Taiyuan Heavy Industry Co., Ltd.
SSE:600169.SS
2.29 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,885.196 | 2,041.177 | 2,083.776 | 1,994.308 | 2,312.666 | 2,614.347 | 2,617.837 | 2,284.611 | 2,947.762 | 3,120.497 | 3,120.104 | 2,815.236 | 3,292.179 | 3,459.883 | 3,217.277 | 4,626.565 | 4,686.959 | 4,675.872 | 5,481.101 | 5,052.845 | 4,760.808 | 5,376.375 | 4,414.218 | 3,546.198 | 4,114.393 | 3,908.549 | 3,413.268 | 3,295.75 | 2,588.495 | 2,640.169 | 2,141.001 | 2,680.236 | 1,713.422 | 1,675.59 | 1,460.969 | 2,052.281 | 2,300.202 | 1,749.79 | 2,121.253 | 2,214.795 | 2,154.595 | 2,220.942 | 1,603.765 | 1,904.691 | 1,489.208 | 1,552.432 | 2,245.705 | 1,875.857 | 2,078.419 | 2,359.117 | 2,867.019 | 2,254.309 | 2,130.203 | 2,716.518 | 2,683.042 | 3,087.934 | 1,724.083 | 1,597.851 | 1,784.993 | 1,679.616 | 1,862.905 | 2,206.388 | 1,469.537 | 1,471.741 | 231.863 | 265.48 | 385.057 | 312.088 | 290.674 | 337.723 | 333.953 | 487.54 | 369.24 | 255.681 | 222.196 | 355.698 | 330.679 | 360.104 | 309.791 | 281.491 | 442.1 | 325.901 | 191.179 | 226.655 | 186.68 | 133.211 | 132.524 | 191.115 | 191.414 | 164.648 | 147.766 | 128.577 | 177.769 | 229.43 | 173.274 | 98.698 | 71.079 | 80.642 |
| Short Term Investments
| -88.876 | 0 | 0 | 0 | 0 | 0 | 0 | -429.113 | 0 | 582.181 | 594.209 | -0 | -29.79 | -29.79 | -30.566 | -30.566 | -30.339 | -30.339 | -36.525 | -36.525 | -29.314 | -29.314 | -29.314 | -29.314 | -29.855 | -29.855 | -29.855 | -29.855 | -32.961 | -32.961 | -32.961 | -32.961 | -19.834 | -19.834 | -29.763 | -19.834 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.924 | 0 | 43 |
| Cash and Short Term Investments
| 1,885.196 | 2,041.177 | 2,083.776 | 1,994.308 | 2,312.666 | 2,614.347 | 2,617.837 | 2,284.611 | 2,947.762 | 3,120.497 | 3,120.104 | 2,815.236 | 3,292.179 | 3,459.883 | 3,217.277 | 4,626.565 | 4,686.959 | 4,675.872 | 5,481.101 | 5,052.845 | 4,760.808 | 5,376.375 | 4,414.218 | 3,546.198 | 4,114.393 | 3,908.549 | 3,413.268 | 3,295.75 | 2,588.495 | 2,640.169 | 2,141.001 | 2,680.236 | 1,713.422 | 1,675.59 | 1,460.969 | 2,052.281 | 2,300.202 | 1,749.79 | 2,121.253 | 2,214.795 | 2,154.595 | 2,220.942 | 1,603.765 | 1,904.691 | 1,489.208 | 1,552.432 | 2,245.705 | 1,875.857 | 2,078.419 | 2,359.117 | 2,867.019 | 2,254.309 | 2,130.203 | 2,716.518 | 2,683.042 | 3,087.934 | 1,724.083 | 1,597.851 | 1,784.993 | 1,679.616 | 1,862.905 | 2,206.388 | 1,469.537 | 1,471.741 | 231.863 | 265.48 | 385.057 | 312.088 | 290.674 | 337.723 | 333.953 | 487.54 | 369.24 | 255.681 | 222.196 | 355.698 | 330.679 | 360.104 | 309.791 | 281.491 | 442.1 | 325.901 | 191.179 | 226.655 | 186.68 | 133.211 | 132.524 | 191.115 | 191.414 | 164.648 | 147.766 | 128.577 | 177.769 | 229.43 | 173.274 | 106.622 | 71.079 | 123.642 |
| Net Receivables
| 8,342.703 | 8,685.454 | 8,635.785 | 8,723.053 | 10,795.697 | 9,903.433 | 9,544.274 | 9,550.999 | 9,756.314 | 9,673.111 | 10,450.318 | 9,622.003 | 7,918.682 | 8,065.825 | 7,686.059 | 7,387.991 | 7,148.146 | 6,972.129 | 6,978.333 | 6,592.952 | 7,458.169 | 7,783.091 | 8,069.479 | 7,405.811 | 7,745.905 | 7,919.805 | 7,930.027 | 7,841.939 | 8,223.704 | 8,777.596 | 7,920.461 | 8,275.843 | 8,053.046 | 8,451.542 | 8,878.005 | 9,151.82 | 8,034.873 | 8,642.272 | 9,072.586 | 9,496.546 | 9,803.206 | 10,108.107 | 9,546.476 | 9,457.068 | 8,970.348 | 9,126.903 | 8,939.516 | 8,541.435 | 10,002.854 | 8,365.264 | 10,158.377 | 9,686.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,961.683 | 0 | 0 | 0 | 463.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 990.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 998.792 | 883.44 | 852.657 | 0 | 1.655 | 3.967 | 4.2 | 1.313 | 3.028 |
| Inventory
| 11,031.284 | 10,803.803 | 10,260.279 | 9,988.034 | 10,005.602 | 9,945.834 | 9,895.602 | 9,847.302 | 9,522.59 | 9,206.921 | 9,336.755 | 9,422.879 | 9,348.661 | 11,281.235 | 11,571.502 | 11,409.661 | 10,895.306 | 10,582.983 | 11,000.808 | 10,889.237 | 9,981.784 | 9,951.803 | 9,615.647 | 9,783.383 | 9,229.474 | 9,269.412 | 8,714.647 | 8,230.794 | 8,399.966 | 7,810.228 | 7,420.006 | 7,329.053 | 7,636.986 | 7,513.647 | 7,329.78 | 7,071.206 | 7,611.204 | 7,402.467 | 7,164.331 | 6,663.087 | 4,889.105 | 4,620.208 | 4,678.117 | 4,141.83 | 3,807.039 | 3,255.168 | 3,131.388 | 2,882.289 | 3,347.992 | 3,067.77 | 2,497.16 | 2,340.614 | 2,658.161 | 2,265.161 | 1,871.87 | 1,908.179 | 1,720.403 | 1,651.257 | 1,717.334 | 1,886.558 | 1,940.673 | 2,034.79 | 2,265.363 | 2,243.404 | 2,137.306 | 1,859.267 | 1,639.682 | 1,480.13 | 1,249.581 | 1,162.613 | 1,073.221 | 1,151.582 | 852.909 | 784.354 | 1,024.78 | 857.479 | 855.539 | 599.887 | 601.718 | 529.255 | 466.475 | 440.721 | 412.888 | 391.108 | 396.729 | 344.393 | 320.83 | 326.89 | 350.02 | 267.095 | 262.688 | 215.166 | 199.236 | 205.999 | 205.235 | 83.252 | 81.334 | 80.447 |
| Other Current Assets
| 1,233.599 | 1,114.929 | 1,123.413 | 1,508.665 | 865.687 | 1,303.765 | 1,082.393 | 1,026.165 | 919.213 | 1,090.23 | 875.567 | 958.163 | 2,617.311 | 1,549.979 | 1,468.078 | 1,429.869 | 1,832.568 | 1,692.402 | 1,591.283 | 1,688.612 | 1,935.789 | 2,082.98 | 1,693.552 | 1,735.674 | 2,447.856 | 2,589.899 | 2,422.547 | 2,339.883 | 2,241.099 | 2,319.447 | 2,197.398 | 2,255.014 | 1,972.278 | 2,445.402 | 2,201.091 | 2,283.592 | 2,078.862 | 1,914.938 | 1,888.144 | 1,890.747 | 2,026.15 | 1,759.612 | 1,662.093 | 1,485.962 | 1,510.591 | 2,867.344 | 2,678.24 | 2,468.536 | 10,023.608 | 1,880.21 | 10,158.626 | 1,173.225 | 9,779.867 | 9,158.047 | 8,338.707 | 7,944.295 | 7,113.082 | 6,904.374 | 6,060.541 | 5,571.868 | 5,834.343 | 4,947.455 | 4,504.606 | 580.066 | 4,343.096 | 3,809.923 | 3,810.849 | 2,942.718 | 2,725.501 | 2,471.138 | 2,217.124 | 1,857.201 | 1,655.969 | 1,719.658 | 1,625.187 | 1,378.885 | 1,447.363 | 1,575.053 | 1,462.604 | 1,286.199 | 310.134 | 1,270.978 | 1,160.802 | 1,061.753 | 992.715 | 991.521 | 1,024.447 | 930.282 | 858.525 | 983.517 | 870.456 | 837.467 | 816.339 | 611.526 | 438.079 | 498.543 | 413.726 | 302.826 |
| Total Current Assets
| 22,492.783 | 22,645.363 | 22,103.254 | 22,214.06 | 23,979.652 | 23,767.379 | 23,140.106 | 22,709.077 | 23,145.879 | 23,090.76 | 23,782.745 | 22,818.281 | 23,176.833 | 24,356.923 | 23,942.917 | 24,854.086 | 24,562.979 | 23,923.386 | 25,051.526 | 24,223.646 | 24,136.551 | 25,194.249 | 23,792.896 | 22,487.34 | 23,537.629 | 23,687.665 | 22,480.49 | 21,708.366 | 21,453.265 | 21,547.44 | 19,678.867 | 20,540.146 | 19,375.732 | 20,086.18 | 19,869.845 | 20,558.899 | 20,025.141 | 19,709.467 | 20,246.313 | 20,265.175 | 18,873.056 | 18,708.869 | 17,490.451 | 16,989.55 | 15,777.185 | 15,514.438 | 15,793.805 | 14,630.102 | 15,450.02 | 15,672.361 | 15,522.805 | 14,294.349 | 14,568.231 | 14,139.726 | 12,893.619 | 12,940.407 | 10,557.569 | 10,153.483 | 9,562.867 | 9,138.042 | 9,637.921 | 9,188.634 | 8,239.506 | 7,768.269 | 6,712.265 | 5,934.67 | 5,835.587 | 4,479.931 | 4,265.756 | 3,971.474 | 3,624.298 | 3,356.571 | 2,878.118 | 2,759.694 | 2,872.162 | 2,592.063 | 2,633.581 | 2,535.045 | 2,374.113 | 2,096.945 | 2,208.858 | 2,037.6 | 1,764.869 | 1,679.516 | 1,576.124 | 1,469.125 | 1,477.801 | 1,448.286 | 1,399.959 | 1,415.26 | 1,280.91 | 1,181.21 | 1,193.344 | 1,048.611 | 820.555 | 692.618 | 567.452 | 509.942 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 7,145.213 | 5,949.999 | 5,355.684 | 4,982.473 | 6,182.094 | 6,026.66 | 5,870.776 | 5,936.427 | 5,908.793 | 5,910.317 | 5,687.388 | 5,649.325 | 5,248.174 | 7,281.016 | 7,138.941 | 7,194.815 | 6,909.064 | 6,942.839 | 6,958.274 | 6,988.676 | 6,945.612 | 6,926.507 | 6,883.331 | 6,945.09 | 6,907.434 | 6,881.734 | 6,823.569 | 6,883.64 | 6,836.954 | 6,939.629 | 6,859.166 | 6,916.385 | 6,494.962 | 6,655.307 | 6,582.101 | 6,641.948 | 6,635.016 | 6,693.424 | 6,604.298 | 6,710.792 | 5,997.898 | 6,011.948 | 5,858.202 | 5,978.752 | 5,466.46 | 5,473.695 | 5,609.21 | 5,609.03 | 4,595.203 | 4,527.788 | 4,159.305 | 4,182.451 | 2,014.487 | 1,953.259 | 1,944.007 | 1,874.058 | 1,626.156 | 1,634.722 | 1,625.097 | 1,627.21 | 1,501.103 | 1,479.815 | 1,502.277 | 1,452.436 | 1,094.178 | 1,100.295 | 1,125.056 | 900.287 | 692.697 | 714.753 | 740.518 | 878.42 | 877.858 | 825.59 | 801.964 | 787.942 | 744.699 | 712.14 | 709.069 | 701.043 | 560.093 | 655.375 | 624.872 | 641.543 | 611.381 | 615.758 | 630.842 | 633.825 | 597.822 | 468.555 | 481.647 | 483.719 | 416.476 | 420.084 | 408.256 | 266.115 | 274.79 | 273.569 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 2,117.844 | 2,019.533 | 2,003.375 | 1,980.577 | 1,871.317 | 1,787.165 | 1,764.116 | 1,682.07 | 1,616.06 | 1,568.693 | 1,413.73 | 1,381.991 | 1,256.444 | 2,089.118 | 2,144.432 | 2,135.031 | 2,146.67 | 2,133.306 | 2,057.412 | 2,038.91 | 1,990.722 | 1,938.145 | 1,900.963 | 1,872.148 | 1,646.535 | 1,558.457 | 1,542.96 | 1,540.786 | 1,442.266 | 1,411.05 | 1,375.199 | 1,341.056 | 1,211.738 | 1,157.366 | 1,093.49 | 1,026.703 | 566.665 | 524.582 | 509.62 | 512.363 | 515.237 | 517.98 | 520.517 | 523.258 | 436.48 | 438.764 | 441.029 | 325.671 | 328.14 | 209.614 | 210.686 | 211.757 | 50.493 | 50.751 | 51.009 | 51.267 | 51.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.09 | 0.87 | 0.989 | 0.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 2,117.844 | 2,019.533 | 2,003.375 | 1,980.577 | 1,871.317 | 1,787.165 | 1,764.116 | 1,682.07 | 1,616.06 | 1,568.693 | 1,413.73 | 1,381.991 | 1,256.444 | 2,089.118 | 2,144.432 | 2,135.031 | 2,146.67 | 2,133.306 | 2,057.412 | 2,038.91 | 1,990.722 | 1,938.145 | 1,900.963 | 1,872.148 | 1,646.535 | 1,558.457 | 1,542.96 | 1,540.786 | 1,442.266 | 1,411.05 | 1,375.199 | 1,341.056 | 1,211.738 | 1,157.366 | 1,093.49 | 1,026.703 | 566.665 | 524.582 | 509.62 | 512.363 | 515.237 | 517.98 | 520.517 | 523.258 | 436.48 | 438.764 | 441.029 | 325.671 | 328.14 | 209.614 | 210.686 | 211.757 | 50.493 | 50.751 | 51.009 | 51.267 | 51.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.09 | 0.87 | 0.989 | 0.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 198.224 | 524.21 | 250.751 | 662.424 | 124.177 | 123.568 | 662.861 | 1,094.078 | 547.441 | 0 | 0 | 597.466 | 547.596 | 59.958 | 48.633 | 48.211 | 149.608 | 149.655 | 156.011 | 157.372 | 146.312 | 147.109 | 47.954 | 46.781 | 46.74 | 46.74 | 48.053 | 47.959 | 40.323 | 40.323 | 40.323 | 40.323 | 27.196 | 24.506 | 34.435 | 24.506 | 4.672 | 4.672 | 0 | 0 | 0 | 0 | 0 | -0 | 0.881 | 0.881 | 0.881 | 0.881 | 1.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123.64 | 0 | 68.38 |
| Tax Assets
| 147.629 | 147.363 | 148.206 | 148.206 | 144.782 | 144.979 | 145.405 | 144.929 | 146.258 | 146.197 | 146.74 | 146.447 | 242.898 | 267.726 | 164.831 | 163.928 | 162.478 | 162.532 | 156.958 | 154.612 | 130.918 | 129.337 | 130.341 | 131.391 | 129.148 | 122.728 | 123.141 | 126.509 | 118.671 | 128.701 | 123.816 | 125.298 | 113.474 | 106.973 | 102.714 | 96.21 | 73.322 | 69.965 | 62.914 | 83.195 | 80.702 | 78.038 | 71.103 | 63.61 | 57.2 | 56.657 | 53.649 | 44.362 | 47.069 | 50.813 | 25.863 | 25.863 | 28.132 | 28.132 | 10.208 | 10.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,399.347 | 2,111.067 | 2,762.266 | 2,060.138 | 496.392 | 441.484 | 438.627 | 19.72 | 725.174 | 1,177.897 | 1,165.591 | 580.72 | 885.149 | 1,058.876 | 1,060.141 | 1,034.613 | 781.28 | 831.318 | 67.875 | 78.361 | 64.167 | 61.673 | 56.782 | 80.651 | 359.237 | 286.686 | 97.862 | 98.417 | 94.405 | 69.821 | 90.556 | 100.886 | 68.351 | 67.444 | 73.81 | 51.591 | 240.84 | 69.79 | 24.971 | 29.189 | 199.674 | 200.333 | 208.987 | 216.744 | 349.342 | 349.342 | 0 | 0 | 0 | 1.12 | 8.37 | 1.12 | 1.165 | 1.165 | 1.165 | 1.165 | 1.165 | 1.165 | 1.165 | 1.165 | 1.327 | 1.327 | 1.164 | 1.164 | 13.284 | 13.284 | 14.033 | 13.053 | 14.417 | 14.417 | 15.184 | 15.184 | 15.18 | 15.18 | 15.18 | 15.18 | 15.175 | 15.175 | 15.175 | 15.175 | 16.338 | 16.338 | 16.337 | 16.337 | 16.337 | 16.337 | 16.331 | 16.331 | 16.336 | 16.336 | 16.331 | 16.331 | 16.156 | 16.155 | 16.001 | 7.924 | 114.834 | 43 |
| Total Non-Current Assets
| 12,008.257 | 10,752.172 | 10,520.283 | 9,833.819 | 8,818.762 | 8,523.856 | 8,881.785 | 8,877.224 | 8,943.726 | 8,803.104 | 8,413.449 | 8,355.949 | 8,180.262 | 10,756.695 | 10,556.978 | 10,576.597 | 10,149.1 | 10,219.649 | 9,396.53 | 9,417.931 | 9,277.731 | 9,202.772 | 9,019.371 | 9,076.061 | 9,089.094 | 8,896.344 | 8,635.585 | 8,697.311 | 8,532.618 | 8,589.524 | 8,489.06 | 8,523.947 | 7,915.721 | 8,011.597 | 7,886.549 | 7,840.959 | 7,520.516 | 7,362.434 | 7,201.802 | 7,335.538 | 6,793.511 | 6,808.299 | 6,658.809 | 6,782.364 | 6,310.364 | 6,319.339 | 6,104.77 | 5,979.945 | 4,971.532 | 4,789.336 | 4,404.223 | 4,421.19 | 2,094.277 | 2,033.307 | 2,006.39 | 1,936.699 | 1,678.846 | 1,635.886 | 1,626.261 | 1,628.374 | 1,502.43 | 1,481.141 | 1,503.441 | 1,453.601 | 1,108.552 | 1,114.449 | 1,140.077 | 914.329 | 707.114 | 729.17 | 755.702 | 893.604 | 893.038 | 840.77 | 817.144 | 803.122 | 759.874 | 727.315 | 724.243 | 716.218 | 576.431 | 671.713 | 641.208 | 657.879 | 627.718 | 632.095 | 647.174 | 650.156 | 614.159 | 484.892 | 497.978 | 500.05 | 432.631 | 436.239 | 424.257 | 397.679 | 389.624 | 384.949 |
| Total Assets
| 34,501.039 | 33,397.536 | 32,623.537 | 32,047.879 | 32,798.414 | 32,291.235 | 32,021.891 | 31,586.301 | 32,089.605 | 31,893.864 | 32,196.194 | 31,174.23 | 31,357.095 | 35,113.617 | 34,499.895 | 35,430.683 | 34,712.079 | 34,143.036 | 34,448.056 | 33,641.576 | 33,414.281 | 34,397.021 | 32,812.268 | 31,563.4 | 32,626.723 | 32,584.009 | 31,116.075 | 30,405.678 | 29,985.884 | 30,136.963 | 28,167.928 | 29,064.094 | 27,291.454 | 28,097.777 | 27,756.394 | 28,399.857 | 27,545.657 | 27,071.901 | 27,448.115 | 27,600.713 | 25,666.566 | 25,517.168 | 24,149.26 | 23,771.915 | 22,087.549 | 21,833.777 | 21,898.575 | 20,610.046 | 20,421.552 | 20,461.697 | 19,927.028 | 18,715.539 | 16,662.508 | 16,173.033 | 14,900.009 | 14,877.106 | 12,236.415 | 11,789.369 | 11,189.129 | 10,766.416 | 11,140.351 | 10,669.775 | 9,742.948 | 9,221.87 | 7,820.817 | 7,049.119 | 6,975.665 | 5,394.26 | 4,972.87 | 4,700.644 | 4,380 | 4,250.175 | 3,771.156 | 3,600.464 | 3,689.306 | 3,395.185 | 3,393.456 | 3,262.359 | 3,098.357 | 2,813.162 | 2,785.288 | 2,709.313 | 2,406.077 | 2,337.396 | 2,203.842 | 2,101.22 | 2,124.975 | 2,098.442 | 2,014.117 | 1,900.151 | 1,778.888 | 1,681.26 | 1,625.975 | 1,484.85 | 1,244.812 | 1,090.297 | 957.076 | 894.891 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 9,007.746 | 5,311.493 | 5,144.385 | 7,904.478 | 9,010.279 | 8,457.392 | 8,045.726 | 7,557.866 | 8,940.503 | 8,617.184 | 8,653.247 | 8,581.963 | 8,496.621 | 7,908.186 | 10,038.569 | 10,061.783 | 10,635.63 | 10,692.453 | 11,642.493 | 11,117.74 | 11,495.253 | 12,043.315 | 11,200.671 | 10,235.885 | 10,355.899 | 10,010.64 | 9,757.695 | 9,067.584 | 9,757.222 | 9,349.866 | 8,241.722 | 8,934.204 | 7,341.482 | 8,113.016 | 8,897.073 | 8,998.327 | 9,248.401 | 9,440.232 | 9,942.419 | 10,683.395 | 9,409.464 | 9,595.96 | 9,615.63 | 9,599.221 | 8,366.038 | 8,865.446 | 8,711.568 | 8,748.325 | 8,532.55 | 8,473.971 | 7,858.107 | 8,404.756 | 7,277.183 | 6,941.209 | 6,253.664 | 6,413.964 | 5,477.371 | 5,263.845 | 4,800.789 | 4,452.548 | 4,214.494 | 4,053.407 | 3,445.57 | 3,358.322 | 2,714.596 | 2,472.891 | 2,499.541 | 2,198.322 | 1,642.335 | 1,700.26 | 1,497.143 | 1,539.138 | 952.927 | 1,002.72 | 1,086.35 | 989.167 | 848.875 | 864.35 | 687.111 | 693.914 | 435.656 | 411.721 | 315.341 | 361.868 | 339.374 | 318.848 | 299.798 | 303.637 | 266.312 | 253.862 | 273.227 | 231.645 | 239.232 | 143.88 | 73.738 | 28.763 | 21.594 | 14.274 |
| Short Term Debt
| 3,357.15 | 9,111.839 | 7,963.349 | 6,580.35 | 3,331.485 | 4,234.871 | 7,519.517 | 7,940.542 | 6,942.852 | 7,318.059 | 8,091.743 | 7,918.871 | 8,715.227 | 9,317.622 | 7,719.128 | 6,211.674 | 8,984.989 | 11,315.978 | 9,279.483 | 9,185.946 | 10,309.048 | 8,901.943 | 7,551.498 | 9,921.921 | 8,458.969 | 11,609.981 | 8,572.086 | 8,584.555 | 8,830.635 | 9,455.042 | 9,866.092 | 11,371.336 | 7,892.996 | 7,744.996 | 7,931.016 | 7,142.039 | 5,160.309 | 4,874.35 | 3,933.449 | 3,667.96 | 4,894.973 | 4,020.553 | 3,621.734 | 2,351.726 | 3,267.643 | 1,787.401 | 1,855.615 | 1,815.956 | 1,631.94 | 1,724.994 | 1,674.558 | 1,630.917 | 2,034.352 | 1,433.36 | 1,449.779 | 1,365.286 | 1,445.243 | 1,265.243 | 1,439 | 1,362 | 1,607 | 1,612 | 1,082 | 960 | 797 | 819 | 689 | 520 | 507 | 420 | 472.7 | 492.7 | 462.7 | 462.7 | 474.739 | 465.739 | 479.945 | 469.945 | 445.7 | 470.745 | 479.05 | 472.8 | 506.679 | 497.509 | 418.08 | 418.08 | 462.33 | 468.08 | 383.49 | 256.99 | 216.99 | 216.99 | 186.33 | 156.33 | 148.33 | 132.33 | 180.079 | 160.173 |
| Tax Payables
| 64.676 | 18.975 | 55.422 | 9.539 | 103.829 | 74.688 | 55.361 | 64.369 | 92.213 | 98.912 | 110.526 | 133.689 | 91.094 | 81.212 | 85.868 | 157.215 | 97.698 | 81.594 | 83.267 | 83.716 | 10.303 | 58.01 | 52.754 | 96.738 | 80.84 | 81.827 | 55.009 | 167.424 | 69.326 | 100.264 | 106.693 | 68.61 | 58.756 | 59.041 | 40.319 | 91.286 | 68.245 | 78.151 | 76.073 | 89.484 | 104.86 | 103.548 | 96.955 | 103.436 | -72.018 | 66.2 | 66.075 | 75.947 | 63.19 | 45.223 | 87.505 | 147.311 | 108.6 | 179.489 | 177.814 | 112.693 | 237.98 | 196.832 | 205.842 | 127.539 | 114.727 | 156.03 | 97.561 | 126.927 | 90.633 | 85.76 | 105.18 | 95.059 | 70.171 | 86.26 | 61.209 | 45.374 | 45.9 | 42.301 | 25.127 | 24.565 | -0.655 | 2.954 | 23.149 | 25.992 | 14.735 | 22.033 | 17.136 | 18.713 | 0.58 | 11.934 | 25.735 | 27.476 | 20.06 | 27.863 | 19.695 | 24.968 | 27.821 | 25.88 | 31.732 | 31.551 | 9.707 | 6.597 |
| Deferred Revenue
| 0 | 1,058.565 | 796.757 | 800.325 | 1,205.341 | 1,306.412 | 858.292 | 907.984 | 959.2 | 0 | 972.231 | 1,572.072 | 1,652.356 | 3,160.93 | 2,791.388 | 2,942.953 | 3,127.769 | 2,969.201 | 640.08 | 620.911 | 537.712 | 639.224 | 622.781 | 624.335 | 587.041 | 561.274 | 529.225 | 599.649 | 490.071 | 668.204 | 515.685 | 573.388 | 501.586 | 421.257 | 451.339 | 587.943 | 432.37 | 487.429 | 474.503 | 509.836 | 525.178 | 486.801 | 404.479 | 522.97 | 339.777 | 407.747 | 322.229 | 388.301 | 257.004 | 267.425 | 349.788 | 569.322 | 270.387 | 351.678 | 344.785 | 247.713 | 447.033 | 399.183 | 369.967 | 302.353 | 352.868 | 384.239 | 293.013 | 332.271 | 363.929 | 353.351 | 350.623 | 304.714 | 221.769 | 228.951 | 167.96 | 198.155 | 186.916 | 200.635 | 136.9 | 163.813 | 196.192 | 157.061 | 202.954 | 164.701 | 251.643 | 248.279 | 143.428 | 111.844 | 35.175 | 57.64 | 109.37 | 96.588 | 97.205 | 142.95 | 109.203 | 106.737 | 83.045 | 69.337 | 74.059 | 55.12 | 31.513 | 32.521 |
| Other Current Liabilities
| 6,340.416 | 4,786.944 | 4,492.263 | 1,969.698 | 2,344.556 | 4,991.554 | 878.783 | 1,477.676 | 4,730.12 | 4,450.829 | 2,888.866 | 2,857.932 | 3,635.837 | 2,649.321 | 2,429.125 | 1,667.064 | 2,840.6 | -115.82 | 4,678.101 | 4,596.525 | 1,930.386 | 4,619.898 | 4,486.78 | 1,406.217 | 4,383.475 | 1,945.565 | 2,821.187 | 3,242.055 | 1,824.514 | 2,697.372 | 2,657.856 | 1,488.202 | 4,351.93 | 3,633.544 | 659.974 | 2,289.754 | 3,049.723 | 3,405.812 | 3,460.611 | 3,874.516 | 1,902.633 | 2,137.189 | 1,873.959 | 3,016.616 | 2,359.918 | 3,092.932 | 2,504.888 | 1,405.502 | 1,542.638 | 1,253.006 | 1,558.579 | 1,464.622 | 990.602 | 1,466.921 | 909.673 | 991.717 | 1,007.34 | 1,172.015 | 1,119.573 | 1,382.303 | 1,979.909 | 1,754.141 | 2,337.01 | 2,120.003 | 2,516.251 | 2,084.626 | 2,228.31 | 1,223.891 | 1,462.384 | 1,274.448 | 1,162.192 | 1,050.902 | 1,201.365 | 1,004.656 | 1,035.679 | 842.432 | 984.326 | 849.359 | 900.57 | 588.91 | 769.61 | 752.755 | 560.658 | 495.724 | 484.752 | 371.146 | 254.968 | 231.722 | 263.377 | 281.199 | 236.606 | 194.977 | 163.296 | 136.13 | 92.289 | 82.27 | 49.108 | 49.018 |
| Total Current Liabilities
| 18,769.987 | 19,229.25 | 17,655.419 | 16,464.064 | 15,604.58 | 16,451.534 | 18,215.97 | 18,856.419 | 20,705.688 | 20,484.984 | 20,716.613 | 20,593.047 | 22,104.709 | 23,765.275 | 22,533.908 | 25,016.975 | 25,145.106 | 24,517.569 | 25,683.343 | 24,864.942 | 24,282.702 | 25,623.166 | 23,291.704 | 22,285.097 | 23,866.224 | 23,648.012 | 21,205.977 | 21,061.618 | 20,971.767 | 21,602.545 | 20,872.363 | 21,862.352 | 19,645.163 | 19,550.596 | 17,979.721 | 18,521.406 | 17,526.678 | 17,798.543 | 17,887.054 | 18,315.355 | 16,311.929 | 15,857.251 | 15,208.278 | 15,071 | 13,921.58 | 13,811.979 | 13,138.146 | 12,045.73 | 11,770.318 | 11,497.193 | 11,178.75 | 11,647.607 | 10,410.738 | 10,020.979 | 8,790.93 | 8,883.66 | 8,167.934 | 7,897.935 | 7,565.204 | 7,324.39 | 7,916.129 | 7,575.578 | 6,962.141 | 6,565.252 | 6,118.48 | 5,462.277 | 5,522.031 | 4,037.272 | 3,681.89 | 3,480.968 | 3,193.245 | 3,128.114 | 2,662.892 | 2,512.377 | 2,621.895 | 2,321.902 | 2,312.49 | 2,186.609 | 2,056.53 | 1,779.562 | 1,699.05 | 1,659.309 | 1,399.814 | 1,373.815 | 1,242.785 | 1,120.009 | 1,042.831 | 1,030.915 | 933.239 | 819.914 | 746.519 | 668.58 | 616.68 | 462.22 | 346.089 | 274.914 | 260.488 | 230.061 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 8,403.694 | 6,934.168 | 7,844.845 | 8,514.447 | 10,194.339 | 8,934.214 | 6,940.563 | 5,935.932 | 5,031.334 | 5,146.376 | 5,246.084 | 4,389.327 | 3,005.738 | 4,984.832 | 5,724.709 | 4,715.443 | 5,923.94 | 5,661.567 | 4,878.187 | 3,815.846 | 4,319.828 | 2,976.664 | 4,705.153 | 3,313.539 | 2,478.105 | 4,137.536 | 3,995.38 | 3,476.406 | 3,071.439 | 2,675.616 | 2,657.571 | 2,570.026 | 2,661.078 | 3,236.507 | 3,522.001 | 4,009.826 | 2,951.953 | 3,060.565 | 3,720.044 | 3,447.44 | 3,545.181 | 3,844.813 | 3,118.774 | 2,867.716 | 2,525.021 | 2,381.577 | 3,121.952 | 2,905.617 | 2,931.87 | 3,136.87 | 2,821.37 | 1,160.17 | 415.76 | 390 | 470 | 470 | 370 | 370 | 300 | 300 | 300 | 300 | 116 | 116 | 129 | 129 | 129 | 129 | 135 | 135 | 172 | 172 | 181.98 | 180.207 | 179.697 | 204.13 | 213.997 | 213.997 | 184.638 | 183.997 | 246.457 | 212.948 | 176.535 | 137.705 | 114.142 | 119.142 | 185.882 | 174.199 | 188.564 | 188.015 | 149.963 | 130.463 | 127.349 | 129.226 | 161.595 | 103.146 | 28.522 | 32.558 |
| Deferred Revenue Non-Current
| 499.349 | 373.583 | 380.968 | 384.061 | 388.273 | 391.462 | 387.093 | 361.997 | 336.23 | 319.868 | 329.193 | 329.406 | 340.01 | 591.186 | 583.43 | 611.987 | 600.634 | 633.312 | 639.679 | 644.363 | 591.095 | 601.655 | 597.495 | 611.836 | 556.777 | 563.95 | 568.084 | 573.722 | 516.288 | 494.971 | 479.06 | 476.699 | 0 | 418.84 | 366.158 | 385.358 | 377.01 | 383.113 | 0 | 387.959 | 0 | 0 | 0 | 411.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -373.583 | 627.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -5,368.975 | 0 | -2,874.636 | 0 | -2,000.789 | 0 | -2,164.39 | -922.292 | 1,312.616 | -2,814.64 | -2,346.43 | -1,771.302 | -1,439.744 | 44.884 | -145.995 | 0 | -810.21 | -2,851.643 | -3,306.43 | -3,445.815 | -2,654.206 | 0 | -2,972.247 | 0 | 0 | 0 | -411.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 284.587 | 0 | 201.753 | 558.988 | 42.402 | 433.864 | 42.402 | 404.399 | 42.402 | 362.27 | 42.402 | 42.402 | 42.402 | 0 | 0 | 611.987 | 0 | 925.905 | 0 | 1,585.573 | 0 | 1,577.531 | 0 | 1,760.985 | 1,555.812 | -680.923 | 1,180.74 | 1,703.698 | 1,300.137 | 1,730.842 | 522.662 | 520.301 | 495.305 | 462.441 | 1,036.516 | 428.96 | 1,640.085 | 789.473 | 420.953 | 421.661 | 395.393 | 394.108 | 406.721 | 425.369 | 310.306 | 304.541 | 272.592 | 275.612 | 0 | 204.248 | 193.212 | 193.212 | 169.712 | 169.712 | 160.712 | 159.212 | 113.576 | 111.576 | 108.576 | 86.976 | 16.976 | 16.976 | 16.976 | 16.976 | 17.794 | 17.794 | 17.936 | 17.794 | 18.613 | 18.613 | 18.613 | 18.613 | 19.431 | 19.431 | 21.373 | 19.431 | 27.369 | 27.369 | 29.576 | 27.369 | 26.406 | 24.979 | 25.196 | 21.76 | 15.755 | 16.159 | 11.965 | 9.857 | 9 | 9 | 9 | 9 | 9 | 20 | 23.075 | 25.715 | 28.791 | 12.151 |
| Total Non-Current Liabilities
| 9,187.631 | 6,934.168 | 8,427.566 | 8,646.972 | 10,625.014 | 9,368.078 | 7,370.058 | 6,340.331 | 5,409.966 | 5,508.646 | 5,617.679 | 4,761.135 | 3,388.15 | 5,576.018 | 6,308.139 | 5,327.429 | 6,524.574 | 6,587.472 | 5,517.866 | 5,401.419 | 4,910.923 | 4,554.195 | 5,302.648 | 5,074.524 | 4,590.694 | 4,769.228 | 5,744.204 | 5,180.105 | 4,887.864 | 4,406.458 | 3,180.233 | 3,090.327 | 3,156.383 | 3,698.949 | 4,558.516 | 4,438.786 | 4,592.038 | 3,850.038 | 4,140.997 | 3,869.101 | 3,940.574 | 4,238.921 | 3,525.494 | 3,293.085 | 2,835.327 | 2,686.118 | 3,394.544 | 3,181.229 | 3,169.234 | 3,341.118 | 3,014.582 | 1,353.382 | 585.472 | 559.712 | 630.712 | 629.212 | 483.576 | 481.576 | 408.576 | 386.976 | 316.976 | 316.976 | 132.976 | 132.976 | 146.794 | 146.794 | 146.936 | 146.794 | 153.613 | 153.613 | 190.613 | 190.613 | 201.411 | 199.637 | 201.07 | 223.561 | 241.366 | 241.366 | 214.214 | 211.366 | 272.863 | 237.927 | 201.731 | 159.465 | 129.897 | 135.301 | 197.847 | 184.056 | 197.564 | 197.015 | 158.963 | 139.463 | 136.349 | 149.226 | 184.67 | 128.862 | 57.312 | 44.708 |
| Total Liabilities
| 27,957.618 | 26,163.418 | 26,082.985 | 25,111.036 | 26,229.594 | 25,819.612 | 25,586.027 | 25,196.75 | 26,115.654 | 25,993.63 | 26,334.292 | 25,354.182 | 25,492.858 | 29,341.293 | 28,842.047 | 30,344.404 | 31,669.68 | 31,105.041 | 31,201.209 | 30,266.361 | 29,193.626 | 30,177.36 | 28,594.352 | 27,359.621 | 28,456.918 | 28,417.24 | 26,950.181 | 26,241.723 | 25,859.631 | 26,009.003 | 24,052.596 | 24,952.679 | 22,801.546 | 23,249.545 | 22,538.238 | 22,960.192 | 22,118.716 | 21,648.582 | 22,028.051 | 22,184.456 | 20,252.503 | 20,096.172 | 18,733.772 | 18,364.085 | 16,756.907 | 16,498.097 | 16,532.69 | 15,226.959 | 14,939.552 | 14,838.311 | 14,193.332 | 13,000.989 | 10,996.21 | 10,580.691 | 9,421.642 | 9,512.872 | 8,651.51 | 8,379.512 | 7,973.78 | 7,711.366 | 8,233.106 | 7,892.554 | 7,095.118 | 6,698.228 | 6,265.274 | 5,609.071 | 5,668.967 | 4,184.067 | 3,835.503 | 3,634.581 | 3,383.857 | 3,318.727 | 2,864.302 | 2,712.014 | 2,822.965 | 2,545.463 | 2,553.856 | 2,427.975 | 2,270.744 | 1,990.927 | 1,971.913 | 1,897.237 | 1,601.545 | 1,533.281 | 1,372.682 | 1,255.31 | 1,240.679 | 1,214.971 | 1,130.803 | 1,016.929 | 905.482 | 808.043 | 753.029 | 611.446 | 530.759 | 403.776 | 317.801 | 274.769 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.838 | 0 | 0.884 | 0 | 0.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.246 | 0 | 0 | 0 | 0.437 | 0.426 | 0.987 | 1.014 | 0.991 | 0 | 0 | 0 | 0.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 3,361.257 | 3,380.983 | 3,380.983 | 3,380.983 | 3,380.983 | 3,371.975 | 3,371.975 | 3,371.975 | 3,371.975 | 3,333.142 | 3,333.142 | 3,333.142 | 3,333.142 | 3,333.142 | 3,333.142 | 3,333.142 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,563.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 2,423.955 | 1,615.97 | 1,615.97 | 1,615.97 | 1,615.97 | 807.985 | 807.985 | 714.836 | 714.836 | 714.836 | 714.836 | 714.836 | 714.836 | 446.772 | 446.772 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 372.172 | 348.172 | 348.172 | 232.115 | 232.115 |
| Retained Earnings
| -513.078 | -539.468 | -550.606 | -576.372 | -658.371 | -702.068 | -726.251 | -762.343 | -883.343 | -901.801 | -942.658 | -977.336 | -934.482 | -1,020.28 | -1,127.628 | -1,141.335 | -1,480.56 | -1,481.189 | -1,279.556 | -1,148.559 | -303.741 | -304.141 | -307.05 | -319.613 | -352.04 | -351.977 | -356.258 | -357.559 | -393.612 | -395.366 | -408.659 | -409.761 | 529.785 | 918.56 | 1,288.344 | 1,510.551 | 1,499.314 | 1,496.017 | 1,492.271 | 1,488.439 | 1,485.816 | 1,491.911 | 1,486.816 | 1,480.544 | 1,412.006 | 1,416.454 | 1,445.475 | 1,464.128 | 1,563.109 | 1,704.495 | 1,815.5 | 1,796.354 | 1,786.199 | 1,712.243 | 1,921.462 | 1,807.329 | 1,746.93 | 1,571.882 | 1,377.373 | 1,217.075 | 1,122.733 | 992.709 | 1,042.054 | 917.866 | 772.488 | 656.993 | 518.492 | 404.82 | 346.909 | 276.307 | 207.105 | 142.859 | 126.677 | 108.622 | 86.756 | 70.306 | 64.449 | 59.393 | 52.609 | 47.336 | 41.205 | 39.917 | 32.291 | 31.797 | 58.801 | 73.45 | 111.484 | 110.803 | 112.029 | 111.86 | 101.979 | 101.712 | 104.516 | 101.624 | 93.606 | 70.574 | 79.846 | 60.693 |
| Accumulated Other Comprehensive Income/Loss
| 2,360.582 | 278.503 | 2,490.152 | 271.902 | 2,494.246 | 266.438 | 2,483.916 | 260.036 | 2,458.369 | 263.761 | 2,442.844 | 261.268 | 2,357.545 | 267.375 | 2,357.128 | -3.838 | 0.9 | -0.884 | 0.527 | -0.763 | 3.373 | 3.057 | 1.358 | 0.345 | 1.685 | 0.898 | 1.161 | 0.523 | 1.608 | 2.04 | 0.948 | -0.246 | 1.336 | 1.49 | 1.173 | -0.437 | -0.426 | -0.987 | -1.014 | -0.991 | 0.216 | 0.625 | 0.64 | -0.745 | 0.955 | 1.545 | 0.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -55.773 | 2,427.578 | 2,414.654 | 2,148.961 | 2,232.797 | 2,775.003 | -0 | 2,760.836 | -0 | 2,453.424 | 0 | 2,181.439 | 2,088.483 | 2,181.439 | 0 | 1,812.659 | -271.986 | 1,649.661 | 0 | 1,377.796 | 1,925.904 | 1,925.588 | 1,923.889 | 1,922.876 | 1,650.545 | 1,650.545 | 1,923.692 | 1,923.054 | 1,924.139 | 1,650.545 | 1,923.479 | 1,106.081 | 1,502.754 | 1,502.908 | 1,502.591 | 1,500.543 | 1,501.418 | 1,501.418 | 1,501.418 | 1,501.418 | 1,501.634 | 1,502.043 | 1,502.058 | 1,501.418 | 1,493.284 | 1,493.874 | 1,494.842 | 1,543.391 | 1,493.281 | 1,493.281 | 2,301.341 | 2,301.341 | 2,264.13 | 2,264.13 | 2,748.921 | 2,748.921 | 1,123.139 | 1,123.139 | 1,123.139 | 1,123.139 | 1,069.677 | 1,069.677 | 1,159.004 | 1,159.004 | 410.883 | 410.883 | 416.033 | 328.52 | 412.578 | 412.578 | 412.578 | 412.578 | 404.231 | 404.231 | 404.231 | 404.231 | 399.949 | 399.949 | 399.949 | 399.949 | 397.194 | 397.194 | 397.194 | 397.194 | 397.086 | 397.086 | 397.086 | 397.086 | 395.482 | 395.482 | 395.482 | 395.482 | 392.235 | 412.589 | 267.775 | 267.775 | 327.314 | 329.888 |
| Total Shareholders Equity
| 5,152.987 | 5,258.149 | 5,245.03 | 5,225.474 | 5,216.857 | 5,156.766 | 5,129.64 | 5,086.533 | 4,947.001 | 4,876.539 | 4,833.327 | 4,798.513 | 4,756.204 | 4,761.675 | 4,562.641 | 4,548.437 | 3,006.826 | 3,004.413 | 3,207.457 | 3,337.164 | 4,186.118 | 4,185.402 | 4,180.794 | 4,167.218 | 4,136.131 | 4,135.407 | 4,131.39 | 4,129.45 | 4,094.482 | 4,093.16 | 4,078.775 | 4,076.479 | 4,456.494 | 4,845.424 | 5,214.89 | 5,435.487 | 5,424.261 | 5,420.402 | 5,416.629 | 5,412.822 | 5,411.405 | 5,417.909 | 5,412.829 | 5,405.171 | 5,329.246 | 5,334.284 | 5,364.271 | 5,381.474 | 5,480.345 | 5,621.73 | 5,732.811 | 5,713.665 | 5,666.299 | 5,592.343 | 5,478.367 | 5,364.235 | 3,584.905 | 3,409.857 | 3,215.348 | 3,055.05 | 2,907.246 | 2,777.221 | 2,647.83 | 2,523.642 | 1,555.543 | 1,440.048 | 1,306.698 | 1,210.193 | 1,131.659 | 1,061.057 | 991.856 | 927.609 | 903.08 | 885.026 | 863.159 | 846.709 | 836.57 | 831.514 | 824.731 | 819.457 | 810.571 | 809.283 | 801.658 | 801.163 | 828.059 | 842.708 | 880.743 | 880.062 | 879.684 | 879.514 | 869.634 | 869.367 | 868.924 | 869.027 | 709.553 | 686.521 | 639.275 | 620.122 |
| Total Equity
| 6,543.421 | 6,588.848 | 6,540.552 | 6,510.38 | 6,568.82 | 6,471.623 | 6,435.864 | 6,389.551 | 5,973.951 | 5,900.233 | 5,861.902 | 5,820.048 | 5,864.237 | 5,772.324 | 5,657.848 | 5,086.279 | 3,042.399 | 3,037.995 | 3,246.847 | 3,375.215 | 4,220.655 | 4,219.661 | 4,217.916 | 4,203.779 | 4,169.804 | 4,166.769 | 4,165.894 | 4,163.955 | 4,126.252 | 4,127.961 | 4,115.332 | 4,111.414 | 4,489.907 | 4,848.232 | 5,218.156 | 5,439.665 | 5,426.941 | 5,423.319 | 5,420.065 | 5,416.257 | 5,414.063 | 5,420.996 | 5,415.488 | 5,407.83 | 5,330.642 | 5,335.68 | 5,365.885 | 5,383.087 | 5,482 | 5,623.386 | 5,733.696 | 5,714.55 | 5,666.299 | 5,592.343 | 5,478.367 | 5,364.235 | 3,584.905 | 3,409.857 | 3,215.348 | 3,055.05 | 2,907.246 | 2,777.221 | 2,647.83 | 2,523.642 | 1,555.543 | 1,440.048 | 1,306.698 | 1,210.193 | 1,137.367 | 1,066.063 | 996.142 | 931.448 | 906.854 | 888.45 | 866.342 | 849.721 | 839.6 | 834.385 | 827.613 | 822.235 | 813.376 | 812.076 | 804.532 | 804.115 | 831.16 | 845.91 | 884.296 | 883.471 | 883.315 | 883.222 | 873.407 | 873.217 | 872.946 | 873.404 | 714.053 | 686.521 | 639.275 | 620.122 |
| Total Liabilities & Shareholders Equity
| 34,501.039 | 33,397.536 | 32,623.537 | 32,047.879 | 32,798.414 | 32,291.235 | 32,021.891 | 31,586.301 | 32,089.605 | 31,893.864 | 32,196.194 | 31,174.23 | 31,357.095 | 35,113.617 | 34,499.895 | 35,430.683 | 34,712.079 | 34,143.036 | 34,448.056 | 33,641.576 | 33,414.281 | 34,397.021 | 32,812.268 | 31,563.4 | 32,626.723 | 32,584.009 | 31,116.075 | 30,405.678 | 29,985.884 | 30,136.963 | 28,167.928 | 29,064.094 | 27,291.454 | 28,097.777 | 27,756.394 | 28,399.857 | 27,545.657 | 27,071.901 | 27,448.115 | 27,600.713 | 25,666.566 | 25,517.168 | 24,149.26 | 23,771.915 | 22,087.549 | 21,833.777 | 21,898.575 | 20,610.046 | 20,421.552 | 20,461.697 | 19,927.028 | 18,715.539 | 16,662.508 | 16,173.033 | 14,900.009 | 14,877.106 | 12,236.415 | 11,789.369 | 11,189.129 | 10,766.416 | 11,140.351 | 10,669.775 | 9,742.948 | 9,221.87 | 7,820.817 | 7,049.119 | 6,975.665 | 5,394.26 | 4,972.87 | 4,700.644 | 4,380 | 4,250.175 | 3,771.156 | 3,600.464 | 3,689.306 | 3,395.185 | 3,393.456 | 3,262.359 | 3,098.357 | 2,813.162 | 2,785.288 | 2,709.313 | 2,406.077 | 2,337.396 | 2,203.842 | 2,101.22 | 2,124.975 | 2,098.442 | 2,014.117 | 1,900.151 | 1,778.888 | 1,681.26 | 1,625.975 | 1,484.85 | 1,244.812 | 1,090.297 | 957.076 | 894.891 |