China Spacesat Co.,Ltd.
SSE:600118.SS
26.52 (CNY) • At close April 3, 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 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,531.189 | 1,675.904 | 2,082.402 | 2,443.597 | 2,788.536 | 3,212.101 | 3,398.271 | 4,045.424 | 3,121.429 | 3,141.203 | 3,441.364 | 3,612.979 | 2,481.282 | 2,465.607 | 1,935.464 | 2,119.352 | 3,007.849 | 2,691.451 | 2,685.359 | 3,031.078 | 3,461.325 | 2,660.925 | 2,678.299 | 3,056.961 | 2,153.81 | 2,087.295 | 2,400.471 | 2,601.667 | 2,295.489 | 2,711.559 | 3,147.709 | 3,789.224 | 2,224.912 | 2,592.32 | 2,996.881 | 3,337.853 | 3,097.913 | 3,066.769 | 3,340.758 | 3,644.115 | 3,330.283 | 3,310.212 | 3,374.602 | 3,850.261 | 3,491.298 | 2,080.529 | 2,361.934 | 2,686.215 | 1,841.522 | 2,034.423 | 1,879.668 | 2,181.648 | 1,321.055 | 1,396.568 | 1,709.197 | 1,979.762 | 1,531.946 | 1,744.033 | 1,945.449 | 1,920.571 | 1,151.353 | 1,302.948 | 1,487.466 | 1,555.805 | 1,020.115 | 1,167.502 | 1,294.328 | 1,664.258 | 645.931 | 489.78 | 565.708 | 598.559 | 482.907 | 435.565 | 483.71 | 557.709 | 371.525 | 373.131 | 485.838 | 519.539 | 437.19 | 375.408 | 442.807 | 482.925 | 392.152 | 358.221 | 0 | 335.081 | 124.92 | 157.588 | 104.978 | 98.702 | 103.668 | 73.423 | 125.779 | 65.965 | 47.168 | 112.978 | 111.176 | 78.434 |
| Short Term Investments
| -291.399 | 0 | -302.167 | -305.138 | -308.67 | -313.467 | -303.579 | -305.609 | -307.735 | 321.163 | 126.185 | -340.036 | -343.063 | -345.093 | -344.823 | -347.979 | -354.256 | -358.28 | -363.298 | -368.193 | -371.724 | -367.942 | -371.297 | -379.074 | -378.425 | -386.165 | -391.209 | -398.672 | -399.397 | -468.858 | -338.196 | -342.844 | -350.913 | -362.195 | -373.906 | -385.774 | -430.014 | -264.016 | -257.724 | -259.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.235 | 0.878 | 0.56 | 0.389 | 0.389 | 0.39 | 0.39 | 0.614 | 0.614 | 0.61 | 0.61 | 1.498 | 1.498 | 1.498 | 1.517 | 1.639 | 0 | 0 | 30.077 | 30.075 | 30.075 | 30.769 | 30.769 | 36.794 | 38.455 | 0 | 30 | 40 | 0 | 0 | 30 |
| Cash and Short Term Investments
| 1,531.189 | 1,675.904 | 2,082.402 | 2,443.597 | 2,788.536 | 3,212.101 | 3,398.271 | 4,045.424 | 3,121.429 | 3,141.203 | 3,441.364 | 3,612.979 | 2,481.282 | 2,465.607 | 1,935.464 | 2,119.352 | 3,007.849 | 2,691.451 | 2,685.359 | 3,031.078 | 3,461.325 | 2,660.925 | 2,678.299 | 3,056.961 | 2,153.81 | 2,087.295 | 2,400.471 | 2,601.667 | 2,295.489 | 2,711.559 | 3,147.709 | 3,789.224 | 2,224.912 | 2,592.32 | 2,996.881 | 3,337.853 | 3,097.913 | 3,066.769 | 3,340.758 | 3,644.115 | 3,330.283 | 3,310.212 | 3,374.602 | 3,850.261 | 3,491.298 | 2,080.529 | 2,361.934 | 2,686.215 | 1,841.522 | 2,034.423 | 1,879.668 | 2,181.648 | 1,321.055 | 1,396.568 | 1,709.197 | 1,979.762 | 1,531.946 | 1,744.033 | 1,945.449 | 1,920.571 | 1,151.353 | 1,302.948 | 1,487.466 | 1,555.805 | 1,020.115 | 1,167.502 | 1,294.328 | 1,664.258 | 645.931 | 489.78 | 566.586 | 599.118 | 483.297 | 435.954 | 484.1 | 558.099 | 372.139 | 373.745 | 486.449 | 520.15 | 438.687 | 376.906 | 444.305 | 484.442 | 393.791 | 358.221 | 0 | 365.158 | 154.995 | 187.663 | 135.746 | 129.47 | 140.462 | 111.878 | 125.779 | 95.965 | 87.168 | 112.978 | 111.176 | 108.434 |
| Net Receivables
| 5,332.398 | 5,381.587 | 5,220.607 | 5,083.616 | 5,670.318 | 5,080.723 | 4,555.181 | 3,579.071 | 6,830.095 | 5,298.951 | 4,130.456 | 3,043.602 | 5,552.811 | 5,418.784 | 4,605.107 | 3,716.924 | 4,513.31 | 4,442.499 | 3,353.598 | 3,299.961 | 5,219.006 | 4,765.638 | 3,729.008 | 2,695.513 | 5,109.182 | 4,666.081 | 3,268.819 | 2,670.886 | 4,550.09 | 3,814.302 | 3,631.576 | 2,894.224 | 4,545.827 | 3,939.132 | 3,296.893 | 2,797.547 | 3,981.132 | 3,800.241 | 3,040.981 | 2,504.98 | 3,679.902 | 3,371.588 | 2,735.891 | 2,075.674 | 2,762.803 | 2,398.399 | 1,620.154 | 1,480.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.032 | 1,428.659 | 1,032.528 | 812.923 | 676.42 | 947.5 | 499.162 | 423.43 | 934.031 | 0 | 0 | 242.195 | 208.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.602 | 0 | 0 | 0 | 0 | 3.64 | 2.536 | 0.335 | 48.513 | 3.296 | 45 | 52.42 |
| Inventory
| 2,652.329 | 2,484.991 | 2,184.489 | 1,880.993 | 2,234.38 | 2,339.843 | 2,258.217 | 2,005.445 | 3,042.409 | 2,848.719 | 2,901.03 | 2,576.131 | 2,777.383 | 2,630.095 | 2,530.194 | 2,100.701 | 2,599.314 | 2,550.402 | 2,557.439 | 1,955.874 | 1,945.719 | 1,859.137 | 1,431.365 | 1,297.34 | 1,945.635 | 1,657.899 | 1,493.678 | 1,104.515 | 1,651.158 | 1,449.817 | 1,239.982 | 887.833 | 1,421.937 | 1,182.264 | 1,034.624 | 660.663 | 1,047.58 | 831.45 | 679.783 | 571.111 | 685.791 | 599.041 | 604.927 | 519.632 | 711.536 | 532.318 | 508.948 | 539.615 | 509.765 | 515.87 | 508.744 | 555.298 | 363.344 | 320.495 | 325.787 | 441.621 | 290.417 | 253.416 | 177.591 | 337.919 | 241.329 | 381.565 | 338.84 | 306.05 | 485.161 | 407.634 | 329.904 | 342.111 | 83.71 | 137.141 | 117.173 | 274.605 | 292.295 | 258.341 | 180.955 | 190.104 | 84.205 | 90.412 | 176.627 | 226.72 | 135.409 | 140.463 | 122.264 | 84.745 | 41.17 | 34.54 | 0 | 15.328 | 10.208 | 15.793 | 20.091 | 19.574 | 37.083 | 32.885 | 36.682 | 37.378 | 42.17 | 34.276 | 54.094 | 47.695 |
| Other Current Assets
| 527.733 | 492.484 | 514.047 | 496.328 | 793.575 | 630.081 | 600.678 | 615.201 | 415.858 | 436.005 | 447.787 | 475.788 | 412.331 | 352.941 | 500.957 | 780.619 | 360.202 | 313.185 | 521.637 | 613.191 | 416.259 | 434.096 | 628.802 | 821.217 | 589.98 | 636.669 | 525.513 | 810.576 | 409.164 | 515.061 | 625.309 | 728.271 | 505.835 | 518.621 | 437.188 | 581.5 | 423.992 | 413.249 | 432.154 | 358.734 | 969.176 | 965.368 | 831.68 | 706.26 | 828.265 | 925.625 | 864.517 | 1,488.958 | 2,629.294 | 2,227.511 | 1,705.94 | 1,265.806 | 2,535.705 | 2,093.809 | 1,303.046 | 1,058.763 | 1,678.343 | 1,379.519 | 853.693 | 819.914 | 1,428.684 | 1,032.56 | 812.929 | 677.904 | 947.512 | 265.515 | 314.296 | 271.816 | 494.316 | 390.808 | 240.03 | 206.77 | 247.775 | 230.138 | 114.936 | 157.451 | 180.77 | 192.352 | 198.938 | 196.926 | 174.274 | 121.541 | 126.018 | 121.651 | 143.928 | 135.391 | 0 | 80.174 | 13.221 | 49.114 | 78.111 | 54.838 | 66.011 | 53.532 | 118.158 | 74.908 | 72.211 | 27.652 | 45.006 | 51.218 |
| Total Current Assets
| 10,043.649 | 9,930.95 | 10,001.546 | 9,920.335 | 11,486.809 | 11,262.748 | 10,812.347 | 10,281.467 | 13,409.791 | 11,724.878 | 10,920.637 | 9,680.4 | 11,223.807 | 10,867.428 | 9,571.722 | 8,717.596 | 10,480.675 | 9,997.537 | 9,118.033 | 8,900.104 | 11,042.309 | 9,719.796 | 8,467.474 | 7,903.414 | 9,798.606 | 9,047.944 | 7,688.481 | 7,187.644 | 8,905.9 | 8,490.739 | 8,644.577 | 8,299.552 | 8,698.511 | 8,232.337 | 7,765.587 | 7,377.563 | 8,550.616 | 8,111.709 | 7,493.676 | 7,078.94 | 8,231.251 | 7,799.74 | 7,158.387 | 6,820.162 | 7,402.126 | 5,505.634 | 4,940.818 | 4,714.788 | 4,980.581 | 4,777.804 | 4,094.352 | 4,002.752 | 4,220.104 | 3,810.873 | 3,338.031 | 3,480.146 | 3,500.706 | 3,376.968 | 2,976.732 | 3,074.567 | 2,821.366 | 2,717.074 | 2,639.236 | 2,538.282 | 2,452.788 | 2,339.812 | 2,361.957 | 2,668.047 | 1,223.958 | 1,017.729 | 923.789 | 1,080.392 | 1,023.366 | 924.433 | 779.991 | 905.655 | 637.115 | 656.509 | 862.014 | 943.796 | 748.37 | 638.91 | 692.587 | 690.838 | 578.89 | 528.153 | 0 | 460.66 | 232.026 | 252.569 | 233.949 | 203.882 | 243.556 | 201.935 | 283.155 | 208.585 | 204.264 | 176.457 | 210.276 | 208.554 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,206.898 | 1,217.094 | 1,240.133 | 1,288.326 | 1,190.512 | 1,242.823 | 1,257.662 | 1,294.506 | 1,112.391 | 1,156.563 | 1,399.508 | 1,441.644 | 1,459.03 | 1,505.634 | 1,522.748 | 1,171.269 | 1,163.069 | 1,175.438 | 1,196.021 | 1,221.742 | 1,194.843 | 1,173.364 | 1,172.582 | 1,193.733 | 1,204.41 | 1,225.181 | 1,249.594 | 1,273.853 | 1,309.854 | 1,189.377 | 1,274.725 | 1,276.83 | 1,173.466 | 1,146.592 | 1,066.739 | 1,062.893 | 704.796 | 824.708 | 796.151 | 798.01 | 787.88 | 776.369 | 775.962 | 756.262 | 671.6 | 604.198 | 569.359 | 545.577 | 506.922 | 457.017 | 384.559 | 348.133 | 312.02 | 281.02 | 291.549 | 263.763 | 236.958 | 213.537 | 203.093 | 199.914 | 186.586 | 181.962 | 155.484 | 150.774 | 140.18 | 122.943 | 124.066 | 50.623 | 38.283 | 39.456 | 64.811 | 65.604 | 70.64 | 68.308 | 68.882 | 70.04 | 69.399 | 69.384 | 77.769 | 77.437 | 52.475 | 51.286 | 49.456 | 50.089 | 45.551 | 45.363 | 0 | 46.891 | 72.524 | 61.289 | 61.772 | 62.781 | 67.983 | 74.544 | 65.788 | 65.049 | 43.378 | 34.939 | 23.648 | 20.706 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.584 | 0.584 | 0.584 | 0.584 | 0.584 | 0.584 | 0.584 | 0.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 1.133 | 2.744 | 2.744 | 0 | 0 | 0 | 0 | 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
| 1,633.32 | 1,597.029 | 1,566.085 | 1,578.044 | 1,514.214 | 1,504.621 | 1,472.063 | 1,478.009 | 1,274.106 | 1,265.765 | 1,303.241 | 1,304.717 | 1,151.628 | 1,149.767 | 1,145.638 | 1,145.888 | 964.562 | 939.698 | 934.374 | 941.48 | 706.351 | 722.778 | 739.151 | 761.771 | 655.392 | 675.059 | 694.234 | 720.482 | 708.401 | 702.356 | 696.514 | 658.914 | 620.652 | 598.535 | 540.884 | 506.055 | 444.462 | 445.571 | 419.122 | 352.751 | 337.585 | 252.365 | 244.244 | 248.904 | 250.599 | 256.924 | 263.103 | 266.867 | 256.314 | 213.641 | 177.561 | 183.205 | 199.414 | 196.759 | 197.557 | 201.302 | 190.622 | 190.236 | 192.084 | 187.062 | 199.842 | 194.089 | 189.247 | 170.713 | 159.737 | 142.549 | 133.546 | 7.095 | 7.372 | 7.648 | 15.243 | 15.519 | 16.132 | 16.502 | 16.867 | 17.233 | 17.598 | 17.963 | 23.597 | 24.06 | 24.64 | 21.769 | 21.862 | 13.577 | 8.62 | 8.13 | 0 | 8.246 | 8.303 | 8.352 | 8.698 | 8.771 | 8.916 | 8.95 | 9.476 | 4.907 | 1.891 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 1,633.32 | 1,597.029 | 1,566.085 | 1,578.044 | 1,514.214 | 1,504.621 | 1,472.063 | 1,478.009 | 1,274.106 | 1,265.765 | 1,303.241 | 1,304.717 | 1,151.628 | 1,149.767 | 1,145.638 | 1,145.888 | 964.562 | 939.698 | 934.374 | 941.48 | 706.351 | 722.778 | 739.151 | 761.771 | 655.392 | 675.059 | 694.234 | 720.482 | 708.401 | 702.356 | 697.098 | 659.498 | 621.236 | 599.119 | 541.468 | 506.639 | 445.046 | 446.155 | 419.122 | 352.751 | 337.585 | 252.365 | 244.244 | 248.904 | 250.599 | 256.924 | 263.103 | 266.867 | 256.314 | 213.641 | 177.561 | 183.205 | 200.547 | 197.892 | 198.689 | 202.435 | 191.755 | 191.369 | 193.217 | 188.195 | 200.975 | 195.222 | 190.38 | 171.846 | 160.87 | 143.682 | 134.678 | 8.228 | 8.505 | 8.781 | 17.987 | 15.519 | 16.132 | 16.502 | 16.867 | 17.233 | 17.598 | 17.963 | 23.597 | 24.06 | 24.64 | 21.769 | 21.862 | 13.577 | 8.62 | 8.13 | 0 | 8.246 | 8.303 | 8.352 | 8.698 | 8.771 | 8.916 | 8.95 | 9.476 | 4.907 | 1.891 | 0 | 0 | 0 |
| Long Term Investments
| 550.776 | 554.166 | 566.544 | 570.938 | 562.603 | 566.684 | 566.411 | 568.481 | 564.543 | 0 | 0 | 468.2 | 461.864 | 464.181 | 462.847 | 466.191 | 469.483 | 473.652 | 477.878 | 484.326 | 487.327 | 485.378 | 486.739 | 495.477 | 479.879 | 486.837 | 491.114 | 500.107 | 487.488 | 551.309 | 420.735 | 425.248 | 423.658 | 427.195 | 438.906 | 399.774 | 444.014 | 278.016 | 276.6 | 277.377 | 19.983 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.423 | 83.965 | 88.438 | 90.573 | 117.448 | 120.031 | 122.479 | 127.148 | 79.061 | 81.495 | 80.209 | 82.19 | 83.821 | 85.495 | 92.901 | 0 | 0 | 74.206 | 18.339 | 22.39 | 42.311 | 44.437 | 37.879 | 35.01 | 0 | 18.855 | 38.586 | 0 | 0 | 0 |
| Tax Assets
| 117.995 | 114.36 | 115.207 | 114.649 | 106.499 | 105.141 | 102.266 | 52.141 | 39.783 | 38.122 | 46.699 | 45.793 | 37.182 | 34.177 | 33.531 | 31.693 | 35.433 | 34.365 | 30.605 | 30.973 | 37.12 | 34.419 | 31.754 | 24.097 | 22.728 | 22.148 | 20.379 | 19.431 | 24.745 | 24.062 | 22.354 | 21.654 | 22.489 | 22.1 | 22.103 | 21.646 | 18.213 | 19.707 | 19.323 | 19.096 | 19.832 | 21.351 | 15.656 | 16.305 | 4.942 | 5.922 | 3.932 | 3.942 | 3.584 | 3.927 | 5.422 | 5.498 | 3.378 | 3.417 | 2.966 | 2.938 | 2.383 | 2.461 | 2.301 | 2.303 | 1.218 | 1.182 | 1.024 | 1.024 | 0.586 | 0.586 | 0.586 | 0.027 | 1.129 | 1.129 | 1.419 | 2.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.079 | 0 | 0 | 0 | 0 | 0 | 31.157 | 0 | 0 | 0 | 0 | 38.966 | 0 | 30.044 | 40.083 | 0 | 0 | 0 |
| Other Non-Current Assets
| 32.291 | 21.052 | 31.107 | 35.249 | 35.816 | 42.324 | 65.436 | 73.281 | 46.167 | 677.071 | 537.214 | 158.388 | 62.536 | 74.969 | 70.975 | 57.809 | 48.549 | 50.309 | 32.364 | 51.754 | 50.403 | 56.364 | 47.657 | 53.344 | 54.937 | 55.676 | 42.257 | 41.866 | 36.808 | 106.992 | 132.102 | 174.855 | 170.096 | 157.61 | 222.282 | 256.737 | 176.626 | 192.958 | 165.953 | 250.294 | 48.104 | 51.872 | 55.345 | 58.862 | 67.046 | 75.115 | 81.156 | 90.349 | 50.191 | 67.084 | 64.743 | 69.107 | 61.45 | 66.487 | 70.882 | 73.467 | 75.093 | 79.496 | 81.6 | 83.768 | 1.331 | 1.464 | 1.423 | 1.765 | 3.099 | 4.226 | 4.36 | 1.775 | 2.556 | 2.958 | 2.232 | -0.884 | 2.538 | 2.409 | 2.858 | 2.892 | 3.46 | 3.597 | 5.163 | 2.671 | 3.972 | 4.254 | 0.001 | 6.974 | 3.844 | 98.544 | 723.867 | 32.747 | -0.062 | 30.646 | 31.268 | 31.31 | 37.427 | 1.406 | 72.17 | 1.303 | 0.696 | 53.34 | 54.255 | 44.839 |
| Total Non-Current Assets
| 3,541.28 | 3,503.701 | 3,519.075 | 3,587.206 | 3,409.643 | 3,461.593 | 3,463.84 | 3,466.418 | 3,036.991 | 3,137.52 | 3,286.662 | 3,418.741 | 3,172.24 | 3,228.728 | 3,235.74 | 2,872.849 | 2,681.095 | 2,673.462 | 2,671.242 | 2,730.275 | 2,476.045 | 2,472.303 | 2,477.883 | 2,528.422 | 2,417.347 | 2,464.9 | 2,497.578 | 2,555.738 | 2,567.295 | 2,574.096 | 2,547.014 | 2,558.085 | 2,410.945 | 2,352.616 | 2,291.498 | 2,247.687 | 1,788.695 | 1,761.543 | 1,677.149 | 1,697.528 | 1,213.383 | 1,115.958 | 1,105.207 | 1,094.332 | 1,008.186 | 956.158 | 931.549 | 920.735 | 831.011 | 741.669 | 632.286 | 605.943 | 577.395 | 548.817 | 564.086 | 542.602 | 506.189 | 486.863 | 480.211 | 474.18 | 390.109 | 379.83 | 348.31 | 325.408 | 304.735 | 271.438 | 263.69 | 60.653 | 50.473 | 52.324 | 110.872 | 167.001 | 177.748 | 177.792 | 206.055 | 210.196 | 212.937 | 218.092 | 185.59 | 185.664 | 161.295 | 159.499 | 164.217 | 156.135 | 150.916 | 152.037 | 723.867 | 162.09 | 130.262 | 122.678 | 144.05 | 147.299 | 152.204 | 158.875 | 147.435 | 120.157 | 124.633 | 88.279 | 77.903 | 65.545 |
| Total Assets
| 13,584.93 | 13,434.651 | 13,520.621 | 13,507.541 | 14,896.452 | 14,724.341 | 14,276.187 | 13,747.885 | 16,446.782 | 14,862.398 | 14,207.3 | 13,099.141 | 14,396.047 | 14,096.156 | 12,807.462 | 11,590.445 | 13,161.77 | 12,671 | 11,789.276 | 11,630.38 | 13,518.353 | 12,192.099 | 10,945.357 | 10,431.835 | 12,215.953 | 11,512.844 | 10,186.059 | 9,743.382 | 11,473.195 | 11,064.835 | 11,191.59 | 10,857.637 | 11,109.456 | 10,584.954 | 10,057.084 | 9,625.251 | 10,339.311 | 9,873.252 | 9,170.825 | 8,776.468 | 9,444.634 | 8,915.698 | 8,263.594 | 7,914.494 | 8,410.312 | 6,461.792 | 5,872.368 | 5,635.523 | 5,811.593 | 5,519.473 | 4,726.638 | 4,608.695 | 4,797.499 | 4,359.69 | 3,902.116 | 4,022.748 | 4,006.895 | 3,863.831 | 3,456.944 | 3,548.747 | 3,211.475 | 3,096.904 | 2,987.546 | 2,863.69 | 2,757.523 | 2,611.249 | 2,625.647 | 2,728.7 | 1,274.43 | 1,070.053 | 1,034.661 | 1,247.393 | 1,201.114 | 1,102.225 | 986.046 | 1,115.85 | 850.052 | 874.601 | 1,047.604 | 1,129.46 | 909.665 | 798.409 | 856.805 | 846.973 | 729.806 | 680.19 | 723.867 | 622.75 | 362.288 | 375.247 | 377.999 | 351.181 | 395.76 | 360.81 | 430.589 | 328.742 | 328.898 | 264.735 | 288.178 | 274.099 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 3,047.27 | 3,000.431 | 3,307.526 | 3,295.487 | 4,426.253 | 4,191.914 | 4,136.245 | 3,221.419 | 6,206.256 | 4,917.651 | 3,986.353 | 3,266.039 | 4,551.74 | 4,064.431 | 3,455.701 | 2,816.618 | 4,233.826 | 3,904.032 | 2,934.051 | 2,676.171 | 4,845.776 | 4,463.707 | 3,360.981 | 2,891.754 | 4,312.17 | 3,748.426 | 2,650.04 | 2,150.241 | 3,723.893 | 3,216.546 | 3,793.415 | 3,171.101 | 4,072.749 | 3,710.469 | 3,266.051 | 2,802.089 | 3,531.402 | 3,466.637 | 2,942.177 | 2,576.692 | 3,695.764 | 3,378.955 | 2,639.695 | 2,315.027 | 2,879.32 | 2,422.966 | 1,850.476 | 1,588.644 | 2,392.395 | 2,211.322 | 1,771.764 | 1,581.249 | 2,154.852 | 1,845.2 | 1,493.244 | 1,570.505 | 1,757.535 | 1,562.874 | 1,162.274 | 1,133.606 | 1,191.737 | 1,049.005 | 840.266 | 696.575 | 893.251 | 664.531 | 466.902 | 418.572 | 243.464 | 267.218 | 92.541 | 82.104 | 140.384 | 95.751 | 23.368 | 23.837 | 87.225 | 53.669 | 18.668 | 19.047 | 41.394 | 39.742 | 47.37 | 48.808 | 32.571 | 20.056 | 28.917 | 61.588 | 2.042 | 51.064 | 60.41 | 40.577 | 83.184 | 48.139 | 84.825 | 20.124 | 62.583 | 13.608 | 57.238 | 50.707 |
| Short Term Debt
| 326.87 | 263.043 | 206.217 | 353.689 | 187.384 | 425.808 | 215 | -613.649 | 296.998 | 168.192 | 228.08 | -867.743 | 236.265 | -817.916 | 190.249 | -600.613 | 197.292 | -374.291 | 211.713 | 438.369 | 850.668 | 89.846 | 219 | 207 | 559 | 355.074 | 297 | 282 | 537.528 | 589 | 470 | 663 | 646.972 | 611.17 | 486.17 | 428 | 402 | 272 | 254 | 284.85 | 275.85 | 162.35 | 226.45 | 255 | 234.2 | 202.2 | 158.989 | 160.185 | 91.67 | 108.9 | 108.9 | 120 | 90 | 68 | 50 | 64.5 | 54.5 | 34.5 | 54 | 54 | 54 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 51 | 63 | 57 | 80 | 63 | 52 | 70 | 95 | 65 | 90 | 95 | 78 | 56 | 53 | 83 | 83 | 0 | 0 | 0 | 0 | 0 | 42 | 25 | 25 | 0 | 5.328 | 0 | 0 |
| Tax Payables
| 23.697 | 4.805 | 32.003 | 64.227 | 35.835 | 27.011 | 32.636 | 104.82 | 156.703 | 33.44 | 36.616 | 79.251 | 20.604 | 14.877 | 18.633 | 33.218 | 19.376 | 21.003 | 14.991 | 31.366 | 28.314 | 9.804 | 23.933 | 44.855 | 37.458 | 41.032 | 53.973 | 106.754 | 30.708 | 41.873 | 30.011 | 89.761 | 18.965 | 27.591 | 34.8 | 50.772 | 19.836 | 30.178 | 33.485 | 48.643 | 13.384 | 5.931 | 17.536 | 14.142 | 3.982 | 8.021 | 26.63 | 51.538 | 29.971 | 23.454 | 32.112 | 43.821 | 20.554 | 31.276 | 16.231 | 40.41 | 37.231 | 36.389 | 28.534 | 24.792 | 15.978 | 10.735 | 2.876 | 1.955 | 13.708 | 20.366 | 15.793 | 9.597 | 5.847 | 7.094 | 9.401 | 8.038 | 2.029 | 2.344 | 4.054 | 2.398 | 2.223 | 2.886 | 0.327 | 5.227 | 3.02 | 1.826 | -0.369 | 3.394 | 4.371 | 6.626 | 0.972 | 5.664 | 2.335 | 2.771 | 2.381 | 4.943 | -0.061 | -3.819 | 1.762 | -3.153 | -1.55 | -5.401 | -4.076 | 1.371 |
| Deferred Revenue
| 1,191.608 | 1,169.582 | 1,227.458 | 1,158.754 | 1,492.249 | 1,370.398 | 989.126 | 1,090.765 | 1,196.32 | 1,126.701 | 0 | 1,256.134 | 1,161.847 | 1,259.716 | 712.081 | 619.836 | 875.372 | 669.094 | 683.355 | 169.322 | 265.588 | 237.824 | 200.446 | 185.229 | 338.805 | 233.371 | 211.852 | 255.013 | 274.014 | 256.498 | 168.825 | 234.782 | 241.766 | 209.712 | 146.469 | 148.2 | 195.193 | 187.969 | 114.731 | 116.173 | 139.931 | 160.025 | 76.451 | 78.02 | 76.735 | 65.838 | 82.512 | 118.096 | 119.892 | 430.342 | 71.649 | 108.132 | 67.937 | 73.125 | 50.035 | 82.508 | 143.779 | 134.561 | 121.454 | 122.472 | 71.129 | 60.877 | 0 | 0 | 0 | 0 | 0 | 0 | 20.759 | 18.555 | 59.239 | 0 | 22.939 | 23.023 | 24.436 | 20.846 | 17.759 | 18.083 | 16.143 | 22.687 | 20.372 | 19.141 | 16.807 | 20.592 | 19.868 | 28.582 | 14.458 | 18.853 | 0 | 0 | 0 | 0 | 0 | 0 | 12.023 | 1.142 | 0 | -0.108 | 0 | 0 |
| Other Current Liabilities
| 419.428 | 1,609.572 | 180.866 | 185.922 | 84.262 | 199.171 | 267.017 | 449.684 | 1,358.232 | 1,395.171 | 1,419.123 | 140.387 | -10.977 | 254.516 | 35.179 | 24.713 | 30.779 | 268.194 | 842.975 | 375.005 | 842.136 | 247.309 | 498.154 | 297.633 | 306.058 | 304.179 | 597.141 | 681.632 | 803.671 | 939.17 | 433.258 | 746.67 | 590.875 | 335.164 | 417.528 | 698.909 | 993.56 | 798.459 | 645.903 | 708.4 | 358.553 | 349.898 | 580.14 | 577.231 | 570.212 | 608.266 | 641.144 | 711.284 | 423.228 | 731.295 | 435.19 | 553.48 | 355.171 | 301.274 | 255.402 | 294.719 | 290.178 | 401.805 | 423.362 | 646.767 | 333.997 | 411.658 | 586.556 | 621.828 | 413.335 | 516.968 | 747.285 | 1,033.66 | 596.621 | 381.38 | 527.546 | 734.516 | 579.891 | 528.458 | 472.98 | 600.336 | 295.509 | 370.472 | 504.41 | 546.536 | 342.553 | 213.417 | 272.508 | 290.031 | 248.25 | 224.539 | 236.025 | 93.275 | 27.035 | 22.131 | 22.823 | 9.142 | 12.932 | -22.796 | 13.864 | 11.694 | 10.016 | 6.121 | 7.366 | 7.183 |
| Total Current Liabilities
| 5,008.872 | 4,877.851 | 4,954.071 | 4,913.544 | 6,225.984 | 6,065.067 | 5,640.023 | 5,253.123 | 8,018.189 | 6,514.454 | 5,670.172 | 4,842.36 | 5,959.479 | 5,571.209 | 4,411.843 | 3,672.197 | 5,356.645 | 4,861.182 | 4,270.982 | 4,098.777 | 6,566.894 | 5,344.975 | 4,102.069 | 3,626.471 | 5,553.491 | 4,790.008 | 3,598.154 | 3,220.627 | 5,095.8 | 4,786.589 | 4,895.509 | 4,670.532 | 5,329.562 | 4,894.106 | 4,351.018 | 3,979.771 | 4,946.799 | 4,567.274 | 3,875.565 | 3,618.585 | 4,483.481 | 4,057.159 | 3,463.821 | 3,161.4 | 3,687.714 | 3,241.452 | 2,677.239 | 2,511.651 | 2,937.264 | 3,074.971 | 2,347.966 | 2,298.55 | 2,620.577 | 2,245.749 | 1,814.876 | 1,970.134 | 2,139.444 | 2,035.569 | 1,668.17 | 1,859.166 | 1,595.712 | 1,523.398 | 1,429.698 | 1,320.358 | 1,320.295 | 1,201.865 | 1,229.98 | 1,106.971 | 847.932 | 657.692 | 631.489 | 812.631 | 773.303 | 689.554 | 557.402 | 706.571 | 447.957 | 479.027 | 593.406 | 665.811 | 451.966 | 344.986 | 414.508 | 420.233 | 341.192 | 304.221 | 348.913 | 243.527 | 31.411 | 75.966 | 85.614 | 54.663 | 96.055 | 62.301 | 125.451 | 53.666 | 71.049 | 19.656 | 60.528 | 59.26 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 260.958 | 221.245 | 217.316 | 217.085 | 219.356 | 248.926 | 232.913 | 168.226 | 149.511 | 142.684 | 156.879 | 148.752 | 380.875 | 424.389 | 405.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 185 | 185 | 185 | 0 | 0 | 0 | 0 | 10.8 | 10.8 | 10.8 | 10.8 | 0 | 0 | 0 | 0 | 68 | 70 | 99.565 | 89.921 | 61.371 | 46.032 | 30.045 | 0 | 0 | 0 | 0.621 | 0.687 | 0.817 | 0.881 | 0.976 | 1.069 | 1.161 | 1.25 | 1.336 | 1.421 | 1.531 | 10.586 | 10.693 | 10.746 | 0 | 0 | 0 | 0 | 0 | 0 | 1.055 | 1.055 | 1.6 | 1.6 | 2.02 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 5.68 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 114.72 | 106.616 | 110.104 | 114.286 | 110.4 | 113.98 | 129.828 | 118.113 | 122.705 | 127.724 | 142.957 | 154.946 | 167.996 | 172.878 | 166.088 | 165.7 | 179.484 | 182.355 | 187.438 | 180.886 | 182.108 | 158.26 | 162.758 | 167.306 | 192.664 | 194.841 | 193.773 | 200.334 | 249.14 | 242.317 | 245.686 | 250.641 | 231.191 | 226.366 | 231.018 | 235.305 | 207.061 | 201.784 | 201.301 | 198.543 | 0 | 0 | 0 | 181.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 56.582 | 60.902 | 65.235 | 70.293 | 58.282 | 59.758 | 59.949 | 14.662 | 13.416 | 12.54 | 20.635 | 20.262 | 14.846 | 10.828 | 9.891 | 9.717 | 8.303 | 7.52 | 7.814 | 7.783 | 7.455 | 5.601 | 4.189 | 3.367 | 2.464 | 1.558 | 0.082 | 0.099 | 0.117 | 0.137 | 0.156 | 0.176 | 0.198 | 0.218 | 0.213 | 0.232 | 0.252 | 0.272 | -10.8 | -10.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202.056 | 0 | 0 | 179.589 | 175.596 | 179.143 | 0 | 204.621 | 205.775 | 170.147 | 168.691 | 59.538 | 60.889 | 61.816 | 62.995 | 70.564 | 70.211 | 68.787 | 68.09 | 19.28 | 17.4 | 17.6 | 17.6 | 19.13 | 20.4 | 24.9 | 24.9 | 15.4 | 15.4 | 15.4 | -3.446 | 23.038 | 23.359 | 21.073 | 17.051 | 29.758 | 23.758 | 21.408 | 17.025 | 7.5 | 7.5 | 17.5 | 17 | 15.6 | 15.6 | 15.6 | 15.6 | 10 | 10 | 8.5 | 8.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 432.26 | 388.763 | 392.656 | 401.664 | 388.038 | 422.665 | 422.69 | 350.47 | 285.632 | 282.948 | 320.471 | 320.307 | 563.717 | 608.096 | 581.67 | 175.417 | 187.786 | 189.876 | 195.252 | 188.669 | 189.564 | 163.861 | 166.948 | 170.673 | 195.128 | 196.4 | 193.855 | 200.433 | 434.257 | 427.453 | 430.842 | 435.816 | 231.389 | 226.584 | 231.231 | 235.537 | 218.113 | 212.856 | 212.101 | 209.343 | 179.589 | 175.596 | 179.143 | 181.798 | 272.621 | 275.775 | 269.712 | 258.611 | 120.91 | 106.92 | 91.861 | 62.995 | 70.564 | 70.211 | 69.409 | 68.777 | 20.097 | 18.281 | 18.576 | 18.669 | 20.291 | 21.65 | 26.236 | 26.321 | 16.931 | 25.986 | 26.093 | 7.3 | 23.038 | 23.359 | 21.073 | 17.051 | 29.758 | 23.758 | 22.463 | 18.08 | 9.1 | 9.1 | 19.52 | 18.6 | 17.2 | 17.2 | 17.2 | 17.2 | 11.6 | 11.6 | 10.1 | 10.1 | 0.16 | 0 | 0 | 0 | 0 | 0 | 5.68 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities
| 5,441.132 | 5,266.614 | 5,346.727 | 5,315.208 | 6,614.022 | 6,487.732 | 6,062.713 | 5,603.593 | 8,303.821 | 6,797.402 | 5,990.643 | 5,162.667 | 6,523.196 | 6,179.305 | 4,993.513 | 3,847.615 | 5,544.431 | 5,051.058 | 4,466.234 | 4,287.446 | 6,756.458 | 5,508.836 | 4,269.017 | 3,797.144 | 5,748.62 | 4,986.407 | 3,792.009 | 3,421.061 | 5,530.057 | 5,214.042 | 5,326.351 | 5,106.349 | 5,560.95 | 5,120.69 | 4,582.249 | 4,215.308 | 5,164.912 | 4,780.13 | 4,087.667 | 3,827.928 | 4,663.071 | 4,232.755 | 3,642.965 | 3,343.198 | 3,960.334 | 3,517.227 | 2,946.951 | 2,770.262 | 3,058.174 | 3,181.891 | 2,439.827 | 2,361.544 | 2,691.141 | 2,315.961 | 1,884.285 | 2,038.911 | 2,159.54 | 2,053.849 | 1,686.746 | 1,877.835 | 1,616.003 | 1,545.048 | 1,455.935 | 1,346.679 | 1,337.226 | 1,227.851 | 1,256.073 | 1,114.271 | 870.97 | 681.05 | 652.562 | 829.682 | 803.06 | 713.311 | 579.865 | 724.652 | 457.057 | 488.127 | 612.926 | 684.411 | 469.166 | 362.186 | 431.708 | 437.433 | 352.792 | 315.821 | 359.013 | 253.627 | 31.572 | 75.966 | 85.614 | 54.663 | 96.055 | 62.301 | 131.131 | 53.666 | 71.049 | 19.656 | 60.528 | 59.26 |
| 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 |
| Common Stock
| 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 1,182.489 | 916.599 | 916.599 | 916.599 | 916.599 | 916.599 | 705.076 | 705.076 | 705.076 | 705.076 | 705.076 | 705.076 | 705.076 | 705.076 | 352.538 | 352.538 | 352.538 | 352.538 | 293.782 | 293.782 | 293.782 | 293.782 | 293.782 | 293.782 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 227.405 | 189.504 | 189.504 | 189.504 | 189.504 | 189.504 | 189.504 | 189.504 | 189.504 | 189.504 | 189.504 | 118.44 | 118.44 | 118.44 | 118.44 | 65.8 |
| Retained Earnings
| 3,143.859 | 3,167.101 | 3,184.563 | 3,205.9 | 3,226.67 | 3,200.041 | 3,199.095 | 3,149.438 | 3,158.995 | 3,073.899 | 2,966.177 | 2,912.478 | 2,904.118 | 2,962.27 | 2,864.905 | 2,808.467 | 2,709.396 | 2,738.161 | 2,636.534 | 2,665.419 | 2,615.578 | 2,540.068 | 2,545.868 | 2,507.863 | 2,374.25 | 2,415.636 | 2,295.465 | 2,235.392 | 2,094.893 | 2,015.528 | 2,027.405 | 1,969.237 | 1,822.274 | 1,751.34 | 1,763.859 | 1,707.294 | 1,577.043 | 1,504.868 | 1,492.572 | 1,431.776 | 1,305.29 | 1,250.647 | 1,237.187 | 1,185.729 | 1,101.692 | 1,030.003 | 1,018.235 | 975.072 | 888.483 | 828.726 | 857.513 | 820.604 | 756.622 | 705.645 | 674.494 | 642.038 | 547.478 | 513.593 | 476.548 | 447.879 | 350.575 | 306.406 | 345.757 | 353.709 | 223.465 | 185.789 | 155.049 | 102.623 | 69.192 | 55.827 | 34.674 | 70.426 | 52.972 | 40.747 | 32.934 | 20.867 | 32.313 | 26.568 | 17.012 | 21.359 | 32.035 | 28.732 | 27.456 | 24.107 | 21.642 | 51.692 | 53.425 | 57.971 | 40.319 | 38.409 | 32.435 | 36.22 | 43.945 | 41.331 | 48.996 | 29.243 | 27.96 | 19.287 | 10.031 | 22.152 |
| Accumulated Other Comprehensive Income/Loss
| 1,957.926 | 371.679 | 1,952.068 | 364.458 | 1,944.729 | 357.818 | 1,927.918 | 206.522 | 1,915.369 | 342.58 | 1,926.002 | 350.225 | 1,922.798 | 333.111 | 1,916.962 | 14.827 | 18.822 | 17.565 | 15.079 | 11.7 | 20.083 | 17.47 | 14.248 | 10.227 | 19.45 | 16.982 | 13.847 | 10.282 | 19.152 | 15.674 | 12.187 | 8.923 | 15.088 | 12.556 | 9.388 | 5.983 | 11.688 | 9.001 | 5.944 | 3.046 | 8.164 | 5.42 | 3.027 | 1.351 | 2.679 | 2.24 | 2.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,583.79 | 0 | 1,948.248 | 0 | 1,941.608 | 0 | 1,924.788 | 0 | 1,586.411 | 0 | 1,586.411 | 0 | 1,587.076 | 0 | 1,914.153 | 0 | 1,587.076 | 0 | 1,716.698 | 1,793.279 | 1,587.076 | 1,785.664 | 1,587.076 | 1,776.102 | 1,587.076 | 1,770.229 | 1,766.663 | 1,738.436 | 1,587.076 | 1,731.471 | 1,587.076 | 1,712.996 | 1,587.076 | 1,707.295 | 1,703.89 | 1,612.33 | 1,693.894 | 1,690.838 | 1,687.94 | 1,677.354 | 1,671.654 | 1,669.262 | 1,681.569 | 1,679.419 | 518.114 | 497.08 | 508.768 | 497.155 | 350.145 | 491.161 | 491.161 | 467.555 | 467.555 | 467.555 | 467.555 | 469.983 | 469.983 | 822.441 | 820.012 | 838.237 | 838.13 | 838.13 | 820.913 | 865.28 | 865.28 | 869.888 | 1,424.511 | 91.371 | 91.371 | 91.371 | 135.766 | 85.936 | 87.075 | 81.674 | 81.674 | 71.202 | 71.202 | 72.603 | 72.603 | 66.496 | 66.496 | 66.468 | 66.468 | 55.417 | 55.564 | 55.564 | 55.564 | 52.36 | 52.182 | 52.179 | 52.105 | 47.935 | 61.485 | 43.481 | 114.545 | 105.777 | 108.413 | 98.344 | 126.226 |
| Total Shareholders Equity
| 6,284.274 | 6,305.059 | 6,319.12 | 6,336.636 | 6,353.887 | 6,324.139 | 6,309.502 | 6,256.561 | 6,256.854 | 6,185.379 | 6,074.668 | 6,031.603 | 6,009.405 | 6,064.946 | 5,964.356 | 5,905.11 | 5,794.299 | 5,820.398 | 5,701.855 | 5,727.361 | 5,591.346 | 5,513.223 | 5,514.021 | 5,472.326 | 5,332.84 | 5,371.759 | 5,248.183 | 5,184.544 | 5,015.819 | 4,932.976 | 4,941.366 | 4,876.575 | 4,717.759 | 4,644.292 | 4,653.644 | 4,593.673 | 4,455.746 | 4,381.251 | 4,365.899 | 4,302.205 | 4,165.133 | 4,104.79 | 4,088.937 | 4,049.788 | 3,963.599 | 2,464.715 | 2,431.914 | 2,400.439 | 2,302.237 | 2,095.47 | 2,053.749 | 2,016.841 | 1,929.253 | 1,878.276 | 1,847.125 | 1,814.669 | 1,722.538 | 1,688.652 | 1,651.527 | 1,622.858 | 1,541.35 | 1,497.074 | 1,477.669 | 1,458.203 | 1,382.527 | 1,344.85 | 1,318.719 | 1,597.594 | 387.968 | 374.603 | 353.45 | 389.362 | 366.313 | 355.227 | 342.013 | 329.946 | 330.92 | 325.174 | 317.02 | 321.368 | 325.936 | 322.633 | 321.329 | 317.98 | 304.464 | 296.76 | 298.493 | 303.039 | 282.184 | 280.095 | 274.118 | 277.828 | 281.385 | 280.197 | 281.98 | 262.228 | 252.177 | 243.503 | 226.815 | 214.179 |
| Total Equity
| 8,143.798 | 8,168.037 | 8,173.894 | 8,192.333 | 8,282.43 | 8,236.609 | 8,213.474 | 8,144.292 | 8,142.961 | 8,064.996 | 8,216.657 | 7,936.474 | 7,872.851 | 7,916.852 | 7,813.949 | 7,742.831 | 7,617.339 | 7,619.942 | 7,323.041 | 7,342.934 | 6,761.896 | 6,683.263 | 6,676.34 | 6,634.691 | 6,467.333 | 6,526.436 | 6,394.05 | 6,322.321 | 5,943.138 | 5,850.793 | 5,865.239 | 5,751.289 | 5,548.506 | 5,464.264 | 5,474.836 | 5,409.943 | 5,174.399 | 5,093.121 | 5,083.158 | 4,948.54 | 4,781.564 | 4,682.943 | 4,620.63 | 4,571.296 | 4,449.978 | 2,944.566 | 2,925.417 | 2,865.261 | 2,753.419 | 2,337.582 | 2,286.811 | 2,247.151 | 2,106.359 | 2,043.729 | 2,017.832 | 1,983.837 | 1,847.355 | 1,809.982 | 1,770.198 | 1,670.913 | 1,595.473 | 1,551.856 | 1,531.612 | 1,517.011 | 1,420.297 | 1,383.399 | 1,369.573 | 1,614.429 | 403.461 | 389.003 | 382.099 | 417.712 | 398.054 | 388.914 | 406.181 | 391.198 | 392.995 | 386.474 | 434.678 | 445.049 | 440.499 | 436.223 | 425.096 | 409.54 | 377.014 | 364.369 | 364.854 | 369.123 | 330.716 | 299.281 | 292.385 | 296.518 | 299.705 | 298.509 | 299.459 | 275.076 | 257.849 | 245.079 | 227.65 | 214.839 |
| Total Liabilities & Shareholders Equity
| 13,584.93 | 13,434.651 | 13,520.621 | 13,507.541 | 14,896.452 | 14,724.341 | 14,276.187 | 13,747.885 | 16,446.782 | 14,862.398 | 14,207.3 | 13,099.141 | 14,396.047 | 14,096.156 | 12,807.462 | 11,590.445 | 13,161.77 | 12,671 | 11,789.276 | 11,630.38 | 13,518.353 | 12,192.099 | 10,945.357 | 10,431.835 | 12,215.953 | 11,512.844 | 10,186.059 | 9,743.382 | 11,473.195 | 11,064.835 | 11,191.59 | 10,857.637 | 11,109.456 | 10,584.954 | 10,057.084 | 9,625.251 | 10,339.311 | 9,873.252 | 9,170.825 | 8,776.468 | 9,444.634 | 8,915.698 | 8,263.594 | 7,914.494 | 8,410.312 | 6,461.792 | 5,872.368 | 5,635.523 | 5,811.593 | 5,519.473 | 4,726.638 | 4,608.695 | 4,797.499 | 4,359.69 | 3,902.116 | 4,022.748 | 4,006.895 | 3,863.831 | 3,456.944 | 3,548.747 | 3,211.475 | 3,096.904 | 2,987.546 | 2,863.69 | 2,757.523 | 2,611.249 | 2,625.647 | 2,728.7 | 1,274.43 | 1,070.053 | 1,034.661 | 1,247.393 | 1,201.114 | 1,102.225 | 986.046 | 1,115.85 | 850.052 | 874.601 | 1,047.604 | 1,129.46 | 909.665 | 798.409 | 856.805 | 846.973 | 729.806 | 680.19 | 723.867 | 622.75 | 362.288 | 375.247 | 377.999 | 351.181 | 395.76 | 360.81 | 430.589 | 328.742 | 328.898 | 264.735 | 288.178 | 274.099 |