342.291 | 7,322.539 | 6,902.796 | 6,235.231 | 6,226.037 | 6,668.848 | 1,442.573 | 6,277.257 | 5,962.253 | 4,488.789 | 6,018.864 | 6,110.229 | 4,201.406 | 5,767.576 | 5,555.553 | 5,035.701 | 4,334.761 | 4,404.481 | 4,059.8 | 3,826.332 | 3,541.362 | 3,569.916 | 3,353.824 | 3,206.238 | 2,971.142 | 3,540.424 | 2,191.579 | 1,974.291 | 2,836.073 | 1,712.011 | 1,409.267 | 1,134.646 | 1,018.218 | 896.51 | 815.604 | 699.768 | 668.953 | 770.802 | 803.853 | 849.338 | 796.877 | 1,349.829 | 648.903 | 448.044 | 380.818 | 517.556 | 507.422 | 516.048 | 407.349 | 465.818 | 355.197 | 374.876 | 325.693 | 325.189 | 296.501 | 303.801 | 245.028 | 246.592 | 284.329 | 338.574 | 224.504 | 294.666 | 251.705 | 408.862 | 151.129 | 244.72 | 192.765 | 197.306 | 228.799 | 212.687 | 229.559 | 198.349 | 438.132 | 634.971 | 155.126 | 88.056 | 264.398 | 127.772 | 202.686 | 313.835 | 320.2 | 0 |
| Short Term Debt
| 5,682.326 | 4,004.523 | 3,584.067 | 3,315.455 | 4,891.293 | 2,730.023 | 2,053.925 | 2,072.117 | 1,836.445 | 997.639 | 1,529.274 | 1,359 | 1,284.206 | 1,545.439 | 1,460 | 1,802.533 | 2,087 | 2,607.012 | 3,581.97 | 3,008.269 | 4,212.802 | 2,857.99 | 830 | 1,100 | 800 | 814.669 | 1,664.955 | 1,179.376 | 665 | 669.9 | 768.193 | 643 | 668 | 668 | 944 | 1,088 | 1,144.145 | 995.24 | 997.33 | 992.58 | 872.92 | 892.72 | 1,143.72 | 1,570.46 | 2,271.144 | 2,224.551 | 1,949.012 | 100 | 146.991 | 2,195.749 | 124.846 | 310 | 310 | 280 | 280 | 220 | 281 | 220 | 272 | 320 | 321.863 | 360.805 | 202.5 | 52.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables
| 0 | 192.553 | 132.509 | 90.114 | 150.463 | 93.05 | 139.136 | 162.215 | 186.272 | 225.147 | 186.092 | 249.217 | 238.655 | 176.316 | 169.154 | 175.87 | 336.01 | 453.45 | 274.301 | 354.304 | 248.19 | 251.481 | 230.558 | 182.022 | 229.409 | 392.393 | 280.681 | 272.842 | 376.366 | 468.572 | 183.086 | 140.399 | 176.763 | 155.228 | 178.86 | 145.068 | 163.499 | 97.163 | -238.619 | -208.603 | -234.581 | -251.227 | -253.418 | -159.261 | -242.664 | -248.04 | -235.519 | -219.745 | -244.507 | -250.957 | -205.391 | -184.42 | -202.29 | -199.115 | -233.862 | -229.34 | -224.766 | -210.986 | -209.972 | -219.059 | -171.269 | -150.571 | -132.45 | -16.099 | -9.853 | -17.337 | -45.367 | -36.404 | -37.872 | -19.913 | -38.51 | -34.887 | -52.011 | -38.453 | -33.37 | -28.91 | -31.722 | -44.449 | -38.698 | -37.274 | -35.669 | -2.629 | -20.081 | -47.617 | -44.677 | -32.347 | -16.894 | -12.3 | -29.48 | -23.444 | -3.064 | -7.036 | -7.561 | -18.473 | 4.778 | -1.179 | 3.989 | 0.248 | 1.576 | -0.002 | -2.294 | -4.65 | 0 |
| Deferred Revenue
| 1,147.585 | 0 | 0 | 1,121.6 | 1,213.03 | 1,448.226 | 5,912.134 | 6,171.95 | 1,506.514 | 2,050.17 | 1,209.621 | -0 | 0 | 5,262.784 | 5,859.432 | 6,110.225 | 6,989.474 | 7,577.873 | 7,166.607 | 9,470.588 | 7,537.71 | 3,983.933 | 4,140.306 | 4,310.045 | 4,143.285 | 4,287.343 | 3,937.778 | 4,873.578 | 2,181.328 | 1,998.959 | 1,794.31 | 1,650.77 | 1,547.675 | 1,462.721 | 1,612.137 | 1,632.723 | 1,395.234 | 791.806 | 792.543 | 701.86 | 516.257 | 500.2 | 826.423 | 1,013.307 | 666.732 | 301.164 | 341.974 | -9.508 | -121.412 | -90.84 | -28.273 | -16.827 | -52.522 | -16.976 | -109.426 | -117.666 | -133.585 | -105.399 | -77.685 | -94.367 | -77.815 | -33.271 | 37.594 | 95.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.12 | -29.296 | -16.45 | -0.859 | 12.932 | 0.115 | 5.867 | 6.197 | 65.676 | 58.15 | 0 | 158.972 | 196.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 3,085.372 | 4,628.129 | 5,752.2 | 11,460.051 | 3,736.98 | 10,050.029 | 10,007.169 | 6,500.205 | 7,114.774 | 9,205.918 | 5,321.447 | 8,492.966 | 5,282.07 | 5,271.009 | 4,985.542 | 6,084.103 | 6,871.243 | 12,203.74 | 4,974.557 | 5,438.412 | 4,230.289 | 5,388.347 | 5,269.751 | 5,489.299 | 3,924.915 | 5,373.643 | 4,888.586 | 9,868.963 | 2,908.906 | 3,343.462 | 4,822.656 | 3,301.957 | 3,095.102 | 4,959.658 | 3,055.095 | 3,176.13 | 2,676.889 | 2,694.853 | 2,545.079 | 2,234.816 | 2,558.668 | 2,605.577 | 2,365.065 | 2,397.025 | 2,371.382 | 2,086.799 | 2,137.492 | 1,757.365 | 1,916.696 | -753.11 | 1,743.14 | 1,671.836 | 1,072.632 | 1,326.908 | 1,599.527 | 1,169.366 | 1,019.267 | 1,112.482 | 945.352 | 992.682 | 902.772 | 952.822 | 860.127 | 768.625 | 689.615 | 762.998 | 806.583 | 724.736 | 597.347 | 598.263 | 677.979 | 650.243 | 688.062 | 630.816 | 794.25 | 798.913 | 696.833 | 693.607 | 643.757 | 622.407 | 484.605 | 86.982 | 93.027 | 125.163 | 198.395 | 175.727 | 185.702 | 159.197 | 244.534 | 171.147 | 134.906 | 137.079 | 195.73 | 159.479 | 342.822 | 348.979 | 236.608 | 186.295 | 107.143 | 110.66 | 127.381 | 25.294 | 151.653 |
| Total Current Liabilities
| 17,223.758 | 17,176.764 | 19,912.132 | 19,292.8 | 18,521.658 | 18,003.302 | 19,038.387 | 19,834.099 | 19,244.64 | 18,012.745 | 14,665.12 | 13,202.638 | 13,816.839 | 13,497.075 | 14,600.179 | 15,351.921 | 16,446.049 | 17,132.563 | 19,034.999 | 19,972.556 | 18,079.629 | 15,840.109 | 13,652.849 | 13,674.118 | 12,415.989 | 12,806.742 | 13,503.069 | 13,896.866 | 10,227.53 | 10,390.909 | 10,262.724 | 10,104.22 | 10,050.094 | 9,922.597 | 9,945.531 | 9,964.751 | 9,020.234 | 8,122.017 | 7,708.271 | 7,078.593 | 7,023.339 | 6,788.431 | 6,825.282 | 7,162.048 | 7,606.1 | 7,034.452 | 7,391.41 | 3,829.2 | 3,793.47 | 4,027.755 | 3,374.605 | 3,206.684 | 2,314.988 | 2,425.898 | 2,542.175 | 1,975.63 | 1,775.27 | 1,790.449 | 1,778.182 | 1,897.476 | 1,902.704 | 1,959.933 | 2,280.006 | 1,453.929 | 1,127.806 | 1,126.478 | 1,278.772 | 1,195.754 | 1,075.522 | 985.699 | 1,105.287 | 970.553 | 1,010.928 | 918.055 | 1,086.069 | 1,066.504 | 968.911 | 894.185 | 851.651 | 869.463 | 787.509 | 308.857 | 367.612 | 329.251 | 562.58 | 294.509 | 413.528 | 339.662 | 412.36 | 382.368 | 344.529 | 379.601 | 386.518 | 579.139 | 1,012.571 | 532.927 | 328.653 | 450.942 | 236.49 | 313.344 | 438.922 | 340.845 | 151.653 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,101.702 | 1,741.272 | 1,879.045 | 2,181.308 | 2,207.868 | 2,768.404 | 3,317.607 | 3,825.922 | 3,751.651 | 2,435.869 | 3,605.557 | 3,647.654 | 3,709.403 | 3,146.488 | 3,025.262 | 2,676.392 | 2,018.83 | 2,064.647 | 1,380 | 1,960.086 | 1,481.7 | 1,121.786 | 1,223.7 | 567.87 | 467.87 | 553.87 | 188.95 | 136 | 0 | 1,785.058 | 0 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.94 | 0.94 | 0.94 | 0.94 | 1.41 | 1.41 | 1.41 | 1.41 | 1.88 | 1.88 | 1.88 | 0 | 0 | 2.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 36 | 36 | 56 | 56 | 76 | 76 | 76 | 76 | 76 | 76 | 76.703 | 16 | 16 | 0 |
| Deferred Revenue Non-Current
| 63.752 | 65.383 | 66.569 | 66.997 | 67.913 | 68.865 | 70.773 | 72.978 | 73.697 | 73.976 | 76.24 | 74.992 | 75.746 | 58.734 | 59.959 | 58.139 | 59.584 | 60.289 | 59.087 | 59.1 | 59.216 | 59.394 | 64.787 | 64.993 | 60.872 | 61.592 | 51.18 | 50.153 | 49.788 | 49.995 | 56.512 | 52.883 | 53.093 | 51.572 | 49.001 | 49.18 | 52.065 | 52.244 | 52.6 | 47.189 | 1,770.605 | 47.183 | 1,775.317 | 1,770.117 | 1,776.174 | 1,776.174 | 1,775.079 | 0 | 0 | -2.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 56.259 | 44.202 | 13.685 | 14.134 | 14.051 | 11.63 | 14.601 | 14.71 | 14.693 | 14.603 | 13.764 | 13.907 | 13.95 | 14.455 | 15.696 | 15.827 | 14.953 | 16.168 | 10.434 | 10.653 | 7.101 | 7.435 | 0.544 | 0.544 | 0.544 | 0.544 | 82.207 | 79.192 | 93.011 | 92.426 | 133.5 | 117.957 | 96.731 | 90.5 | 92.506 | 90.481 | 87.737 | 103.564 | 90.595 | 116.703 | 123.668 | 111.939 | 57.741 | 49.317 | 47.688 | 57.495 | 55.756 | 52.248 | 59.738 | 60.358 | 47.493 | 52.868 | 55.706 | 53.106 | 51.991 | 64.581 | 70.39 | 67.701 | 75.195 | 77.452 | 110.949 | 116.053 | 57.165 | 68.332 | 57.92 | 43.409 | 62.17 | 37.314 | 78.687 | 101.883 | 3.014 | 0.683 | 1.475 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,812.541 | 2,142.608 | 1,917.692 | 2,095.411 | 2,521.719 | 2,738.952 | 2,056.518 | 2,070.227 | 2,031.367 | 2,188.333 | 1,880.908 | 1,880.908 | 1,884.629 | 1,884.339 | 1,864.358 | 1,884.361 | 1,884.365 | 1,700.012 | 1,793.408 | 1,793.408 | 1,793.408 | 1,793.408 | 1,783.837 | 1,784.542 | 1,785.385 | 1,784.451 | 1,772.532 | 1,782.571 | 1,772.532 | 16.088 | 1,768.97 | 1,774.281 | 1,774.281 | 1,774.281 | 1,837.146 | 1,836.852 | 1,841.651 | 1,840.544 | 1,919.115 | 1,770.604 | 45.381 | 1,773.017 | 52.62 | 49.835 | 46.597 | 47.362 | 95.36 | 1,792.161 | 1,786.246 | 1,783.896 | 1,786.367 | 1,773.182 | 1,773.192 | 1,773.212 | 1,772.965 | 1,774.352 | 1,770.696 | 1,770.3 | 1,770.311 | 1,769.15 | 1,769.529 | 1,771.833 | 1,126.673 | 487.332 | 96.332 | 92.95 | 92.95 | 92.95 | 92.8 | 92.8 | 92.8 | 92.8 | 92.8 | 92.8 | 92.8 | 16.8 | 16.8 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -0.016 | -0.018 | 0 | 6.054 | 12.109 | 18.163 |
| Total Non-Current Liabilities
| 4,127.982 | 3,993.465 | 3,876.991 | 2,343.564 | 4,811.551 | 3,470.295 | 5,459.499 | 5,983.837 | 5,871.407 | 4,712.781 | 5,576.468 | 5,617.461 | 5,683.728 | 5,104.015 | 4,965.274 | 4,634.719 | 3,977.733 | 3,841.115 | 3,242.929 | 3,823.161 | 3,341.425 | 2,981.938 | 3,072.868 | 2,417.948 | 2,314.672 | 2,400.456 | 2,094.869 | 2,047.915 | 1,915.33 | 1,911.392 | 1,958.983 | 1,945.591 | 1,924.575 | 1,916.823 | 1,979.124 | 1,976.983 | 1,982.393 | 1,997.292 | 1,920.055 | 1,935.436 | 1,941.064 | 1,933.549 | 1,887.088 | 1,870.679 | 1,872.339 | 1,882.91 | 1,872.319 | 1,844.409 | 1,845.984 | 1,846.604 | 1,833.86 | 1,826.051 | 1,828.898 | 1,826.317 | 1,824.956 | 1,838.933 | 1,841.086 | 1,838.001 | 1,845.505 | 1,846.601 | 1,880.478 | 1,887.886 | 1,183.838 | 555.664 | 154.252 | 136.359 | 155.12 | 130.264 | 171.487 | 194.683 | 95.814 | 93.483 | 94.275 | 92.8 | 92.8 | 16.8 | 16.8 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 36 | 36 | 56 | 56 | 76 | 76 | 76 | 76.01 | 75.984 | 75.982 | 76.703 | 22.054 | 28.109 | 18.163 |
| Total Liabilities
| 0 | 21,170.229 | 23,789.123 | 21,636.365 | 23,333.21 | 21,473.597 | 24,497.886 | 25,817.936 | 25,116.047 | 22,725.526 | 20,241.588 | 18,820.099 | 19,500.568 | 18,601.091 | 19,565.453 | 19,986.639 | 20,423.782 | 20,973.678 | 22,277.928 | 23,795.718 | 21,421.054 | 18,822.047 | 16,725.717 | 16,092.066 | 14,730.661 | 15,207.199 | 15,597.939 | 15,944.781 | 12,142.86 | 12,302.301 | 12,221.707 | 12,049.811 | 11,974.669 | 11,839.42 | 11,924.655 | 11,941.734 | 11,002.627 | 10,119.309 | 9,628.326 | 9,014.029 | 8,964.403 | 8,721.98 | 8,712.37 | 9,032.726 | 9,478.439 | 8,917.362 | 9,263.729 | 5,673.608 | 5,639.453 | 5,874.359 | 5,208.465 | 5,032.734 | 4,143.885 | 4,252.215 | 4,367.132 | 3,814.564 | 3,616.356 | 3,628.45 | 3,623.688 | 3,744.077 | 3,783.182 | 3,847.819 | 3,463.844 | 2,009.593 | 1,282.058 | 1,262.837 | 1,433.891 | 1,326.018 | 1,247.009 | 1,180.382 | 1,201.101 | 1,064.037 | 1,105.202 | 1,010.855 | 1,178.869 | 1,083.304 | 985.711 | 907.185 | 851.651 | 869.463 | 787.509 | 308.857 | 367.612 | 329.251 | 562.58 | 294.509 | 413.528 | 355.662 | 428.36 | 418.368 | 380.529 | 435.601 | 442.518 | 655.139 | 1,088.571 | 608.927 | 404.663 | 526.926 | 312.472 | 390.047 | 460.977 | 368.954 | 169.817 |
| 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 |
| Common Stock
| 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,495.88 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,068.486 | 1,012.513 | 1,012.513 | 1,012.513 | 1,012.513 | 1,012.513 | 1,012.513 | 1,012.513 | 1,012.513 | 1,012.513 | 506.257 | 457.384 | 457.384 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 310.958 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 239.198 | 208.56 | 208.56 | 208.56 | 208.56 | 208.56 | 208.56 | 208.56 | 208.56 | 208.56 | 208.56 | 208.56 | 208.56 | 130.35 | 130.35 | 130.35 | 130.35 | 130.35 | 130.35 | 130.35 | 130.35 | 120 | 120 | 120 | 120 | 120 | 120 | 120 |
| Retained Earnings
| 7,792.539 | 7,626.16 | 7,547.371 | 7,457.863 | 7,592.762 | 7,447.162 | 7,036.627 | 6,986.064 | 6,932.004 | 6,663.233 | 6,724.479 | 6,574.014 | 6,825.262 | 6,577.222 | 6,765.778 | 6,591.202 | 6,536.312 | 6,323.367 | 6,251.19 | 5,790.618 | 5,571.562 | 5,307.535 | 5,324.844 | 5,044.606 | 5,228.769 | 4,819.472 | 4,618.698 | 4,218.003 | 4,147.624 | 3,721.009 | 3,575.253 | 3,128.321 | 3,089.831 | 2,760.115 | 2,600.03 | 2,363.804 | 2,293.941 | 2,038.441 | 1,985.199 | 1,841.377 | 1,810.727 | 1,632.861 | 1,585.498 | 1,427.433 | 1,928.511 | 1,795.565 | 1,519.172 | 1,292.345 | 1,247.089 | 1,138.412 | 1,078.564 | 1,013.105 | 936.259 | 842.016 | 763.534 | 718.06 | 663.303 | 605.475 | 595.553 | 537.308 | 603.94 | 551.947 | 523.429 | 476.799 | 415.607 | 371.945 | 333.916 | 304.16 | 350.092 | 320.286 | 213.539 | 173.972 | 116.045 | 99.166 | 90.558 | 72.671 | 173.897 | 159.219 | 156.6 | 141.079 | 115.754 | 101.155 | 103.336 | 97.593 | 118.191 | 116.77 | 101.522 | 95.564 | 88.12 | 82.838 | 91.802 | 81.908 | 71.728 | 59.767 | 38.255 | 33.574 | 50.154 | 32.806 | 58.161 | 36.581 | 22.173 | 49.479 | 39.703 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 2,613.961 | 605.237 | 2,618.867 | 606.694 | 2,657.372 | 630.729 | 2,656.988 | 629.11 | 2,610.283 | 582.607 | 2,610.486 | 584.74 | 2,613.356 | 585.988 | 2,613.24 | 19.895 | 22.658 | 22.822 | 22.822 | 22.822 | 0 | 0 | 0 | 0 | 244.958 | 235.911 | 277.368 | 275.615 | 398.774 | 352.147 | 288.469 | 269.776 | 281.616 | 269.649 | 261.417 | 308.898 | 269.921 | 348.246 | 369.141 | 333.953 | 0 | 0 | 0 | 164.873 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 2,699.361 | 2,698.476 | 0 | 2,616.049 | 0 | 2,617.506 | 0 | 2,658.284 | 0 | 2,656.665 | 0 | 2,610.163 | 0 | 2,027.556 | 0 | 2,613.544 | 0 | 2,613.44 | 0 | 2,618.883 | 0 | 2,618.883 | 2,563.737 | 2,563.737 | 2,563.737 | 2,563.737 | 2,705.652 | 2,696.604 | 2,971.753 | 2,969.999 | 2,957.695 | 2,420.293 | 2,427.364 | 2,420.293 | 3,020.629 | 2,310.114 | 2,301.881 | 2,349.363 | 2,266.565 | 2,344.889 | 2,365.785 | 2,330.597 | 2,096.909 | 2,073.197 | 2,068.218 | 1,184.654 | 1,302.046 | 527.891 | 549.244 | 1,636.638 | 491.069 | 507.195 | 517.797 | 509.657 | 492.556 | 530.328 | 546.873 | 538.805 | 552.235 | 557.951 | 659.446 | 674.758 | 484.097 | 522.623 | 491.177 | 447.515 | 484.929 | 609.626 | 729.557 | 873.879 | 299.891 | 293.354 | 292.392 | 289.979 | 284.933 | 284.933 | 315.571 | 315.571 | 301.055 | 300.605 | 300.605 | 300.605 | 299.295 | 299.715 | 299.295 | 299.295 | 290.812 | 290.812 | 369.022 | 369.022 | 359.995 | 359.995 | 359.995 | 359.995 | 348.728 | 348.728 | 227.542 | 227.542 | 225.486 | 221.216 | 216.711 | 216.711 | 204.341 |
| Total Shareholders Equity
| 11,987.78 | 11,820.516 | 11,657.212 | 11,569.791 | 11,707.51 | 11,560.548 | 11,189.878 | 11,140.228 | 11,084.871 | 10,815.778 | 10,830.641 | 10,680.056 | 10,504.234 | 10,258.003 | 10,447.619 | 10,273.231 | 10,218.038 | 10,005.293 | 9,938.395 | 9,477.986 | 9,258.93 | 8,994.903 | 8,957.066 | 8,676.829 | 8,860.992 | 8,451.695 | 8,392.835 | 7,983.092 | 8,187.862 | 7,759.493 | 7,601.434 | 7,329.468 | 7,227.301 | 6,878.891 | 6,689.144 | 5,686.431 | 5,608.336 | 5,400.317 | 5,264.277 | 5,198.779 | 5,189.025 | 4,975.972 | 4,694.921 | 4,513.143 | 4,502.986 | 3,437.604 | 3,278.603 | 2,131.194 | 2,107.291 | 2,000.474 | 1,880.591 | 1,831.258 | 1,765.014 | 1,662.969 | 1,567.047 | 1,559.345 | 1,521.134 | 1,455.237 | 1,458.746 | 1,406.217 | 1,502.585 | 1,465.903 | 1,246.724 | 1,238.62 | 1,145.983 | 1,058.658 | 1,058.043 | 1,152.985 | 1,318.847 | 1,433.363 | 752.628 | 706.525 | 647.636 | 628.344 | 614.689 | 596.802 | 698.028 | 683.35 | 666.215 | 650.244 | 624.919 | 610.32 | 611.191 | 605.868 | 626.045 | 624.625 | 600.894 | 594.936 | 587.492 | 582.21 | 582.148 | 572.253 | 562.073 | 550.112 | 517.333 | 512.653 | 397.696 | 380.349 | 403.647 | 382.067 | 358.884 | 386.19 | 364.044 |
| Total Equity
| 14,339.315 | 14,110.83 | 14,088.754 | 13,968.746 | 14,091.868 | 13,887.625 | 13,688.319 | 13,639.393 | 13,493.998 | 13,173.087 | 13,224.447 | 13,018.184 | 12,811.863 | 12,509.459 | 12,803.961 | 12,596.885 | 12,483.002 | 12,218.358 | 12,250.038 | 11,675.089 | 11,419.625 | 11,010.615 | 10,951.626 | 10,538.756 | 10,650.05 | 10,136.892 | 10,034.918 | 9,533.569 | 9,428.642 | 8,883.836 | 8,668.591 | 8,209.686 | 8,074.128 | 7,683.154 | 7,652.939 | 6,659.799 | 6,542.481 | 6,038.978 | 5,817.956 | 5,753.7 | 5,718.863 | 5,481.636 | 5,223.536 | 4,973.232 | 4,944.805 | 3,873.12 | 3,697.679 | 2,472.261 | 2,428.388 | 2,303.558 | 2,171.816 | 2,113.674 | 2,031.188 | 1,912.592 | 1,805.375 | 1,741.525 | 1,714.212 | 1,609.127 | 1,636.187 | 1,587.78 | 1,668.516 | 1,617.579 | 1,382.024 | 1,382.482 | 1,272.912 | 1,177.971 | 1,170.929 | 1,278.225 | 1,433.27 | 1,542.512 | 854.282 | 807.027 | 740.248 | 716.574 | 699.493 | 687.074 | 784.282 | 766.697 | 746.96 | 739.239 | 710.099 | 661.581 | 674.638 | 607.576 | 627.683 | 626.257 | 602.142 | 596.215 | 588.586 | 583.369 | 582.148 | 572.253 | 562.073 | 550.112 | 517.333 | 512.653 | 397.696 | 380.349 | 403.647 | 382.067 | 358.884 | 386.19 | 364.044 |
| Total Liabilities & Shareholders Equity
| 35,691.056 | 35,281.059 | 37,877.877 | 37,619.396 | 37,425.077 | 37,409.912 | 38,186.205 | 39,457.328 | 38,610.045 | 35,898.613 | 33,466.035 | 31,838.282 | 32,312.431 | 31,110.549 | 32,369.415 | 32,583.524 | 32,906.783 | 33,192.036 | 34,527.967 | 35,470.807 | 32,840.679 | 29,832.662 | 27,677.343 | 26,630.821 | 25,380.711 | 25,344.09 | 25,632.857 | 25,478.35 | 21,571.502 | 21,186.137 | 20,890.297 | 20,259.498 | 20,048.797 | 19,522.574 | 19,577.593 | 18,601.533 | 17,545.108 | 16,158.288 | 15,446.282 | 14,767.729 | 14,683.266 | 14,203.616 | 13,935.906 | 14,005.959 | 14,423.244 | 12,790.481 | 12,961.407 | 8,145.869 | 8,067.841 | 8,177.916 | 7,380.282 | 7,146.408 | 6,175.073 | 6,164.807 | 6,172.507 | 5,556.088 | 5,330.568 | 5,237.577 | 5,259.875 | 5,331.857 | 5,451.698 | 5,465.398 | 4,845.868 | 3,392.075 | 2,554.97 | 2,440.808 | 2,604.82 | 2,604.243 | 2,680.279 | 2,722.895 | 2,055.383 | 1,871.064 | 1,845.45 | 1,727.43 | 1,878.362 | 1,770.377 | 1,769.993 | 1,673.883 | 1,598.611 | 1,608.701 | 1,497.608 | 970.438 | 1,042.25 | 936.827 | 1,190.263 | 920.766 | 1,015.67 | 951.877 | 1,016.946 | 1,001.737 | 962.676 | 1,007.854 | 1,004.591 | 1,205.25 | 1,605.905 | 1,121.579 | 802.36 | 907.275 | 716.119 | 772.114 | 819.861 | 755.144 | 533.861 |