Spic Yuanda Environmental-Protection Co., Ltd.
SSE:600292.SS
12.05 (CNY) • At close August 5, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 686.362 | 606.488 | 694.978 | 637.993 | 814.039 | 712.237 | 591.796 | 548.899 | 603.487 | 600.692 | 354.291 | 459.486 | 331.61 | 440.515 | 362.451 | 551.901 | 459.594 | 454.712 | 351.271 | 419.619 | 965.289 | 447.494 | 319.742 | 243.129 | 246.227 | 219.544 | 280.045 | 417.104 | 344.248 | 333.817 | 283.448 | 506.165 | 301.889 | 388.003 | 413.078 | 491.94 | 588.205 | 650.241 | 827.8 | 1,147.286 | 817.5 | 939.789 | 1,982.557 | 486.564 | 625.057 | 592.188 | 431.347 | 637.294 | 418.042 | 908.119 | 531.991 | 554.069 | 1,017.122 | 1,010.403 | 1,032.722 | 317.579 | 157.315 | 417.964 | 560.723 | 529.366 | 578.505 | 890.718 | 767.916 | 579.952 | 277.145 | 219.664 | 317.855 | 174.275 | 235.464 | 126.604 | 130.493 | 137.122 | 128.366 | 94.3 | 200.538 | 242.498 | 224.87 | 280.495 | 155.617 | 189.146 | 159.143 | 167.182 | 196.938 | 163.107 | 154.506 | 173.594 | 193.847 | 209.977 | 290.866 | 405.326 | 219.7 | 177.573 | 225.697 | 266.366 | 156.907 |
| Short Term Investments
| 643.604 | 0 | -29.744 | -120.26 | 0 | -141.208 | -153.11 | -165.298 | -90.668 | -90.277 | -106.245 | 626.165 | -106.245 | -178.057 | -84.665 | -123.905 | -82.328 | -115.445 | -94.79 | -103.904 | -113.179 | -127.438 | -83.006 | -89.025 | -71.213 | -86.404 | -77.71 | -70.432 | -77.157 | -89.918 | -88.655 | -96.979 | -100.704 | -111.039 | -57.175 | -63.923 | -70.679 | -79.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.039 | 0 | -5.559 | -2.309 | -2.471 | 0 | 0 | 0 | 0 | 0 | -3.227 | 0 | 0 | -46.264 | -46.57 | -48.781 | -48.421 | -60.18 | -61.296 | -63.847 | -63.664 | 0 | 0 | 0 | 261.848 | 0 | 0 | 0 | 0 | 0.426 | 0.426 | 0.427 | 0.427 | 0.429 | 0.429 | 4.28 | 16.28 | 16.723 | 21.173 | 27.376 | 13.176 | 15.148 | 93.738 | 93.702 | 114.279 | 289.804 |
| Cash and Short Term Investments
| 686.362 | 606.488 | 694.978 | 637.993 | 814.039 | 712.237 | 591.796 | 548.899 | 603.487 | 600.692 | 354.291 | 459.486 | 331.61 | 440.515 | 362.451 | 551.901 | 459.594 | 454.712 | 351.271 | 419.619 | 965.289 | 447.494 | 319.742 | 243.129 | 246.227 | 219.544 | 280.045 | 417.104 | 344.248 | 333.817 | 283.448 | 506.165 | 301.889 | 388.003 | 413.078 | 491.94 | 588.205 | 650.241 | 827.8 | 1,147.286 | 817.5 | 939.789 | 1,982.557 | 486.564 | 625.057 | 592.188 | 431.347 | 637.294 | 418.042 | 908.119 | 531.991 | 554.069 | 1,017.122 | 1,010.403 | 1,032.722 | 317.579 | 157.315 | 417.964 | 560.723 | 529.366 | 578.505 | 890.718 | 767.916 | 579.952 | 277.145 | 219.664 | 317.855 | 174.275 | 235.464 | 126.604 | 130.493 | 137.122 | 128.366 | 94.3 | 200.538 | 242.498 | 224.87 | 280.495 | 156.043 | 189.572 | 159.57 | 167.609 | 197.367 | 163.536 | 158.786 | 189.874 | 210.571 | 231.15 | 318.242 | 418.502 | 234.848 | 271.311 | 319.399 | 380.645 | 446.711 |
| Net Receivables
| 2,980.402 | 2,993.506 | 2,679.059 | 2,769.038 | 2,914.91 | 3,016.532 | 3,310.884 | 3,151.724 | 2,979.337 | 2,950.733 | 3,394.727 | 3,123.009 | 2,903.559 | 2,761.868 | 2,879.521 | 2,811.685 | 2,766.466 | 2,649.503 | 2,496.722 | 2,319.226 | 2,357.277 | 2,420.412 | 2,705.529 | 2,604.246 | 2,544.343 | 2,319.241 | 2,367.523 | 2,519.282 | 2,335.145 | 2,289.008 | 2,237.061 | 2,314.762 | 2,284.393 | 2,199.856 | 2,238.456 | 2,399.307 | 2,109.235 | 1,906.023 | 2,064.97 | 1,976.743 | 2,041.003 | 1,974.694 | 1,862.088 | 1,746.037 | 1,494.401 | 1,374.764 | 1,314.583 | 1,182.514 | 1,198.797 | 1,019.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 744.608 | 0 | 0 | 1,081.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 268.114 | 194.572 | 277.919 | 265.056 | 255.335 | 203.485 | 339.613 | 266.622 | 282.648 | 279.114 | 311.75 | 335.286 | 304.773 | 386.047 | 426.573 | 430.153 | 396.731 | 421.437 | 648.669 | 569.432 | 602.591 | 611.74 | 682.312 | 680.181 | 647.493 | 625.099 | 660.676 | 537.927 | 556.934 | 615.361 | 653.785 | 570.879 | 597.191 | 658.505 | 510.512 | 460.886 | 608.5 | 787.059 | 759.278 | 800.35 | 697.319 | 894.653 | 933.634 | 801.038 | 891.791 | 855.159 | 667.423 | 446.977 | 440.771 | 358.319 | 708.018 | 618.349 | 491.752 | 496.204 | 428.657 | 341.011 | 421.153 | 424.229 | 450.282 | 390.861 | 262.9 | 272.255 | 385.94 | 348.737 | 333.581 | 321.05 | 274.322 | 253.03 | 167.623 | 176.537 | 229.548 | 169.694 | 204.289 | 330.63 | 131.813 | 143.097 | 192.36 | 174.756 | 220.81 | 172.329 | 102.004 | 69.342 | 27.738 | 25.06 | 16.53 | 14.709 | 19.552 | 20.227 | 13.194 | 7.038 | 16.97 | 22.28 | 9.76 | 11.618 | 16.827 |
| Other Current Assets
| 315.764 | 290.786 | 375.704 | 364.938 | 456.23 | 262.712 | 375.389 | 432.743 | 432.352 | 493.314 | 531.224 | 588.013 | 612.276 | 616.16 | 583.512 | 641.264 | 595.039 | 458.051 | 476.926 | 469.297 | 443.851 | 368.351 | 373.952 | 396.322 | 431.317 | 357.685 | 416.688 | 421.965 | 431.94 | 383.759 | 389.4 | 2,467.995 | 349.226 | 355.568 | 342.347 | 350.13 | 358.181 | 377.681 | 359.226 | 370.191 | 334.198 | 318.683 | 2,084.814 | 1,952.58 | 1,636.68 | 1,584.631 | 1,603.843 | 344.579 | 648.707 | 550.84 | 1,438.414 | 1,224.986 | 1,272.258 | 1,155.826 | 1,330.755 | 1,104.502 | 1,165.185 | 986.46 | 1,073.914 | 1,074.138 | 1,136.585 | 895.683 | 1,039.774 | 1,048.916 | 1,151.249 | 959.494 | 1,105.103 | 1,000.889 | 935.24 | 871.095 | 827.415 | 838.116 | 186.798 | 750.494 | 1,179.054 | 1,055.096 | 874.769 | 666.37 | 515.656 | 411.92 | 392.038 | 296.729 | 246.644 | 230.273 | 219.578 | 150.451 | 168.262 | 144.989 | 121.979 | 90.896 | 93.807 | 79.785 | 43.486 | 55.277 | 52.707 |
| Total Current Assets
| 4,250.642 | 4,085.352 | 4,027.66 | 4,037.025 | 4,440.515 | 4,194.966 | 4,617.682 | 4,399.989 | 4,297.824 | 4,323.852 | 4,591.992 | 4,505.794 | 4,152.219 | 4,204.591 | 4,252.057 | 4,435.003 | 4,217.83 | 3,983.704 | 3,973.589 | 3,777.575 | 4,369.008 | 3,847.997 | 4,081.535 | 3,923.877 | 3,869.38 | 3,521.569 | 3,724.932 | 3,644.286 | 3,668.268 | 3,621.945 | 3,563.694 | 3,545.039 | 3,532.698 | 3,576.307 | 3,504.393 | 3,473.265 | 3,664.12 | 3,721.004 | 4,011.274 | 4,294.57 | 3,890.02 | 4,127.819 | 5,001.005 | 3,240.182 | 3,153.528 | 3,031.978 | 2,702.613 | 2,464.082 | 2,553.68 | 2,836.315 | 2,678.422 | 2,397.404 | 2,781.132 | 2,662.433 | 2,792.135 | 1,763.092 | 1,743.653 | 1,828.654 | 2,084.919 | 1,994.365 | 1,977.991 | 2,058.655 | 2,193.63 | 1,977.606 | 1,761.975 | 1,500.208 | 1,697.28 | 1,428.195 | 1,338.326 | 1,174.237 | 1,187.455 | 1,144.932 | 1,264.062 | 1,175.424 | 1,511.406 | 1,440.692 | 1,291.999 | 1,121.621 | 892.509 | 773.821 | 653.611 | 533.679 | 471.749 | 418.869 | 394.893 | 355.034 | 398.385 | 396.367 | 453.414 | 516.435 | 345.625 | 373.376 | 372.644 | 447.541 | 516.246 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,914.632 | 3,043.657 | 2,965.049 | 2,994.963 | 3,048.716 | 3,118.129 | 3,262.272 | 3,314.973 | 3,366.473 | 3,474.202 | 3,517.977 | 3,553.607 | 3,625.473 | 3,716.598 | 3,799.826 | 4,050.236 | 4,058.858 | 4,170.075 | 4,271.467 | 4,315.356 | 4,381.874 | 3,977.887 | 3,959.429 | 4,012.519 | 4,078.271 | 4,131.82 | 4,138.435 | 4,089.247 | 4,107.192 | 4,169.591 | 4,052.744 | 4,100.792 | 3,847.524 | 3,901.558 | 3,833.187 | 3,736.667 | 3,679.241 | 3,740.952 | 3,769.513 | 3,642.669 | 3,446.328 | 3,387.646 | 3,041.625 | 2,532.222 | 2,597.113 | 2,284.169 | 2,215.949 | 2,226.492 | 2,188.71 | 2,201.922 | 4,035.51 | 4,070.947 | 3,656.207 | 3,714.472 | 3,581.302 | 2,694.247 | 2,660.078 | 2,686.382 | 2,674.456 | 2,665.971 | 2,673.682 | 2,653.041 | 2,658.403 | 2,531.425 | 2,446.696 | 2,459.173 | 2,478.669 | 2,487.235 | 2,492.118 | 2,528.587 | 2,617.496 | 2,658.473 | 2,691.433 | 2,734.057 | 2,704.541 | 2,788.391 | 2,720.891 | 2,665.038 | 2,510.92 | 2,344.147 | 2,288.628 | 2,207.566 | 2,176.406 | 1,985.536 | 1,810.182 | 1,614.209 | 1,284.763 | 941.501 | 804.429 | 732.786 | 430.822 | 427.355 | 425.454 | 430.685 | 397.826 |
| Goodwill
| 0 | 0 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 2.03 | 2.03 | 2.03 | 2.03 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 19.869 | 11.832 | 11.832 | 11.832 | 19.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,402.666 | 1,420.972 | 1,425.527 | 1,441.983 | 1,452.545 | 1,469.455 | 1,499.732 | 1,513.131 | 1,520.622 | 1,544.56 | 1,438.366 | 1,455.51 | 1,472.244 | 1,488.248 | 1,633.974 | 1,385.203 | 498.769 | 505.208 | 513.656 | 481.482 | 487.559 | 493.824 | 520.422 | 536.652 | 543.424 | 550.083 | 550.757 | 557.409 | 564.049 | 569.046 | 546.446 | 550.565 | 557.455 | 562.132 | 561.129 | 547.051 | 547.546 | 460.301 | 451.19 | 455.732 | 409.678 | 398.07 | 330.446 | 332.282 | 74.128 | 75.616 | 72.99 | 73.615 | 75.109 | 76.616 | 83.299 | 84.704 | 86.408 | 88.073 | 91.745 | 92.91 | 94.805 | 96.37 | 98.494 | 99.576 | 100.628 | 102.056 | 48.761 | 48.292 | 48.976 | 49.546 | 62.18 | 62.954 | 61.899 | 59.138 | 40.614 | 34.053 | 34.781 | 28.164 | 19.543 | 20.116 | 21.036 | 21.35 | 22.64 | 23.292 | 23.957 | 24.598 | 20.271 | 11.097 | 11.365 | 11.611 | 24.473 | 24.772 | 25.676 | 26.559 | 27.459 | 20.823 | 21.53 | 22.237 | 20.991 |
| Goodwill and Intangible Assets
| 1,402.666 | 1,420.972 | 1,425.697 | 1,442.152 | 1,452.715 | 1,469.625 | 1,499.901 | 1,513.301 | 1,520.792 | 1,544.73 | 1,440.396 | 1,457.54 | 1,474.274 | 1,490.278 | 1,651.065 | 1,402.293 | 515.86 | 522.298 | 530.746 | 498.572 | 504.649 | 510.914 | 537.512 | 553.742 | 560.514 | 567.173 | 567.848 | 574.499 | 581.14 | 586.136 | 563.536 | 567.655 | 574.545 | 579.222 | 578.219 | 564.141 | 564.636 | 477.391 | 468.28 | 472.822 | 426.768 | 415.16 | 347.536 | 349.372 | 91.218 | 92.706 | 90.08 | 90.705 | 92.199 | 93.706 | 103.168 | 104.572 | 106.277 | 107.942 | 111.613 | 112.778 | 114.674 | 116.239 | 118.363 | 119.444 | 120.497 | 121.925 | 68.629 | 68.161 | 68.845 | 69.415 | 82.048 | 82.822 | 81.768 | 79.007 | 52.446 | 45.886 | 46.613 | 28.164 | 19.543 | 20.116 | 21.036 | 21.35 | 22.64 | 23.292 | 23.957 | 24.598 | 20.271 | 11.097 | 11.365 | 11.611 | 24.473 | 24.772 | 25.676 | 26.559 | 27.459 | 20.823 | 21.53 | 22.237 | 20.991 |
| Long Term Investments
| 0 | 0 | 666.544 | 752.898 | 659.869 | 771.839 | 779.043 | 786.354 | 713.051 | 738.264 | 766.836 | 0 | 732.069 | 790.08 | 672.411 | 730.167 | 697.604 | 732.177 | 682.69 | 687.412 | 685.684 | 670.847 | 492.419 | 498.062 | 482.722 | 494.017 | 524.116 | 513.713 | 526.697 | 539.979 | 600.273 | 510.75 | 518.361 | 546.164 | 492.354 | 498.541 | 442.214 | 472.332 | 333.565 | 383.974 | 566.049 | 576.389 | 367.825 | 332.212 | 328.87 | 310.735 | 300.247 | 276.225 | 293.235 | 292.699 | 0 | 599.511 | 531.202 | 528.393 | 0 | 0 | 0 | 0 | 0 | 450.063 | 0 | 0 | 438.269 | 406.396 | 367.87 | 298.577 | 293.732 | 308.96 | 307.443 | 321.802 | 0 | 0 | 0 | -16.323 | 0 | 0 | 0 | 0 | 282.019 | 266.9 | 259.304 | 237.773 | 236.112 | 236.925 | 232.386 | 258.76 | 227.835 | 230.335 | 224.918 | 239.973 | 236.17 | 155.587 | 155.682 | 54.93 | -215.286 |
| Tax Assets
| 127.61 | 133.819 | 141.459 | 136.088 | 131.537 | 133.528 | 148.785 | 144.667 | 143.919 | 145.081 | 156.099 | 158.28 | 156.536 | 158.622 | 160.19 | 160.322 | 158.215 | 158.23 | 153.24 | 151.569 | 153.298 | 153.437 | 154.206 | 154.011 | 148.298 | 148.855 | 143.525 | 141.618 | 127.746 | 127.806 | 115.986 | 111.173 | 102.4 | 93.038 | 75.646 | 73.964 | 58.953 | 58.953 | 48.545 | 48.921 | 43.054 | 44.699 | 24.659 | 24.659 | 15.791 | 15.791 | 13.155 | 14.09 | 18.598 | 18.598 | 30.576 | 30.576 | 32.554 | 32.553 | 34.991 | 34.991 | 34.708 | 34.708 | 37.077 | 37.379 | 37.32 | 37.32 | 36.189 | 36.189 | 38.455 | 40.159 | 32.386 | 29.392 | 24.155 | 23.806 | 20.066 | 21.734 | 16.601 | 16.323 | 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
| 819.486 | 819.41 | 169.447 | 86.683 | 182.03 | 85.68 | 65.644 | 68.053 | 159.534 | 169.845 | 165.781 | 870.76 | 129.122 | 68.185 | 28 | -0.01 | 28 | -0.039 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 25.531 | 1 | 4.584 | 89.584 | 85.962 | 91.183 | 96.865 | 103.563 | 12.633 | 12.99 | 12.921 | 13.405 | 1.368 | 1.542 | 1.716 | 7.933 | 570.833 | 100 | 100 | 100 | 505.112 | 516.764 | 503.199 | 486.947 | 476.17 | -0.03 | 455.906 | 452.33 | -35.317 | -36.975 | -39.962 | -39.962 | -52.499 | -54.154 | -57.52 | -57.468 | 242.271 | 204.326 | 193.796 | 249.877 | 220.634 | 255.531 | 261.322 | 265.232 | 0.426 | 0.426 | 0.427 | 0.427 | 0.429 | 0.429 | 4.299 | 16.318 | 17.395 | 21.904 | 27.986 | 13.846 | 15.828 | 94.509 | 94.775 | 115.248 | 290.194 |
| Total Non-Current Assets
| 5,264.393 | 5,417.857 | 5,368.196 | 5,412.784 | 5,474.867 | 5,578.802 | 5,755.645 | 5,827.348 | 5,903.769 | 6,072.122 | 6,047.089 | 6,040.186 | 6,117.474 | 6,223.764 | 6,311.491 | 6,343.007 | 5,458.536 | 5,582.742 | 5,639.142 | 5,653.91 | 5,726.505 | 5,314.085 | 5,144.566 | 5,219.334 | 5,270.805 | 5,342.865 | 5,374.924 | 5,320.077 | 5,343.774 | 5,424.513 | 5,333.539 | 5,291.37 | 5,043.83 | 5,120.983 | 5,004.937 | 4,874.313 | 4,749.628 | 4,839.212 | 4,705.865 | 4,639.568 | 4,579.065 | 4,527.458 | 3,794.277 | 3,251.455 | 3,045.912 | 2,716.806 | 2,620.799 | 2,609.053 | 2,594.458 | 2,614.858 | 4,740.087 | 4,905.607 | 4,426.239 | 4,483.361 | 4,233.018 | 3,358.78 | 3,312.659 | 3,324.276 | 3,306.066 | 3,272.827 | 3,287.405 | 3,264.616 | 3,166.174 | 3,005.196 | 2,881.904 | 2,827.362 | 2,834.335 | 2,854.256 | 2,847.963 | 2,895.734 | 2,932.279 | 2,930.419 | 2,948.443 | 3,012.098 | 2,944.718 | 3,064.038 | 3,003.248 | 2,951.62 | 2,816.004 | 2,634.766 | 2,572.317 | 2,470.365 | 2,433.218 | 2,233.988 | 2,058.231 | 1,900.899 | 1,554.466 | 1,218.512 | 1,083.009 | 1,013.164 | 710.28 | 698.274 | 697.441 | 623.099 | 493.725 |
| Total Assets
| 9,515.036 | 9,503.209 | 9,395.857 | 9,449.809 | 9,915.382 | 9,773.767 | 10,373.327 | 10,227.337 | 10,201.592 | 10,395.974 | 10,639.081 | 10,545.98 | 10,269.693 | 10,428.354 | 10,563.548 | 10,778.01 | 9,676.366 | 9,566.445 | 9,612.732 | 9,431.484 | 10,095.513 | 9,162.082 | 9,226.101 | 9,143.211 | 9,140.185 | 8,864.434 | 9,099.856 | 8,964.363 | 9,012.042 | 9,046.458 | 8,897.233 | 8,836.409 | 8,576.528 | 8,697.289 | 8,509.329 | 8,347.579 | 8,413.748 | 8,560.216 | 8,717.139 | 8,934.138 | 8,469.084 | 8,655.277 | 8,795.283 | 6,491.637 | 6,199.44 | 5,748.784 | 5,323.413 | 5,073.135 | 5,148.138 | 5,451.173 | 7,418.509 | 7,303.012 | 7,207.371 | 7,145.793 | 7,025.153 | 5,121.872 | 5,056.311 | 5,152.93 | 5,390.985 | 5,267.192 | 5,265.396 | 5,323.271 | 5,359.804 | 4,982.802 | 4,643.879 | 4,327.569 | 4,531.616 | 4,282.451 | 4,186.289 | 4,069.97 | 4,119.734 | 4,075.351 | 4,212.505 | 4,187.522 | 4,456.123 | 4,504.73 | 4,295.247 | 4,073.241 | 3,708.513 | 3,408.587 | 3,225.927 | 3,004.045 | 2,904.968 | 2,652.857 | 2,453.125 | 2,255.933 | 1,952.851 | 1,614.879 | 1,536.423 | 1,529.599 | 1,055.905 | 1,071.65 | 1,070.085 | 1,070.64 | 1,009.971 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,814.892 | 1,964.124 | 1,576.095 | 1,696.696 | 1,734.13 | 1,825.495 | 1,921.169 | 1,809.16 | 1,664.82 | 1,935.776 | 1,900.53 | 1,772.067 | 1,615.1 | 1,867.361 | 1,619.772 | 1,710.453 | 1,586.338 | 1,623.012 | 1,721.724 | 1,649.521 | 2,262.815 | 1,980.567 | 1,977.189 | 1,977.643 | 1,997.51 | 1,996.08 | 2,084.855 | 1,932.655 | 1,976.454 | 2,164.317 | 1,892.976 | 2,058.253 | 1,887.365 | 2,050.677 | 1,802.728 | 1,704.585 | 1,618.367 | 1,759.453 | 1,909.199 | 1,839.504 | 1,779.494 | 1,939.03 | 2,432.399 | 2,134.224 | 2,021.578 | 1,677.904 | 1,517.983 | 1,385.245 | 1,319.542 | 1,286.031 | 1,210.742 | 1,182.993 | 1,167.178 | 1,148.63 | 1,151.242 | 931.379 | 1,051.758 | 1,189.559 | 1,477.37 | 1,508.159 | 1,560.319 | 1,798.209 | 1,621.359 | 1,364.929 | 979.513 | 859.003 | 912.129 | 900.747 | 765.931 | 685.108 | 770.336 | 721.268 | 633.682 | 629.794 | 819.958 | 728.914 | 536.456 | 469.115 | 441.13 | 340.945 | 306.747 | 295.019 | 266.515 | 227.899 | 205.679 | 271.493 | 224.588 | 131.906 | 58.083 | 70.813 | 68.04 | 59.788 | 38.762 | 62.661 | 71.591 |
| Short Term Debt
| 377.555 | 237.499 | 547.521 | 587.065 | 852.574 | 838.795 | 1,101.445 | 941.408 | 1,055.281 | 794.282 | 1,020.115 | 1,022.256 | 662.472 | 786.615 | 763.214 | 984.09 | 996.064 | 908.3 | 981.725 | 1,107.25 | 854.63 | 769.526 | 953.33 | 758.483 | 661.237 | 456.68 | 997.38 | 1,008.585 | 1,045.73 | 1,047.18 | 1,054.829 | 931.98 | 665.98 | 688.181 | 642.581 | 707.601 | 668.78 | 658.35 | 681.59 | 516.125 | 435 | 455 | 570 | 590 | 550 | 569.3 | 135 | 157.186 | 326 | 287 | 629.269 | 687.282 | 626.46 | 668.978 | 720.64 | 945.745 | 758.241 | 485 | 443.59 | 380.793 | 322 | 362 | 638.862 | 621.433 | 335.293 | 275 | 530.57 | 436 | 683.12 | 486 | 127.484 | 107.284 | 92 | 110.12 | 272.15 | 256.492 | 193.241 | 125.373 | 130.43 | 130.43 | 169.43 | 150.1 | 135.84 | 72.71 | 72.9 | 73.9 | 74.98 | 80 | 98 | 98 | 38 | 40 | 84 | 84 | 119 |
| Tax Payables
| 31.653 | 63.98 | 30.052 | 26.398 | 23.376 | 29.982 | 29.617 | 24.247 | 35.204 | 38.237 | 38.967 | 35.667 | 26.746 | 42.664 | 32.524 | 44.773 | 38.027 | 43.971 | 29.03 | 27.21 | 24.946 | 29.333 | 32.542 | 22.802 | 32.173 | 43.072 | 33.269 | 27.307 | 25.675 | 33.197 | 39.399 | 33.726 | 26.622 | 36.334 | 41.15 | 28.625 | 38.666 | 47.213 | 34.882 | 80.689 | 47.005 | 43.667 | -26.413 | -0.897 | -39.368 | -33.451 | -24.43 | -56.18 | -62.884 | -56.856 | -84.589 | -83.366 | -83.022 | -105.857 | -1.349 | -8.059 | 9.202 | -5.569 | 2.349 | -12.278 | 28.902 | -3.92 | 16.324 | 11.71 | 26.187 | 9.149 | 17.726 | 29.214 | 33.299 | 42.519 | 25.568 | 34.202 | 35.404 | -4.016 | 40.267 | 44.728 | 29.708 | 24.768 | 29.759 | 18.704 | 19.894 | 17.816 | 3.451 | -1.697 | 11.704 | 6.884 | 4.241 | 4.781 | 9.638 | 8.147 | 7.71 | 9.621 | 7.857 | 11.152 | 2.301 |
| Deferred Revenue
| 0 | 0 | 0 | 429.583 | 399.211 | 539.711 | 535.466 | 501.829 | 240.81 | 219.126 | 284.137 | 0 | 262.679 | 759.183 | 836.832 | 902.053 | 604.153 | 541.5 | 361.214 | 368.92 | 243.624 | 272.487 | 199.979 | 195.563 | 166.527 | 172.716 | 166.258 | 157.13 | 168.342 | 159.138 | 166.791 | 162.129 | 143.394 | 157.626 | 182.868 | 173.173 | 169.509 | 184.351 | 169.647 | 355.16 | 134.769 | 123.659 | 67.437 | 93.818 | 31.606 | 11.913 | 140.427 | 39.233 | 1.568 | -4.04 | 8.848 | 5.612 | 4.318 | -35.386 | 101.618 | 77.737 | 92.149 | 76.874 | 90.394 | 66.961 | 96.106 | 59.67 | 110.862 | 80.016 | 122.839 | 206.258 | 212.875 | 119.266 | 93.155 | 117.76 | 128.597 | 161.456 | 169.268 | 134.617 | 238.328 | 286.129 | 247.446 | 231.608 | 226.306 | 197.375 | 173.964 | 163.213 | 226.063 | 206.418 | 240.874 | 187.877 | 83.107 | 102.995 | 105.826 | 103.118 | 25.816 | 48.306 | 55.411 | 58.757 | 29.97 |
| Other Current Liabilities
| 886.673 | 877.239 | 541.963 | 298.738 | 654.296 | 237.072 | 222.167 | 325.878 | 320.303 | 785.091 | 364.887 | 667.946 | 955.383 | 986.159 | 648.321 | 690.808 | 308.65 | 130.681 | 294.493 | 20.763 | 564.8 | 570.417 | 366.632 | 760.642 | 750.722 | 479.042 | 255.997 | 318.233 | 58.775 | 134.309 | 127.391 | 335.708 | 468.639 | 394.592 | 295.102 | 428.264 | 412.275 | 255.797 | 296.776 | 868.026 | 614.56 | 719.001 | 694.457 | 355.756 | 406.978 | 367.284 | 583.175 | 373.727 | 197.924 | 225.926 | 604.175 | 517.69 | 677.756 | 823.832 | 606.953 | 290.823 | 371.232 | 644.52 | 394.889 | 368.236 | 256.239 | 266.774 | 222.354 | 159.83 | 696.989 | 757.369 | 778.171 | 578.749 | 294.853 | 453.608 | 742.443 | 728.375 | 844.757 | 930.391 | 555.199 | 701.834 | 767.415 | 748.186 | 345.844 | 320.702 | 209.737 | 228.965 | 317.264 | 315.01 | 299.921 | 248.875 | 118.384 | 117.078 | 105.532 | 36.867 | 20.452 | 41.577 | 49.443 | 47.852 | 27.672 |
| Total Current Liabilities
| 3,110.772 | 3,142.842 | 2,695.631 | 2,823.943 | 3,264.375 | 3,219.133 | 3,554.589 | 3,377.414 | 3,316.417 | 3,553.386 | 3,608.635 | 3,497.935 | 3,259.701 | 3,419.697 | 3,395.822 | 3,626.631 | 3,256.577 | 3,247.465 | 3,235.501 | 3,173.663 | 3,707.192 | 3,349.842 | 3,529.671 | 3,519.57 | 3,441.642 | 3,147.591 | 3,371.5 | 3,286.78 | 3,274.976 | 3,538.141 | 3,347 | 3,359.668 | 3,048.606 | 3,169.784 | 2,964.429 | 2,869.074 | 2,738.088 | 2,905.164 | 3,092.094 | 3,304.344 | 2,876.059 | 3,156.698 | 3,670.443 | 3,079.083 | 2,939.188 | 2,581.037 | 2,211.727 | 1,859.978 | 1,780.582 | 1,742.101 | 2,359.596 | 2,304.599 | 2,388.373 | 2,535.583 | 2,477.485 | 2,159.889 | 2,190.433 | 2,313.51 | 2,318.198 | 2,244.91 | 2,167.46 | 2,423.063 | 2,498.898 | 2,157.902 | 2,037.982 | 1,900.521 | 2,238.596 | 1,944.709 | 1,777.202 | 1,667.235 | 1,665.833 | 1,591.129 | 1,605.843 | 1,661.784 | 1,687.575 | 1,731.969 | 1,526.821 | 1,367.442 | 947.164 | 810.781 | 705.808 | 691.899 | 723.071 | 613.922 | 590.204 | 601.152 | 422.193 | 333.765 | 271.252 | 280.727 | 134.201 | 150.985 | 180.061 | 205.664 | 220.564 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 658.442 | 651.935 | 912.459 | 873.207 | 906.66 | 851.47 | 1,060.881 | 1,121.568 | 1,180.691 | 1,175.268 | 1,277.062 | 1,302.598 | 1,263.65 | 1,296.946 | 1,409.886 | 1,455.636 | 773.197 | 707.617 | 726.922 | 687.805 | 811.155 | 291.587 | 308.94 | 307.689 | 325.201 | 255.598 | 374.248 | 383.78 | 269.602 | 230.235 | 252.983 | 252.399 | 264.484 | 275.083 | 318.352 | 312.628 | 408.411 | 428.894 | 423.935 | 472.763 | 428.142 | 403.225 | 270.658 | 223.191 | 124.09 | 123.37 | 175.119 | 175.154 | 315.025 | 402.306 | 1,676.405 | 1,607.831 | 1,501.6 | 1,333.187 | 1,577.401 | 1,597.337 | 1,514.934 | 1,510.818 | 1,768.349 | 1,745.517 | 1,819.303 | 1,669.437 | 1,700.108 | 1,698.386 | 1,517.833 | 1,370.072 | 1,139.85 | 1,139.914 | 1,138.047 | 1,135.764 | 1,229.145 | 1,237.697 | 1,341.245 | 1,325.56 | 1,674.912 | 1,705.32 | 1,701.376 | 1,667.283 | 1,728.895 | 1,569.447 | 1,470.49 | 1,280.405 | 1,211.399 | 1,073.244 | 911.824 | 679.822 | 580.332 | 354.98 | 354.98 | 354.98 | 10.98 | 25.98 | 10.98 | 10.98 | 11.013 |
| Deferred Revenue Non-Current
| 18.005 | 18.329 | 19.062 | 19.033 | 19.765 | 20.089 | 33.175 | 33.229 | 32.393 | 32.713 | 35.609 | 36.324 | 34.921 | 35.503 | 80.956 | 78.641 | 59.87 | 59.978 | 62.364 | 23.145 | 23.881 | 24.134 | 26.874 | 25.921 | 27.155 | 27.627 | 28.061 | 27.492 | 29.037 | 29.267 | 28.585 | 28.995 | 29.968 | 30.379 | 40.213 | 40.306 | 41.529 | 41.94 | 45.379 | 37.788 | 31.331 | 31.169 | 0.712 | 0.712 | 0.712 | 7.692 | 7.692 | 7.692 | 7.692 | 7.692 | 7.692 | 7.692 | 7.692 | 7.692 | 33.671 | 47.745 | 56.412 | 56.912 | 41.752 | 41.752 | 39.602 | 39.602 | 39.602 | 37.168 | 36.344 | 36.344 | 36.752 | 34.332 | 34.212 | 30.712 | 0 | 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
| 50.649 | 50.906 | 60.642 | 60.71 | 59.504 | 59.925 | 63.675 | 64.023 | 64.357 | 64.689 | 64.925 | 65.285 | 65.67 | 66.054 | 60.009 | 60.428 | 42.862 | 42.909 | 36.244 | 36.324 | 36.422 | 36.503 | 6.168 | 6.308 | 4.242 | 4.383 | 10.703 | 11.572 | 13.112 | 13.946 | 27.932 | 26.935 | 30.146 | 34.969 | 35.631 | 35.975 | 42.494 | 49.735 | 37.624 | 50.394 | 84.973 | 87.724 | 34.271 | 25.441 | 24.642 | 31.564 | 16.516 | 12.921 | 15.451 | 16.276 | 22.026 | 26.712 | 19.363 | 18.762 | 22.127 | 22.568 | 20.247 | 17.641 | 16.289 | 13.198 | 15.541 | 14.556 | 8.127 | 6.176 | 4.809 | 4.809 | 0.235 | 0.235 | 0.235 | 0.235 | 0 | 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
| 56.092 | 54.373 | 60.692 | 78.247 | 51.647 | 50.581 | 47.889 | 46.482 | 46.352 | 74.639 | 44.616 | 42.604 | 36.413 | 32.961 | 15.796 | 14.575 | 9.817 | 3.289 | 12.641 | 12.8 | 10.062 | 10.871 | 11.376 | 12.525 | 13.611 | 169.849 | 22.275 | 23.313 | 165.093 | 16.179 | 21.464 | 21.671 | 18.251 | 18.332 | 21.997 | 22.111 | 26.234 | 26.334 | 31.794 | 31.799 | 22.055 | 22.091 | 57.566 | 58.185 | 44.661 | 48.235 | 42.432 | 41.813 | 44.871 | 345.764 | 363.256 | 359.324 | 357.708 | 358.095 | 33.978 | 34.43 | 36.106 | 36.554 | 35.094 | 33.21 | 31.209 | 31.611 | 34.478 | 33.361 | 25.094 | 25.221 | 16.868 | 14.764 | 20.139 | 22.778 | 30.712 | 30.712 | 30.712 | 30.712 | 30.712 | 31.208 | 32.181 | 33.521 | 35.146 | 36.162 | 37.454 | 38.703 | 40.465 | 41.761 | 42.577 | 43.076 | 32.496 | 32.995 | 33.494 | 33.993 | 34.492 | 34.991 | 36.083 | 35.989 | 0 |
| Total Non-Current Liabilities
| 783.188 | 775.543 | 1,052.854 | 1,012.164 | 1,037.576 | 982.065 | 1,205.62 | 1,265.302 | 1,323.793 | 1,314.596 | 1,422.213 | 1,446.811 | 1,400.653 | 1,431.463 | 1,566.647 | 1,609.279 | 885.746 | 813.792 | 838.171 | 760.074 | 881.52 | 363.095 | 353.358 | 352.443 | 370.21 | 422.16 | 435.288 | 446.157 | 476.844 | 289.627 | 330.963 | 330.001 | 342.85 | 358.763 | 416.193 | 411.021 | 518.669 | 546.902 | 538.732 | 592.744 | 566.5 | 544.21 | 363.207 | 307.529 | 194.105 | 210.86 | 241.759 | 237.581 | 383.039 | 772.037 | 2,069.378 | 2,001.558 | 1,886.363 | 1,717.737 | 1,667.177 | 1,702.08 | 1,627.7 | 1,621.925 | 1,861.484 | 1,833.677 | 1,905.655 | 1,755.206 | 1,782.315 | 1,775.092 | 1,584.081 | 1,436.446 | 1,193.704 | 1,189.245 | 1,192.632 | 1,189.489 | 1,259.857 | 1,268.409 | 1,371.957 | 1,356.272 | 1,705.624 | 1,736.528 | 1,733.557 | 1,700.805 | 1,764.041 | 1,605.609 | 1,507.944 | 1,319.108 | 1,251.864 | 1,115.004 | 954.401 | 722.898 | 612.827 | 387.975 | 388.474 | 388.973 | 45.472 | 60.971 | 47.063 | 46.969 | 11.013 |
| Total Liabilities
| 3,893.96 | 3,918.385 | 3,748.485 | 3,836.107 | 4,301.951 | 4,201.198 | 4,760.209 | 4,642.716 | 4,640.21 | 4,867.982 | 5,030.848 | 4,944.746 | 4,660.355 | 4,851.16 | 4,962.468 | 5,235.91 | 4,142.323 | 4,061.257 | 4,073.672 | 3,933.737 | 4,588.711 | 3,712.938 | 3,883.029 | 3,872.013 | 3,811.852 | 3,569.751 | 3,806.789 | 3,732.937 | 3,751.82 | 3,827.768 | 3,677.963 | 3,689.669 | 3,391.456 | 3,528.547 | 3,380.621 | 3,280.095 | 3,256.757 | 3,452.066 | 3,630.826 | 3,897.088 | 3,442.559 | 3,700.908 | 4,033.65 | 3,386.611 | 3,133.293 | 2,791.897 | 2,453.486 | 2,097.559 | 2,163.621 | 2,514.139 | 4,428.975 | 4,306.157 | 4,274.736 | 4,253.319 | 4,144.662 | 3,861.969 | 3,818.133 | 3,935.436 | 4,179.682 | 4,078.587 | 4,073.115 | 4,178.269 | 4,281.213 | 3,932.994 | 3,622.062 | 3,336.967 | 3,432.301 | 3,133.954 | 2,969.834 | 2,856.723 | 2,925.69 | 2,859.538 | 2,977.8 | 3,018.056 | 3,393.199 | 3,468.496 | 3,260.378 | 3,068.246 | 2,711.205 | 2,416.39 | 2,213.753 | 2,011.008 | 1,974.935 | 1,728.927 | 1,544.605 | 1,324.05 | 1,035.02 | 721.739 | 659.726 | 669.7 | 179.673 | 211.956 | 227.124 | 252.634 | 231.577 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 780.817 | 600.628 | 600.628 | 600.628 | 600.628 | 511.873 | 511.873 | 511.873 | 511.873 | 511.873 | 511.873 | 511.873 | 511.873 | 511.873 | 511.873 | 511.873 | 511.873 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 334.5 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 | 167.25 |
| Retained Earnings
| 1,044.599 | 1,004.459 | 1,052.422 | 1,016.151 | 1,017.567 | 985.918 | 1,022.765 | 988.462 | 963.993 | 934.1 | 1,014.211 | 1,007.544 | 1,014.878 | 989.514 | 1,040.064 | 999.93 | 984.789 | 968.301 | 1,039.726 | 1,010.823 | 1,022.335 | 1,021.513 | 1,035.905 | 969.107 | 995.514 | 965.406 | 957.172 | 887.584 | 916.338 | 892.396 | 890.214 | 827.339 | 866.597 | 844.052 | 818.594 | 763.674 | 844.665 | 783.395 | 831.269 | 752.336 | 676.089 | 599.993 | 596.622 | 558.275 | 527.823 | 454.587 | 397.81 | 327.819 | 333.376 | 292.523 | 204.017 | 186.362 | 168.273 | 140.895 | 117.875 | 102.446 | 100.691 | 99.017 | 102.411 | 98.467 | 89.89 | 72.792 | 54.119 | 43.357 | 36.041 | 21.375 | 101.04 | 125.976 | 187.492 | 190.482 | 168.753 | 175.985 | 173.864 | 130.944 | 142.34 | 136.705 | 146.539 | 128.733 | 137.253 | 130.603 | 154.471 | 137.567 | 143.343 | 136.121 | 121.245 | 145.319 | 147.363 | 137.41 | 115.374 | 97.807 | 168 | 153.05 | 135.424 | 109.582 | 95.749 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 402.449 | 3,365.741 | 398.307 | 3,357.563 | 391.583 | 3,359.424 | 392.484 | 3,354.104 | 388.598 | 3,354.46 | 388.748 | 3,322.24 | 356.075 | 3,321.749 | 121.442 | 110.114 | 109.581 | 111.14 | 111.356 | 16.401 | 16.5 | 16.343 | 16.343 | 44.496 | 46.827 | 49.848 | 52.096 | 99.455 | 96.211 | 101.508 | 115.722 | 115.788 | 116.56 | 134.066 | 155.541 | 114.726 | 152.811 | 283.644 | 291.897 | 132.574 | 4.76 | 4.278 | 123.971 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,367.029 | 3,367.449 | 3,364.67 | 2,964.328 | 0 | 3,362.635 | 0 | 2,966.135 | 0 | 2,966.2 | 0 | 2,966.2 | 0 | 2,963.465 | 0 | 2,966.2 | 3,200.307 | 2,963.124 | 0 | 2,966.2 | 0 | 2,989.634 | 3,181.601 | 2,966.2 | 3,180.868 | 2,966.2 | 3,199.337 | 2,966.2 | 3,204.688 | 2,966.2 | 3,230.45 | 3,227.206 | 3,232.503 | 2,814.005 | 3,233.944 | 2,966.2 | 3,252.222 | 3,273.697 | 3,207.725 | 3,425.998 | 3,556.831 | 3,565.085 | 3,395.585 | 1,874.573 | 1,871.694 | 1,892.462 | 1,882.793 | 1,930.684 | 1,945.017 | 1,952.369 | 1,952.658 | 1,979.212 | 1,937.571 | 1,934.163 | 1,949.597 | 522.199 | 509.046 | 494.279 | 486.817 | 470.559 | 482.578 | 476.999 | 439.981 | 427.416 | 406.829 | 398.42 | 398.42 | 398.42 | 398.42 | 398.42 | 408.243 | 408.043 | 420.977 | 420.977 | 397.808 | 397.808 | 396.808 | 396.808 | 384.778 | 384.778 | 384.278 | 384.278 | 536.443 | 536.443 | 537.45 | 537.45 | 523.622 | 523.622 | 523.622 | 523.622 | 508.423 | 508.423 | 508.423 | 508.423 | 499.733 |
| Total Shareholders Equity
| 5,192.445 | 5,152.725 | 5,197.909 | 5,163.745 | 5,164.125 | 5,129.37 | 5,161.145 | 5,126.998 | 5,104.234 | 5,073.601 | 5,149.132 | 5,143.159 | 5,150.155 | 5,125.279 | 5,143.121 | 5,103.022 | 5,086.866 | 5,070.866 | 5,113.893 | 5,084.457 | 5,097.528 | 5,096.922 | 4,998.323 | 4,931.623 | 4,957.199 | 4,927.091 | 4,937.325 | 4,870.069 | 4,901.843 | 4,877.05 | 4,901.481 | 4,835.361 | 4,879.917 | 4,871.586 | 4,833.355 | 4,779.207 | 4,877.703 | 4,837.91 | 4,819.811 | 4,778.963 | 4,833.549 | 4,765.706 | 4,592.836 | 2,944.721 | 2,911.39 | 2,858.922 | 2,792.475 | 2,770.376 | 2,790.266 | 2,754.09 | 2,668.547 | 2,677.446 | 2,617.717 | 2,586.931 | 2,579.344 | 959.145 | 944.236 | 927.796 | 923.728 | 903.526 | 906.968 | 884.291 | 828.6 | 805.273 | 777.37 | 754.294 | 833.959 | 858.896 | 920.411 | 923.401 | 911.495 | 918.528 | 929.342 | 886.422 | 874.648 | 869.013 | 877.847 | 860.041 | 856.531 | 849.882 | 873.249 | 856.346 | 847.036 | 839.814 | 825.945 | 850.019 | 838.235 | 828.282 | 806.245 | 788.679 | 843.673 | 828.723 | 811.097 | 785.256 | 762.732 |
| Total Equity
| 5,621.076 | 5,584.824 | 5,647.372 | 5,613.703 | 5,612.719 | 5,572.57 | 5,613.118 | 5,584.621 | 5,561.382 | 5,527.992 | 5,608.233 | 5,601.234 | 5,609.338 | 5,577.195 | 5,601.08 | 5,542.1 | 5,534.043 | 5,505.189 | 5,539.059 | 5,497.748 | 5,506.802 | 5,449.144 | 5,343.072 | 5,271.198 | 5,328.333 | 5,294.684 | 5,293.067 | 5,231.426 | 5,260.222 | 5,218.69 | 5,219.27 | 5,146.741 | 5,185.072 | 5,168.742 | 5,128.708 | 5,067.483 | 5,156.991 | 5,108.15 | 5,086.312 | 5,037.051 | 5,026.525 | 4,954.368 | 4,761.633 | 3,105.025 | 3,066.147 | 2,956.887 | 2,869.926 | 2,975.576 | 2,984.517 | 2,937.034 | 2,989.534 | 2,996.854 | 2,932.635 | 2,892.474 | 2,880.49 | 1,259.903 | 1,238.179 | 1,217.494 | 1,211.303 | 1,188.605 | 1,192.281 | 1,145.001 | 1,078.592 | 1,049.808 | 1,021.816 | 990.602 | 1,099.315 | 1,148.496 | 1,216.455 | 1,213.247 | 1,194.044 | 1,215.813 | 1,234.705 | 1,169.466 | 1,062.924 | 1,036.233 | 1,034.87 | 1,004.995 | 997.308 | 992.196 | 1,012.175 | 993.037 | 930.033 | 923.93 | 908.519 | 931.883 | 917.831 | 893.14 | 876.697 | 859.899 | 876.232 | 859.693 | 842.961 | 818.007 | 778.394 |
| Total Liabilities & Shareholders Equity
| 9,515.036 | 9,503.209 | 9,395.857 | 9,449.809 | 9,915.382 | 9,773.767 | 10,373.327 | 10,227.337 | 10,201.592 | 10,395.974 | 10,639.081 | 10,545.98 | 10,269.693 | 10,428.354 | 10,563.548 | 10,778.01 | 9,676.366 | 9,566.445 | 9,612.732 | 9,431.484 | 10,095.513 | 9,162.082 | 9,226.101 | 9,143.211 | 9,140.185 | 8,864.434 | 9,099.856 | 8,964.363 | 9,012.042 | 9,046.458 | 8,897.233 | 8,836.409 | 8,576.528 | 8,697.289 | 8,509.329 | 8,347.579 | 8,413.748 | 8,560.216 | 8,717.139 | 8,934.138 | 8,469.084 | 8,655.277 | 8,795.283 | 6,491.637 | 6,199.44 | 5,748.784 | 5,323.413 | 5,073.135 | 5,148.138 | 5,451.173 | 7,418.509 | 7,303.012 | 7,207.371 | 7,145.793 | 7,025.153 | 5,121.872 | 5,056.311 | 5,152.93 | 5,390.985 | 5,267.192 | 5,265.396 | 5,323.271 | 5,359.804 | 4,982.802 | 4,643.879 | 4,327.569 | 4,531.616 | 4,282.451 | 4,186.289 | 4,069.97 | 4,119.734 | 4,075.351 | 4,212.505 | 4,187.522 | 4,456.123 | 4,504.73 | 4,295.247 | 4,073.241 | 3,708.513 | 3,408.587 | 3,225.927 | 3,004.045 | 2,904.968 | 2,652.857 | 2,453.125 | 2,255.933 | 1,952.851 | 1,614.879 | 1,536.423 | 1,529.599 | 1,055.905 | 1,071.65 | 1,070.085 | 1,070.64 | 1,009.971 |