Wuhan East Lake High Technology Group Co., Ltd.
SSE:600133.SS
9.07 (CNY) • At close May 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,210.465 | 2,823.043 | 1,506.571 | 1,793.815 | 2,856.389 | 2,764.407 | 3,903.137 | 4,129.403 | 5,061.419 | 5,447.401 | 4,670.172 | 3,612.732 | 3,488.066 | 3,559.404 | 3,744.846 | 3,822.042 | 3,128.155 | 4,391.653 | 2,962.985 | 3,458.595 | 3,412.201 | 3,087.629 | 2,828.747 | 3,065.643 | 3,369.118 | 2,394.492 | 2,659.343 | 2,977.381 | 3,087.842 | 2,826.565 | 2,705.972 | 2,493.191 | 2,120.768 | 1,962.024 | 1,763.952 | 2,053.845 | 2,004.31 | 1,655.295 | 1,728.935 | 2,117.176 | 1,292.077 | 1,357.482 | 1,939.776 | 2,312.612 | 1,513.482 | 1,880.641 | 1,436.535 | 1,653.502 | 1,682.286 | 878.48 | 778.587 | 698.381 | 483.24 | 408.736 | 555.985 | 753.878 | 523.438 | 455.351 | 534.525 | 460.914 | 422.863 | 371.859 | 351.02 | 224.94 | 232.013 | 342.926 | 174.895 | 210.553 | 220.853 | 174.798 | 136.651 | 191.77 | 184.687 | 140.869 | 34.98 | 83.491 | 67.079 | 100.965 | 130.148 | 199.149 | 120.826 | 134.132 | 176.459 | 163.718 | 121.567 | 165.78 | 120.267 | 111.25 | 124.284 | 159.319 | 67.841 | 133.711 | 118.14 | 141.859 | 157.143 | 211.139 | 208.723 | 115.665 | 52.989 | 60.975 | 48.453 | 35.713 | 53.733 |
| Short Term Investments
| 151.579 | 151.579 | 136.657 | 127.288 | 141.718 | 141.718 | 149.469 | 149.469 | 220.133 | 220.133 | 211.414 | 211.414 | 209.614 | 209.614 | 73.387 | 73.387 | 79.589 | 79.589 | 72.15 | 72.15 | 73.105 | 73.105 | 60.662 | -1,632.955 | -1,611.656 | -1,611.07 | -1,499.419 | -1,497.017 | -1,489.437 | -1,493.421 | -1,588.748 | -1,591.119 | -1,581.207 | -1,585.63 | -1,284.03 | -1,588.315 | -2,269.417 | -2,273.916 | -2,530.913 | -2,283.21 | -2,274.618 | -2,177.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114.389 | 105.066 | 133.864 | -12.795 | -13.124 | 346.605 | 347.394 | 343.847 | 323.088 | 313.224 | 293.482 | 282.053 | 282.421 | 282.39 | 282.947 | 0 | 285.602 | 0 | 280.577 | 269.314 | 267.189 | 262.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.151 | 0 | 0 | 4 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 2,362.044 | 2,974.622 | 1,643.229 | 1,921.103 | 2,998.108 | 2,906.125 | 4,052.606 | 4,278.872 | 5,281.552 | 5,667.534 | 4,881.586 | 3,824.146 | 3,697.679 | 3,769.018 | 3,818.233 | 3,895.429 | 3,207.745 | 4,471.242 | 3,035.135 | 3,530.745 | 3,485.306 | 3,160.734 | 2,889.409 | 3,065.643 | 3,369.118 | 2,394.492 | 2,659.343 | 2,977.381 | 3,087.842 | 2,826.565 | 2,705.972 | 2,493.191 | 2,120.768 | 1,962.024 | 1,763.952 | 2,053.845 | 2,004.31 | 1,655.295 | 1,728.935 | 2,117.176 | 1,292.077 | 1,357.482 | 1,939.776 | 2,312.612 | 1,513.482 | 1,880.641 | 1,436.535 | 1,653.502 | 1,682.286 | 878.48 | 778.587 | 698.381 | 483.24 | 408.736 | 555.985 | 753.878 | 523.438 | 455.351 | 534.525 | 460.914 | 422.863 | 371.859 | 351.02 | 224.94 | 232.013 | 342.926 | 174.895 | 210.553 | 220.853 | 174.798 | 136.651 | 191.77 | 184.687 | 140.869 | 34.98 | 83.491 | 67.079 | 100.965 | 130.148 | 199.149 | 120.826 | 134.132 | 176.459 | 163.718 | 121.567 | 165.78 | 120.267 | 111.25 | 124.284 | 159.319 | 67.841 | 133.711 | 118.14 | 141.859 | 157.143 | 263.29 | 208.723 | 115.665 | 56.989 | 60.975 | 48.453 | 35.713 | 53.733 |
| Net Receivables
| 1,987.964 | 2,113.595 | 2,423.194 | 1,558.91 | 2,472.897 | 1,734.831 | 15,323.874 | 15,882.75 | 14,442.826 | 13,852.886 | 12,832.863 | 11,894.558 | 9,413.472 | 9,638.093 | 10,602.222 | 10,126.254 | 0 | 9,018.875 | 9,398.209 | 8,928.871 | 8,334.841 | 5,389.155 | 5,128.715 | 3,748.654 | 3,784.429 | 3,933.812 | 2,704.256 | 2,508.131 | 2,069.009 | 2,532.737 | 2,593.897 | 2,699.951 | 2,661.761 | 3,147.452 | 2,988.054 | 4,068.999 | 2,291.051 | 2,162.592 | 1,900.727 | 1,986.619 | 1,738.405 | 1,880.292 | 843.725 | 854.845 | 854.213 | 861.396 | 1,143.387 | 1,067.393 | 764.229 | 728.38 | 155.407 | 0 | 0 | 244.113 | 0 | 0 | 130.897 | 0 | 0 | 0 | 0 | 0 | 0 | 104.675 | 0 | 67.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 546.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.303 | 3.411 | 2.266 | 14.613 | 72.272 | 1.202 | 0.2 | 0.334 |
| Inventory
| 4,581.138 | 4,143.427 | 4,807.189 | 4,581.191 | 4,352.026 | 4,007.806 | 3,709.645 | 3,501.544 | 3,441.234 | 3,006.838 | 3,696.834 | 3,352.843 | 3,402.984 | 3,188.625 | 3,470.233 | 3,145.24 | 3,277.525 | 3,994.527 | 3,470.907 | 3,728.146 | 3,409.559 | 8,236.598 | 9,806.42 | 8,423.971 | 8,723.384 | 9,333.224 | 10,687.082 | 10,097.087 | 10,058.052 | 10,780.931 | 9,594.358 | 9,686.238 | 9,139.863 | 10,283.865 | 7,700.857 | 7,558.484 | 8,950.939 | 7,622.466 | 6,566.978 | 6,200.288 | 6,440.859 | 5,594.638 | 5,829.548 | 5,527.859 | 4,930.083 | 4,913.161 | 4,043.31 | 3,533.66 | 3,295.078 | 2,909.287 | 807.433 | 595.62 | 552.757 | 561.949 | 722.585 | 581.032 | 552.324 | 500.429 | 510.716 | 538.594 | 613.709 | 508.051 | 448.01 | 383.209 | 343.74 | 310.462 | 283.681 | 191.816 | 147.046 | 154.223 | 149.879 | 141.643 | 187.33 | 210.873 | 312.096 | 313.788 | 318.301 | 320.753 | 325.155 | 639.536 | 683.071 | 621.022 | 722.175 | 677.548 | 663.704 | 690.01 | 655.422 | 399.597 | 411.461 | 392.001 | 392.047 | 327.551 | 270.74 | 269.877 | 303.381 | 272.203 | 210.968 | 171.749 | 199.83 | 195.734 | 107.664 | 129.262 | 120.723 |
| Other Current Assets
| 322.595 | 439.559 | 382.235 | 1,152.927 | 282.407 | 2,340.526 | 3,381.185 | 2,604.452 | 2,404.598 | 1,806.812 | 1,933.714 | 1,932.585 | 1,643.915 | 1,621.229 | 1,126.15 | 1,212.776 | 11,008.117 | 856.794 | 1,367.038 | 1,190.16 | 1,394.412 | 1,252.681 | 1,746.345 | 1,597.945 | 1,131.462 | 772.696 | 824.349 | 863.458 | 894.4 | 631.894 | 1,005.533 | 924.886 | 1,549.539 | 1,262.146 | 1,708.944 | 1,342.318 | 1,419.339 | 1,472.293 | 895.092 | 721.118 | 1,053.579 | 1,013.219 | 1,018.919 | 1,009.214 | 1,146.052 | 1,133.065 | 973.568 | 1,208.459 | 848.511 | 1,184.25 | 155.427 | 134.605 | 191.952 | 1,693.266 | 172.341 | 150.091 | 130.917 | 174.079 | 141.805 | 155.42 | 128.971 | 112.019 | 116.509 | 104.685 | 105.601 | 44.009 | 170.08 | 165.441 | 147.781 | 152.285 | 180.689 | 158.896 | 181.525 | 223.423 | 264.052 | 246.342 | 357.458 | 415.84 | 727.415 | 674.09 | 505.785 | 542.259 | 521.412 | 539.314 | 592.568 | 507.667 | 559.927 | 635.113 | 559.684 | 579.803 | 642.801 | 594.94 | 619.584 | 596.197 | 447.728 | 406.341 | 287.322 | 245.061 | 251.006 | 211.176 | 189.544 | 127.404 | 101.465 |
| Total Current Assets
| 9,253.74 | 9,671.202 | 9,255.847 | 9,214.131 | 10,105.437 | 10,989.288 | 26,467.309 | 26,267.619 | 25,570.21 | 24,334.069 | 23,344.997 | 21,004.132 | 18,158.05 | 18,216.965 | 19,016.839 | 18,379.698 | 17,493.387 | 18,341.439 | 17,271.288 | 17,377.922 | 16,624.118 | 18,039.168 | 18,684.017 | 16,836.213 | 17,008.393 | 16,434.225 | 16,875.029 | 16,446.056 | 16,109.302 | 16,772.127 | 15,899.76 | 15,308.736 | 15,471.932 | 16,356.416 | 14,161.807 | 14,421.41 | 14,665.639 | 12,379.598 | 11,091.733 | 11,025.201 | 10,524.92 | 9,845.63 | 9,631.968 | 9,704.529 | 8,443.831 | 8,788.264 | 7,596.799 | 7,295.789 | 6,470.87 | 5,578.84 | 1,741.447 | 1,428.605 | 1,227.949 | 1,214.817 | 1,450.911 | 1,485.001 | 1,206.679 | 1,129.859 | 1,187.046 | 1,154.929 | 1,165.543 | 991.929 | 915.539 | 712.835 | 681.354 | 764.526 | 628.656 | 567.81 | 515.68 | 481.306 | 467.218 | 492.309 | 553.542 | 575.165 | 611.128 | 643.622 | 742.838 | 837.558 | 1,182.718 | 1,512.775 | 1,309.681 | 1,297.412 | 1,420.045 | 1,380.579 | 1,377.839 | 1,363.457 | 1,335.615 | 1,145.96 | 1,095.428 | 1,131.122 | 1,102.689 | 1,056.202 | 1,008.464 | 995.439 | 908.253 | 994.536 | 710.423 | 534.741 | 508.756 | 476.248 | 346.863 | 292.579 | 276.255 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 439.31 | 446.567 | 460.479 | 449.342 | 428.58 | 437.042 | 592.203 | 588.933 | 608.263 | 629.957 | 628.481 | 786.007 | 742.641 | 746.278 | 750.705 | 761.597 | 898.055 | 928.614 | 1,381.444 | 1,595.365 | 1,838.807 | 1,694.245 | 1,710.346 | 1,631.463 | 1,404.106 | 1,413.511 | 1,172.041 | 1,158.21 | 1,404.926 | 1,417.052 | 1,231.931 | 1,255.356 | 1,249.963 | 1,232.271 | 1,158.204 | 1,169.324 | 929.212 | 935.046 | 911.087 | 929.236 | 939.632 | 933.674 | 956.813 | 960.019 | 950.098 | 901.549 | 1,034.929 | 1,031.566 | 1,647.944 | 1,660.882 | 1,543.755 | 1,563.871 | 1,579.286 | 1,596.945 | 1,509.502 | 1,538.495 | 1,614.209 | 1,629.937 | 1,561.514 | 1,610.783 | 1,619.591 | 1,616.619 | 1,576.486 | 1,541.791 | 1,419.405 | 1,370.835 | 1,193.89 | 1,134.671 | 943.704 | 787.595 | 540.728 | 507.519 | 414.94 | 410.883 | 411.423 | 409.995 | 400.877 | 366.584 | 23.837 | 78.932 | 79.623 | 81.012 | 86.064 | 86.508 | 87.456 | 86.629 | 87.752 | 87.554 | 88.676 | 90.512 | 85.542 | 87.331 | 97.79 | 98.52 | 364.856 | 375.109 | 351.154 | 338.908 | 106.587 | 107.08 | 97.858 | 81.658 | 72.094 |
| Goodwill
| 372.035 | 372.035 | 372.035 | 372.035 | 372.035 | 372.035 | 382.355 | 382.355 | 372.035 | 372.035 | 372.035 | 372.035 | 372.035 | 372.035 | 372.035 | 372.035 | 382.494 | 382.494 | 384.925 | 384.925 | 384.925 | 384.925 | 384.925 | 59.559 | 59.559 | 59.559 | 59.559 | 59.559 | 59.559 | 59.559 | 49.1 | 59.752 | 17.705 | 2.542 | 2.542 | 2.542 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,994.326 | 2,008.601 | 1,950.164 | 1,954.635 | 1,979.615 | 1,991.1 | 1,736.281 | 1,650.64 | 1,711.339 | 1,716.791 | 1,612.038 | 1,634.178 | 1,576.53 | 1,587.378 | 1,766.273 | 1,776.414 | 1,825.886 | 1,861.973 | 1,932.649 | 1,805.795 | 1,790.29 | 1,825.669 | 1,657.439 | 1,650.059 | 1,325.6 | 1,085.753 | 1,097.868 | 1,064.985 | 501.15 | 507.256 | 469.101 | 416.691 | 284.678 | 70.54 | 22.806 | 23.099 | 17.958 | 18.182 | 18.384 | 18.562 | 18.489 | 18.772 | 18.278 | 18.66 | 18.927 | 19.051 | 28.325 | 28.477 | 28.83 | 29.039 | 14.999 | 15.08 | 15.176 | 14.638 | 14.395 | 14.472 | 14.45 | 14.534 | 14.617 | 14.701 | 14.811 | 14.881 | 14.965 | 15.05 | 15.134 | 15.204 | 0 | 0.016 | 0.016 | 0.017 | 0.084 | 0.089 | 0.093 | 0.098 | 0.827 | 0.858 | 0.889 | 0.918 | 0.1 | 19.377 | 19.695 | 19.634 | 21.164 | 21.449 | 21.775 | 21.065 | 21.445 | 21.735 | 21.988 | 22.269 | 21.033 | 21.155 | 21.453 | 21.736 | 36.093 | 93.472 | 92.636 | 92.514 | 38.387 | 24.798 | 32.917 | 33.67 | 34.417 |
| Goodwill and Intangible Assets
| 2,366.361 | 2,380.635 | 2,322.198 | 2,326.67 | 2,351.65 | 2,363.134 | 2,118.636 | 2,032.995 | 2,083.373 | 2,088.826 | 1,984.073 | 2,006.213 | 1,948.564 | 1,959.413 | 2,138.307 | 2,148.449 | 2,208.38 | 2,244.467 | 2,317.574 | 2,190.72 | 2,175.215 | 2,210.595 | 2,042.364 | 1,709.618 | 1,385.159 | 1,145.312 | 1,157.427 | 1,124.545 | 560.71 | 566.815 | 518.201 | 476.443 | 302.383 | 73.082 | 25.348 | 25.641 | 18.069 | 18.182 | 18.384 | 18.562 | 18.489 | 18.772 | 18.278 | 18.66 | 18.927 | 19.051 | 28.325 | 28.477 | 28.83 | 29.039 | 14.999 | 15.08 | 15.176 | 14.638 | 14.395 | 14.472 | 14.45 | 14.534 | 14.617 | 14.701 | 14.811 | 14.881 | 14.965 | 15.05 | 15.134 | 15.204 | 0 | 0.016 | 0.016 | 0.017 | 0.084 | 0.089 | 0.093 | 0.098 | 0.827 | 0.858 | 0.889 | 0.918 | 0.1 | 19.377 | 19.695 | 19.634 | 21.164 | 21.449 | 21.775 | 21.065 | 21.445 | 21.735 | 21.988 | 22.269 | 21.033 | 21.155 | 21.453 | 21.736 | 36.093 | 93.472 | 92.636 | 92.514 | 38.387 | 24.798 | 32.917 | 33.67 | 34.417 |
| Long Term Investments
| 3,482.726 | 3,474.686 | 3,767.675 | 3,354.076 | 3,252.955 | 3,055.918 | 4,163.692 | 4,304.238 | 4,074.877 | 3,869.771 | 4,358.263 | 4,017.186 | 3,930.788 | 3,923.023 | 4,080.25 | 3,581.063 | 3,417.642 | 3,302.16 | 2,858.762 | 2,839.183 | 2,812.417 | 2,814.382 | 2,700.607 | 4,343.028 | 4,574.374 | 4,468.676 | 4,059.645 | 4,077.379 | 4,106.528 | 3,946.356 | 3,994.776 | 3,924.144 | 3,442.483 | 2,846.726 | 2,150.596 | 2,328.013 | 2,842.286 | 2,887.772 | 2,910.401 | 2,601.327 | 2,502.425 | 2,387.293 | 413.66 | 168.966 | 169.506 | 169.346 | 198.155 | 195.055 | 195.733 | 197.96 | 126.792 | 0 | 0 | 0 | 355.661 | 358.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.619 | 0 | 0 | 143.928 | 0 | 0 | 0 | 0 |
| Tax Assets
| 114.475 | 114.173 | 114.643 | 115.432 | 114.038 | 114.467 | 231.651 | 233.572 | 224.802 | 214.19 | 198.539 | 184.1 | 191.538 | 180.686 | 184.839 | 161.537 | 181.625 | 166.404 | 197.401 | 188.901 | 172.599 | 172.492 | 156.643 | 137.962 | 175.296 | 173.52 | 148.63 | 147.417 | 116.545 | 116.061 | 126.851 | 109.408 | 116.265 | 108.8 | 106.797 | 90.595 | 89.872 | 94.127 | 101.892 | 97.813 | 89.104 | 88.787 | 64.105 | 72.529 | 65.61 | 63.057 | 38.614 | 37.296 | 37.194 | 36.983 | 19.363 | 18.537 | 16.412 | 20.081 | 42.184 | 32.521 | 19.411 | 19.036 | 18.746 | 15.265 | 21.886 | 20.573 | 15.113 | 5.967 | 5.555 | 6.275 | 9.627 | 6.515 | 7.34 | 6.709 | 6.123 | 6.073 | 5.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.039 | 0 | 0 | 4.157 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 2,709.629 | 2,718.26 | 2,148.541 | 2,103.399 | 2,129.474 | 2,136.914 | 3,705.436 | 3,680.939 | 3,864.556 | 3,833.344 | 3,735.492 | 3,615.386 | 3,525.549 | 3,880.361 | 2,496.661 | 2,415.73 | 2,253.091 | 2,195.288 | 1,474.083 | 1,464.252 | 1,754.856 | 1,713.011 | 1,706.226 | 9.4 | 8.9 | 8.9 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 108.5 | 110.489 | 108.516 | 106.5 | 108.495 | 106.5 | 110.358 | 108.341 | 206.5 | 206.5 | 1,368.277 | 976.026 | 637.516 | 422.118 | 12.277 | 12.429 | 12.818 | 12.707 | 12.374 | 126.896 | 117.706 | 146.637 | 85.8 | 91.169 | 359.862 | 360.784 | 357.37 | 336.744 | 327.018 | 307.404 | 296.123 | 296.619 | 296.716 | 297.401 | 299.704 | 300.311 | 297.963 | 295.557 | 284.431 | 282.387 | 277.752 | 267.198 | 289.917 | 287.646 | 280.966 | 280.476 | 241.158 | 57.192 | 64.695 | 65.031 | 62.613 | 65.351 | 68.618 | 66.411 | 58.35 | 110.003 | 136.865 | 108.174 | 108.213 | 49.383 | 49.507 | 48.433 | 35.089 | 51.509 | 52.514 | 63.939 | 2.675 | 142.961 | 162.51 | 46.038 | 32.931 |
| Total Non-Current Assets
| 9,112.502 | 9,134.321 | 8,813.536 | 8,348.919 | 8,276.697 | 8,107.475 | 10,811.618 | 10,840.676 | 10,855.871 | 10,636.088 | 10,904.848 | 10,608.893 | 10,339.08 | 10,689.761 | 9,650.762 | 9,068.376 | 8,958.793 | 8,836.933 | 8,229.265 | 8,278.421 | 8,753.894 | 8,604.726 | 8,316.187 | 7,831.471 | 7,547.834 | 7,209.919 | 6,544.243 | 6,514.051 | 6,195.209 | 6,052.785 | 5,878.259 | 5,771.851 | 5,219.593 | 4,371.368 | 3,549.461 | 3,720.073 | 3,987.934 | 4,041.627 | 4,052.122 | 3,755.279 | 3,756.151 | 3,635.026 | 2,821.133 | 2,196.2 | 1,841.657 | 1,575.122 | 1,312.299 | 1,304.823 | 1,922.519 | 1,937.571 | 1,717.284 | 1,724.384 | 1,728.581 | 1,778.3 | 2,007.543 | 2,035.138 | 2,007.931 | 2,024.29 | 1,952.248 | 1,977.493 | 1,983.306 | 1,959.477 | 1,902.687 | 1,859.427 | 1,736.809 | 1,689.716 | 1,503.221 | 1,441.513 | 1,249.024 | 1,089.877 | 831.366 | 796.067 | 698.007 | 678.18 | 702.167 | 698.499 | 682.731 | 647.979 | 265.095 | 155.501 | 164.013 | 165.677 | 169.84 | 173.308 | 177.849 | 174.105 | 167.547 | 219.292 | 247.529 | 220.955 | 214.788 | 157.869 | 168.75 | 168.688 | 436.037 | 521.511 | 496.304 | 495.362 | 295.734 | 274.84 | 293.285 | 161.366 | 139.443 |
| Total Assets
| 18,366.242 | 18,805.523 | 18,069.383 | 17,563.05 | 18,382.134 | 19,096.762 | 37,278.928 | 37,108.295 | 36,426.081 | 34,970.157 | 34,249.845 | 31,613.025 | 28,497.13 | 28,906.727 | 28,667.601 | 27,448.074 | 26,452.18 | 27,178.372 | 25,500.554 | 25,656.343 | 25,378.012 | 26,643.894 | 27,000.204 | 24,667.685 | 24,556.227 | 23,644.144 | 23,419.273 | 22,960.107 | 22,304.511 | 22,824.912 | 21,778.019 | 21,080.587 | 20,691.525 | 20,727.783 | 17,711.268 | 18,141.483 | 18,653.573 | 16,421.225 | 15,143.855 | 14,780.48 | 14,281.071 | 13,480.656 | 12,453.102 | 11,900.729 | 10,285.488 | 10,363.386 | 8,909.099 | 8,600.612 | 8,393.389 | 7,516.411 | 3,458.731 | 3,152.989 | 2,956.53 | 2,993.117 | 3,458.454 | 3,520.139 | 3,214.61 | 3,154.149 | 3,139.294 | 3,132.422 | 3,148.849 | 2,951.406 | 2,818.226 | 2,572.262 | 2,418.163 | 2,454.242 | 2,131.877 | 2,009.323 | 1,764.704 | 1,571.183 | 1,298.584 | 1,288.376 | 1,251.548 | 1,253.345 | 1,313.295 | 1,342.122 | 1,425.569 | 1,485.537 | 1,447.813 | 1,668.276 | 1,473.695 | 1,463.089 | 1,589.886 | 1,553.887 | 1,555.688 | 1,537.562 | 1,503.163 | 1,365.252 | 1,342.958 | 1,352.077 | 1,317.477 | 1,214.071 | 1,177.214 | 1,164.128 | 1,344.29 | 1,516.046 | 1,206.727 | 1,030.103 | 804.49 | 751.088 | 640.148 | 453.945 | 415.698 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,637.169 | 2,075.773 | 746.152 | 1,684.261 | 1,663.117 | 1,957.395 | 9,551.297 | 7,869.573 | 8,664.433 | 8,883.544 | 7,970.998 | 6,475.029 | 3,884.971 | 4,989.689 | 4,278.683 | 4,161.733 | 4,290.391 | 4,660.857 | 4,068.749 | 4,267.501 | 3,673.502 | 4,727.404 | 5,150.3 | 4,645.95 | 4,695.985 | 5,780.218 | 5,339.055 | 5,141.197 | 5,045.763 | 6,333.539 | 5,687.943 | 5,683.547 | 5,477.052 | 5,610.408 | 3,883.562 | 3,905.694 | 4,673.7 | 4,780.207 | 3,796.502 | 3,980.777 | 3,482.274 | 3,607.294 | 2,580.094 | 2,549.103 | 2,235.285 | 2,524.752 | 1,660.844 | 1,734.498 | 1,399.332 | 1,662.222 | 180.509 | 110.061 | 225.602 | 1,459.448 | 152.811 | 204.454 | 201.416 | 221.88 | 135.714 | 169.141 | 151.453 | 175.251 | 178.117 | 163.72 | 139.101 | 247.434 | 155.156 | 150.335 | 38.832 | 46.396 | 41.748 | 32.313 | 32.572 | 34.697 | 39 | 40.103 | 53.502 | 59.266 | 35.564 | 73.054 | 70.002 | 85.796 | 79.111 | 91.849 | 95.051 | 106.819 | 127.992 | 96.635 | 115.201 | 128.894 | 125.394 | 149.258 | 122.779 | 144.443 | 93.608 | 76.956 | 85.419 | 99.427 | 52.336 | 33.199 | 2.891 | 29.87 | 31.87 |
| Short Term Debt
| 87.064 | 20.015 | 0 | 1,281.788 | 1,723.516 | 1.568 | 619.07 | 2,405.293 | 2,684.449 | 290 | 328.5 | 338.5 | 42.5 | 145.025 | 38.065 | 234.449 | 370.065 | 2,151.221 | 1,656.36 | 569.64 | 595.86 | 596.86 | 3,714.815 | 1,806.007 | 4,841.938 | 4,368.963 | 4,237.966 | 4,360.339 | 3,804.154 | 1,405.882 | 3,709.815 | 3,164.759 | 1,366.666 | 1,107.6 | 896.6 | 2,941.68 | 4,622.988 | 3,076.36 | 3,246.303 | 2,974.801 | 1,782 | 1,538.65 | 2,405.927 | 2,280.721 | 1,824.956 | 1,612.739 | 1,620.682 | 1,836.083 | 1,815.811 | 1,122.92 | 514.52 | 691.993 | 226.1 | 426.657 | 276.1 | 276.1 | 176.1 | 501.27 | 380.1 | 256.1 | 126.1 | 318.65 | 121.1 | 136.1 | 174.1 | 198.1 | 178.1 | 130.1 | 245.1 | 271.1 | 305.1 | 215.1 | 185.1 | 195.1 | 185.1 | 218.1 | 230.1 | 240.1 | 195.1 | 322.6 | 261.1 | 263.1 | 293.1 | 257.1 | 278.1 | 219.1 | 264.1 | 227.1 | 289.1 | 289.1 | 269.1 | 258.1 | 118.1 | 88.1 | 123.1 | 224.85 | 217.45 | 108.21 | 95.5 | 91.7 | 93.2 | 118.116 | 84.7 |
| Tax Payables
| 156.655 | 220.963 | 78.739 | 79.482 | 86.965 | 324.207 | 519.772 | 649.432 | 693.764 | 968.713 | 527.272 | 598.902 | 571.991 | 689.155 | 640.654 | 508.978 | 648.244 | 663.761 | 580.247 | 595.841 | 581.44 | 578.758 | 417.573 | 389.899 | 459.936 | 473.782 | 394.951 | 317.75 | 297.173 | 372.869 | 318.771 | 267.79 | 339.237 | 320.741 | 279.504 | 324.865 | 407.2 | 473.049 | 410.055 | 375.353 | 438.439 | 442.123 | 279.8 | 265.189 | 306.556 | 298.298 | 123.295 | 126.114 | 181.941 | 191.121 | 14.757 | 7.54 | 32.146 | 64.15 | 32.967 | 33.703 | 7.015 | 58.422 | 24.499 | 8.184 | -8.539 | 41.368 | 27.633 | 5.066 | 29.77 | 46.503 | 25.29 | 14.872 | 9.807 | 26.659 | 5.483 | 9.275 | 8.801 | 8.416 | 2.615 | 3.039 | 7.725 | 4.995 | 31.115 | 40.907 | 40.366 | 47.102 | 35.93 | 39.791 | 51.305 | 48.328 | 42.214 | 41.455 | 42.963 | 43.385 | 47.964 | 48.445 | 51.175 | 47.233 | 42.931 | 39.096 | 31.646 | 25.135 | 18.784 | 17.41 | 6.775 | 1.711 | 3.555 |
| Deferred Revenue
| 0 | 0 | 0 | 1,548.34 | 1,413.949 | 1,552.274 | 4,940.076 | 4,725.276 | 3,246.063 | 2,705.073 | 2,389.459 | 0 | 2,755.043 | 4,105.168 | 4,749.85 | 3,896.213 | 4,243.981 | 4,327.995 | 3,900.882 | 4,126.908 | 3,879.215 | 2,119.073 | 1,421.165 | 1,149.898 | 1,164.95 | 1,231.362 | 978.148 | 951.66 | 1,160.085 | 1,187.02 | 1,276.435 | 1,303.126 | 1,175.69 | 1,149.074 | 733.427 | 790.557 | 1,379.986 | 1,018.915 | 953.314 | 978.404 | 1,096.462 | 972.301 | 789.624 | 794.178 | 950.086 | 955.805 | 572.07 | 577.491 | 1,136.029 | 622.591 | 90.25 | 81.224 | 108.981 | 184.365 | 100.668 | 91.599 | 61.001 | 111.546 | 114.836 | 56.167 | 33.948 | 93.312 | 76.471 | 53.34 | 99.018 | 122.021 | 69.694 | 73.237 | 58.198 | 74.753 | 82.628 | 92.624 | 106.378 | 107.063 | 107.235 | 110.498 | 118.898 | 117.689 | 121.671 | 194.764 | 190.345 | 195.219 | 194.106 | 206.46 | 228.498 | 202.591 | 112.856 | 82.615 | 59.73 | 94.509 | 147.299 | 91.124 | 121.809 | 122.421 | 86.905 | 125.547 | 83.245 | 82.84 | 108.091 | 92.322 | 40.519 | 24.442 | 22.248 |
| Other Current Liabilities
| 2,564.615 | 3,246.654 | 4,596.718 | 1,527.826 | 2,513.448 | 2,294.923 | 6,069.639 | 4,776.518 | 1,372.413 | 6,439.628 | 4,203.406 | 7,896.251 | 6,323.746 | 4,458.495 | 4,949.768 | 4,784.368 | 3,074.569 | 3,201.151 | 3,494.028 | 2,232.977 | 6,227.509 | 6,810.503 | 1,832.71 | 4,795.466 | 1,304.293 | 2,311.259 | 2,224.898 | 3,127.389 | 2,048.065 | 5,166.539 | 1,829.166 | 3,043.517 | 4,977.901 | 5,477.177 | 4,656.076 | 2,965.336 | 2,245.187 | 1,726.509 | 2,402.522 | 1,907.455 | 1,931.024 | 2,355.743 | 1,732.336 | 1,898.616 | 1,789.797 | 1,851.52 | 1,234.626 | 1,124.538 | 1,574.638 | 1,590.598 | 815.12 | 384.334 | 694.425 | 1,525.525 | 1,092.527 | 1,105.095 | 991.827 | 598.504 | 477.41 | 604.6 | 746.446 | 517.081 | 457.49 | 223.828 | 105.967 | 122.224 | 86.28 | 119.134 | 122.211 | 105.617 | 111.29 | 199.131 | 132.035 | 125.24 | 184.05 | 185.537 | 230.723 | 236.765 | 288.726 | 327.543 | 233.702 | 214.708 | 292.777 | 273.469 | 257.039 | 296.76 | 180.154 | 128.235 | 97.879 | 128.777 | 147.078 | 72.867 | 215.478 | 222.132 | 64.173 | 123.904 | 87.581 | 102.998 | 98.59 | 117.472 | 55.912 | 36.535 | 38.424 |
| Total Current Liabilities
| 4,445.504 | 5,563.405 | 5,421.609 | 4,573.357 | 4,774.062 | 4,578.093 | 16,759.779 | 16,857.293 | 16,661.122 | 16,581.885 | 15,419.635 | 15,308.682 | 10,823.208 | 12,710.265 | 12,782.844 | 11,898.602 | 10,902.536 | 11,438.414 | 9,799.383 | 10,265.901 | 11,078.311 | 12,713.524 | 12,536.564 | 11,637.321 | 12,467.103 | 12,934.222 | 13,175.018 | 12,946.675 | 12,355.24 | 13,278.828 | 12,822.13 | 12,159.612 | 12,160.856 | 12,515.927 | 9,715.742 | 10,137.575 | 11,949.076 | 10,056.124 | 9,855.382 | 9,238.386 | 8,730.198 | 7,943.809 | 6,998.156 | 6,993.629 | 6,156.594 | 6,287.309 | 4,639.447 | 4,821.232 | 4,971.722 | 4,566.862 | 1,524.906 | 1,193.928 | 1,178.273 | 1,129.58 | 1,554.405 | 1,619.352 | 1,376.358 | 1,380.076 | 1,017.723 | 1,038.025 | 1,015.46 | 1,052.35 | 784.34 | 528.714 | 448.938 | 637.877 | 444.826 | 414.44 | 415.95 | 449.772 | 463.622 | 455.818 | 358.507 | 363.453 | 410.764 | 446.778 | 522.05 | 541.126 | 550.505 | 764.104 | 605.169 | 610.705 | 700.918 | 662.209 | 681.494 | 671.008 | 614.46 | 493.426 | 545.143 | 590.156 | 589.536 | 528.67 | 507.532 | 501.907 | 323.812 | 464.806 | 422.096 | 335.77 | 265.21 | 259.78 | 158.778 | 186.232 | 158.55 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 4,043.878 | 3,357.468 | 3,119.673 | 3,475.643 | 3,469.778 | 4,401.711 | 10,184.865 | 10,592.677 | 9,578.859 | 8,262.752 | 9,539.582 | 7,644.894 | 9,284.107 | 7,854.811 | 8,081.363 | 7,908.127 | 8,323.552 | 8,571.972 | 9,185.789 | 9,293.787 | 8,165.47 | 7,728.252 | 8,527.987 | 7,505.184 | 6,670.543 | 5,365.22 | 5,189.27 | 5,399.004 | 5,489.185 | 5,124.67 | 5,663.678 | 5,839.888 | 5,559.451 | 5,883.546 | 5,708.393 | 5,890.255 | 4,398.714 | 4,136.68 | 3,508.662 | 3,527.188 | 3,652.601 | 3,694.075 | 3,982.998 | 3,479.351 | 2,749.513 | 2,536 | 3,057.394 | 2,363 | 1,689.6 | 1,384.6 | 881.2 | 881.2 | 679 | 759.3 | 811.3 | 771.35 | 780.35 | 727.35 | 993.35 | 1,013.35 | 1,095 | 884 | 1,017.55 | 1,097.24 | 1,072 | 958 | 797 | 737 | 500 | 300 | 0 | 0 | 80 | 80 | 90 | 90 | 100 | 120 | 110 | 110 | 70 | 60 | 120 | 130 | 130 | 130 | 150 | 150 | 90 | 60 | 40 | 0 | 0 | 0 | 306.126 | 124.677 | 256.228 | 199.779 | 86.74 | 56.74 | 35.74 | 19.74 | 23.74 |
| Deferred Revenue Non-Current
| 67.082 | 68.024 | 70.448 | 70.649 | 70.843 | 70.887 | 67.421 | 68.57 | 69.319 | 70.056 | 10.66 | 10.703 | 10.747 | 10.79 | 10.833 | 6.663 | 7.008 | 7.062 | 2.339 | 2.536 | 2.514 | 4.733 | 7.35 | 8.925 | 11.064 | 4.78 | 7.274 | 8.856 | 11.139 | 13.045 | 15.694 | 17.234 | 19.514 | 21.424 | 21.035 | 25.613 | 27.818 | 29.802 | 28.014 | 29.923 | 32.503 | 30.791 | 0 | 0 | 0 | 27.376 | 0 | 0 | 0 | 125.107 | 0 | 0 | 0 | 0 | 219.135 | 216.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -80 | -80 | -86.95 | -86.95 | -97.85 | -117.85 | -110 | -107.97 | -67.27 | -57.47 | -117.47 | -127.47 | -127.47 | -129.47 | -149.47 | -149.5 | -89.5 | -59.5 | -39.5 | 0 | 0 | 0 | 0 | 0 | -0 | 0.447 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 215.004 | 218.464 | 215.74 | 205.498 | 203.148 | 202.914 | 70.097 | 69.198 | 84.435 | 88.579 | 60.339 | 61.564 | 63.181 | 63.879 | 63.721 | 65.884 | 70.381 | 71.739 | 77.352 | 76.538 | 78.898 | 79.763 | 76.789 | 73.563 | 72.328 | 64.564 | 67.293 | 67.919 | 66.75 | 67.077 | 67.543 | 64.159 | 26.915 | 26.915 | 26.915 | 26.915 | 326.199 | 271.16 | 215.48 | 255.473 | 185.094 | 138.663 | 0 | 0 | 0 | 168.259 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 20.849 | 21.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.15 | 0.15 | 0.15 | 0.223 | 0.223 | 0.223 | 0.223 | 0.297 | 0.543 | 0.543 | 0.543 | 0.666 | 0.666 | 0.666 | 0.666 | 0.789 | 0.789 | 0.789 | 0.789 | 0.887 | 0.887 | 0.911 | 0.911 | 1.034 | 1.174 | 1.247 | 1.157 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 6.454 | 6.454 | 4 | 4 | 4 | 4 | 22.252 | 90.822 | 0 | 6 | 28 | 28 | 56 | 38.79 | 65 | 32.5 | 32.5 | 32.5 | 37 | 37 | 184.534 | 175.534 | 212.44 | 213.398 | 179.465 | 192.087 | 58.022 | 59.617 | 69.732 | 66.539 | 106.087 | 137.081 | 183.659 | 56.663 | 212.538 | 235.249 | 360.716 | 307.661 | -185.163 | 2.304 | 2.304 | 171.758 | 23.032 | 27.632 | 29.98 | 225.416 | 61.177 | 289.927 | 250.069 | 37.016 | 0 | 187.182 | 201.112 | 218.164 | 40.216 | 51.8 | 114.595 | 121.163 | 162.798 | 105.497 | 109.92 | 114.392 | 117.419 | 49.105 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 3.05 | 3.05 | 2.15 | 2.15 | 0 | 2.03 | 2.73 | 2.53 | 2.53 | 2.53 | 2.53 | 0.53 | 0.53 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.65 | 0 | -3.639 | -3.184 | 5.472 | 7.971 | 8.542 | 0.04 | 0.046 |
| Total Non-Current Liabilities
| 4,332.418 | 3,650.41 | 3,409.861 | 3,755.79 | 3,747.769 | 4,679.512 | 10,344.636 | 10,752.697 | 9,732.613 | 8,427.387 | 9,638.581 | 7,745.161 | 9,386.034 | 7,957.48 | 8,188.418 | 8,013.174 | 8,433.441 | 8,683.273 | 9,302.48 | 9,409.861 | 8,431.416 | 7,988.282 | 8,824.567 | 7,801.07 | 6,933.4 | 5,608.187 | 5,321.859 | 5,535.395 | 5,636.807 | 5,271.33 | 5,853.003 | 5,975.752 | 5,612.543 | 5,988.548 | 5,968.88 | 5,999.482 | 4,759.43 | 4,444.341 | 3,538.979 | 3,814.888 | 3,872.502 | 3,865.833 | 4,006.03 | 3,506.983 | 2,779.493 | 2,761.416 | 3,118.571 | 2,652.927 | 1,939.669 | 1,546.734 | 1,053.257 | 1,068.382 | 880.112 | 977.464 | 1,091.5 | 1,060.69 | 894.945 | 848.513 | 1,156.148 | 1,118.847 | 1,204.92 | 998.392 | 1,134.969 | 1,146.345 | 1,088 | 974 | 797 | 737 | 500 | 300 | 0.15 | 0.15 | 80.15 | 80.15 | 93.273 | 93.273 | 102.373 | 122.373 | 110.297 | 112.573 | 73.273 | 63.073 | 123.195 | 133.195 | 133.195 | 131.195 | 151.318 | 151.289 | 91.289 | 61.289 | 41.387 | 1.387 | 1.411 | 1.411 | 307.81 | 305.853 | 253.837 | 197.752 | 92.212 | 64.711 | 44.282 | 19.78 | 23.786 |
| Total Liabilities
| 8,777.922 | 9,213.815 | 8,831.47 | 8,329.147 | 8,521.831 | 9,257.605 | 27,104.415 | 27,609.99 | 26,393.734 | 25,009.272 | 25,058.216 | 23,053.843 | 20,209.242 | 20,667.745 | 20,971.262 | 19,911.776 | 19,335.977 | 20,121.687 | 19,101.863 | 19,675.762 | 19,509.727 | 20,701.806 | 21,361.13 | 19,438.392 | 19,400.503 | 18,542.409 | 18,496.876 | 18,482.07 | 17,992.048 | 18,550.159 | 18,675.133 | 18,135.364 | 17,773.399 | 18,504.475 | 15,684.622 | 16,137.057 | 16,708.506 | 14,500.465 | 13,394.361 | 13,053.274 | 12,602.701 | 11,809.643 | 11,004.187 | 10,500.612 | 8,936.087 | 9,048.725 | 7,758.018 | 7,474.159 | 6,911.391 | 6,113.596 | 2,578.162 | 2,262.309 | 2,058.385 | 2,107.045 | 2,645.906 | 2,680.042 | 2,271.303 | 2,228.589 | 2,173.872 | 2,156.872 | 2,220.38 | 2,050.742 | 1,919.309 | 1,675.059 | 1,536.938 | 1,611.877 | 1,241.826 | 1,151.44 | 915.95 | 749.772 | 463.771 | 455.968 | 438.657 | 443.602 | 504.037 | 540.051 | 624.423 | 663.499 | 660.802 | 876.676 | 678.442 | 673.778 | 824.113 | 795.405 | 814.69 | 802.203 | 765.778 | 644.714 | 636.431 | 651.445 | 630.923 | 530.057 | 508.943 | 503.319 | 631.622 | 770.659 | 675.933 | 533.522 | 357.422 | 324.491 | 203.06 | 206.012 | 182.336 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 316.124 | 316.124 | 316.187 | 316.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,066.24 | 1,066.24 | 1,066.24 | 1,066.24 | 1,066.24 | 1,066.24 | 910.056 | 795.619 | 795.618 | 795.616 | 795.616 | 795.615 | 795.565 | 795.555 | 795.469 | 795.469 | 795.469 | 795.469 | 795.469 | 795.469 | 753.802 | 753.802 | 753.802 | 725.78 | 725.78 | 725.78 | 725.78 | 725.78 | 725.78 | 725.78 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 634.258 | 592.375 | 592.375 | 496.066 | 496.066 | 496.066 | 496.066 | 496.066 | 496.066 | 496.066 | 496.066 | 496.066 | 496.066 | 496.066 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 275.592 | 256 | 256 | 256 | 160 | 160 | 120 | 120 |
| Retained Earnings
| 4,134.632 | 4,137.37 | 3,868.309 | 3,738.877 | 3,851.482 | 3,822.691 | 3,155.16 | 3,026.109 | 3,098.767 | 3,048.171 | 2,801.244 | 2,660.643 | 2,693.652 | 2,667.613 | 2,424.226 | 2,368.36 | 2,273.654 | 2,243.946 | 1,826.556 | 1,718.627 | 1,561.479 | 1,621.399 | 1,675.502 | 1,622.215 | 1,571.383 | 1,522.535 | 1,377.135 | 1,339.438 | 1,355.504 | 1,325.558 | 1,169.14 | 1,149.67 | 1,121.766 | 434.931 | 328.856 | 311.018 | 307.343 | 295.276 | 190.526 | 165.699 | 161.312 | 153.267 | -25.278 | -82.295 | -107.115 | -142.381 | -302.733 | -327.837 | 324.743 | 321.431 | 211.101 | 220.951 | 228.412 | 216.34 | 129.654 | 152.925 | 228.277 | 213.086 | 266.6 | 277.962 | 256.997 | 231.371 | 234.297 | 231.742 | 214.679 | 177.423 | 229.464 | 196.975 | 187.342 | 161.018 | 165.477 | 162.9 | 143.37 | 139.888 | 140.3 | 132.985 | 131.379 | 128.127 | 145.517 | 142.09 | 144.574 | 138.578 | 121.28 | 114.764 | 104.005 | 98.474 | 78.878 | 84.885 | 70.236 | 61.528 | 53.239 | 50.518 | 34.632 | 26.497 | 31.416 | 11.371 | 39.806 | 8.54 | 31.671 | 18.277 | 52.877 | 36.542 | 26.669 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 3,585.716 | 470.489 | 3,650.191 | 400 | 3,070.276 | 881.305 | 2,618.374 | 858.22 | 2,551.199 | 0 | 0 | 1,100.826 | 2,400.926 | 761.085 | 2,345.872 | 187.059 | 195.712 | 162.924 | 433.671 | 443.127 | 462.528 | 435.615 | 430.461 | 431.415 | 415.345 | 403.59 | 221.365 | 227.932 | 220.852 | 101.003 | 99.485 | 101.961 | 62.05 | 64.111 | 67.663 | 76.608 | 44.877 | 49.301 | 50.662 | 50.662 | 21.379 | 29.258 | 7.557 | 7.557 | 3.432 | 3.432 | 2.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,655.953 | 3,655.953 | 0 | 3,689.692 | 400 | 3,583.027 | 400 | 3,204.251 | 920.434 | 2,694.82 | 483.876 | 1,466.515 | 2,701.377 | 1,895.908 | 316.305 | 1,892.915 | 0 | 1,892.915 | 0 | 1,917.035 | 2,003.018 | 2,456.998 | 2,115.291 | 1,880.13 | 1,874.977 | 1,881.802 | 1,859.863 | 1,873.711 | 1,691.486 | 1,698.053 | 902.077 | 533.389 | 804.907 | 807.282 | 767.37 | 533.387 | 773.103 | 831.048 | 723.98 | 728.404 | 729.765 | 729.765 | 542.633 | 708.338 | 686.637 | 686.637 | 682.512 | 682.512 | 428.938 | 428.968 | 173.663 | 173.658 | 173.667 | 173.667 | 158.167 | 158.167 | 161.326 | 158.167 | 153.014 | 153.014 | 153.014 | 370.328 | 364.68 | 364.68 | 364.68 | 362.461 | 357.727 | 357.727 | 357.727 | 356.342 | 365.14 | 365.14 | 365.14 | 354.306 | 364.1 | 364.1 | 364.1 | 364.1 | 363.512 | 363.512 | 363.512 | 363.512 | 355.636 | 355.636 | 346.057 | 346.057 | 339.537 | 339.537 | 339.537 | 339.537 | 333.283 | 333.283 | 333.283 | 333.283 | 324.657 | 324.83 | 107.774 | 116.322 | 92.537 | 191.453 | 170.378 | 38.56 | 34.24 |
| Total Shareholders Equity
| 8,856.824 | 8,859.563 | 8,520.265 | 8,494.809 | 8,967.913 | 8,939.122 | 7,535.493 | 7,025.979 | 7,433.193 | 7,396.827 | 6,948.059 | 6,817.738 | 6,506.78 | 6,459.902 | 5,936.926 | 5,817.829 | 5,414.995 | 5,381.464 | 4,981.646 | 4,840.928 | 4,751.97 | 4,811.663 | 4,544.596 | 4,228.125 | 4,172.14 | 4,124.245 | 3,962.778 | 3,938.928 | 3,772.769 | 3,749.39 | 2,705.475 | 2,566.156 | 2,560.931 | 1,876.47 | 1,730.485 | 1,714.741 | 1,714.704 | 1,711.582 | 1,548.764 | 1,528.361 | 1,525.335 | 1,517.29 | 1,309.438 | 1,260.3 | 1,213.78 | 1,178.514 | 1,014.037 | 988.933 | 1,346.056 | 1,342.775 | 880.831 | 890.675 | 898.144 | 886.073 | 783.887 | 807.158 | 885.669 | 867.319 | 915.679 | 927.042 | 906.077 | 877.291 | 874.569 | 872.015 | 854.952 | 815.476 | 862.783 | 830.294 | 820.661 | 792.952 | 806.209 | 803.632 | 784.102 | 780.887 | 779.992 | 772.676 | 771.071 | 767.819 | 784.622 | 781.194 | 783.679 | 777.682 | 752.508 | 745.992 | 725.653 | 720.123 | 694.007 | 700.014 | 685.365 | 676.657 | 662.114 | 659.393 | 643.507 | 635.372 | 631.665 | 614.013 | 403.581 | 371.802 | 380.208 | 364.414 | 383.255 | 195.103 | 180.909 |
| Total Equity
| 9,588.32 | 9,591.708 | 9,237.913 | 9,233.903 | 9,860.302 | 9,839.158 | 10,174.513 | 9,498.305 | 10,032.346 | 9,960.885 | 9,191.629 | 8,559.182 | 8,287.888 | 8,238.981 | 7,696.339 | 7,536.298 | 7,116.203 | 7,056.685 | 6,398.69 | 5,980.581 | 5,868.285 | 5,942.088 | 5,639.073 | 5,229.293 | 5,155.724 | 5,101.735 | 4,922.396 | 4,478.037 | 4,312.463 | 4,274.753 | 3,102.886 | 2,945.223 | 2,918.126 | 2,223.308 | 2,026.646 | 2,004.426 | 1,945.067 | 1,920.76 | 1,749.494 | 1,727.206 | 1,678.371 | 1,671.013 | 1,448.915 | 1,400.117 | 1,349.401 | 1,314.661 | 1,151.081 | 1,126.452 | 1,481.998 | 1,402.815 | 880.569 | 890.68 | 898.144 | 886.36 | 812.548 | 840.097 | 943.307 | 925.56 | 965.422 | 975.55 | 928.468 | 900.664 | 898.917 | 897.203 | 881.225 | 842.364 | 890.051 | 857.882 | 848.754 | 821.411 | 834.813 | 832.408 | 812.891 | 809.742 | 809.258 | 802.07 | 801.146 | 822.037 | 787.011 | 791.6 | 795.253 | 789.311 | 765.773 | 758.483 | 740.998 | 735.359 | 737.384 | 720.538 | 706.527 | 700.632 | 686.554 | 684.014 | 668.271 | 660.809 | 712.668 | 745.387 | 530.794 | 496.581 | 447.068 | 426.597 | 437.088 | 247.933 | 233.362 |
| Total Liabilities & Shareholders Equity
| 18,366.242 | 18,805.523 | 18,069.383 | 17,563.05 | 18,382.134 | 19,096.762 | 37,278.928 | 37,108.295 | 36,426.081 | 34,970.157 | 34,249.845 | 31,613.025 | 28,497.13 | 28,906.727 | 28,667.601 | 27,448.074 | 26,452.18 | 27,178.372 | 25,500.554 | 25,656.343 | 25,378.012 | 26,643.894 | 27,000.204 | 24,667.685 | 24,556.227 | 23,644.144 | 23,419.273 | 22,960.107 | 22,304.511 | 22,824.912 | 21,778.019 | 21,080.587 | 20,691.525 | 20,727.783 | 17,711.268 | 18,141.483 | 18,653.573 | 16,421.225 | 15,143.855 | 14,780.48 | 14,281.071 | 13,480.656 | 12,453.102 | 11,900.729 | 10,285.488 | 10,363.386 | 8,909.099 | 8,600.612 | 8,393.389 | 7,516.411 | 3,458.731 | 3,152.989 | 2,956.53 | 2,993.117 | 3,458.454 | 3,520.139 | 3,214.61 | 3,154.149 | 3,139.294 | 3,132.422 | 3,148.849 | 2,951.406 | 2,818.226 | 2,572.262 | 2,418.163 | 2,454.242 | 2,131.877 | 2,009.323 | 1,764.704 | 1,571.183 | 1,298.584 | 1,288.376 | 1,251.548 | 1,253.345 | 1,313.295 | 1,342.122 | 1,425.569 | 1,485.537 | 1,447.813 | 1,668.276 | 1,473.695 | 1,463.089 | 1,589.886 | 1,553.887 | 1,555.688 | 1,537.562 | 1,503.163 | 1,365.252 | 1,342.958 | 1,352.077 | 1,317.477 | 1,214.071 | 1,177.214 | 1,164.128 | 1,344.29 | 1,516.046 | 1,206.727 | 1,030.103 | 804.49 | 751.088 | 640.148 | 453.945 | 415.698 |