
Chongqing Three Gorges Water Conservancy and Electric Power Co., Ltd.
SSE:600116.SS
6.76 (CNY) • At close August 4, 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 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,797.676 | 1,685.394 | 1,373.878 | 1,705.351 | 1,645.989 | 1,883.441 | 2,175.334 | 1,969.431 | 1,676.371 | 1,666.87 | 1,679.527 | 1,675.402 | 1,348.003 | 1,750.401 | 1,103.772 | 1,671.141 | 1,168.465 | 1,775.067 | 1,106.978 | 1,859.435 | 548.119 | 638.862 | 663.859 | 561.374 | 469.025 | 459.578 | 402.02 | 714.532 | 497.726 | 521.974 | 547.503 | 524.508 | 554.637 | 625.519 | 638.87 | 665.607 | 687.918 | 601.196 | 834.938 | 879.666 | 965.897 | 369.032 | 522.537 | 584.221 | 511.452 | 504.635 | 489.765 | 576.625 | 710.682 | 305.026 | 340.538 | 327.757 | 386.769 | 341.304 | 391.006 | 518.5 | 617.421 | 496.742 | 588.563 | 672.787 | 260.1 | 276.755 | 318.736 | 317.488 | 231.427 | 272.239 | 227.832 | 140.69 | 198.717 | 165.535 | 224.313 | 311.645 | 170.739 | 177.66 | 155.288 | 148.093 | 126.351 | 135.816 | 103.885 | 96.311 | 102.647 | 154.305 | 170.567 | 146.038 | 138.834 | 180.11 | 114.088 | 111.111 | 106.215 | 147.892 | 137.736 | 140.798 | 177.794 | 120.036 | 102.501 | 131.663 | 137.538 | 109.723 | 85.412 | 115.803 | 79.663 | 95.654 | 0 | 29.625 |
Short Term Investments
| 926.06 | 973.381 | 406.768 | 282.044 | 289.603 | 293.766 | 43.949 | 47.316 | 599.913 | 595.119 | 902.704 | 1,216.505 | 1,119.656 | 796.166 | 621.252 | 65.57 | 363.975 | -277.906 | -345.454 | 122.981 | -28.029 | -28.274 | -28.505 | -28.75 | 250.326 | 315.526 | 271.051 | 50.103 | 151.363 | 160.12 | 75.141 | 135.637 | 140.377 | 150.417 | 160.494 | 161.323 | 230.823 | 231.781 | -17.638 | -17.802 | -17.966 | -18.13 | -18.293 | -18.457 | -18.628 | -18.791 | -19.022 | -19.18 | -19.444 | -19.59 | -19.832 | 0 | -20.325 | 0 | -23.93 | -23.963 | -25.501 | -23.326 | 0 | 0 | 0 | 0 | -9.117 | -9.251 | -35.492 | 0 | -1.238 | -0.823 | 0 | 0 | 40 | -1.139 | -1.348 | 76.526 | 0 | 0 | 0 | 0 | 0 | 0 | 14.556 | 14.556 | 22.074 | 44.958 | 45.725 | 45.725 | 50.224 | 50.219 | 31.833 | 31.833 | 42.657 | 42.657 | 35.172 | 41.883 | 42.997 | 39.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,723.736 | 2,658.775 | 1,780.647 | 1,987.395 | 1,935.592 | 2,177.207 | 2,219.284 | 2,016.748 | 2,276.283 | 2,261.989 | 2,582.231 | 2,891.907 | 2,467.659 | 2,546.568 | 1,725.023 | 1,736.711 | 1,532.44 | 1,775.067 | 1,106.978 | 1,982.416 | 548.119 | 638.862 | 663.859 | 561.374 | 719.351 | 775.104 | 673.071 | 764.635 | 649.089 | 682.094 | 622.643 | 660.145 | 695.014 | 775.936 | 799.365 | 826.93 | 918.741 | 832.977 | 834.938 | 879.666 | 965.897 | 369.032 | 522.537 | 584.221 | 511.452 | 504.635 | 489.765 | 576.625 | 710.682 | 305.026 | 340.538 | 327.757 | 386.769 | 341.304 | 391.006 | 518.5 | 617.421 | 496.742 | 588.563 | 672.787 | 260.1 | 276.755 | 318.736 | 317.488 | 231.427 | 272.239 | 227.832 | 140.69 | 198.717 | 165.535 | 264.313 | 311.645 | 170.739 | 177.66 | 155.288 | 148.093 | 126.351 | 135.816 | 103.885 | 96.311 | 117.204 | 168.861 | 192.641 | 190.997 | 184.559 | 225.835 | 164.312 | 161.33 | 138.048 | 179.725 | 180.393 | 183.456 | 212.967 | 161.919 | 145.498 | 171.662 | 137.538 | 109.723 | 85.412 | 115.803 | 79.663 | 95.654 | 0 | 29.625 |
Net Receivables
| 1,944.426 | 1,776.97 | 2,414.855 | 2,171.131 | 2,441.875 | 1,782.283 | 2,212.84 | 2,336.554 | 2,381.639 | 1,868.042 | 2,201.656 | 2,030.061 | 1,913.908 | 0 | 2,020.113 | 1,818.597 | 1,702.84 | 1,281.877 | 1,551.753 | 1,362.599 | 120.708 | 126.275 | 96.294 | 101.016 | 127.867 | 155.939 | 126.309 | 185.474 | 113.324 | 167.979 | 83.107 | 168.866 | 111.076 | 69.695 | 97.193 | 163.042 | 89.947 | 80.18 | 90.258 | 90.972 | 74.693 | 216.051 | 70.015 | 63.659 | 71.9 | 0 | 83.285 | 59.758 | 59.137 | 55.209 | 0 | 0 | 174.312 | 0 | 0 | 0 | 0 | 0 | 77.093 | 0 | 0 | 0 | 0 | 0 | 108.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.934 | 101.602 | 102.53 | 122.984 | 95.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 286.787 | 0 | 0 | 0 | 1.882 | 0 | 5.517 | 0 | 5.407 | 5.261 | 4.967 | 2.535 | 5.68 | 0 | 0 |
Inventory
| 429.343 | 408.399 | 340.54 | 267.437 | 308.935 | 293.6 | 292.989 | 319.936 | 298.092 | 237.118 | 238.429 | 298.921 | 252.424 | 421.421 | 310.054 | 277.397 | 325.189 | 264.648 | 303.384 | 277.076 | 76.088 | 46.489 | 153.205 | 98.502 | 89.96 | 35.807 | 173.329 | 107.88 | 78.558 | 40.938 | 207.174 | 177.822 | 129.864 | 109.643 | 246.414 | 238.615 | 199.965 | 123.253 | 238.834 | 222.415 | 146.747 | 95.11 | 319.011 | 279.404 | 232.609 | 172.745 | 224.559 | 285.065 | 270.485 | 213.505 | 254.691 | 227.954 | 232.145 | 204.037 | 194.316 | 165.594 | 146.685 | 126.675 | 115.182 | 94.974 | 95.136 | 67.012 | 95.38 | 76.731 | 62.377 | 52.994 | 49.333 | 38.423 | 30.996 | 20.725 | 34.018 | 28.579 | 22.454 | 21.628 | 24.414 | 23.573 | 22.182 | 18.312 | 29.324 | 23.958 | 22.922 | 18.957 | 28.321 | 24.873 | 22.441 | 18.194 | 27.2 | 24.251 | 24.74 | 20.357 | 39.812 | 49.895 | 32.486 | 27.32 | 17.531 | 12.744 | 15.935 | 18.673 | 15.116 | 8.857 | 7.578 | 9.878 | 0 | 7.514 |
Other Current Assets
| 435.063 | 483.294 | 379.586 | 422.57 | 384.669 | 425.064 | 403.994 | 586.785 | 481.421 | 418.313 | 410.747 | 395.711 | 468.307 | 1,806.76 | 412.67 | 421.739 | 440.018 | 333.138 | 574.151 | 488.655 | 43.864 | 41.884 | 74.624 | 67.044 | 63.217 | 60.359 | 70.447 | 93.008 | 241.631 | 310.749 | 223.034 | 142.416 | 190.32 | 118.72 | 135.79 | 79.475 | 80.602 | 147.87 | 163.151 | 200.572 | 92.898 | 18.173 | 91.977 | 88.247 | 78.297 | 157.549 | 70.95 | 128.801 | 103.451 | 110.296 | 192.892 | 196.699 | 148.235 | 131.81 | 105.042 | 153.396 | 121.415 | 90.38 | 61.648 | 74.588 | 68.859 | 46.727 | 50.323 | 48.253 | 85.683 | 71.013 | 95.897 | 96.046 | 73.751 | 55.566 | 75.207 | 84.406 | 78.059 | 71.176 | 23.226 | 22.803 | 19.001 | 15.745 | 168.546 | 175.567 | 195.786 | 114.384 | 150.506 | 140.575 | 130.519 | 126.149 | 256.024 | 253.061 | 290.95 | 286.996 | 306.716 | 295.963 | 294.371 | 278.233 | 304.077 | 269.075 | 337.807 | 317.729 | 325.035 | 249.537 | 186.801 | 161.013 | 91.827 | 51.253 |
Total Current Assets
| 5,532.569 | 5,327.438 | 4,915.627 | 4,848.532 | 5,071.071 | 4,684.226 | 5,129.106 | 5,265.723 | 5,437.436 | 4,790.814 | 5,433.063 | 5,616.6 | 5,102.299 | 4,774.748 | 4,467.86 | 4,254.444 | 4,000.487 | 3,654.73 | 3,536.265 | 4,110.745 | 788.779 | 853.51 | 987.982 | 827.935 | 985.522 | 985.321 | 1,043.156 | 1,080.709 | 1,082.602 | 1,124.849 | 1,135.959 | 1,063.387 | 1,098.007 | 1,073.994 | 1,278.761 | 1,245.318 | 1,289.255 | 1,224.633 | 1,327.181 | 1,393.624 | 1,280.235 | 698.365 | 1,003.541 | 1,015.532 | 894.258 | 814.996 | 868.56 | 1,007.907 | 1,114.458 | 646.163 | 788.122 | 752.41 | 767.149 | 677.151 | 690.363 | 837.49 | 885.52 | 713.797 | 765.393 | 842.349 | 424.094 | 390.494 | 464.439 | 442.473 | 379.487 | 396.245 | 373.061 | 275.158 | 303.463 | 241.826 | 373.538 | 424.63 | 271.251 | 270.465 | 304.53 | 296.998 | 273.845 | 264.952 | 301.755 | 295.836 | 335.912 | 302.201 | 371.468 | 356.444 | 337.519 | 370.179 | 447.535 | 438.642 | 453.738 | 487.078 | 526.921 | 529.313 | 539.824 | 469.354 | 467.107 | 455.787 | 491.28 | 452.624 | 426.776 | 398.787 | 274.498 | 267.33 | 91.827 | 88.391 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 12,515.189 | 12,483.14 | 12,086.755 | 11,791.57 | 11,427.383 | 11,322.865 | 10,765.569 | 10,315.945 | 10,101.521 | 10,164.47 | 10,016.772 | 10,053.423 | 9,726.231 | 9,671.63 | 9,446.71 | 9,325.794 | 9,234.531 | 9,236.348 | 9,168.814 | 9,167.278 | 3,804.686 | 3,811.727 | 3,784.546 | 3,807.707 | 3,813.105 | 3,836.055 | 3,799.712 | 3,771.898 | 3,621.972 | 3,531.87 | 3,487.367 | 3,395.843 | 3,320.624 | 3,231.796 | 3,108.001 | 3,007.908 | 2,900.725 | 2,820.409 | 2,792.583 | 2,762.219 | 2,704.462 | 2,630.533 | 2,588.593 | 2,542.832 | 2,491.364 | 2,461.986 | 2,369.943 | 2,327.119 | 2,230.514 | 2,195.726 | 2,014.043 | 2,005.838 | 1,908.237 | 1,857.77 | 1,748.113 | 1,613.215 | 1,486.491 | 1,436.641 | 1,332.291 | 1,255.313 | 1,225.401 | 1,180.04 | 1,156.191 | 1,104.336 | 1,061.07 | 1,051.239 | 1,005.57 | 972.932 | 949.926 | 935.14 | 884.798 | 833.546 | 803.924 | 809.197 | 668.076 | 632.889 | 638.565 | 646.792 | 754.865 | 745.239 | 747.656 | 750.832 | 748.7 | 743.016 | 722.27 | 718.646 | 648.84 | 643.884 | 634.009 | 634.888 | 629.668 | 623.346 | 614.707 | 609.605 | 599.961 | 598.114 | 640.601 | 556.546 | 566.43 | 553.1 | 514.623 | 474.13 | 225.139 | 220.617 |
Goodwill
| 3,023.809 | 3,023.809 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,062.478 | 3,074.387 | 3,074.387 | 3,074.387 | 3,074.387 | 3,069.452 | 3,069.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,208.086 | 1,216.638 | 1,191.252 | 1,200.81 | 1,211.698 | 1,222.313 | 1,183.7 | 1,181.999 | 1,192.105 | 1,202.392 | 1,210.019 | 1,216.456 | 1,229.031 | 1,232.143 | 1,229.727 | 1,240.051 | 1,263.328 | 1,255.016 | 1,272.891 | 1,282.423 | 23.719 | 23.993 | 23.01 | 23.157 | 23.437 | 23.719 | 23.745 | 23.964 | 24.214 | 24.489 | 31.105 | 31.366 | 31.673 | 31.993 | 32.072 | 32.386 | 32.586 | 32.893 | 97.191 | 32.862 | 31.295 | 31.58 | 47.081 | 47.338 | 47.569 | 47.819 | 31.427 | 31.581 | 47.446 | 48.882 | 48.042 | 38.669 | 38.951 | 39.239 | 32.254 | 32.449 | 32.692 | 32.943 | 33.186 | 33.41 | 33.7 | 33.849 | 17.297 | 17.293 | 29.768 | 30.123 | 19.866 | 20.284 | 20.692 | 21.096 | 21.498 | 21.899 | 22.312 | 22.704 | 22.975 | 23.39 | 24.166 | 24.582 | 27.021 | 27.337 | 27.754 | 28.08 | 28.563 | 28.555 | 26.158 | 26.546 | 28.845 | 29.186 | 29.57 | 29.954 | 35.417 | 35.845 | 36.289 | 36.736 | 37.076 | 38.534 | 59.976 | 58.484 | 56.428 | 49.458 | 5.822 | 5.886 | 0 | 5.39 |
Goodwill and Intangible Assets
| 4,231.895 | 4,240.448 | 4,253.729 | 4,263.287 | 4,274.176 | 4,284.791 | 4,246.178 | 4,244.477 | 4,254.582 | 4,264.87 | 4,272.497 | 4,278.934 | 4,291.509 | 4,294.621 | 4,304.114 | 4,314.437 | 4,337.715 | 4,329.403 | 4,342.343 | 4,351.875 | 23.719 | 23.993 | 23.01 | 23.157 | 23.437 | 23.719 | 23.745 | 23.964 | 24.214 | 24.489 | 31.105 | 31.366 | 31.673 | 31.993 | 32.072 | 32.386 | 32.586 | 32.893 | 97.191 | 32.862 | 31.295 | 31.58 | 47.081 | 47.338 | 47.569 | 47.819 | 31.427 | 31.581 | 47.446 | 48.882 | 48.042 | 38.669 | 38.951 | 39.239 | 32.254 | 32.449 | 32.692 | 32.943 | 37.179 | 33.41 | 33.7 | 33.849 | 17.297 | 17.293 | 29.768 | 30.123 | 19.866 | 20.284 | 20.692 | 21.096 | 21.498 | 21.899 | 22.312 | 22.704 | 22.975 | 23.39 | 24.166 | 24.582 | 27.021 | 27.337 | 27.754 | 28.08 | 28.563 | 28.555 | 26.158 | 26.546 | 28.845 | 29.186 | 29.57 | 29.954 | 35.417 | 35.845 | 36.289 | 36.736 | 37.076 | 38.534 | 59.976 | 58.484 | 56.428 | 49.458 | 5.822 | 5.886 | 0 | 5.39 |
Long Term Investments
| 1,759.101 | 1,735.215 | 2,867.476 | 2,883.005 | 2,452.779 | 2,404.289 | 2,671.932 | 2,388.977 | 1,798.083 | 1,731.48 | 1,470.25 | 1,105.03 | 1,138.954 | 1,315.632 | 1,357.774 | 1,842.407 | 1,196.44 | 1,818.282 | 1,622.699 | 938.675 | 412.122 | 411.826 | 253.35 | 257.158 | -27.185 | -90.133 | -50.734 | 184.667 | 78.304 | 65.128 | 144.065 | 80.633 | 82.773 | 70.602 | 9.817 | 2.054 | -59.225 | -64.47 | 152.275 | 124.001 | 125.236 | 122.297 | 159.599 | 155.638 | 179.566 | 177.761 | 185.867 | 181.445 | 199.549 | 253.801 | 208.818 | 0 | 339.085 | 0 | 273.601 | 163.867 | 166.219 | 165.439 | 0 | 0 | 0 | 0 | 146.497 | 145.908 | 101.492 | 0 | 78.132 | 80.616 | 0 | 0 | 26.794 | 65.033 | 65.247 | -11.06 | 0 | 0 | 0 | 0 | 0 | 0 | 28.705 | 29.084 | 24.192 | 3.182 | 3.199 | 3.712 | -7.716 | -5.582 | -7.247 | -6.908 | -27.159 | -26.98 | -19.117 | -25.449 | -29.823 | -1.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 129.511 | 130.12 | 105.664 | 104.091 | 92.194 | 96.782 | 90.265 | 91.062 | 82.863 | 86.573 | 68.027 | 68.84 | 64.458 | 78.297 | 82.563 | 81.647 | 79.745 | 82.865 | 86.238 | 87.162 | 27.042 | 30.835 | 24.529 | 24.613 | 35.87 | 39.388 | 14.679 | 14.943 | 15.25 | 15.25 | 51.838 | 51.838 | 51.842 | 51.842 | 49.263 | 49.263 | 49.281 | 49.281 | 54.536 | 53.618 | 54.833 | 57.544 | 10.865 | 10.865 | 10.903 | 10.903 | 6.587 | 6.587 | 6.659 | 6.659 | 6.498 | 6.498 | 6.614 | 6.614 | 6.477 | 6.477 | 6.629 | 6.629 | 7.316 | 7.316 | 7.211 | 7.211 | 7.268 | 10.966 | 17.234 | 17.234 | 21.65 | 23.301 | 9.058 | 9.058 | 8.917 | 8.917 | 8.917 | 11.06 | 0 | 0 | 0 | 0 | 0 | 0 | 16.176 | 16.269 | 26.646 | 49.699 | 50.326 | 50.437 | 53.843 | 53.658 | 35.671 | 0 | 0 | 46.333 | 39.332 | 0 | 45.053 | 3.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,203.341 | 1,285.167 | 115.655 | 84.146 | 672.697 | 744.226 | 297.289 | 304.586 | 820.078 | 822.211 | 1,138.895 | 1,445.376 | 1,416.192 | 1,116.974 | 1,152.487 | 663.286 | 998.298 | 361.513 | 301.568 | 785.902 | 10 | 10 | 10 | 10 | 289.356 | 354.832 | 310.613 | 89.96 | 191.505 | 200.539 | 115.845 | 176.52 | 181.536 | 191.449 | 202.179 | 203.251 | 272.996 | 274.197 | 10 | 68.243 | 68.243 | 66.742 | 10 | 10 | 10 | 10 | 26.716 | 26.744 | 11.106 | 10 | 0.033 | 209.879 | -0.114 | 310.221 | -1.164 | -1.164 | -1.913 | -2.433 | 158.598 | 158.762 | 163.745 | 163.156 | -0.004 | -0.21 | -0.036 | 101.848 | -0.508 | -0.018 | 78.681 | 118.654 | 40.968 | -0.118 | -0.092 | 66.555 | 73.59 | 73.609 | 73.696 | 73.783 | 49.025 | 49.447 | 4.919 | 4.858 | -2.426 | -2.428 | -2.43 | -2.432 | 0.022 | -0.045 | -0.258 | 35.482 | 46.35 | 0.163 | -0.275 | 45.788 | 0.105 | 39.145 | 52.374 | 34.478 | 36.322 | 46.918 | 65.63 | 50.25 | 80.414 | 77.633 |
Total Non-Current Assets
| 19,839.038 | 19,874.09 | 19,429.28 | 19,126.099 | 18,919.228 | 18,852.953 | 18,071.233 | 17,345.046 | 17,057.127 | 17,069.603 | 16,966.442 | 16,951.603 | 16,637.344 | 16,477.153 | 16,343.648 | 16,227.571 | 15,846.73 | 15,828.41 | 15,521.662 | 15,330.892 | 4,277.569 | 4,288.381 | 4,095.436 | 4,122.635 | 4,134.583 | 4,163.861 | 4,098.016 | 4,085.432 | 3,931.244 | 3,837.276 | 3,830.219 | 3,736.2 | 3,668.449 | 3,577.683 | 3,401.332 | 3,294.863 | 3,196.363 | 3,112.31 | 3,106.586 | 3,040.943 | 2,984.068 | 2,908.696 | 2,816.138 | 2,766.673 | 2,739.402 | 2,708.469 | 2,620.54 | 2,573.476 | 2,495.274 | 2,515.067 | 2,277.435 | 2,260.885 | 2,292.773 | 2,213.844 | 2,059.281 | 1,814.844 | 1,690.119 | 1,639.22 | 1,535.383 | 1,454.8 | 1,430.056 | 1,384.255 | 1,327.25 | 1,278.292 | 1,209.529 | 1,200.445 | 1,124.71 | 1,097.115 | 1,058.357 | 1,083.947 | 982.974 | 929.276 | 900.308 | 898.456 | 764.641 | 729.888 | 736.427 | 745.157 | 830.911 | 822.023 | 825.211 | 829.123 | 825.676 | 822.024 | 799.524 | 796.908 | 723.834 | 721.101 | 691.744 | 693.416 | 684.277 | 678.706 | 670.936 | 666.68 | 652.371 | 677.73 | 752.951 | 649.508 | 659.18 | 649.476 | 586.075 | 530.265 | 305.554 | 303.64 |
Total Assets
| 25,371.607 | 25,201.528 | 24,344.907 | 23,974.632 | 23,990.299 | 23,537.179 | 23,200.339 | 22,610.77 | 22,494.563 | 21,860.417 | 22,399.505 | 22,568.203 | 21,739.642 | 21,251.902 | 20,811.509 | 20,482.015 | 19,847.217 | 19,483.139 | 19,057.926 | 19,441.638 | 5,066.348 | 5,141.891 | 5,083.417 | 4,950.57 | 5,120.105 | 5,149.182 | 5,141.172 | 5,166.141 | 5,013.846 | 4,962.125 | 4,966.179 | 4,799.587 | 4,766.456 | 4,651.676 | 4,680.094 | 4,540.181 | 4,485.618 | 4,336.943 | 4,433.767 | 4,434.566 | 4,264.303 | 3,607.062 | 3,819.679 | 3,782.205 | 3,633.659 | 3,523.465 | 3,489.099 | 3,581.383 | 3,609.732 | 3,161.23 | 3,065.557 | 3,013.295 | 3,059.922 | 2,890.995 | 2,749.644 | 2,652.334 | 2,575.639 | 2,353.017 | 2,300.776 | 2,297.149 | 1,854.15 | 1,774.749 | 1,791.69 | 1,720.765 | 1,589.016 | 1,596.69 | 1,497.772 | 1,372.274 | 1,361.82 | 1,325.773 | 1,356.511 | 1,353.906 | 1,171.56 | 1,168.921 | 1,069.171 | 1,026.886 | 1,010.273 | 1,010.109 | 1,132.666 | 1,117.859 | 1,161.123 | 1,131.324 | 1,197.143 | 1,178.469 | 1,137.043 | 1,167.087 | 1,171.369 | 1,159.742 | 1,145.483 | 1,180.494 | 1,211.198 | 1,208.019 | 1,210.759 | 1,136.034 | 1,119.478 | 1,133.516 | 1,244.231 | 1,102.133 | 1,085.957 | 1,048.262 | 860.573 | 797.595 | 397.381 | 392.031 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,307.569 | 1,424.589 | 642.685 | 1,240.197 | 1,242.313 | 1,466.943 | 972.033 | 999.658 | 1,411.041 | 1,350.047 | 1,387.633 | 1,486.667 | 1,356.47 | 907.336 | 712.082 | 716.344 | 1,138.498 | 1,062.44 | 1,142.592 | 697.63 | 248.576 | 262.504 | 336.294 | 327.215 | 359.469 | 413.995 | 417.672 | 409.299 | 324.778 | 311.363 | 289.376 | 300.767 | 335.271 | 293.895 | 214.593 | 244.224 | 250.509 | 202.029 | 169.196 | 198.428 | 180.67 | 208.306 | 195.524 | 195.767 | 236.78 | 200.592 | 117.656 | 126.823 | 127.985 | 184.545 | 133.753 | 155.326 | 109.402 | 122.639 | 120.995 | 106.045 | 73.531 | 93.317 | 71.815 | 75.493 | 82.245 | 78.451 | 83.056 | 52.786 | 101.269 | 102.75 | 69.157 | 70.682 | 60.737 | 78.496 | 46.153 | 41.689 | 49.471 | 63.124 | 42.87 | 38.637 | 38.428 | 45.236 | 63.204 | 75.89 | 76.665 | 89.732 | 55.362 | 28.538 | 37.92 | 34.58 | 23.15 | 21.372 | 24.824 | 23.018 | 20.613 | 29.778 | 13.959 | 15.253 | 12.869 | 14.85 | 17.992 | 10.464 | 2.675 | 29.136 | 2.68 | 1.875 | 0 | 3.762 |
Short Term Debt
| 5,263.245 | 4,844.905 | 4,395.476 | 5,609.542 | 3,818.595 | 4,966.335 | 3,588.191 | 3,712.388 | 3,758.4 | 1,602.554 | 1,985.027 | 1,840.669 | 2,091.608 | 2,133.317 | 3,402.293 | 3,960.593 | 3,762.054 | 4,463.271 | 2,821.257 | 2,710.691 | 98.622 | 111.34 | 111.275 | 109.825 | 111.11 | 0 | 155.798 | 50 | 171.628 | 153.499 | 273.069 | 273.249 | 275.646 | 265.937 | 258.557 | 220 | 294.26 | 120 | 120 | 470.89 | 227.83 | 170 | 446.055 | 392 | 490.08 | 532 | 758.31 | 852.228 | 1,022.352 | 531.77 | 518.5 | 481 | 617 | 515 | 511 | 516 | 529 | 555 | 465 | 465 | 435 | 432.5 | 433 | 462.9 | 503.7 | 433 | 390 | 279 | 349.3 | 285.8 | 290.8 | 427.8 | 296.5 | 390 | 317 | 234 | 233.5 | 223.5 | 190 | 196 | 272.616 | 219.616 | 193.9 | 248.02 | 198.8 | 235.92 | 212.5 | 225.5 | 245 | 238 | 131.4 | 153.3 | 215.3 | 112.5 | 216.003 | 243.874 | 205.581 | 145.924 | 136.85 | 133.15 | 65.127 | 31.993 | 0 | 17.215 |
Tax Payables
| 35.219 | 48.132 | 74.622 | 49.355 | 54.784 | 73.471 | 106.18 | 70.898 | 78.594 | 124.534 | 95.139 | 109.246 | 187.842 | 186.59 | 157.68 | 103.635 | 121.776 | 102.305 | 95.655 | 88.376 | 11.042 | 17.96 | 12.201 | 7.562 | 14.868 | 20.821 | 17.518 | 15.13 | 29.032 | 34.413 | 21.47 | 22.618 | 24.029 | 28.888 | 26.69 | 22.98 | 34.693 | 30.75 | 25.524 | 26.073 | 49.286 | 47.061 | 17.544 | 19.425 | 19.949 | 25.379 | 9.069 | 20.601 | 11.061 | 19.216 | 7.257 | 13.783 | 0.773 | 2.335 | 2.423 | -0.265 | 5.216 | 13.654 | 14.802 | 15.813 | -3.505 | 11.631 | 6.096 | 6.81 | 1.426 | 5.141 | 6.955 | 1.429 | 6.935 | 5.741 | 16.658 | 9.439 | 0.154 | 6.644 | 6.042 | 3.077 | 3.379 | 6.099 | 4.012 | -0.837 | -0.943 | 1.328 | 5.76 | 1.435 | -0.042 | 0.284 | 5.839 | 2.526 | -1.134 | -0.81 | 13.108 | 10.028 | 7.274 | 4.992 | 15.001 | 15.882 | 27.558 | 19.467 | 21.553 | 21.463 | 12.733 | 10.469 | 0 | 8.816 |
Deferred Revenue
| 0 | 0 | 0 | 223.462 | 1,036.006 | 1,010.757 | 1,026.88 | 982.2 | 277.229 | 177.778 | 274.318 | 227.452 | 0 | 1,146.721 | 1,230.451 | 963.392 | 994.094 | 948.414 | 1,040.474 | 1,282.663 | 339.287 | 395.72 | 352.168 | 319.861 | 338.795 | 400.832 | 394.031 | 492.157 | 395.75 | 458.869 | 444.196 | 430.427 | 438.406 | 450.087 | 487.937 | 444.84 | 408.669 | 382.374 | 372.535 | 342.983 | 340.831 | 467.718 | 350.381 | 301.072 | 283.546 | 301.469 | 192.558 | 228.389 | 186.927 | 199.247 | 193.448 | 173.149 | 154.894 | 174.766 | 158.015 | 149.557 | 144.631 | 131.82 | 118.193 | 109.681 | 81.565 | 107.575 | 114.235 | 100.315 | 83.422 | 103.154 | 108.762 | 112.064 | 96.569 | 88.87 | 89.332 | 92.606 | 72.965 | 73.482 | 90.314 | 75.783 | 75.292 | 71.949 | 115.192 | 100.991 | 111.686 | 106.778 | 135.685 | 126.85 | 125.419 | 123.699 | 103.228 | 101.505 | 97.84 | 100.886 | 153.24 | 145.694 | 131.591 | 117.136 | 104.445 | 115.193 | 180.272 | 105.035 | 65.384 | 80.705 | 47.398 | 60.618 | 0 | 60.679 |
Other Current Liabilities
| 2,318.247 | 2,787.334 | 2,991.993 | 1,117.813 | 1,570.101 | 873.941 | 1,827.116 | 929.488 | 944.731 | 2,194.535 | 1,763.497 | 2,350.119 | 959.35 | 1,660.145 | 863.1 | 1,553.011 | 702.322 | 2,014.288 | 838.295 | 1,519.889 | 445.348 | 468.906 | 527.128 | 459.712 | 459.393 | 487.151 | 168.068 | 702.962 | 69.704 | 562.109 | 175.267 | 407.809 | 514.634 | 506.254 | 171.612 | 643.357 | 503.699 | 702.494 | 890.811 | 554.349 | 441.351 | 579.389 | 650.503 | 651.767 | 460.428 | 504.657 | 427.275 | 434.544 | 347.552 | 367.941 | 336.529 | 327.133 | 314.023 | 309.366 | 288.958 | 253.186 | 248.066 | 204.623 | 205.599 | 179.223 | 180.667 | 151.149 | 155.262 | 130.579 | 111.309 | 174.831 | 153.128 | 162.471 | 123.037 | 126.79 | 151.258 | 100.501 | 213.508 | 80.59 | 99.758 | 91.635 | 88.017 | 142.153 | 257.85 | 254.376 | 183.112 | 175.82 | 267.401 | 246.325 | 261.697 | 241.43 | 117.356 | 115.539 | 120.825 | 121.696 | 206.022 | 201.066 | 150.574 | 172.575 | 110.931 | 111.981 | 162.914 | 116.496 | 53.688 | 91.856 | 39.18 | 53.87 | 69.116 | 56.226 |
Total Current Liabilities
| 8,924.279 | 9,104.96 | 8,104.775 | 8,016.906 | 7,721.799 | 7,560.694 | 6,795.051 | 6,436.873 | 6,192.766 | 5,271.671 | 5,505.614 | 5,786.701 | 4,595.27 | 5,032.152 | 6,365.606 | 6,571.343 | 6,718.744 | 6,564.071 | 5,938.274 | 6,394.112 | 803.588 | 860.71 | 986.898 | 904.314 | 944.839 | 996.108 | 1,153.087 | 1,177.391 | 990.893 | 1,061.384 | 1,203.378 | 1,146.193 | 1,149.58 | 1,094.973 | 1,159.389 | 1,130.562 | 1,083.161 | 1,055.273 | 1,205.53 | 1,249.74 | 899.137 | 1,004.756 | 1,309.626 | 1,258.958 | 1,207.237 | 1,262.628 | 1,312.311 | 1,434.197 | 1,508.95 | 1,103.473 | 996.039 | 977.242 | 1,041.198 | 949.341 | 923.375 | 874.967 | 855.813 | 866.594 | 757.216 | 735.529 | 694.406 | 673.731 | 677.414 | 653.075 | 717.703 | 715.722 | 619.24 | 513.582 | 540.008 | 496.827 | 504.869 | 579.429 | 559.633 | 540.358 | 465.67 | 367.35 | 363.324 | 416.988 | 515.066 | 525.428 | 531.45 | 486.496 | 522.423 | 524.318 | 498.374 | 512.215 | 358.845 | 364.937 | 389.514 | 380.293 | 371.143 | 394.173 | 387.107 | 306.305 | 354.803 | 388.541 | 414.045 | 292.351 | 214.766 | 234.107 | 119.719 | 98.207 | 69.116 | 86.019 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,259.898 | 3,925.023 | 3,875.448 | 3,742.155 | 3,955.056 | 3,634.547 | 4,385.093 | 4,445.297 | 4,342.638 | 4,573.491 | 4,847.684 | 4,879.899 | 5,177.355 | 4,218.251 | 2,060.307 | 1,962.826 | 1,771.763 | 1,699.934 | 2,099.44 | 2,201.497 | 805.491 | 828.311 | 833.136 | 830.326 | 915.511 | 923.435 | 888.261 | 920.337 | 924.461 | 854.461 | 825.978 | 784.878 | 786.008 | 769.608 | 798.368 | 821.535 | 836.225 | 756.315 | 781.275 | 814.555 | 1,057.951 | 1,166.942 | 1,121.718 | 1,149.059 | 1,115.336 | 951.01 | 871.679 | 898.757 | 863.662 | 814.524 | 841.289 | 855.155 | 851.02 | 775.386 | 705.416 | 665.296 | 594.296 | 354.296 | 413.796 | 482.359 | 482.359 | 422.359 | 433.859 | 414.859 | 270.4 | 270.4 | 266.4 | 271.9 | 244.1 | 244.1 | 247.129 | 194.129 | 52.636 | 70.639 | 56.146 | 129.146 | 129.153 | 68.153 | 39.359 | 39.359 | 107.51 | 106.369 | 120.796 | 121.016 | 121.016 | 138.016 | 60.126 | 71.389 | 43.99 | 83.075 | 101.082 | 103.133 | 140.183 | 143.232 | 90.249 | 85.731 | 115.725 | 115.117 | 131.445 | 93.445 | 88.345 | 72.133 | 0 | 89.15 |
Deferred Revenue Non-Current
| 341.858 | 311.566 | 273.619 | 283.822 | 295.593 | 313.601 | 254.53 | 261.462 | 272.095 | 289.833 | 265.291 | 278.394 | 297.575 | 284.056 | 264.848 | 282.26 | 277.383 | 292.809 | 291.152 | 298.373 | 257.708 | 273.722 | 243.811 | 263.627 | 284.49 | 297.007 | 218.355 | 231.801 | 239.194 | 211.809 | 210.336 | 210.612 | 189.302 | 189.612 | 159.86 | 124.637 | 122.6 | 122.91 | 124.596 | 117.494 | 117.894 | 117.584 | 0 | 0 | 0 | 127.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 282.343 | 285.397 | 283.079 | 286.647 | 290.231 | 293.466 | 276.787 | 280.726 | 284.852 | 288.023 | 293.523 | 305.234 | 310.387 | 366.505 | 346.29 | 311.409 | 316.538 | 321.615 | 323.42 | 326.108 | 67.474 | 67.945 | 39.674 | 35.325 | 38.014 | 38.629 | 0.162 | 0.016 | 0.522 | 0.113 | 0.044 | 0.114 | 0.102 | 0.076 | 0.105 | 0.215 | 0.206 | 0.409 | 98.779 | 98.38 | 97.137 | 104.332 | 0 | 0 | 0 | -127.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 322.722 | 326.777 | 297.705 | 298.519 | 308.088 | 625.709 | 132.145 | 136.474 | 136.246 | 140.814 | 135.05 | 135.228 | 135.411 | 140.554 | 629.698 | 629.973 | 129.681 | 422.992 | 130.659 | 129.76 | 121.631 | 123.004 | 120.603 | 120.322 | 121.368 | 122.447 | 120.291 | 119.172 | 119.424 | 120.646 | 126.749 | 126.458 | 125.973 | 128.762 | 285.376 | 125.238 | 124.698 | 127.415 | 4.957 | 4.957 | 4.957 | 4.957 | 129.206 | 129.453 | 129.7 | 129.948 | 134.831 | 131.478 | 125.725 | 122.972 | 108.586 | 98.686 | 96.786 | 93.636 | 95.306 | 95.306 | 90.79 | 90.79 | 90.79 | 90.79 | 89.911 | 89.757 | 87.457 | 87.161 | 87.161 | 87.161 | 86.529 | 85.729 | 85.729 | 85.329 | 94.161 | 97.161 | 96.961 | 95.961 | 81.936 | 80.436 | 80.436 | 79.436 | 124.163 | 123.163 | 120.348 | 117.728 | 113.118 | 112.618 | 110.618 | 109.118 | 187.118 | 182.618 | 181.885 | 179.732 | 172.667 | 164.361 | 154.961 | 151.361 | 125.558 | 114.885 | 129.141 | 121.938 | 119.719 | 116.89 | 107.879 | 104.771 | 134.37 | 40.01 |
Total Non-Current Liabilities
| 5,206.822 | 4,848.763 | 4,729.85 | 4,327.321 | 4,848.968 | 4,553.721 | 5,048.555 | 5,123.959 | 5,035.832 | 5,292.161 | 5,541.549 | 5,598.755 | 5,920.728 | 5,009.365 | 3,301.144 | 3,186.469 | 2,495.365 | 2,444.541 | 2,844.671 | 2,955.738 | 1,252.304 | 1,292.983 | 1,237.224 | 1,249.6 | 1,359.383 | 1,362.885 | 1,227.07 | 1,271.325 | 1,283.601 | 1,187.029 | 1,163.107 | 1,122.062 | 1,101.385 | 1,088.058 | 1,083.849 | 1,071.626 | 1,083.73 | 1,007.05 | 1,009.608 | 1,035.386 | 1,277.939 | 1,393.816 | 1,250.924 | 1,278.513 | 1,245.036 | 1,080.958 | 1,006.51 | 1,030.235 | 989.387 | 937.496 | 949.875 | 953.84 | 947.805 | 869.022 | 800.722 | 760.602 | 685.086 | 445.086 | 504.586 | 573.149 | 572.27 | 512.116 | 521.316 | 502.02 | 357.561 | 357.561 | 352.929 | 357.629 | 329.829 | 329.429 | 341.29 | 291.29 | 149.597 | 166.601 | 138.083 | 209.583 | 209.589 | 147.589 | 163.522 | 162.522 | 227.858 | 224.097 | 233.914 | 233.634 | 231.634 | 247.134 | 247.244 | 254.007 | 225.875 | 262.807 | 273.749 | 267.494 | 295.144 | 294.593 | 215.807 | 200.616 | 244.867 | 237.055 | 251.165 | 210.335 | 196.225 | 176.904 | 134.37 | 129.16 |
Total Liabilities
| 14,131.101 | 13,953.723 | 12,834.625 | 12,344.227 | 12,570.767 | 12,114.415 | 11,843.606 | 11,560.832 | 11,228.598 | 10,563.832 | 11,047.163 | 11,385.457 | 10,515.998 | 10,041.517 | 9,666.749 | 9,757.812 | 9,214.11 | 9,008.612 | 8,782.945 | 9,349.85 | 2,055.892 | 2,153.692 | 2,224.121 | 2,153.915 | 2,304.222 | 2,358.992 | 2,380.156 | 2,448.716 | 2,274.494 | 2,248.413 | 2,366.486 | 2,268.255 | 2,250.965 | 2,183.031 | 2,243.239 | 2,202.188 | 2,166.891 | 2,062.323 | 2,215.138 | 2,285.126 | 2,177.076 | 2,398.571 | 2,560.55 | 2,537.47 | 2,452.273 | 2,343.586 | 2,318.82 | 2,464.432 | 2,498.337 | 2,040.969 | 1,945.913 | 1,931.082 | 1,989.004 | 1,818.363 | 1,724.097 | 1,635.568 | 1,540.898 | 1,311.679 | 1,261.802 | 1,308.679 | 1,266.677 | 1,185.847 | 1,198.73 | 1,155.095 | 1,075.264 | 1,073.283 | 972.169 | 871.211 | 869.837 | 826.256 | 846.159 | 870.719 | 709.23 | 706.959 | 603.752 | 576.933 | 572.914 | 564.577 | 678.588 | 687.951 | 759.308 | 710.594 | 756.336 | 757.951 | 730.008 | 759.348 | 606.088 | 618.944 | 615.389 | 643.1 | 644.892 | 661.667 | 682.251 | 600.899 | 570.61 | 589.157 | 658.912 | 529.405 | 465.931 | 444.443 | 315.944 | 275.111 | 203.486 | 215.179 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.156 | 7.154 | 7.042 | 7.319 | 7.336 | 8.857 | 8.972 | 9.624 | 9.371 | 4.719 | 4.504 | 2.767 | 4.051 | 14.684 | 14.765 | 14.724 | 14.884 | 18.426 | 19.034 | 19.258 | 18.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 1,912.143 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 993.006 | 331.002 | 331.002 | 331.002 | 331.002 | 331.002 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 267.533 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 209.563 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 174.768 | 158.88 | 158.88 | 158.88 | 158.88 | 158.88 | 158.88 | 108.88 | 108.88 |
Retained Earnings
| 2,458.314 | 2,462.641 | 2,673.058 | 2,518.876 | 2,585.8 | 2,573.925 | 2,437.42 | 2,132.097 | 2,349.217 | 2,387.619 | 2,400.159 | 2,233.358 | 2,248.624 | 2,238.765 | 2,222.777 | 1,843.163 | 1,761.842 | 1,602.485 | 1,401.264 | 1,221.371 | 1,139.99 | 1,116.48 | 1,016.149 | 956.559 | 973.163 | 945.73 | 930.25 | 894.781 | 891.847 | 864.782 | 739.641 | 677.738 | 658.913 | 610.053 | 595.653 | 516.57 | 494.806 | 448.023 | 443.313 | 413.311 | 348.208 | 302.341 | 370.312 | 353.682 | 289.477 | 285.88 | 325.747 | 224.811 | 236.865 | 242.838 | 240.938 | 200.811 | 192.09 | 193.09 | 148.177 | 138.3 | 155.329 | 160.815 | 164.44 | 137.808 | 122.191 | 122.772 | 142.299 | 114.505 | 83.387 | 93.012 | 97.013 | 71.621 | 62.711 | 70.842 | 78.428 | 53.159 | 33.621 | 30.663 | 40.985 | 27.266 | 15.553 | 23.837 | 36.824 | 14.499 | -12.28 | 4.964 | 28.79 | 8.558 | -190.849 | -190.092 | 63.678 | 40.189 | 30.525 | 37.662 | 66.493 | 47.575 | 30.71 | 37.46 | 56.226 | 51.04 | 97.957 | 89.885 | 133.487 | 119.787 | 90.808 | 68.663 | 57.769 | 40.725 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 489.87 | 6,813.71 | 468.982 | 6,768.222 | 431.064 | 6,758.804 | 408.452 | 6,782.459 | 447.684 | 6,782.949 | 438.709 | 6,725.164 | 377.534 | 6,711.54 | -30.156 | -7.154 | -7.042 | -7.319 | -7.336 | -8.857 | -8.972 | -9.624 | -9.371 | -4.719 | -4.504 | -2.767 | -4.051 | -14.684 | -14.765 | -14.724 | -14.884 | -18.426 | -19.034 | -19.258 | -18.658 | 0.857 | 0.724 | 0.593 | 0.593 | 0.5 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,662.998 | 6,655.255 | 6,681.238 | 6,765.312 | -138.984 | 6,777.813 | 0 | 6,847.834 | 0 | 6,837.572 | 0 | 6,793.771 | 0 | 6,772.821 | 0 | 6,741.922 | 0 | 6,724.552 | -7.154 | 6,692.977 | 946.735 | 954.054 | 926.836 | 922.336 | 922.336 | 1,027.93 | 898.936 | 590.823 | 891.39 | 891.39 | 872.251 | 863.515 | 863.515 | 863.515 | 843.885 | 822.884 | 1,484.888 | 1,484.882 | 1,393.893 | 1,353.76 | 1,353.629 | 583.087 | 512.857 | 513.357 | 513.357 | 513.357 | 839.104 | 558.356 | 558.356 | 558.356 | 552.606 | 552.606 | 552.606 | 552.606 | 545.753 | 545.753 | 545.753 | 545.6 | 540.203 | 539.753 | 210.737 | 210.737 | 194.653 | 194.653 | 193.813 | 193.813 | 189.101 | 189.101 | 189.101 | 189.101 | 193.607 | 193.454 | 193.139 | 191.87 | 226.318 | 226.059 | 225.961 | 225.934 | 217.914 | 217.697 | 217.45 | 217.338 | 214.678 | 214.774 | 401.597 | 401.317 | 302.62 | 302.588 | 302.498 | 302.202 | 301.012 | 300.301 | 299.648 | 305.569 | 300.751 | 294.661 | 301.232 | 291.721 | 305.091 | 295.617 | 294.141 | 294.141 | 27.247 | 27.247 |
Total Shareholders Equity
| 11,033.455 | 11,030.039 | 11,266.439 | 11,113.811 | 11,172.668 | 11,163.746 | 11,117.784 | 10,809.554 | 11,020.164 | 11,042.465 | 11,094.761 | 10,927.436 | 10,943.715 | 10,923.868 | 10,860.084 | 10,467.09 | 10,385.525 | 10,209.024 | 9,999.637 | 9,819.449 | 3,079.73 | 3,056.204 | 2,927.133 | 2,862.928 | 2,878.881 | 2,851.7 | 2,817.473 | 2,772.218 | 2,773.476 | 2,745.128 | 2,590.213 | 2,519.495 | 2,500.71 | 2,451.69 | 2,414.118 | 2,313.426 | 2,291.437 | 2,245.248 | 2,168.208 | 2,098.073 | 2,032.839 | 1,152.961 | 1,203.856 | 1,187.225 | 1,123.02 | 1,119.423 | 1,106.637 | 1,050.701 | 1,062.754 | 1,068.727 | 1,061.078 | 1,020.95 | 1,012.229 | 1,013.229 | 961.464 | 951.586 | 968.615 | 973.949 | 972.176 | 945.094 | 542.491 | 543.072 | 546.515 | 518.721 | 486.763 | 496.388 | 495.678 | 470.285 | 461.376 | 469.506 | 481.599 | 456.176 | 436.323 | 432.096 | 442.071 | 428.093 | 416.283 | 424.539 | 429.506 | 406.964 | 379.937 | 397.07 | 418.237 | 398.1 | 385.516 | 385.993 | 541.066 | 517.545 | 507.791 | 514.874 | 542.273 | 522.644 | 505.126 | 511.719 | 531.745 | 526.137 | 558.069 | 549.981 | 597.458 | 583.467 | 543.83 | 521.684 | 193.895 | 176.852 |
Total Equity
| 11,240.506 | 11,247.805 | 11,510.282 | 11,346.582 | 11,419.532 | 11,422.764 | 11,356.733 | 11,049.938 | 11,265.964 | 11,296.585 | 11,352.342 | 11,182.746 | 11,223.644 | 11,210.385 | 11,144.759 | 10,724.204 | 10,633.107 | 10,474.528 | 10,274.981 | 10,091.788 | 3,010.457 | 2,988.199 | 2,859.296 | 2,796.656 | 2,815.882 | 2,790.19 | 2,761.015 | 2,717.425 | 2,739.352 | 2,713.712 | 2,599.693 | 2,531.332 | 2,515.491 | 2,468.645 | 2,436.855 | 2,337.993 | 2,318.727 | 2,274.62 | 2,218.628 | 2,149.44 | 2,087.226 | 1,208.49 | 1,259.129 | 1,244.735 | 1,181.386 | 1,179.879 | 1,170.279 | 1,116.95 | 1,111.394 | 1,120.261 | 1,119.643 | 1,082.212 | 1,070.919 | 1,072.632 | 1,025.547 | 1,016.765 | 1,034.741 | 1,041.337 | 1,038.974 | 988.47 | 587.474 | 588.902 | 592.959 | 565.67 | 513.752 | 523.407 | 525.603 | 501.062 | 491.983 | 499.518 | 510.352 | 483.187 | 462.329 | 461.962 | 465.419 | 449.954 | 437.359 | 445.532 | 454.078 | 429.908 | 401.815 | 420.731 | 440.807 | 420.517 | 407.034 | 407.739 | 565.28 | 540.799 | 530.094 | 537.394 | 566.305 | 546.352 | 528.509 | 535.135 | 548.868 | 544.359 | 585.319 | 572.727 | 620.025 | 603.819 | 544.63 | 522.484 | 193.895 | 176.852 |
Total Liabilities & Shareholders Equity
| 25,371.607 | 25,201.528 | 24,344.907 | 23,974.632 | 23,990.299 | 23,537.179 | 23,200.339 | 22,610.77 | 22,494.563 | 21,860.417 | 22,399.505 | 22,568.203 | 21,739.642 | 21,251.902 | 20,811.509 | 20,482.015 | 19,847.217 | 19,483.139 | 19,057.926 | 19,441.638 | 5,066.348 | 5,141.891 | 5,083.417 | 4,950.57 | 5,120.105 | 5,149.182 | 5,141.172 | 5,166.141 | 5,013.846 | 4,962.125 | 4,966.179 | 4,799.587 | 4,766.456 | 4,651.676 | 4,680.094 | 4,540.181 | 4,485.618 | 4,336.943 | 4,433.767 | 4,434.566 | 4,264.303 | 3,607.062 | 3,819.679 | 3,782.205 | 3,633.659 | 3,523.465 | 3,489.099 | 3,581.383 | 3,609.732 | 3,161.23 | 3,065.557 | 3,013.295 | 3,059.922 | 2,890.995 | 2,749.644 | 2,652.334 | 2,575.639 | 2,353.017 | 2,300.776 | 2,297.149 | 1,854.15 | 1,774.749 | 1,791.69 | 1,720.765 | 1,589.016 | 1,596.69 | 1,497.772 | 1,372.274 | 1,361.82 | 1,325.773 | 1,356.511 | 1,353.906 | 1,171.56 | 1,168.921 | 1,069.171 | 1,026.886 | 1,010.273 | 1,010.109 | 1,132.666 | 1,117.859 | 1,161.123 | 1,131.324 | 1,197.143 | 1,178.469 | 1,137.043 | 1,167.087 | 1,171.369 | 1,159.742 | 1,145.483 | 1,180.494 | 1,211.198 | 1,208.019 | 1,210.759 | 1,136.034 | 1,119.478 | 1,133.516 | 1,244.231 | 1,102.133 | 1,085.957 | 1,048.262 | 860.573 | 797.595 | 397.381 | 392.031 |