Hang Zhou Iron & Steel Co.,Ltd.
SSE:600126.SS
10.9 (CNY) • At close April 29, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 6,725.183 | 4,841.782 | 5,319.101 | 5,897.655 | 7,652.867 | 10,540.499 | 10,441.162 | 9,450.518 | 8,941.775 | 12,719.54 | 11,160.909 | 10,860.099 | 9,909.374 | 10,068.195 | 9,798.968 | 7,624.53 | 7,213.07 | 9,461.871 | 8,359.841 | 6,884.443 | 6,440.7 | 6,969.81 | 7,170.036 | 6,800.573 | 5,779.222 | 6,981.954 | 5,984.788 | 4,134.544 | 4,212.839 | 3,034.867 | 3,480.897 | 3,535.321 | 5,992.346 | 5,018.757 | 5,307.111 | 2,339.215 | 172.065 | 352.288 | 302.591 | 383.956 | 347.344 | 261.328 | 418.204 | 356.979 | 234.275 | 222.654 | 264.258 | 395.439 | 315.428 | 383.957 | 643.967 | 599.696 | 368.454 | 711.7 | 455.049 | 691.52 | 540.154 | 755.865 | 772.353 | 822.442 | 784.035 | 1,038.741 | 940.645 | 959.153 | 992.615 | 849.087 | 734.596 | 563.513 | 414.139 | 433.664 | 551.856 | 1,019.569 | 986.477 | 1,073.058 | 1,060.303 | 956.823 | 524.485 | 555.788 | 428.962 | 486.96 | 328.597 | 441.063 | 389.277 | 455.63 | 375.071 | 407.657 | 415.341 | 422.067 | 403.109 | 503.474 | 610.666 | 441.494 | 422.178 | 389.889 | 415.801 | 213.194 | 389.406 | 413.773 | 510.213 | 627.551 |
| Short Term Investments
| 1,012.79 | 1,505.521 | 7.487 | 0 | 9.739 | -196.444 | -189.074 | 0 | 0 | 0 | 616.975 | 618.641 | -66.874 | -61.419 | -65.204 | -66.986 | -74.567 | 0.497 | -808.341 | 575 | 280 | -801.778 | -814.709 | 0.832 | -820.194 | 0.609 | -836.546 | -836.408 | -834.784 | -533.536 | -531.567 | -583.622 | -585.281 | 0 | 0 | -98.815 | 468 | 0 | 0 | 0 | 0 | 0 | 0 | 468.551 | 0 | 0 | 790.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.091 | 0.106 | 0 | 0.012 | 1.02 | 19.403 | 11.645 | 14.427 | 18.176 | 24.083 | 32.573 | 33.952 | 21.475 | 15.733 | 9.135 | 6.573 | 6.079 | 6.126 | 5.365 | 5.809 | 5.054 | 0.878 | 0.878 | 0.878 | 0.879 | 0.939 | 0.939 | 3.211 | 3.205 | 3.387 | 3.387 | 3.471 | 3.471 | 3.286 | 3.286 | 3.471 | 3.513 | 3 | 9 | 47 | 57 | 65 |
| Cash and Short Term Investments
| 7,737.974 | 6,347.304 | 5,326.588 | 5,897.655 | 7,652.867 | 10,540.499 | 10,441.162 | 9,450.518 | 8,941.775 | 12,719.54 | 11,160.909 | 10,860.099 | 9,909.374 | 10,068.195 | 9,798.968 | 7,624.53 | 7,213.07 | 9,462.368 | 8,359.841 | 7,459.443 | 6,720.7 | 6,969.81 | 7,170.036 | 6,801.405 | 5,779.222 | 6,982.563 | 5,984.788 | 4,134.544 | 4,212.839 | 3,034.867 | 3,480.897 | 3,535.321 | 5,992.346 | 5,018.757 | 5,307.111 | 2,339.215 | 172.065 | 352.288 | 302.591 | 383.956 | 347.344 | 261.328 | 418.204 | 356.979 | 234.275 | 222.654 | 264.258 | 395.439 | 315.428 | 383.957 | 643.967 | 599.696 | 368.454 | 711.7 | 455.049 | 691.52 | 540.154 | 755.965 | 772.444 | 822.548 | 784.035 | 1,038.753 | 941.665 | 978.556 | 1,004.26 | 863.514 | 752.772 | 587.596 | 446.712 | 467.616 | 573.33 | 1,035.302 | 995.612 | 1,079.631 | 1,066.381 | 962.949 | 529.85 | 561.598 | 434.016 | 487.837 | 329.475 | 441.941 | 390.156 | 456.569 | 376.01 | 410.868 | 418.546 | 425.454 | 406.496 | 506.945 | 614.138 | 444.78 | 425.464 | 393.36 | 419.314 | 216.194 | 398.406 | 460.773 | 567.213 | 692.551 |
| Net Receivables
| 2,107.485 | 2,685.285 | 3,938.354 | 3,754.603 | 2,339.668 | 2,688.246 | 2,180.984 | 2,454.197 | 1,377.572 | 1,431.164 | 1,446.796 | 1,968.87 | 1,509.77 | 1,404.474 | 2,704.116 | 3,610.926 | 1,904.03 | 2,557.642 | 2,745.113 | 2,533.253 | 2,378.411 | 0 | 1,735.517 | 2,334.703 | 1,944.641 | 2,465.006 | 2,416.169 | 2,681.341 | 2,029.67 | 1,840.01 | 1,965.236 | 2,572.622 | 1,303.232 | 1,297.288 | 1,000.706 | 1,100.13 | 1,080.166 | 2,400.515 | 2,783.678 | 2,786.404 | 3,051.773 | 80.398 | 76.02 | 0 | 3,925.14 | 3,796.805 | 4,013.323 | 0 | 3,950.197 | 3,784.608 | 3,916.337 | 4,422.358 | 4,229.042 | 4,855.714 | 4,893.789 | 4,392.145 | 3,737.556 | 0 | 0 | 0 | 2,780.662 | 0 | 2,275.271 | 2,127.26 | 2,149.719 | 3,398.53 | 3,531.908 | 3,106.202 | 2,772.251 | 0 | 0 | 3,115.791 | 0.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 584.438 | 370.922 | 345.027 | 372.878 | 466.522 | 379.902 |
| Inventory
| 5,934.636 | 5,375.988 | 5,757.816 | 6,251.227 | 5,303.941 | 3,735.568 | 3,873.141 | 4,786.485 | 3,083.039 | 3,557.047 | 3,680.931 | 3,654.954 | 3,038.209 | 3,999.843 | 3,924.601 | 4,673.019 | 2,359.245 | 2,791.249 | 1,716.126 | 1,972.702 | 1,881.249 | 1,898.449 | 2,182.771 | 1,621.936 | 1,913.276 | 1,720.666 | 1,242.876 | 1,759.516 | 1,917.873 | 1,751.981 | 1,389.635 | 1,723.434 | 1,417.95 | 1,535.194 | 1,181.53 | 1,081.282 | 58.565 | 1,178.022 | 1,179.366 | 1,381.817 | 1,401.783 | 1,622.458 | 1,748.404 | 1,932.237 | 1,995.061 | 1,624.913 | 1,472.964 | 1,707.149 | 1,595.873 | 1,549.791 | 1,902.858 | 1,772.836 | 1,717.036 | 2,018.674 | 1,850.886 | 1,785.677 | 1,644.121 | 1,604.183 | 1,433.672 | 1,112.012 | 1,174.09 | 1,239.596 | 1,234.344 | 1,775.588 | 1,955.159 | 2,414.707 | 2,010.318 | 2,227.389 | 1,879.701 | 1,508.382 | 1,450.457 | 1,624.593 | 1,483.879 | 1,615.369 | 1,681.454 | 1,958.552 | 1,878.421 | 2,061.94 | 2,028.723 | 1,759.978 | 1,611.49 | 1,064.264 | 846.888 | 916.662 | 824.144 | 827.062 | 562.185 | 571.214 | 562.692 | 456.737 | 460.618 | 432.53 | 521.975 | 457.985 | 365.883 | 468.59 | 351.829 | 312.341 | 351.276 | 294.053 |
| Other Current Assets
| 1,557.706 | 2,269.315 | 1,865.771 | 2,356.34 | 1,078.355 | 1,790.579 | 1,544.334 | 1,992.997 | 983.284 | 1,179.42 | 1,095.973 | 974.545 | 923.161 | 1,524.085 | 1,093.104 | 4,695.536 | 3,890.85 | 1,077.806 | 854.524 | 907.288 | 406.731 | 3,859.074 | 1,661.425 | 1,501.254 | 2,081.246 | 1,543.743 | 1,417.839 | 1,444.502 | 1,418.45 | 3,105.853 | 2,063.624 | 1,721.92 | 2,122.924 | 2,700.229 | 2,712.088 | 2,967.154 | 4,993.745 | 2,400.644 | 2,783.807 | 2,786.862 | 0.56 | 3,650.386 | 4,209.97 | 4,277.558 | 12.065 | 3,842.324 | 4,013.784 | 4,379.663 | 3,961.699 | 3,784.764 | 3,916.493 | 4,422.514 | 4,229.198 | 4,855.87 | 4,893.945 | 4,392.301 | 3,737.712 | 4,166.886 | 3,819.013 | 3,492.1 | 2,780.746 | 2,738.624 | 2,275.274 | 2,127.358 | 2,149.821 | 3,398.636 | 3,531.999 | 3,106.334 | 2,772.382 | 3,191.079 | 3,149.255 | 3,115.924 | 2,674.615 | 2,976.709 | 2,787.445 | 1,961.956 | 1,503.641 | 778.721 | 1,120.272 | 1,043.707 | 1,107.542 | 1,633.159 | 1,841.426 | 1,671.274 | 1,468.706 | 1,295.122 | 1,076.218 | 953.204 | 778.273 | 856.786 | 901.866 | 1,008.859 | 855.462 | 1,062.92 | 229.637 | 137.819 | 434.854 | 244.445 | 217.2 | 217.657 |
| Total Current Assets
| 17,337.8 | 16,677.893 | 16,888.529 | 18,259.825 | 16,374.831 | 18,754.891 | 18,039.621 | 18,684.196 | 14,385.669 | 18,887.171 | 17,384.609 | 17,458.468 | 15,380.513 | 16,996.597 | 17,520.789 | 20,604.011 | 15,359.651 | 15,889.065 | 13,675.604 | 12,872.686 | 11,387.09 | 12,727.333 | 12,749.749 | 12,259.298 | 11,203.484 | 12,711.978 | 11,061.672 | 10,019.903 | 9,578.832 | 9,732.712 | 8,899.392 | 9,553.297 | 10,682.502 | 10,551.468 | 10,201.435 | 7,303.395 | 3,812.836 | 3,930.954 | 4,265.763 | 4,552.635 | 4,801.46 | 5,614.569 | 6,452.599 | 6,566.774 | 6,166.541 | 5,689.891 | 5,751.006 | 6,482.251 | 5,873 | 5,718.512 | 6,463.318 | 6,795.047 | 6,314.688 | 7,586.245 | 7,199.879 | 6,869.498 | 5,921.986 | 6,527.034 | 6,025.129 | 5,426.66 | 4,738.871 | 5,016.972 | 4,451.284 | 4,881.502 | 5,109.24 | 6,676.858 | 6,295.089 | 5,921.319 | 5,098.796 | 5,167.078 | 5,173.043 | 5,775.819 | 5,154.106 | 5,671.709 | 5,535.281 | 4,883.457 | 3,911.912 | 3,402.258 | 3,583.011 | 3,291.522 | 3,048.507 | 3,139.364 | 3,078.47 | 3,044.506 | 2,668.86 | 2,533.052 | 2,056.949 | 1,949.873 | 1,747.462 | 1,820.469 | 1,976.622 | 1,886.17 | 1,802.901 | 1,914.265 | 1,599.272 | 1,193.526 | 1,185.088 | 1,390.437 | 1,602.211 | 1,581.912 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 11,463.445 | 11,177.76 | 10,976.419 | 10,908.807 | 11,018.178 | 10,776.826 | 10,874.261 | 10,842.633 | 10,942.315 | 10,532.591 | 10,595.39 | 10,591.3 | 10,858.473 | 9,925.777 | 9,655.052 | 9,283.596 | 9,287.555 | 9,323.988 | 9,599.279 | 9,441.872 | 9,693.105 | 9,605.953 | 9,463.149 | 9,464.551 | 9,568.068 | 9,654.023 | 9,623.576 | 9,866.785 | 10,077.538 | 10,343.378 | 10,503.965 | 10,701.569 | 10,413.968 | 10,621.446 | 10,822.858 | 11,543.546 | 0.796 | 1,930.158 | 1,970.085 | 2,027.298 | 2,085.622 | 2,080.821 | 2,148.102 | 2,205.429 | 2,257.102 | 2,281.532 | 2,338.235 | 2,331.604 | 2,372.538 | 2,359.167 | 2,418.935 | 2,521.539 | 2,580.398 | 2,636.554 | 2,701.778 | 2,744.496 | 2,810.735 | 2,858.486 | 2,830.116 | 2,885.221 | 2,968.711 | 2,846.851 | 3,129.917 | 3,251.974 | 3,268.006 | 3,512.364 | 3,669.987 | 3,475.241 | 3,633.523 | 3,424.02 | 3,264.979 | 3,159.474 | 3,115.569 | 3,036.73 | 3,095.251 | 3,077.438 | 3,043.996 | 2,778.241 | 2,619.475 | 2,295.573 | 2,260.827 | 2,053.278 | 1,833.047 | 1,783.121 | 1,800.52 | 2,194.524 | 2,118.896 | 2,006.793 | 1,992.659 | 1,816.923 | 1,699.258 | 1,303.635 | 1,279.812 | 1,294.534 | 1,280.173 | 1,279.554 | 1,266.829 | 1,272.762 | 1,270.741 | 1,029.647 |
| 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 | 0.525 | 0.525 | 0.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,691.519 | 2,685.643 | 2,617.874 | 2,184.296 | 2,207.965 | 2,074.008 | 2,095.045 | 2,116.134 | 2,132.946 | 2,155.925 | 2,176.636 | 2,198.35 | 2,219.097 | 2,237.815 | 2,243.214 | 2,249.386 | 2,269.281 | 4,335.405 | 4,272.405 | 4,245.543 | 4,200.186 | 4,069.239 | 4,050.666 | 4,077.496 | 4,131.741 | 4,001.355 | 3,987.263 | 3,899.413 | 3,884.032 | 4,057.778 | 3,983.35 | 3,856.469 | 3,770.153 | 3,569.521 | 3,463.094 | 3,327.184 | 3,007.79 | 31.438 | 31.68 | 31.922 | 32.163 | 32.405 | 32.647 | 32.889 | 33.131 | 33.373 | 33.614 | 33.856 | 34.098 | 34.34 | 34.582 | 34.824 | 35.065 | 35.307 | 35.549 | 35.791 | 36.033 | 36.275 | 36.516 | 36.758 | 37 | 400.893 | 374.095 | 335.538 | 340.589 | 50.476 | 51.092 | 51.267 | 52.32 | 42.44 | 42.904 | 43.368 | 43.833 | 44.297 | 44.761 | 45.226 | 45.69 | 46.154 | 46.619 | 47.083 | 47.547 | 48.012 | 48.476 | 48.94 | 49.405 | 49.869 | 50.333 | 50.798 | 51.262 | 51.726 | 52.191 | 52.655 | 53.119 | 54.048 | 45.706 | 46.19 | 46.673 | 47.157 | 47.641 | 48.124 |
| Goodwill and Intangible Assets
| 2,691.519 | 2,685.643 | 2,617.874 | 2,184.296 | 2,207.965 | 2,074.008 | 2,095.045 | 2,116.134 | 2,132.946 | 2,155.925 | 2,176.636 | 2,198.35 | 2,219.097 | 2,237.815 | 2,243.214 | 2,249.386 | 2,269.281 | 4,335.405 | 4,272.405 | 4,245.543 | 4,200.186 | 4,069.239 | 4,050.666 | 4,077.496 | 4,131.741 | 4,001.355 | 3,987.263 | 3,899.413 | 3,884.032 | 4,058.303 | 3,983.875 | 3,856.994 | 3,770.153 | 3,569.521 | 3,463.094 | 3,327.184 | 3,007.79 | 31.438 | 31.68 | 31.922 | 32.163 | 32.405 | 32.647 | 32.889 | 33.131 | 33.373 | 33.614 | 33.856 | 34.098 | 34.34 | 34.582 | 34.824 | 35.065 | 35.307 | 35.549 | 35.791 | 36.033 | 36.275 | 36.516 | 36.758 | 37 | 400.893 | 374.095 | 335.538 | 340.589 | 50.476 | 51.092 | 51.267 | 52.32 | 42.44 | 42.904 | 43.368 | 43.833 | 44.297 | 44.761 | 45.226 | 45.69 | 46.154 | 46.619 | 47.083 | 47.547 | 48.012 | 48.476 | 48.94 | 49.405 | 49.869 | 50.333 | 50.798 | 51.262 | 51.726 | 52.191 | 52.655 | 53.119 | 54.048 | 45.706 | 46.19 | 46.673 | 47.157 | 47.641 | 48.124 |
| Long Term Investments
| 202.444 | -281.439 | 1,258.645 | 1,258.429 | 1,472.132 | 1,108.187 | 1,100.597 | 914.107 | 914.557 | 765.745 | 0 | 0 | 686.167 | 483.332 | 483.676 | 384.728 | 392.227 | 320.725 | 1,028.938 | -405.466 | -109.949 | 920.651 | 932.077 | 116.168 | 835.929 | 27.269 | 855.078 | 854.573 | 852.932 | 550.985 | 548.872 | 600.546 | 613.549 | 28.715 | 28.476 | 127.872 | 29.424 | 0 | 0 | 0 | 106.035 | 106.067 | 106.16 | -362.325 | 106.31 | 0 | -684.341 | 106.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.189 | 106.236 | 105.865 | 0 | 67.956 | 66.533 | 48.143 | 55.87 | 53.109 | 54.673 | 48.705 | 40.215 | 66.468 | 93.082 | 98.5 | 107.487 | 108.514 | 109.26 | 150.183 | 155.532 | 161.955 | 162.474 | 116.496 | 119.477 | 115.544 | 118.099 | 124.067 | 124.288 | 90.374 | 73.919 | 70.894 | 73.712 | 73.281 | 37.336 | 2.741 | 2.962 | 3.219 | 3.62 | 4.575 | -0.982 | -40.608 | -50.27 | 0 |
| Tax Assets
| 109.853 | 130.168 | 122.256 | 127.244 | 108.591 | 185.675 | 173.555 | 146.278 | 108.74 | 93.381 | 103.741 | 102.992 | 97.757 | 65.045 | 67.056 | 54.544 | 54.59 | 43.605 | 44.072 | 42.575 | 42.574 | 57.081 | 57.453 | 57.081 | 57.083 | 51.542 | 52.373 | 51.539 | 51.673 | 70.848 | 71.187 | 70.803 | 70.965 | 83.506 | 83.506 | 84.334 | 1.478 | 2.135 | 1.788 | 2.276 | 2.276 | 1.787 | 1.787 | 2.487 | 2.487 | 1.798 | 1.798 | 2.029 | 2.029 | 2.967 | 2.967 | 15.048 | 15.048 | 61.104 | 63.3 | 60.774 | 60.774 | 2.319 | 2.319 | 4.485 | 3.031 | 10.531 | 10.531 | 22.229 | 22.229 | 10.138 | 10.138 | 5.512 | 5.512 | 5.728 | 5.407 | 4.102 | 4.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.366 | 0 | 0 | 0 | 7.895 | 0 | 0 | 0 | 6.225 | -0 | 58.207 | 0 | 0 |
| Other Non-Current Assets
| 1,211.178 | 1,691.835 | 193.039 | 253.386 | 19.758 | 41.229 | 37.823 | 120.817 | 130.88 | 120.411 | 746.243 | 752.641 | 21.447 | 11.661 | 11.661 | 10.003 | 10.551 | 849.635 | 34.305 | 1,429.438 | 1,129.106 | 11.832 | 12.061 | 830.176 | 11.735 | 836.695 | 11.482 | 15.859 | 11.941 | 10.406 | 10.709 | 10.766 | 10.168 | 607.654 | 607.712 | 14.889 | -2,986.604 | 106.172 | 106.329 | 106.417 | 0.967 | 0.967 | 0.967 | 469.518 | 0 | 106.462 | 790.879 | 0 | 106.668 | 106.772 | 106.719 | 106.75 | 106.792 | 106.892 | 106.85 | 106.716 | 106.674 | 0.1 | 0.091 | 0.106 | 106.022 | 0.095 | 1.103 | 19.486 | 11.728 | 14.511 | 18.26 | 24.257 | 32.747 | 38.638 | 25.065 | 19.013 | 7.875 | 9.052 | 7.981 | 6.813 | 6.082 | 6.702 | 6.086 | 3.771 | 3.294 | 2.835 | 2.715 | 2.439 | 4.468 | 11.708 | 10.848 | 2.581 | 11.792 | 8.45 | 8.685 | 0.84 | 8.97 | 9.625 | 10.137 | 0.118 | 9 | -11.207 | 57 | 0 |
| Total Non-Current Assets
| 15,678.438 | 15,403.968 | 15,168.233 | 14,732.163 | 14,826.623 | 14,185.925 | 14,281.281 | 14,139.969 | 14,229.437 | 13,668.052 | 13,622.01 | 13,645.282 | 13,882.941 | 12,723.631 | 12,460.659 | 11,982.257 | 12,014.204 | 14,873.358 | 14,979 | 14,753.962 | 14,955.021 | 14,664.756 | 14,515.406 | 14,545.471 | 14,604.557 | 14,570.883 | 14,529.771 | 14,688.168 | 14,878.116 | 15,033.919 | 15,118.607 | 15,240.678 | 14,878.803 | 14,910.843 | 15,005.647 | 15,097.826 | 52.885 | 2,069.903 | 2,109.882 | 2,167.913 | 2,227.064 | 2,222.047 | 2,289.664 | 2,347.998 | 2,399.03 | 2,423.166 | 2,480.186 | 2,474.089 | 2,515.333 | 2,503.246 | 2,563.202 | 2,678.161 | 2,737.304 | 2,839.857 | 2,907.477 | 2,947.777 | 3,014.216 | 3,003.369 | 2,975.279 | 3,032.435 | 3,114.763 | 3,326.326 | 3,582.179 | 3,677.37 | 3,698.422 | 3,640.599 | 3,804.15 | 3,604.981 | 3,764.317 | 3,577.294 | 3,431.437 | 3,324.457 | 3,278.973 | 3,198.593 | 3,257.253 | 3,279.66 | 3,251.3 | 2,993.053 | 2,834.654 | 2,462.923 | 2,431.145 | 2,219.669 | 2,002.337 | 1,958.567 | 1,978.681 | 2,346.475 | 2,253.996 | 2,138.432 | 2,129.426 | 1,950.38 | 1,797.469 | 1,367.765 | 1,344.863 | 1,361.426 | 1,339.635 | 1,336.662 | 1,321.52 | 1,326.31 | 1,325.111 | 1,077.771 |
| Total Assets
| 33,016.239 | 32,081.86 | 32,056.762 | 32,991.988 | 31,201.454 | 32,940.816 | 32,320.902 | 32,824.165 | 28,615.106 | 32,555.223 | 31,006.62 | 31,103.751 | 29,263.454 | 29,720.228 | 29,981.447 | 32,586.268 | 27,373.855 | 30,762.423 | 28,654.603 | 27,626.648 | 26,342.111 | 27,392.089 | 27,265.155 | 26,804.769 | 25,808.041 | 27,282.861 | 25,591.443 | 24,708.071 | 24,456.949 | 24,766.631 | 24,017.999 | 24,793.975 | 25,561.305 | 25,462.311 | 25,207.082 | 22,401.221 | 3,865.721 | 6,000.857 | 6,375.645 | 6,720.548 | 7,028.524 | 7,836.616 | 8,742.263 | 8,914.771 | 8,565.572 | 8,113.057 | 8,231.192 | 8,956.34 | 8,388.333 | 8,221.758 | 9,026.52 | 9,473.207 | 9,051.992 | 10,426.101 | 10,107.356 | 9,817.275 | 8,936.203 | 9,530.403 | 9,000.409 | 8,459.095 | 7,853.634 | 8,343.298 | 8,033.462 | 8,558.872 | 8,807.662 | 10,317.457 | 10,099.238 | 9,526.3 | 8,863.113 | 8,744.371 | 8,604.48 | 9,100.276 | 8,433.079 | 8,870.303 | 8,792.534 | 8,163.117 | 7,163.213 | 6,395.311 | 6,417.664 | 5,754.444 | 5,479.652 | 5,359.034 | 5,080.807 | 5,003.073 | 4,647.541 | 4,879.527 | 4,310.945 | 4,088.304 | 3,876.888 | 3,770.849 | 3,774.091 | 3,253.935 | 3,147.764 | 3,275.691 | 2,938.907 | 2,530.188 | 2,506.608 | 2,716.747 | 2,927.322 | 2,659.682 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 9,415.09 | 7,437.786 | 6,924.879 | 6,482.193 | 5,462.053 | 7,211.459 | 6,741.966 | 6,557.006 | 5,167.699 | 7,275.286 | 6,392.689 | 5,384.727 | 4,744.305 | 4,800.419 | 4,875.353 | 5,974.204 | 2,913.153 | 5,506.579 | 4,935.805 | 4,386.979 | 3,524.153 | 4,226.164 | 4,364.473 | 4,278.65 | 3,629.807 | 4,681.502 | 3,839.655 | 3,537.079 | 2,146.138 | 4,185.741 | 4,186.578 | 4,079.833 | 4,224.52 | 4,197.872 | 3,901.924 | 3,614.837 | 1,447.83 | 715.199 | 809.181 | 898.881 | 1,234.006 | 1,889.981 | 1,362.301 | 2,243.456 | 1,941.626 | 1,538.55 | 1,853.986 | 2,415.513 | 1,850.563 | 1,487.067 | 2,003.805 | 2,130.293 | 1,873.805 | 2,790.63 | 3,951.685 | 3,708 | 2,670.645 | 3,339.919 | 3,290.34 | 2,630.888 | 2,338.059 | 2,379.179 | 2,274.402 | 2,638.33 | 2,597.561 | 3,419.707 | 3,488.649 | 2,675.446 | 2,134.739 | 1,841.315 | 1,552.723 | 2,213.35 | 1,580.638 | 2,294.39 | 2,522.844 | 1,842.415 | 1,291.849 | 1,616.946 | 1,655.239 | 1,042.879 | 889.039 | 796.85 | 704.821 | 575.096 | 507.984 | 490.928 | 408.663 | 356.66 | 350.341 | 229.008 | 269.964 | 215.065 | 186.779 | 281.757 | 195.586 | 301.064 | 217.195 | 303.321 | 405.382 | 162.301 |
| Short Term Debt
| 612.934 | 875.442 | 5,837.996 | 1,982.11 | 1,697.514 | 1,439.746 | 1,550.026 | 1,197.654 | -1,014.987 | 754.98 | 370.91 | 93.754 | 201.1 | 266.239 | 180 | 180 | 50 | 84.247 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 209.103 | 99.249 | 284.542 | 872.172 | 456.598 | 1,152.187 | 1,962.211 | 3,321.657 | 3,336.839 | 3,488.9 | 4,375.999 | 7,674.756 | 1,430.85 | 1,303.37 | 1,662.37 | 1,787 | 2,119 | 2,549.213 | 1,145 | 736.417 | 1,075 | 905 | 1,000.502 | 995.502 | 915 | 1,080 | 1,315 | 975 | 1,402 | 1,522 | 1,476 | 1,680 | 1,888 | 1,576 | 1,506 | 1,416 | 1,713.3 | 1,573.8 | 1,737 | 2,046.23 | 2,182.769 | 1,831.769 | 2,207.269 | 2,247.839 | 2,376.1 | 2,560.033 | 2,515.633 | 2,612.5 | 2,339.007 | 2,225.507 | 2,113.071 | 2,024.138 | 783.506 | 773.506 | 573.506 | 473.506 | 493 | 493 | 473 | 320 | 296 | 238 | 238 | 238 | 238 | 238 | 238 | 227.2 | 330 | 330 | 330 | 335 | 330 | 330 | 330 |
| Tax Payables
| 142.877 | 111.252 | 75.122 | 159.177 | 164.629 | 109.104 | 90.83 | 98.88 | 195.968 | 122.895 | 88.641 | 245.082 | 264.989 | 302.353 | 368.867 | 276.17 | 370.694 | 231.059 | 124.99 | 61.29 | 111.933 | 87.541 | 133.716 | 191.781 | 368.802 | 494.557 | 338.601 | 304.001 | 417.452 | 122.391 | 33.128 | 219.219 | 267.511 | 3.318 | 42.028 | 60.521 | 22.98 | 5.749 | 11.588 | 40.994 | 32.775 | 19.78 | 30.294 | 82.052 | 48.137 | 11.909 | 16.167 | 37.881 | 31.549 | 87.199 | -25.22 | 23.846 | 141.043 | 54.22 | 37.039 | 120.809 | 129.489 | -29.366 | -8.66 | 113.704 | 20.731 | -44.84 | -39.251 | -76.557 | -73.662 | 32.95 | 232.835 | 113.435 | 89.665 | 82.121 | 101.508 | 89.88 | 108.143 | 69.742 | 85.724 | -0.887 | 9.137 | 30.439 | 54.321 | 86.458 | 33.998 | 120.598 | 123.639 | 138.783 | 25.839 | 160.185 | 162.801 | 80.301 | 37.546 | 77.205 | 67.997 | 39.283 | 11.907 | 77.193 | 73.857 | 94.704 | 44.267 | 34.21 | 18.69 | 47.604 |
| Deferred Revenue
| 0 | 2,700.883 | 2,476.504 | 2,835.561 | 2,591.624 | 3,418.358 | 3,194.948 | 3,466.967 | 1,659.989 | 2,983.281 | 0 | 0 | 3,132.647 | 3,644.57 | 4,473.786 | 5,091.03 | 3,768.59 | 1,308.14 | 1,060.962 | 1,118.561 | 1,041.694 | 686.623 | 723.157 | 670.774 | 1,020.043 | 1,090.395 | 912.19 | 853.356 | 884.246 | 691.238 | 544.631 | 949.922 | 588.101 | 657.973 | 882.395 | 1,015.972 | -7,674.756 | 89.957 | 399.903 | 128.793 | 70.395 | 205.855 | 287.382 | 313.683 | 252.739 | 257.169 | 304.535 | 309.911 | 257.837 | 359.292 | 305.502 | 317.431 | 386.531 | 401.593 | 394.544 | 438.877 | 403.748 | 57.651 | 81.884 | 179.593 | 65.09 | 71.977 | 94.95 | 6.507 | 1.739 | 243.42 | 434.505 | 309.389 | 235.714 | 308.781 | 289.308 | 229.809 | 234.673 | 235.128 | 229.624 | 137.546 | 131.559 | 206.152 | 275.925 | 478.71 | 199.682 | 522.778 | 495.463 | 754.598 | 322.43 | 752.411 | 719.342 | 730.253 | 616.226 | 631.624 | 746.499 | 418.821 | 341.984 | 405.554 | 395.494 | 353.502 | 519.895 | 373.103 | 410.296 | 346.73 |
| Other Current Liabilities
| 2,912.335 | 888.128 | -8,415.247 | 3,777.193 | 1,425.812 | 1,004.713 | 738.473 | 897.567 | 679.768 | 882.107 | 3,605.132 | 4,095.708 | 3,171.65 | 30 | 4,508.807 | 163.31 | 4,276.406 | 4,162.785 | 3,233.132 | 3,088.684 | 2,827.501 | 2,698.734 | 2,499.107 | 1,634.777 | 1,365.457 | 2,724.657 | 2,610.886 | 1,696.122 | 3,245.519 | 3,050.652 | 2,537.669 | 2,625.829 | 1,951.417 | 2,728.467 | 2,373.116 | 2,207.903 | 4,370.031 | 512.052 | 798.431 | 428.198 | 157.377 | -25.087 | 1,168.738 | 1,831.317 | 1,446.268 | 525.848 | 535.865 | 488.963 | 530.423 | 695.751 | 723.586 | 591.681 | 667.446 | 731.998 | 633.421 | 581.643 | 655.135 | 473.094 | 322.855 | 378.609 | 357.25 | 380.493 | 403.453 | 352.831 | 386.577 | 440.34 | 402.408 | 399.142 | 386.795 | 480.212 | 536.988 | 413.853 | 340.765 | 396.333 | 365.286 | 588.249 | 239.339 | 339.771 | 374.778 | 544.858 | 501.769 | 593.951 | 549.205 | 728.725 | 690.846 | 784.606 | 704.817 | 783.478 | 742.869 | 685.128 | 743.144 | 474.019 | 429.268 | 407.413 | 353.227 | 302.38 | 540.077 | 358.429 | 459.166 | 331.411 |
| Total Current Liabilities
| 13,083.237 | 12,013.491 | 11,590.136 | 12,400.673 | 10,663.694 | 12,442.86 | 11,855.772 | 12,218.074 | 8,083.693 | 12,018.549 | 10,457.373 | 9,819.27 | 8,382.044 | 9,043.58 | 9,933.027 | 11,684.714 | 7,309.963 | 9,984.669 | 8,343.927 | 7,586.953 | 6,463.586 | 7,012.439 | 6,997.296 | 6,775.982 | 6,332.201 | 8,109.819 | 6,888.391 | 6,675.1 | 6,952.45 | 7,815.382 | 7,909.562 | 8,887.092 | 9,765.105 | 10,266.495 | 9,805.968 | 10,259.261 | 1,326.043 | 2,663.85 | 2,922.57 | 3,030.443 | 3,281.553 | 4,209.529 | 5,110.547 | 5,301.824 | 4,940.77 | 3,151.307 | 3,311.018 | 3,942.859 | 3,408.037 | 3,185.017 | 3,782.171 | 4,060.819 | 3,657.294 | 4,978.848 | 6,144.145 | 5,886.452 | 5,135.269 | 5,671.647 | 5,180.534 | 4,629.201 | 4,132.039 | 4,428.133 | 4,212.404 | 4,651.603 | 4,956.705 | 6,075.766 | 5,955.662 | 5,395.292 | 4,859.038 | 4,779.748 | 4,751.252 | 5,232.716 | 4,641.781 | 5,099.472 | 5,199.362 | 4,542.848 | 3,564.464 | 2,770.661 | 2,857.843 | 2,247.7 | 1,891.034 | 2,004.4 | 1,870.665 | 1,915.604 | 1,544.669 | 1,731.718 | 1,514.281 | 1,458.439 | 1,368.756 | 1,229.341 | 1,319.105 | 966.366 | 855.155 | 1,096.362 | 952.669 | 1,028.148 | 1,136.539 | 1,025.959 | 1,213.238 | 871.316 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 146.346 | 156.252 | 154.003 | 153.445 | 153.298 | 167.001 | 166.86 | 177.668 | 176.128 | 137.396 | 128.257 | 134.509 | 125.35 | 0 | 0 | 0 | 0 | 583.5 | 580 | 585 | 595.922 | 657.371 | 657.371 | 657.371 | 657.371 | 669.691 | 727.191 | 757.191 | 747.191 | 784.241 | 784.241 | 761.64 | 761.64 | 811.73 | 1,190.73 | 606.73 | 506.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,395.149 | 1,393.844 | 1,392.575 | 1,391.306 | 1,390.368 | 1,389.098 | 1,387.827 | 1,386.556 | 1,385.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.755 | 128.755 | 128.755 | 89.755 | 118 | 118 | 118 | 118 | 135.732 | 135.748 | 135.765 | 135.765 | 152.768 | 46.563 | 46.58 | 46.577 | 70.586 | 70.603 | 70.621 | 70.592 | 54.086 | 44.071 | 44.327 | 44.074 | 229.046 | 27.043 | 22.035 | 22.035 | 0 | 0 | 0 | 60.9 | 0 | 0 | 0 | 59.537 | 271.394 | 390.063 | 557.835 |
| Deferred Revenue Non-Current
| 155.271 | 125.666 | 121.895 | 126.415 | 130.935 | 120.241 | 118.792 | 102.794 | 100.517 | 100.787 | 102.842 | 99.864 | 100.32 | 88.26 | 91.325 | 81.992 | 84.313 | 163.949 | 144.767 | 134.217 | 106.152 | 101.983 | 103.826 | 107.388 | 97.921 | 99.965 | 41.155 | 41.834 | 16.834 | 30.775 | 29.963 | 32.235 | 30.942 | 22.958 | 32.923 | 1 | 33.733 | 3.333 | 3.333 | 3.467 | 3.467 | 0 | 0 | 0 | 3.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.623 | 5.623 | 5.623 | 5.623 | 6.014 | 6.014 | 6.014 | 6.014 | -115.071 | -115.151 | -114.268 | -114.664 | -131.732 | -25.587 | -25.604 | -25.601 | -63.399 | -63.416 | -63.434 | -63.405 | -46.508 | -36.493 | -36.898 | -36.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 3.607 | 1.92 | 0.106 | 25.223 | 25.66 | 55.224 | 57.144 | 59.544 | 26.018 | 29.313 | 29.313 | 44.76 | 44.76 | 0 | 0 | 0 | -133.134 | -0 | -580 | -585 | -595.922 | 25.338 | 25.338 | 25.338 | 0 | -631.351 | -688.851 | -757.191 | -747.191 | -774.22 | -774.22 | -751.619 | 10.021 | -791.688 | -1,170.688 | 20.042 | -486.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.119 | 0.119 | 0.114 | 0.114 | 0.193 | 0.193 | 0.61 | 0.61 | 4.73 | 3.463 | 4.034 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 32.636 | 18.961 | 140.856 | 18.961 | 18.961 | 37.922 | 37.922 | 37.922 | 38.511 | 57.084 | 57.084 | 56.884 | 56.884 | 56.884 | 148.209 | 75.845 | 213.9 | 75.845 | 144.767 | 0 | 0 | 0 | 0 | 19.17 | 19.17 | 38.34 | 79.495 | 0 | 0 | 10.021 | 39.984 | 10.021 | 41.444 | 43 | 52.965 | 33.733 | 20.042 | 111.772 | 111.772 | 111.772 | 115.238 | 3.6 | 3.6 | 3.733 | 0 | 0 | 0 | 0 | 0 | 1.4 | 1.4 | 2.8 | 2.8 | 4.2 | 4.2 | 5.6 | 5.6 | 7 | 7 | 8.4 | 8.4 | 9.8 | 9.8 | 11.2 | 11.2 | 14 | 14 | 14 | 14 | 20.661 | 20.597 | 21.497 | 21.101 | 21.036 | 20.976 | 20.976 | 20.976 | 7.187 | 7.187 | 7.187 | 7.187 | 7.578 | 7.578 | 7.429 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.463 | 0 |
| Total Non-Current Liabilities
| 337.86 | 302.801 | 173.07 | 324.044 | 328.854 | 380.388 | 380.718 | 377.928 | 340.586 | 324.579 | 317.495 | 336.017 | 327.313 | 145.144 | 148.209 | 157.837 | 160.158 | 823.294 | 724.767 | 719.217 | 702.074 | 784.692 | 786.535 | 809.267 | 774.462 | 807.997 | 806.686 | 799.025 | 764.025 | 825.037 | 824.225 | 803.896 | 803.084 | 854.73 | 1,243.695 | 660.505 | 560.505 | 115.105 | 115.105 | 115.238 | 115.238 | 3.6 | 3.6 | 3.733 | 3.733 | 1,395.149 | 1,393.844 | 1,392.575 | 1,391.306 | 1,391.768 | 1,390.498 | 1,390.627 | 1,389.356 | 1,389.485 | 4.2 | 5.6 | 5.6 | 7 | 7 | 8.4 | 8.4 | 144.297 | 144.297 | 145.692 | 106.692 | 138.207 | 138.207 | 138.624 | 138.624 | 161.123 | 159.809 | 161.296 | 157.177 | 174.115 | 67.85 | 67.867 | 67.864 | 78.084 | 78.101 | 78.119 | 78.09 | 61.975 | 51.96 | 52.068 | 52.205 | 236.866 | 34.863 | 29.855 | 29.855 | 0 | 0 | 0 | 60.9 | 0 | 0 | 0 | 59.537 | 271.394 | 395.526 | 557.835 |
| Total Liabilities
| 13,421.097 | 12,316.291 | 11,763.206 | 12,724.717 | 10,992.548 | 12,823.248 | 12,236.49 | 12,596.003 | 8,424.279 | 12,343.129 | 10,774.868 | 10,155.287 | 8,709.358 | 9,188.725 | 10,081.236 | 11,842.551 | 7,470.121 | 10,807.963 | 9,068.694 | 8,306.169 | 7,165.66 | 7,797.131 | 7,783.832 | 7,585.249 | 7,106.663 | 8,917.816 | 7,695.077 | 7,474.125 | 7,716.475 | 8,640.419 | 8,733.787 | 9,690.988 | 10,568.19 | 11,121.225 | 11,049.663 | 10,919.766 | 1,326.043 | 2,778.955 | 3,037.675 | 3,145.682 | 3,396.791 | 4,213.129 | 5,114.147 | 5,305.557 | 4,944.504 | 4,546.456 | 4,704.862 | 5,335.434 | 4,799.342 | 4,576.785 | 5,172.668 | 5,451.446 | 5,046.65 | 6,368.333 | 6,148.345 | 5,892.052 | 5,140.869 | 5,678.647 | 5,187.534 | 4,637.601 | 4,140.439 | 4,572.43 | 4,356.701 | 4,797.295 | 5,063.397 | 6,213.973 | 6,093.869 | 5,533.916 | 4,997.662 | 4,940.871 | 4,911.061 | 5,394.011 | 4,798.959 | 5,273.588 | 5,267.212 | 4,610.715 | 3,632.328 | 2,848.745 | 2,935.944 | 2,325.819 | 1,969.124 | 2,066.374 | 1,922.625 | 1,967.672 | 1,596.874 | 1,968.585 | 1,549.144 | 1,488.294 | 1,398.611 | 1,229.341 | 1,319.105 | 966.366 | 916.055 | 1,096.362 | 952.669 | 1,028.148 | 1,196.076 | 1,297.353 | 1,608.764 | 1,429.151 |
| 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
| 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 3,377.189 | 2,597.838 | 2,597.838 | 2,597.838 | 2,597.838 | 2,597.838 | 2,597.838 | 2,597.838 | 2,597.838 | 2,597.838 | 2,129.088 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 838.939 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 645.338 | 600 | 600 | 600 | 600 | 400 |
| Retained Earnings
| 5,094.891 | 5,294.937 | 5,705.168 | 5,944.609 | 5,910.465 | 5,840.561 | 5,810.222 | 5,955.707 | 5,922.804 | 5,951.766 | 5,972.457 | 6,690.701 | 6,299.859 | 6,214.41 | 5,578.5 | 5,835.02 | 5,476.47 | 5,583.839 | 5,218.267 | 5,001.146 | 4,858.694 | 5,216.857 | 5,108.059 | 4,833.285 | 4,319.404 | 3,987.135 | 3,537.088 | 2,884.787 | 2,381.742 | 1,775.395 | 941.945 | 764.702 | 586.366 | -229.95 | -419.971 | 224.125 | 112.725 | 792.41 | 909.587 | 1,144.712 | 1,205.828 | 1,200.152 | 1,204.043 | 1,187.556 | 1,203.484 | 1,152.107 | 1,111.341 | 1,210.28 | 1,182.833 | 1,241.873 | 1,455.166 | 1,614.928 | 1,604.13 | 1,683.175 | 1,594.129 | 1,555.595 | 1,431.458 | 1,515.651 | 1,480.527 | 1,485.982 | 1,382.114 | 1,361.248 | 1,272.397 | 1,348.464 | 1,332.52 | 1,699.498 | 1,604.244 | 1,781.16 | 1,659.488 | 1,607.514 | 1,498.533 | 1,511.004 | 1,443.027 | 1,426.63 | 1,361.395 | 1,385.081 | 1,368.382 | 1,423.502 | 1,357.287 | 1,302.255 | 1,386.383 | 1,276.764 | 1,147.636 | 1,025.229 | 1,043.607 | 974.709 | 828.22 | 710.812 | 591.813 | 708.911 | 626.246 | 544.325 | 490.489 | 492.866 | 296.13 | 258.669 | 77.856 | 224.672 | 124.927 | 89.64 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 8,308.768 | 10,904.145 | 8,306.363 | 10,890.117 | 8,285.765 | 10,887.65 | 8,279.498 | 10,875.946 | 8,270.74 | 10,873.534 | 8,265.968 | 10,932.138 | 8,169.829 | 10,893.037 | 2.363 | 4.584 | 4.404 | -0 | -0 | -0 | 1.807 | 0 | -0 | 5.618 | 7.246 | -0 | -0 | 0 | 0.827 | 2.466 | 0 | 0 | 1.042 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,305.154 | -0 | 0 | 3,311.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,930.249 | 10,901.858 | 2,604.144 | 0 | 10,907.06 | 0 | 2,604.144 | 0 | 2,604.144 | 0 | 2,604.144 | 0 | 2,604.144 | 0 | 19,091.855 | 0 | 10,878.192 | 0 | 10,763.988 | 10,730.419 | 10,726.725 | 10,795.272 | 2,850.052 | 10,797.212 | 11,393.747 | 10,800.89 | 3,629.403 | 11,577.354 | 11,574.623 | 11,574.29 | 3,706.019 | 11,573.867 | 11,957.131 | 11,294.625 | 11,294.625 | 8,445.269 | 7,022.282 | 1,262.732 | 1,262.732 | 1,262.732 | 1,262.732 | 1,262.732 | 1,262.732 | -2,042.423 | 1,262.732 | 1,262.732 | 308.956 | 1,262.732 | 1,262.732 | 1,262.732 | 1,262.732 | 1,262.731 | 1,262.732 | 1,241.446 | 1,241.446 | 1,241.446 | 1,241.446 | 1,211.165 | 1,211.165 | 1,211.165 | 1,211.165 | 1,198.094 | 1,198.094 | 1,198.094 | 1,198.094 | 1,195.797 | 1,195.797 | 1,195.797 | 1,195.797 | 1,189.249 | 1,189.249 | 1,187.012 | 1,187.012 | 1,170.733 | 1,169.633 | 1,169.633 | 1,169.633 | 1,137.309 | 1,137.309 | 1,137.309 | 1,142.767 | 1,037.723 | 1,037.723 | 1,037.723 | 1,037.723 | 949.887 | 949.887 | 949.887 | 949.887 | 908.144 | 908.144 | 908.144 | 908.144 | 856.823 | 856.823 | 489.476 | 484.476 | 446.956 | 452.489 | 612.519 |
| Total Shareholders Equity
| 19,402.329 | 19,573.984 | 19,995.269 | 20,225.944 | 20,198.161 | 20,107.867 | 20,077.321 | 20,220.546 | 20,183.635 | 20,204.901 | 20,224.53 | 20,941.424 | 20,547.16 | 20,523.737 | 19,892.738 | 20,105.246 | 19,691.309 | 19,725.197 | 19,359.444 | 19,108.753 | 18,962.608 | 19,389.318 | 19,282.328 | 19,007.686 | 18,491.865 | 18,165.214 | 17,716.795 | 17,059.978 | 16,554.203 | 15,947.523 | 15,114.9 | 14,936.406 | 14,835.444 | 14,189.473 | 14,000.495 | 11,325.442 | 2,214.395 | 2,894.08 | 3,011.257 | 3,246.383 | 3,307.498 | 3,301.823 | 3,305.713 | 3,289.226 | 3,305.154 | 3,253.777 | 3,213.011 | 3,311.951 | 3,284.503 | 3,343.544 | 3,556.836 | 3,716.598 | 3,705.801 | 3,763.56 | 3,674.514 | 3,635.98 | 3,511.843 | 3,565.754 | 3,530.63 | 3,536.086 | 3,432.218 | 3,398.28 | 3,309.43 | 3,385.496 | 3,369.552 | 3,734.234 | 3,638.979 | 3,622.295 | 3,500.622 | 3,442.1 | 3,333.12 | 3,343.353 | 3,275.376 | 3,242.7 | 3,176.365 | 3,200.051 | 3,183.352 | 3,206.149 | 3,139.934 | 3,084.901 | 3,169.849 | 2,959.824 | 2,830.696 | 2,708.289 | 2,726.667 | 2,569.933 | 2,423.445 | 2,306.036 | 2,187.038 | 2,262.393 | 2,179.728 | 2,097.806 | 2,043.971 | 1,995.026 | 1,798.29 | 1,348.145 | 1,162.331 | 1,271.628 | 1,171.883 | 1,102.159 |
| Total Equity
| 19,595.142 | 19,765.569 | 20,171.662 | 20,267.271 | 20,208.906 | 20,117.568 | 20,084.412 | 20,228.162 | 20,190.827 | 20,212.095 | 20,231.752 | 20,948.464 | 20,554.097 | 20,531.503 | 19,900.211 | 20,743.717 | 19,903.734 | 19,954.46 | 19,585.909 | 19,320.478 | 19,176.451 | 19,594.958 | 19,481.323 | 19,219.52 | 18,701.377 | 18,365.045 | 17,896.366 | 17,233.946 | 16,740.474 | 16,126.212 | 15,284.212 | 15,102.987 | 14,993.115 | 14,341.086 | 14,157.418 | 11,481.455 | 2,539.678 | 3,221.902 | 3,337.97 | 3,574.866 | 3,631.733 | 3,623.487 | 3,628.116 | 3,609.214 | 3,621.068 | 3,566.601 | 3,526.33 | 3,620.907 | 3,588.991 | 3,644.973 | 3,853.852 | 4,021.761 | 4,005.343 | 4,057.769 | 3,959.012 | 3,925.223 | 3,795.334 | 3,851.756 | 3,812.875 | 3,821.494 | 3,713.195 | 3,770.868 | 3,676.761 | 3,761.577 | 3,744.265 | 4,103.483 | 4,005.369 | 3,992.384 | 3,865.451 | 3,803.501 | 3,693.419 | 3,706.265 | 3,634.12 | 3,596.715 | 3,525.322 | 3,552.402 | 3,530.885 | 3,546.566 | 3,481.72 | 3,428.625 | 3,510.528 | 3,292.659 | 3,158.182 | 3,035.401 | 3,050.668 | 2,910.942 | 2,761.801 | 2,600.01 | 2,478.277 | 2,541.508 | 2,454.985 | 2,287.569 | 2,231.709 | 2,179.329 | 1,986.237 | 1,502.04 | 1,310.532 | 1,419.394 | 1,318.558 | 1,230.531 |
| Total Liabilities & Shareholders Equity
| 33,016.239 | 32,081.86 | 32,056.762 | 32,991.988 | 31,201.454 | 32,940.816 | 32,320.902 | 32,824.165 | 28,615.106 | 32,555.223 | 31,006.62 | 31,103.751 | 29,263.454 | 29,720.228 | 29,981.447 | 32,586.268 | 27,373.855 | 30,762.423 | 28,654.603 | 27,626.648 | 26,342.111 | 27,392.089 | 27,265.155 | 26,804.769 | 25,808.041 | 27,282.861 | 25,591.443 | 24,708.071 | 24,456.949 | 24,766.631 | 24,017.999 | 24,793.975 | 25,561.305 | 25,462.311 | 25,207.082 | 22,401.221 | 3,865.721 | 6,000.857 | 6,375.645 | 6,720.548 | 7,028.524 | 7,836.616 | 8,742.263 | 8,914.771 | 8,565.572 | 8,113.057 | 8,231.192 | 8,956.34 | 8,388.333 | 8,221.758 | 9,026.52 | 9,473.207 | 9,051.992 | 10,426.101 | 10,107.356 | 9,817.275 | 8,936.203 | 9,530.403 | 9,000.409 | 8,459.095 | 7,853.634 | 8,343.298 | 8,033.462 | 8,558.872 | 8,807.662 | 10,317.457 | 10,099.238 | 9,526.3 | 8,863.113 | 8,744.371 | 8,604.48 | 9,100.276 | 8,433.079 | 8,870.303 | 8,792.534 | 8,163.117 | 7,163.213 | 6,395.311 | 6,417.664 | 5,754.444 | 5,479.652 | 5,359.034 | 5,080.807 | 5,003.073 | 4,647.541 | 4,879.527 | 4,310.945 | 4,088.304 | 3,876.888 | 3,770.849 | 3,774.091 | 3,253.935 | 3,147.764 | 3,275.691 | 2,938.907 | 2,530.188 | 2,506.608 | 2,716.747 | 2,927.322 | 2,659.682 |