Shanghai Jahwa United Co., Ltd.
SSE:600315.SS
24.19 (CNY) • At close June 6, 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
| 642.789 | 550.466 | 667.93 | 1,101.47 | 1,342.947 | 939.616 | 1,071.637 | 1,146.391 | 1,870.925 | 1,685.169 | 1,473.912 | 1,653.01 | 2,239.892 | 1,597.254 | 1,977.643 | 2,021.592 | 1,520.036 | 1,286.711 | 1,541.148 | 1,607.158 | 1,806.778 | 1,609.135 | 1,507.095 | 1,745.117 | 1,733.109 | 1,105.49 | 1,244.673 | 1,213.086 | 1,203.1 | 1,330.956 | 1,676.95 | 2,140.019 | 2,106.88 | 2,330.45 | 2,880.954 | 3,619.608 | 3,844.051 | 3,477.141 | 1,670.662 | 2,139.768 | 3,001.409 | 2,633.561 | 2,370.727 | 2,208.808 | 2,253.225 | 1,733.027 | 1,588.745 | 1,349.957 | 1,530.938 | 1,328.5 | 1,689.312 | 1,576.784 | 1,054.018 | 871.58 | 941.437 | 796.302 | 822.115 | 768.36 | 800.32 | 678.805 | 692.27 | 700.605 | 689.605 | 486.583 | 522.19 | 478.991 | 466.931 | 504.966 | 414.544 | 337.658 | 465.844 | 349.804 | 261.977 | 231.086 | 224.546 | 229.902 | 467.764 | 350.25 | 226.605 | 305.301 | 262.26 | 376.854 | 388.796 | 448.867 | 389.457 | 422.471 | 484.644 | 416.024 | 371.4 | 477.729 | 644.075 | 616.799 | 576.48 | 610.056 | 870.343 |
| Short Term Investments
| 2,505.159 | 2,554.388 | 2,595.125 | 2,752.241 | 2,496.536 | 2,529.944 | 2,413.552 | 2,354.922 | 2,042.747 | 2,121.522 | 2,652.617 | 2,454.704 | 2,254.297 | 2,699.489 | 2,235.488 | 2,459.943 | 2,858.165 | 2,732.322 | 2,491.872 | 2,290.997 | 2,029.82 | 1,934.093 | 1,919.021 | 1,622.205 | 1,309.862 | -101.981 | -87.727 | -91.327 | -99.563 | -111.567 | -135.73 | -145.594 | -146.615 | -165.754 | -156.873 | -88.591 | -84.464 | -87.497 | -79.492 | -67.652 | -67.371 | -62.828 | -49.011 | -52.488 | -56.844 | -64.658 | -59.186 | -55.895 | -51.288 | -54.775 | 0 | 0 | 0 | 0 | -43.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.974 | -29.805 | -28.677 | -29.387 | -22.699 | 0 | -24.665 | 0 | -20.338 | -21.248 | -26.193 | 0.831 | 5.746 | 9.704 | 11.117 | 14.328 | 18.736 | 19.914 | 48.647 | 20.159 | 22.525 | 23.255 | 42.896 | 28.687 | 24.214 | 38.163 | 41.535 | 40.671 | 44.797 | 127.503 | 134.346 | 122.867 | 0.164 |
| Cash and Short Term Investments
| 3,147.949 | 3,104.854 | 3,263.055 | 3,853.71 | 3,839.483 | 3,469.56 | 3,485.188 | 3,501.313 | 3,913.673 | 3,806.691 | 4,126.529 | 4,107.714 | 4,494.189 | 4,296.743 | 4,213.13 | 4,481.535 | 4,378.201 | 4,019.033 | 4,033.02 | 3,898.154 | 3,836.598 | 3,543.227 | 3,426.116 | 3,367.321 | 3,042.971 | 1,105.49 | 1,244.673 | 1,213.086 | 1,203.1 | 1,330.956 | 1,676.95 | 2,140.019 | 2,106.88 | 2,330.45 | 2,880.954 | 3,619.608 | 3,844.051 | 3,477.141 | 1,670.662 | 2,139.768 | 3,001.409 | 2,633.561 | 2,370.727 | 2,208.808 | 2,253.225 | 1,733.027 | 1,588.745 | 1,349.957 | 1,530.938 | 1,328.5 | 1,689.312 | 1,576.784 | 1,054.018 | 871.58 | 941.437 | 796.302 | 822.115 | 768.36 | 800.32 | 678.805 | 692.27 | 700.605 | 689.605 | 486.583 | 522.19 | 478.991 | 466.931 | 504.966 | 414.544 | 337.658 | 465.844 | 349.804 | 261.977 | 231.916 | 230.292 | 239.606 | 478.881 | 364.578 | 245.342 | 325.215 | 310.908 | 397.013 | 411.321 | 472.122 | 432.353 | 451.157 | 508.858 | 454.187 | 412.935 | 518.4 | 688.872 | 744.302 | 710.826 | 732.923 | 870.507 |
| Net Receivables
| 798.625 | 804.221 | 916.764 | 1,105.209 | 1,099.085 | 1,172.265 | 1,200.784 | 1,319.035 | 1,244.714 | 1,323.953 | 0 | 1,302.931 | 1,339.452 | 1,109.027 | 1,172.467 | 1,284.99 | 1,201.216 | 1,089.566 | 1,220.038 | 1,354.085 | 1,124.826 | 1,228.977 | 1,327.34 | 1,258.14 | 1,097.328 | 1,116.67 | 1,164.576 | 1,085.627 | 1,047.306 | 936.833 | 739.607 | 728.824 | 726.835 | 0 | 929.582 | 921.012 | 861.371 | 764.291 | 886.921 | 881.233 | 730.306 | 567.72 | 646.808 | 727.301 | 566.74 | 459.964 | 530.689 | 591.28 | 576.956 | 439.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 333.489 | 0 | 0 | 415.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 646.082 | 673.112 | 755.326 | 726.674 | 681.185 | 776.753 | 948.381 | 1,022.533 | 1,070.694 | 928.956 | 960.185 | 949.053 | 965.44 | 872.052 | 967.263 | 874.661 | 913.024 | 866.506 | 1,038.736 | 999.504 | 987.948 | 925.168 | 958.75 | 972.784 | 916.9 | 874.824 | 1,045.305 | 994.404 | 868.341 | 750.416 | 591.04 | 636.879 | 631.181 | 593.697 | 683.246 | 634.597 | 724.307 | 677.108 | 703.293 | 677.961 | 621.816 | 524.448 | 495.237 | 484.404 | 469.475 | 436.564 | 385.276 | 401.334 | 357.716 | 374.978 | 390.655 | 414.402 | 373.135 | 398.645 | 295.6 | 348.34 | 287.438 | 317.515 | 328.487 | 340.879 | 263.056 | 267.956 | 248.79 | 283.555 | 353.386 | 334.629 | 237.682 | 335.379 | 292.488 | 256.119 | 266.069 | 281.674 | 303.705 | 251.84 | 236.054 | 257.643 | 235.213 | 207.342 | 219.725 | 228.744 | 263.375 | 205.629 | 210.722 | 200.829 | 192.158 | 178.42 | 197.296 | 198.312 | 203.551 | 201.55 | 203.105 | 203.776 | 195.531 | 150.206 | 180.217 |
| Other Current Assets
| 729.706 | 679.714 | 473.989 | 190.111 | 202.396 | 163.008 | 233.695 | 427.995 | 557.794 | 365.17 | 1,874.657 | 274.793 | 483.288 | 347.37 | 193.758 | 171.551 | 317.263 | 179.424 | 120.288 | 131.959 | 172.943 | 179.342 | 174.336 | 258.337 | 214.564 | 165.679 | 1,606.014 | 1,433.467 | 1,399.783 | 1,225.165 | 2,660.496 | 2,068.607 | 2,064.405 | 1,686.963 | 1,328.086 | 1,351.706 | 1,667.462 | 1,594.531 | 2,288.787 | 852.249 | 1,153.826 | 537.497 | 559.547 | 370.936 | 512.423 | 654.725 | 612.089 | 134.165 | 85.676 | 61.588 | 565.721 | 681.042 | 550.892 | 497.223 | 564.622 | 619.552 | 505.378 | 348.807 | 415.127 | 468.491 | 389.812 | 330.763 | 388.95 | 459.705 | 298.649 | 281.82 | 373.251 | 485.291 | 384.646 | 319.165 | 405.862 | 428.456 | 393.49 | 73.906 | 489.346 | 522.675 | 119.449 | 552.549 | 618.277 | 617.752 | 488.781 | 509.814 | 572.627 | 548.565 | 402.712 | 430.233 | 409.019 | 449.635 | 348.461 | 343.046 | 351.891 | 350.368 | 248.353 | 300.279 | 300.252 |
| Total Current Assets
| 5,322.362 | 5,261.901 | 5,409.135 | 5,875.705 | 5,783.469 | 5,581.586 | 5,868.048 | 6,429.692 | 6,722.67 | 6,554.627 | 6,961.371 | 6,892.24 | 7,085.713 | 6,780.434 | 6,546.619 | 6,932.737 | 6,733.778 | 6,154.909 | 6,412.082 | 6,383.702 | 6,122.316 | 5,877.516 | 5,820.505 | 5,857.464 | 5,271.763 | 4,777.445 | 5,060.567 | 4,871.791 | 4,518.53 | 4,369.991 | 5,668.094 | 5,729.723 | 5,529.301 | 5,413.131 | 5,821.868 | 6,526.922 | 7,097.191 | 6,926.221 | 5,549.663 | 4,551.211 | 4,777.051 | 4,263.226 | 4,072.319 | 3,791.448 | 3,801.863 | 3,284.28 | 2,586.11 | 2,476.737 | 2,551.286 | 2,197.144 | 2,645.688 | 2,672.228 | 1,978.046 | 1,767.447 | 1,801.659 | 1,764.193 | 1,614.931 | 1,434.683 | 1,543.934 | 1,488.176 | 1,345.138 | 1,299.324 | 1,327.345 | 1,229.843 | 1,174.225 | 1,095.439 | 1,077.864 | 1,325.636 | 1,091.678 | 912.942 | 1,137.776 | 1,059.934 | 959.172 | 890.897 | 955.692 | 1,019.925 | 1,248.997 | 1,124.468 | 1,083.343 | 1,171.711 | 1,063.063 | 1,112.456 | 1,194.67 | 1,221.515 | 1,027.222 | 1,059.811 | 1,115.174 | 1,102.134 | 964.946 | 1,062.996 | 1,243.868 | 1,298.445 | 1,154.709 | 1,183.407 | 1,350.976 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 829.889 | 854.486 | 896.231 | 918.005 | 935.362 | 967.264 | 988.816 | 982.447 | 993.124 | 1,017.497 | 1,026.812 | 1,047.351 | 1,091.906 | 1,128.057 | 1,170.332 | 1,107.849 | 1,139.311 | 1,042.984 | 1,067.351 | 1,093.813 | 1,115.928 | 1,145.931 | 1,152.716 | 1,163.892 | 1,184.454 | 1,206.423 | 1,221.112 | 1,236.796 | 1,259.787 | 1,225.927 | 992.328 | 945.344 | 906.064 | 791.464 | 751.375 | 568.16 | 429.634 | 377.164 | 274.352 | 256.21 | 247.126 | 244.28 | 256.702 | 269.907 | 264.434 | 262.606 | 258.116 | 245.104 | 237.111 | 227.371 | 253.243 | 246.133 | 249.088 | 251.092 | 282.906 | 285.542 | 283.73 | 289.448 | 283.631 | 289.752 | 290.827 | 292.544 | 314.911 | 314.54 | 315.704 | 314.658 | 317.209 | 357.816 | 389.95 | 391.803 | 412.755 | 423.304 | 430.71 | 466.078 | 483.846 | 485.668 | 483.7 | 476.052 | 465.234 | 452.751 | 457.891 | 461.27 | 370.199 | 364.465 | 360.327 | 370.835 | 360.965 | 341.559 | 338.026 | 335.556 | 323.876 | 315.614 | 272.533 | 262.899 | 250.457 |
| Goodwill
| 1,525.312 | 1,485.732 | 2,164.457 | 2,087.562 | 2,077.728 | 2,087.123 | 2,023.778 | 2,110.693 | 1,965.143 | 1,937.764 | 1,870.716 | 1,817.714 | 1,862.685 | 1,922.69 | 1,945.902 | 1,997.441 | 2,017.614 | 1,986.114 | 1,956.491 | 1,946.818 | 1,956.938 | 2,044.154 | 1,947.533 | 1,946.125 | 1,963.886 | 1,938.284 | 2,010.867 | 1,933.57 | 1,969.997 | 1,961.084 | 0 | 0 | 0 | 1,775.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.591 | 62.591 | 0 | 0 | 30.058 | 30.058 | 30.058 | 30.058 | 30.058 | 30.058 | 30.058 | 30.058 | 28.758 | 28.758 | 0 | 0 | 0 | 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
| 796.068 | 800.041 | 794.391 | 788.943 | 797.33 | 817.088 | 788.901 | 825.17 | 796.186 | 798.824 | 776.835 | 738.124 | 744.494 | 772.405 | 774.748 | 801.416 | 776.1 | 777.918 | 783.713 | 781.276 | 796.469 | 830.649 | 818.453 | 825.226 | 847.496 | 845.065 | 857.737 | 829.789 | 841.054 | 833.119 | 308.668 | 311.699 | 314.8 | 318.035 | 325.011 | 329.19 | 328.53 | 334.411 | 126.449 | 128.001 | 134.131 | 135.621 | 131.508 | 132.602 | 134.599 | 136.559 | 131.86 | 112.533 | 114.299 | 115.358 | 119.324 | 120.102 | 97.148 | 94.226 | 35.502 | 36.337 | 31.009 | 31.453 | 31.974 | 22.955 | 23.358 | 23.495 | 26.171 | 26.897 | 28.061 | 29.297 | 30.272 | 36.299 | 41.814 | 42.8 | 46.595 | 46.296 | 46.401 | 46.924 | 43.197 | 49.358 | 50.707 | 51.979 | 52.45 | 51.194 | 51.312 | 51.692 | 43.167 | 49.703 | 49.848 | 51.767 | 48.626 | 49.329 | 50.181 | 51.024 | 51.633 | 40.58 | 39.449 | 40.088 | 41.369 |
| Goodwill and Intangible Assets
| 2,321.38 | 2,285.772 | 2,958.848 | 2,876.505 | 2,875.057 | 2,904.211 | 2,812.679 | 2,935.862 | 2,761.329 | 2,736.588 | 2,647.551 | 2,555.838 | 2,607.179 | 2,695.096 | 2,720.65 | 2,798.857 | 2,793.714 | 2,764.033 | 2,740.204 | 2,728.094 | 2,753.407 | 2,874.804 | 2,765.986 | 2,771.351 | 2,811.382 | 2,783.349 | 2,868.605 | 2,763.359 | 2,811.051 | 2,794.203 | 308.668 | 311.699 | 314.8 | 318.035 | 325.011 | 329.19 | 328.53 | 334.411 | 126.449 | 128.001 | 134.131 | 135.621 | 131.508 | 132.602 | 134.599 | 136.559 | 131.86 | 112.533 | 114.299 | 115.358 | 119.324 | 120.102 | 97.148 | 94.226 | 98.093 | 98.928 | 31.009 | 31.453 | 62.032 | 53.013 | 53.416 | 53.552 | 56.229 | 56.955 | 58.119 | 59.355 | 59.03 | 65.057 | 41.814 | 42.8 | 46.595 | 46.296 | 46.401 | 46.924 | 43.197 | 49.358 | 50.707 | 51.979 | 52.45 | 51.194 | 51.312 | 51.692 | 43.167 | 49.703 | 49.848 | 51.767 | 48.626 | 49.329 | 50.181 | 51.024 | 51.633 | 40.58 | 39.449 | 40.088 | 41.369 |
| Long Term Investments
| -1,522.979 | -1,684.019 | -1,574.511 | 1,881.778 | 394.984 | 2,045.887 | -1,223.945 | -1,124.754 | -713.567 | -904.342 | -1,490.717 | -1,282.661 | -1,130.429 | -1,774.777 | -1,106.354 | -1,544.133 | -1,944.83 | -1,814.895 | -1,606.34 | -1,382.367 | -1,126.263 | -953.489 | -842.753 | -508.011 | -208.678 | 1,085.639 | 1,105.901 | 1,104.486 | 1,108.477 | 867.222 | 792.298 | 806.581 | 794.771 | 813.493 | 808.539 | 699.198 | 353.361 | 325.2 | 288.052 | 1,031.294 | 876.811 | 831.081 | 817.893 | 803.299 | 782.313 | 748.145 | 1,337.387 | 1,294.217 | 1,116.818 | 1,054.157 | 581.002 | 0 | 0 | 0 | 384.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 228.411 | 200.431 | 205.837 | 205.637 | 198.303 | 0 | 128.924 | 0 | 129.966 | 123.964 | 126.32 | 140.384 | 134.068 | 137.094 | 140.204 | 128.823 | 113.9 | 113.361 | 88.968 | 100.908 | 97.779 | 69.902 | 66.377 | 73.416 | 72.501 | 61.155 | 24.502 | 24.564 | 14.516 | -58.474 | -122.948 | -111.409 | 23.226 |
| Tax Assets
| 71.536 | 86.06 | 146.051 | 310.39 | 153.149 | 300.61 | 109.753 | 119.843 | 197.527 | 176.886 | 169.873 | 178.871 | 173.164 | 173.038 | 169.519 | 191.294 | 161.725 | 138.294 | 147.82 | 140.563 | 129.12 | 120.321 | 159.464 | 158.31 | 132.888 | 138.874 | 190.647 | 173.641 | 172.033 | 184.247 | 135.297 | 146.103 | 138.584 | 130.52 | 122.622 | 113.63 | 101.327 | 93.084 | 50.463 | 56.123 | 48.423 | 59.576 | 84.903 | 72.503 | 88.606 | 88.771 | 46.243 | 45.273 | 43.091 | 44.84 | 28.416 | 23.399 | 25.682 | 25.865 | 28.63 | 31.815 | 35.107 | 30.406 | 19.798 | 20.442 | 26.557 | 12.856 | 10.852 | 11.19 | 10.766 | 10.967 | 12.147 | 11.752 | 7.754 | 6.159 | 23.548 | 26.415 | 26.247 | 5.37 | 11.966 | 16.824 | 19.176 | 23.358 | 22.336 | 23.734 | 53.209 | 24.437 | 28.021 | 29.058 | 46.678 | 32.986 | 29.146 | 44.741 | 47.951 | 47.8 | 52.771 | 131.956 | 139.831 | 128.678 | 5.584 |
| Other Non-Current Assets
| 3,393.799 | 3,140.243 | 3,403.358 | 94.837 | 1,685.283 | 95.417 | 3,493.625 | 3,124.437 | 2,612.602 | 2,688.23 | 2,867.238 | 2,990.456 | 2,694.845 | 3,143.664 | 2,808.589 | 2,726.091 | 3,135.879 | 3,009.996 | 2,619.005 | 2,427.982 | 2,173.324 | 2,082.41 | 2,063.346 | 1,767.433 | 1,464.096 | 168.34 | 161.367 | 153.542 | 165.952 | 162.369 | 146.327 | 132.391 | 130.207 | 165.804 | 106.312 | 105.304 | 104.307 | 103.31 | 309.39 | 309.39 | 100 | -0.15 | -0.135 | -0.142 | -0.142 | -0.142 | -0.142 | 12.87 | 12.87 | 8 | 53.298 | 514.197 | 432.353 | 408.154 | -0.029 | 358.783 | 351.582 | 336.354 | 289.643 | 296.857 | 284.049 | 205.375 | 0.057 | -0.002 | -0.209 | -0.207 | -0.014 | 122.224 | -0.03 | 126.793 | -0.283 | -0.301 | -0.238 | -0.101 | -0.081 | -0.079 | -0.095 | -0.095 | -0.099 | -0.099 | -0.089 | -0.099 | -0.067 | -0.004 | -0.004 | -0.296 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 |
| Total Non-Current Assets
| 5,093.626 | 4,682.542 | 5,829.977 | 6,081.515 | 6,043.836 | 6,313.39 | 6,180.928 | 6,037.836 | 5,851.015 | 5,714.859 | 5,220.757 | 5,489.855 | 5,436.665 | 5,365.077 | 5,762.735 | 5,279.958 | 5,285.799 | 5,140.412 | 4,968.04 | 5,008.086 | 5,045.515 | 5,269.977 | 5,298.758 | 5,352.975 | 5,384.142 | 5,382.627 | 5,547.632 | 5,431.824 | 5,517.3 | 5,233.968 | 2,374.918 | 2,342.118 | 2,284.426 | 2,219.317 | 2,113.859 | 1,815.483 | 1,317.158 | 1,233.169 | 1,048.706 | 1,781.019 | 1,406.491 | 1,270.408 | 1,290.871 | 1,278.17 | 1,269.811 | 1,235.939 | 1,773.464 | 1,709.997 | 1,524.189 | 1,449.727 | 1,035.283 | 903.831 | 804.271 | 779.336 | 794.078 | 775.067 | 701.428 | 687.662 | 655.104 | 660.064 | 654.849 | 564.328 | 610.459 | 583.114 | 590.218 | 590.41 | 586.676 | 556.849 | 568.412 | 567.555 | 612.58 | 619.679 | 629.441 | 658.655 | 672.995 | 688.865 | 693.692 | 680.117 | 653.82 | 640.941 | 651.292 | 638.209 | 539.099 | 513.124 | 523.226 | 528.708 | 511.24 | 496.786 | 460.662 | 458.947 | 442.798 | 429.677 | 328.867 | 320.257 | 320.637 |
| Total Assets
| 10,415.988 | 9,944.443 | 11,239.111 | 11,957.22 | 11,827.305 | 11,894.976 | 12,048.976 | 12,467.528 | 12,573.685 | 12,269.486 | 12,182.128 | 12,382.095 | 12,522.377 | 12,145.512 | 12,309.353 | 12,212.695 | 12,019.577 | 11,295.321 | 11,380.122 | 11,391.788 | 11,167.831 | 11,147.493 | 11,119.263 | 11,210.439 | 10,655.905 | 10,160.072 | 10,608.199 | 10,303.615 | 10,035.831 | 9,603.959 | 8,043.012 | 8,071.841 | 7,813.727 | 7,632.447 | 7,935.727 | 8,342.405 | 8,414.349 | 8,159.39 | 6,598.369 | 6,332.23 | 6,183.542 | 5,533.634 | 5,363.19 | 5,069.618 | 5,071.674 | 4,520.219 | 4,359.574 | 4,186.733 | 4,075.475 | 3,646.871 | 3,680.972 | 3,576.059 | 2,782.317 | 2,546.783 | 2,595.737 | 2,539.26 | 2,316.359 | 2,122.344 | 2,199.038 | 2,148.24 | 1,999.987 | 1,863.652 | 1,937.804 | 1,812.958 | 1,764.442 | 1,685.849 | 1,664.54 | 1,882.485 | 1,660.09 | 1,480.498 | 1,750.356 | 1,679.613 | 1,588.613 | 1,549.551 | 1,628.687 | 1,708.79 | 1,942.689 | 1,804.585 | 1,737.164 | 1,812.652 | 1,714.355 | 1,750.665 | 1,733.769 | 1,734.64 | 1,550.448 | 1,588.519 | 1,626.414 | 1,598.92 | 1,425.608 | 1,521.943 | 1,686.666 | 1,728.123 | 1,483.576 | 1,503.665 | 1,671.612 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 488.44 | 499.549 | 543.852 | 794.855 | 749.696 | 750.947 | 946.444 | 1,013.803 | 967.279 | 914.862 | 924.259 | 853.426 | 863.617 | 718.256 | 862.905 | 769.321 | 738.693 | 718.26 | 918.21 | 1,045.198 | 899.073 | 823.856 | 996.076 | 1,087.321 | 916.658 | 827.616 | 1,034.333 | 1,017.239 | 794.39 | 683.905 | 559.456 | 636.219 | 469.703 | 599.406 | 613.851 | 580.086 | 649.348 | 640.8 | 667.358 | 658.799 | 589.612 | 495.069 | 553.926 | 526.69 | 463.928 | 372.897 | 468.369 | 550.108 | 481.253 | 333.568 | 464.508 | 470.299 | 425.566 | 359.221 | 372.951 | 455.94 | 308.078 | 301.877 | 376.658 | 443.185 | 282.245 | 295.021 | 362.183 | 297.867 | 247.395 | 269.786 | 253.7 | 399.74 | 267.75 | 216.691 | 320.719 | 320.536 | 260.56 | 248.132 | 275.876 | 258.2 | 176.129 | 186.704 | 216.672 | 239.617 | 216.69 | 238.09 | 245.383 | 232.849 | 135.46 | 177.54 | 221.13 | 209.72 | 94.408 | 170.387 | 267.4 | 296.09 | 160.443 | 176.874 | 304.083 |
| Short Term Debt
| 515.563 | 49.038 | 104.902 | 92.253 | 119.171 | 353.463 | 44.639 | 45.777 | 0 | 156.308 | 444.736 | 0 | 188.913 | 0 | 152.338 | 152.295 | 163.619 | 10.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 12 | 12 | 12 | 14 | 14 | 14 | 15 | 12 | 10 | 7 | 100 | 103 | 72.1 | 157 | 193 | 196.215 | 234.669 | 270.295 | 287.983 | 229.5 | 237.5 | 373.5 | 290 | 203.532 | 95 | 104 | 86.8 | 111.358 | 86.8 | 86.8 | 69.71 | 66.97 | 68.5 | 76.95 | 66 | 66 | 116.5 | 130.18 | 130.18 | 130.48 | 207.63 |
| Tax Payables
| 111.731 | 52.441 | 58.219 | 33.234 | 148.555 | 40.462 | 75.313 | 86.858 | 245.298 | 175.951 | 140.501 | 134.35 | 214.477 | 181.802 | 152.727 | 212.677 | 257.432 | 185.738 | 167.746 | 139.164 | 165.118 | 212.97 | 199.645 | 200.33 | 217.167 | 181.688 | 173.154 | 158.853 | 274.211 | 159.428 | 109.05 | 102.314 | 98.073 | 66.376 | 145.4 | 127.006 | 523.92 | 443.324 | 133.306 | 133.599 | 133.401 | 169.589 | 146.724 | 102.658 | 189.098 | 119.213 | 113.724 | 135.27 | 133.814 | 120.101 | 144.482 | 129.705 | 103.81 | 80.297 | 75.395 | 89.797 | 122.084 | 82.547 | 44.708 | 69.401 | 95.201 | 53.183 | 40.765 | 63.992 | 63.372 | 46.019 | 43.6 | 58.061 | 67.822 | 29.967 | 36.565 | 39.982 | 41.623 | 16.473 | 28.78 | 22.511 | 34.797 | 14.384 | 17.07 | 19.932 | 4.342 | 8.559 | 8.119 | 7.376 | 4.936 | 6.295 | 3.76 | 8.687 | -3.577 | -1.742 | -2.299 | 1.496 | -2.474 | 2.41 | 0.058 |
| Deferred Revenue
| 0 | 0 | 0 | 83.585 | 1,782.975 | 108.273 | 1,994.365 | 2,287.491 | 98.565 | 74.39 | 78.484 | 0 | 0 | 2,269.156 | 2,466.846 | 2,605.549 | 2,424.013 | 2,088.391 | 2,167.268 | 2,186.533 | 2,015.906 | 1,938.867 | 1,995.747 | 2,092.795 | 1,853.386 | 1,770.954 | 1,936.972 | 1,987.471 | 1,819.023 | 1,708.388 | 1,329.908 | 1,346.461 | 0 | -1,645.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 603.906 | 460.792 | 425.604 | 330.44 | 455.508 | 389.399 | 333.534 | 242.617 | 294.514 | 232.786 | 227.513 | 154.948 | 228.947 | 224.846 | 162.153 | 139.535 | 218.047 | 212.032 | 199.818 | 142.275 | 280.691 | 211.789 | 161.266 | 150.151 | 233.305 | 196.424 | 152.276 | 123.242 | 129.305 | 190.975 | 105.048 | 113.969 | 98.663 | 129.613 | 77.183 | 90.814 | 86.2 | 84.269 | 91.458 | 124.257 | 101.933 | 132.227 | 97.04 | 107.921 | 76.547 |
| Other Current Liabilities
| 1,893.193 | 2,081.267 | 2,148.361 | 2,398.728 | 436.675 | 1,595.188 | 228.267 | 2,437.027 | 2,576.652 | 2,211.718 | 2,094.557 | 3,056.775 | 2,362.973 | 2,205.758 | 2,286.703 | 2,371.795 | 2,062.487 | 1,852.618 | 1,980.974 | 2,019.123 | -116.71 | -110.677 | 1,879.948 | 1,985.285 | 1,750.41 | 1,682.132 | 1,877.227 | 1,925.403 | 1,651.154 | 1,642.241 | 1,299.406 | 7.42 | 1,342.32 | 3,222.81 | 1,209.541 | 1,111.958 | 951.427 | 994.747 | 1,011.655 | 877.222 | 1,075.458 | 921.456 | 848.152 | 770.332 | 840.954 | 819.239 | 562.953 | 458.656 | 538.758 | 451.006 | 523.825 | 395.576 | 371.811 | 313.109 | 437.563 | 358.299 | 290.623 | 201.667 | 287.529 | 204.471 | 190.136 | 129.258 | 211.302 | 182.469 | 163.964 | 117.695 | 192.715 | 173.407 | 198.445 | 130.032 | 265.985 | 190.107 | 155.488 | 201.135 | 238.427 | 220.947 | 182.055 | 141.962 | 132.617 | 187.764 | 119.351 | 124.231 | 97.98 | 133.774 | 77.411 | 89.139 | 89.19 | 83.938 | 101.763 | 134.194 | 111.118 | 139.716 | 99.583 | 110.376 | 76.737 |
| Total Current Liabilities
| 3,008.927 | 2,682.294 | 2,855.334 | 3,402.655 | 3,237.072 | 2,848.334 | 3,289.028 | 3,661.761 | 3,887.794 | 3,533.229 | 3,682.536 | 4,044.551 | 3,629.981 | 3,209.753 | 3,539.584 | 3,586.678 | 3,392.208 | 2,875.717 | 3,146.253 | 3,284.273 | 2,963.387 | 2,865.015 | 3,075.669 | 3,272.936 | 2,884.235 | 2,691.436 | 3,084.714 | 3,101.496 | 2,719.755 | 2,508.072 | 1,967.912 | 2,092.415 | 1,910.096 | 1,869.191 | 1,968.792 | 1,819.049 | 2,124.696 | 2,078.871 | 1,812.32 | 1,669.619 | 1,798.471 | 1,586.114 | 1,548.802 | 1,399.68 | 1,493.98 | 1,129.513 | 1,145.046 | 1,144.034 | 1,153.825 | 904.675 | 1,142.814 | 1,005.579 | 911.187 | 762.628 | 897.909 | 916.035 | 732.785 | 600.091 | 722.895 | 731.056 | 582.582 | 489.462 | 624.249 | 551.328 | 574.73 | 536.5 | 562.116 | 788.208 | 727.017 | 572.904 | 857.937 | 820.92 | 745.653 | 685.24 | 780.582 | 875.157 | 682.981 | 546.582 | 461.359 | 551.312 | 427.182 | 482.237 | 438.283 | 460.799 | 287.516 | 339.945 | 382.58 | 379.295 | 258.595 | 368.84 | 492.719 | 567.482 | 387.731 | 420.141 | 588.508 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 78.597 | 83.004 | 92.929 | 98.06 | 102.052 | 613.163 | 600.407 | 619.69 | 587.464 | 864.995 | 826.633 | 853.697 | 879.194 | 1,063.652 | 1,080.941 | 1,036.568 | 1,047.435 | 1,062.391 | 1,046.545 | 1,045.728 | 1,029.769 | 1,137.996 | 1,082.569 | 1,080.151 | 1,088.357 | 1,072.54 | 1,111.013 | 1,066.689 | 1,085.245 | 1,078.686 | 0 | 0 | 0 | 983.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 0.873 | 0.873 | 4 | 4 | 7.315 | 9.398 | 8.873 | 8.073 | 4.85 | 6.35 | 9 | 9 | 11.25 |
| Deferred Revenue Non-Current
| 403.684 | 411.366 | 419.849 | 427.531 | 433.037 | 440.789 | 448.71 | 465.462 | 475.169 | 484.877 | 492.548 | 503.171 | 513.192 | 524.219 | 527.056 | 537.063 | 547.687 | 558.442 | 569.309 | 575.425 | 586.134 | 604.401 | 537.06 | 553.845 | 408.802 | 402.151 | 410.74 | 351.035 | 463.456 | 483.766 | 485.737 | 489.135 | 493.523 | 462.355 | 467.54 | 423.425 | 426.027 | 338.924 | 337.132 | 303.364 | 78.322 | 75.884 | 0 | 0 | 0 | 82.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.838 | 55.773 | 119.25 | 257.309 | 118.671 | 285.689 | 117.853 | 120.999 | 114.818 | 114.34 | 109.905 | 113.682 | 118.259 | 123.308 | 124.471 | 129.948 | 102.313 | 98.911 | 86.18 | 86.608 | 88.246 | 93.308 | 89.132 | 89.592 | 92.861 | 88.496 | 92.452 | 88.953 | 94.594 | 94.484 | 0 | 0 | 0 | 87.601 | 0 | 0 | 0 | 0 | 88.552 | 93.153 | 58.909 | 54.605 | 11.413 | 10.835 | 10.1 | 10.153 | 8.074 | 8.074 | 8.074 | 8.074 | 8.074 | 8.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0.121 | 1.114 | 1.075 | 1.048 | 0.047 | 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
| 18.212 | 20.255 | 13.351 | -155.695 | 15.702 | 578.182 | 17.907 | 141.159 | 21.374 | 22.561 | 23.692 | 12.189 | 265.904 | 785.521 | 261.959 | 247.587 | 217.487 | 759.077 | 193.031 | 178.316 | 170.096 | 168.581 | 122.698 | 113.393 | 102.931 | 481.631 | 89.624 | 414.201 | 71.024 | 531.648 | 62.845 | 554.873 | 32.807 | 602.608 | 474.985 | 8.268 | 436.432 | 351.771 | 439.472 | 415.099 | 387.142 | 142.314 | 26.757 | 33.875 | 15.491 | 15.162 | 15.799 | 2.638 | 2.638 | 2.638 | 2.683 | 2.54 | 2.286 | 2.434 | 2.575 | 3.911 | 4.113 | 4.333 | 7.487 | 5.6 | 5.6 | 5.6 | 4.94 | 4.841 | 4.841 | 4.841 | 3.261 | 4.597 | 3.997 | 3.997 | 6.203 | 8.186 | 8.551 | 8.503 | 6.914 | 6.614 | 6.214 | 6.214 | 9.41 | 9.016 | 9.356 | 9.545 | 8.39 | 6.58 | 6.096 | 5.634 | 0 | 0 | 0 | 0 | 10.193 | 9.32 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 556.33 | 570.398 | 645.379 | 369.895 | 669.462 | 915.735 | 1,184.877 | 1,226.31 | 1,198.826 | 1,486.773 | 1,452.779 | 1,482.739 | 1,776.548 | 1,972.482 | 1,994.427 | 1,951.166 | 1,914.922 | 1,920.379 | 1,895.065 | 1,886.077 | 1,874.245 | 1,996.727 | 1,831.459 | 1,836.981 | 1,692.952 | 1,655.575 | 1,703.83 | 1,585.354 | 1,714.319 | 1,719.335 | 548.582 | 554.873 | 526.33 | 499.131 | 474.985 | 431.693 | 436.432 | 351.771 | 439.472 | 415.099 | 387.142 | 142.314 | 38.17 | 33.875 | 25.591 | 25.315 | 23.873 | 10.712 | 10.712 | 10.712 | 10.757 | 10.614 | 2.286 | 2.434 | 2.575 | 3.911 | 4.113 | 4.333 | 7.487 | 5.6 | 5.6 | 5.6 | 4.94 | 4.841 | 4.841 | 4.841 | 3.261 | 4.597 | 4.098 | 4.118 | 7.316 | 9.261 | 9.598 | 8.551 | 6.914 | 6.614 | 6.214 | 6.214 | 19.41 | 19.016 | 19.356 | 19.545 | 9.264 | 7.454 | 10.096 | 9.634 | 7.315 | 9.398 | 8.873 | 8.073 | 15.043 | 15.67 | 9 | 9 | 11.25 |
| Total Liabilities
| 3,565.257 | 3,252.692 | 3,500.714 | 3,772.55 | 3,906.534 | 3,764.069 | 4,473.905 | 4,888.072 | 5,086.62 | 5,020.001 | 5,135.316 | 5,527.289 | 5,406.528 | 5,182.234 | 5,534.01 | 5,537.844 | 5,307.13 | 4,796.097 | 5,041.318 | 5,170.349 | 4,837.632 | 4,861.742 | 4,907.127 | 5,109.917 | 4,577.187 | 4,347.011 | 4,788.543 | 4,686.85 | 4,434.075 | 4,227.407 | 2,516.494 | 2,647.288 | 2,436.426 | 2,368.321 | 2,443.777 | 2,250.743 | 2,561.127 | 2,430.642 | 2,251.792 | 2,084.718 | 2,185.612 | 1,728.427 | 1,586.972 | 1,433.555 | 1,519.571 | 1,154.828 | 1,168.919 | 1,154.746 | 1,164.537 | 915.387 | 1,153.57 | 1,016.194 | 913.473 | 765.062 | 900.484 | 919.946 | 736.898 | 604.424 | 730.382 | 736.656 | 588.182 | 495.062 | 629.189 | 556.169 | 579.571 | 541.341 | 565.377 | 792.804 | 731.114 | 577.022 | 865.253 | 830.18 | 755.252 | 693.791 | 787.496 | 881.771 | 689.195 | 552.795 | 480.769 | 570.328 | 446.538 | 501.783 | 447.546 | 468.253 | 297.612 | 349.578 | 389.895 | 388.693 | 267.468 | 376.913 | 507.762 | 583.152 | 396.731 | 429.141 | 599.758 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 392.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.589 | 41.415 | 36.977 | 0 | 16.999 | 28.937 | 3.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.914 | 2.232 | 2.284 | 0 | 2.299 | 2.234 | 2.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 672.226 | 672.226 | 675.255 | 676.224 | 676.224 | 676.224 | 676.224 | 678.873 | 678.873 | 678.873 | 678.293 | 679.634 | 679.634 | 679.634 | 679.634 | 677.969 | 677.969 | 677.969 | 671.248 | 671.248 | 671.248 | 671.248 | 671.248 | 671.248 | 671.248 | 671.248 | 671.714 | 671.714 | 671.714 | 673.416 | 673.416 | 673.416 | 673.416 | 673.416 | 674.032 | 674.032 | 674.032 | 674.032 | 674.032 | 672.367 | 672.367 | 672.367 | 672.367 | 672.443 | 672.443 | 672.443 | 672.443 | 672.526 | 448.35 | 448.35 | 448.35 | 448.361 | 423.011 | 423.011 | 423.011 | 423.011 | 423.032 | 423.032 | 423.032 | 423.032 | 325.547 | 325.547 | 325.547 | 325.547 | 217.031 | 217.031 | 216.671 | 216.671 | 175.259 | 175.259 | 175.259 | 175.259 | 175.259 | 175.259 | 175.259 | 167.552 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 | 270 |
| Retained Earnings
| 4,938.486 | 4,721.351 | 5,717.147 | 5,812.613 | 5,985.43 | 5,729.223 | 5,621.391 | 5,528.257 | 5,599.431 | 5,368.986 | 5,209.02 | 5,053.478 | 5,291.509 | 5,092.143 | 4,863.168 | 4,728.558 | 4,747.528 | 4,578.305 | 4,460.22 | 4,331.531 | 4,435.155 | 4,315.915 | 4,299.253 | 4,202.76 | 4,159.952 | 3,795.198 | 3,708.614 | 3,571.641 | 3,526.405 | 3,375.726 | 3,303.116 | 3,217.202 | 3,176.581 | 3,068.302 | 3,285.713 | 3,891.929 | 3,647.006 | 3,519.577 | 2,100.055 | 1,950.415 | 1,909.578 | 1,719.76 | 1,643.432 | 1,535.356 | 1,468.395 | 1,304.77 | 1,259.211 | 1,126.252 | 1,298.472 | 1,174.395 | 1,095.312 | 1,158.443 | 887.315 | 798.043 | 759.686 | 686.881 | 645.588 | 585.424 | 550.993 | 501.121 | 599.833 | 553.274 | 525.593 | 480.2 | 415.707 | 378.727 | 342.377 | 300.49 | 246.824 | 220.747 | 180.281 | 150.412 | 126.689 | 141.101 | 148.899 | 133.082 | 107.715 | 94.497 | 112.616 | 100.054 | 124.047 | 111.129 | 144.128 | 126.963 | 136.965 | 121.916 | 136.024 | 114.302 | 71.047 | 58.509 | 112.723 | 91.754 | 49.934 | 37.55 | 47.191 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,410.439 | 393.639 | -9.577 | 410.008 | 1,382.801 | 498.399 | 1,370.972 | 328.257 | 1,319.189 | 324.552 | 1,364.778 | 396.315 | 1,411.29 | 430.152 | 1,418.479 | 3.698 | -31.589 | -41.415 | -36.977 | 40.425 | -16.999 | -28.937 | -3.472 | 102.41 | 200.516 | 139.527 | 169.753 | 95.229 | 68.811 | 52.76 | 46.516 | 55.757 | 37.483 | 34.468 | 44.401 | 50.768 | 34.893 | 92.813 | 0.885 | 1.765 | -1.914 | -2.232 | -2.284 | 9.736 | -2.299 | -2.234 | -2.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,240.019 | 1,298.173 | -64.444 | 874.663 | -499.669 | 874.663 | 1,277.456 | 1,372.326 | -162.21 | 1,201.625 | -159.689 | 797.141 | 1,144.706 | 1,191.5 | -178.749 | 1,268.324 | 1,286.949 | 838.172 | 1,207.335 | 803.478 | -36.977 | 844.893 | 1,241.634 | 843.428 | 1,250.99 | 851.796 | 1,439.328 | 839.852 | 1,403.637 | 838.149 | 1,549.985 | 1,533.934 | 1,527.303 | 1,080.424 | 1,532.206 | 1,082.923 | 1,532.184 | 1,535.138 | 1,572.491 | 1,624.729 | 1,022.69 | 1,018.604 | 1,159.18 | 1,399.77 | 1,368.29 | 846.627 | 1,229.8 | 1,215.448 | 1,141.729 | 1,087.311 | 965.351 | 937.737 | 537.964 | 537.701 | 493.243 | 491.758 | 490.187 | 488.248 | 452.708 | 448.812 | 445.407 | 440.916 | 417.391 | 408.92 | 508.964 | 500.491 | 487.101 | 478.032 | 464.783 | 457.39 | 482.451 | 482.374 | 482.556 | 501.033 | 467.817 | 474.536 | 825.952 | 820.897 | 812.503 | 812.503 | 812.471 | 813.881 | 795.212 | 795.212 | 795.127 | 795.133 | 776.738 | 776.738 | 776.724 | 776.724 | 762.8 | 762.8 | 762.8 | 762.8 | 751.232 |
| Total Shareholders Equity
| 6,850.73 | 6,691.751 | 7,738.398 | 7,757.139 | 7,920.771 | 7,690.118 | 7,575.071 | 7,579.456 | 7,487.066 | 7,249.485 | 7,046.812 | 6,854.805 | 7,115.849 | 6,963.277 | 6,775.343 | 6,674.852 | 6,712.447 | 6,499.224 | 6,338.804 | 6,221.439 | 6,330.199 | 6,285.75 | 6,212.136 | 6,100.522 | 6,078.718 | 5,813.061 | 5,819.656 | 5,616.765 | 5,601.756 | 5,376.552 | 5,526.518 | 5,424.553 | 5,377.301 | 5,264.126 | 5,491.951 | 6,091.663 | 5,853.222 | 5,728.747 | 4,346.577 | 4,247.511 | 3,997.93 | 3,804.905 | 3,771.979 | 3,605.337 | 3,511.412 | 3,325.319 | 3,163.754 | 3,011.991 | 2,890.609 | 2,710.056 | 2,509.014 | 2,544.542 | 1,848.29 | 1,758.755 | 1,675.94 | 1,601.65 | 1,558.807 | 1,496.704 | 1,426.732 | 1,372.966 | 1,370.787 | 1,319.738 | 1,268.531 | 1,214.667 | 1,141.702 | 1,096.249 | 1,046.149 | 995.193 | 886.866 | 853.397 | 837.992 | 808.045 | 784.504 | 798.685 | 791.976 | 775.169 | 1,203.668 | 1,185.394 | 1,195.119 | 1,182.557 | 1,206.518 | 1,195.01 | 1,209.34 | 1,192.175 | 1,202.092 | 1,187.049 | 1,182.762 | 1,161.04 | 1,117.771 | 1,105.233 | 1,145.523 | 1,124.554 | 1,082.734 | 1,070.35 | 1,068.423 |
| Total Equity
| 6,850.73 | 6,691.751 | 7,738.398 | 7,757.139 | 7,920.771 | 7,690.118 | 7,575.071 | 7,579.456 | 7,487.066 | 7,249.485 | 7,046.812 | 6,854.805 | 7,115.849 | 6,963.277 | 6,775.343 | 6,674.852 | 6,712.447 | 6,499.224 | 6,338.804 | 6,221.439 | 6,330.199 | 6,285.75 | 6,212.136 | 6,100.522 | 6,078.718 | 5,813.061 | 5,819.656 | 5,616.765 | 5,601.756 | 5,376.552 | 5,526.518 | 5,424.553 | 5,377.301 | 5,264.126 | 5,491.951 | 6,091.663 | 5,853.222 | 5,728.747 | 4,346.577 | 4,247.511 | 3,997.93 | 3,805.206 | 3,776.217 | 3,636.063 | 3,552.103 | 3,365.391 | 3,190.655 | 3,031.987 | 2,910.938 | 2,731.484 | 2,527.401 | 2,559.866 | 1,868.844 | 1,781.721 | 1,695.252 | 1,619.314 | 1,579.462 | 1,517.921 | 1,468.656 | 1,411.584 | 1,411.806 | 1,368.59 | 1,308.615 | 1,256.789 | 1,184.871 | 1,144.508 | 1,099.163 | 1,089.68 | 928.975 | 903.476 | 885.103 | 849.432 | 833.362 | 855.761 | 841.191 | 827.019 | 1,253.494 | 1,251.79 | 1,256.395 | 1,242.324 | 1,267.817 | 1,248.882 | 1,286.223 | 1,266.386 | 1,252.836 | 1,238.94 | 1,236.519 | 1,210.227 | 1,158.14 | 1,145.03 | 1,178.904 | 1,144.97 | 1,086.845 | 1,074.524 | 1,071.854 |
| Total Liabilities & Shareholders Equity
| 10,415.988 | 9,944.443 | 11,239.111 | 11,957.22 | 11,827.305 | 11,894.976 | 12,048.976 | 12,467.528 | 12,573.685 | 12,269.486 | 12,182.128 | 12,382.095 | 12,522.377 | 12,145.512 | 12,309.353 | 12,212.695 | 12,019.577 | 11,295.321 | 11,380.122 | 11,391.788 | 11,167.831 | 11,147.493 | 11,119.263 | 11,210.439 | 10,655.905 | 10,160.072 | 10,608.199 | 10,303.615 | 10,035.831 | 9,603.959 | 8,043.012 | 8,071.841 | 7,813.727 | 7,632.447 | 7,935.727 | 8,342.405 | 8,414.349 | 8,159.39 | 6,598.369 | 6,332.23 | 6,183.542 | 5,533.634 | 5,363.19 | 5,069.618 | 5,071.674 | 4,520.219 | 4,359.574 | 4,186.733 | 4,075.475 | 3,646.871 | 3,680.972 | 3,576.059 | 2,782.317 | 2,546.783 | 2,595.737 | 2,539.26 | 2,316.359 | 2,122.344 | 2,199.038 | 2,148.24 | 1,999.987 | 1,863.652 | 1,937.804 | 1,812.958 | 1,764.442 | 1,685.849 | 1,664.54 | 1,882.485 | 1,660.09 | 1,480.498 | 1,750.356 | 1,679.613 | 1,588.613 | 1,549.551 | 1,628.687 | 1,708.79 | 1,942.689 | 1,804.585 | 1,737.164 | 1,812.652 | 1,714.355 | 1,750.665 | 1,733.769 | 1,734.64 | 1,550.448 | 1,588.519 | 1,626.414 | 1,598.92 | 1,425.608 | 1,521.943 | 1,686.666 | 1,728.123 | 1,483.576 | 1,503.665 | 1,671.612 |