Beijing Tiantan Biological Products Co., Ltd.
SSE:600161.SS
19.43 (CNY) • At close June 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,280.717 | 2,685.656 | 4,804.868 | 3,650.211 | 4,748.889 | 2,833.204 | 5,060.308 | 3,748.523 | 4,135.913 | 3,712.89 | 4,213.222 | 4,485.341 | 4,268.246 | 4,329.748 | 4,745.604 | 4,859.595 | 1,857.04 | 1,748.117 | 2,201.345 | 2,237.005 | 1,913.61 | 1,413.353 | 1,640.658 | 1,478.239 | 1,537.892 | 1,249.501 | 1,164.348 | 1,050.331 | 1,001.812 | 1,760.563 | 1,656.659 | 1,668.139 | 619.64 | 660.323 | 579.008 | 619.923 | 522.507 | 563.609 | 568.121 | 510.652 | 743.814 | 953.031 | 1,237.264 | 1,627.222 | 826.326 | 675.072 | 582.262 | 416.506 | 348.632 | 409.254 | 286.945 | 503.979 | 200.846 | 333.948 | 342.323 | 509.9 | 250.202 | 322.372 | 203.917 | 215.732 | 172.664 | 344.629 | 227.562 | 223.347 | 160.373 | 165.008 | 122.045 | 132.546 | 84.149 | 157.445 | 110.548 | 103.075 | 103.76 | 153.19 | 122.222 | 127.577 | 205.176 | 229.691 | 197.667 | 188.765 | 178.411 | 192.213 | 182.683 | 237.185 | 244.512 | 246.127 | 277.419 | 45.775 | 30.093 | 85.126 | 47.991 | 41.29 | 31.471 | 54.209 | 42.928 | 70.948 | 29.569 | 109.092 | 50.371 | 118.572 | 121.862 |
| Short Term Investments
| 143.2 | 143.2 | -65.456 | 1,223.295 | 9,109.898 | 1,721.745 | -144.106 | -132.058 | -70.76 | 1,518.281 | -72.876 | 146.065 | 146.065 | -108.427 | -103.808 | -96.402 | -99.649 | -105.506 | -57.774 | -56.193 | -50.322 | -50.025 | -49.596 | -43.249 | -17.584 | -15.414 | -13.189 | -13.069 | -13.769 | -9.157 | -5.744 | 0 | -38.885 | -39.918 | -40.815 | -41.332 | -42.059 | -42.785 | -2.476 | -2.529 | -2.582 | -2.635 | -1.411 | -1.429 | -1.448 | -1.466 | -1.485 | -1.649 | -1.667 | -1.686 | -1.718 | -1.749 | -1.781 | -1.618 | -1.65 | -1.747 | -1.843 | -1.94 | -2.282 | -2.63 | -2.978 | -3.55 | -2.423 | -2.52 | -2.616 | -2.713 | -0.326 | -0.651 | -0.977 | -1.303 | 0 | 0 | 0 | 3.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 50 | 0 | 0 |
| Cash and Short Term Investments
| 2,280.717 | 2,685.656 | 4,804.868 | 4,873.506 | 4,748.889 | 4,554.949 | 5,060.308 | 3,748.523 | 4,135.913 | 3,712.89 | 4,213.222 | 4,485.341 | 4,268.246 | 4,329.748 | 4,745.604 | 4,859.595 | 1,857.04 | 1,748.117 | 2,201.345 | 2,237.005 | 1,913.61 | 1,413.353 | 1,640.658 | 1,478.239 | 1,537.892 | 1,249.501 | 1,164.348 | 1,050.331 | 1,001.812 | 1,760.563 | 1,656.659 | 1,668.139 | 619.64 | 660.323 | 579.008 | 619.923 | 522.507 | 563.609 | 568.121 | 510.652 | 743.814 | 953.031 | 1,237.264 | 1,627.222 | 826.326 | 675.072 | 582.262 | 416.506 | 348.632 | 409.254 | 286.945 | 503.979 | 200.846 | 333.948 | 342.323 | 509.9 | 250.202 | 322.372 | 203.917 | 215.732 | 172.664 | 344.629 | 227.562 | 223.347 | 160.373 | 165.008 | 122.045 | 132.546 | 84.149 | 157.445 | 110.548 | 103.075 | 103.76 | 153.19 | 122.222 | 127.577 | 205.176 | 229.691 | 197.667 | 188.765 | 178.411 | 192.213 | 182.683 | 237.185 | 244.512 | 246.127 | 277.419 | 45.775 | 30.093 | 85.126 | 47.991 | 41.29 | 31.471 | 54.209 | 42.928 | 70.948 | 54.569 | 109.092 | 100.371 | 118.572 | 121.862 |
| Net Receivables
| 1,723.599 | 1,134.168 | 282.725 | 119.446 | 109.579 | 0 | 487.976 | 911.953 | 1,116.233 | 1,200.945 | 943.497 | 886.482 | 959.508 | 1,027.289 | 873.267 | 819.376 | 721.767 | 695.587 | 723.809 | 494.706 | 483.886 | 636.472 | 707.383 | 544.702 | 404.206 | 437.599 | 423.725 | 356.526 | 422.718 | 225.222 | 113.404 | 42.426 | 333.081 | 264.531 | 289.445 | 251.972 | 233.823 | 211.318 | 309.743 | 346.481 | 312.235 | 266.6 | 409.793 | 495.383 | 466.065 | 348.686 | 451.881 | 506.876 | 405.07 | 307.819 | 501.451 | 471.822 | 437.086 | 284.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.46 | 0 | 0 | 0.105 | 0.281 | 0.044 | 0.106 | 3.125 | 0 |
| Inventory
| 3,990.385 | 3,869.072 | 3,408.196 | 3,138.286 | 3,078.356 | 2,844.499 | 2,478.32 | 2,318.903 | 2,280.679 | 2,332.002 | 2,387.993 | 2,313.128 | 2,317.529 | 2,144.147 | 2,269.093 | 2,230.984 | 2,221.308 | 2,171.912 | 1,974.366 | 1,997.513 | 1,893.555 | 1,949.456 | 1,770.43 | 1,788.286 | 1,772.991 | 1,708.982 | 1,739.568 | 1,744.097 | 1,684.619 | 899.807 | 878.516 | 825.58 | 1,059.326 | 999.978 | 1,086.398 | 1,010.985 | 992.144 | 944.348 | 820.044 | 872.112 | 869.629 | 814.324 | 711.707 | 749.101 | 857.595 | 878.688 | 863.98 | 849.71 | 814.942 | 771.347 | 668.029 | 614.07 | 586.932 | 562.009 | 570.067 | 587.571 | 542.588 | 519.066 | 535.432 | 530.414 | 509.216 | 484.179 | 299.591 | 283.197 | 287.583 | 266.761 | 249.413 | 249.17 | 262.421 | 249.004 | 253.444 | 256.121 | 239.937 | 216.129 | 183.84 | 169.106 | 154.408 | 130.502 | 119.602 | 110.41 | 133.82 | 129.302 | 145.053 | 135.551 | 138.64 | 137.519 | 118.12 | 112.642 | 129.013 | 118.066 | 108.202 | 112.12 | 122.361 | 122.171 | 115.079 | 102.888 | 96.341 | 101.801 | 86.571 | 74.403 | 69.385 |
| Other Current Assets
| 59.563 | 33.404 | 46.358 | 97.941 | 78.889 | 169.737 | 97.31 | 55.531 | 93.46 | 24.875 | 89.536 | 79.035 | 62.028 | 44.543 | 66.706 | 54.153 | 46.859 | 40.572 | 50.815 | 43.19 | 49.473 | 47.073 | 54.624 | 50.295 | 32.614 | 36.802 | 59.021 | 55.615 | 63.041 | 322.238 | 29.465 | 36.259 | 86.16 | 77.717 | 93.373 | 61.402 | 61.684 | 38.678 | 405.98 | 42.69 | 65.505 | 45.873 | 82.496 | 61.715 | 66.6 | 59.215 | 88.306 | 48.991 | 123.279 | 107.082 | 510.4 | 473.878 | 438.686 | 290.562 | 433.1 | 328.151 | 309.987 | 270.622 | 393.855 | 334.683 | 288.825 | 228.843 | 276.358 | 275.279 | 271.146 | 209.857 | 351.006 | 288.278 | 235.435 | 136.235 | 188.714 | 160.753 | 187.95 | 147.759 | 137.266 | 186.96 | 105.499 | 85.341 | 132.14 | 117.341 | 90.603 | 60.721 | 98.135 | 103.552 | 79.949 | 73.788 | 81.818 | 69.291 | 55.383 | 52.638 | 62.859 | 59.741 | 70.075 | 44.629 | 74.994 | 62.522 | 60.651 | 48.378 | 71.666 | 59.844 | 52.577 |
| Total Current Assets
| 8,054.263 | 7,722.3 | 8,542.147 | 8,229.179 | 8,015.712 | 7,569.186 | 8,123.914 | 7,034.91 | 7,626.285 | 7,270.712 | 7,634.247 | 7,763.985 | 7,607.31 | 7,545.726 | 7,954.67 | 7,964.108 | 4,846.974 | 4,656.188 | 4,950.335 | 4,772.414 | 4,340.524 | 4,046.354 | 4,173.094 | 3,861.522 | 3,747.702 | 3,432.884 | 3,386.662 | 3,206.57 | 3,172.19 | 2,900.376 | 2,665.872 | 2,558.668 | 2,098.207 | 2,001.677 | 2,048.224 | 1,944.283 | 1,802.274 | 1,757.953 | 1,794.145 | 1,771.935 | 1,991.183 | 2,079.828 | 2,441.26 | 2,933.421 | 2,216.585 | 1,948.973 | 1,986.43 | 1,811.941 | 1,669.059 | 1,579.586 | 1,465.374 | 1,591.927 | 1,226.464 | 1,186.518 | 1,345.49 | 1,425.621 | 1,102.776 | 1,105.698 | 1,133.204 | 1,080.83 | 970.705 | 1,057.651 | 803.512 | 781.824 | 719.101 | 609.671 | 722.464 | 669.994 | 582.005 | 542.683 | 552.706 | 519.949 | 531.647 | 517.079 | 443.328 | 483.643 | 465.083 | 445.534 | 449.409 | 416.517 | 402.834 | 382.236 | 425.87 | 476.288 | 463.101 | 457.434 | 477.357 | 227.708 | 214.49 | 255.83 | 219.053 | 213.151 | 223.907 | 221.01 | 233 | 236.462 | 211.841 | 259.315 | 258.712 | 255.944 | 243.824 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 5,897.952 | 5,847.573 | 5,223.013 | 5,255.206 | 5,023.902 | 5,004.296 | 4,634.027 | 4,418.773 | 4,249.912 | 4,054.581 | 3,728.09 | 3,045.355 | 2,823.459 | 2,630.596 | 2,428.337 | 2,215.665 | 2,156.703 | 1,999.644 | 1,859.656 | 1,713.01 | 1,626.268 | 1,560.018 | 1,187.422 | 1,052.883 | 1,023.315 | 986.874 | 923.536 | 916.172 | 921.097 | 446.241 | 446.164 | 431.253 | 3,364.851 | 3,351.533 | 3,356.776 | 3,391.4 | 3,419.718 | 3,461.108 | 3,559.769 | 3,561.095 | 3,556.718 | 3,406.204 | 3,392.541 | 3,344.965 | 3,256.703 | 3,213.265 | 3,002.159 | 2,916.779 | 2,842.771 | 2,815.295 | 1,951.524 | 1,849.554 | 1,556.128 | 1,521.529 | 1,333.388 | 1,193.23 | 1,036.72 | 964.157 | 847.324 | 830.724 | 785.591 | 782.248 | 471.017 | 446.834 | 440.341 | 438.203 | 394.921 | 395.867 | 382.38 | 387.316 | 359.384 | 363.812 | 370.086 | 367.244 | 326.501 | 313.837 | 303.59 | 305.843 | 290.458 | 294.627 | 298.083 | 303.613 | 266.828 | 256.781 | 255.588 | 254.171 | 252.906 | 219.1 | 221.134 | 223.012 | 224.677 | 220.552 | 213.435 | 210.548 | 191.078 | 188.081 | 183.924 | 170.426 | 132.164 | 122.4 | 113.433 |
| Goodwill
| 572.147 | 572.147 | 173.925 | 173.925 | 173.925 | 173.925 | 173.925 | 173.925 | 173.925 | 173.925 | 169.999 | 127.934 | 127.934 | 127.934 | 127.934 | 127.934 | 132.378 | 115.012 | 115.012 | 115.012 | 115.012 | 115.012 | 115.012 | 102.939 | 102.939 | 95.526 | 95.526 | 95.526 | 95.553 | 93.987 | 93.987 | 93.987 | 0 | 93.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,321.601 | 1,307.797 | 1,126.855 | 1,096.338 | 1,061.096 | 1,050.473 | 1,041.443 | 1,013.145 | 981.772 | 929.945 | 806.965 | 760.205 | 724.39 | 701.071 | 547.817 | 498.632 | 453.663 | 393.677 | 392.711 | 368.027 | 334.307 | 330.86 | 327.419 | 316.319 | 312.273 | 287.07 | 249.456 | 254.901 | 251.452 | 125.072 | 127.015 | 129.327 | 196.835 | 188.317 | 189.933 | 191.928 | 190.054 | 192.003 | 202.883 | 201.38 | 202.59 | 204.372 | 204.689 | 206.214 | 207.767 | 209.581 | 209.5 | 211.265 | 211.99 | 213.559 | 208.025 | 209.818 | 211.268 | 212.548 | 214.267 | 215.472 | 216.178 | 217.741 | 216.883 | 138.994 | 140.197 | 141.424 | 13.642 | 13.739 | 15.979 | 16.313 | 16.485 | 16.818 | 17.158 | 17.737 | 19.257 | 21.046 | 13.121 | 12.812 | 9.983 | 12.209 | 14.497 | 16.786 | 19.074 | 21.363 | 23.651 | 25.94 | 28.228 | 30.516 | 32.805 | 35.093 | 9.454 | 9.921 | 10.388 | 10.855 | 9.804 | 13.194 | 13.368 | 13.739 | 3.921 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 1,893.748 | 1,879.944 | 1,300.779 | 1,270.262 | 1,235.02 | 1,224.398 | 1,215.368 | 1,187.069 | 1,155.697 | 1,103.87 | 976.964 | 888.139 | 852.324 | 829.006 | 675.752 | 626.566 | 586.041 | 508.689 | 507.723 | 483.039 | 449.319 | 445.872 | 442.432 | 419.258 | 415.212 | 382.595 | 344.981 | 350.427 | 347.004 | 219.06 | 221.002 | 223.314 | 196.835 | 188.317 | 189.933 | 191.928 | 190.054 | 192.003 | 202.883 | 201.38 | 202.59 | 204.372 | 204.689 | 206.214 | 207.767 | 209.581 | 209.5 | 211.265 | 211.99 | 213.559 | 208.025 | 209.818 | 211.268 | 212.548 | 214.267 | 215.472 | 216.178 | 217.741 | 216.883 | 138.994 | 140.197 | 141.424 | 13.642 | 13.739 | 15.979 | 16.313 | 16.485 | 16.818 | 17.158 | 17.737 | 19.257 | 21.046 | 13.121 | 12.812 | 9.983 | 12.209 | 14.497 | 16.786 | 19.074 | 21.363 | 23.651 | 25.94 | 28.228 | 30.516 | 32.805 | 35.093 | 9.454 | 9.921 | 10.388 | 10.855 | 9.804 | 13.194 | 13.368 | 13.739 | 3.921 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0 | 208.656 | 209.733 | 213.674 | 214.751 | 290.171 | 278.123 | 216.824 | 217.883 | 218.941 | 0 | 0 | 254.492 | 234.872 | 212.467 | 215.714 | 227.099 | 179.367 | 177.786 | 156.915 | 156.618 | 138.324 | 124.177 | 98.512 | 97.253 | 95.028 | 74.908 | 70.4 | 83.113 | 79.7 | 73.956 | 112.841 | 85.874 | 86.77 | 87.288 | 88.014 | 88.741 | 48.431 | 48.484 | 48.537 | 48.59 | 47.366 | 47.385 | 47.403 | 48.022 | 48.04 | 48.205 | 48.223 | 48.242 | 61.449 | 61.481 | 61.513 | 61.35 | 61.382 | 61.478 | 61.575 | 61.672 | 64.178 | 65.608 | 66.342 | 67.049 | 60.127 | 60.553 | 49.903 | 50.338 | 48.241 | 48.686 | 22.171 | 22.564 | 21.266 | 21.271 | 12.945 | 9.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.95 | 0 | 0 | 0 | 0 |
| Tax Assets
| 43.007 | 41.774 | 43.348 | 60.047 | 54.515 | 46.739 | 88.113 | 78.64 | 73.199 | 72.229 | 73.047 | 72.633 | 67.038 | 67.011 | 70.675 | 76.215 | 75.863 | 63.112 | 55.045 | 60.082 | 58.194 | 53.787 | 32.546 | 31.262 | 32.325 | 24.405 | 6.951 | 7.293 | 6.152 | 3.763 | 0.082 | -73.956 | 14.637 | 12.343 | 2.477 | 2.477 | 2.719 | 2.792 | 5.382 | 6.214 | 8.055 | 8.684 | 21.966 | 23.055 | 23.392 | 22.105 | 18.184 | 19.574 | 20.613 | 19.909 | 16.353 | 17.643 | 13.416 | 14.567 | 4.317 | 3.995 | 4.18 | 3.108 | 5.215 | 5.156 | 4.146 | 3.928 | 2.796 | 2.9 | 3.012 | 1.903 | 6.228 | 5.367 | 3.697 | 3.41 | 4.188 | 3.947 | 3.64 | 3.242 | 0 | 0 | 0 | 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 Assets
| 346.373 | 377.932 | 235.677 | 114.951 | 249.008 | 128.688 | 245.196 | 883.73 | 191.004 | 221.435 | 280.771 | 492.162 | 500.752 | 250.801 | 251.194 | 192.531 | 105.723 | 86.319 | 55.952 | 60.207 | 67.403 | 51.763 | 220.05 | 232.779 | 193.449 | 142.958 | 145.011 | 115.471 | 96.35 | 13.194 | 31.214 | 104.676 | 149.199 | 143.487 | 138.327 | 131.548 | 125.335 | 129.329 | 195.761 | 175.415 | 195.93 | 267.77 | 268.86 | 242.635 | 304.18 | 192.592 | 239.174 | 208.897 | 215.264 | 129.461 | 338.763 | 273.37 | 282.206 | 227.528 | 76.702 | 76.702 | 76.702 | 95.718 | 79.397 | 79.397 | 108.72 | 108.72 | 92.4 | 92.4 | 92.4 | 79.9 | 79.9 | 79.9 | 79.9 | 121.2 | 94.9 | 94.9 | 94.9 | 154.465 | 142.74 | 84.6 | 80.6 | 80.6 | 49.183 | 49.684 | 50.193 | 50.705 | 37.021 | 37.529 | 31.235 | 12.25 | 13.503 | 14.016 | 15.025 | 15.073 | 16.434 | 16.546 | 17.923 | 18.024 | 20.958 | 21.441 | 25.006 | 9.806 | 0.007 | 0 | 0 |
| Total Non-Current Assets
| 8,181.081 | 8,147.222 | 7,011.474 | 6,910.199 | 6,776.12 | 6,618.871 | 6,472.874 | 6,846.335 | 5,886.635 | 5,669.998 | 5,277.812 | 4,498.288 | 4,243.572 | 4,031.906 | 3,660.83 | 3,323.444 | 3,140.044 | 2,884.863 | 2,657.744 | 2,494.125 | 2,358.098 | 2,268.058 | 2,020.774 | 1,860.358 | 1,762.813 | 1,634.086 | 1,515.507 | 1,464.271 | 1,441.003 | 765.37 | 778.162 | 759.243 | 3,838.363 | 3,781.555 | 3,774.283 | 3,804.641 | 3,825.84 | 3,873.973 | 4,012.227 | 3,992.588 | 4,011.829 | 3,935.621 | 3,935.423 | 3,864.255 | 3,839.446 | 3,685.566 | 3,517.057 | 3,404.72 | 3,338.861 | 3,226.465 | 2,576.114 | 2,411.866 | 2,124.531 | 2,037.523 | 1,690.057 | 1,550.878 | 1,395.355 | 1,342.396 | 1,212.996 | 1,119.88 | 1,104.996 | 1,103.37 | 639.981 | 616.426 | 601.635 | 586.657 | 545.775 | 546.637 | 505.306 | 552.228 | 498.996 | 504.976 | 494.691 | 547.474 | 479.224 | 410.646 | 398.687 | 403.229 | 358.716 | 365.673 | 371.928 | 380.257 | 332.077 | 324.827 | 319.628 | 301.514 | 275.863 | 243.038 | 246.547 | 248.94 | 250.915 | 250.292 | 244.725 | 242.311 | 215.957 | 209.522 | 205.98 | 180.232 | 132.171 | 122.4 | 113.433 |
| Total Assets
| 16,235.344 | 15,869.522 | 15,553.621 | 15,139.378 | 14,791.832 | 14,188.057 | 14,596.788 | 13,881.244 | 13,512.92 | 12,940.709 | 12,912.06 | 12,262.274 | 11,850.882 | 11,577.632 | 11,615.5 | 11,287.552 | 7,987.018 | 7,541.052 | 7,608.079 | 7,266.539 | 6,698.622 | 6,314.412 | 6,193.868 | 5,721.88 | 5,510.515 | 5,066.971 | 4,902.169 | 4,670.841 | 4,613.193 | 3,665.745 | 3,444.033 | 3,317.911 | 5,936.57 | 5,783.232 | 5,822.507 | 5,748.924 | 5,628.114 | 5,631.926 | 5,806.372 | 5,764.523 | 6,003.012 | 6,015.448 | 6,376.683 | 6,797.676 | 6,056.031 | 5,634.539 | 5,503.488 | 5,216.661 | 5,007.92 | 4,806.051 | 4,041.488 | 4,003.793 | 3,350.995 | 3,224.041 | 3,035.547 | 2,976.499 | 2,498.131 | 2,448.094 | 2,346.201 | 2,200.71 | 2,075.7 | 2,161.02 | 1,443.493 | 1,398.25 | 1,320.736 | 1,196.329 | 1,268.239 | 1,216.631 | 1,087.311 | 1,094.911 | 1,051.702 | 1,024.925 | 1,026.338 | 1,064.553 | 922.552 | 894.289 | 863.77 | 848.763 | 808.125 | 782.191 | 774.761 | 762.493 | 757.947 | 801.115 | 782.729 | 758.948 | 753.22 | 470.746 | 461.037 | 504.77 | 469.967 | 463.444 | 468.633 | 463.321 | 448.957 | 445.984 | 417.821 | 439.547 | 390.883 | 378.344 | 357.257 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 102.119 | 81.455 | 94.153 | 73.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.897 | 56.214 | 88.508 | 0 | 0 | 24.291 | 0 | 28.988 | 0 | 126.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 34.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.988 | 129.094 | 0 | 0 | 108.153 | 118.01 | 0 | 340.777 | 326.375 | 200.114 | 280.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 210 | 190 | 0 | 0 | 420 | 522.791 | 673.612 | 610.968 | 578.68 | 330 | 287.9 | 808.194 | 85 | 1,569.651 | 408 | 1,731.72 | 690.807 | 670.044 | 300 | 612.799 | 572.206 | 430 | 550 | 459.5 | 499.5 | 400 | 480 | 680 | 490 | 520 | 530 | 490 | 440 | 420 | 270 | 220 | 220 | 160 | 230 | 260 | 180 | 140 | 150 | 150 | 130 | 130 | 50 | 50 | 0 | 0 | 10 | 15 | 15 | 15 | 35 | 80 | 80 | 80 | 114.2 | 114.2 | 114.2 | 134.2 | 114.2 | 114.2 | 114.2 | 114.2 | 114.2 | 84.2 | 84.2 | 84.2 | 74.2 | 74.2 | 74.2 |
| Tax Payables
| 125.943 | 222.242 | 121.737 | 126.026 | 125.503 | 61.846 | 143.659 | 132.24 | 107.994 | 137.428 | 99.598 | 97.315 | 54.874 | 108.359 | 71.983 | 65.784 | 63.72 | 85.527 | 81.124 | 49.503 | 41.686 | 78.186 | 63.726 | 48.493 | 46.451 | 87.229 | 58.408 | 43.981 | 49.309 | 46.813 | 28.534 | 57.699 | 53.803 | 64.149 | 68.171 | 50.923 | 71.163 | 65.208 | 53.473 | 38.88 | 46.685 | 45.916 | 70.575 | 73.787 | 83.217 | 146.534 | 135.508 | 144.535 | 169.073 | 157.243 | 55.239 | 48.645 | 36.025 | 43.002 | 45.063 | 33.089 | 47.908 | 33.497 | 24.924 | 32.614 | 46.817 | 56.946 | 7.591 | 17.629 | 26.267 | 11.552 | 37.15 | 25.684 | 19.095 | 21.463 | 17.95 | 9.342 | 23.005 | 19.812 | 18.137 | 16.04 | 20.952 | 14.798 | 13.303 | 10.949 | 10.451 | 6.386 | 7.658 | 7.351 | 5.509 | 7.54 | 6.388 | 6.111 | 3.447 | 4.859 | 5.834 | 4.009 | 2.728 | 0.558 | 4.459 | 5.15 | 3.972 | 3.299 | 2.977 | 4.172 | 2.492 |
| Deferred Revenue
| 0 | 0 | 0 | 493.036 | 477.841 | 357.258 | 1,581.272 | 1,229.364 | 369.761 | 292.717 | 286.473 | 0 | 0 | 604.888 | 853.275 | 821.95 | 700.8 | 561.108 | 810.642 | 718.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251.705 | 177.971 | 48.109 | 0 | 0 | 452.694 | 476.386 | 517.844 | 538.201 | 573.352 | 615.578 | 804.461 | 824.052 | 765.907 | 763.93 | 783.95 | 782.387 | 796.94 | 890.295 | 867.698 | 875.506 | 988.661 | 929.535 | 221.61 | 298.239 | 138.927 | 227.037 | 127.527 | 167.197 | 175.911 | 183.721 | 350.882 | 320.749 | 330.846 | 452.198 | 64.892 | 74.531 | 90.966 | 53.68 | 123.21 | 54.03 | 50.846 | 52.287 | 64.1 | 68.771 | 55.804 | 64.673 | 109.829 | 52.52 | 0 | 0 | 47.569 | 46.372 | 72.066 | 29.582 | 44.633 | 26.672 | 35.884 | 35.277 | 25.233 | 19.459 | 17.975 | 41.588 | 32.077 | 39.217 | 39.493 | 41.81 | 13.899 | 68.603 | 25.331 | 68.573 | 22.032 | 16.185 | 0 |
| Other Current Liabilities
| 857.488 | 816.649 | 1,335.487 | 1,375.964 | 1,323.771 | 1,217.774 | 142.998 | 1,021.762 | 887.515 | 614.215 | 924.316 | 1,057.601 | 853.143 | 377.759 | 533.94 | 607.725 | 437.258 | 342.143 | 624.431 | 428.157 | 596.934 | 573.755 | 661.545 | 550.787 | 471.046 | 338.962 | 472.991 | 517.779 | 163.288 | 341.316 | 174.297 | 102.718 | 819.506 | 451.059 | 656.952 | 185.584 | 787.577 | 1,027.721 | 989.989 | 153.428 | 2,343.912 | 935.403 | 2,265.536 | 909.893 | 170.354 | 1,032.342 | 1,458.414 | 945.018 | 1,011.172 | 1,024.05 | 354.54 | 495.924 | 398.941 | 503.559 | 195.765 | 263.534 | 231.53 | 276.864 | 392.212 | 404.188 | 424.262 | 575.922 | 173.38 | 155.735 | 124.239 | 281.935 | 129.136 | 79.149 | 62.628 | 70.34 | 85.497 | 102.397 | 81.578 | 97.653 | 123.694 | 71.065 | 60.868 | 78.273 | 78.361 | 70.872 | 86.968 | 62.518 | 53.507 | 51.504 | 60.543 | 71.703 | 36.993 | 32.342 | 45.537 | 76.667 | 47.279 | 50.287 | 48.234 | 58.88 | 24.849 | 77.423 | 26.26 | 72.382 | 22.881 | 27.553 | 14.622 |
| Total Current Liabilities
| 1,120.502 | 1,120.345 | 1,551.378 | 1,575.534 | 1,449.275 | 1,279.62 | 1,867.929 | 1,472.753 | 1,365.27 | 1,157.348 | 1,439.481 | 1,154.916 | 908.017 | 809.578 | 1,050.3 | 1,020.948 | 1,121.802 | 939.36 | 1,143.41 | 1,065.417 | 638.62 | 651.941 | 725.271 | 599.28 | 580.394 | 482.405 | 619.908 | 611.76 | 600.568 | 274.322 | 202.831 | 189.405 | 1,293.309 | 1,194.989 | 1,398.735 | 1,385.675 | 1,437.419 | 1,422.929 | 1,331.362 | 1,824.554 | 2,475.597 | 2,550.97 | 2,744.111 | 2,715.401 | 1,741.318 | 1,848.919 | 1,893.922 | 1,702.352 | 1,752.451 | 1,611.293 | 959.779 | 1,004.069 | 934.466 | 946.561 | 720.827 | 976.623 | 769.438 | 823.998 | 947.136 | 926.802 | 911.079 | 1,052.868 | 450.971 | 393.364 | 370.506 | 283.125 | 396.286 | 364.834 | 261.723 | 231.802 | 253.447 | 261.739 | 234.583 | 247.465 | 191.831 | 137.105 | 81.82 | 93.071 | 101.664 | 96.821 | 112.419 | 83.904 | 96.165 | 138.856 | 146.052 | 159.244 | 157.581 | 152.653 | 163.183 | 215.726 | 167.312 | 168.496 | 165.162 | 173.637 | 143.508 | 166.773 | 114.432 | 159.881 | 100.058 | 105.925 | 91.314 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 78.564 | 44.855 | 28.008 | 29.678 | 27.51 | 24.415 | 112.797 | 221.34 | 285.525 | 279.366 | 329.965 | 328.539 | 382.65 | 384.265 | 440.949 | 440.846 | 500.498 | 474.594 | 520.767 | 520.774 | 600.874 | 400.599 | 400 | 324.764 | 324.764 | 231.134 | 0 | 0 | 0 | 200 | 200 | 200 | 1,807.401 | 1,918.279 | 1,858.018 | 1,906.496 | 1,750.5 | 1,779.505 | 2,024.685 | 1,517.584 | 1,077.15 | 1,044.452 | 1,043.447 | 1,531.18 | 1,872.92 | 1,459.221 | 1,358.115 | 1,390.257 | 1,300 | 1,300 | 1,300 | 1,300 | 759.529 | 707.754 | 721.628 | 518.529 | 384.573 | 360.196 | 68.761 | 50.255 | 0 | 30 | 60 | 60 | 60 | 60 | 70 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.62 | 21.62 |
| Deferred Revenue Non-Current
| 105.405 | 107.442 | 97.192 | 97.315 | 98.638 | 99.561 | 98.584 | 100.071 | 101.345 | 101.904 | 96.388 | 95.681 | 92.94 | 92.686 | 84.233 | 84.216 | 80.776 | 80.826 | 80.75 | 70.658 | 70.601 | 73.55 | 70.913 | 50.767 | 50.996 | 1.224 | 1.452 | 1.681 | 1.909 | 2.137 | 2.477 | 2.751 | 75.339 | 78.335 | 53.912 | 49.232 | 41.467 | 43.285 | 52.362 | 51.599 | 41.787 | 44.347 | 0 | 0 | 0 | 39.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.151 | 62.441 | 27.203 | 27.839 | 28.672 | 28.851 | 33.957 | 34.825 | 41.353 | 41.647 | 28.686 | 20.229 | 20.754 | 20.136 | 22.165 | 22.825 | 21.35 | 11.152 | 8.972 | 9.907 | 9.363 | 9.69 | 9.349 | 8.315 | 8.524 | 3.229 | 3.439 | 4.083 | 5.437 | 2.756 | 2.893 | 3.03 | 44.245 | 3.307 | 36.775 | 36.773 | 36.773 | 36.773 | 28.523 | 28.531 | 28.531 | 28.531 | 0 | 0 | 0 | -39.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.24 | 1.24 | 1.24 | 98.555 | 1.24 | 100.801 | 4.105 | 104.175 | 4.105 | 106.008 | 4.105 | 4.105 | 4.105 | 96.791 | 4.165 | 4.165 | 4.165 | 4.165 | 4.135 | 4.135 | 3.992 | 1.271 | 2.541 | 2.541 | 2.541 | 2.886 | 2.481 | 4.161 | 2.481 | 2.241 | 2.239 | 2.239 | 122.735 | 159.388 | 167.107 | 113.195 | 113.195 | 113.195 | 113.195 | 96.874 | 129.516 | 173.863 | 181.258 | 160.243 | 150.918 | 150.075 | 125.85 | 130.713 | 126.806 | 117.606 | 0 | 118.228 | 123.818 | 123.577 | 117.444 | 168.784 | 117.304 | 121.744 | 115.076 | 112.827 | 133.628 | 129.018 | 111.405 | 110.115 | 108.998 | 96.228 | 98.014 | 96.234 | 96.234 | 137.534 | 109.084 | 108.734 | 108.712 | 108.734 | 89.6 | 86.6 | 86.6 | 86.6 | 47.8 | 45.8 | 45.8 | 41.8 | 27.5 | 27.5 | 19.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 244.36 | 215.978 | 153.643 | 58.757 | 156.06 | 54.506 | 249.443 | 360.34 | 432.328 | 427.022 | 459.144 | 448.553 | 500.448 | 501.191 | 551.512 | 552.052 | 606.789 | 570.737 | 614.624 | 605.475 | 684.83 | 485.109 | 482.803 | 386.387 | 386.824 | 237.782 | 7.372 | 8.245 | 9.826 | 207.134 | 207.61 | 208.021 | 2,093.965 | 2,147.279 | 2,061.9 | 2,105.697 | 1,941.935 | 1,972.758 | 2,218.764 | 1,694.588 | 1,276.984 | 1,246.846 | 1,224.705 | 1,691.423 | 2,023.839 | 1,609.295 | 1,483.966 | 1,520.971 | 1,426.806 | 1,417.606 | 1,450.375 | 1,418.228 | 883.347 | 831.332 | 839.072 | 687.313 | 501.876 | 481.94 | 183.837 | 163.082 | 133.628 | 159.018 | 171.405 | 170.115 | 168.998 | 156.228 | 168.014 | 136.234 | 96.234 | 137.534 | 109.084 | 108.734 | 108.712 | 108.734 | 89.6 | 86.6 | 86.6 | 86.6 | 47.8 | 45.8 | 45.8 | 41.8 | 27.5 | 27.5 | 19.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.62 | 21.62 |
| Total Liabilities
| 1,364.862 | 1,336.324 | 1,705.021 | 1,634.291 | 1,605.335 | 1,334.126 | 2,117.372 | 1,833.094 | 1,797.598 | 1,584.37 | 1,898.625 | 1,603.47 | 1,408.465 | 1,310.769 | 1,601.812 | 1,573 | 1,728.591 | 1,510.097 | 1,758.034 | 1,670.892 | 1,323.45 | 1,137.05 | 1,208.074 | 985.668 | 967.218 | 720.187 | 627.28 | 620.004 | 610.394 | 481.456 | 410.441 | 397.426 | 3,387.274 | 3,342.268 | 3,460.634 | 3,491.372 | 3,379.354 | 3,395.687 | 3,550.127 | 3,519.142 | 3,752.581 | 3,797.816 | 3,968.816 | 4,406.824 | 3,765.157 | 3,458.214 | 3,377.887 | 3,223.323 | 3,179.258 | 3,028.9 | 2,410.153 | 2,422.297 | 1,817.813 | 1,777.893 | 1,559.899 | 1,663.936 | 1,271.314 | 1,305.938 | 1,130.973 | 1,089.884 | 1,044.707 | 1,211.887 | 622.376 | 563.479 | 539.505 | 439.354 | 564.3 | 501.068 | 357.957 | 369.336 | 362.531 | 370.473 | 343.295 | 356.199 | 281.431 | 223.705 | 168.42 | 179.671 | 149.464 | 142.621 | 158.219 | 125.704 | 123.665 | 166.356 | 165.552 | 159.244 | 157.581 | 152.653 | 163.183 | 215.726 | 167.312 | 168.496 | 165.162 | 173.637 | 143.508 | 166.773 | 114.432 | 159.881 | 100.058 | 112.545 | 112.934 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0.097 | 0.097 | 0.097 | 0.097 | 0.153 | 0.153 | 0.153 | 0.153 | 0.118 | 0.118 | 0.118 | 0.118 | 0.054 | 0.054 | 10.969 | 10.969 | 12.286 | 12.286 | 12.286 | 12.286 | 2.914 | 2.914 | 2.914 | 2.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,977.371 | 1,977.371 | 1,977.371 | 1,977.371 | 1,647.81 | 1,647.81 | 1,647.81 | 1,647.81 | 1,647.81 | 1,647.81 | 1,647.81 | 1,647.81 | 1,373.175 | 1,373.175 | 1,373.175 | 1,373.175 | 1,254.44 | 1,254.44 | 1,254.44 | 1,045.367 | 1,045.367 | 1,045.367 | 1,045.367 | 1,045.367 | 871.139 | 871.139 | 871.139 | 871.139 | 670.107 | 670.107 | 670.107 | 670.107 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 515.467 | 488.25 | 488.25 | 488.25 | 488.25 | 488.25 | 488.25 | 488.25 | 488.25 | 488.25 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 325.5 | 217 | 217 | 217 | 217 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 120 | 120 |
| Retained Earnings
| 6,654.66 | 6,410.514 | 5,939.157 | 5,613.525 | 5,437.151 | 5,120.477 | 4,900.976 | 4,580.375 | 4,357.875 | 4,095.966 | 3,821.608 | 3,605.704 | 3,483.243 | 3,358.067 | 3,159.189 | 2,937.996 | 2,890.149 | 2,738.427 | 2,598.158 | 2,654.026 | 2,502.197 | 2,370.337 | 2,227.045 | 2,053.813 | 2,109.447 | 1,977.951 | 1,930.709 | 1,774.386 | 1,979.303 | 1,973.456 | 1,928.535 | 1,828.001 | 1,477.934 | 1,378.353 | 1,313.471 | 1,226.503 | 1,128.899 | 1,129.575 | 1,159.865 | 1,174.508 | 1,131.696 | 1,119.598 | 1,323.655 | 1,333.985 | 1,199.771 | 1,104.956 | 1,098.624 | 985.168 | 857.437 | 761.251 | 653.46 | 616.85 | 592.875 | 521.547 | 522.874 | 427.878 | 423.431 | 358.348 | 396.168 | 344.381 | 286.485 | 214.581 | 162.828 | 179.186 | 141.117 | 102.983 | 74.932 | 86.929 | 116.878 | 101.059 | 86.927 | 56.758 | 87.173 | 58.576 | 50.068 | 79.616 | 111.098 | 84.816 | 90.477 | 71.458 | 48.429 | 68.68 | 69.07 | 69.548 | 58.978 | 41.508 | 46.203 | 35.975 | 15.82 | 6.929 | 23.582 | 15.352 | 28.088 | 14.443 | 36.537 | 10.116 | 41.929 | 18.223 | 37.711 | 37.095 | 22.335 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 2,724.731 | 358.513 | 3,054.293 | 358.513 | 3,051.965 | 356.186 | 3,051.965 | 356.186 | 3,046.152 | 350.373 | 3,320.787 | 350.373 | 3,317.732 | 347.318 | 525.079 | -0.104 | -0.097 | -0.097 | -0.097 | -0.097 | -0.153 | -0.153 | -0.153 | -0.153 | -0.118 | -0.118 | -0.118 | -0.118 | -0.054 | -0.054 | -10.969 | -10.969 | -12.286 | -12.286 | -12.286 | -12.286 | -2.914 | -2.914 | -2.914 | -2.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,750.819 | 2,750.819 | 0 | 2,724.835 | 0 | 3,054.397 | 0 | 3,052.069 | 0 | 3,052.627 | 0 | 3,046.256 | 0 | 3,320.891 | 0 | 3,317.836 | 0 | 525.079 | 523.194 | 523.194 | 523.194 | 523.194 | 522.215 | 522.215 | 522.215 | 522.215 | 506.341 | 506.341 | 506.337 | -62.718 | 307.274 | 307.274 | 291.102 | 50.347 | 296.54 | 151.769 | 151.769 | 308.826 | 307.912 | 304.998 | 158.227 | 158.227 | 164.056 | 164.056 | 305.611 | 305.611 | 277.288 | 277.288 | 277.288 | 277.288 | 259.463 | 259.463 | 251.912 | 251.912 | 232.657 | 181.157 | 181.157 | 181.157 | 146.262 | 96.539 | 96.539 | 95.83 | 73.951 | 73.951 | 74.145 | 55.37 | 67.665 | 67.665 | 224.288 | 232.154 | 215.302 | 212.552 | 212.552 | 272.022 | 264.896 | 264.896 | 258.241 | 258.241 | 242.079 | 242.079 | 242.079 | 242.079 | 239.182 | 347.682 | 340.67 | 340.67 | 331.912 | 89.594 | 89.594 | 89.594 | 86.457 | 86.977 | 82.832 | 84.695 | 76.421 | 78.179 | 69.004 | 69.004 | 61.114 | 111.204 | 101.989 |
| Total Shareholders Equity
| 11,382.85 | 11,138.704 | 10,641.259 | 10,315.627 | 10,139.253 | 9,822.579 | 9,600.75 | 9,280.149 | 9,057.649 | 8,795.74 | 8,515.57 | 8,299.666 | 8,177.205 | 8,052.029 | 7,850.096 | 7,628.903 | 4,669.667 | 4,517.946 | 4,375.792 | 4,222.587 | 4,070.758 | 3,938.897 | 3,794.627 | 3,621.395 | 3,502.802 | 3,371.305 | 3,308.189 | 3,151.866 | 3,155.747 | 3,040.013 | 2,905.916 | 2,805.382 | 2,284.503 | 2,194.418 | 2,125.478 | 2,038.511 | 1,940.906 | 1,941.582 | 1,983.245 | 1,997.887 | 1,953.075 | 1,940.977 | 2,144.733 | 2,155.063 | 2,020.849 | 1,926.034 | 1,891.379 | 1,777.922 | 1,650.192 | 1,554.006 | 1,428.39 | 1,391.781 | 1,360.254 | 1,288.926 | 1,270.998 | 1,124.501 | 1,120.055 | 1,054.972 | 1,057.897 | 929.171 | 871.275 | 798.662 | 725.029 | 741.387 | 703.512 | 664.083 | 630.846 | 642.844 | 666.666 | 648.032 | 627.73 | 594.811 | 625.225 | 656.098 | 640.464 | 670.012 | 694.839 | 668.556 | 658.056 | 639.037 | 616.008 | 636.259 | 633.752 | 634.23 | 616.647 | 599.177 | 595.115 | 317.569 | 297.413 | 288.522 | 302.04 | 294.329 | 302.92 | 289.143 | 304.958 | 278.729 | 302.933 | 279.227 | 290.825 | 265.799 | 244.323 |
| Total Equity
| 14,870.482 | 14,533.199 | 13,848.6 | 13,407.772 | 13,186.497 | 12,754.37 | 12,479.416 | 12,048.151 | 11,715.322 | 11,356.339 | 11,013.435 | 10,658.804 | 10,442.417 | 10,266.863 | 10,013.688 | 9,714.552 | 6,258.428 | 6,030.955 | 5,850.045 | 5,595.647 | 5,375.172 | 5,177.362 | 4,985.794 | 4,736.213 | 4,543.297 | 4,346.783 | 4,274.889 | 4,050.836 | 4,002.799 | 3,184.289 | 3,033.593 | 2,920.485 | 2,549.295 | 2,440.964 | 2,361.872 | 2,257.552 | 2,248.76 | 2,236.24 | 2,256.245 | 2,245.381 | 2,250.431 | 2,217.633 | 2,407.867 | 2,390.852 | 2,290.874 | 2,176.325 | 2,125.6 | 1,993.338 | 1,828.662 | 1,777.151 | 1,631.335 | 1,581.496 | 1,533.182 | 1,446.148 | 1,475.648 | 1,312.563 | 1,226.817 | 1,142.156 | 1,215.228 | 1,110.826 | 1,030.993 | 949.134 | 821.117 | 834.771 | 781.232 | 756.975 | 703.939 | 715.563 | 729.354 | 725.575 | 689.171 | 654.451 | 683.043 | 708.354 | 641.121 | 670.585 | 695.35 | 669.092 | 658.661 | 639.57 | 616.542 | 636.789 | 634.283 | 634.76 | 617.177 | 599.704 | 595.639 | 318.093 | 297.854 | 289.044 | 302.655 | 294.947 | 303.471 | 289.683 | 305.449 | 279.211 | 303.388 | 279.666 | 290.825 | 265.799 | 244.323 |
| Total Liabilities & Shareholders Equity
| 16,235.344 | 15,869.522 | 15,553.621 | 15,139.378 | 14,791.832 | 14,188.057 | 14,596.788 | 13,881.244 | 13,512.92 | 12,940.709 | 12,912.06 | 12,262.274 | 11,850.882 | 11,577.632 | 11,615.5 | 11,287.552 | 7,987.018 | 7,541.052 | 7,608.079 | 7,266.539 | 6,698.622 | 6,314.412 | 6,193.868 | 5,721.88 | 5,510.515 | 5,066.971 | 4,902.169 | 4,670.841 | 4,613.193 | 3,665.745 | 3,444.033 | 3,317.911 | 5,936.57 | 5,783.232 | 5,822.507 | 5,748.924 | 5,628.114 | 5,631.926 | 5,806.372 | 5,764.523 | 6,003.012 | 6,015.448 | 6,376.683 | 6,797.676 | 6,056.031 | 5,634.539 | 5,503.488 | 5,216.661 | 5,007.92 | 4,806.051 | 4,041.488 | 4,003.793 | 3,350.995 | 3,224.041 | 3,035.547 | 2,976.499 | 2,498.131 | 2,448.094 | 2,346.201 | 2,200.71 | 2,075.7 | 2,161.02 | 1,443.493 | 1,398.25 | 1,320.736 | 1,196.329 | 1,268.239 | 1,216.631 | 1,087.311 | 1,094.911 | 1,051.702 | 1,024.925 | 1,026.338 | 1,064.553 | 922.552 | 894.289 | 863.77 | 848.763 | 808.125 | 782.191 | 774.761 | 762.493 | 757.947 | 801.115 | 782.729 | 758.948 | 753.22 | 470.746 | 461.037 | 504.77 | 469.967 | 463.444 | 468.633 | 463.321 | 448.957 | 445.984 | 417.821 | 439.547 | 390.883 | 378.344 | 357.257 |