Shanghai Aerospace Automobile Electromechanical Co., Ltd.
SSE:600151.SS
7.48 (CNY) • At close July 22, 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 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,331.312 | 1,278.852 | 1,376.535 | 1,116.825 | 1,366.647 | 1,877.449 | 1,320.488 | 1,237.55 | 1,247.553 | 1,678.938 | 1,465.607 | 1,115.333 | 1,197.23 | 1,089.562 | 795.304 | 807.684 | 841.428 | 999.519 | 753.835 | 669.139 | 760.469 | 892.617 | 654.003 | 602.766 | 739.753 | 1,015.423 | 1,307.012 | 1,369.439 | 1,487.646 | 2,910.272 | 1,683.172 | 1,850.376 | 1,745.964 | 2,653.505 | 1,824.252 | 668.851 | 861.594 | 699.328 | 928.066 | 745.234 | 545.783 | 743.904 | 700.616 | 860.373 | 928.856 | 928.748 | 916.461 | 1,115.945 | 1,052.463 | 1,005.862 | 1,513.4 | 420.927 | 584.468 | 722.908 | 516.013 | 630.801 | 795.227 | 594.002 | 669.48 | 624.164 | 603.293 | 422.967 | 411.252 | 352.343 | 305.572 | 382.305 | 431.951 | 430.457 | 434.184 | 400.295 | 393.884 | 434.219 | 425.28 | 447.36 | 386.508 | 488.388 | 467.987 | 483.642 | 426.322 | 402.292 | 450.085 | 515.615 | 479.164 | 584.336 | 543.924 | 642.84 | 489.33 | 552.751 | 583.494 | 639.927 | 504.69 | 569.772 | 451.469 | 745.002 | 580.392 | 580.624 | 693.714 | 232.06 | 341.135 | 382.593 | 481.034 | 367.865 |
| Short Term Investments
| 0.009 | 906.009 | 1.121 | 0.501 | 0.848 | 1.411 | 5.039 | 0.869 | 20.083 | 23.72 | 1.709 | 1.243 | 4.689 | 1.942 | 1.254 | -406.445 | 2.283 | 4.198 | 0.356 | -264.287 | -281.229 | -295.989 | 0.1 | 0.048 | 0.337 | 0.048 | 0.619 | -300.283 | 2.525 | 0.277 | -223.155 | -237.753 | -241.046 | -248.087 | -252.221 | -245.339 | -256.427 | -181.136 | 0 | 0 | -154.424 | -156.887 | -47.757 | 0 | 0 | 0 | -34.554 | -33.23 | -24.891 | -25.962 | 0 | 0 | 0 | 0 | 0 | -17.47 | -17.779 | 0 | -29.136 | 0 | 0 | 0 | 0 | 0 | -25.955 | 0 | 0 | -25.875 | -21.546 | 0 | 0 | -13.018 | -6.259 | 0 | 0 | 0 | 38.274 | 37.147 | 37.113 | 36.283 | 37.781 | 37.615 | 40.979 | 39.49 | 21.738 | 11.728 | 94.742 | 102.718 | 29.916 | 29.381 | 100.414 | 97.744 | 252.5 | 1.312 | 87.758 | 80.877 | 10.447 | 125 | 0 | 10 | 0 | 40 |
| Cash and Short Term Investments
| 1,331.321 | 1,278.852 | 1,377.656 | 1,117.326 | 1,367.495 | 1,878.86 | 1,325.527 | 1,238.418 | 1,267.636 | 1,702.658 | 1,467.316 | 1,116.577 | 1,201.919 | 1,091.505 | 796.558 | 807.684 | 843.711 | 1,003.717 | 754.191 | 669.139 | 760.469 | 892.617 | 654.103 | 602.814 | 740.09 | 1,015.471 | 1,307.63 | 1,369.439 | 1,490.171 | 2,910.549 | 1,683.172 | 1,850.376 | 1,745.964 | 2,653.505 | 1,824.252 | 668.851 | 861.594 | 699.328 | 928.066 | 745.234 | 545.783 | 743.904 | 700.616 | 860.373 | 928.856 | 928.748 | 916.461 | 1,115.945 | 1,052.463 | 1,005.862 | 1,513.4 | 420.927 | 584.468 | 722.908 | 516.013 | 630.801 | 795.227 | 594.002 | 669.48 | 624.164 | 603.293 | 422.967 | 411.252 | 352.343 | 305.572 | 382.305 | 431.951 | 430.457 | 434.184 | 400.295 | 393.884 | 434.219 | 425.28 | 447.36 | 386.508 | 488.388 | 506.261 | 520.789 | 463.435 | 438.575 | 487.867 | 553.231 | 520.143 | 623.827 | 565.662 | 654.569 | 584.072 | 655.469 | 613.409 | 669.308 | 605.103 | 667.516 | 703.969 | 746.314 | 668.15 | 661.501 | 704.161 | 357.06 | 341.135 | 392.593 | 481.034 | 407.865 |
| Net Receivables
| 1,808.935 | 1,853.992 | 1,907.662 | 2,447.257 | 2,039.423 | 2,324.38 | 2,156.328 | 2,225.309 | 2,466.619 | 2,093.996 | 2,412.294 | 2,178.81 | 1,989.419 | 1,860.473 | 1,705.624 | 1,690.386 | 1,946.067 | 1,850.012 | 2,145.484 | 1,842.387 | 1,834.1 | 1,964.345 | 2,352.994 | 2,311.107 | 2,046.817 | 2,175.615 | 2,878.555 | 3,160.554 | 3,321.63 | 3,023.695 | 2,939.602 | 2,961.77 | 2,671.846 | 2,803.048 | 3,170.199 | 3,686.202 | 3,281.935 | 3,165.695 | 2,646.653 | 2,089.214 | 1,577.841 | 1,841.689 | 1,600.255 | 1,403.726 | 1,810.549 | 1,509.877 | 1,284.708 | 1,335.644 | 1,448.754 | 1,173.59 | 0 | 1,280.645 | 1,183.951 | 1,091.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.437 | 0 | 0 | 0 | 0 | 0 | 0 | 266.641 | 413.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.25 | 0 | 0 | 90.668 | 80.507 | 0 | 74.106 | 35.233 | 22.031 |
| Inventory
| 491.977 | 474.496 | 559.01 | 737.95 | 1,479.214 | 1,153.545 | 1,488.979 | 1,229.905 | 1,297.979 | 964.901 | 983.042 | 923.003 | 923.363 | 887.326 | 985.184 | 874.516 | 834.028 | 642.395 | 767.386 | 707.76 | 792.584 | 758.135 | 942.982 | 784.357 | 898.324 | 850.579 | 1,333.526 | 1,336.61 | 1,493.279 | 793.343 | 1,116.894 | 1,086.715 | 1,067.559 | 756.282 | 1,304.494 | 1,070.674 | 1,046.503 | 562.564 | 780.036 | 547.533 | 728.469 | 590.754 | 1,476.083 | 1,394.884 | 909.866 | 795.275 | 758.112 | 554.666 | 519.642 | 589.705 | 1,052.091 | 933.32 | 632.558 | 442.643 | 981.834 | 752.749 | 781.947 | 522.586 | 325.723 | 279.001 | 271.953 | 257.575 | 346.889 | 340.512 | 328.57 | 344.828 | 421.78 | 421.545 | 403.856 | 404.103 | 536.027 | 590.849 | 564.88 | 612.87 | 630.273 | 595.583 | 532.616 | 418.371 | 473.87 | 430.755 | 428.839 | 413.793 | 456.09 | 473.974 | 506.585 | 461.947 | 498.131 | 457.111 | 439.174 | 366.035 | 321.408 | 330.058 | 297.997 | 302.72 | 300.728 | 274.094 | 247.404 | 235.919 | 218.97 | 172.159 | 133.194 | 161.091 |
| Other Current Assets
| 117.006 | 122.009 | 126.548 | 309.48 | 765.158 | 2,465.569 | 1,356.622 | 1,314.274 | 1,115.452 | 924.369 | 1,181.726 | 938.078 | 846.876 | 601.206 | 757.212 | 668.056 | 764.969 | 691.657 | 901.463 | 842.569 | 837.304 | 981.059 | 1,355.898 | 1,140.278 | 811.701 | 803.611 | 1,228.209 | 1,149.942 | 1,146.503 | 732.266 | 905.762 | 854.726 | 1,000.814 | 867.477 | 669.264 | 689.821 | 832.341 | 598.377 | 916.564 | 822.322 | 627.113 | 751.235 | 880.511 | 730.265 | 732.259 | 764.746 | 648.349 | 1,661.16 | 618.384 | 570.044 | 1,483.704 | 357.473 | 376.482 | 375.62 | 2,171.839 | 1,602.041 | 1,264.75 | 1,053.942 | 1,293.789 | 1,135.246 | 924.289 | 748.758 | 1,895.313 | 1,931.827 | 1,048.871 | 1,098.34 | 485.954 | 436.632 | 316.221 | 367.152 | 479.608 | 389.685 | 260.567 | 238.744 | 486.822 | 779.635 | 594.036 | 548.034 | 584.975 | 532.206 | 431.588 | 480.311 | 490.987 | 553.918 | 511.14 | 424.908 | 464.622 | 479.086 | 417.611 | 356.515 | 381.723 | 329.575 | 351.559 | 355.794 | 418.895 | 396.403 | 263.292 | 214.323 | 308.986 | 250.254 | 129.784 | 252.854 |
| Total Current Assets
| 3,749.239 | 3,729.35 | 3,970.876 | 4,349.257 | 5,434.415 | 5,497.974 | 5,808.428 | 5,520.88 | 5,607.087 | 5,357.775 | 5,592.106 | 4,854.706 | 4,520.076 | 4,294.79 | 4,025.315 | 3,842.971 | 3,979.208 | 3,993.243 | 4,186.845 | 3,890.767 | 4,071.06 | 4,394.672 | 4,716.825 | 4,519.766 | 4,308.667 | 4,662.472 | 6,530.429 | 6,830.917 | 7,247.632 | 7,372.404 | 6,412.169 | 6,569.905 | 6,259.343 | 6,942.515 | 6,766.556 | 5,904.898 | 5,724.746 | 4,831.693 | 4,978.27 | 3,994.935 | 3,286.392 | 3,555.748 | 4,340.5 | 4,140.743 | 4,119.182 | 3,721.037 | 3,354.083 | 3,331.771 | 3,348.828 | 3,080.722 | 4,049.195 | 2,992.366 | 2,777.459 | 2,633.109 | 3,669.687 | 2,985.591 | 2,841.924 | 2,170.529 | 2,288.992 | 2,038.411 | 1,799.536 | 1,429.3 | 2,653.454 | 2,624.683 | 1,683.014 | 996.3 | 1,339.685 | 1,288.634 | 1,154.261 | 1,171.55 | 1,409.52 | 1,414.754 | 1,250.727 | 1,559.752 | 1,503.603 | 1,863.607 | 1,632.912 | 1,487.195 | 1,522.281 | 1,401.536 | 1,348.293 | 1,447.334 | 1,467.22 | 1,651.719 | 1,583.387 | 1,541.423 | 1,546.825 | 1,591.666 | 1,470.194 | 1,391.858 | 1,308.234 | 1,327.149 | 1,353.525 | 1,419.079 | 1,387.774 | 1,331.999 | 1,305.526 | 887.81 | 869.091 | 889.112 | 779.084 | 843.841 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 3,060.295 | 3,100.479 | 3,224.896 | 3,624.39 | 3,754.534 | 3,851.114 | 3,913.19 | 3,996.851 | 3,955.805 | 3,918.672 | 3,854.205 | 3,928.601 | 4,051.206 | 4,131.308 | 4,163.362 | 4,248.32 | 4,446.031 | 4,310.641 | 4,347.127 | 4,366.57 | 4,333.71 | 4,423.364 | 4,389.402 | 4,418.787 | 4,430.142 | 4,442.444 | 5,423.055 | 5,240.045 | 5,077.461 | 4,150.112 | 5,693.097 | 5,326.382 | 5,237.662 | 5,129.911 | 5,505.413 | 5,418.614 | 5,282.155 | 4,629.472 | 4,650.059 | 4,310.937 | 4,489.036 | 4,071.916 | 3,210.71 | 2,929.71 | 2,781.175 | 3,015.411 | 2,647.717 | 2,520.592 | 2,685.16 | 6,888.473 | 6,464.194 | 6,214.468 | 6,246.5 | 6,335.754 | 4,990.884 | 4,770.023 | 4,681.819 | 4,604.859 | 4,140.767 | 3,881.383 | 3,500.569 | 3,237.891 | 1,868.494 | 1,261.712 | 538.146 | 504.464 | 465.86 | 450.671 | 439.533 | 424.502 | 449.601 | 522.01 | 449.734 | 567.534 | 555.342 | 663.757 | 669.056 | 670.162 | 681.303 | 667.591 | 666.701 | 668.019 | 631.352 | 627.801 | 620.842 | 609.058 | 565.475 | 560.301 | 568.585 | 545.997 | 494.358 | 499.342 | 484.831 | 489.887 | 524.355 | 511.951 | 523.411 | 491.014 | 444.79 | 453.546 | 359.863 | 317.822 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 362.709 | 362.709 | 362.709 | 362.709 | 436.168 | 436.168 | 391.61 | 282.478 | 282.478 | 282.478 | 282.478 | 282.478 | 282.478 | 282.478 | 282.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.084 | 1.084 | 1.084 | 1.084 | 1.084 | 1.134 | 1.084 | 1.084 | 1.084 | 1.084 | 1.084 | 1.084 | 1.084 | 1.177 | 1.177 | 1.177 | 3.177 | 0 | 4.948 | 0 | 0 | 0 | 0 | 0 | 3.876 | 0 | 0 | 0 | 4.371 | 0 | 0 | 0 | -0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 198.002 | 200.833 | 204.887 | 235.627 | 238.058 | 244.936 | 404.976 | 426.125 | 419.885 | 433.641 | 427.3 | 433.953 | 437.186 | 456.331 | 455.748 | 450.564 | 492.766 | 495.575 | 580.114 | 563.302 | 558.171 | 550.351 | 614.55 | 621.299 | 605.561 | 581.574 | 693.894 | 682.058 | 673.495 | 516.42 | 562.141 | 570.628 | 570.466 | 577.4 | 561.905 | 586.285 | 577.652 | 373.4 | 379.771 | 368.58 | 358.564 | 354.194 | 349.467 | 338.145 | 329.299 | 318.23 | 316.87 | 310.247 | 301.034 | 530.863 | 513.214 | 537.595 | 498.605 | 482.5 | 470.806 | 457.401 | 394.251 | 383.183 | 378.294 | 374.757 | 341.32 | 331.089 | 311.222 | 311.806 | 67.382 | 67.336 | 79.943 | 80.571 | 82.169 | 70.03 | 71.419 | 72.26 | 58.725 | 49.488 | 37.536 | 46.505 | 43.805 | 45.29 | 82.195 | 84.179 | 84.69 | 84.284 | 89.098 | 90.683 | 92.835 | 85.283 | 90.852 | 92.735 | 87.247 | 84.61 | 75.505 | 76.481 | 77.467 | 78.444 | 79.714 | 80.648 | 83.864 | 91.382 | 91.169 | 82.846 | 83.294 | 79.763 |
| Goodwill and Intangible Assets
| 198.002 | 200.833 | 204.887 | 235.627 | 238.058 | 244.936 | 404.976 | 426.125 | 419.885 | 433.641 | 427.3 | 433.953 | 437.186 | 456.331 | 455.748 | 450.564 | 492.766 | 495.575 | 580.114 | 563.302 | 558.171 | 550.351 | 977.259 | 984.008 | 968.27 | 944.283 | 1,130.062 | 1,118.226 | 1,065.105 | 798.898 | 844.619 | 853.106 | 852.944 | 859.879 | 844.383 | 868.763 | 860.13 | 373.4 | 379.771 | 368.58 | 358.564 | 354.194 | 349.467 | 338.145 | 329.299 | 318.23 | 316.87 | 310.247 | 301.034 | 530.863 | 513.214 | 537.595 | 498.605 | 482.5 | 470.806 | 457.401 | 394.251 | 384.267 | 379.378 | 375.841 | 342.404 | 332.173 | 312.357 | 312.89 | 68.466 | 68.42 | 81.027 | 81.655 | 83.253 | 71.114 | 72.596 | 73.437 | 59.902 | 52.665 | 37.536 | 51.453 | 43.805 | 45.29 | 82.195 | 84.179 | 84.69 | 88.16 | 89.098 | 90.683 | 92.835 | 89.654 | 90.852 | 92.735 | 87.247 | 84.528 | 75.505 | 76.481 | 77.467 | 78.444 | 79.714 | 80.648 | 83.864 | 91.382 | 91.169 | 82.846 | 83.294 | 79.763 |
| Long Term Investments
| 904.471 | 0 | 900.247 | 894.266 | 891.032 | 882.848 | 878.918 | 877.863 | 842.314 | 830.339 | 844.762 | 833.7 | 815.05 | 821.555 | 904.121 | 1,302.9 | 897.483 | 892.278 | 790.039 | 1,051.918 | 1,063.346 | 1,077.294 | 754.376 | 701.194 | 699.934 | 614.29 | 243.61 | 552.309 | 249.201 | 247.94 | 436.151 | 450.177 | 453.402 | 460.007 | 640.103 | 645.405 | 647.397 | 880.94 | 636.605 | 788.625 | 672.601 | 664.814 | 774.259 | 765.925 | 738.216 | 704.112 | 676.478 | 712.43 | 754.793 | 549.035 | 492.1 | 0 | 0 | 0 | 0 | 644.676 | 614.397 | 0 | 619.551 | 0 | 0 | 0 | 0 | 0 | 887.521 | 0 | 0 | 659.493 | 674.173 | 0 | 0 | 582.71 | 585.462 | 0 | 0 | 0 | 206.26 | 171.975 | 148.002 | 170.51 | 176.725 | 172.758 | 145.936 | 145.222 | 164.946 | 171.865 | 94.166 | 82.88 | 140.629 | 147.57 | 78.321 | 67.207 | -102.211 | 142.445 | 48.469 | 53.587 | 122.574 | 37.182 | 0 | 119.068 | 0 | -8.866 |
| Tax Assets
| 24.921 | 26.842 | 27.739 | 36.708 | 28.342 | 32.904 | 203.037 | 204.644 | 195.267 | 201.501 | 182.157 | 190.152 | 198.505 | 192.989 | 203.483 | 208.851 | 205.339 | 208.362 | 197.873 | 188.549 | 178.307 | 182.887 | 189.58 | 189.922 | 193.415 | 191.413 | 179.187 | 181.512 | 171.437 | 34.388 | 32.159 | 30.933 | 32.942 | 32.9 | 27.981 | 28.011 | 23.259 | 23.434 | 13.24 | 13.334 | 13.278 | 13.371 | 12.015 | 12.108 | 11.502 | 11.679 | 10.922 | 10.869 | 11.164 | 11.183 | 10.756 | 10.734 | 10.746 | 11.357 | 10.805 | 11.238 | 12.499 | 14.919 | 10.751 | 10.751 | 11.204 | 10.738 | 12.613 | 12.611 | 12.066 | 12.098 | 13.795 | 13.754 | 12.133 | 12.15 | 9.202 | 9.585 | 9.567 | 0 | 0 | 0 | 95.458 | 0 | 44.208 | 45.262 | 44.344 | 0 | 54.497 | 46.645 | 25.293 | 0 | 100.463 | 108.89 | 38.964 | 0 | 150.44 | 146.591 | 0 | 0 | 157.312 | 146.553 | 10.447 | 164.352 | 0 | 40.246 | 0 | 54.065 |
| Other Non-Current Assets
| 317.172 | 1,226.887 | 355.462 | 358.751 | 369.289 | 399.593 | 408.986 | 403.334 | 414.21 | 431.825 | 590.1 | 633.605 | 792.449 | 807.494 | 863.591 | 475.92 | 707.53 | 742.384 | 538.283 | 312.831 | 319.191 | 322.915 | 628.645 | 633.82 | 622.618 | 611.966 | 622.762 | 301.679 | 603.987 | 489.84 | 429.938 | 405.107 | 407.549 | 375.288 | 62.15 | 61.213 | 60.849 | 61.019 | 161.314 | 158.5 | 57.317 | 76.793 | -0.314 | 47.393 | 50.194 | 51.366 | 85.472 | 82.952 | 82.794 | 85.671 | 29.836 | 505.818 | 538.584 | 526.503 | 671.462 | 0.011 | 0.002 | 722.835 | -0.058 | 600.429 | 676.499 | 635.136 | 592.788 | 589.134 | -0.001 | 883.46 | 669.428 | -0.001 | -0.001 | 698.636 | 674.863 | 0.075 | -0.002 | 272.628 | 278.748 | 269.173 | -0.019 | 88.092 | -0.673 | -0.573 | -0.574 | 39.878 | -1.187 | -0.976 | -0.107 | 14.945 | -0.614 | -0.326 | -0.122 | 39.014 | -0.988 | -0.297 | 303.802 | 52.45 | -0.222 | -0.222 | 49.408 | 2.376 | 154.343 | 2.948 | 102.052 | 19.919 |
| Total Non-Current Assets
| 4,504.861 | 4,555.041 | 4,713.231 | 5,149.742 | 5,281.254 | 5,411.395 | 5,809.106 | 5,908.817 | 5,827.482 | 5,815.979 | 5,898.524 | 6,020.011 | 6,294.396 | 6,409.677 | 6,590.305 | 6,686.555 | 6,749.149 | 6,649.239 | 6,453.436 | 6,483.171 | 6,452.726 | 6,556.812 | 6,939.261 | 6,927.731 | 6,914.38 | 6,804.396 | 7,598.676 | 7,393.77 | 7,167.19 | 5,721.178 | 7,435.964 | 7,065.704 | 6,984.5 | 6,857.985 | 7,080.029 | 7,022.005 | 6,873.791 | 5,968.265 | 5,840.989 | 5,639.975 | 5,590.795 | 5,181.087 | 4,346.138 | 4,093.281 | 3,910.385 | 4,100.798 | 3,737.459 | 3,637.091 | 3,834.945 | 8,065.225 | 7,510.1 | 7,268.615 | 7,294.435 | 7,356.115 | 6,143.957 | 5,883.348 | 5,702.968 | 5,726.88 | 5,150.39 | 4,868.404 | 4,530.676 | 4,215.938 | 2,786.252 | 2,176.347 | 1,506.199 | 1,468.443 | 1,230.11 | 1,205.572 | 1,209.091 | 1,206.402 | 1,206.263 | 1,187.817 | 1,104.664 | 892.827 | 871.626 | 984.382 | 1,014.56 | 975.52 | 955.035 | 966.97 | 971.886 | 968.815 | 919.696 | 909.375 | 903.809 | 885.521 | 850.343 | 844.479 | 835.303 | 817.109 | 797.636 | 789.325 | 763.889 | 763.226 | 809.629 | 792.516 | 789.704 | 786.306 | 690.303 | 698.654 | 545.209 | 462.703 |
| Total Assets
| 8,254.1 | 8,284.391 | 8,684.107 | 9,499 | 10,715.669 | 10,909.369 | 11,617.534 | 11,429.697 | 11,434.568 | 11,173.754 | 11,490.63 | 10,874.717 | 10,814.472 | 10,704.467 | 10,615.62 | 10,529.525 | 10,728.357 | 10,642.482 | 10,640.281 | 10,373.939 | 10,523.786 | 10,951.484 | 11,656.087 | 11,447.496 | 11,223.047 | 11,466.868 | 14,129.105 | 14,224.687 | 14,414.823 | 13,093.582 | 13,848.134 | 13,635.61 | 13,243.843 | 13,800.5 | 13,846.585 | 12,926.903 | 12,598.537 | 10,799.958 | 10,819.26 | 9,634.91 | 8,877.187 | 8,736.835 | 8,686.637 | 8,234.024 | 8,029.567 | 7,821.835 | 7,091.542 | 6,968.862 | 7,183.773 | 11,145.948 | 11,559.295 | 10,260.981 | 10,071.894 | 9,989.224 | 9,813.644 | 8,868.939 | 8,544.891 | 7,897.41 | 7,439.382 | 6,906.815 | 6,330.212 | 5,645.238 | 5,439.707 | 4,801.03 | 3,189.213 | 2,464.743 | 2,569.796 | 2,494.205 | 2,363.352 | 2,377.953 | 2,615.783 | 2,602.571 | 2,355.39 | 2,452.579 | 2,375.229 | 2,847.99 | 2,647.472 | 2,462.714 | 2,477.316 | 2,368.505 | 2,320.179 | 2,416.15 | 2,386.916 | 2,561.094 | 2,487.196 | 2,426.944 | 2,397.168 | 2,436.145 | 2,305.497 | 2,208.967 | 2,105.87 | 2,116.474 | 2,117.414 | 2,182.305 | 2,197.403 | 2,124.515 | 2,095.23 | 1,674.116 | 1,559.394 | 1,587.766 | 1,324.293 | 1,306.544 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 961.094 | 1,011.41 | 1,179.465 | 1,693.188 | 2,120.984 | 2,334.881 | 1,671.593 | 1,413.308 | 1,342.304 | 2,245.546 | 2,216.88 | 2,077.997 | 1,978.871 | 1,983.857 | 1,918.286 | 1,663.354 | 1,808.32 | 1,854.484 | 627.421 | 1,520.024 | 1,796.749 | 2,125.607 | 1,968.125 | 1,799.605 | 1,683.693 | 1,927.937 | 3,409.497 | 3,819.42 | 4,161.944 | 3,928.813 | 4,118.59 | 4,149.413 | 3,927.865 | 4,105.447 | 3,630.259 | 3,953.142 | 4,113.251 | 3,502.996 | 3,507.355 | 2,648.44 | 2,582.896 | 2,854.893 | 2,008.382 | 1,817.12 | 2,025.253 | 1,892.736 | 1,321.649 | 1,203.302 | 1,291.489 | 1,465.778 | 1,201.584 | 1,121.853 | 1,031.691 | 1,102.546 | 1,229.979 | 539.83 | 623.893 | 588.977 | 316.358 | 473.965 | 466.725 | 344.094 | 317.302 | 181.601 | 136.157 | 152.751 | 251.49 | 229.373 | 183.587 | 170.903 | 341.626 | 367.498 | 265.493 | 205.146 | 438.574 | 540.062 | 491.696 | 393.249 | 402.152 | 355.873 | 274.533 | 294.172 | 343.094 | 407.049 | 410.036 | 373.217 | 425.157 | 409.68 | 384.041 | 302.703 | 266.868 | 280.309 | 260.99 | 297.739 | 318.628 | 293.951 | 232.334 | 168.927 | 175.611 | 147.816 | 74.123 | 80.605 |
| Short Term Debt
| 392.515 | 365.312 | 392.253 | 530.626 | 586.754 | 597.976 | 757.744 | 700.681 | 1,131.056 | 1,066.144 | 1,265.825 | 973.146 | 1,068.83 | 1,003.475 | 1,156.931 | 1,235.156 | 1,317.64 | 1,178.054 | 1,580.032 | 1,315.438 | 1,105.741 | 1,051.872 | 1,374.953 | 1,325.08 | 1,222.527 | 868.292 | 2,115.471 | 1,756.182 | 1,809.62 | 940 | 870 | 1,504.358 | 352.974 | 520 | 1,070 | 1,959.005 | 1,609.671 | 720.24 | 893.965 | 836.068 | 731.908 | 234.67 | 570 | 570 | 570 | 270 | 370 | 560 | 1,460 | 1,867 | 2,334.365 | 2,145.026 | 2,993.773 | 2,451.804 | 1,416.266 | 1,369 | 1,223.029 | 738.8 | 912.31 | 1,993.918 | 1,032.8 | 884.454 | 842 | 694 | 504 | 863 | 490 | 439 | 389 | 422 | 438 | 318 | 198 | 204.3 | 182.8 | 236.8 | 230 | 145 | 174 | 89 | 78 | 134.942 | 122 | 154 | 120.6 | 122 | 47 | 104.5 | 54.5 | 67.5 | 83 | 100 | 142 | 179.5 | 171 | 170 | 196 | 276.5 | 150.15 | 141.64 | 119.14 | 158.14 |
| Tax Payables
| 15.859 | 17.029 | 17.827 | 24.88 | 22.474 | 22.101 | 27.081 | 29.266 | 35.296 | 54.405 | 35.254 | 38.613 | 25.638 | 42.874 | 15.378 | 12.312 | 11.05 | 16.689 | 9.162 | 11.488 | 4.985 | 28.851 | 10.499 | 15.127 | 17.525 | 19.251 | 21.319 | 21.015 | 14.916 | 38.066 | 29.47 | 18.495 | 31.606 | 76.93 | -515.716 | -462.734 | -464.386 | -366.781 | -395.888 | -403.672 | -448.319 | -408.987 | -411.626 | -353.523 | -270.615 | -291.966 | -286.68 | -260.468 | -295.011 | -698.565 | -683.417 | -561.441 | -506.356 | -428.894 | -377.159 | -404.467 | -353.866 | -340.107 | -308.297 | -231.15 | -217.975 | -199.945 | -43.231 | -7.412 | -10.229 | -30.842 | -28.639 | -34.132 | -33.055 | -41.138 | -65.495 | -28.088 | -37.61 | -11.222 | -22.52 | 16.564 | 3.877 | 18.686 | 4.513 | 10.027 | 3.734 | 17.061 | 9.374 | 14.905 | 4.037 | 17.393 | 5.777 | 7.594 | 7.417 | 19.286 | 10.792 | -0.069 | 7.269 | 9.296 | 10.07 | 6.615 | 17.186 | 13.273 | 9.244 | 6.883 | 4.64 | -11.502 |
| Deferred Revenue
| 0 | 0 | 68.432 | 350.111 | 1,034.069 | 1,038.903 | 898.936 | 878.281 | 778.093 | 727.662 | 771.84 | 0 | 0 | 628.471 | 458.053 | 498.613 | 531.261 | 541.228 | 446.028 | 223.588 | 350.593 | 390.917 | 323.238 | 316.171 | 365.455 | 333.934 | 415.519 | 360.602 | 377.084 | 254.66 | 257.306 | 269.581 | 194.471 | 297.04 | -289.202 | -230.5 | -253.627 | -283.261 | -271.149 | -295.239 | -367.907 | -326.802 | -287.274 | -198.717 | -194.744 | -204.868 | -171.804 | -159.761 | -107.52 | -480.571 | -492.19 | -372.639 | -334.781 | -243.498 | -159.304 | -198.951 | 211.842 | 147.855 | -163.114 | -93.088 | -31.608 | -118.998 | 35.057 | 120.632 | 52.929 | 35.012 | 31.71 | 17.792 | 54.663 | 13.21 | 3.48 | 106.851 | 27.427 | 49.337 | 26.626 | 169.028 | 47.874 | 71.057 | 80.357 | 83.237 | 72.274 | 90.799 | 82.185 | 184.312 | 109.69 | 110.08 | 84.437 | 142.708 | 134.94 | 156.409 | 65.783 | 109.376 | 115.553 | 122.23 | 85.869 | 111.56 | 155.881 | 110.872 | 143.089 | 124.487 | 119.585 | 0 |
| Other Current Liabilities
| 429.601 | 436.22 | 425.002 | 583.875 | 696.588 | 598.208 | 1,909.556 | 1,936.113 | 2,185.898 | 1,103.21 | 1,230.883 | 964.078 | 920.612 | 529.293 | 418.054 | 601.566 | 297.668 | 621.466 | 1,715.631 | 660.743 | 742.753 | 730.94 | 502.731 | 493.566 | 479.5 | 615.652 | 856.449 | 876.313 | 613.95 | 1,117.533 | 1,161.18 | 338.556 | 162.865 | 485.794 | 802.473 | 522.07 | 554.817 | 447.836 | 545.949 | 435.208 | 479.088 | 650.594 | 453.801 | 369.39 | 305.786 | 323.483 | 339.375 | 355.979 | 315.873 | 2,228.347 | 2,336.791 | 2,511.663 | 535.741 | 469.127 | 727.585 | 490.958 | 1,130.034 | 1,168.3 | 418.572 | 401.634 | 1,310.656 | 235.956 | 141.694 | 155.112 | 85.768 | 97.763 | 91.603 | 96.17 | 126.399 | 85.154 | 82.68 | 150.441 | 81.985 | 276.638 | 63.289 | 168.262 | 89.56 | 90.99 | 125.354 | 132.681 | 119.351 | 128.837 | 90.015 | 185.82 | 128.936 | 116.294 | 158.749 | 213.314 | 195.219 | 197.103 | 91.691 | 122.739 | 135.39 | 137.11 | 82.528 | 110.749 | 145.268 | 102.438 | 152.482 | 131.404 | 126.868 | 89.344 |
| Total Current Liabilities
| 1,799.069 | 1,829.971 | 2,082.979 | 2,877.771 | 4,004.158 | 4,137.949 | 4,365.975 | 4,079.369 | 4,694.555 | 4,469.305 | 4,748.842 | 4,053.834 | 3,993.951 | 3,813.002 | 3,650.313 | 3,512.389 | 3,664.452 | 3,670.692 | 3,932.246 | 3,507.692 | 3,650.228 | 3,937.271 | 3,856.309 | 3,633.379 | 3,403.244 | 3,431.132 | 6,402.737 | 6,472.93 | 6,600.43 | 6,024.413 | 6,179.24 | 6,010.822 | 4,800.457 | 5,188.171 | 4,987.016 | 5,971.484 | 5,813.353 | 4,304.291 | 4,551.381 | 3,516.044 | 3,345.574 | 3,109.317 | 2,620.558 | 2,402.987 | 2,630.425 | 2,194.253 | 1,744.344 | 1,858.813 | 2,772.351 | 4,862.56 | 5,189.323 | 5,217.102 | 4,054.849 | 3,594.582 | 2,996.671 | 1,995.322 | 2,623.089 | 2,155.97 | 1,338.944 | 2,638.367 | 2,592.206 | 1,264.559 | 1,257.765 | 1,023.302 | 715.695 | 773.917 | 804.454 | 730.41 | 665.931 | 625.979 | 796.811 | 807.851 | 507.868 | 674.863 | 662.142 | 961.688 | 815.134 | 647.924 | 706.02 | 587.581 | 475.618 | 575.012 | 564.484 | 761.774 | 663.609 | 628.904 | 636.684 | 735.088 | 641.177 | 586.592 | 452.351 | 502.979 | 545.65 | 622.147 | 582.226 | 581.314 | 588.41 | 561.138 | 487.486 | 427.743 | 320.666 | 316.587 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 867.052 | 879.322 | 934.356 | 948.38 | 1,017.194 | 1,026.525 | 1,048.505 | 1,058.166 | 586.697 | 595.696 | 620.567 | 632.314 | 672.809 | 683.59 | 781.776 | 767.869 | 801.313 | 844.399 | 602.431 | 724.218 | 749.019 | 780.042 | 931.962 | 927.076 | 959.722 | 866.769 | 872.596 | 875.046 | 941.224 | 1,020.664 | 1,299.896 | 1,446.375 | 2,118.515 | 1,891.987 | 2,413.165 | 1,910.174 | 2,266.587 | 1,826.713 | 1,899.636 | 1,779.52 | 1,609.73 | 1,803.689 | 2,067.27 | 1,822.27 | 1,339.17 | 1,608.42 | 1,281.41 | 1,084.42 | 554.42 | 1,764.42 | 1,342 | 1,642 | 2,312 | 2,622 | 2,876.19 | 2,961.19 | 2,391.19 | 1,971.19 | 2,344.799 | 1,805.517 | 1,265.811 | 1,936.816 | 1,828.146 | 1,478.221 | 900 | 100 | 100 | 100 | 100 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 10 | 0 | 0 | 0 | 31 | 31 | 56 | 56 | 25 | 25 | 25 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 12.301 |
| Deferred Revenue Non-Current
| 15.021 | 15.847 | 15.62 | 16.374 | 17.537 | 18.351 | 19.145 | 19.958 | 20.771 | 21.58 | 21.295 | 22.096 | 22.925 | 23.725 | 24.594 | 25.365 | 26.202 | 27.002 | 48.636 | 49.737 | 50.824 | 51.933 | 53.431 | 54.563 | 55.69 | 56.845 | 188.318 | 191.782 | 198.287 | 200.73 | 175.199 | 188.351 | 192.89 | 195.112 | 148.638 | 180.202 | 196.642 | 199.852 | 234.313 | 243.695 | 223.72 | 223.903 | 0 | 0 | 0 | 219.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.879 | -27.639 | 0 | 0 | 0 | 0 | 0 | 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
| 34.003 | 34.687 | 35.551 | 45.794 | 37.428 | 38.919 | 37.341 | 37.943 | 38.545 | 39.148 | 42.844 | 44.222 | 45.601 | 46.979 | 48.358 | 49.736 | 51.115 | 52.493 | 68.276 | 70.684 | 73.091 | 75.498 | 77.906 | 80.313 | 83.458 | 85.128 | 87.714 | 100.386 | 0.22 | -1,020.664 | -1,055.667 | -948.189 | -1,591.799 | -1,625.544 | 24.252 | 25.829 | 28.797 | 35.274 | -1,748.286 | -1,779.52 | -1,609.73 | -1,609.73 | 0 | 0 | 0 | -219.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.134 | 4.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 280.148 | 277.352 | 296.858 | 291.9 | 307.628 | 289.315 | 271.413 | 401.384 | 274.465 | 280.277 | 264.682 | 276.19 | 280.157 | 284.01 | 307.853 | 443.243 | 322.088 | 408.433 | 335.023 | 346.885 | 334.794 | 343.516 | 358.841 | 355.596 | 350.804 | 362.922 | 340.409 | 509.605 | 333.542 | 0 | 244.229 | 188.351 | 192.89 | 266.443 | 148.638 | 575.043 | 0 | 245.915 | 385.663 | 243.695 | 0 | 231.075 | 216.558 | 214.29 | 216.118 | 0 | 220.489 | 224.692 | 218.057 | 291.919 | 0 | 290.044 | 300.738 | 218.263 | 217.181 | 221.473 | 219.168 | 167.404 | 165.534 | 167.673 | 160.253 | 160.331 | 100.956 | 91.788 | 80.2 | 79.003 | 89.765 | 89.647 | 87.849 | 87.652 | 107.796 | 92.121 | 92.361 | 87.657 | 61.521 | 63.724 | 63.65 | 62.35 | 20.805 | 8.81 | 7.542 | 8.81 | 16.604 | 16.271 | 16.621 | 8.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 |
| Total Non-Current Liabilities
| 1,196.224 | 1,207.207 | 1,282.385 | 1,302.449 | 1,379.787 | 1,408.901 | 1,376.404 | 1,398.346 | 920.479 | 936.7 | 949.389 | 974.822 | 1,021.492 | 1,038.304 | 1,162.581 | 1,163.664 | 1,200.718 | 1,025.798 | 1,054.367 | 1,191.523 | 1,207.728 | 1,220.894 | 1,422.14 | 1,417.548 | 1,449.675 | 1,337.758 | 1,489.037 | 1,485.038 | 1,473.273 | 1,221.394 | 1,719.324 | 1,634.726 | 2,311.405 | 2,353.543 | 2,586.055 | 2,691.248 | 2,492.026 | 2,307.754 | 2,285.299 | 2,023.215 | 1,833.45 | 1,833.633 | 2,283.828 | 2,036.56 | 1,555.288 | 1,827.883 | 1,501.899 | 1,309.112 | 772.477 | 2,056.339 | 1,629.924 | 1,932.044 | 2,612.738 | 2,840.263 | 3,093.371 | 3,182.663 | 2,610.358 | 2,138.594 | 2,510.333 | 1,973.19 | 1,426.064 | 2,097.146 | 1,929.102 | 1,570.009 | 980.2 | 179.003 | 189.765 | 189.647 | 187.849 | 207.652 | 227.796 | 212.255 | 217.201 | 207.657 | 181.521 | 183.724 | 73.65 | 62.35 | 20.805 | 8.81 | 38.542 | 39.81 | 72.604 | 72.271 | 41.621 | 33.58 | 25 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.573 | 0 | 0 | 2.03 | 2 | 12.301 |
| Total Liabilities
| 2,995.293 | 3,037.178 | 3,365.364 | 4,180.22 | 5,383.945 | 5,546.85 | 5,742.378 | 5,477.715 | 5,615.034 | 5,406.005 | 5,698.231 | 5,028.657 | 5,015.443 | 4,851.306 | 4,812.894 | 4,676.053 | 4,865.169 | 4,696.49 | 4,986.613 | 4,699.216 | 4,857.956 | 5,158.165 | 5,278.448 | 5,050.926 | 4,852.919 | 4,768.89 | 7,891.774 | 7,957.968 | 8,073.704 | 7,245.807 | 7,898.564 | 7,645.548 | 7,111.861 | 7,541.714 | 7,573.071 | 8,662.732 | 8,305.378 | 6,612.045 | 6,836.68 | 5,539.26 | 5,179.023 | 4,942.95 | 4,904.386 | 4,439.547 | 4,185.712 | 4,022.136 | 3,246.243 | 3,167.925 | 3,544.827 | 6,918.899 | 6,819.247 | 7,149.146 | 6,667.587 | 6,434.845 | 6,090.041 | 5,177.985 | 5,233.447 | 4,294.565 | 3,849.277 | 4,611.558 | 4,018.27 | 3,361.706 | 3,186.866 | 2,593.311 | 1,695.896 | 952.92 | 994.219 | 920.057 | 853.78 | 833.63 | 1,024.607 | 1,020.106 | 725.068 | 882.519 | 843.663 | 1,145.412 | 888.783 | 710.274 | 726.825 | 596.391 | 514.16 | 614.822 | 637.088 | 834.044 | 705.23 | 662.484 | 661.684 | 755.088 | 641.177 | 586.592 | 452.351 | 502.979 | 545.65 | 622.147 | 582.226 | 581.314 | 577.836 | 561.138 | 487.486 | 429.773 | 322.666 | 328.888 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 269.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.356 | 0 | 21.757 | 0 | 7.443 | 7.27 | 17.784 | 0 | 0 | 2.736 | 4.026 | 0.107 | 0 | 0 | 8.792 | 12.127 | 0 | 0 | 0 | 0 | 0 | 0 | 14.716 | 8.833 | 4.453 | 0 | 0 | 0 | 0.106 | 2.495 | 2.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,434.252 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 1,250.18 | 957.475 | 957.475 | 957.475 | 957.475 | 957.475 | 957.475 | 957.475 | 957.475 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 748.544 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 467.84 | 292.4 | 272 | 272 | 272 | 272 | 272 |
| Retained Earnings
| -1,675.748 | -1,664.569 | -1,633.536 | -1,626.271 | -1,640.79 | -1,593.073 | -1,146.366 | -1,119.996 | -1,181.258 | -1,157.82 | -1,059.174 | -1,030.674 | -1,067.316 | -1,049.902 | -1,123.995 | -1,120.99 | -1,124.794 | -1,109.892 | -1,374.029 | -1,383.912 | -1,368.937 | -1,281.392 | -648.629 | -626.896 | -632.291 | -613.075 | -893.684 | -826.27 | -786.181 | -651.607 | -561.708 | -516.238 | -378.747 | -253.174 | -352.081 | -349.179 | -336.694 | -383.042 | -545.06 | -586.315 | -654.529 | -568.281 | -554.469 | -556.735 | -504.022 | -546.918 | -485.268 | -515.139 | -636.127 | -685.633 | -266.589 | -98.132 | 93.625 | 203.626 | 363.065 | 299.757 | 304.624 | 244.428 | 243.074 | 201.79 | 161.04 | 147.331 | 96.27 | 90.957 | 78.063 | 95.297 | 134.095 | 133.427 | 79.797 | 112.254 | 53.311 | 44.35 | 65.297 | 40.928 | 30.531 | 10.741 | 65.568 | 45.752 | 49.49 | 34.05 | 96.022 | 92.924 | 84.817 | 70.974 | 37.417 | 107.118 | 123.165 | 90.692 | 55.187 | 34.715 | 125.579 | 102.56 | 78.28 | 69.873 | 151.729 | 106.543 | 64.522 | 62.422 | 5.166 | 55.095 | 5.02 | 60.027 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 5,114.714 | 397.962 | -30.298 | 406.467 | 5,095.211 | 445.998 | 5,075.735 | 380.642 | 4,979.314 | 314.823 | 4,998.496 | 335.541 | 5,048.199 | 399.688 | 5,090.061 | 19.795 | -15.356 | 4.073 | -21.757 | 12.463 | -7.443 | -7.27 | -17.784 | 1.965 | 24.623 | -2.736 | -4.026 | -0.107 | 3.272 | 0.391 | -8.792 | -12.127 | 131.817 | 136.688 | 149.664 | 177.419 | 160.936 | 314.256 | -14.716 | -8.833 | -4.453 | 0.962 | 1.444 | 1.21 | -0.106 | -2.495 | -2.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,100.961 | 5,082.89 | 0 | 5,094.183 | -269.799 | 4,696.22 | 4,878.744 | 4,686.242 | 0 | 5,128.898 | -256.646 | 4,686.242 | -0 | 5,124.545 | 0 | 4,686.242 | -0 | 4,686.242 | -15.356 | 5,128.018 | -278.403 | 5,136.297 | 5,111.477 | 4,678.971 | 5,102.256 | 4,770.12 | 4,970.74 | 4,683.506 | 4,689.471 | 4,686.135 | 4,924.6 | 4,686.242 | 4,680.679 | 4,674.115 | 5,043.437 | 3,217.262 | 3,230.238 | 3,257.992 | 3,233.56 | 3,386.879 | 3,072.624 | 3,123.241 | 3,072.724 | 3,073.818 | 3,074.3 | 3,073.834 | 3,066.608 | 3,067.391 | 3,067.46 | 3,070.103 | 2,865.221 | 1,466.934 | 1,472.017 | 1,470.234 | 1,403.48 | 1,406.476 | 1,402.662 | 1,485.007 | 1,458.959 | 406.5 | 406.604 | 406.604 | 407.634 | 407.634 | 412.654 | 724.884 | 413.758 | 413.758 | 413.758 | 418.948 | 498.204 | 498.962 | 525.708 | 383.084 | 473.829 | 741.143 | 738.405 | 738.405 | 751.382 | 744.03 | 741.936 | 754.847 | 715.173 | 715.232 | 808.728 | 712.258 | 688.559 | 688.596 | 687.691 | 687.115 | 644.407 | 644.446 | 644.506 | 653.936 | 626.74 | 619.785 | 811.475 | 492.762 | 492.881 | 483.601 | 474.36 | 423.959 |
| Total Shareholders Equity
| 4,859.465 | 4,852.573 | 4,915.43 | 4,902.163 | 4,911.96 | 4,943.867 | 5,383.096 | 5,446.496 | 5,328.729 | 5,343.316 | 5,354.392 | 5,404.643 | 5,365.432 | 5,406.134 | 5,358.456 | 5,399.193 | 5,399.52 | 5,468.045 | 5,168.813 | 5,178.358 | 5,167.393 | 5,289.158 | 5,897.1 | 5,923.286 | 5,904.217 | 5,982.935 | 5,511.308 | 5,551.363 | 5,590.163 | 5,728.655 | 5,797.145 | 5,839.734 | 5,968.042 | 6,090.279 | 6,125.608 | 4,118.263 | 4,143.724 | 4,125.13 | 3,938.68 | 4,050.744 | 3,653.559 | 3,745.69 | 3,763.982 | 3,767.263 | 3,820.458 | 3,777.096 | 3,831.413 | 3,799.937 | 3,678.899 | 3,634.65 | 4,052.404 | 2,326.276 | 2,523.117 | 2,631.336 | 2,724.02 | 2,663.707 | 2,664.761 | 2,686.909 | 2,659.507 | 1,356.834 | 1,316.188 | 1,302.479 | 1,252.448 | 1,247.135 | 1,239.261 | 1,256.495 | 1,296.397 | 1,295.729 | 1,242.099 | 1,274.556 | 1,300.059 | 1,291.856 | 1,339.549 | 1,277.701 | 1,252.904 | 1,219.724 | 1,271.813 | 1,251.997 | 1,268.712 | 1,245.92 | 1,305.799 | 1,302.732 | 1,267.829 | 1,254.046 | 1,313.985 | 1,290.178 | 1,279.564 | 1,247.128 | 1,210.718 | 1,189.67 | 1,237.826 | 1,214.846 | 1,190.626 | 1,182.279 | 1,246.309 | 1,194.167 | 1,156.353 | 827.184 | 770.047 | 810.696 | 743.497 | 755.986 |
| Total Equity
| 5,258.808 | 5,247.213 | 5,318.743 | 5,318.779 | 5,331.724 | 5,362.52 | 5,875.156 | 5,951.982 | 5,819.534 | 5,767.749 | 5,792.4 | 5,846.06 | 5,799.029 | 5,853.161 | 5,802.726 | 5,853.473 | 5,863.188 | 5,945.991 | 5,653.668 | 5,674.723 | 5,665.83 | 5,793.319 | 6,377.639 | 6,396.57 | 6,370.128 | 6,697.978 | 6,237.331 | 6,266.719 | 6,341.119 | 5,847.775 | 5,949.57 | 5,990.062 | 6,131.982 | 6,258.786 | 6,273.514 | 4,264.171 | 4,293.159 | 4,187.913 | 3,982.58 | 4,095.65 | 3,698.164 | 3,793.885 | 3,782.251 | 3,794.477 | 3,843.855 | 3,799.699 | 3,845.298 | 3,800.937 | 3,638.946 | 4,227.049 | 4,740.048 | 3,111.835 | 3,404.308 | 3,554.379 | 3,723.602 | 3,690.954 | 3,311.445 | 3,602.845 | 3,590.105 | 2,295.258 | 2,311.942 | 2,283.532 | 2,252.84 | 2,207.719 | 1,493.317 | 1,511.823 | 1,575.577 | 1,574.148 | 1,509.572 | 1,544.322 | 1,591.176 | 1,582.465 | 1,630.322 | 1,570.059 | 1,531.566 | 1,702.577 | 1,758.689 | 1,752.44 | 1,750.492 | 1,772.114 | 1,806.019 | 1,801.328 | 1,749.828 | 1,727.049 | 1,781.966 | 1,764.46 | 1,735.485 | 1,681.057 | 1,664.32 | 1,622.375 | 1,653.519 | 1,613.495 | 1,571.764 | 1,560.158 | 1,615.176 | 1,543.201 | 1,517.394 | 1,112.978 | 1,071.907 | 1,157.992 | 1,001.627 | 977.656 |
| Total Liabilities & Shareholders Equity
| 8,254.1 | 8,284.391 | 8,684.107 | 9,499 | 10,715.669 | 10,909.369 | 11,617.534 | 11,429.697 | 11,434.568 | 11,173.754 | 11,490.63 | 10,874.717 | 10,814.472 | 10,704.467 | 10,615.62 | 10,529.525 | 10,728.357 | 10,642.482 | 10,640.281 | 10,373.939 | 10,523.786 | 10,951.484 | 11,656.087 | 11,447.496 | 11,223.047 | 11,466.868 | 14,129.105 | 14,224.687 | 14,414.823 | 13,093.582 | 13,848.134 | 13,635.61 | 13,243.843 | 13,800.5 | 13,846.585 | 12,926.903 | 12,598.537 | 10,799.958 | 10,819.26 | 9,634.91 | 8,877.187 | 8,736.835 | 8,686.637 | 8,234.024 | 8,029.567 | 7,821.835 | 7,091.542 | 6,968.862 | 7,183.773 | 11,145.948 | 11,559.295 | 10,260.981 | 10,071.894 | 9,989.224 | 9,813.644 | 8,868.939 | 8,544.891 | 7,897.41 | 7,439.382 | 6,906.815 | 6,330.212 | 5,645.238 | 5,439.707 | 4,801.03 | 3,189.213 | 2,464.743 | 2,569.796 | 2,494.205 | 2,363.352 | 2,377.953 | 2,615.783 | 2,602.571 | 2,355.39 | 2,452.579 | 2,375.229 | 2,847.99 | 2,647.472 | 2,462.714 | 2,477.316 | 2,368.505 | 2,320.179 | 2,416.15 | 2,386.916 | 2,561.094 | 2,487.196 | 2,426.944 | 2,397.168 | 2,436.145 | 2,305.497 | 2,208.967 | 2,105.87 | 2,116.474 | 2,117.414 | 2,182.305 | 2,197.403 | 2,124.515 | 2,095.23 | 1,674.116 | 1,559.394 | 1,587.766 | 1,324.293 | 1,306.544 |