Angel Yeast Co., Ltd
SSE:600298.SS
38 (CNY) • At close June 4, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,348.598 | 1,378.404 | 1,744.401 | 975.286 | 1,227.717 | 1,192.825 | 1,630.344 | 1,100.344 | 1,121.481 | 1,290.505 | 1,604.801 | 1,934.241 | 895.361 | 1,296.157 | 743.02 | 741.531 | 722.874 | 1,107.102 | 836.961 | 927.801 | 918.436 | 663.689 | 552.282 | 854.964 | 197.504 | 374.016 | 441.414 | 317.68 | 254.289 | 416.656 | 417.013 | 364.551 | 327.847 | 332.784 | 334.301 | 238.968 | 386.891 | 301.272 | 236.328 | 153.049 | 261.483 | 598.953 | 535.523 | 642.241 | 670.878 | 627.615 | 638.629 | 832.476 | 575.159 | 414.545 | 303.793 | 117.097 | 640.398 | 492.423 | 678.63 | 119.373 | 175.265 | 167.4 | 112.213 | 147.345 | 57.028 | 88.899 | 66.383 | 104.417 | 87.447 | 43.968 | 52.939 | 102.376 | 29.168 | 75.942 | 32.622 | 45.635 | 10.146 | 59.699 | 45.177 | 15.051 | 53.176 | 65.552 | 40.222 | 69.214 | 40.232 | 50.168 | 59.995 | 49.822 | 90.166 | 58.081 | 32.249 | 23.709 | 42.645 | 117.776 | 95.74 | 91.669 | 126.017 | 180.7 | 269.484 | 341.759 | 9.337 |
| Short Term Investments
| 42.409 | 43.377 | 0 | 39.567 | 0 | 0 | -971.388 | -922.823 | -676.473 | -734.419 | -665.351 | 4.937 | 0 | 0 | 0 | -477.726 | -495.887 | -246.266 | -128.331 | -53.621 | -45.651 | -51.496 | -18.682 | -20.945 | -9.1 | -8.369 | -4.14 | -5.124 | -5.298 | -5.038 | -7.59 | -8.489 | -2.044 | -2.528 | -4.183 | -5.035 | -4.135 | -5.724 | 2.023 | 7.012 | -8.009 | -3.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.084 | -0.421 | 40.096 | 37.952 | -0.816 | 38.312 | 38.297 | 0.561 | 0 | 0 | 0 | 0 | 0 | 6.358 | 3.859 | 4.087 | 5.072 | 7.335 | 10.158 | 10.415 | 7.299 | 7.475 | 3.197 | 16.379 | 15.061 | 12.203 | 11.699 | 11.992 | 10.728 | 12.49 | 14.434 | 15.185 | 18.997 | 19.726 | 21.263 | 73.112 | 73.197 | 73.197 | 3.245 | 73.267 | 73.267 | 3.267 | 3.267 | 6.818 | 15.278 | 6.508 |
| Cash and Short Term Investments
| 1,348.598 | 1,378.404 | 1,744.401 | 1,014.853 | 1,227.717 | 1,192.825 | 1,630.344 | 1,100.344 | 1,121.481 | 1,290.505 | 1,604.801 | 1,934.241 | 895.361 | 1,296.157 | 743.02 | 741.531 | 722.874 | 1,107.102 | 836.961 | 927.801 | 918.436 | 663.689 | 552.282 | 854.964 | 197.504 | 374.016 | 441.414 | 317.68 | 254.289 | 416.656 | 417.013 | 364.551 | 327.847 | 332.784 | 334.301 | 238.968 | 386.891 | 301.272 | 238.351 | 160.061 | 261.483 | 598.953 | 535.523 | 642.241 | 670.878 | 627.615 | 638.629 | 832.476 | 575.159 | 414.545 | 303.793 | 117.097 | 640.398 | 492.423 | 678.63 | 119.373 | 175.265 | 167.4 | 112.213 | 147.345 | 57.028 | 88.899 | 66.383 | 104.417 | 93.805 | 47.827 | 57.026 | 107.448 | 36.503 | 86.1 | 43.037 | 52.934 | 17.621 | 62.895 | 61.556 | 30.112 | 65.379 | 77.251 | 52.215 | 79.941 | 52.722 | 64.602 | 75.179 | 68.819 | 109.892 | 79.344 | 105.361 | 96.906 | 115.842 | 121.021 | 169.007 | 164.935 | 129.283 | 183.967 | 276.302 | 357.037 | 15.845 |
| Net Receivables
| 2,342.217 | 2,290.176 | 2,078.768 | 2,650.543 | 2,235.34 | 2,115.726 | 1,469.703 | 1,833.793 | 1,818.695 | 1,765.032 | 1,535.498 | 1,722.503 | 1,651.331 | 1,377.088 | 1,423.44 | 1,516.311 | 1,237.837 | 979.688 | 1,006.047 | 1,122.759 | 1,119.482 | 938.583 | 991.019 | 1,069.003 | 1,030.043 | 1,006.3 | 842.74 | 900.333 | 809.21 | 687.097 | 670.495 | 889.363 | 736.304 | 632.446 | 576.138 | 645.217 | 655.639 | 577.968 | 564.223 | 511.64 | 481.466 | 398.062 | 444.003 | 468.08 | 420.332 | 443.56 | 496.124 | 423.603 | 402.906 | 411.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153.292 | 82.686 | 0 | 163.511 | 0 | 0 | 0 | 91.544 | 72.83 | 0 | 0 | 0 | 77.252 | 0 | 0 | 0 | 58.073 | 0 | 0 | 0 | 0 | 0 | 10.802 | 0.782 |
| Inventory
| 4,784.608 | 4,281.844 | 4,009.158 | 4,301.539 | 4,456.342 | 3,817.816 | 3,315.05 | 3,289.998 | 3,315.909 | 3,007.109 | 2,842.453 | 2,820.438 | 2,443.013 | 2,251.008 | 2,141.147 | 2,234.299 | 2,176.591 | 1,993.068 | 1,850.896 | 2,013.268 | 1,980.682 | 1,992.048 | 1,715.073 | 1,850.977 | 1,989.315 | 1,869.562 | 1,735.32 | 1,762.251 | 1,664.038 | 1,537.194 | 1,356.049 | 1,279.714 | 1,324.864 | 1,214.078 | 1,013.27 | 1,184.024 | 1,224.164 | 984.77 | 962.757 | 1,039.608 | 1,026.919 | 932.113 | 931.299 | 1,052.46 | 1,072.203 | 923.187 | 926.872 | 966.613 | 864.043 | 754.654 | 741.262 | 693.946 | 680.142 | 623.095 | 620.155 | 599.585 | 569.756 | 476.616 | 509.785 | 524.654 | 504.742 | 410.326 | 411.975 | 409.544 | 411.671 | 371.629 | 331.966 | 346 | 315.418 | 283.21 | 286.378 | 329.964 | 327.511 | 276.792 | 241.543 | 246.364 | 233.97 | 179.274 | 161.451 | 188.249 | 147.254 | 115.599 | 103.477 | 124.289 | 129.835 | 104.819 | 106.447 | 114.303 | 113.293 | 99.997 | 100.85 | 121.402 | 106.159 | 57.725 | 65.161 | 44.843 | 52.949 |
| Other Current Assets
| 1,565.586 | 1,563.904 | 1,421.121 | 1,059.887 | 1,359.075 | 1,081.477 | 674.338 | 728.134 | 715.009 | 602.364 | 786.86 | 753.199 | 776.359 | 542.604 | 579.05 | 586.845 | 506.593 | 364.448 | 286.024 | 281.286 | 268.528 | 268.742 | 306.722 | 278.777 | 310.446 | 1,150.068 | 330.079 | 300.638 | 373.435 | 269.363 | 298.713 | 270.379 | 328.306 | 249.646 | 232.302 | 245.628 | 250.805 | 224.289 | 248.07 | 237.295 | 350.569 | 252.281 | 585.175 | 170.076 | 231.605 | 626.237 | 688.003 | 374.118 | 373.499 | 289.881 | 713.88 | 829.576 | 716.56 | 589.735 | 571.926 | 466.932 | 369.724 | 326.697 | 308.039 | 256.789 | 224.32 | 180.856 | 156.327 | 141.696 | 142.297 | 118.358 | 154.653 | 171.02 | 145.407 | 127.529 | 153.495 | 156.874 | 160.591 | 126.652 | 77.172 | 154.597 | 87.567 | 155.499 | 127.731 | 112.888 | 64.667 | 30.92 | 101.365 | 85.769 | 88.666 | 70.644 | 69.105 | 66.398 | 66.858 | 52.009 | 57.868 | 54.653 | 54.151 | 55.413 | 76.88 | 34.602 | 30.447 |
| Total Current Assets
| 10,041.009 | 9,514.328 | 9,253.447 | 9,026.821 | 9,278.473 | 8,209.191 | 7,089.436 | 6,955.819 | 6,971.095 | 6,666.956 | 6,769.612 | 7,232.974 | 5,766.063 | 5,468.031 | 4,886.657 | 5,078.986 | 4,643.895 | 4,445.125 | 3,979.928 | 4,345.739 | 4,287.129 | 3,865.938 | 3,565.096 | 4,053.722 | 3,527.308 | 3,409.565 | 3,349.551 | 3,280.901 | 3,055.863 | 2,910.31 | 2,742.27 | 2,681.739 | 2,717.32 | 2,319.648 | 2,156.011 | 2,313.837 | 2,517.499 | 2,088.298 | 2,013.401 | 1,948.604 | 2,120.436 | 2,181.409 | 2,051.998 | 2,332.857 | 2,395.019 | 2,177.039 | 2,253.503 | 2,596.81 | 2,215.605 | 1,870.811 | 1,758.935 | 1,640.619 | 2,037.101 | 1,705.253 | 1,870.711 | 1,185.891 | 1,114.745 | 970.712 | 930.037 | 928.789 | 786.09 | 680.08 | 634.685 | 655.657 | 647.772 | 537.814 | 543.644 | 624.468 | 497.328 | 496.839 | 482.909 | 539.772 | 505.723 | 466.339 | 462.958 | 431.073 | 466.838 | 412.024 | 341.397 | 381.079 | 356.187 | 283.951 | 280.022 | 278.876 | 328.394 | 254.807 | 280.913 | 277.607 | 295.993 | 273.027 | 327.724 | 340.99 | 289.593 | 297.105 | 418.343 | 447.283 | 100.022 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 10,769.457 | 10,658.728 | 10,125.928 | 10,047.822 | 9,567.944 | 9,715.179 | 9,229.367 | 9,090.842 | 8,844.658 | 8,495.056 | 7,827.549 | 7,270.463 | 6,887.367 | 6,604.79 | 6,196.844 | 5,713.116 | 5,575.548 | 5,537.101 | 5,437.749 | 5,397.035 | 5,362.009 | 5,538.707 | 5,439.443 | 5,315.148 | 5,201.149 | 5,086.788 | 4,825.175 | 4,669.675 | 4,639.703 | 4,667.798 | 4,348.102 | 4,144.687 | 4,002.497 | 3,894.894 | 3,830.158 | 3,730.166 | 3,651.823 | 3,696.458 | 3,661.368 | 3,612.065 | 3,672.508 | 3,726.329 | 3,718.158 | 3,708.561 | 3,743.638 | 3,783.854 | 3,676.664 | 3,625.433 | 3,479.572 | 3,270.2 | 2,913.275 | 2,626.448 | 2,269.562 | 2,133.529 | 1,974.191 | 1,914.779 | 1,864.731 | 1,777.257 | 1,830.159 | 1,665.476 | 1,590.997 | 1,560.213 | 1,518.067 | 1,509.126 | 1,487.399 | 1,423.233 | 1,318.47 | 1,169.599 | 1,045.693 | 1,019.108 | 902.548 | 828.318 | 790.479 | 784.962 | 768.881 | 763.92 | 714.862 | 668.806 | 644.281 | 648.762 | 599.065 | 594.551 | 551.009 | 509.869 | 493.702 | 503.62 | 473.985 | 466.729 | 454.479 | 433.581 | 405.796 | 391.457 | 381.95 | 358.997 | 221.26 | 165.895 | 125.976 |
| Goodwill
| 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.312 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.262 | 36.321 | 35.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 673.591 | 672.308 | 658.553 | 662.505 | 668.159 | 663.104 | 635.764 | 613.041 | 614.277 | 609.695 | 590.447 | 572.117 | 541.22 | 531.906 | 497.325 | 449.783 | 376.849 | 368.06 | 366.943 | 303.279 | 300.457 | 291.753 | 282.057 | 279.638 | 281.688 | 284.382 | 289.98 | 291.07 | 295.187 | 295.464 | 297.82 | 300.407 | 302.797 | 303.394 | 280.179 | 277.785 | 279.495 | 279.751 | 278.574 | 281.122 | 278.125 | 275.084 | 266.919 | 268.883 | 270.73 | 271.257 | 272.196 | 208.757 | 209.52 | 209.689 | 156.414 | 96.879 | 97.946 | 98.532 | 99.121 | 99.529 | 100.186 | 101.262 | 93.031 | 91.138 | 84.959 | 86.024 | 85.933 | 84.791 | 85.481 | 65.812 | 63.626 | 63.691 | 62.695 | 61.699 | 61.798 | 61.308 | 39.79 | 38.194 | 28.093 | 28.008 | 29.776 | 30.116 | 18.949 | 18.156 | 18.38 | 16.954 | 15.52 | 13.752 | 13.463 | 12.741 | 11.879 | 11.919 | 11.267 | 11.333 | 11.061 | 10.811 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 709.853 | 708.57 | 694.816 | 698.768 | 704.422 | 699.366 | 672.077 | 649.303 | 650.539 | 645.957 | 626.71 | 608.38 | 577.483 | 568.168 | 533.587 | 486.046 | 413.112 | 404.322 | 403.205 | 339.541 | 336.72 | 328.016 | 318.319 | 315.9 | 317.951 | 320.645 | 326.242 | 327.332 | 331.449 | 331.726 | 334.082 | 336.67 | 339.06 | 339.656 | 316.441 | 314.048 | 315.757 | 316.013 | 314.836 | 317.385 | 314.388 | 311.346 | 303.181 | 305.145 | 306.992 | 307.519 | 308.459 | 245.019 | 245.783 | 245.951 | 192.677 | 133.142 | 134.208 | 134.794 | 135.383 | 135.791 | 136.448 | 137.525 | 129.353 | 126.707 | 84.959 | 86.024 | 85.933 | 84.791 | 85.481 | 65.812 | 63.626 | 63.691 | 62.695 | 61.699 | 61.798 | 61.308 | 39.79 | 38.194 | 28.093 | 28.008 | 29.776 | 30.116 | 18.949 | 18.156 | 18.38 | 16.954 | 15.52 | 13.752 | 13.463 | 12.741 | 11.879 | 11.919 | 11.267 | 11.333 | 11.061 | 10.811 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0 | 514.846 | 605.967 | 496.295 | 554.559 | 999.311 | 955.715 | 704.781 | 759.296 | 670.315 | 0 | 0 | 418.466 | 447.921 | 497.12 | 515.597 | 266.488 | 150.615 | 76.578 | 68.78 | 75.069 | 43.647 | 46.667 | 36.14 | 38.494 | 34.637 | 36.484 | 36.52 | 35.868 | 37.134 | 37.342 | 29.423 | 28.989 | 27.737 | 28.193 | 27.178 | 28.874 | 18.218 | 14.015 | 30.621 | 26.939 | 32.21 | 34.238 | 36.032 | 38.255 | 36.816 | 37.018 | 37.663 | 38.455 | 38.27 | 0 | 39.407 | 0 | 0 | 38.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.768 | 0 | 0 | -3.442 | -16.639 | -15.335 | -12.492 | -12.002 | 0 | 0 | 0 | 0 | -8.363 | -12.336 | 26.687 | -15.145 | -46.307 | -67.318 | -67.495 | 2.396 | -67.19 | -67.165 | 2.784 | 2.803 | -3.49 | 0 | 0 |
| Tax Assets
| 87.62 | 89.853 | 90.252 | 92.605 | 93.632 | 88.371 | 81.747 | 86.025 | 91.714 | 77.844 | 71.873 | 72.48 | 79.954 | 78.836 | 62.411 | 53.47 | 58.072 | 56.013 | 42.273 | 43.506 | 44.716 | 42.91 | 43.241 | 35.253 | 34.664 | 39.011 | 18.142 | 19.753 | 24.553 | 22.068 | 18.611 | 17.461 | 25.79 | 27.05 | 29.153 | 17.126 | 22.111 | 23.859 | 15.007 | 16.242 | 25.083 | 27.504 | 20.543 | 19.833 | 21.342 | 22.877 | 18.402 | 21.08 | 21.846 | 20.469 | 19.21 | 17.06 | 14.385 | 14.846 | 15.134 | 14.301 | 13.702 | 9.359 | 9.868 | 13.799 | 16.097 | 13.587 | 5.649 | 6.067 | 5.725 | 6.928 | 21.219 | 26.035 | 28.29 | 23.943 | 24.323 | 24.072 | 28.888 | 3.197 | 16.379 | 15.061 | 12.203 | 11.699 | 0 | 0 | 0 | 0 | 15.185 | 18.997 | 19.726 | 21.263 | 73.112 | 73.197 | 73.197 | 3.245 | 73.267 | 73.266 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 793.724 | 761.682 | 233.01 | 7.383 | 327.242 | 3.744 | 235.952 | 241.704 | 251.553 | 284.519 | 454.886 | 953.386 | 707.941 | 307.356 | 260.352 | 180.505 | 165.93 | 98.13 | 82.323 | 97.813 | 62.828 | 55.996 | 116.095 | 106.858 | 91.996 | 85.698 | 154.066 | 144.142 | 81.49 | 59.556 | 273.929 | 297.622 | 181.984 | 167.507 | 193.343 | 128.399 | 85.695 | 43.261 | 54.835 | 84.663 | 13.191 | 8.682 | 5.186 | 6.633 | 7.88 | 9.33 | 3.951 | 0.68 | 0.194 | 0.22 | 0.247 | 39.525 | -0.117 | 40.432 | 38.32 | -0.401 | 38.788 | 38.84 | 1.179 | 0.681 | 0.756 | 0.824 | 0.908 | 0.465 | 0.492 | 0.536 | 0.41 | 0.427 | 0.443 | 0.448 | -0.295 | 0.473 | 0.472 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | -0.284 | -0.298 | -0.286 | -0.3 | 1.314 | 1.314 | 1.674 | 1.674 | 4.034 | 5 | 5.3 | 2.3 | 2.6 | 2.6 | 5.867 | 5.867 | 6.818 | 5.483 | 0 |
| Total Non-Current Assets
| 12,360.655 | 12,218.832 | 11,658.851 | 11,452.546 | 11,189.534 | 11,061.22 | 11,218.453 | 11,023.589 | 10,543.244 | 10,262.673 | 9,651.333 | 8,904.71 | 8,252.745 | 7,977.616 | 7,501.115 | 6,930.257 | 6,728.258 | 6,362.055 | 6,116.165 | 5,954.472 | 5,875.053 | 6,040.697 | 5,960.746 | 5,819.826 | 5,681.9 | 5,570.636 | 5,358.263 | 5,197.386 | 5,113.714 | 5,117.017 | 5,011.858 | 4,833.781 | 4,578.755 | 4,458.096 | 4,396.832 | 4,217.932 | 4,102.565 | 4,108.466 | 4,064.263 | 4,044.37 | 4,055.791 | 4,100.799 | 4,079.278 | 4,074.41 | 4,115.884 | 4,161.835 | 4,044.292 | 3,929.23 | 3,785.058 | 3,575.295 | 3,163.678 | 2,816.175 | 2,457.445 | 2,323.6 | 2,163.029 | 2,103.189 | 2,053.67 | 1,962.981 | 1,970.559 | 1,806.663 | 1,692.809 | 1,660.648 | 1,610.556 | 1,600.45 | 1,579.097 | 1,496.509 | 1,403.725 | 1,259.752 | 1,137.122 | 1,105.198 | 989.141 | 914.171 | 859.628 | 822.944 | 796.748 | 791.688 | 744.384 | 698.652 | 662.946 | 666.621 | 617.16 | 611.205 | 574.665 | 531.596 | 555.253 | 524.154 | 516.703 | 489.527 | 476.747 | 452.855 | 425.533 | 410.969 | 390.601 | 367.667 | 224.589 | 171.378 | 125.976 |
| Total Assets
| 22,401.664 | 21,733.16 | 20,912.298 | 20,479.367 | 20,468.007 | 19,270.41 | 18,307.889 | 17,979.407 | 17,514.338 | 16,929.629 | 16,420.944 | 16,137.684 | 14,018.808 | 13,445.647 | 12,387.773 | 12,009.243 | 11,372.153 | 10,807.18 | 10,096.093 | 10,300.211 | 10,162.182 | 9,906.636 | 9,525.842 | 9,873.548 | 9,209.207 | 8,980.2 | 8,707.815 | 8,478.288 | 8,169.577 | 8,027.327 | 7,754.128 | 7,515.521 | 7,296.075 | 6,777.744 | 6,552.843 | 6,531.768 | 6,620.064 | 6,196.765 | 6,077.664 | 5,992.973 | 6,176.227 | 6,282.208 | 6,131.275 | 6,407.267 | 6,510.903 | 6,338.874 | 6,297.795 | 6,526.04 | 6,000.663 | 5,446.107 | 4,922.613 | 4,456.794 | 4,494.546 | 4,028.853 | 4,033.74 | 3,289.079 | 3,168.415 | 2,933.693 | 2,900.596 | 2,735.452 | 2,478.899 | 2,340.728 | 2,245.241 | 2,256.107 | 2,226.869 | 2,034.323 | 1,947.369 | 1,884.22 | 1,634.45 | 1,602.037 | 1,472.05 | 1,453.943 | 1,365.351 | 1,289.283 | 1,259.706 | 1,222.761 | 1,211.222 | 1,110.676 | 1,004.343 | 1,047.699 | 973.347 | 895.155 | 854.687 | 810.473 | 883.646 | 778.961 | 797.616 | 767.134 | 772.74 | 725.882 | 753.258 | 751.959 | 680.194 | 664.771 | 642.932 | 618.661 | 225.997 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 2,213.486 | 2,344.496 | 1,655.017 | 1,767.23 | 1,751.734 | 1,893.105 | 1,664.544 | 1,806.719 | 1,869.528 | 1,922.898 | 1,552.438 | 1,546.581 | 1,416.841 | 1,477.583 | 1,448.292 | 1,315.001 | 1,114.573 | 1,182.481 | 970.49 | 701.84 | 965.362 | 1,204.762 | 939.385 | 932.014 | 1,198.112 | 1,125.88 | 828.994 | 848.035 | 850.881 | 983.967 | 858.863 | 807.22 | 692.911 | 580.016 | 437.602 | 615.901 | 668.398 | 596.055 | 481.454 | 387.801 | 480.533 | 503.28 | 544.188 | 603.935 | 605.477 | 707.364 | 542.941 | 665.303 | 468.523 | 496.029 | 303.589 | 363.425 | 314.606 | 302.419 | 212.527 | 232.21 | 201.474 | 251.19 | 252.034 | 508.42 | 522.032 | 487.193 | 591.894 | 687.871 | 675.737 | 281.807 | 270.587 | 247.293 | 150.537 | 206.597 | 216.238 | 287.065 | 250.25 | 241.946 | 258.509 | 254.244 | 237.225 | 160.869 | 113.768 | 149.174 | 109.576 | 92.165 | 80.257 | 98.574 | 102.877 | 95.766 | 95.885 | 98.405 | 82.576 | 86.445 | 69.249 | 63.244 | 49.36 | 44.274 | 50.961 | 21.234 | 20.934 |
| Short Term Debt
| 4,062.622 | 3,598.056 | 3,896.006 | 3,987.511 | 3,868.464 | 2,904.233 | 2,886.321 | 2,652.251 | 2,838.433 | 2,515.237 | 3,166.991 | 3,152.155 | 2,485.48 | 2,035.108 | 1,579.27 | 1,848.877 | 1,602.594 | 1,283.664 | 1,525.351 | 1,727.451 | 1,727.251 | 787.242 | 1,482.541 | 2,112.216 | 1,494.301 | 2,127.306 | 2,328.818 | 2,342.158 | 1,386.375 | 1,587.916 | 1,691.867 | 1,763.714 | 1,270.967 | 1,389.137 | 1,926.958 | 1,864.679 | 1,965.589 | 1,108.347 | 1,711.406 | 1,832.279 | 1,971.92 | 1,955.803 | 1,972.863 | 1,759.448 | 1,829.188 | 1,576.866 | 1,814.973 | 1,902.831 | 1,378.714 | 1,270.804 | 913.318 | 820.548 | 927.594 | 539.188 | 873.433 | 823.763 | 860.628 | 601.55 | 729.015 | 629.977 | 456.836 | 473 | 360 | 220.73 | 220.013 | 357.405 | 332.258 | 398.663 | 328.885 | 315.085 | 209.628 | 193.151 | 162.878 | 117.005 | 106.409 | 86.935 | 120 | 120 | 95 | 115 | 50 | 25 | 66.057 | 60 | 97 | 8.75 | 30 | 25 | 45 | 0 | 50 | 71.93 | 0 | 0 | 25.359 | 0 | 26 |
| Tax Payables
| 208.588 | 182.616 | 161.459 | 81.044 | 160.143 | 141.679 | 122.613 | 96.784 | 126.99 | 140.345 | 89.067 | 98.636 | 147.689 | 101.179 | 94.028 | 80.26 | 161.818 | 153.708 | 128.372 | 109.399 | 128.726 | 77.143 | 80.801 | 60.506 | 73.09 | 39.451 | 55.815 | 68.182 | 50.343 | 41.949 | 45.143 | 55.496 | 49.891 | 45.527 | 29.636 | 35.201 | 36.743 | 27.761 | 25.671 | 31.048 | 22.856 | 34.361 | -95.974 | -118.84 | -113.964 | -91.739 | -131.742 | -122.48 | -92.527 | -72.014 | -52.003 | -22.414 | -17.568 | -32.087 | -23.347 | -36.136 | -8.385 | -5.552 | -11.325 | -10.302 | 5.178 | 14.053 | 0.634 | 1.852 | -10.092 | 4.857 | 12.731 | 6.111 | 7.751 | 7.453 | 2.899 | 0.692 | -2.865 | 2.84 | 7.959 | 1.877 | 3.618 | -2.835 | 12.251 | 0.946 | 6.776 | -0.81 | 15.165 | 2.153 | -0.884 | -3.727 | 8.158 | -5.033 | -7.144 | -7.056 | 3.384 | -4.246 | 0.192 | 3.187 | 2.525 | 3.238 | 7.875 |
| Deferred Revenue
| 0 | 0 | 0 | 150.77 | 206.581 | 217.968 | 703.164 | 625.363 | 184.629 | 133.575 | 142.957 | 0 | 156.776 | 781.265 | 419.535 | 366.494 | 465.167 | 636.403 | 353.426 | -630.723 | 249.344 | 297.301 | 244.324 | 217.739 | 180.21 | 228.202 | 204.028 | 205.757 | 145.753 | 220.661 | 184.582 | 178.929 | 161.779 | 211.415 | 155.079 | 151.327 | 154.229 | 174.567 | 145.619 | 148.185 | 120.102 | 162.586 | -7.939 | -17.537 | -55.834 | 16.9 | -71.409 | -47.064 | -39.852 | -5.262 | -12.979 | 11.258 | 64.077 | 19.565 | 29.276 | 3.792 | 65.911 | 46.037 | 50.938 | 58.248 | 129.337 | 121.015 | 39.836 | 36.315 | 23.736 | 50.495 | 40.234 | 25.804 | 25.441 | 39.643 | 21.607 | 20.613 | 36.055 | 51.933 | 51.198 | 40.59 | 36.437 | 36.552 | 38.436 | 23.834 | 28.696 | 29.964 | 37.469 | 24.229 | 70.172 | 23.695 | 30.657 | 12.656 | 25.301 | 0 | 19.131 | 11.841 | 0 | 0 | -12.181 | 0 | 13.413 |
| Other Current Liabilities
| 1,644.976 | 1,654.767 | 1,019.167 | 716.906 | 1,012.129 | 1,298.354 | 557.192 | 1,111.142 | 1,761.263 | 2,126.349 | 582.07 | 764.981 | 725.655 | 685.777 | 376.85 | 405.665 | 281.392 | 302.607 | 323.332 | 1,539.311 | 643.853 | 919.065 | 293.752 | 46.953 | 60.919 | 100.796 | 79.882 | 247.254 | 169.047 | 268.797 | 82.568 | 11.282 | 644.719 | 970.999 | 63.473 | 20.552 | 193.278 | 1,107.919 | 216.426 | 178.359 | 167.889 | 191.042 | 147.54 | 145.411 | 160.201 | 156.833 | 91.919 | 153.928 | 226.728 | 273.04 | 284.816 | 361.382 | 433.73 | 400.727 | 105.04 | 152.118 | 97.534 | 82.696 | 96.617 | 108.353 | 151.435 | 153.59 | 63.372 | 59.416 | 60.692 | 79.026 | 52.829 | 42.103 | 40.553 | 51.042 | 50.474 | 49.785 | 69.568 | 91.321 | 54.178 | 46.581 | 41.775 | 67.319 | 35.251 | 29.573 | 30.614 | 44.953 | 33.739 | 35.319 | 79.349 | 34.706 | 34.334 | 26.352 | 39.633 | 41.596 | 22.35 | 22.015 | 33.117 | 35.281 | 1.615 | 23.416 | 8.664 |
| Total Current Liabilities
| 8,129.672 | 7,779.935 | 6,731.649 | 6,552.69 | 6,792.47 | 6,237.372 | 5,394.876 | 5,832.694 | 6,596.214 | 6,704.828 | 5,533.523 | 5,562.352 | 4,775.665 | 4,468.863 | 3,612.559 | 3,738.933 | 3,294.507 | 3,125.049 | 2,847.337 | 4,078.001 | 3,714.535 | 2,988.211 | 2,796.478 | 3,369.428 | 3,006.633 | 3,621.636 | 3,497.537 | 3,505.628 | 2,456.646 | 2,882.629 | 2,863.023 | 2,816.64 | 2,820.267 | 2,985.679 | 2,612.748 | 2,687.659 | 2,864.009 | 2,840.082 | 2,434.957 | 2,429.487 | 2,643.197 | 2,684.486 | 2,568.618 | 2,389.954 | 2,480.902 | 2,349.323 | 2,318.091 | 2,599.582 | 1,981.437 | 1,967.859 | 1,449.719 | 1,534.198 | 1,658.362 | 1,210.247 | 1,167.654 | 1,171.956 | 1,151.252 | 929.884 | 1,066.341 | 1,236.449 | 1,135.482 | 1,127.837 | 1,015.9 | 969.868 | 946.35 | 723.096 | 668.405 | 694.169 | 527.726 | 580.177 | 479.239 | 530.693 | 479.83 | 448.67 | 427.056 | 389.637 | 402.618 | 345.353 | 256.271 | 294.694 | 196.966 | 161.307 | 195.217 | 196.045 | 278.343 | 135.495 | 168.376 | 144.724 | 160.065 | 120.985 | 144.983 | 152.944 | 82.669 | 82.742 | 68.278 | 47.888 | 63.474 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,926.451 | 2,066.043 | 2,760.768 | 2,790.219 | 2,534.624 | 2,031.028 | 2,213.85 | 1,846.88 | 619.578 | 320.706 | 1,435.535 | 1,389.684 | 1,406.342 | 1,475.298 | 1,408.072 | 1,181.057 | 1,206.687 | 1,256.439 | 1,195.845 | 397.912 | 768.466 | 1,428.618 | 1,497.431 | 1,518.359 | 1,208.431 | 644.45 | 712.674 | 609.191 | 1,280.848 | 902.035 | 958.35 | 904.244 | 652 | 151 | 300 | 300 | 300 | 1.2 | 401.4 | 400 | 400 | 501.4 | 501.4 | 1,001.6 | 1,001.6 | 1,001.6 | 1,001.8 | 1,001.8 | 1,087 | 587 | 662 | 167 | 180 | 180 | 293 | 411.12 | 398.358 | 428.544 | 315.763 | 91.414 | 87 | 2.2 | 72.056 | 202.063 | 232.073 | 311.26 | 311.137 | 254.007 | 201.787 | 122.676 | 112.929 | 69.62 | 54.476 | 64.671 | 84.805 | 104.005 | 114.112 | 90.249 | 90.297 | 110.527 | 110.418 | 85 | 30 | 4.852 | 6 | 8 | 8.038 | 12 | 12.035 | 12 | 12.02 | 8.02 | 14.409 | 13.238 | 13.096 | 24.965 | 31 |
| Deferred Revenue Non-Current
| 472.058 | 446.311 | 400.076 | 350.657 | 344.244 | 308.624 | 218.47 | 199.225 | 165.073 | 162.057 | 145.931 | 141.684 | 143.365 | 150.973 | 155.976 | 120.817 | 125.991 | 128.551 | 124.584 | 124.737 | 128.057 | 121.905 | 118.391 | 113.846 | 97.576 | 98.849 | 92.727 | 85.428 | 88.408 | 85.639 | 86.122 | 88.866 | 88.103 | 87.056 | 84.976 | 84.42 | 81.147 | 78.503 | 71.84 | 66.463 | 59.764 | 62.165 | 0 | 0 | 0 | 56.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 6.351 | -66.986 | -52.143 | -0.638 | 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
| 85.993 | 87.558 | 71.748 | 74.848 | 79.997 | 82.46 | 87.616 | 89.344 | 101.982 | 105.228 | 118.075 | 118.265 | 120.89 | 121.18 | 98.164 | 98.961 | 79.058 | 78.679 | 67.12 | 64.142 | 51.519 | 28.126 | 14.228 | 13.233 | 12.473 | 11.693 | 11.149 | 10.526 | 9.732 | 9.721 | 7.934 | 6.854 | 5.679 | 5.23 | 4.84 | 6.228 | 4.333 | 4.84 | 2.559 | 2.524 | 2.537 | 2.684 | 0 | 0 | 0 | -56.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.474 | 0.099 | 0.223 | 0.469 | 1.035 | 1.74 | 2.382 | 1.354 | 1.412 | 0.638 | 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
| 13.755 | 13.84 | 14.368 | 365.11 | 14.614 | 14.624 | 14.71 | 14.795 | 14.881 | 27.966 | 28.052 | 28.137 | 28.223 | 28.308 | 28.594 | 149.497 | 28.765 | 30.559 | 42.136 | 42.221 | 42.307 | 164.298 | 42.458 | 156.39 | 42.629 | 54.715 | 0 | 54.8 | 0 | 53.8 | 0 | 52 | 88.103 | 51 | 59.45 | 56.717 | 57.029 | 4.829 | 79.335 | 1.4 | 1.4 | 64.848 | 60.162 | 56.535 | 54.542 | 56.589 | 37.413 | 29.253 | 39.688 | 42.216 | 2 | 19.042 | 17.542 | 20.672 | 18.3 | 21.52 | 25.194 | 27.96 | 21.755 | 17.996 | 17.016 | 13.816 | 15.316 | 17.666 | 13.166 | 9.169 | 14.336 | 8.139 | 7.839 | 7.815 | 1 | 2.633 | 2.333 | 1.695 | 12.101 | 12.325 | 5.125 | 5.075 | 6.263 | 7.932 | 11.545 | 12.587 | 11.28 | 7.351 | 10.246 | 11.179 | 11.382 | 12.389 | 13.159 | 14.2 | 12.747 | 13.692 | 14.735 | 15.777 | 18.01 | 1.102 | 1.267 |
| Total Non-Current Liabilities
| 2,498.257 | 2,613.753 | 3,246.961 | 2,879.521 | 2,973.479 | 2,128.113 | 2,534.646 | 2,150.244 | 901.514 | 615.958 | 1,727.593 | 1,677.771 | 1,698.82 | 1,775.759 | 1,690.806 | 1,429.515 | 1,440.501 | 1,494.229 | 1,429.685 | 629.013 | 990.35 | 1,621.042 | 1,672.508 | 1,687.982 | 1,361.11 | 805.337 | 816.549 | 759.146 | 1,378.988 | 1,051.194 | 1,052.406 | 1,051.963 | 745.782 | 294.287 | 449.266 | 447.366 | 442.51 | 89.371 | 480.735 | 470.387 | 463.701 | 566.248 | 561.562 | 1,058.135 | 1,056.142 | 1,058.189 | 1,039.213 | 1,031.053 | 1,126.688 | 629.216 | 687.257 | 186.042 | 197.542 | 200.672 | 311.3 | 432.64 | 423.552 | 456.504 | 337.518 | 109.41 | 104.016 | 16.016 | 87.371 | 219.729 | 247.913 | 322.728 | 327.896 | 264.815 | 212.86 | 134.432 | 122.662 | 73.607 | 58.221 | 67.005 | 96.905 | 116.33 | 119.238 | 95.324 | 96.56 | 118.459 | 121.963 | 97.587 | 41.28 | 12.203 | 16.246 | 19.179 | 19.419 | 24.389 | 25.194 | 26.2 | 24.767 | 21.712 | 29.144 | 29.015 | 31.106 | 26.067 | 32.267 |
| Total Liabilities
| 10,627.928 | 10,393.689 | 9,978.61 | 9,432.211 | 9,765.949 | 8,365.485 | 7,929.522 | 7,982.939 | 7,497.727 | 7,320.786 | 7,261.116 | 7,240.123 | 6,474.485 | 6,244.622 | 5,303.365 | 5,168.448 | 4,735.008 | 4,619.278 | 4,277.022 | 4,707.014 | 4,704.885 | 4,609.253 | 4,468.987 | 5,057.41 | 4,367.743 | 4,426.973 | 4,314.086 | 4,264.774 | 3,835.634 | 3,933.823 | 3,915.43 | 3,868.604 | 3,566.049 | 3,279.966 | 3,062.013 | 3,135.024 | 3,306.518 | 2,929.453 | 2,915.692 | 2,899.874 | 3,106.898 | 3,250.734 | 3,130.18 | 3,448.089 | 3,537.044 | 3,407.512 | 3,357.304 | 3,630.635 | 3,108.126 | 2,597.076 | 2,136.976 | 1,720.24 | 1,855.904 | 1,410.919 | 1,478.954 | 1,604.596 | 1,574.804 | 1,386.387 | 1,403.859 | 1,345.859 | 1,239.498 | 1,143.853 | 1,103.271 | 1,189.597 | 1,194.263 | 1,045.824 | 996.3 | 958.984 | 740.587 | 714.609 | 601.901 | 604.3 | 538.052 | 515.674 | 523.961 | 505.967 | 521.855 | 440.678 | 352.83 | 413.152 | 318.929 | 258.894 | 236.498 | 208.248 | 294.588 | 154.674 | 187.796 | 169.114 | 185.259 | 147.185 | 169.75 | 174.655 | 111.813 | 111.756 | 99.384 | 73.955 | 95.741 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 464.029 | 470.342 | 389.798 | 446.3 | 286.615 | 294.138 | 326.176 | 381.876 | 424.219 | 384.328 | 383.804 | 349.243 | 306.112 | 314.546 | 306.452 | 287.851 | 295.597 | 134.073 | 96.853 | 122.809 | 72.653 | 80.652 | 86.464 | 79.603 | 58.6 | 53.102 | 53.54 | 47.625 | 47.308 | 23.511 | 26.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 868.645 | 868.645 | 868.67 | 868.67 | 868.752 | 868.752 | 868.833 | 868.833 | 868.969 | 868.969 | 869.345 | 869.345 | 832.861 | 832.861 | 832.861 | 832.861 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 824.081 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 329.632 | 306.047 | 306.047 | 306.047 | 306.047 | 306.047 | 271.4 | 271.4 | 271.4 | 271.4 | 271.4 | 271.4 | 271.4 | 271.4 | 271.4 | 271.4 | 271.4 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 135.7 | 100.7 |
| Retained Earnings
| 8,260.465 | 7,899.149 | 7,527.441 | 7,265.552 | 7,322.179 | 7,004.944 | 6,646.697 | 6,403.588 | 6,527.469 | 6,175.056 | 5,750.533 | 5,521.259 | 5,582.341 | 5,269.804 | 4,979.131 | 4,789.004 | 4,822.448 | 4,380.397 | 4,116.111 | 3,822.577 | 3,736.569 | 3,433.254 | 3,272.88 | 3,071.577 | 3,132.693 | 2,895.724 | 2,768.724 | 2,597.776 | 2,660.766 | 2,383.419 | 2,219.938 | 2,029.313 | 2,068.577 | 1,855.628 | 1,757.273 | 1,634.211 | 1,585.864 | 1,473.383 | 1,427.557 | 1,373.825 | 1,332.252 | 1,283.067 | 1,267.126 | 1,229.958 | 1,229.283 | 1,193.075 | 1,207.675 | 1,172.388 | 1,175.022 | 1,124.316 | 1,081.337 | 1,039.956 | 952.59 | 930.575 | 883.359 | 809.539 | 720.978 | 681.723 | 604.26 | 535.51 | 453.208 | 433.518 | 386.467 | 332.423 | 307.609 | 276.589 | 258.532 | 240.579 | 241.328 | 216.75 | 195.026 | 180.995 | 165.562 | 117.406 | 108.909 | 95.676 | 109.069 | 88.926 | 85.552 | 68.801 | 92.482 | 75.148 | 70.768 | 54.816 | 41.778 | 29.781 | 73.322 | 61.549 | 51.023 | 42.25 | 51.786 | 45.613 | 36.712 | 30.8 | 28.756 | 26.656 | 19.26 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 2,277.181 | 239.966 | 2,479.996 | 205.187 | 2,563.171 | 174.945 | 2,430.099 | 223.742 | 2,398.817 | 182.073 | 986.865 | 129.321 | 934.78 | 58.852 | 685.446 | -464.029 | -470.342 | -389.798 | -446.3 | -286.615 | -294.138 | -326.176 | -381.876 | -424.219 | -384.328 | -383.804 | -349.243 | -306.112 | -314.546 | -306.452 | -287.851 | -295.597 | -134.073 | -96.853 | -122.809 | -72.653 | -80.652 | -86.464 | -79.603 | -58.6 | -53.102 | -53.54 | -47.625 | -47.308 | -23.511 | -26.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,081.793 | 2,060.817 | -238.372 | 2,508.705 | 1,977.79 | 1,994.997 | 2,436.325 | 2,317.263 | 2,238.157 | 2,181.694 | 2,198.112 | 2,635.765 | 777.771 | 751.395 | 0 | 849.07 | 0 | 162.564 | -470.342 | 235.281 | 612.82 | 1,059.12 | 997.366 | 997.366 | 997.366 | 1,010.052 | 941.429 | 941.429 | 941.429 | 941.429 | 869.257 | 625.079 | 869.257 | 869.257 | 814.175 | 814.175 | 1,308.624 | 1,072.646 | 1,064.614 | 1,145.266 | 1,268.258 | 1,086.666 | 1,260.504 | 1,091.726 | 1,260.504 | 1,260.504 | 1,233.803 | 1,233.803 | 1,211.044 | 1,221.334 | 1,221.762 | 1,221.204 | 1,221.771 | 1,224.647 | 1,222.67 | 456.636 | 457.378 | 459.121 | 457.549 | 458.264 | 335.621 | 335.621 | 327.766 | 327.766 | 317.64 | 317.64 | 308.266 | 308.266 | 308.266 | 308.266 | 322.692 | 458.392 | 459.469 | 455.875 | 436.816 | 436.816 | 433.86 | 433.86 | 419.197 | 419.197 | 416.166 | 416.166 | 406.294 | 406.294 | 406.294 | 453.789 | 399.673 | 399.673 | 399.673 | 399.673 | 394.905 | 394.905 | 394.905 | 385.475 | 378.063 | 378.063 | 10.296 |
| Total Shareholders Equity
| 11,210.903 | 10,828.61 | 10,434.92 | 10,178.897 | 10,168.721 | 10,073.88 | 9,951.855 | 9,589.684 | 9,634.595 | 9,257.434 | 8,817.989 | 8,562.339 | 7,192.973 | 6,854.061 | 6,746.772 | 6,529.787 | 6,331.975 | 5,889.923 | 5,528.97 | 5,315.98 | 5,173.47 | 5,029.84 | 4,800.189 | 4,566.848 | 4,572.263 | 4,292.951 | 4,149.906 | 3,979.482 | 4,077.034 | 3,842.817 | 3,598.73 | 3,416.199 | 3,474.064 | 3,253.37 | 3,261.456 | 3,175.614 | 3,101.311 | 3,038.987 | 2,944.795 | 2,885.252 | 2,850.539 | 2,822.357 | 2,804.16 | 2,766.554 | 2,771.794 | 2,735.903 | 2,747.6 | 2,708.894 | 2,715.698 | 2,675.283 | 2,632.731 | 2,590.792 | 2,503.993 | 2,484.855 | 2,435.661 | 1,572.222 | 1,484.402 | 1,446.891 | 1,367.855 | 1,299.821 | 1,060.228 | 1,040.539 | 985.633 | 931.589 | 896.648 | 865.629 | 838.198 | 820.245 | 820.994 | 796.416 | 789.117 | 775.087 | 760.732 | 708.981 | 681.425 | 668.193 | 678.629 | 658.486 | 640.449 | 623.698 | 644.348 | 627.014 | 612.763 | 596.811 | 583.772 | 619.271 | 608.695 | 596.922 | 586.396 | 577.623 | 582.391 | 576.218 | 567.317 | 551.975 | 542.519 | 544.706 | 130.257 |
| Total Equity
| 11,773.736 | 11,339.471 | 10,933.688 | 10,696.5 | 10,702.058 | 10,596.302 | 10,378.367 | 9,996.468 | 10,016.611 | 9,608.843 | 9,159.828 | 8,897.561 | 7,544.323 | 7,201.025 | 7,084.408 | 6,840.794 | 6,637.145 | 6,187.902 | 5,819.071 | 5,593.197 | 5,457.297 | 5,297.383 | 5,056.856 | 4,816.138 | 4,841.465 | 4,553.227 | 4,393.729 | 4,213.514 | 4,333.943 | 4,093.505 | 3,838.698 | 3,646.917 | 3,730.026 | 3,497.779 | 3,490.829 | 3,396.744 | 3,313.546 | 3,267.311 | 3,161.972 | 3,093.1 | 3,069.329 | 3,031.473 | 3,001.096 | 2,959.178 | 2,973.859 | 2,931.361 | 2,940.491 | 2,895.405 | 2,892.538 | 2,849.031 | 2,785.637 | 2,736.555 | 2,638.642 | 2,617.934 | 2,554.786 | 1,684.483 | 1,593.611 | 1,547.306 | 1,496.737 | 1,389.593 | 1,239.401 | 1,196.876 | 1,141.97 | 1,066.51 | 1,032.606 | 988.499 | 951.069 | 925.236 | 893.863 | 887.428 | 870.15 | 849.643 | 827.299 | 773.609 | 735.745 | 716.794 | 689.366 | 669.999 | 651.512 | 634.547 | 654.418 | 636.261 | 618.189 | 602.225 | 589.058 | 624.288 | 609.82 | 598.02 | 587.481 | 578.697 | 583.508 | 577.303 | 568.381 | 553.015 | 543.548 | 544.706 | 130.257 |
| Total Liabilities & Shareholders Equity
| 22,401.664 | 21,733.16 | 20,912.298 | 20,479.367 | 20,468.007 | 19,270.41 | 18,307.889 | 17,979.407 | 17,514.338 | 16,929.629 | 16,420.944 | 16,137.684 | 14,018.808 | 13,445.647 | 12,387.773 | 12,009.243 | 11,372.153 | 10,807.18 | 10,096.093 | 10,300.211 | 10,162.182 | 9,906.636 | 9,525.842 | 9,873.548 | 9,209.207 | 8,980.2 | 8,707.815 | 8,478.288 | 8,169.577 | 8,027.327 | 7,754.128 | 7,515.521 | 7,296.075 | 6,777.744 | 6,552.843 | 6,531.768 | 6,620.064 | 6,196.765 | 6,077.664 | 5,992.973 | 6,176.227 | 6,282.208 | 6,131.275 | 6,407.267 | 6,510.903 | 6,338.874 | 6,297.795 | 6,526.04 | 6,000.663 | 5,446.107 | 4,922.613 | 4,456.794 | 4,494.546 | 4,028.853 | 4,033.74 | 3,289.079 | 3,168.415 | 2,933.693 | 2,900.596 | 2,735.452 | 2,478.899 | 2,340.728 | 2,245.241 | 2,256.107 | 2,226.869 | 2,034.323 | 1,947.369 | 1,884.22 | 1,634.45 | 1,602.037 | 1,472.05 | 1,453.943 | 1,365.351 | 1,289.283 | 1,259.706 | 1,222.761 | 1,211.222 | 1,110.676 | 1,004.343 | 1,047.699 | 973.347 | 895.155 | 854.687 | 810.473 | 883.646 | 778.961 | 797.616 | 767.134 | 772.74 | 725.882 | 753.258 | 751.959 | 680.194 | 664.771 | 642.932 | 618.661 | 225.997 |