Beiqi Foton Motor Co., Ltd.
SSE:600166.SS
2.84 (CNY) • At close July 23, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 10,951.818 | 8,822.372 | 8,592.62 | 8,355.988 | 7,076.702 | 4,883.932 | 10,014.148 | 8,678.048 | 9,421.864 | 8,569.67 | 8,549.286 | 5,919.197 | 8,467.849 | 6,576.167 | 5,351.546 | 5,412.667 | 4,625.06 | 5,413.761 | 3,044.154 | 3,734.652 | 3,137.904 | 2,882.012 | 2,764.15 | 2,963.419 | 2,938.174 | 4,642.29 | 3,447.647 | 3,556.527 | 4,664.603 | 3,216.807 | 2,660.716 | 3,993.562 | 3,659.447 | 4,079.943 | 4,391.015 | 4,864.029 | 5,157.487 | 4,557.844 | 3,506.781 | 2,860.366 | 4,474.606 | 2,190.97 | 2,660.58 | 2,568.697 | 2,287.095 | 2,916.155 | 4,231.117 | 4,234.629 | 6,055.273 | 6,232.255 | 5,925.799 | 9,535.146 | 4,170.186 | 4,214.463 | 3,744.732 | 3,781.038 | 4,222.42 | 5,373.511 | 6,097.402 | 4,942.794 | 5,062.265 | 4,130.604 | 6,490.824 | 4,121.518 | 1,926.6 | 510.307 | 430.792 | 1,445.366 | 711.052 | 410.556 | 431.422 | 448.439 | 490.022 | 358.119 | 391.479 | 207.147 | 651.407 | 248.602 | 125.481 | 205.219 | 187.396 | 187.591 | 261.636 | 207.594 | 406.037 | 209.524 | 301.595 | 347.945 | 459.941 | 190.454 | 294.532 | 252.109 | 291.129 | 308.458 | 235.046 | 287.337 | 113.879 | 180.39 | 206.483 | 100.931 | 200.992 | 27.393 |
| Short Term Investments
| 0 | 18.792 | 5.774 | 61.877 | 122.923 | 174.873 | 27.359 | 84.711 | 136.743 | 175.039 | 65.823 | 93.085 | 54.477 | 80.813 | 253.325 | 311.302 | 339.894 | 448.73 | 290.623 | 288.777 | 292.328 | 332.639 | 806.969 | 796.918 | 20 | -650.252 | -1,174.723 | -4,465.538 | -3,987.902 | -4,344.423 | -3,247.152 | -2,834.391 | -1,984.231 | -2,158.576 | -1,518.704 | -2,116.769 | -2,065.659 | -2,022.016 | -1,926.601 | -1,932.636 | -1,689.505 | -1,683.83 | -1,337.689 | -1,428.241 | -1,441.817 | -1,225.413 | -2,162.894 | -1,571.974 | -897.157 | -748.796 | -234.055 | -365.49 | -169.86 | -332.618 | -152.86 | -121.497 | -194.713 | -84.366 | -37.66 | -66.41 | -61.33 | -148.347 | -155.038 | -132.989 | -123.842 | -123.789 | -89.862 | -103.879 | -58.748 | -50.916 | 102.86 | 72.267 | 89.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 50 | 79.842 | 39.842 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 10,951.818 | 8,841.164 | 8,598.394 | 8,417.864 | 7,199.625 | 5,058.805 | 10,041.507 | 8,762.76 | 9,558.607 | 8,744.709 | 8,615.11 | 6,012.282 | 8,522.326 | 6,656.98 | 5,604.871 | 5,723.968 | 4,964.954 | 5,862.491 | 3,334.777 | 4,023.43 | 3,430.232 | 3,214.65 | 3,571.119 | 3,760.337 | 2,958.174 | 4,642.29 | 3,447.647 | 3,556.527 | 4,664.603 | 3,216.807 | 2,660.716 | 3,993.562 | 3,659.447 | 4,079.943 | 4,391.015 | 4,864.029 | 5,157.487 | 4,557.844 | 3,506.781 | 2,860.366 | 4,474.606 | 2,190.97 | 2,660.58 | 2,568.697 | 2,287.095 | 2,916.155 | 4,231.117 | 4,234.629 | 6,055.273 | 6,232.255 | 5,925.799 | 9,535.146 | 4,170.186 | 4,214.463 | 3,744.732 | 3,781.038 | 4,222.42 | 5,373.511 | 6,097.402 | 4,942.794 | 5,062.265 | 4,130.604 | 6,490.824 | 4,121.518 | 1,926.6 | 510.307 | 430.792 | 1,445.366 | 711.052 | 410.556 | 534.282 | 520.706 | 579.86 | 358.119 | 391.479 | 207.147 | 651.407 | 248.602 | 125.481 | 205.219 | 187.396 | 187.591 | 261.636 | 207.594 | 406.037 | 209.524 | 301.595 | 347.945 | 459.941 | 190.454 | 296.532 | 252.109 | 291.129 | 308.458 | 235.046 | 337.337 | 193.721 | 220.233 | 206.483 | 100.931 | 200.992 | 27.393 |
| Net Receivables
| 12,906.041 | 7,965.264 | 10,679.913 | 9,279.315 | 9,004.076 | 5,786.266 | 8,880.801 | 8,786.737 | 9,522.332 | 7,477.208 | 7,800.456 | 8,287.371 | 6,956.079 | 6,994.08 | 7,230.937 | 6,924.289 | 7,003.594 | 6,411.471 | 8,958.585 | 8,964.013 | 12,274.244 | 10,813.165 | 10,533.42 | 10,389.445 | 9,902.269 | 11,998.421 | 14,195.604 | 16,756.168 | 12,839.34 | 14,611.704 | 14,451.637 | 14,699.662 | 15,099.403 | 12,910.098 | 11,994.496 | 11,130.583 | 7,496.558 | 7,873.631 | 6,834.936 | 6,729.443 | 4,976.66 | 4,917.539 | 6,576.802 | 6,372.173 | 6,098.551 | 3,093.705 | 4,293.2 | 4,073.299 | 4,008.166 | 2,854.951 | 9,578.825 | 6,565.216 | 4,056.492 | 2,365.18 | 4,611.536 | 4,536.405 | 3,518.284 | 1,595.93 | 3,262.3 | 4,202.931 | 2,492.429 | 868.689 | 2,093.312 | 0 | 0 | 1,768.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 423.313 | 664.148 | 652.12 | 819.484 | 489.787 | 598.48 | 1,308.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,322.068 | 119.622 | 56.683 | 79.434 | 440.083 | 4.253 | 214.871 | 0 |
| Inventory
| 6,665.87 | 6,976.127 | 7,061.857 | 6,793.773 | 7,083.897 | 5,850.611 | 5,666.044 | 6,133.143 | 6,684.657 | 5,866.47 | 5,459.807 | 5,329.697 | 6,510.686 | 6,018.43 | 5,975.154 | 6,003.581 | 6,498.915 | 5,555.653 | 4,355.95 | 4,589.414 | 5,061.535 | 4,448.517 | 3,571.925 | 3,353.439 | 3,773.937 | 4,888.375 | 5,408.666 | 4,658.688 | 5,555.79 | 4,272.857 | 4,986.624 | 5,273.506 | 5,155.6 | 3,256.008 | 4,468.504 | 3,317.1 | 2,608.84 | 2,059.386 | 2,598.967 | 2,808.023 | 3,143.272 | 2,051.103 | 3,192.033 | 3,145.691 | 3,465.446 | 3,271.789 | 2,463.485 | 3,270.146 | 4,112.655 | 4,021.075 | 4,134.321 | 4,038.126 | 6,584.508 | 5,878.915 | 5,206.293 | 5,221.132 | 7,862.268 | 6,651.194 | 4,059.709 | 4,387.568 | 5,651.315 | 4,894.74 | 3,628.949 | 3,055.724 | 3,251.825 | 2,755.093 | 3,667.186 | 3,590.375 | 3,765.594 | 2,520.283 | 2,618.95 | 2,627.522 | 2,904.938 | 2,102.189 | 1,835.029 | 1,655.261 | 2,019.413 | 1,554.264 | 1,677.216 | 1,554.33 | 1,878.826 | 1,803.846 | 1,686.244 | 1,498.58 | 1,598.537 | 1,292.466 | 1,199.897 | 1,251.821 | 1,280.324 | 900.695 | 811.703 | 709.223 | 860.23 | 686.702 | 740.327 | 625.363 | 437.533 | 356.022 | 321.588 | 293.928 | 250.934 | 201.455 |
| Other Current Assets
| 1,317.453 | 1,914.707 | 1,997.186 | 2,586.197 | 2,776.075 | 2,445.093 | 2,176.945 | 1,745.209 | 2,081.385 | 8,177.204 | 2,631.772 | 2,772.842 | 2,333.613 | 1,969 | 4,781.6 | 3,629.489 | 3,720.704 | 3,833.16 | 5,272.625 | 4,413.826 | 4,245.447 | 5,709.522 | 11,146.717 | 11,111.654 | 10,455.475 | 13,411.755 | 1,982.592 | 21,259.824 | 9,006.172 | 6,188.661 | 6,610.143 | 3,917.678 | 5,182.423 | 4,864.428 | 3,959.046 | 3,373.308 | 4,263.059 | 2,158.768 | 3,393.67 | 2,431.92 | 3,702.647 | 2,112.01 | 1,932.527 | 1,963.01 | 2,218.541 | 3,176.279 | 2,467.989 | 3,513.96 | 3,585.977 | 4,713.682 | 9,765.792 | 1,663.411 | 2,286.635 | 1,346.181 | 1,132.672 | 1,017.307 | 1,544.342 | 2,034.107 | 873.767 | 660.518 | 2,251.343 | 1,289.4 | 1,800.601 | 1,488.804 | 1,661.868 | 1,524.423 | 2,073.916 | 2,040.096 | 1,912.159 | 975.94 | 957.933 | 1,005.664 | 1,002.216 | 494.014 | 432.104 | 345.004 | 324.051 | 223.355 | 393.191 | 1,134.842 | 890.8 | 820.947 | 720.183 | 808.206 | 850.087 | 629.869 | 936.176 | 874.185 | 742.246 | 582.181 | 546.118 | 659.186 | 891.164 | 917.435 | 862.855 | 542.293 | 431.419 | 427.739 | 440.628 | 397.803 | 214.902 | 126.151 |
| Total Current Assets
| 31,841.182 | 25,697.262 | 28,337.35 | 27,077.149 | 26,063.674 | 19,140.775 | 26,765.298 | 25,427.849 | 27,846.98 | 22,788.382 | 24,507.145 | 22,402.191 | 24,322.704 | 21,638.49 | 23,592.562 | 22,281.328 | 22,188.167 | 21,662.775 | 21,921.937 | 21,987.36 | 25,011.457 | 24,185.854 | 28,823.181 | 28,699.35 | 27,089.856 | 35,026.705 | 25,034.509 | 29,475.039 | 32,065.905 | 28,284.18 | 28,709.12 | 27,884.408 | 29,096.873 | 25,110.478 | 24,813.061 | 22,685.02 | 19,525.944 | 16,649.629 | 16,334.353 | 14,829.753 | 16,297.185 | 11,271.622 | 14,361.941 | 14,049.571 | 14,069.634 | 12,457.928 | 13,455.79 | 14,307.648 | 16,805.364 | 17,088.659 | 19,825.911 | 21,801.899 | 17,097.821 | 13,804.738 | 14,695.233 | 14,555.882 | 17,147.314 | 15,654.743 | 14,293.178 | 13,599.507 | 15,457.352 | 11,183.433 | 11,920.374 | 8,666.046 | 6,840.293 | 4,789.823 | 6,171.895 | 7,075.838 | 6,388.805 | 3,906.78 | 4,111.165 | 4,153.892 | 4,487.013 | 3,377.635 | 3,322.76 | 2,859.531 | 3,814.355 | 2,516.007 | 2,794.368 | 2,894.391 | 2,957.021 | 2,812.384 | 2,668.063 | 2,514.38 | 2,854.661 | 2,131.859 | 2,437.668 | 2,473.951 | 2,482.512 | 1,673.331 | 1,654.352 | 1,620.518 | 2,042.523 | 1,912.594 | 1,838.227 | 1,573.362 | 1,119.357 | 1,083.428 | 968.7 | 796.753 | 666.828 | 354.999 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 11,399.109 | 11,457.001 | 10,936.66 | 10,874.282 | 10,945.758 | 10,896.272 | 10,917.14 | 11,365.065 | 10,836.313 | 11,139.344 | 11,075.277 | 11,106.315 | 11,227.515 | 11,258.393 | 12,591.868 | 13,142.64 | 12,858.008 | 12,765.738 | 13,772.936 | 14,297.979 | 11,616.693 | 11,593.774 | 11,770.428 | 11,781.883 | 12,374.332 | 11,436.079 | 15,887.471 | 15,750.386 | 15,421.34 | 15,318.059 | 14,774.931 | 14,241.296 | 14,149.033 | 13,946.901 | 13,787.936 | 13,659.393 | 13,463.182 | 12,813.996 | 12,265.746 | 12,260.175 | 12,216.146 | 11,978.472 | 11,317.853 | 11,092.873 | 10,844.026 | 10,468.09 | 9,489.813 | 9,021.125 | 8,686.397 | 8,388.309 | 8,238.977 | 7,772.894 | 9,087.976 | 9,368.057 | 8,869.51 | 7,970.981 | 7,424.852 | 6,096.537 | 5,924.262 | 5,202.234 | 4,067.273 | 3,963.489 | 3,828.72 | 3,677.278 | 3,599.64 | 3,535.029 | 3,461.124 | 3,161.654 | 3,140.412 | 3,100.45 | 3,089.591 | 3,020.064 | 2,839.166 | 2,572.136 | 2,593.101 | 2,566.246 | 2,519.648 | 2,508.688 | 2,454.746 | 2,425.704 | 2,397.212 | 2,318.383 | 1,998 | 1,843.624 | 1,793.874 | 1,729.122 | 1,665.006 | 1,653.114 | 1,395.437 | 1,322.482 | 1,154.906 | 1,063.08 | 934.89 | 922.404 | 1,016.391 | 940.763 | 718.948 | 623.155 | 556.035 | 457.256 | 309.022 | 282.579 |
| Goodwill
| 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 14.654 | 15.69 | 15.542 | 14.785 | 14.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0.4 | 0 | 0.14 | 0 | 0.16 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 5,676.979 | 5,538.035 | 5,408.605 | 5,375.15 | 5,377.032 | 5,367.798 | 5,415.919 | 5,345.109 | 5,403.862 | 5,343.273 | 5,459.549 | 5,397.449 | 5,301.75 | 5,251.42 | 5,400.868 | 5,500.521 | 5,396.433 | 5,350.079 | 5,614.606 | 5,832.34 | 5,866.499 | 5,934.871 | 6,025.345 | 6,050.741 | 5,681.135 | 5,290.699 | 9,181.622 | 9,411.623 | 9,293.516 | 9,245.666 | 8,963.383 | 8,836.279 | 8,663.379 | 8,520.671 | 8,184.271 | 8,005.461 | 7,782.881 | 7,620.546 | 6,861.531 | 6,728.9 | 6,569.574 | 6,372.748 | 6,322.788 | 6,105.47 | 5,907.581 | 5,679.788 | 5,209.191 | 4,961.951 | 4,476.248 | 4,313.553 | 3,578.046 | 3,319.72 | 3,378.819 | 3,277.014 | 2,115.46 | 2,009.358 | 1,847.237 | 1,786.434 | 1,344.665 | 1,304.3 | 1,630.388 | 1,454.976 | 917.088 | 937.36 | 725.83 | 685.548 | 593.346 | 374.455 | 345.438 | 336.816 | 142.491 | 119.824 | 100.449 | 97.619 | 73.769 | 71.138 | 71.491 | 69.591 | 57.634 | 56.602 | 56.787 | 55.962 | 141.186 | 139.217 | 46.349 | 45.836 | 57.719 | 58.181 | 59.049 | 58.807 | 153.841 | 162.957 | 137.324 | 137.118 | 154.994 | 30.855 | 34.429 | 30.277 | 87.982 | 85.52 | 23.439 | 22.301 |
| Goodwill and Intangible Assets
| 5,691.632 | 5,552.689 | 5,423.259 | 5,389.804 | 5,391.686 | 5,382.452 | 5,430.573 | 5,359.763 | 5,418.516 | 5,357.926 | 5,474.203 | 5,412.103 | 5,316.404 | 5,266.073 | 5,415.522 | 5,515.175 | 5,411.087 | 5,364.733 | 5,629.26 | 5,846.994 | 5,881.152 | 5,949.525 | 6,039.998 | 6,065.395 | 5,695.789 | 5,305.353 | 9,196.275 | 9,426.277 | 9,308.17 | 9,260.319 | 8,979.072 | 8,851.821 | 8,678.164 | 8,535.324 | 8,184.271 | 8,005.461 | 7,782.881 | 7,620.546 | 6,861.531 | 6,728.9 | 6,569.574 | 6,372.748 | 6,322.788 | 6,105.47 | 5,907.581 | 5,679.788 | 5,209.191 | 4,961.951 | 4,476.248 | 4,313.553 | 3,578.046 | 3,319.72 | 3,378.819 | 3,277.014 | 2,115.46 | 2,009.358 | 1,847.237 | 1,786.434 | 1,344.665 | 1,304.3 | 1,630.388 | 1,454.976 | 917.088 | 937.36 | 725.83 | 685.548 | 593.346 | 374.455 | 345.438 | 336.816 | 142.491 | 119.824 | 100.449 | 97.619 | 73.769 | 71.538 | 71.491 | 69.991 | 57.634 | 56.742 | 56.787 | 56.122 | 141.186 | 139.217 | 46.349 | 46.036 | 57.719 | 58.181 | 59.049 | 59.047 | 153.841 | 162.957 | 137.324 | 137.518 | 154.994 | 30.855 | 34.429 | 30.277 | 87.982 | 85.52 | 23.439 | 22.301 |
| Long Term Investments
| 7,448.063 | 5,550.376 | 7,145.848 | 7,280.631 | 7,623.786 | 7,627.479 | 6,813.113 | 6,824.937 | 7,145.438 | 6,745.782 | 7,134.107 | 7,141.276 | 7,755.012 | 7,775.756 | 8,305.532 | 8,336.605 | 8,505.227 | 8,021.556 | 7,773.744 | 7,131.914 | 7,198.053 | 6,528.822 | 4,207.874 | 4,082.937 | 5,644.171 | 5,806.796 | 6,159.465 | 8,101.524 | 8,015.11 | 8,174.207 | 6,811.044 | 6,460.122 | 4,912.816 | 4,942.692 | 4,269.924 | 4,764.53 | 4,861.266 | 4,656.519 | 4,520.595 | 4,495.554 | 4,119.442 | 4,098.905 | 3,509.358 | 3,377.706 | 3,328.22 | 2,957.199 | 3,805.773 | 3,164.147 | 2,372.331 | 2,173.103 | 1,861.7 | 2,202.333 | 2,876.957 | 1,404.705 | 1,481.44 | 1,056.507 | 1,100.894 | 801.847 | 740.242 | 747.34 | 801.358 | 863.351 | 836.189 | 776.244 | 765.738 | 713.682 | 692.756 | 606.537 | 557.199 | 349.435 | 80.703 | 75.986 | 53.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168.29 | 0 | 0 | 0 | 0 | 18.185 | -13.157 | 26.843 | 0 | 0 | 0 | 0 |
| Tax Assets
| 1,440.649 | 1,473.306 | 1,398.037 | 1,398.088 | 1,404.782 | 1,405.126 | 1,403.321 | 1,403.616 | 1,392.731 | 1,392.711 | 1,427.024 | 1,411.043 | 1,418.043 | 1,418.043 | 1,523.488 | 1,549.343 | 1,477.961 | 1,477.961 | 1,502.667 | 1,408.366 | 1,378.016 | 1,378.016 | 1,342.466 | 1,342.901 | 1,273.441 | 1,257.975 | 1,397.732 | 1,496.439 | 1,478.152 | 1,353.77 | 1,229.387 | 1,163.112 | 1,298.955 | 1,300.613 | 960.532 | 966.733 | 961.268 | 960.534 | 908.803 | 909.976 | 909.322 | 909.335 | 818.383 | 818.38 | 820.161 | 820.445 | 745.657 | 747.288 | 745.746 | 745.092 | 239.888 | 239.888 | 240.884 | 240.917 | 298.173 | 285.257 | 269.037 | 271.175 | 217.021 | 198.793 | 173 | 170.817 | 159.613 | 157.41 | 111.618 | 101.481 | 40.379 | 36.718 | 34.068 | 29.534 | 1.247 | 1.247 | 2.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.44 | 0 | 0 | 0 | 0 | 92.344 | 121.626 | 64.557 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 428.73 | 2,118.179 | 443.437 | 434.93 | 452.884 | 432.991 | 1,278.7 | 1,049.522 | 1,085.031 | 1,090.519 | 992.459 | 1,306.286 | 1,365.03 | 1,473.783 | 3,340.531 | 3,582.933 | 3,470.757 | 3,454.476 | 2,168.866 | 2,351.663 | 3,450.28 | 3,533.451 | 1,185.508 | 1,346.488 | 895.46 | 76.973 | 30.2 | 21.621 | 23.676 | 28.877 | 75.747 | 53.897 | 55.001 | 77.456 | 52.559 | 52.276 | 51.865 | 51.738 | 85.095 | 83.531 | 66.388 | 66.388 | 50.051 | 49.143 | 45.97 | 49.143 | 47.515 | 48.853 | 336.845 | 340.29 | 11.911 | 11.911 | 26.024 | 26.024 | 30.594 | 30.594 | 30.736 | 30.736 | 21.118 | 21.118 | 21.261 | 21.261 | 7.771 | 7.771 | 7.915 | 7.915 | 8.059 | 8.059 | 8.203 | 8.203 | 103.061 | 72.485 | 90.073 | 364.385 | 346.039 | 344.526 | 349.463 | 334.774 | 345.66 | 327.444 | 328.584 | 301.971 | 286.397 | 292.656 | 270.819 | 258.408 | 269.274 | 270.401 | 263.673 | 267.011 | -0.072 | 222.831 | 227.666 | 106.919 | 82.733 | 1.991 | 4.737 | 2.69 | 8.935 | 10.106 | 5.324 | 5.799 |
| Total Non-Current Assets
| 26,408.183 | 26,151.551 | 25,347.24 | 25,377.735 | 25,818.895 | 25,744.32 | 25,842.847 | 26,002.902 | 25,878.029 | 25,726.283 | 26,103.07 | 26,377.023 | 27,082.004 | 27,192.049 | 31,176.941 | 32,126.696 | 31,723.04 | 31,084.464 | 30,847.473 | 31,036.916 | 29,524.194 | 28,983.587 | 24,546.275 | 24,619.604 | 25,883.192 | 23,883.176 | 32,671.144 | 34,796.246 | 34,246.447 | 34,135.232 | 31,870.182 | 30,770.247 | 29,093.969 | 28,802.987 | 27,255.222 | 27,448.393 | 27,120.463 | 26,103.332 | 24,641.771 | 24,478.136 | 23,880.872 | 23,425.849 | 22,018.433 | 21,443.571 | 20,945.958 | 19,974.665 | 19,297.947 | 17,943.365 | 16,617.568 | 15,960.347 | 13,930.521 | 13,546.746 | 15,610.66 | 14,316.716 | 12,795.176 | 11,352.697 | 10,672.755 | 8,986.729 | 8,247.308 | 7,473.785 | 6,693.279 | 6,473.893 | 5,749.382 | 5,556.064 | 5,210.741 | 5,043.655 | 4,795.665 | 4,187.424 | 4,085.319 | 3,824.438 | 3,417.092 | 3,289.606 | 3,085.52 | 3,034.141 | 3,012.909 | 2,982.31 | 2,940.602 | 2,913.454 | 2,858.04 | 2,809.89 | 2,782.583 | 2,676.475 | 2,425.582 | 2,275.496 | 2,111.042 | 2,033.565 | 1,991.999 | 1,981.696 | 1,718.158 | 1,648.54 | 1,544.406 | 1,448.868 | 1,299.88 | 1,166.841 | 1,254.118 | 1,084.137 | 866.582 | 747.522 | 652.951 | 552.881 | 337.785 | 310.679 |
| Total Assets
| 58,249.365 | 51,848.813 | 53,684.591 | 52,454.883 | 51,882.569 | 44,885.095 | 52,608.145 | 51,430.752 | 53,725.009 | 48,514.665 | 50,610.215 | 48,779.214 | 51,404.708 | 48,830.538 | 54,769.504 | 54,408.024 | 53,911.207 | 52,747.238 | 52,769.41 | 53,024.277 | 54,535.651 | 53,169.441 | 53,369.456 | 53,318.954 | 52,973.047 | 58,909.881 | 57,705.653 | 64,271.285 | 66,312.353 | 62,419.412 | 60,579.302 | 58,654.656 | 58,190.842 | 53,913.465 | 52,068.284 | 50,133.413 | 46,646.407 | 42,752.961 | 40,976.124 | 39,307.888 | 40,178.058 | 34,697.47 | 36,380.374 | 35,493.142 | 35,015.592 | 32,432.593 | 32,753.738 | 32,251.013 | 33,422.931 | 33,049.006 | 33,756.432 | 35,348.645 | 32,708.481 | 28,121.454 | 27,490.409 | 25,908.579 | 27,820.069 | 24,641.472 | 22,540.486 | 21,073.292 | 22,150.631 | 17,657.327 | 17,669.756 | 14,222.109 | 12,051.034 | 9,833.478 | 10,967.559 | 11,263.262 | 10,474.124 | 7,731.218 | 7,528.257 | 7,443.497 | 7,572.533 | 6,411.776 | 6,335.668 | 5,841.841 | 6,754.957 | 5,429.461 | 5,652.407 | 5,704.28 | 5,739.604 | 5,488.859 | 5,093.645 | 4,789.876 | 4,965.703 | 4,165.424 | 4,429.667 | 4,455.647 | 4,200.67 | 3,321.871 | 3,198.758 | 3,069.386 | 3,342.402 | 3,079.435 | 3,092.345 | 2,657.5 | 1,985.939 | 1,830.95 | 1,621.651 | 1,349.634 | 1,004.614 | 665.678 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 17,198.053 | 25,062.847 | 24,639.485 | 24,438.467 | 23,683.75 | 20,590.682 | 25,129.233 | 24,487.216 | 26,668.32 | 17,427.052 | 18,792.736 | 21,979.012 | 23,192.183 | 17,251.882 | 22,740.08 | 22,164.323 | 23,008.244 | 21,117.564 | 20,667.975 | 15,733.533 | 16,187.222 | 11,926.383 | 16,342.238 | 11,226.733 | 16,511.56 | 15,193.696 | 14,614.956 | 15,678.415 | 19,413.693 | 18,512.503 | 18,707.426 | 18,562.851 | 20,591.197 | 17,960.679 | 18,794.63 | 16,279.101 | 13,731.98 | 9,040.428 | 11,687.743 | 10,700.557 | 9,835.144 | 7,960.001 | 9,671.767 | 8,871.681 | 8,838.692 | 7,440.48 | 8,100.252 | 8,544.453 | 8,266.474 | 7,207.993 | 6,847.918 | 5,880.153 | 9,042.8 | 6,430.432 | 7,365.712 | 7,418.203 | 8,176.479 | 6,099.501 | 5,430.117 | 7,427.967 | 7,913.501 | 5,833.519 | 7,636.377 | 6,136.97 | 4,599.181 | 2,960.445 | 3,390.501 | 3,186.586 | 3,341.544 | 2,211.743 | 2,995.967 | 3,117.402 | 2,957.074 | 2,419.993 | 2,637.151 | 2,234.043 | 2,620.36 | 1,622.981 | 1,942.2 | 1,998.287 | 1,958.221 | 1,975.782 | 1,817.296 | 1,729.665 | 1,855.255 | 1,490.592 | 1,811.127 | 1,657.766 | 1,340.853 | 1,030.607 | 949.957 | 778.846 | 1,016.92 | 791.849 | 855.572 | 625.465 | 554.808 | 576.404 | 468.652 | 382.715 | 246.283 | 198.235 |
| Short Term Debt
| 15,104.826 | 507.162 | 1,209.671 | 762.804 | 1,102.843 | 212.967 | 334.036 | 67.941 | 217.351 | -7.362 | -110.419 | 3,417.457 | 4,098.677 | 1,445.836 | 323.882 | 657.735 | 625.379 | 2,066.63 | 5,505.905 | 8,415.025 | 12,225.39 | 11,100.384 | 8,294.515 | 11,959.764 | 8,427.757 | 10,632.026 | 10,505.072 | 12,372.291 | 11,627.557 | 13,621.206 | 7,654.796 | 6,220.878 | 4,903.147 | 3,386.632 | 2,752.341 | 4,250.963 | 2,923.176 | 1,327.241 | 1,423.238 | 671.078 | 2,667.74 | 2,221.717 | 3,681.545 | 1,961.973 | 2,858.42 | 2,147.163 | 395.736 | 345.594 | 814.027 | 2,013.513 | 3,205.281 | 5,676.26 | 3,617.95 | 3,110.95 | 2,160 | 1,460 | 400 | 200 | 450.493 | 427.619 | 206.838 | 80 | 230 | 113.634 | 547.325 | 1,565.973 | 2,058.799 | 1,195.433 | 1,244.57 | 907.384 | 390 | 360 | 870 | 990 | 910 | 850 | 1,117 | 897 | 850 | 869 | 970 | 597 | 337 | 307 | 329 | 157 | 57 | 137.48 | 655.48 | 596.48 | 758.381 | 886.694 | 927.98 | 920.66 | 778.198 | 767.66 | 521.2 | 364.7 | 215.4 | 158.68 | 116.66 | 170.34 |
| Tax Payables
| 0 | 101.684 | 186.469 | 18.052 | 187.336 | 37.616 | 233.279 | 220.028 | 381.881 | 188.405 | 159.401 | 181.927 | 221.92 | 168.964 | 193.309 | 219.882 | 265.389 | 369.475 | 296.855 | 405.808 | 216.586 | 175.411 | 150.162 | 95.342 | 143.998 | 147.794 | 145.913 | 190.579 | 195.108 | 262.607 | 169.16 | 219.184 | 356.05 | 515.913 | 113.874 | 50.241 | 49.545 | 85.49 | 96.477 | 51.838 | 28.367 | 42.239 | 31.995 | 43.057 | 202.596 | 32.263 | 2.912 | -17.286 | 57.347 | 176.939 | -515.615 | -277.454 | 109.506 | -355.015 | -102.571 | -87.854 | -17.641 | -336.627 | 132.379 | 116.096 | 142.439 | 6.001 | 137.323 | -134.657 | -109.85 | -416.308 | -370.742 | -94.301 | -32.388 | -130.924 | -19.041 | 19.605 | -6.301 | -44.387 | -10.634 | -22.807 | -0.916 | -34.29 | -51.846 | -26.801 | -35.531 | -59.39 | -12.715 | -18.153 | -2.138 | -61.658 | -31.206 | 0.254 | -12.878 | -10.071 | 10.223 | -5.535 | -15.043 | -16.338 | -4.612 | 9.667 | -11.159 | 66.29 | 64.751 | 60.46 | 26.542 | 42.419 |
| Deferred Revenue
| 2,294.717 | 0 | 2,497.111 | 2,323.543 | 2,441.92 | 2,182.556 | 7,346.889 | 7,045.281 | 2,240.365 | 2,700.744 | 2,764.211 | 0 | 0 | 7,209.62 | 7,807.236 | 7,535.133 | 6,729.803 | 7,137.853 | 7,285.551 | 7,052.9 | 7,288.594 | 3,959.227 | 3,767.406 | 4,460.469 | 3,413.227 | 7,295.536 | 4,346.961 | 4,893.142 | 4,625.699 | 4,677.68 | 4,743.474 | 4,595.904 | 4,767.107 | 4,790.983 | 4,457.217 | 4,262.102 | 4,427.676 | 3,585.683 | 3,888.723 | 3,888.06 | 3,795.569 | 3,163.71 | 3,218.71 | 3,063.964 | 3,347.569 | 3,041.303 | 3,510.466 | 2,845.235 | 3,235.564 | 2,839.218 | 2,346.334 | 1,833.716 | 2,686.473 | 2,198.867 | 2,681.166 | 2,387.215 | 3,345.162 | 1,895.332 | 2,937.687 | 3,295.09 | 2,653.39 | 2,052.476 | 1,325.236 | 468.249 | 625.058 | 161.709 | 336.084 | 553.009 | 608.588 | 416.456 | 538.594 | 448.608 | 320.621 | 261.887 | 307.888 | 321.673 | 346.144 | 297.466 | 245.289 | 273.978 | 281.061 | 260.479 | 293.752 | 272.833 | 224.732 | 191.669 | 250.63 | 256.789 | 173.825 | 133.816 | 193.197 | 201.015 | 167.012 | 222.229 | 237.896 | 145.259 | 93.153 | 118.997 | 171.984 | 142.019 | 64.638 | 63.646 |
| Other Current Liabilities
| 4,749.589 | 7,341.859 | 4,612.037 | 7,099.427 | 7,244.565 | 6,994.053 | 5,042.699 | 4,900.771 | 5,021.631 | 8,345.302 | 8,557.077 | 7,790.756 | 8,080.879 | 9,146.058 | 676.691 | 580.891 | 406.198 | 432.815 | 125.778 | 9,058.558 | 463.038 | 10,916.003 | 4,942.947 | 8,983.518 | 5,427.174 | 7,239.755 | 2,722.541 | 6,100.675 | 10,551.938 | 5,695.97 | 9,589.696 | 9,533.447 | 8,888.728 | 8,886.185 | 7,388.636 | 6,527.031 | 7,254.664 | 10,325.948 | 6,033.805 | 6,444.755 | 6,896.281 | 6,621.023 | 5,459.878 | 7,089.914 | 1,916.008 | 5,489.941 | 5,943.211 | 4,677.219 | 5,423.606 | 4,496.876 | 4,670.447 | 4,262.751 | 4,890.805 | 4,981.377 | 4,974.596 | 5,015.554 | 6,935.467 | 7,161.422 | 4,838.529 | 5,654.967 | 7,066.167 | 5,565.141 | 4,055.766 | 3,631.656 | 3,400.6 | 2,521.89 | 2,277.298 | 3,381.18 | 3,454.035 | 2,436.527 | 1,787.022 | 1,549.537 | 1,372.472 | 978.064 | 819.751 | 829.49 | 1,045.858 | 857.233 | 597.087 | 715.532 | 711.783 | 874.751 | 887.546 | 757.67 | 812.116 | 633.695 | 680.552 | 696.542 | 567.506 | 441.258 | 381.417 | 337.018 | 368.661 | 358.187 | 417.155 | 275.738 | 179.304 | 117.626 | 179.315 | 145.718 | 48.077 | 26.257 |
| Total Current Liabilities
| 39,347.185 | 33,013.553 | 33,144.773 | 32,318.75 | 32,218.495 | 27,835.318 | 33,065.995 | 32,206.738 | 34,529.549 | 29,111.941 | 30,654.541 | 33,369.152 | 35,593.659 | 33,707.188 | 31,741.198 | 31,157.964 | 31,035.012 | 31,124.337 | 33,882.064 | 34,302.46 | 36,380.829 | 34,118.181 | 33,497.268 | 34,390.43 | 30,510.489 | 36,629.478 | 32,335.444 | 36,517.952 | 41,788.295 | 38,092.286 | 36,121.077 | 34,536.361 | 34,739.121 | 30,749.409 | 29,049.481 | 27,107.336 | 23,959.364 | 20,779.108 | 19,241.263 | 17,868.228 | 19,427.532 | 16,844.98 | 18,845.186 | 17,966.624 | 17,163.285 | 15,109.849 | 14,442.111 | 13,549.98 | 14,561.454 | 13,895.321 | 14,208.031 | 15,541.71 | 17,661.061 | 14,167.744 | 14,397.737 | 13,805.903 | 15,494.306 | 13,124.296 | 10,851.519 | 13,626.649 | 15,328.945 | 11,484.662 | 12,059.466 | 9,747.603 | 8,437.255 | 6,632 | 7,355.856 | 7,668.898 | 8,007.76 | 5,424.73 | 5,153.948 | 5,046.544 | 5,193.245 | 4,343.67 | 4,356.269 | 3,890.726 | 4,782.302 | 3,342.924 | 3,337.441 | 3,556.019 | 3,604.473 | 3,388.143 | 3,029.126 | 2,776.183 | 2,994.232 | 2,219.629 | 2,517.472 | 2,492.042 | 2,550.961 | 2,058.275 | 2,099.978 | 1,997.023 | 2,298.517 | 2,054.357 | 2,046.313 | 1,678.53 | 1,244.153 | 1,125.02 | 928.118 | 747.573 | 437.561 | 437.252 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,517.203 | 2,771.261 | 4,397.341 | 3,892.011 | 3,582.503 | 1,280.189 | 4,155.201 | 4,037.898 | 4,140.927 | 4,469.465 | 5,015.406 | 3,730.168 | 4,048.845 | 3,583.294 | 5,998.069 | 6,033.477 | 6,227.437 | 5,556.668 | 2,645.864 | 2,644.21 | 2,469.513 | 3,065.839 | 4,012.619 | 3,027.922 | 6,441.049 | 6,315.1 | 7,558.656 | 8,912.09 | 5,222.583 | 4,403.031 | 4,692.949 | 3,886.581 | 3,671.26 | 3,377.615 | 3,446.497 | 3,407.491 | 2,871.137 | 2,279.972 | 2,355.511 | 1,884.079 | 929.574 | 953.47 | 821.923 | 583.054 | 909.166 | 586.888 | 1,853.056 | 2,202.727 | 2,019.352 | 2,390.597 | 2,528.7 | 2,505.521 | 2,937.489 | 2,834.091 | 2,965.659 | 2,123.659 | 2,300.925 | 2,370.925 | 2,623.671 | 2,027.671 | 1,995.94 | 1,870.94 | 1,793.3 | 907.3 | 301.842 | 101.842 | 262.116 | 262.116 | 242.531 | 242.531 | 512.937 | 592.937 | 713.313 | 528.313 | 513.694 | 513.694 | 584.031 | 594.031 | 584.467 | 344.467 | 344.786 | 344.786 | 345.106 | 375.106 | 375.417 | 375.417 | 375.658 | 482.908 | 243.181 | 105.931 | 6.294 | 6.294 | 6.294 | 6.294 | 12.259 | 6.291 | 6.302 | 6.302 | 9.983 | 6.371 | 6.571 | 15.037 |
| Deferred Revenue Non-Current
| 826.3 | 825.713 | 658.51 | 691.878 | 715.399 | 716.659 | 567.765 | 533.472 | 761.29 | 735.285 | 779.307 | 750.271 | 789.437 | 779.997 | 928.46 | 953.778 | 617.59 | 613.223 | 762.46 | 752.931 | 765.316 | 755.599 | 719.607 | 725.164 | 735.264 | 745.475 | 671.762 | 668.037 | 667.756 | 682.582 | 583.06 | 600.155 | 617.71 | 705.34 | 804.765 | 922.798 | 1,029.274 | 862.09 | 759.077 | 867.717 | 938.478 | 1,001.058 | 125.369 | 123.347 | 135.948 | 148.331 | 152.474 | 165.77 | 180.764 | 195.757 | 207.07 | 218.156 | 228.971 | 239.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.593 | 57.798 | 43.269 | 43.269 | 47.427 | 47.427 | 68.267 | 65.17 | 52.031 | 52.031 | 55.037 | 51.54 | 43.882 | 43.882 | 44.723 | 38.716 | 31.251 | 31.251 | 19.564 | 19.564 | 17.643 | 17.708 | 0.595 | 0.597 | 0.591 | 0.598 | 13.323 | 16.603 | 31.78 | 31.823 | 39.498 | 37.103 | 11.626 | 11.488 | 0.854 | 0.695 | 1.746 | 1.961 | 1.108 | 1.759 | 1.482 | 1.548 | 0.619 | 10.535 | 10.086 | 8.421 | 7.712 | 6.987 | 8.428 | 8.8 | 5.224 | 12.868 | 14.568 | 13.163 | 13.413 | 19.4 | 26.035 | 19.872 | 14.363 | 7.832 | 15.422 | 11.223 | 10.144 | 10.677 | 7.782 | 0.948 | 4.983 | 4.983 | 4.959 | 10.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 611.642 | 659.611 | 633.818 | -67.179 | 608.889 | -116.832 | 486.856 | -58.867 | 431.736 | 408.847 | 282.227 | 1,019.671 | 210.396 | 238.248 | 270.127 | 182.312 | 173.646 | -13.902 | 0 | 0 | 0 | 0 | 3.674 | 3.517 | 11.824 | 747.818 | 67.954 | 141.579 | 133.469 | 166.469 | 2.888 | 301.741 | 2.888 | 64.756 | 10.04 | 5.649 | 5.869 | 78.114 | 174.605 | 227.772 | 284.032 | 349.306 | 1,388.952 | 1,262.903 | 1,294.871 | 1,333.103 | 1,282.354 | 1,404.432 | 1,429.45 | 1,532.616 | 1,607.793 | 1,591.468 | 1,578.882 | 1,774.752 | 1,500.718 | 1,488.82 | 1,465.661 | 1,064.997 | 1,087.736 | 373.96 | 358.186 | 216.111 | 94.28 | 88.274 | 87.37 | 88.242 | 138.908 | 143.043 | 150.967 | 135.277 | 75.486 | 65.406 | 62.906 | 39.166 | 36.656 | 35.656 | 36.106 | 37.314 | 16.622 | 11.898 | 11.9 | 12.635 | 3.385 | 3.4 | 3.426 | 3.762 | 9.036 | 15.16 | 5.622 | 6.105 | 5.196 | 5.351 | 5.958 | 11.357 | 6.144 | 8.906 | -0.204 | -0.198 | 1.458 | 1.019 | 7.733 | 3.636 |
| Total Non-Current Liabilities
| 4,010.738 | 4,314.383 | 5,732.939 | 4,559.979 | 4,954.218 | 1,927.443 | 5,278.089 | 5,111.145 | 5,385.985 | 5,665.628 | 6,131.977 | 4,801.379 | 5,092.561 | 4,645.422 | 7,241.38 | 7,208.284 | 7,049.924 | 6,187.24 | 3,427.888 | 3,416.706 | 3,252.472 | 3,839.145 | 4,736.494 | 3,757.199 | 7,188.728 | 7,064.121 | 8,311.696 | 9,738.309 | 6,055.587 | 5,283.905 | 5,318.395 | 4,825.579 | 4,303.484 | 4,097.33 | 4,262.157 | 4,336.633 | 3,908.025 | 3,222.136 | 3,290.301 | 2,981.327 | 2,153.565 | 2,305.381 | 2,336.864 | 1,979.839 | 2,350.071 | 2,076.744 | 3,295.596 | 3,779.917 | 3,637.994 | 4,127.77 | 4,348.787 | 4,328.013 | 4,759.911 | 4,861.591 | 4,479.79 | 3,631.879 | 3,792.621 | 3,455.794 | 3,725.769 | 2,409.462 | 2,369.549 | 2,098.275 | 1,897.724 | 1,006.251 | 396.995 | 191.032 | 406.007 | 410.142 | 398.457 | 388.539 | 588.423 | 658.343 | 776.219 | 567.479 | 550.35 | 549.35 | 620.138 | 631.345 | 601.089 | 356.365 | 356.686 | 357.422 | 348.491 | 378.506 | 378.843 | 379.179 | 384.694 | 498.068 | 248.803 | 112.036 | 11.491 | 11.645 | 12.252 | 17.651 | 18.403 | 15.197 | 6.098 | 6.104 | 11.441 | 7.39 | 14.304 | 18.673 |
| Total Liabilities
| 43,357.923 | 37,327.936 | 38,877.711 | 36,878.73 | 37,172.713 | 29,762.761 | 38,344.084 | 37,317.883 | 39,915.534 | 34,777.569 | 36,786.518 | 38,170.532 | 40,686.22 | 38,352.609 | 38,982.578 | 38,366.248 | 38,084.936 | 37,311.577 | 37,309.952 | 37,719.166 | 39,633.301 | 37,957.326 | 38,233.763 | 38,147.629 | 37,699.216 | 43,693.6 | 40,647.14 | 46,256.261 | 47,843.882 | 43,376.191 | 41,439.472 | 39,361.94 | 39,042.606 | 34,846.739 | 33,311.638 | 31,443.97 | 27,867.39 | 24,001.244 | 22,531.563 | 20,849.556 | 21,581.097 | 19,150.362 | 21,182.05 | 19,946.463 | 19,513.356 | 17,186.592 | 17,737.706 | 17,329.897 | 18,199.447 | 18,023.091 | 18,556.818 | 19,869.723 | 22,420.972 | 19,029.334 | 18,877.527 | 17,437.782 | 19,286.927 | 16,580.09 | 14,577.288 | 16,036.112 | 17,698.494 | 13,582.937 | 13,957.19 | 10,753.854 | 8,834.25 | 6,823.032 | 7,761.863 | 8,079.04 | 8,406.217 | 5,813.269 | 5,742.371 | 5,704.887 | 5,969.465 | 4,911.149 | 4,906.619 | 4,440.076 | 5,402.439 | 3,974.269 | 3,938.531 | 3,912.384 | 3,961.159 | 3,745.565 | 3,377.617 | 3,154.689 | 3,373.075 | 2,598.808 | 2,902.166 | 2,990.11 | 2,799.764 | 2,170.311 | 2,111.468 | 2,008.668 | 2,310.77 | 2,072.009 | 2,064.716 | 1,693.728 | 1,250.251 | 1,131.124 | 939.559 | 754.962 | 451.865 | 455.925 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.556 | 141.212 | 198.335 | 169.369 | 161.014 | 199.208 | 199.877 | 199.848 | 192.265 | 255.85 | 107.72 | 0 | 25.992 | 0 | 0 | 121.665 | 131.541 | 110.115 | 111.089 | 87.293 | 57.82 | 114.736 | 108.18 | 108.074 | 108.37 | 121.784 | 104.036 | 91.641 | 84.487 | 125.013 | 105.44 | 46.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,917.4 | 7,917.4 | 8,003.763 | 8,003.763 | 8,003.763 | 8,003.763 | 8,003.763 | 8,003.763 | 8,003.763 | 8,003.763 | 8,003.763 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,575.192 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 6,670.131 | 3,335.066 | 3,335.066 | 3,335.066 | 3,335.066 | 3,335.066 | 3,335.066 | 2,809.672 | 2,809.672 | 2,809.672 | 2,809.672 | 2,809.672 | 2,809.672 | 2,809.672 | 2,809.672 | 2,809.672 | 2,809.672 | 2,809.672 | 2,109.672 | 2,109.672 | 2,109.672 | 2,109.672 | 1,054.836 | 1,054.836 | 1,054.836 | 916.409 | 916.409 | 916.409 | 916.409 | 916.409 | 916.409 | 916.409 | 916.409 | 916.409 | 811.409 | 811.409 | 811.409 | 811.409 | 811.409 | 811.409 | 811.409 | 811.409 | 456.699 | 456.699 | 456.699 | 456.699 | 456.699 | 456.699 | 456.699 | 456.699 | 456.699 | 456.699 | 304.466 | 304.466 | 304.466 | 280.466 | 280.466 | 280.466 | 280.466 | 280.466 | 280.466 | 280.466 | 252.356 | 252.356 | 194.12 | 194.12 | 194.12 | 144.12 |
| Retained Earnings
| -4,537.697 | -4,973.37 | -4,621.729 | -4,639.742 | -4,797.759 | -5,053.913 | -5,177.423 | -5,360.404 | -5,668.12 | -5,965.822 | -5,790.096 | -5,812.946 | -5,895.545 | -6,030.931 | -667.201 | -352.386 | -589.478 | -960.022 | -832.935 | -935.293 | -1,410.369 | -1,114.661 | -1,088.241 | -1,096.31 | -1,227.841 | -1,308.027 | 572.938 | 1,365.951 | 1,696.865 | 2,300.575 | 2,414.648 | 2,551.367 | 2,536.888 | 2,449.741 | 2,198.786 | 3,114.041 | 3,164.893 | 3,090.606 | 2,979.215 | 2,972.687 | 3,086.958 | 2,961.486 | 2,860.471 | 3,122.678 | 3,050.933 | 2,834.574 | 2,775.602 | 2,662.238 | 2,894.693 | 2,704.215 | 3,235.902 | 3,513.568 | 3,099.835 | 1,944.755 | 1,922.502 | 1,741.286 | 2,822.018 | 2,396.778 | 2,708.199 | 2,276.477 | 1,648.385 | 1,294.413 | 1,029.055 | 783.155 | 537.109 | 351.133 | 622.565 | 584.672 | 490.788 | 323.452 | 289.057 | 241.562 | 106.09 | 3.297 | -65.069 | -90.153 | -146.726 | -44.242 | 253.39 | 336.314 | 333.142 | 298.256 | 346.67 | 266.526 | 224.54 | 201.051 | 360.939 | 293.011 | 234.038 | 197.436 | 176.979 | 155.654 | 133.665 | 109.202 | 109.291 | 74.314 | 127.02 | 90.524 | 143.46 | 66.21 | 88.743 | 55.788 |
| Accumulated Other Comprehensive Income/Loss
| 11,338.884 | 0 | 11,540.772 | 2,243.071 | 11,607.602 | 2,199.847 | 11,597.954 | 2,229.097 | 11,613.26 | 2,228.437 | 11,632.816 | 2,079.155 | 10,070.533 | 2,205.308 | 10,019.18 | 2,220.207 | 10,059.177 | -108.556 | -141.212 | -198.335 | -169.369 | -161.014 | -199.208 | -199.877 | -199.848 | -192.265 | -255.85 | -107.72 | 2.477 | -25.992 | 1.181 | 2.434 | -121.665 | -131.541 | -110.115 | -111.089 | -87.293 | -57.82 | -114.736 | -108.18 | -108.074 | -108.37 | -121.784 | -104.036 | -91.641 | -84.487 | -125.013 | -105.44 | -46.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 0 | 11,377.689 | -297.443 | 11,326.041 | 11,310.158 | 9,082.97 | 11,374.22 | 11,372.046 | 11,261.862 | 11,661.685 | 11,656.466 | 7,723.365 | 9,980.683 | 7,723.365 | 9,910.93 | 7,627.338 | 9,873.301 | 7,390.251 | 9,888.433 | 7,218.046 | -158.75 | 5,322.855 | 9,656.122 | 9,797.201 | 10,010.53 | 10,096.619 | 10,010.53 | 7,629.093 | 10,013.007 | 10,010.53 | 9,924.044 | 9,925.297 | 9,922.863 | 9,922.863 | 9,839.087 | 12,173.633 | 12,173.633 | 12,173.633 | 11,810.177 | 12,039.692 | 11,825.533 | 7,541.973 | 9,410.941 | 9,363.091 | 9,464.586 | 9,096.888 | 9,017.959 | 9,263.877 | 9,272.984 | 9,217.431 | 8,909.6 | 8,911.021 | 4,832.806 | 4,792.587 | 4,580.709 | 4,619.84 | 4,656.288 | 4,609.768 | 4,200.164 | 1,844.296 | 1,887.343 | 1,863.568 | 1,767.103 | 1,768.692 | 1,760.754 | 1,740.26 | 1,664.038 | 1,680.25 | 762.772 | 780.092 | 682.287 | 682.365 | 682.365 | 691.078 | 679.674 | 677.48 | 1,039.54 | 1,039.531 | 1,000.677 | 995.778 | 985.504 | 985.055 | 909.236 | 908.69 | 908.546 | 906.034 | 859.703 | 865.692 | 859.826 | 671.095 | 620.751 | 615.79 | 615.79 | 615.79 | 567.94 | 580.319 | 309.566 | 340.712 | 293.16 | 296.93 | 269.886 | 9.845 |
| Total Shareholders Equity
| 14,718.588 | 14,321.72 | 14,625.363 | 14,690.063 | 14,516.163 | 14,232.667 | 14,072.897 | 13,899.12 | 13,597.506 | 13,587.03 | 13,786.029 | 10,564.765 | 10,660.33 | 10,472.933 | 15,818.921 | 16,070.351 | 15,859.015 | 15,465.075 | 15,489.478 | 15,329.996 | 14,923.636 | 15,227.699 | 15,143.073 | 15,171.145 | 15,252.972 | 15,180.369 | 16,997.748 | 17,938.892 | 18,380.003 | 18,955.245 | 19,008.823 | 19,146.796 | 19,008.217 | 18,911.193 | 18,597.889 | 18,511.651 | 18,586.298 | 18,541.485 | 18,239.194 | 18,239.265 | 18,355.632 | 15,286.766 | 14,959.299 | 15,295.44 | 15,233.55 | 14,967.19 | 14,728.246 | 14,630.347 | 14,930.407 | 14,731.317 | 14,955.174 | 15,234.261 | 10,042.312 | 8,847.014 | 8,612.882 | 8,470.797 | 8,533.143 | 8,061.382 | 7,963.198 | 5,037.181 | 4,452.137 | 4,074.39 | 3,712.567 | 3,468.255 | 3,214.271 | 3,007.801 | 3,203.012 | 3,181.33 | 2,064.969 | 1,914.953 | 1,782.753 | 1,735.336 | 1,599.863 | 1,497.071 | 1,426.014 | 1,398.735 | 1,349.513 | 1,451.987 | 1,710.766 | 1,788.79 | 1,775.345 | 1,740.01 | 1,712.604 | 1,631.915 | 1,589.785 | 1,563.784 | 1,525.108 | 1,463.169 | 1,398.33 | 1,148.997 | 1,078.197 | 1,051.91 | 1,029.921 | 1,005.459 | 957.697 | 926.261 | 688.942 | 652.215 | 630.74 | 553.491 | 552.749 | 209.753 |
| Total Equity
| 14,891.442 | 14,520.877 | 14,806.879 | 14,884.276 | 14,709.856 | 14,405.674 | 14,264.061 | 14,112.869 | 13,809.476 | 13,737.096 | 13,823.697 | 10,608.683 | 10,718.488 | 10,477.929 | 15,786.926 | 16,041.776 | 15,826.272 | 15,435.661 | 15,459.458 | 15,305.111 | 14,902.349 | 15,212.115 | 15,135.693 | 15,171.325 | 15,273.831 | 15,216.282 | 17,058.513 | 18,015.025 | 18,468.47 | 19,043.221 | 19,139.83 | 19,292.716 | 19,148.236 | 19,066.726 | 18,756.646 | 18,689.443 | 18,779.017 | 18,751.717 | 18,444.561 | 18,458.333 | 18,596.96 | 15,547.109 | 15,198.324 | 15,546.679 | 15,502.236 | 15,246.001 | 15,016.031 | 14,921.116 | 15,223.484 | 15,025.915 | 15,199.614 | 15,478.922 | 10,287.51 | 9,092.12 | 8,612.882 | 8,470.797 | 8,533.143 | 8,061.382 | 7,963.198 | 5,037.181 | 4,452.137 | 4,074.39 | 3,712.567 | 3,468.255 | 3,216.784 | 3,010.446 | 3,205.697 | 3,184.222 | 2,067.907 | 1,917.949 | 1,785.886 | 1,738.61 | 1,603.068 | 1,500.627 | 1,429.05 | 1,401.765 | 1,352.518 | 1,455.192 | 1,713.877 | 1,791.897 | 1,778.445 | 1,743.295 | 1,716.028 | 1,635.187 | 1,592.628 | 1,566.616 | 1,527.501 | 1,465.538 | 1,400.906 | 1,151.559 | 1,087.29 | 1,060.718 | 1,031.633 | 1,007.427 | 1,027.629 | 963.772 | 735.688 | 699.826 | 682.092 | 594.672 | 552.749 | 209.753 |
| Total Liabilities & Shareholders Equity
| 58,249.365 | 51,848.813 | 53,684.591 | 52,454.883 | 51,882.569 | 44,885.095 | 52,608.145 | 51,430.752 | 53,725.009 | 48,514.665 | 50,610.215 | 48,779.214 | 51,404.708 | 48,830.538 | 54,769.504 | 54,408.024 | 53,911.207 | 52,747.238 | 52,769.41 | 53,024.277 | 54,535.651 | 53,169.441 | 53,369.456 | 53,318.954 | 52,973.047 | 58,909.881 | 57,705.653 | 64,271.285 | 66,312.353 | 62,419.412 | 60,579.302 | 58,654.656 | 58,190.842 | 53,913.465 | 52,068.284 | 50,133.413 | 46,646.407 | 42,752.961 | 40,976.124 | 39,307.888 | 40,178.058 | 34,697.47 | 36,380.374 | 35,493.142 | 35,015.592 | 32,432.593 | 32,753.738 | 32,251.013 | 33,422.931 | 33,049.006 | 33,756.432 | 35,348.645 | 32,708.481 | 28,121.454 | 27,490.409 | 25,908.579 | 27,820.069 | 24,641.472 | 22,540.486 | 21,073.292 | 22,150.631 | 17,657.327 | 17,669.756 | 14,222.109 | 12,051.034 | 9,833.478 | 10,967.559 | 11,263.262 | 10,474.124 | 7,731.218 | 7,528.257 | 7,443.497 | 7,572.533 | 6,411.776 | 6,335.668 | 5,841.841 | 6,754.957 | 5,429.461 | 5,652.407 | 5,704.28 | 5,739.604 | 5,488.859 | 5,093.645 | 4,789.876 | 4,965.703 | 4,165.424 | 4,429.667 | 4,455.647 | 4,200.67 | 3,321.871 | 3,198.758 | 3,069.386 | 3,342.402 | 3,079.435 | 3,092.345 | 2,657.5 | 1,985.939 | 1,830.95 | 1,621.651 | 1,349.634 | 1,004.614 | 665.678 |