Shandong Nanshan Aluminium Co.,Ltd.
SSE:600219.SS
3.65 (CNY) • At close April 30, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 27,375.737 | 25,662.362 | 24,573.32 | 25,059.217 | 26,385.079 | 26,388.332 | 26,905.542 | 22,602.889 | 21,285.169 | 20,874.622 | 20,529.429 | 20,110.044 | 18,887.774 | 18,273.377 | 16,737.751 | 15,994.273 | 14,255.303 | 13,227.106 | 11,820.965 | 13,731.911 | 12,449.829 | 10,345.836 | 7,924.909 | 8,655.011 | 8,124.6 | 6,305.366 | 4,923.072 | 4,302.521 | 4,891.013 | 5,571.469 | 6,511.579 | 5,059.221 | 4,784.911 | 4,083.084 | 2,990.032 | 3,861.586 | 4,222.043 | 4,584.05 | 4,287.438 | 3,014.396 | 3,371.671 | 3,321.669 | 3,121.327 | 3,546.705 | 4,436.406 | 4,142.958 | 4,649.555 | 4,410.81 | 7,382.7 | 7,474.664 | 1,830.242 | 2,708.008 | 2,802.347 | 3,415.819 | 3,665.78 | 3,887.515 | 3,642 | 3,647.757 | 3,360.526 | 3,814.461 | 3,985.671 | 1,948.868 | 1,466.503 | 1,587.065 | 1,898.508 | 1,809.405 | 2,091.149 | 2,548.832 | 110.224 | 130.867 | 219.878 | 319.244 | 280.012 | 242.528 | 473.643 | 297.712 | 328.644 | 341.642 | 635.512 | 737.485 | 730.337 | 897.624 | 280.005 | 192.566 | 196.751 | 239.693 | 205.861 | 186.979 | 145.516 | 172.832 | 193.744 | 146.366 | 167.063 | 145.246 | 70.27 | 38.932 | 220.871 | 625.235 | 11.295 |
| Short Term Investments
| 1,507.459 | 1,573.974 | 25.637 | 22.139 | 22.139 | 22.099 | -28.279 | -94.938 | 0 | -21.41 | 0 | 599.594 | 583.446 | -103.21 | -124.601 | -123.392 | -108.454 | -82.114 | 822.732 | 1,534.595 | 2,333.528 | 2,443.733 | 4,141.741 | 4,046 | 0.002 | -64.698 | 0.809 | 17.51 | 53.948 | 40.132 | 2.699 | -32.782 | -24.671 | -27.356 | -23.222 | 4.309 | 4.413 | 0.879 | -17.97 | -22.57 | 1.667 | -29.37 | -89.345 | -85.156 | 0 | 2,458.9 | 0 | 2,911 | 0 | 0 | 0 | 0 | 14.686 | 1.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 27,375.737 | 25,662.362 | 24,598.957 | 25,081.356 | 26,385.079 | 26,410.431 | 26,905.542 | 22,602.889 | 21,285.169 | 20,874.622 | 20,529.429 | 20,110.044 | 18,887.774 | 18,273.377 | 16,737.751 | 15,994.273 | 14,255.303 | 13,227.106 | 12,643.697 | 15,266.506 | 14,783.356 | 12,789.569 | 12,066.65 | 12,701.011 | 8,124.602 | 6,305.366 | 4,923.88 | 4,320.031 | 4,944.961 | 5,611.601 | 6,514.277 | 5,059.221 | 4,784.911 | 4,083.084 | 2,990.032 | 3,865.896 | 4,226.456 | 4,584.929 | 4,287.438 | 3,014.396 | 3,373.338 | 3,321.669 | 3,121.327 | 3,546.705 | 4,436.406 | 4,142.958 | 4,649.555 | 4,410.81 | 7,382.7 | 7,474.664 | 1,830.242 | 2,708.008 | 2,817.032 | 3,417.206 | 3,665.78 | 3,887.515 | 3,642 | 3,647.757 | 3,360.526 | 3,814.461 | 3,985.671 | 1,948.868 | 1,466.503 | 1,587.065 | 1,898.508 | 1,809.405 | 2,091.149 | 2,548.832 | 110.224 | 130.867 | 219.878 | 319.244 | 280.012 | 242.528 | 473.643 | 297.712 | 328.644 | 341.642 | 635.512 | 737.485 | 730.337 | 897.624 | 280.005 | 192.566 | 196.751 | 239.693 | 205.861 | 186.979 | 145.516 | 172.832 | 193.744 | 146.366 | 167.063 | 145.246 | 70.27 | 38.932 | 220.871 | 625.235 | 11.295 |
| Net Receivables
| 6,035.645 | 6,403.573 | 6,122.03 | 6,140.404 | 5,317.474 | 5,087.956 | 5,228.919 | 4,947.485 | 0 | 4,992.2 | 4,728.055 | 5,047.204 | 5,150.836 | 4,357.005 | 4,770.743 | 4,571.493 | 4,516.8 | 3,893.298 | 2,825.184 | 3,900.362 | 3,155.685 | 3,795.525 | 4,467.95 | 4,164.027 | 4,263.07 | 4,832.825 | 5,141.113 | 4,491.009 | 3,753.707 | 3,528.961 | 3,621.202 | 3,206.506 | 2,552.755 | 2,552.821 | 2,775.366 | 2,243.957 | 1,751.401 | 1,721.042 | 2,185.403 | 2,157.957 | 1,851.332 | 1,678.676 | 2,239.987 | 1,948.8 | 1,730.791 | 1,614.736 | 2,168.388 | 2,100.721 | 1,596.206 | 1,193.728 | 0 | 0 | 0 | 0 | 1,225.096 | 965.025 | 0 | 1,285.949 | 0 | 675.192 | 626.822 | 423.326 | 0 | 0 | 0 | 121.442 | 0 | 0 | 777.384 | 0 | 0 | 0 | 0 | 187.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147.891 | 0 | 0 | 9.097 | 7.188 | 19.62 | 462.464 |
| Inventory
| 6,245.132 | 6,470.014 | 6,290.423 | 6,340.323 | 6,147.598 | 6,271.536 | 5,519.014 | 6,285.448 | 6,350.27 | 6,436.122 | 6,594.999 | 6,753.673 | 6,311.234 | 6,429.492 | 5,569.3 | 5,303.801 | 5,178.866 | 4,624.142 | 4,294.781 | 4,319.146 | 4,828.76 | 5,117.552 | 4,850.058 | 5,458.618 | 5,401.468 | 5,240.944 | 5,461.754 | 5,153.403 | 4,836.992 | 4,564.239 | 4,346.609 | 4,089.552 | 3,937.378 | 3,836.183 | 3,854.694 | 3,917.996 | 3,798.32 | 3,609.563 | 3,698.782 | 3,724.346 | 3,530.352 | 3,585.398 | 3,587.494 | 3,286.274 | 3,305.947 | 3,431.695 | 3,136.167 | 3,028.598 | 3,107.398 | 3,111.841 | 2,672.915 | 2,747.754 | 2,822.183 | 2,746.148 | 2,807.128 | 2,709.71 | 2,470.423 | 2,475.943 | 2,271.584 | 1,813.655 | 1,647.383 | 1,509.14 | 1,347.272 | 1,441.882 | 1,580.56 | 1,400.696 | 1,544.843 | 1,629.329 | 1,790.127 | 1,299.893 | 1,310.485 | 837.612 | 546.254 | 509.981 | 538.895 | 386.236 | 415.033 | 353.902 | 351.926 | 341.255 | 359.234 | 321.557 | 322.93 | 323.813 | 326.625 | 322.267 | 284.941 | 331.486 | 342.337 | 319.907 | 372.394 | 349.148 | 378.738 | 388.176 | 363.158 | 286.107 | 225.786 | 196.377 | 156.729 |
| Other Current Assets
| 1,653.564 | 1,146.825 | 1,879.952 | 2,710.963 | 2,927.446 | 2,963.849 | 4,474.459 | 2,784.094 | 7,032.134 | 6,683.439 | 1,760.204 | 3,161.589 | 3,290.373 | 2,747.973 | 3,185.707 | 2,572.383 | 2,390.739 | 2,314.032 | 1,057.572 | 825.311 | 551.287 | 692.072 | 901.317 | 575.455 | 6,091.165 | 5,149.421 | 2,914.243 | 2,443.304 | 2,633.101 | 1,836.728 | 4,254.452 | 896.738 | 1,040.245 | 931.283 | 840.873 | 1,664.492 | 724.241 | 595.668 | 668.57 | 506.709 | 636.5 | 1,071.052 | 2,036.72 | 3,070.613 | 4,683.004 | 3,522.692 | 4,633.452 | 3,650.761 | 898.655 | 796.676 | 2,117.979 | 1,958.134 | 1,937.188 | 1,691.706 | 906.613 | 616.453 | 1,749.704 | 1,177.708 | 1,425.529 | 813.003 | 517.38 | 527.697 | 1,213.987 | 822.047 | 1,014.941 | 715.921 | 1,392.882 | 900.675 | 693.613 | 629.572 | 410.492 | 470.195 | 275.491 | 396.816 | 256.557 | 241.56 | 224.127 | 219.634 | 180.291 | 155.947 | 127.564 | 155.734 | 152.281 | 150.832 | 152.255 | 114.173 | 279.957 | 147.801 | 156.322 | 132.571 | 220.663 | 144.909 | 145.418 | 128.945 | 124.441 | 114.266 | 209.839 | 217.922 | 295.9 |
| Total Current Assets
| 41,310.078 | 39,682.775 | 38,891.362 | 39,122.006 | 39,919.939 | 39,926.475 | 40,976.963 | 35,765.414 | 34,667.574 | 33,994.182 | 33,964.415 | 33,794.53 | 32,263.124 | 30,697.383 | 28,884.454 | 27,361.043 | 25,379.907 | 23,124.671 | 21,867.678 | 24,605.878 | 24,411.85 | 22,723.601 | 22,526.338 | 23,162.412 | 23,211.295 | 21,759.312 | 17,666.668 | 15,795.63 | 15,499.267 | 15,173.013 | 15,115.338 | 13,111.372 | 11,914.976 | 11,070.715 | 10,245.437 | 10,505.941 | 10,343.061 | 10,662.901 | 10,713.178 | 9,516.778 | 9,274.231 | 9,790.269 | 10,826.099 | 11,922.363 | 14,255.648 | 13,449.128 | 13,697.17 | 13,190.891 | 12,600.276 | 12,576.909 | 6,621.136 | 7,413.896 | 7,576.404 | 7,855.06 | 8,604.617 | 8,178.703 | 7,862.127 | 7,301.408 | 7,057.639 | 7,116.311 | 6,777.256 | 4,409.032 | 4,027.762 | 3,850.994 | 4,494.009 | 3,926.022 | 5,028.874 | 5,078.836 | 2,593.964 | 2,060.331 | 1,940.854 | 1,627.052 | 1,101.757 | 937.529 | 1,269.095 | 925.507 | 967.803 | 915.178 | 1,167.729 | 1,234.686 | 1,217.135 | 1,374.915 | 755.215 | 667.211 | 675.631 | 676.133 | 770.758 | 666.266 | 644.175 | 625.31 | 786.801 | 640.423 | 691.219 | 662.367 | 557.87 | 448.402 | 663.683 | 1,059.154 | 463.924 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 25,851.864 | 25,706.281 | 25,406.155 | 24,944.565 | 24,659.198 | 25,524.169 | 25,446.521 | 27,357.575 | 27,094.044 | 27,307.716 | 29,238.752 | 29,048.611 | 28,955.238 | 29,160.03 | 29,399.709 | 29,345.63 | 29,517.734 | 29,226.134 | 29,147.963 | 28,884.904 | 28,271.275 | 28,157.953 | 27,421.954 | 27,329.648 | 27,223.223 | 27,288.021 | 26,810.676 | 26,984.808 | 27,152.298 | 27,686.926 | 27,773.582 | 28,122.936 | 28,361.66 | 28,618.939 | 22,258.308 | 22,444.721 | 22,238.246 | 22,046.765 | 20,912.792 | 20,370.599 | 20,118.713 | 19,633.147 | 16,191.499 | 15,275.378 | 13,995.921 | 14,053.208 | 13,836.578 | 13,546.107 | 13,610.645 | 13,397.894 | 12,944.514 | 12,706.139 | 12,463.957 | 12,244.375 | 11,779.294 | 11,654.811 | 11,653.644 | 11,373.578 | 11,163.108 | 10,973.525 | 10,768.735 | 10,648.941 | 10,270.458 | 9,910.047 | 9,685.519 | 9,693.494 | 9,022.105 | 8,911.509 | 8,622.477 | 8,517.694 | 8,029.067 | 7,874.753 | 3,193.13 | 3,147.561 | 2,925.929 | 2,915.208 | 2,692.631 | 2,564.042 | 2,028.611 | 2,005.419 | 1,832.621 | 1,629.063 | 1,487.886 | 1,434.694 | 1,435.456 | 1,391.183 | 1,301.803 | 1,315.654 | 1,330.533 | 1,349.958 | 1,413.606 | 1,400.523 | 1,102.796 | 1,125.02 | 1,147.79 | 1,160.135 | 1,028.355 | 513.32 | 454.513 |
| 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 | 0 |
| Intangible Assets
| 2,246.439 | 2,274.179 | 2,282.279 | 2,314.862 | 2,353.769 | 2,378.644 | 2,343.995 | 2,407.902 | 2,335.712 | 2,337.96 | 2,318.769 | 2,311.123 | 2,321.952 | 2,340.92 | 2,349.876 | 2,345.961 | 2,388.723 | 2,315.369 | 2,327.354 | 2,364.72 | 2,354.125 | 2,408.508 | 2,361.996 | 2,363.435 | 2,366.422 | 2,380.545 | 2,382.286 | 2,389.642 | 2,399.703 | 2,428.007 | 2,415.619 | 2,245.594 | 2,258.551 | 2,270.078 | 1,451.68 | 1,460.769 | 1,469.338 | 1,478.291 | 1,486.4 | 1,469.458 | 1,477.975 | 1,487.276 | 1,489.762 | 1,498.514 | 1,507.283 | 1,516.056 | 1,524.95 | 1,533.816 | 1,542.702 | 1,550.831 | 1,538.115 | 1,544.837 | 1,551.24 | 556.327 | 69.64 | 68.072 | 57.848 | 58.152 | 59.918 | 58.758 | 59.062 | 59.365 | 59.669 | 59.972 | 60.275 | 60.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.16 | 11.858 | 12.555 | 13.253 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 2,246.439 | 2,274.179 | 2,282.279 | 2,314.862 | 2,353.769 | 2,378.644 | 2,343.995 | 2,407.902 | 2,335.712 | 2,337.96 | 2,318.769 | 2,311.123 | 2,321.952 | 2,340.92 | 2,349.876 | 2,345.961 | 2,388.723 | 2,315.369 | 2,327.354 | 2,364.72 | 2,354.125 | 2,408.508 | 2,361.996 | 2,363.435 | 2,366.422 | 2,380.545 | 2,382.286 | 2,389.642 | 2,399.703 | 2,428.007 | 2,415.619 | 2,245.594 | 2,258.551 | 2,270.078 | 1,451.68 | 1,460.769 | 1,469.338 | 1,478.291 | 1,486.4 | 1,469.458 | 1,477.975 | 1,487.276 | 1,489.762 | 1,498.514 | 1,507.283 | 1,516.056 | 1,524.95 | 1,533.816 | 1,542.702 | 1,550.831 | 1,538.115 | 1,544.837 | 1,551.24 | 556.327 | 69.64 | 68.072 | 57.848 | 58.152 | 59.918 | 58.758 | 59.062 | 59.365 | 59.669 | 59.972 | 60.275 | 60.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.16 | 11.858 | 12.555 | 13.253 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0 | 1,577.171 | 1,129.052 | 724.305 | 701.473 | 726.994 | 774.069 | 622.402 | 622.488 | 606.66 | 0 | 0 | 671.57 | 681.531 | 657.74 | 631.758 | 590.504 | -327.168 | -1,044.319 | -1,855.712 | -1,984.142 | -3,695.11 | -3,612.335 | 422.674 | 475.579 | 379.066 | 349.687 | 317.967 | 321.888 | 351.832 | 404.295 | 387.966 | 380.963 | 370.326 | 307.56 | 318.381 | 312.851 | 303.892 | 298.451 | 283.115 | 292.526 | 342.539 | 327.269 | 245.2 | 230.226 | 223.371 | 214.181 | 206.842 | 200.699 | 178.108 | 0 | 149.3 | 155.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 330.746 | 341.691 | 257.064 | 271.869 | 272.106 | 250.832 | 238.494 | 206.964 | 206.088 | 203.043 | 178.937 | 168.404 | 167.112 | 155.009 | 134.624 | 128.039 | 136.727 | 123.495 | 307.282 | 279.989 | 279.785 | 248.355 | 244.8 | 226.252 | 199.068 | 206.672 | 164.83 | 179.305 | 199.985 | 186.717 | 253.4 | 265.147 | 239.641 | 249.332 | 224.776 | 207.96 | 201.759 | 211.101 | 221.907 | 237.162 | 221.062 | 171.603 | 141.504 | 134.318 | 126.146 | 112.038 | 146.046 | 115.772 | 106.421 | 103.242 | 72.693 | 61.386 | 55.202 | 58.35 | 49.725 | 52.529 | 39.247 | 43.023 | 45.201 | 54.431 | 69.758 | 60.731 | 64.824 | 53.611 | 53.766 | 61.502 | 28.5 | 31.781 | 37.198 | 32.165 | 5.554 | 5.53 | 2.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 2,515.13 | 2,259.036 | 568.501 | 44.812 | 504.717 | 33.748 | 333.026 | 276.058 | 285.31 | 260.606 | 345.491 | 936.691 | 958.179 | 153.274 | 271.871 | 261.695 | 235.215 | 631.691 | 1,394.442 | 2,292.927 | 3,050.249 | 3,205.076 | 4,880.134 | 4,674.474 | 556.62 | 189.206 | 450.058 | 396.509 | 460.098 | 243.972 | 276.767 | 134.851 | 167.83 | 95.459 | 183.688 | 96.364 | 117.009 | 77.271 | 235.08 | 444.078 | 433.951 | 339.21 | 1,885.394 | 1,383.12 | 74.3 | 68.279 | 43.889 | 47.304 | 48.127 | 30.043 | 26.117 | 199.516 | 49.669 | 34.133 | 186.531 | 182.778 | 183.872 | 175.584 | 184.041 | 126.021 | 122.583 | 118.578 | 125.65 | 138.32 | 138.961 | 133.136 | 31.194 | 30.404 | 22.599 | 18.411 | 0 | 0 | 0 | 0 | 10.315 | 7.223 | 5.504 | 3.827 | 6.617 | 5.68 | 2.782 | 2.047 | 1.801 | 1.253 | 0.876 | 0.424 | 0.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets
| 30,944.178 | 30,581.187 | 30,091.169 | 28,705.159 | 28,514.095 | 28,888.865 | 29,089.031 | 31,022.568 | 30,543.556 | 30,731.813 | 32,688.609 | 32,464.828 | 32,402.481 | 32,480.802 | 32,837.611 | 32,739.066 | 32,910.157 | 32,887.193 | 32,849.872 | 32,778.22 | 32,099.724 | 32,035.75 | 31,213.773 | 30,981.474 | 30,768.007 | 30,540.022 | 30,186.916 | 30,299.951 | 30,530.051 | 30,867.509 | 31,071.201 | 31,172.824 | 31,415.648 | 31,614.77 | 24,488.777 | 24,517.374 | 24,344.733 | 24,126.279 | 23,160.071 | 22,819.748 | 22,534.816 | 21,923.761 | 20,050.699 | 18,618.599 | 15,948.85 | 15,979.808 | 15,774.834 | 15,457.18 | 15,514.737 | 15,282.709 | 14,759.547 | 14,511.879 | 14,269.367 | 13,048.755 | 12,085.19 | 11,958.19 | 11,934.612 | 11,650.337 | 11,452.267 | 11,212.735 | 11,020.138 | 10,887.615 | 10,520.6 | 10,161.95 | 9,938.522 | 9,948.71 | 9,081.8 | 8,973.695 | 8,682.274 | 8,568.271 | 8,034.621 | 7,880.282 | 3,195.617 | 3,147.561 | 2,936.244 | 2,922.431 | 2,698.135 | 2,567.869 | 2,035.228 | 2,011.125 | 1,835.403 | 1,631.11 | 1,489.687 | 1,435.948 | 1,436.332 | 1,391.607 | 1,301.982 | 1,315.654 | 1,330.533 | 1,349.958 | 1,424.766 | 1,412.381 | 1,115.351 | 1,138.273 | 1,147.79 | 1,160.135 | 1,028.355 | 513.32 | 454.513 |
| Total Assets
| 72,254.256 | 70,263.962 | 68,982.531 | 67,827.165 | 68,434.034 | 68,815.34 | 70,065.994 | 66,787.982 | 65,211.13 | 64,725.995 | 66,653.023 | 66,259.358 | 64,665.605 | 63,178.185 | 61,722.065 | 60,100.109 | 58,290.064 | 56,011.864 | 54,717.551 | 57,384.098 | 56,511.574 | 54,759.351 | 53,740.111 | 54,143.886 | 53,979.302 | 52,299.334 | 47,853.584 | 46,095.581 | 46,029.319 | 46,040.522 | 46,186.539 | 44,284.196 | 43,330.624 | 42,685.485 | 34,734.214 | 35,023.314 | 34,687.795 | 34,789.18 | 33,873.25 | 32,336.525 | 31,809.047 | 31,714.03 | 30,876.798 | 30,540.962 | 30,204.498 | 29,428.936 | 29,472.004 | 28,648.071 | 28,115.013 | 27,859.618 | 21,380.683 | 21,925.775 | 21,845.771 | 20,903.814 | 20,689.807 | 20,136.893 | 19,796.738 | 18,951.745 | 18,509.906 | 18,329.045 | 17,797.394 | 15,296.647 | 14,548.362 | 14,012.945 | 14,432.53 | 13,874.733 | 14,110.673 | 14,052.531 | 11,276.238 | 10,628.602 | 9,975.475 | 9,507.334 | 4,297.374 | 4,085.091 | 4,205.339 | 3,847.938 | 3,665.938 | 3,483.047 | 3,202.957 | 3,245.811 | 3,052.538 | 3,006.025 | 2,244.902 | 2,103.158 | 2,111.963 | 2,067.74 | 2,072.74 | 1,981.919 | 1,974.708 | 1,975.268 | 2,211.567 | 2,052.803 | 1,806.57 | 1,800.64 | 1,705.659 | 1,608.537 | 1,692.038 | 1,572.474 | 918.437 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 3,185.442 | 3,583.596 | 2,998.65 | 1,439.5 | 3,031.604 | 3,247.259 | 1,327.351 | 1,306.941 | 1,522.941 | 3,939.683 | 3,376.455 | 5,494.401 | 3,146.815 | 2,078.945 | 4,259.278 | 4,398.418 | 3,866.733 | 1,729.325 | 1,328.434 | 1,244.848 | 1,641.957 | 1,669.128 | 1,583.482 | 1,476.895 | 3,253.939 | 3,508.626 | 3,309.833 | 3,150.378 | 1,426.955 | 1,725.3 | 4,002.399 | 1,778.477 | 2,568.291 | 2,533.061 | 3,583.321 | 3,417.561 | 3,248.762 | 3,480.37 | 2,256.006 | 2,977.671 | 2,553.552 | 2,465.265 | 2,204.803 | 2,047.691 | 2,340.468 | 1,929.87 | 1,788.604 | 1,471.378 | 1,187.361 | 1,498.887 | 996.275 | 1,180.18 | 1,717.945 | 1,174.379 | 1,432.397 | 1,459.284 | 1,577.391 | 1,251.808 | 1,247.099 | 1,440.311 | 844.194 | 748.271 | 446.732 | 572.388 | 509.065 | 515.984 | 544.086 | 563.907 | 600.313 | 615.086 | 760.957 | 746.856 | 288.175 | 835.533 | 573.307 | 340.011 | 309.407 | 231.707 | 229.026 | 261.728 | 140.742 | 141.918 | 114.878 | 75.382 | 60.572 | 61.288 | 54.908 | 67.413 | 59.239 | 50.323 | 93.985 | 95.674 | 21.722 | 35.527 | 62.278 | 68.148 | 27.496 | 25.466 | 70.514 |
| Short Term Debt
| 4,839.007 | 5,513.873 | 4,947.981 | 6,489.917 | 6,619.291 | 7,532.652 | 9,059.227 | 8,125.116 | 7,592.271 | 7,350.336 | 8,234.442 | 8,863.776 | 8,185.17 | 8,445.099 | 6,979.522 | 6,221.927 | 5,551.746 | 5,072.611 | 5,765.997 | 8,610.703 | 7,205.818 | 5,807.278 | 4,915.198 | 5,784.565 | 5,963.321 | 3,940.237 | 4,221.213 | 2,815.523 | 2,696.204 | 2,858.887 | 2,441.905 | 2,478.971 | 2,014.592 | 1,781.197 | 1,622.302 | 1,658.623 | 1,740.422 | 1,827.535 | 2,081.249 | 1,951.607 | 2,170.305 | 2,347.953 | 2,354.048 | 2,434.635 | 1,944.007 | 1,668.605 | 1,915.779 | 1,825.765 | 1,779.98 | 1,434.291 | 1,493.495 | 2,215.413 | 1,713.82 | 1,507.877 | 1,352.351 | 1,272.756 | 1,266.217 | 1,057.434 | 1,049.232 | 952.576 | 1,089.794 | 1,238.809 | 1,240.222 | 750.722 | 1,229.54 | 750.54 | 896.676 | 864.005 | 949 | 499 | 508 | 566 | 566 | 566 | 507 | 497 | 431 | 384 | 114 | 224 | 150 | 150 | 316.932 | 320 | 344 | 344 | 382 | 382 | 372 | 432 | 532 | 431 | 341.44 | 351.44 | 311.44 | 222.06 | 267.225 | 238.24 | 254.24 |
| Tax Payables
| 207.096 | 404.234 | 213.052 | 119.896 | 180.007 | 132.107 | 275.27 | 234.59 | 236.279 | 317.842 | 281.876 | 237.795 | 310.91 | 339.51 | 244.12 | 233.558 | 182.22 | 184.373 | 347.193 | 246.57 | 160 | 247.135 | 379.221 | 282.58 | 278.262 | 403.775 | 434.593 | 227.848 | 358.368 | 367.113 | 292.636 | 231.657 | 212.775 | 135.496 | 397.772 | 288.341 | 235.428 | 257.809 | 264.968 | 211.471 | 221.148 | 224.096 | 95.652 | 108.456 | 405.208 | 385.869 | 347.78 | 297.654 | 326.696 | 307.438 | 267.327 | 244.458 | 202.979 | 244.571 | 214.492 | 99.176 | 121.748 | 47.452 | 36.734 | 9.409 | 23.312 | 35.585 | 166.57 | 128.042 | 122.036 | 130.264 | 87.741 | 97.758 | 12.38 | 85.022 | 23.151 | 48.932 | 19.105 | 25.592 | 49.653 | 21.43 | 11.213 | 9.229 | 35.085 | 10.569 | 9.95 | 5.144 | 15.664 | 13.898 | 19.764 | 6.185 | 46.403 | 4.076 | 18.137 | 12.724 | 64.45 | 25.996 | 18.817 | 6.756 | 24.506 | 2.465 | 8.464 | 1.457 | 11.456 |
| Deferred Revenue
| 0 | 0 | 0 | 1,477.691 | 1,450.54 | 1,498.465 | 1,834.97 | 1,732.203 | 571.408 | 267.208 | 334.882 | 0 | 0 | 1,650.552 | 1,346.078 | 1,943.588 | 1,668.243 | 1,208.615 | 1,355.751 | 1,494.856 | 1,303.008 | 1,311.793 | 1,145.789 | 1,155.199 | 1,084.835 | 1,203.578 | 1,126.801 | 1,075.324 | 1,151.161 | 1,146.36 | 885.812 | 1,395.322 | 789.342 | 729.726 | 840.504 | 838.539 | 700.876 | 776.441 | 711.193 | 701.871 | 629.465 | 673.497 | 694.466 | 662.626 | 874.036 | 839.266 | 895.446 | 818.131 | 761.422 | 737.575 | 588.356 | 591.466 | 505.75 | 567.598 | 546.079 | 459.469 | 493.484 | 449.794 | 427.088 | 415.815 | 407.84 | 435.392 | 535.3 | 606.951 | 486.936 | 512.992 | 427.505 | 538.32 | 687.505 | 809.742 | 683.964 | 482.76 | 252.068 | 380.937 | 231.607 | 172.485 | 139.222 | 125.926 | 157.104 | 106.224 | 112.358 | 96.854 | 102.834 | 92.101 | 88.16 | 67.736 | 108.038 | 66.354 | 114.671 | 101.407 | 141.399 | 144.253 | 111.214 | 97.64 | 75.128 | 90.641 | 199.413 | 178.229 | 195.702 |
| Other Current Liabilities
| 2,799.627 | 3,543.502 | 4,141.656 | 4,693.415 | 4,755.011 | 3,199.766 | 6,276.382 | 4,575.879 | 4,109.292 | 2,269.94 | 4,059.432 | 2,434.401 | 4,143.037 | 3,840.202 | 2,516.773 | 2,898.668 | 2,416.737 | 3,501.735 | 2,485.098 | 3,050.866 | 2,536.707 | 3,021.975 | 2,403.519 | 2,739.71 | 1,006.106 | 1,277.372 | 1,344.963 | 1,213.636 | 2,481.901 | 2,333.55 | 1,191.262 | 3,338.143 | 1,974.808 | 1,874.977 | 681.435 | 1,155.465 | 1,070.909 | 1,008.475 | 757.478 | 682.684 | 708.857 | 747.985 | 851.797 | 836.401 | 642.686 | 757.916 | 1,051.019 | 926.18 | 841.388 | 798.321 | 791.144 | 709.974 | 688.191 | 681.414 | 686.804 | 661.129 | 652.41 | 672.789 | 631.614 | 643.986 | 580.942 | 657.306 | 447.807 | 593.99 | 457.248 | 309.588 | 393.979 | 536.126 | 751.748 | 767.947 | 684.731 | 460.538 | 330.326 | 1,214.596 | 226.335 | 184.32 | 151.599 | 130.273 | 135.194 | 100.556 | 113.325 | 101.826 | 98.117 | 100.229 | 107.064 | 106.987 | 67.619 | 76.177 | 110.282 | 94.672 | 94.851 | 129.441 | 97.223 | 105.302 | 64.461 | 97.812 | 229.454 | 188.082 | 198.566 |
| Total Current Liabilities
| 11,031.172 | 13,045.205 | 12,301.339 | 12,742.727 | 14,585.912 | 14,111.783 | 16,938.23 | 14,242.526 | 13,460.784 | 13,877.801 | 15,952.205 | 17,030.373 | 15,785.933 | 15,014.335 | 13,999.693 | 13,752.57 | 12,197.877 | 10,668.387 | 10,090.22 | 13,313.374 | 11,703.916 | 10,940.991 | 9,473.164 | 10,471.828 | 10,501.629 | 9,130.011 | 9,310.602 | 7,407.386 | 7,314.15 | 7,555.424 | 7,928.201 | 8,077.615 | 6,977.166 | 6,620.818 | 6,284.83 | 6,519.99 | 6,295.521 | 6,297.143 | 5,359.701 | 5,823.432 | 5,653.861 | 5,785.299 | 5,506.3 | 5,427.184 | 5,332.369 | 4,724.735 | 5,103.182 | 4,520.977 | 4,135.425 | 4,038.937 | 3,548.242 | 4,350.025 | 4,322.935 | 3,608.241 | 3,686.044 | 3,492.345 | 3,617.766 | 3,029.484 | 2,964.678 | 3,046.283 | 2,538.242 | 2,679.97 | 2,301.331 | 2,045.142 | 2,317.889 | 1,827.819 | 1,922.483 | 2,061.796 | 2,313.441 | 1,967.055 | 1,976.839 | 1,822.325 | 1,203.605 | 1,197.267 | 1,356.295 | 1,042.762 | 903.219 | 755.208 | 513.305 | 596.853 | 414.017 | 398.888 | 545.591 | 509.51 | 531.4 | 518.46 | 550.929 | 529.666 | 559.658 | 589.719 | 785.286 | 682.111 | 479.202 | 499.026 | 462.685 | 389.221 | 532.639 | 453.245 | 534.777 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 209.915 | 211.016 | 210.451 | 11.134 | 11.2 | 40.7 | 29.341 | 130.042 | 321.279 | 191.824 | 0 | 0 | 0 | 0 | 75.289 | 204.414 | 427.71 | 426.659 | 431.599 | 234.807 | 1,665.663 | 1,665.186 | 2,497.806 | 2,546.832 | 2,365.879 | 2,414.937 | 2,414.431 | 3,215.874 | 3,293.085 | 3,342.259 | 3,539.532 | 2,049.125 | 2,195.704 | 2,195.32 | 2,374.515 | 2,374.142 | 2,498.707 | 2,693.144 | 2,858.839 | 1,177 | 730 | 5,884.009 | 5,912.591 | 5,941.184 | 5,643.965 | 5,597.145 | 5,626.656 | 5,592.164 | 5,462.768 | 5,428.276 | 329 | 329 | 329 | 329 | 329 | 329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,621.539 | 2,606.053 | 2,587.988 | 2,619.373 | 2,596.159 | 230.103 | 232.81 | 0 | 0 | 0 | 0 | 0 | 219.328 | 666.962 | 882.883 | 882.99 | 882.992 | 883 | 883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 547.642 | 556.679 | 519.946 | 533.826 | 545.135 | 3.019 | 586.12 | 598.23 | 608.046 | 622.114 | 609.754 | 618.259 | 627.795 | 640.05 | 618.63 | 627.42 | 625.189 | 629.611 | 595.442 | 604.02 | 595.742 | 602.484 | 619.409 | 585.659 | 571.664 | 496.523 | 462.733 | 469.061 | 474.338 | 475.516 | 378.053 | 346.27 | 350.78 | 344.135 | 271.909 | 276.013 | 279.308 | 281.39 | 207.397 | 210.419 | 213.619 | 213.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.786 | 0 | 117.372 | 109.528 | 127.004 | 120.159 | 78.631 | 78.887 | 52.012 | 51.883 | 0 | 43.338 | 0 | 0 | 0 | 0 | 0 | 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
| 346.731 | 219.16 | 12.351 | 13.507 | 17.76 | 68.466 | 22.041 | 12.052 | 16.057 | 15.845 | 0.2 | 0.169 | 3.039 | 0.131 | 3.961 | 2.4 | 3.917 | 0.276 | 4.107 | 6.297 | 1.1 | 2.022 | 0.293 | 0.189 | 0.028 | 0.031 | 0.121 | 0.006 | -3,293.085 | 6.653 | -3,538.611 | -2,046.84 | -2,194.332 | -2,193.726 | -2,372.831 | 1.077 | 1.103 | 0.22 | -2,856.404 | -1,174.468 | -727.306 | -5,881.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.579 | 0 | 0 | 0 | -2,621.539 | -2,606.053 | -2,587.988 | -2,394.684 | -2,368.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.855 | 7.579 | 8.036 | 7.551 | 7.551 | 9.021 | 0 | -595.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.709 | 0.92 | 346.27 | 1.372 | 345.728 | 273.593 | 277.954 | 2.102 | 2.32 | 209.832 | 212.951 | 216.312 | 2.876 | 167.061 | 158.512 | 173.951 | 0 | 169.211 | 170.196 | 175.061 | 175.728 | 0 | 145.471 | 120.668 | 113.974 | 103.34 | 100.259 | 101.973 | 103.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224.689 | 227.396 | 52.624 | 0 | 0 | 0 | 0 | 0 | 3.627 | 3.668 | 3.709 | 3.75 | 3.791 | 3.833 | 3.874 | 3.915 | 3.956 | 3.998 | 4.039 | 4.08 | 4.121 | 4.162 | 4.204 | 4.245 | 4.286 | 4.327 | 4.368 | 4.41 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 1,111.144 | 994.435 | 750.783 | 32.192 | 581.646 | 121.206 | 637.502 | 739.855 | 945.382 | 829.782 | 609.954 | 618.428 | 630.834 | 640.181 | 697.88 | 834.234 | 1,056.816 | 1,056.546 | 1,031.147 | 845.125 | 2,262.987 | 2,269.692 | 3,117.508 | 3,132.68 | 2,937.571 | 2,911.49 | 2,877.285 | 3,684.941 | 3,767.423 | 3,825.136 | 3,918.505 | 2,395.395 | 2,547.856 | 2,541.048 | 2,648.108 | 2,653.174 | 2,781.22 | 2,977.074 | 3,068.671 | 1,389.951 | 946.312 | 6,099.898 | 6,079.651 | 6,099.696 | 5,817.916 | 5,774.149 | 5,795.866 | 5,762.36 | 5,637.829 | 5,604.004 | 491.884 | 474.471 | 449.668 | 442.974 | 432.34 | 429.259 | 101.973 | 103.766 | 113.786 | 115.579 | 117.372 | 109.528 | 127.004 | 2,741.698 | 2,684.684 | 2,666.875 | 2,896.074 | 2,875.438 | 282.728 | 276.149 | 0 | 0 | 0 | 3.585 | 3.627 | 222.996 | 670.671 | 886.633 | 886.781 | 886.825 | 886.874 | 886.915 | 3.956 | 3.998 | 4.039 | 4.08 | 4.121 | 4.162 | 4.204 | 4.245 | 22.871 | 4.327 | 4.368 | 4.41 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities
| 12,142.316 | 14,039.64 | 13,052.122 | 12,774.92 | 15,167.558 | 14,232.99 | 17,575.733 | 14,982.381 | 14,406.165 | 14,707.584 | 16,562.159 | 17,648.801 | 16,416.766 | 15,654.515 | 14,697.573 | 14,586.805 | 13,254.693 | 11,724.933 | 11,121.368 | 14,158.499 | 13,966.903 | 13,210.683 | 12,590.672 | 13,604.508 | 13,439.2 | 12,041.501 | 12,187.887 | 11,092.327 | 11,081.573 | 11,380.561 | 11,846.706 | 10,473.01 | 9,525.022 | 9,161.866 | 8,932.938 | 9,173.164 | 9,076.741 | 9,274.217 | 8,428.372 | 7,213.383 | 6,600.174 | 11,885.197 | 11,585.951 | 11,526.88 | 11,150.285 | 10,498.884 | 10,899.048 | 10,283.337 | 9,773.254 | 9,642.941 | 4,040.126 | 4,824.496 | 4,772.603 | 4,051.215 | 4,118.384 | 3,921.605 | 3,719.739 | 3,133.25 | 3,078.464 | 3,161.862 | 2,655.614 | 2,789.498 | 2,428.335 | 4,786.84 | 5,002.573 | 4,494.694 | 4,818.557 | 4,937.234 | 2,596.169 | 2,243.203 | 1,976.839 | 1,822.325 | 1,203.605 | 1,200.852 | 1,359.922 | 1,265.758 | 1,573.89 | 1,641.842 | 1,400.087 | 1,483.678 | 1,300.891 | 1,285.803 | 549.548 | 513.507 | 535.439 | 522.539 | 555.05 | 533.829 | 563.862 | 593.964 | 808.157 | 686.438 | 483.57 | 503.436 | 462.685 | 389.221 | 532.639 | 453.245 | 534.777 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223.356 | 17.315 | 0 | 95.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.437 | 79.326 | 51.622 | 72.696 | 61.974 | 60.445 | 57.297 | 84.5 | 42.062 | 33.726 | 31.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,613.671 | 11,613.671 | 11,708.553 | 11,708.553 | 11,708.553 | 11,708.553 | 11,708.553 | 11,708.553 | 11,708.553 | 11,708.553 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 11,950.482 | 9,251.103 | 9,251.103 | 9,251.103 | 9,251.103 | 9,251.103 | 9,251.103 | 9,251.103 | 9,251.103 | 7,087.961 | 2,835.184 | 2,835.184 | 2,835.184 | 2,835.184 | 2,835.184 | 2,835.184 | 1,964.687 | 1,934.171 | 1,934.171 | 1,934.169 | 1,934.169 | 1,934.168 | 1,934.168 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,934.154 | 1,650.714 | 1,650.714 | 1,318.816 | 1,318.797 | 1,318.796 | 1,318.795 | 1,318.795 | 1,318.795 | 1,318.795 | 1,318.795 | 1,318.795 | 618.795 | 618.795 | 618.795 | 566.052 | 457.403 | 257.018 | 257.001 | 257.001 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 182 |
| Retained Earnings
| 22,619.49 | 20,915.851 | 20,250.703 | 19,415.199 | 18,077.466 | 18,629.074 | 17,524.971 | 16,696.105 | 16,370.29 | 15,851.349 | 15,414.035 | 14,391.201 | 14,032.671 | 13,310.688 | 12,685.446 | 11,672.996 | 11,359.768 | 10,823.4 | 10,363.864 | 9,798.553 | 9,840.838 | 9,547.401 | 9,313.974 | 8,818.499 | 8,902.223 | 8,648.509 | 8,694.812 | 8,119.675 | 8,151.09 | 7,853.66 | 7,717.717 | 7,137.906 | 7,145.451 | 6,858.923 | 6,140.594 | 6,207.983 | 6,035.637 | 5,962.551 | 5,985.556 | 5,742.437 | 5,829.21 | 5,712.066 | 5,459.365 | 5,215.887 | 5,271.817 | 5,182.644 | 4,905.21 | 4,722.889 | 4,732.667 | 4,641.747 | 4,602.302 | 4,380.871 | 4,376.077 | 4,185.465 | 3,979.584 | 3,676.142 | 3,612.795 | 3,392.413 | 3,111.043 | 2,901.635 | 2,936.895 | 2,819.317 | 2,591.82 | 2,350.275 | 2,387.989 | 2,327.68 | 2,301.343 | 2,172.702 | 2,043.804 | 1,830.7 | 1,598.324 | 1,331.35 | 0 | 741.211 | 716.06 | 665.215 | 620.472 | 585.55 | 581.884 | 541.144 | 530.665 | 499.237 | 495.012 | 455.935 | 442.808 | 411.485 | 405.909 | 350.6 | 313.356 | 283.814 | 311.268 | 273.264 | 237.505 | 210.869 | 194.357 | 164.758 | 125.637 | 85.467 | 52.634 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 17,989.292 | 1,998.526 | 17,935.397 | 2,251.944 | 17,961.729 | 2,324.971 | 17,692.577 | 1,787.796 | 18,369.052 | 1,550.942 | 17,839.326 | 1,470.187 | 17,839.34 | 1,193.592 | 17,709.834 | -223.356 | -17.315 | 215.107 | -95.07 | 152.549 | 181.403 | 120.078 | 101.571 | 96.381 | 93.776 | 51.103 | -31.354 | 41.093 | 50.855 | 95.168 | 113.171 | 119.875 | 55.745 | 53.998 | 3.613 | 1.859 | -33.437 | -79.326 | -51.622 | -72.696 | -61.974 | -60.445 | -57.297 | -84.5 | -42.062 | -33.726 | -31.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17,628.688 | 17,787.422 | -220.361 | 15,614.566 | -60.765 | 18,006.526 | 0 | 18,079.553 | 0 | 17,715.421 | -630.061 | 17,645.523 | -341.977 | 16,135.339 | 0 | 16,414.206 | 0 | 16,190.85 | 17,647.186 | 16,414.206 | -95.07 | 16,414.206 | 17,713.765 | 16,414.206 | 17,633.933 | 16,414.206 | 15,692.225 | 14,569.099 | 15,598.449 | 14,569.099 | 15,495.984 | 15,540.297 | 15,558.301 | 14,569.099 | 10,708.553 | 14,959.583 | 14,909.197 | 14,907.444 | 14,881.034 | 14,881.034 | 14,777.791 | 10,465.798 | 10,150.45 | 10,153.504 | 10,217.088 | 10,274.385 | 10,130.1 | 10,146.772 | 10,150.611 | 10,182.256 | 9,364.767 | 9,371.962 | 9,369.552 | 9,366.313 | 9,329.019 | 9,339.128 | 9,344.705 | 9,362.067 | 9,319.356 | 9,308.928 | 9,316.253 | 7,142.401 | 7,034.129 | 4,769.786 | 4,763.324 | 4,764.972 | 4,736.437 | 4,736.437 | 4,561.482 | 4,561.482 | 4,495.861 | 4,495.861 | 2,228.142 | 2,425.95 | 1,420.649 | 1,256.091 | 919.35 | 903.814 | 883.05 | 883.048 | 883.041 | 883.041 | 862.424 | 862.424 | 862.424 | 862.424 | 840.49 | 840.49 | 840.49 | 879.04 | 820.815 | 820.815 | 812.505 | 812.505 | 791.617 | 836.184 | 776.762 | 776.762 | 149.026 |
| Total Shareholders Equity
| 51,861.849 | 50,316.943 | 49,728.187 | 48,736.844 | 47,660.651 | 48,344.153 | 47,195.253 | 46,484.211 | 45,771.42 | 45,102.28 | 45,103.508 | 43,806.793 | 43,480.502 | 42,866.695 | 42,475.267 | 41,231.276 | 41,020.084 | 40,385.128 | 39,961.532 | 39,623.195 | 39,354.925 | 39,309.11 | 38,978.221 | 38,421.419 | 38,486.637 | 38,227.733 | 33,638.14 | 33,020.33 | 32,969.289 | 32,744.305 | 32,464.804 | 31,929.306 | 31,954.854 | 31,675.03 | 23,937.108 | 24,002.75 | 23,780.019 | 23,705.18 | 23,668.338 | 23,379.33 | 23,493.807 | 18,125.257 | 17,605.96 | 17,364.006 | 17,423.075 | 17,306.699 | 17,011.54 | 16,837.555 | 16,849.198 | 16,753.137 | 15,901.224 | 15,686.988 | 15,679.784 | 15,485.933 | 15,242.757 | 14,949.425 | 14,891.654 | 14,688.634 | 14,364.554 | 14,144.718 | 14,187.302 | 11,596.057 | 11,276.664 | 8,438.878 | 8,470.109 | 8,411.447 | 8,356.575 | 8,227.935 | 7,924.081 | 7,710.977 | 7,412.98 | 7,146.007 | 2,846.937 | 2,797.951 | 2,755.505 | 2,487.358 | 1,997.225 | 1,746.382 | 1,721.935 | 1,681.193 | 1,670.706 | 1,639.278 | 1,614.437 | 1,575.359 | 1,562.233 | 1,530.91 | 1,503.399 | 1,448.09 | 1,410.846 | 1,381.304 | 1,389.083 | 1,351.079 | 1,307.01 | 1,280.374 | 1,242.974 | 1,219.316 | 1,159.399 | 1,119.229 | 383.66 |
| Total Equity
| 60,111.94 | 56,224.322 | 55,930.409 | 54,518.42 | 53,266.476 | 54,028.098 | 52,490.262 | 51,805.601 | 50,804.964 | 50,018.411 | 50,090.864 | 48,610.557 | 48,248.839 | 47,523.67 | 47,024.492 | 45,513.304 | 45,035.37 | 44,286.931 | 43,596.183 | 43,225.6 | 42,544.671 | 41,548.668 | 41,149.439 | 40,539.378 | 40,540.101 | 40,257.833 | 35,665.697 | 35,003.255 | 34,947.746 | 34,659.962 | 34,339.833 | 33,811.186 | 33,805.601 | 33,523.62 | 25,801.277 | 25,850.15 | 25,611.054 | 25,514.963 | 25,444.878 | 25,123.142 | 25,208.873 | 19,828.833 | 19,290.846 | 19,014.083 | 19,054.213 | 18,930.052 | 18,572.956 | 18,364.734 | 18,341.759 | 18,216.677 | 17,340.557 | 17,101.279 | 17,073.169 | 16,852.599 | 16,571.423 | 16,215.288 | 16,077 | 15,818.496 | 15,431.442 | 15,167.184 | 15,141.78 | 12,507.149 | 12,120.027 | 9,226.104 | 9,429.957 | 9,380.039 | 9,292.116 | 9,115.298 | 8,680.069 | 8,385.399 | 7,998.636 | 7,685.009 | 3,093.769 | 2,884.239 | 2,845.417 | 2,582.181 | 2,092.049 | 1,841.205 | 1,802.871 | 1,762.133 | 1,751.647 | 1,720.222 | 1,695.355 | 1,589.651 | 1,576.524 | 1,545.201 | 1,517.69 | 1,448.09 | 1,410.846 | 1,381.304 | 1,403.41 | 1,366.365 | 1,323 | 1,297.205 | 1,242.974 | 1,219.316 | 1,159.399 | 1,119.229 | 383.66 |
| Total Liabilities & Shareholders Equity
| 72,254.256 | 70,263.962 | 68,982.531 | 67,827.165 | 68,434.034 | 68,815.34 | 70,065.994 | 66,787.982 | 65,211.13 | 64,725.995 | 66,653.023 | 66,259.358 | 64,665.605 | 63,178.185 | 61,722.065 | 60,100.109 | 58,290.064 | 56,011.864 | 54,717.551 | 57,384.098 | 56,511.574 | 54,759.351 | 53,740.111 | 54,143.886 | 53,979.302 | 52,299.334 | 47,853.584 | 46,095.581 | 46,029.319 | 46,040.522 | 46,186.539 | 44,284.196 | 43,330.624 | 42,685.485 | 34,734.214 | 35,023.314 | 34,687.795 | 34,789.18 | 33,873.25 | 32,336.525 | 31,809.047 | 31,714.03 | 30,876.798 | 30,540.962 | 30,204.498 | 29,428.936 | 29,472.004 | 28,648.071 | 28,115.013 | 27,859.618 | 21,380.683 | 21,925.775 | 21,845.771 | 20,903.814 | 20,689.807 | 20,136.893 | 19,796.738 | 18,951.745 | 18,509.906 | 18,329.045 | 17,797.394 | 15,296.647 | 14,548.362 | 14,012.945 | 14,432.53 | 13,874.733 | 14,110.673 | 14,052.531 | 11,276.238 | 10,628.602 | 9,975.475 | 9,507.334 | 4,297.374 | 4,085.091 | 4,205.339 | 3,847.938 | 3,665.938 | 3,483.047 | 3,202.957 | 3,245.811 | 3,052.538 | 3,006.025 | 2,244.902 | 2,103.158 | 2,111.963 | 2,067.74 | 2,072.74 | 1,981.919 | 1,974.708 | 1,975.268 | 2,211.567 | 2,052.803 | 1,806.57 | 1,800.64 | 1,705.659 | 1,608.537 | 1,692.038 | 1,572.474 | 918.437 |