Zhejiang Hisun Pharmaceutical Co., Ltd.
SSE:600267.SS
9.68 (CNY) • At close June 12, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,589.059 | 1,497.648 | 1,483.985 | 1,442.198 | 1,568.731 | 1,586.627 | 1,565.482 | 1,341.697 | 1,580.441 | 1,398.783 | 1,264.694 | 1,309.236 | 1,557.076 | 1,295.75 | 1,542.255 | 1,109.765 | 1,042.942 | 2,059.091 | 2,121.077 | 1,504.574 | 2,332.702 | 1,764.16 | 1,990.517 | 1,310.228 | 1,548.737 | 1,894.516 | 2,264.646 | 2,109.927 | 1,900.523 | 2,314.372 | 2,580.979 | 2,411.174 | 2,553.825 | 2,690.895 | 2,041.084 | 2,819.64 | 3,268.593 | 2,263.812 | 1,997.114 | 2,352.347 | 2,127.223 | 2,550.506 | 3,471.059 | 2,080.293 | 2,303.772 | 2,215.193 | 1,402.682 | 1,691.683 | 1,536.558 | 1,633.506 | 1,392.643 | 1,350.67 | 1,411.785 | 1,350.076 | 1,499.358 | 1,478.928 | 1,800.983 | 494.193 | 608.851 | 689.413 | 610.281 | 640.536 | 386.784 | 511.556 | 586.259 | 404.494 | 310.153 | 307.744 | 217.942 | 200.01 | 229.312 | 192.664 | 198.221 | 190.357 | 201.129 | 223.986 | 245.638 | 274.197 | 202.875 | 302.964 | 211.472 | 222.53 | 183.842 | 183.973 | 177.857 | 113.441 | 169.501 | 110.892 | 111.682 | 158.688 | 80.462 | 72.7 | 72.939 | 105.259 | 118.786 | 205.649 | 29.735 | 33.612 |
| Short Term Investments
| 1,462.64 | 1,450.15 | 1,476.273 | 0 | -106.031 | 0.293 | -118.998 | -116.221 | -106.289 | -106.748 | 0.684 | 1.747 | 4.359 | 3.053 | 1.692 | 0.993 | 1.663 | 0.358 | 0.003 | 0.003 | -117.554 | -108.76 | -65.077 | -66.361 | 20.174 | -67.733 | -49.412 | -49.195 | -50.006 | -50.748 | -16.478 | -16.354 | -15.884 | -16.31 | -12.605 | -12.991 | -13.335 | -13.546 | -10.044 | -10.327 | 0.226 | 0.226 | -12.18 | -15.056 | -15.631 | -16.107 | 0 | 80 | 0 | 180 | -10.901 | -11.006 | -11.111 | -11.217 | -11.322 | -11.427 | -11.194 | -11.638 | -13.844 | -13.964 | -14.083 | 0.071 | -22.743 | -22.969 | -23.194 | -23.433 | 0 | 0 | 0 | 0 | 0 | 2.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.828 | 62.828 | 64.645 | 64.123 | 95.283 | 94.895 | 0 | 0 |
| Cash and Short Term Investments
| 1,589.059 | 1,497.648 | 1,483.985 | 1,442.198 | 1,568.731 | 1,586.92 | 1,565.482 | 1,341.697 | 1,580.441 | 1,398.783 | 1,265.378 | 1,310.983 | 1,561.435 | 1,298.803 | 1,543.946 | 1,110.758 | 1,044.605 | 2,059.448 | 2,121.08 | 1,504.577 | 2,332.702 | 1,764.16 | 1,990.517 | 1,310.228 | 1,568.91 | 1,894.516 | 2,264.646 | 2,109.927 | 1,900.523 | 2,314.372 | 2,580.979 | 2,411.174 | 2,553.825 | 2,690.895 | 2,041.084 | 2,819.64 | 3,268.593 | 2,263.812 | 1,997.114 | 2,352.347 | 2,127.449 | 2,550.732 | 3,471.059 | 2,080.293 | 2,303.772 | 2,215.193 | 1,402.682 | 1,691.683 | 1,536.558 | 1,633.506 | 1,392.643 | 1,350.67 | 1,411.785 | 1,350.076 | 1,499.358 | 1,478.928 | 1,800.983 | 494.193 | 608.851 | 689.413 | 610.281 | 640.608 | 386.784 | 511.556 | 586.259 | 404.494 | 310.153 | 307.744 | 217.942 | 200.01 | 229.312 | 192.664 | 198.221 | 190.357 | 201.129 | 223.986 | 245.638 | 274.197 | 202.875 | 302.964 | 211.472 | 222.53 | 183.842 | 183.973 | 177.857 | 113.441 | 169.501 | 110.892 | 111.682 | 158.688 | 143.291 | 135.528 | 137.584 | 169.382 | 214.068 | 300.545 | 29.735 | 33.612 |
| Net Receivables
| 2,277.209 | 0 | 2,355.277 | 2,271.895 | 2,419.613 | 2,557.103 | 2,726.269 | 2,863.428 | 2,709.379 | 2,552.525 | 2,427.672 | 2,319.923 | 2,362.049 | 2,238.977 | 2,351.906 | 2,314.164 | 1,994.698 | 1,918.437 | 1,938.103 | 1,800.709 | 1,647.937 | 1,862.946 | 2,299.326 | 2,178.753 | 1,892.245 | 1,617.244 | 1,679.842 | 2,005.98 | 1,747.959 | 1,465.62 | 1,814.371 | 1,900.516 | 1,826.477 | 1,448.391 | 1,629.991 | 1,651.668 | 1,564.204 | 1,308.498 | 1,411.12 | 1,538.738 | 1,715.418 | 1,671.747 | 1,856.927 | 1,562.007 | 1,557.671 | 1,410.282 | 1,805.961 | 1,468.433 | 1,607.415 | 978.996 | 0 | 0 | 0 | 0 | 0 | 1,042.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 553.586 | 616.947 | 469.255 | 472.049 | 0 | 0 | 0 | -1.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142.824 | 2.069 | 1.178 | 1.746 |
| Inventory
| 1,755.341 | 1,794.664 | 1,728.929 | 1,754.733 | 1,830.045 | 1,956.874 | 1,876.002 | 1,771.156 | 1,899.52 | 1,914.136 | 1,635.984 | 1,641.43 | 1,807.948 | 2,022.881 | 2,145.048 | 2,352.795 | 2,442.35 | 2,564.84 | 2,413.649 | 2,282.785 | 1,997.158 | 1,962.795 | 2,244.667 | 2,129.675 | 1,894.273 | 2,015.003 | 2,061.614 | 2,004.995 | 2,034.988 | 2,049.125 | 2,055.909 | 2,031.726 | 1,975.891 | 2,063.187 | 2,050.608 | 1,912.915 | 1,963.561 | 2,017.456 | 2,068.099 | 1,907.086 | 1,726.8 | 1,674.039 | 1,562.914 | 1,697.667 | 1,522.481 | 1,541.53 | 1,479.628 | 1,407.874 | 1,108.015 | 1,060.039 | 946.825 | 860.633 | 817.574 | 828.183 | 784.698 | 741.518 | 741.976 | 655.01 | 623.075 | 624.843 | 591.454 | 579.522 | 566.664 | 573.393 | 606.49 | 563.152 | 520.1 | 494.926 | 457.764 | 401.137 | 424.246 | 391.783 | 423.678 | 449.786 | 429.55 | 420.595 | 436.954 | 443.592 | 376.036 | 345.441 | 283.702 | 259.544 | 220.544 | 220.569 | 206.414 | 245.023 | 227.601 | 247.328 | 233.917 | 194.063 | 166.772 | 156.68 | 168.295 | 170.047 | 137.079 | 129.61 | 109.21 | 84.934 |
| Other Current Assets
| 275.697 | 2,369.073 | 216.009 | 639.8 | 555.67 | 257.929 | 445.313 | 488.067 | 552.892 | 543.686 | 800.919 | 756.039 | 804.45 | 803.324 | 717.414 | 693.184 | 849.562 | 805.14 | 1,113.113 | 2,167.705 | 2,123.753 | 2,094.406 | 2,716.716 | 752.765 | 652.281 | 561.028 | 668.245 | 954.363 | 1,200.246 | 869.015 | 1,202.598 | 938.225 | 916.39 | 1,018.67 | 1,272.358 | 1,112.07 | 1,161.974 | 1,334.272 | 1,276.921 | 1,154.122 | 1,111.96 | 2,689.17 | 553.778 | 537.72 | 433.089 | 481.596 | 597.821 | 573.952 | 722.947 | 549.928 | 1,300.464 | 1,223.135 | 1,271.679 | 975.838 | 1,038.25 | 1,034.4 | 978.611 | 849.885 | 866.367 | 828.975 | 884.026 | 830.149 | 942.931 | 774.177 | 721.438 | 660.973 | 117.071 | 93.769 | 115.265 | 68.244 | 512.699 | 541.661 | 531.783 | 432.108 | 471.821 | 444.222 | 440.318 | 286.01 | 338.897 | 332.009 | 343.808 | 242.707 | 364.89 | 326.077 | 321.026 | 255.484 | 207.728 | 179.891 | 172.849 | 148.688 | 166.226 | 168.624 | 151.507 | 116.841 | 143.249 | 165.03 | 97.445 | 77.555 |
| Total Current Assets
| 5,897.305 | 5,661.385 | 5,784.2 | 6,108.626 | 6,374.059 | 6,358.826 | 6,613.067 | 6,464.347 | 6,742.231 | 6,409.13 | 6,129.953 | 6,028.374 | 6,535.883 | 6,363.985 | 6,758.314 | 6,470.901 | 6,331.215 | 7,347.865 | 7,585.946 | 7,755.777 | 8,101.549 | 7,684.307 | 9,251.226 | 6,371.422 | 6,007.709 | 6,087.791 | 6,674.348 | 7,075.265 | 6,883.716 | 6,944.132 | 7,653.857 | 7,281.641 | 7,272.583 | 7,221.143 | 6,994.041 | 7,715.856 | 7,958.332 | 6,924.038 | 6,753.255 | 6,952.293 | 6,681.627 | 6,913.94 | 7,444.678 | 5,877.687 | 5,817.013 | 5,648.601 | 5,286.092 | 5,087.474 | 4,833.447 | 4,240.106 | 3,639.932 | 3,434.437 | 3,501.039 | 3,154.097 | 3,322.305 | 3,254.847 | 3,521.57 | 1,999.087 | 2,098.293 | 2,143.231 | 2,085.762 | 2,050.279 | 1,896.38 | 1,859.126 | 1,914.187 | 1,628.62 | 1,500.909 | 1,420.723 | 1,260.227 | 1,074.374 | 1,166.257 | 1,126.108 | 1,153.683 | 1,070.929 | 1,102.501 | 1,088.804 | 1,122.909 | 1,003.799 | 917.807 | 980.414 | 838.982 | 724.782 | 769.276 | 730.619 | 705.296 | 613.948 | 604.83 | 538.111 | 518.447 | 501.44 | 476.289 | 460.832 | 457.385 | 456.269 | 494.397 | 597.254 | 237.568 | 197.846 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 7,391.977 | 7,566.099 | 7,708.361 | 7,858.336 | 8,057.584 | 8,251.664 | 8,500.532 | 8,697.435 | 8,875.39 | 9,100.515 | 9,179.389 | 9,450.103 | 9,628.363 | 9,753.838 | 9,956.511 | 10,097.186 | 10,236.311 | 10,369.413 | 10,533.591 | 10,592.79 | 10,668.791 | 10,781.078 | 11,759.447 | 12,671.104 | 12,698.978 | 12,636.854 | 12,495.205 | 12,298.125 | 12,124.656 | 12,125.578 | 11,927.365 | 11,856.361 | 11,712.784 | 11,515.477 | 11,135.718 | 10,963.384 | 10,728.272 | 10,525.46 | 10,111.733 | 9,823.039 | 9,556.852 | 9,150.311 | 8,714.944 | 8,082.67 | 7,629.457 | 7,169.726 | 6,700.257 | 6,282.059 | 5,987.418 | 5,601.258 | 5,328.132 | 4,938.982 | 4,581.949 | 4,330.992 | 4,093.022 | 3,833.676 | 3,564.816 | 3,344.918 | 3,140.965 | 2,995.882 | 2,910.894 | 2,740.054 | 2,601.8 | 2,444.263 | 2,313.724 | 2,206.034 | 2,087.642 | 1,853.153 | 1,769.847 | 1,714.831 | 1,685.378 | 1,633.564 | 1,596.665 | 1,684.236 | 1,649.483 | 1,598.47 | 1,558.678 | 1,539.913 | 1,518.174 | 1,488.318 | 1,448.001 | 1,394.993 | 1,320.423 | 1,284.083 | 1,249.205 | 1,192.492 | 1,143.443 | 1,089.996 | 1,038.67 | 996.156 | 941.283 | 907.138 | 856.887 | 784.729 | 683.862 | 557.992 | 491.653 | 425.208 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.421 | 1.421 | 1.421 | 1.421 | 1.421 | 1.421 | 1.421 | 1.421 | 1.421 | 1.421 | 26.471 | 26.471 | 26.471 | 26.471 | 40.895 | 40.895 | 40.895 | 40.895 | 68.123 | 68.123 | 68.123 | 68.123 | 92.603 | 92.603 | 92.603 | 92.603 | 102.351 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 | 12.01 | 12.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.189 | 0.189 | 0 | 0 | 1.322 | 1.322 | 1.322 | 0 | 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
| 970.126 | 994.63 | 1,008.888 | 1,206.229 | 1,190.998 | 1,241.005 | 1,401.691 | 1,435.661 | 1,486.296 | 1,520.647 | 1,547.27 | 1,596.926 | 1,630.082 | 1,593.238 | 1,380.101 | 1,357.535 | 1,338.163 | 1,341.658 | 1,319.653 | 1,335.714 | 1,377.326 | 1,351.76 | 1,854.351 | 2,511.747 | 2,476.03 | 2,395.615 | 2,186.843 | 2,026.606 | 1,940.969 | 1,826.442 | 1,753.177 | 1,664.232 | 1,559.354 | 1,496.109 | 1,292.997 | 1,269.952 | 1,204.48 | 1,148.301 | 906.49 | 878.126 | 793.176 | 787.554 | 702.575 | 683.787 | 674.176 | 661.542 | 612.237 | 632.098 | 620.254 | 535.945 | 521.493 | 524.984 | 529.921 | 473.644 | 389.464 | 380.595 | 379.631 | 382.881 | 355.835 | 340.31 | 377.371 | 361.279 | 346.946 | 325.778 | 328.767 | 247.956 | 251.462 | 239.473 | 177.286 | 174.54 | 171.183 | 164.936 | 167.706 | 47.371 | 53.932 | 50.884 | 48.857 | 50.15 | 51.438 | 52.726 | 54.014 | 55.302 | 59.362 | 60.751 | 61.22 | 62.545 | 72.312 | 75.163 | 82.358 | 73.051 | 67.321 | 65.953 | 59.181 | 57.313 | 51.972 | 48.971 | 45.102 | 45.587 |
| Goodwill and Intangible Assets
| 970.126 | 994.63 | 1,008.888 | 1,206.229 | 1,190.998 | 1,241.005 | 1,401.691 | 1,435.661 | 1,486.296 | 1,520.647 | 1,547.27 | 1,596.926 | 1,631.503 | 1,594.659 | 1,381.522 | 1,358.956 | 1,339.584 | 1,343.079 | 1,321.074 | 1,337.135 | 1,378.747 | 1,353.181 | 1,880.822 | 2,538.219 | 2,502.502 | 2,422.087 | 2,227.738 | 2,067.502 | 1,981.865 | 1,867.337 | 1,821.3 | 1,732.354 | 1,627.477 | 1,564.231 | 1,385.6 | 1,362.555 | 1,297.083 | 1,240.903 | 1,008.841 | 889.916 | 804.966 | 799.344 | 714.365 | 695.577 | 685.966 | 673.332 | 624.027 | 643.888 | 632.044 | 547.735 | 533.503 | 536.994 | 529.921 | 473.644 | 389.464 | 380.595 | 379.631 | 382.881 | 355.835 | 340.31 | 377.371 | 361.279 | 346.946 | 325.778 | 328.767 | 247.956 | 251.651 | 239.662 | 177.286 | 174.54 | 172.505 | 166.259 | 169.029 | 47.371 | 53.932 | 50.884 | 48.857 | 50.15 | 51.438 | 52.726 | 54.014 | 55.302 | 59.362 | 60.751 | 61.22 | 62.545 | 72.312 | 75.163 | 82.358 | 73.051 | 67.321 | 65.953 | 59.181 | 57.313 | 51.972 | 48.971 | 45.102 | 45.587 |
| Long Term Investments
| 0 | 0 | 0 | 1,549.972 | 1,564.918 | 1,414.294 | 1,463.47 | 1,570.752 | 1,575.745 | 1,588.79 | 1,413.335 | 1,449.91 | 1,391.469 | 1,380.226 | 1,414.167 | 1,482.014 | 1,494.923 | 1,298.211 | 1,349.459 | 1,412.882 | 1,338.297 | 1,419.943 | 1,387.016 | 402.277 | 289.155 | 419.846 | 391.991 | 387.293 | 404.555 | 398.128 | 211.308 | 205.52 | 232.057 | 224.051 | 229.443 | 224.922 | 248.855 | 240.763 | 191.095 | 131.527 | 116.657 | 109.646 | 182.46 | 170.108 | 163.982 | 166.69 | 140.447 | 141.347 | 137.508 | 134.442 | 140.849 | 144.019 | 156.431 | 234.984 | 164.261 | 161.365 | 167.702 | 168.145 | 178.322 | 173.156 | 95.666 | 15.283 | 24.155 | 24.381 | 24.606 | 24.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -62.657 | -62.643 | -64.445 | -63.909 | -94.619 | -94.183 | 0 | 0 |
| Tax Assets
| 163.82 | 175.217 | 152.798 | 174.484 | 183.034 | 179.618 | 113.243 | 110.988 | 93.88 | 96.064 | 100.488 | 104.831 | 116.062 | 118.578 | 167.138 | 190.62 | 213.616 | 198.303 | 205.782 | 195.474 | 182.869 | 176.897 | 136.535 | 126.729 | 102.478 | 108.941 | 124.517 | 100.334 | 119.962 | 67.453 | 85.687 | 85.231 | 78.495 | 79.001 | 56.013 | 61.452 | 58.536 | 57.985 | 63.332 | 63.274 | 61.264 | 61.28 | 66.099 | 65.519 | 59.44 | 59.44 | 39.091 | 39.605 | 33.646 | 33.646 | 39.894 | 37.571 | 34.687 | 36.665 | 30.821 | 31.743 | 25.897 | 25.897 | 31.951 | 31.651 | 16.632 | 16.632 | 15.23 | 15.23 | 12.828 | 12.828 | 16.613 | 16.613 | 16.613 | 15.883 | 20.808 | 19.819 | 16.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.456 | 0 | 0 |
| Other Non-Current Assets
| 1,584.526 | 1,575.147 | 1,602.75 | 27.892 | 59.542 | 167.875 | 55.088 | 54.63 | 63.71 | 62.74 | 168.069 | 183.076 | 163.335 | 162.976 | 282.552 | 287.075 | 301.952 | 302.901 | 285.571 | 240.623 | 48.694 | 50.156 | 177.089 | 176.928 | 264.865 | 178.128 | 248.575 | 250.901 | 232.29 | 233.79 | 210.359 | 215.561 | 210.359 | 154.369 | 231.02 | 232.413 | 187.907 | 185.277 | 260.336 | 221.575 | 223.12 | 263.783 | 246.375 | 512.953 | 235.76 | 254.298 | 11.305 | 11.644 | 14.804 | 11.904 | 0.493 | 0.529 | 0.565 | 0.601 | 0.637 | 0.673 | 0.709 | 0.745 | 0.817 | 0.817 | 0.853 | 15.164 | 0.926 | 0.962 | 0.998 | 1.034 | 4.898 | 5.91 | 5.513 | 5.932 | 2.385 | 2.385 | 7.249 | 10.204 | 12.013 | 11.257 | 11.099 | 12.011 | 13.629 | 4.748 | 4.737 | 4.727 | 4.716 | 4.706 | 4.723 | 4.753 | 4.784 | 4.814 | 4.845 | 4.875 | 63.829 | 63.143 | 65 | 64.519 | 95.761 | 1.417 | 2.875 | 3.479 |
| Total Non-Current Assets
| 10,110.449 | 10,311.093 | 10,472.797 | 10,816.914 | 11,056.075 | 11,254.456 | 11,534.025 | 11,869.466 | 12,095.021 | 12,368.757 | 12,408.551 | 12,784.846 | 12,930.731 | 13,010.278 | 13,201.89 | 13,415.851 | 13,586.386 | 13,511.907 | 13,695.477 | 13,778.904 | 13,617.398 | 13,781.257 | 15,340.909 | 15,915.256 | 15,857.978 | 15,765.855 | 15,488.027 | 15,104.154 | 14,863.327 | 14,692.287 | 14,256.019 | 14,095.027 | 13,861.171 | 13,537.129 | 13,037.794 | 12,844.725 | 12,520.652 | 12,250.388 | 11,635.337 | 11,129.331 | 10,762.86 | 10,384.363 | 9,924.242 | 9,526.827 | 8,774.606 | 8,323.486 | 7,515.126 | 7,118.542 | 6,805.419 | 6,328.985 | 6,042.871 | 5,658.095 | 5,303.554 | 5,076.885 | 4,678.205 | 4,408.052 | 4,138.754 | 3,922.586 | 3,707.89 | 3,541.817 | 3,401.417 | 3,148.412 | 2,989.056 | 2,810.614 | 2,680.923 | 2,492.697 | 2,360.804 | 2,115.338 | 1,969.259 | 1,911.185 | 1,881.076 | 1,822.026 | 1,789.581 | 1,741.811 | 1,715.429 | 1,660.611 | 1,618.633 | 1,602.074 | 1,583.241 | 1,545.792 | 1,506.752 | 1,455.022 | 1,384.501 | 1,349.539 | 1,315.148 | 1,259.791 | 1,220.538 | 1,169.973 | 1,125.873 | 1,074.082 | 1,009.775 | 973.591 | 916.623 | 842.653 | 736.975 | 609.654 | 539.63 | 474.275 |
| Total Assets
| 16,007.755 | 15,972.478 | 16,256.996 | 16,925.539 | 17,430.134 | 17,613.282 | 18,147.092 | 18,333.813 | 18,837.252 | 18,777.887 | 18,538.504 | 18,813.22 | 19,466.614 | 19,374.263 | 19,960.204 | 19,886.752 | 19,917.601 | 20,859.772 | 21,281.423 | 21,534.681 | 21,718.947 | 21,465.563 | 24,592.136 | 22,286.678 | 21,865.687 | 21,853.646 | 22,162.374 | 22,179.419 | 21,747.044 | 21,636.419 | 21,909.876 | 21,376.669 | 21,133.755 | 20,758.272 | 20,031.835 | 20,560.581 | 20,478.984 | 19,174.426 | 18,388.592 | 18,081.624 | 17,444.486 | 17,298.304 | 17,368.92 | 15,404.513 | 14,591.619 | 13,972.087 | 12,801.218 | 12,206.017 | 11,638.866 | 10,569.092 | 9,682.803 | 9,092.532 | 8,804.592 | 8,230.982 | 8,000.51 | 7,662.898 | 7,660.324 | 5,921.673 | 5,806.183 | 5,685.048 | 5,487.179 | 5,198.691 | 4,885.436 | 4,669.74 | 4,595.11 | 4,121.317 | 3,861.713 | 3,536.061 | 3,229.486 | 2,985.559 | 3,047.332 | 2,948.134 | 2,943.264 | 2,812.74 | 2,817.929 | 2,749.415 | 2,741.543 | 2,605.873 | 2,501.048 | 2,526.206 | 2,345.734 | 2,179.803 | 2,153.777 | 2,080.158 | 2,020.444 | 1,873.739 | 1,825.368 | 1,708.083 | 1,644.32 | 1,575.522 | 1,486.064 | 1,434.423 | 1,374.008 | 1,298.922 | 1,231.372 | 1,206.908 | 777.198 | 672.12 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,229.835 | 1,224.542 | 709.18 | 1,182.92 | 1,381.193 | 1,144.471 | 1,203.284 | 1,173.669 | 1,284.389 | 1,530.236 | 1,248.44 | 1,236.921 | 1,316.495 | 1,320.625 | 1,411.931 | 1,418.644 | 83.531 | 1,620.441 | 1,554.102 | 38.462 | 1,330.887 | 1,461.021 | 38.016 | 1,465.027 | 1,203.536 | 188.297 | 1,440.119 | 1,224.961 | 1,093.979 | 1,025.969 | 1,076.43 | 1,203.057 | 1,121.544 | 1,129.328 | 1,068.237 | 1,185.517 | 1,185.471 | 1,305.593 | 1,328.452 | 1,312.821 | 1,093.13 | 1,155.143 | 1,237.864 | 1,183.115 | 990.756 | 1,072.369 | 1,309.056 | 1,226.383 | 1,130.892 | 773.24 | 969.187 | 771.254 | 680.918 | 557.167 | 586.798 | 583.492 | 553.574 | 529.641 | 553.257 | 578.837 | 491.032 | 481.219 | 503.445 | 396.224 | 387.886 | 387.867 | 375.162 | 400.684 | 331.216 | 293.643 | 351.943 | 285.669 | 303.904 | 293.824 | 291.172 | 265.586 | 347.88 | 318.892 | 325.268 | 311.286 | 261.813 | 235.968 | 238.307 | 219.916 | 204.239 | 200.602 | 194.793 | 203.293 | 188.716 | 149.462 | 116.309 | 102.533 | 98.794 | 82.931 | 75.837 | 69.235 | 57.084 | 41.956 |
| Short Term Debt
| 2,256.536 | 2,160.812 | 2,477.072 | 3,716.505 | 3,953.196 | 3,750.781 | 4,094.811 | 3,633.551 | 3,012.128 | 3,038.943 | 3,342.753 | 4,503.621 | 4,946.935 | 3,988.481 | 4,128.58 | 5,065.652 | 6,179.371 | 7,643.167 | 5,083.611 | 7,506.439 | 7,597.793 | 5,943.023 | 6,868.441 | 7,593.412 | 6,923.945 | 6,772.472 | 5,787.507 | 5,113.388 | 5,215.733 | 5,799.818 | 5,312.546 | 5,861.484 | 5,371.806 | 4,376.9 | 3,973.839 | 3,838.873 | 3,527.626 | 3,543.426 | 3,161.178 | 3,811.694 | 3,099.386 | 3,444.73 | 4,218.258 | 4,189.247 | 3,289.398 | 2,809.5 | 2,263.031 | 1,951.448 | 1,725.936 | 1,674.123 | 1,294.734 | 1,093.446 | 966.103 | 527.753 | 496.384 | 686.758 | 690.977 | 451.219 | 802.44 | 833 | 891 | 671 | 1,123.6 | 1,129.6 | 1,081.1 | 1,242.5 | 1,148.5 | 1,035.5 | 837 | 715 | 808 | 838 | 865.46 | 835.46 | 901.893 | 795 | 700 | 625 | 645.07 | 542 | 465.052 | 350 | 360.031 | 375 | 250.05 | 199 | 265 | 408 | 258 | 369 | 274 | 245.2 | 95 | 109.2 | 25 | 49 | 79 | 62.1 |
| Tax Payables
| 142.977 | 170.002 | 142.888 | 35.502 | 96.869 | 140.943 | 159.054 | 148.086 | 148.02 | 222.086 | 188.23 | 100.818 | 133.49 | 206.657 | 222.313 | 176.927 | 272.514 | 290.762 | 171.087 | 133.61 | 118.899 | 153.932 | 122.466 | 171.794 | 161.704 | 157.898 | 174.436 | 124.49 | 125.478 | 65.386 | 100.687 | 92.901 | 129.95 | 73.017 | 93.246 | 87.967 | 104.202 | 73.146 | 113.562 | 94.709 | 106.437 | 150.411 | 108.172 | 81.144 | 67.292 | 107.305 | 45.042 | 62.713 | 102.426 | 34.104 | -139.276 | -88.983 | -71.129 | -41.487 | -50.16 | -42.342 | -26.479 | 7.665 | 37.093 | 14.021 | 16.258 | 45.591 | 10.788 | 28 | 16.82 | 16.699 | 18.551 | 24.929 | 19.316 | 14.535 | 26.373 | 2.243 | 24.29 | 3.187 | 15.651 | 12.454 | 20.366 | 16.541 | 9.521 | 12.118 | 23.351 | 20.976 | 54.987 | 36.393 | 46.569 | 19.586 | 57.049 | 27.128 | 11.822 | 7.875 | 5.254 | 4.335 | 4.488 | 2.077 | 4.63 | 7.39 | 9.84 | 9.286 |
| Deferred Revenue
| 0 | 0 | 116.318 | 104.556 | 1,787.42 | 1,968.33 | 1,962.726 | 1,922.929 | 160.834 | 119.054 | 162.314 | 0 | 0 | 2,122.406 | 2,082.123 | 1,689.388 | 1,640.57 | 1,808.253 | 1,783.591 | 1,628.142 | 1,798.995 | 1,442.309 | 2,809.053 | 1,507.255 | 1,237.262 | 1,258.293 | 1,085.512 | 1,675.315 | 1,168.841 | 984.234 | 1,016.139 | 903.624 | 798.173 | 797.376 | 698.068 | 735.099 | 744.065 | 713.814 | 707.791 | 768.978 | 752.874 | 820.101 | 753.493 | 756.444 | 577.797 | 687.319 | 702.283 | 642.507 | 536.496 | 462.205 | 229.372 | 316.383 | 258.475 | 270.345 | 302.738 | 262.332 | 314.282 | 315.629 | 313.121 | 286.273 | 264.893 | 286.364 | 261.468 | 299.403 | 339.996 | 327.428 | 356.726 | 246.858 | 245.841 | 203.122 | 222.537 | 176.412 | 173.552 | 162.244 | 193.544 | 181.423 | 183.893 | 200.264 | 197.309 | 228.618 | 213.681 | 177.886 | 225.935 | 183.035 | 293.65 | 248.999 | 236.248 | 163.217 | 135.02 | 116.678 | 101.962 | 102.807 | 125.488 | 116.521 | 93.115 | 106.953 | 99.605 | 119.216 |
| Other Current Liabilities
| 2,449.953 | 2,582.54 | 2,801.831 | 2,077.19 | 1,889.539 | 1,986.677 | 1,723.672 | -141.567 | 2,427.442 | 2,341.815 | 2,429.513 | 2,078.587 | 2,201.712 | 3,269.112 | 770.962 | 2,026.508 | 2,628.268 | 1,294.883 | 2,015.193 | 3,110.927 | 2,210.314 | 2,371.336 | 4,170.537 | 1,335.461 | 101.717 | 2,404.909 | 1,587.635 | 2,211.157 | 1,595.247 | 1,008.763 | 1,637.811 | 870.418 | 936.785 | 1,766.924 | 534.058 | 2,003.538 | 1,590.644 | 1,660.534 | 696.722 | 754.734 | 1,012.906 | 689.71 | -90.067 | 687.285 | 974.494 | 1,096.739 | 709.863 | 601.427 | 687.719 | 448.937 | 388.494 | 412.407 | 345.803 | 537.034 | 525.576 | 499.12 | 643.01 | 590.751 | 297.972 | 299.573 | 275.675 | 287.284 | 326.032 | 324.813 | 557.336 | 323.857 | 353.931 | 264.629 | 395.181 | 301.361 | 250.499 | 270.445 | 165.731 | 235.712 | 183.349 | 326.393 | 324.695 | 301.623 | 188.969 | 269.855 | 191.647 | 216.348 | 172.164 | 170.49 | 255.745 | 292.757 | 267.889 | 143.626 | 276.129 | 128.936 | 97.534 | 99.333 | 180.213 | 117.537 | 115.651 | 106.151 | 141.426 | 111.691 |
| Total Current Liabilities
| 6,079.301 | 6,137.896 | 6,247.29 | 7,012.116 | 7,209.12 | 6,583.615 | 6,584.008 | 6,736.668 | 7,032.813 | 7,133.08 | 7,208.936 | 7,919.946 | 8,598.632 | 8,784.874 | 8,615.909 | 8,687.731 | 9,037.293 | 10,530.286 | 10,607.583 | 11,052.943 | 11,545.247 | 9,929.312 | 11,213.444 | 10,113.412 | 9,628.164 | 9,556.936 | 8,989.697 | 8,673.997 | 8,030.437 | 8,080.989 | 8,127.474 | 8,214.327 | 7,560.084 | 7,346.169 | 6,367.449 | 7,115.895 | 6,407.943 | 6,582.7 | 5,299.915 | 5,973.958 | 5,311.859 | 5,439.994 | 6,227.721 | 6,140.791 | 5,321.94 | 5,085.912 | 4,326.993 | 3,841.971 | 3,646.973 | 2,930.404 | 2,513.138 | 2,188.124 | 1,921.695 | 1,580.466 | 1,558.598 | 1,727.028 | 1,861.082 | 1,579.277 | 1,690.763 | 1,725.431 | 1,673.965 | 1,485.094 | 1,963.865 | 1,878.637 | 2,043.142 | 1,975.522 | 1,896.144 | 1,725.741 | 1,582.713 | 1,324.539 | 1,436.815 | 1,396.357 | 1,359.385 | 1,367.534 | 1,392.065 | 1,399.433 | 1,392.941 | 1,262.056 | 1,168.827 | 1,135.259 | 941.863 | 810.35 | 825.489 | 801.8 | 756.603 | 709.748 | 784.731 | 782.047 | 734.666 | 655.273 | 493.097 | 451.402 | 378.495 | 311.745 | 221.118 | 231.775 | 287.35 | 225.033 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 970.64 | 1,065.736 | 1,325.131 | 1,351.785 | 1,649.675 | 2,397.58 | 2,495.645 | 2,482.607 | 3,008.554 | 3,089.497 | 2,894.441 | 2,974.782 | 2,936.8 | 2,795.757 | 3,129.89 | 3,114.371 | 2,868.932 | 1,134.855 | 1,510.241 | 1,402.449 | 1,589.546 | 2,943.841 | 3,694.493 | 3,809.684 | 3,909.384 | 4,213.938 | 4,513.624 | 4,892.577 | 4,612.364 | 4,961.459 | 5,027.071 | 4,865.507 | 4,987.802 | 5,197.929 | 5,079.651 | 4,947.1 | 5,422.575 | 3,988.799 | 4,483.317 | 3,766.583 | 3,598.309 | 3,155.132 | 2,411.119 | 2,628.388 | 2,938.15 | 2,750.632 | 2,898.225 | 2,806.041 | 2,488.003 | 2,278.877 | 2,302.867 | 2,109.069 | 2,094.515 | 1,919.757 | 1,987.173 | 1,602.939 | 1,523.127 | 1,505.822 | 1,399.254 | 1,355.53 | 1,245.981 | 1,225.928 | 1,216.171 | 1,173 | 993 | 593 | 474 | 374 | 224 | 284 | 274 | 254 | 264 | 174 | 185 | 125 | 90 | 114.074 | 99.091 | 184.21 | 164.137 | 164.137 | 184.197 | 184.205 | 204.203 | 160.22 | 105 | 40 | 65 | 95 | 181 | 181 | 201 | 201 | 223.351 | 204.42 | 217.061 | 197.211 |
| Deferred Revenue Non-Current
| 155.99 | 164.582 | 164.768 | 3.122 | 178.841 | 185.963 | 188.064 | 197.008 | 200.063 | 207.152 | 212.556 | 223.593 | 203.338 | 216.276 | 227.608 | 238.243 | 246.509 | 249.007 | 263.085 | 275.447 | 287.445 | 255.346 | 258.475 | 255.012 | 260.028 | 265.886 | 276.852 | 251.311 | 311.56 | 260.614 | 236.594 | 166.101 | 211.472 | 170.808 | 190.428 | 181.11 | 184.692 | 183.971 | 190.848 | 192.973 | 213.341 | 181.769 | 341.741 | 332.027 | 369.136 | 372.464 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,216.171 | -1,173 | -993 | -593 | -474 | -374 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.241 | 25.25 | 24.252 | 24.131 | 28.553 | 22.63 | 26.185 | 25.421 | 17.966 | 17.966 | 17.071 | 17.911 | 21.935 | 20.726 | 22.883 | 26.763 | 78.553 | 75.024 | 79.345 | 98.488 | 62.615 | 52.326 | 50.154 | 37.47 | 21.728 | 20.601 | 329.704 | 314.334 | 296.509 | 305.299 | -4,680.438 | 0 | 254.149 | 253.877 | -4,826.63 | -4,700.171 | -5,166.825 | -3,735.101 | 250.187 | 246.718 | 0.034 | 0.034 | 5.117 | 3.7 | 3.025 | 3.507 | 2.218 | 4.11 | 3.279 | 2.889 | 2.955 | 3.536 | 3.454 | 9.488 | 1.87 | 1.87 | 1.87 | 1.87 | 3.433 | 3.433 | 3.48 | 3.491 | 3.574 | 3.574 | 3.574 | 3.574 | 2.134 | 2.134 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 342.708 | 74.08 | 74.08 | 0 | 0 | 0 | 0 | 211.118 | 172.219 | 211.118 | 211.118 | 486.118 | 661.118 | 661.118 | 614.004 | 661.118 | 661.118 | 657.355 | 602.2 | 562.279 | 466.61 | 511.745 | 457.608 | 174.392 | 191.659 | 191.372 | -152.526 | 346.632 | 0.638 | 1.068 | 4.134 | 443.45 | 428.038 | 440.442 | 437.669 | 12.826 | -239.157 | 228.121 | 256.718 | 203.728 | 206.883 | -138.421 | -195.116 | 183.977 | 180.759 | 181.363 | 159.208 | 115.886 | 118.126 | 117.4 | 127.711 | 96.532 | 98.716 | 92.593 | 90.469 | 91.964 | 77.114 | 59.441 | 53.566 | 0 | 0 | 0 | 4.599 | 0 | 0 | 0 | 0 | 0.85 | 0.75 | 0.55 | 0 | 2.35 | 2.35 | 2.35 | 1.75 | 4.025 | 3.275 | 3.275 | 3.275 | 1.653 | 2.153 | 1.788 | 1.988 | 0.42 | 0.42 | 0.42 | 0.42 | 0 | 0 | 2 | 2 | 2 | 12.813 | 0.263 | 0 |
| Total Non-Current Liabilities
| 1,151.871 | 1,255.569 | 1,514.151 | 1,379.039 | 1,931.149 | 2,680.253 | 2,709.894 | 2,705.036 | 3,226.584 | 3,314.615 | 3,335.186 | 3,388.505 | 3,373.19 | 3,243.876 | 3,866.498 | 4,040.494 | 3,855.111 | 2,072.89 | 2,513.789 | 2,437.501 | 2,596.96 | 3,853.713 | 4,565.402 | 4,568.775 | 4,702.884 | 4,918.092 | 5,294.572 | 5,649.882 | 5,708.314 | 5,680.146 | 5,610.297 | 5,032.247 | 5,454.492 | 5,372.871 | 5,523.102 | 5,375.138 | 5,863.017 | 4,426.468 | 4,937.178 | 3,967.116 | 3,826.43 | 3,593.654 | 2,961.704 | 3,170.997 | 3,171.89 | 2,927.98 | 3,082.202 | 2,986.801 | 2,669.366 | 2,440.974 | 2,421.708 | 2,230.731 | 2,215.369 | 2,056.955 | 2,085.576 | 1,703.525 | 1,617.59 | 1,598.161 | 1,494.651 | 1,436.077 | 1,308.902 | 1,282.985 | 1,219.745 | 1,176.574 | 996.574 | 596.574 | 476.134 | 376.134 | 224 | 284 | 274.85 | 254.75 | 264.55 | 174.65 | 187.35 | 127.35 | 92.35 | 115.824 | 103.116 | 187.485 | 167.412 | 167.412 | 185.849 | 186.357 | 205.991 | 162.207 | 105.42 | 40.42 | 65.42 | 95.42 | 181 | 181 | 203 | 203 | 225.351 | 217.233 | 217.325 | 197.211 |
| Total Liabilities
| 7,231.172 | 7,393.465 | 7,761.441 | 8,391.155 | 9,140.269 | 9,263.868 | 9,293.902 | 9,441.704 | 10,259.397 | 10,447.695 | 10,544.122 | 11,308.451 | 11,971.822 | 12,028.75 | 12,482.407 | 12,728.225 | 12,892.404 | 12,603.176 | 13,121.372 | 13,490.444 | 14,142.207 | 13,783.024 | 15,778.845 | 14,682.188 | 14,331.048 | 14,475.028 | 14,284.27 | 14,323.879 | 13,738.75 | 13,761.135 | 13,737.771 | 13,246.574 | 13,014.576 | 12,719.04 | 11,890.551 | 12,491.033 | 12,270.96 | 11,009.168 | 10,237.092 | 9,941.074 | 9,138.289 | 9,033.647 | 9,189.425 | 9,311.788 | 8,493.83 | 8,013.892 | 7,409.194 | 6,828.772 | 6,316.339 | 5,371.378 | 4,934.846 | 4,418.854 | 4,137.064 | 3,637.422 | 3,644.174 | 3,430.553 | 3,478.673 | 3,177.438 | 3,185.413 | 3,161.508 | 2,982.867 | 2,768.079 | 3,183.609 | 3,055.211 | 3,039.716 | 2,572.096 | 2,372.278 | 2,101.875 | 1,806.713 | 1,608.539 | 1,711.665 | 1,651.107 | 1,623.935 | 1,542.183 | 1,579.415 | 1,526.783 | 1,485.291 | 1,377.88 | 1,271.943 | 1,322.744 | 1,109.275 | 977.761 | 1,011.338 | 988.157 | 962.594 | 871.955 | 890.151 | 822.467 | 800.086 | 750.693 | 674.097 | 632.402 | 581.495 | 514.745 | 446.468 | 449.008 | 504.675 | 422.244 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.137 | 2.168 | 2.777 | 1.558 | 0 | 0.498 | 4.151 | 3.081 | 0 | 2.231 | 2.185 | 3.399 | 4.672 | 4.296 | 4.065 | 3.84 | 1.778 | 1.893 | 2.749 | 1.285 | 1.432 | 1.295 | 0.037 | 0 | 0 | 0 | 0.909 | 1.222 | 1.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1,198.848 | 1,198.848 | 1,207.874 | 1,207.874 | 1,207.874 | 1,207.874 | 1,207.874 | 1,209.513 | 1,180.39 | 1,198.182 | 1,198.182 | 1,198.182 | 1,198.658 | 1,196.032 | 1,196.205 | 1,168.843 | 1,168.843 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 965.532 | 839.709 | 839.709 | 839.709 | 839.709 | 839.709 | 839.709 | 839.709 | 839.709 | 839.709 | 524.818 | 524.818 | 524.818 | 524.818 | 524.818 | 483.78 | 483.78 | 483.78 | 483.78 | 483.78 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 449.28 | 249.6 | 249.6 | 249.6 | 249.6 | 249.6 | 249.6 | 249.6 | 249.6 | 249.6 | 249.6 | 249.6 | 249.6 | 156 | 116 | 116 |
| Retained Earnings
| 2,732.328 | 2,538.101 | 2,497.533 | 2,417.461 | 2,230.751 | 1,982.22 | 2,570.408 | 2,532.722 | 2,544.697 | 2,312.398 | 2,205.821 | 2,193.743 | 2,176.129 | 2,035.613 | 2,100.882 | 1,864.247 | 1,754.811 | 1,629.088 | 1,589.338 | 1,487.441 | 1,223.641 | 1,295.052 | 2,482.274 | 1,277.136 | 1,256.241 | 1,224.509 | 1,722.894 | 1,731.828 | 1,776.051 | 1,765.26 | 1,765.435 | 1,773.829 | 1,815.433 | 1,808.601 | 1,934.369 | 1,923.707 | 1,977.025 | 1,970.952 | 1,980.942 | 2,013.267 | 2,087.778 | 2,082.719 | 2,010.728 | 1,953.299 | 1,951.648 | 1,876.061 | 1,798.867 | 1,744.495 | 1,750.883 | 1,676.393 | 1,642.129 | 1,564.982 | 1,577.249 | 1,472.893 | 1,360.631 | 1,238.44 | 1,191.316 | 1,089.766 | 998.052 | 904.727 | 879.9 | 813.713 | 761.285 | 673.952 | 616.871 | 612.379 | 570.793 | 517.395 | 524.127 | 479.555 | 445.554 | 403.749 | 426.957 | 379.855 | 358.647 | 345.207 | 380.685 | 353.358 | 363.361 | 338.156 | 371.916 | 337.895 | 343.13 | 293.346 | 259.215 | 203.416 | 176.705 | 127.638 | 84.902 | 65.7 | 63.886 | 54.505 | 45.625 | 38.093 | 53.796 | 78.526 | 72.885 | 49.475 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 4,923.239 | 871.151 | 5,005.976 | 1,207.838 | 5,146.248 | 1,225.479 | 4,940.78 | 1,288.525 | 4,863.582 | 1,013.667 | 4,437.919 | 985.663 | 4,296.764 | 934.255 | 4,073.995 | 49.689 | 79.511 | 142.173 | -7.137 | -2.168 | -2.777 | -1.558 | 0.377 | -0.498 | -4.151 | -3.081 | 0.267 | -2.231 | -2.185 | -3.399 | -4.672 | -4.296 | -4.065 | -3.84 | -1.778 | -1.893 | -2.749 | -1.285 | -1.432 | -1.295 | -0.037 | 0.083 | 0.111 | 18.609 | -0.909 | -1.222 | -1.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,605.176 | 4,604.404 | -375.598 | 4,491.385 | 4,605.941 | 4,911.881 | 4,453.785 | 4,902.089 | 4,592.308 | 3,279.985 | -528.705 | 4,073.612 | -361.026 | 3,085.977 | -239.136 | 4,100.495 | 0 | 3,589.59 | 0 | 3,605.951 | -7.137 | 4,015.805 | 3,993.324 | 3,993.954 | 3,994.331 | 3,993.954 | 3,993.954 | 3,993.954 | 3,994.221 | 3,993.954 | 3,985.323 | 3,985.323 | 3,985.323 | 3,602.361 | 3,984.987 | 3,984.987 | 3,649.763 | 3,981.201 | 3,649.763 | 3,976.982 | 3,974.118 | 3,652.888 | 3,997.106 | 2,173.485 | 1,855.652 | 2,171.046 | 1,838.745 | 2,175.568 | 2,172.053 | 2,169.858 | 2,150.548 | 2,154.237 | 2,468.633 | 2,502.722 | 2,417.373 | 2,417.524 | 2,417.614 | 1,124.586 | 1,093.45 | 1,093.187 | 1,093.225 | 1,093.225 | 451.735 | 451.735 | 451.735 | 451.735 | 434.167 | 434.167 | 434.167 | 434.167 | 421.616 | 421.616 | 420.263 | 401.935 | 408.97 | 404.67 | 405.182 | 407.239 | 387.144 | 387.144 | 387.144 | 397.497 | 322.991 | 522.671 | 522.671 | 524.428 | 487.231 | 487.231 | 487.231 | 487.231 | 477.109 | 477.109 | 477.109 | 477.109 | 467.242 | 516.848 | 69.333 | 69.333 |
| Total Shareholders Equity
| 8,536.352 | 8,341.353 | 8,253.048 | 8,116.72 | 8,044.565 | 8,101.975 | 8,585.911 | 8,629.051 | 8,317.395 | 8,079.089 | 7,738.879 | 7,465.537 | 7,451.679 | 7,303.285 | 7,354.714 | 7,133.585 | 6,997.649 | 6,678.665 | 6,650.159 | 6,610.924 | 6,197.84 | 6,274.22 | 7,438.353 | 6,235.064 | 6,216.103 | 6,183.497 | 6,678.228 | 6,688.234 | 6,735.804 | 6,722.515 | 6,714.106 | 6,721.285 | 6,761.616 | 6,755.16 | 6,880.824 | 6,870.386 | 6,925.766 | 6,919.578 | 6,916.287 | 6,954.496 | 7,028.859 | 7,023.938 | 6,973.329 | 4,966.493 | 4,961.049 | 4,886.816 | 4,782.338 | 4,760.994 | 4,762.645 | 4,685.961 | 4,632.386 | 4,558.928 | 4,570.7 | 4,500.434 | 4,302.821 | 4,180.781 | 4,133.748 | 2,698.132 | 2,575.282 | 2,481.694 | 2,456.905 | 2,390.717 | 1,662.3 | 1,574.968 | 1,517.886 | 1,513.395 | 1,454.24 | 1,400.842 | 1,407.574 | 1,363.002 | 1,316.449 | 1,274.645 | 1,296.5 | 1,248.918 | 1,216.897 | 1,199.157 | 1,235.148 | 1,209.877 | 1,199.784 | 1,174.579 | 1,208.34 | 1,174.318 | 1,115.401 | 1,065.617 | 1,031.486 | 975.686 | 913.535 | 864.469 | 821.733 | 802.531 | 790.594 | 781.213 | 772.333 | 764.801 | 770.638 | 743.927 | 258.217 | 234.808 |
| Total Equity
| 8,776.583 | 8,579.013 | 8,495.556 | 8,363.03 | 8,289.865 | 8,349.414 | 8,853.19 | 8,892.11 | 8,577.855 | 8,330.192 | 7,994.382 | 7,504.769 | 7,494.792 | 7,345.513 | 7,477.797 | 7,158.527 | 7,025.197 | 8,256.596 | 8,160.051 | 8,044.237 | 7,576.74 | 7,682.539 | 8,813.29 | 7,604.491 | 7,534.638 | 7,378.618 | 7,878.105 | 7,855.541 | 8,008.293 | 7,875.283 | 8,172.105 | 8,130.095 | 8,119.178 | 8,039.233 | 8,141.285 | 8,069.547 | 8,208.025 | 8,165.258 | 8,151.499 | 8,140.55 | 8,306.198 | 8,264.657 | 8,179.495 | 6,092.726 | 6,097.788 | 5,958.194 | 5,392.024 | 5,377.245 | 5,322.526 | 5,197.714 | 4,747.957 | 4,673.678 | 4,667.528 | 4,593.56 | 4,356.336 | 4,232.346 | 4,181.652 | 2,744.235 | 2,620.769 | 2,523.54 | 2,504.312 | 2,430.612 | 1,701.827 | 1,614.529 | 1,555.394 | 1,549.221 | 1,489.435 | 1,434.185 | 1,422.773 | 1,377.02 | 1,335.668 | 1,297.027 | 1,319.329 | 1,270.556 | 1,238.514 | 1,222.632 | 1,256.251 | 1,227.993 | 1,229.105 | 1,203.462 | 1,236.459 | 1,202.042 | 1,142.439 | 1,092.001 | 1,057.85 | 1,001.784 | 935.218 | 885.616 | 844.234 | 824.828 | 811.967 | 802.021 | 792.513 | 784.177 | 784.904 | 757.9 | 272.523 | 249.876 |
| Total Liabilities & Shareholders Equity
| 16,007.755 | 15,972.478 | 16,256.996 | 16,925.539 | 17,430.134 | 17,613.282 | 18,147.092 | 18,333.813 | 18,837.252 | 18,777.887 | 18,538.504 | 18,813.22 | 19,466.614 | 19,374.263 | 19,960.204 | 19,886.752 | 19,917.601 | 20,859.772 | 21,281.423 | 21,534.681 | 21,718.947 | 21,465.563 | 24,592.136 | 22,286.678 | 21,865.687 | 21,853.646 | 22,162.374 | 22,179.419 | 21,747.044 | 21,636.419 | 21,909.876 | 21,376.669 | 21,133.755 | 20,758.272 | 20,031.835 | 20,560.581 | 20,478.984 | 19,174.426 | 18,388.592 | 18,081.624 | 17,444.486 | 17,298.304 | 17,368.92 | 15,404.513 | 14,591.619 | 13,972.087 | 12,801.218 | 12,206.017 | 11,638.866 | 10,569.092 | 9,682.803 | 9,092.532 | 8,804.592 | 8,230.982 | 8,000.51 | 7,662.898 | 7,660.324 | 5,921.673 | 5,806.183 | 5,685.048 | 5,487.179 | 5,198.691 | 4,885.436 | 4,669.74 | 4,595.11 | 4,121.317 | 3,861.713 | 3,536.061 | 3,229.486 | 2,985.559 | 3,047.332 | 2,948.134 | 2,943.264 | 2,812.74 | 2,817.929 | 2,749.415 | 2,741.543 | 2,605.873 | 2,501.048 | 2,526.206 | 2,345.734 | 2,179.803 | 2,153.777 | 2,080.158 | 2,020.444 | 1,873.739 | 1,825.368 | 1,708.083 | 1,644.32 | 1,575.522 | 1,486.064 | 1,434.423 | 1,374.008 | 1,298.922 | 1,231.372 | 1,206.908 | 777.198 | 672.12 |