Guangdong Mingzhu Group Co.,Ltd
SSE:600382.SS
4.86 (CNY) • At close May 12, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 429.097 | 506.187 | 281.847 | 414.84 | 215.114 | 319.203 | 156.229 | 490.094 | 287.187 | 226.062 | 70.817 | 54.452 | 475.678 | 485.85 | 88.715 | 177.347 | 68.42 | 78.337 | 53.999 | 221.671 | 214.723 | 101.519 | 264.67 | 15.421 | 37.946 | 39.282 | 13.764 | 166.195 | 251.522 | 132.063 | 171.459 | 543.209 | 418.359 | 142.64 | 153.91 | 78.595 | 22.987 | 38.053 | 8.316 | 19.657 | 272.5 | 297.747 | 426.74 | 824.096 | 13.452 | 12.55 | 22.321 | 61.703 | 101.829 | 106.532 | 38.815 | 53.48 | 237.852 | 352.443 | 110.296 | 591.914 | 504.001 | 343.181 | 94.677 | 72.921 | 80.286 | 64.42 | 40.322 | 102.772 | 254.344 | 137.21 | 74.693 | 145.387 | 88.874 | 87.267 | 42.959 | 39.752 | 42.402 | 53.318 | 345.299 | 518.367 | 573.926 | 564.283 | 616.278 | 611.659 | 611.536 | 612.582 | 552.311 | 565.382 | 542.808 | 613.858 | 500.636 | 511.555 | 598.121 | 579.758 | 461.692 | 454.862 | 478.008 | 499.027 | 481.785 | 108.041 |
| Short Term Investments
| 39.394 | 36.303 | 79.152 | 52.221 | 89.48 | 146.927 | 103.102 | -302.323 | -534.727 | -535.482 | -761.522 | 963.509 | 963.509 | 418.597 | 1,666.082 | 1,666.082 | -64.613 | -65.43 | -56.474 | -57.194 | -57.915 | -58.635 | -41.794 | -42.333 | -42.873 | -43.413 | -56.662 | -70.316 | -71.064 | -71.918 | -88.632 | -76.685 | -77.95 | -78.809 | -63.459 | -64.189 | -65.122 | -85.253 | -91.805 | -90.509 | -89.657 | -89.331 | -87.781 | -86.628 | -82.77 | -87.602 | -87.663 | -88.193 | -88.954 | -104.216 | -148.478 | -112.264 | 509.014 | 509.013 | 799.014 | 331.77 | 0 | 0 | 331.77 | 5 | 331.77 | 332.485 | 333.77 | 333.77 | 336.408 | 336.468 | 288.77 | 288.77 | 288.77 | 288.77 | 299.02 | 300.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 468.491 | 542.49 | 360.999 | 467.06 | 304.594 | 466.13 | 259.332 | 490.094 | 287.187 | 226.062 | 70.817 | 54.452 | 475.678 | 485.85 | 88.715 | 177.347 | 68.42 | 78.337 | 53.999 | 221.671 | 214.723 | 101.519 | 264.67 | 15.421 | 37.946 | 39.282 | 13.764 | 166.195 | 251.522 | 132.063 | 171.459 | 543.209 | 418.359 | 142.64 | 153.91 | 78.595 | 22.987 | 38.053 | 8.316 | 19.657 | 272.5 | 297.747 | 426.74 | 824.096 | 13.452 | 12.55 | 22.321 | 61.703 | 101.829 | 106.532 | 38.815 | 53.48 | 237.852 | 352.443 | 110.296 | 591.914 | 504.001 | 343.181 | 94.677 | 77.921 | 80.286 | 64.42 | 40.322 | 102.772 | 254.344 | 137.21 | 74.693 | 145.387 | 88.874 | 87.267 | 42.959 | 39.752 | 42.402 | 53.318 | 345.299 | 518.367 | 573.926 | 564.283 | 616.278 | 611.659 | 611.536 | 612.582 | 552.311 | 565.382 | 542.808 | 613.858 | 500.636 | 511.555 | 598.121 | 579.758 | 461.692 | 454.862 | 478.008 | 499.027 | 481.785 | 108.041 |
| Net Receivables
| 102.965 | 99.552 | 36.597 | 68.267 | 114.215 | 153.512 | 159.552 | 163.784 | 175.979 | 132.472 | 45.075 | 16.718 | 21.152 | 43.896 | 1,166.945 | 52.388 | 0 | 0 | 55.833 | 65.548 | 77.1 | 126.032 | 69.969 | 78.765 | 70.159 | 114.943 | 61.807 | 199.905 | 61.029 | 58.096 | 37.202 | 48.114 | 60.757 | 69.915 | 46.408 | 84.704 | 108.552 | 90.924 | 20.466 | 23.942 | 42.763 | 52.475 | 44.862 | 50.078 | 1.537 | 2.301 | 2.633 | 75.308 | 12.078 | 31.883 | 65.14 | 116.956 | 71.97 | 48.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 629.245 | 633.834 | 635.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219.388 | 0 | 0 | 251.211 | 0 | 51.698 | 59.488 | 112.727 | 75.203 | 59.882 | 94.169 | 0 | 0 | 2.512 | 0 | 0 | 0.819 |
| Inventory
| 75.915 | 61.472 | 71.113 | 64.641 | 72.019 | 73.596 | 82.615 | 88.775 | 83.09 | 73.724 | 73.97 | 64.251 | 67.939 | 69.777 | 3,424.044 | 3,416.947 | 3,942.206 | 2,894.944 | 9.821 | 9.821 | 9.821 | 9.821 | 9.821 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 1,343.306 | 1,174.789 | 8.354 | 8.354 | 8.312 | 8.271 | 8.271 | 8.271 | 7.743 | 7.701 | 7.701 | 7.701 | 7.701 | 7.701 | 7.584 | 7.572 | 9.537 | 9.537 | 9.743 | 6.786 | 5.286 | 5.286 | 61.662 | 28.276 | 20.989 | 18.994 | 18.419 | 16.543 | 408.256 | 431.492 | 458.82 | 485.369 | 461.301 | 486.899 | 147.274 | 65.539 | 96.944 | 93.603 | 103.677 | 128.143 | 108.509 | 173.79 | 156.441 | 166.138 | 127.969 | 167.598 | 144.073 | 146.022 | 153.36 | 146.324 | 127.761 | 133.738 | 155.97 | 161.312 | 91.852 | 93.93 | 197.283 | 197.338 | 171.46 | 154.875 | 157.832 | 133.446 | 123.071 | 127.246 | 109.609 | 82.8 |
| Other Current Assets
| 1,304.025 | 1,301.027 | 1,588.381 | 1,603.302 | 1,843.804 | 1,838.534 | 1,919.882 | 1,937.399 | 1,922.942 | 1,910.901 | 2,033.159 | 219.202 | 2,036.856 | 2,359.384 | 1,668.703 | 2,857.864 | 2,335.578 | 2,143.455 | 4,445.144 | 4,278.267 | 3,933.989 | 3,604.069 | 5,510.679 | 5,477.919 | 5,170.025 | 3,290.723 | 3,522.299 | 4,348.122 | 4,331.357 | 4,423.62 | 3,875.205 | 3,609.619 | 3,055.499 | 3,253.908 | 1,878.001 | 1,575.07 | 1,478.788 | 1,361.743 | 1,329.713 | 983.925 | 850.721 | 614.651 | 386.987 | 276.853 | 56.73 | 10.726 | 68.581 | 112.202 | 155.9 | 194.404 | 292.69 | 368.348 | 219.008 | 143.023 | 190.857 | 169.602 | 175.46 | 340.476 | 369.476 | 376.616 | 404.685 | 387.775 | 444.747 | 423.659 | 570.14 | 576.939 | 598.214 | 534.556 | 655.752 | 618.475 | 626.282 | 625.356 | 589.455 | 540.003 | 503.649 | 372.737 | 357.957 | 358.38 | 319.264 | 68.294 | 245.117 | 204.797 | 240.465 | 198.795 | 91.447 | 85.987 | 72.711 | 46.175 | 51.017 | 49.518 | 314.219 | 118.051 | 95.06 | 79.477 | 71.82 | 59.084 |
| Total Current Assets
| 1,951.398 | 2,004.541 | 2,057.091 | 2,203.27 | 2,334.632 | 2,531.771 | 2,421.381 | 2,680.052 | 2,469.198 | 2,343.16 | 2,223.021 | 2,181.475 | 2,601.625 | 2,958.908 | 6,348.406 | 6,504.545 | 6,464.478 | 6,497.097 | 4,564.796 | 4,575.307 | 4,235.634 | 3,841.441 | 5,855.139 | 5,580.514 | 5,286.54 | 3,453.358 | 3,606.28 | 4,594.546 | 4,652.318 | 4,622.189 | 5,427.172 | 5,375.732 | 3,542.969 | 3,474.816 | 2,086.631 | 1,746.64 | 1,618.598 | 1,498.991 | 1,366.238 | 1,035.225 | 1,173.685 | 972.574 | 866.29 | 1,158.728 | 77.767 | 32.697 | 103.071 | 256.138 | 279.382 | 337.898 | 401.932 | 544.07 | 590.491 | 571.917 | 322.142 | 780.51 | 697.881 | 700.2 | 872.41 | 886.029 | 943.791 | 937.564 | 946.37 | 1,013.33 | 971.757 | 779.689 | 769.851 | 773.546 | 848.304 | 833.885 | 777.75 | 838.897 | 788.297 | 759.46 | 976.916 | 1,058.702 | 1,075.957 | 1,068.684 | 1,088.902 | 1,045.666 | 984.414 | 951.118 | 948.746 | 925.489 | 777.805 | 853.263 | 883.358 | 830.271 | 880.479 | 830.598 | 933.743 | 706.359 | 698.652 | 705.751 | 663.214 | 250.744 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 299.947 | 258.807 | 189.169 | 176.877 | 169.446 | 172.575 | 155.677 | 125.133 | 124.629 | 128.561 | 119.641 | 122.729 | 116.262 | 120.212 | 41.289 | 41.917 | 26.446 | 27.095 | 37.562 | 38.12 | 39.072 | 40.094 | 58.816 | 60.216 | 61.64 | 62.867 | 51.486 | 52.32 | 52.86 | 53.967 | 55.652 | 56.271 | 56.823 | 57.863 | 58.211 | 57.675 | 57.355 | 40.195 | 36.824 | 37.259 | 36.155 | 35.938 | 36.618 | 37.138 | 48.392 | 45.344 | 46.936 | 46.606 | 47.57 | 48.497 | 49.48 | 43.826 | 65.958 | 70.74 | 63.761 | 64.147 | 64.53 | 65.372 | 133.321 | 126.633 | 98.182 | 111.801 | 113.161 | 114.561 | 158.619 | 159.473 | 168.022 | 172.4 | 175.615 | 177.491 | 240.083 | 243.416 | 234.189 | 298.624 | 302.265 | 306.357 | 306.94 | 313.781 | 314.426 | 314.434 | 315.884 | 316.793 | 308.847 | 278.02 | 229.829 | 221.147 | 197.323 | 178.396 | 174.996 | 173.011 | 155.209 | 342.966 | 312.245 | 309.668 | 98.648 | 97.695 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.819 | 71.819 | 71.819 | 71.819 | 71.819 | 71.819 | 71.819 | 71.819 | 79.565 | 79.565 | 79.565 | 79.565 | 84.968 | 84.968 | 84.968 | 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
| 110.318 | 118.672 | 129.734 | 137.222 | 143.429 | 148.963 | 154.961 | 51.179 | 53.781 | 56.66 | 61.555 | 66.449 | 62.503 | 65.243 | 11.092 | 11.22 | 11.344 | 11.473 | 11.601 | 11.729 | 11.857 | 11.985 | 12.114 | 9.923 | 10.024 | 10.141 | 10.257 | 10.373 | 10.489 | 10.606 | 10.73 | 10.847 | 10.955 | 11.071 | 11.187 | 11.303 | 11.42 | 11.536 | 11.652 | 11.768 | 11.885 | 12.001 | 12.109 | 12.225 | 30.283 | 30.394 | 30.505 | 30.616 | 30.727 | 30.838 | 30.396 | 30.58 | 38.128 | 38.398 | 42.688 | 42.104 | 42.43 | 42.756 | 72.597 | 72.866 | 68.771 | 69.193 | 69.625 | 70.029 | 73.033 | 73.481 | 74.258 | 74.695 | 75.129 | 75.56 | 74.222 | 74.328 | 77.248 | 77.707 | 78.147 | 78.707 | 79.258 | 79.724 | 80.193 | 80.66 | 77.414 | 77.862 | 73.203 | 73.629 | 43.187 | 43.358 | 21.622 | 21.768 | 21.902 | 22.029 | 22.211 | 22.34 | 22.455 | 22.594 | 21.644 | 19.893 |
| Goodwill and Intangible Assets
| 110.318 | 118.672 | 129.734 | 137.222 | 143.429 | 148.963 | 154.961 | 51.179 | 53.781 | 56.66 | 61.555 | 66.449 | 62.503 | 65.243 | 11.092 | 11.22 | 11.344 | 11.473 | 11.601 | 11.729 | 11.857 | 11.985 | 12.114 | 9.923 | 10.024 | 10.141 | 10.257 | 10.373 | 10.489 | 10.606 | 10.73 | 10.847 | 10.955 | 11.071 | 11.187 | 11.303 | 11.42 | 11.536 | 11.652 | 11.768 | 11.885 | 12.001 | 12.109 | 12.225 | 30.283 | 30.394 | 30.505 | 30.616 | 30.727 | 30.838 | 30.396 | 30.58 | 38.128 | 38.398 | 42.688 | 42.104 | 42.43 | 42.756 | 144.416 | 144.685 | 140.59 | 141.012 | 141.445 | 141.848 | 144.852 | 145.3 | 153.823 | 154.259 | 154.694 | 155.125 | 159.19 | 159.296 | 162.215 | 77.707 | 78.147 | 78.707 | 79.258 | 79.724 | 80.193 | 80.66 | 77.414 | 77.862 | 73.203 | 73.629 | 43.187 | 43.358 | 21.622 | 21.768 | 21.902 | 22.029 | 22.211 | 22.34 | 22.455 | 22.594 | 21.644 | 19.893 |
| Long Term Investments
| 580.897 | 583.988 | 696.457 | 584.954 | 547.694 | 490.248 | 769.299 | 1,174.724 | 1,407.128 | 1,407.883 | 1,730.031 | 0 | 0 | 1,946.137 | 1,350.276 | 1,350.917 | 1,368.265 | 1,225.502 | 1,276.574 | 1,277.295 | 1,278.015 | 1,278.735 | 1,012.271 | 1,012.811 | 1,013.351 | 1,013.891 | 1,027.14 | 974.794 | 975.542 | 1,026.395 | 993.109 | 981.163 | 982.427 | 803.287 | 787.937 | 788.666 | 789.599 | 809.73 | 808.783 | 801.486 | 799.135 | 798.809 | 797.259 | 796.106 | 792.247 | 797.079 | 807.631 | 807.783 | 797.924 | 809.698 | 776.713 | 740.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 326.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 221.468 | 221.414 | 222.228 | 222.392 | 225.908 | 226.171 | 231.845 | 231.76 | 238.876 | 235.292 | 253.542 | 255.407 | 297.68 | 297.667 | 70.389 | 77.883 | 66.713 | 46.183 | 24.892 | 24.892 | 27.233 | 27.233 | 5.203 | 5.203 | 5.373 | 5.492 | 5.149 | 5.149 | 5.106 | 5.106 | 6.289 | 6.289 | 6.269 | 6.269 | 6.308 | 6.308 | 6.768 | 6.768 | 6.006 | 6.006 | 6.627 | 6.627 | 6.337 | 6.337 | 6.294 | 6.294 | 6.048 | 6.048 | 6.143 | 6.143 | 5.724 | 5.724 | 7.214 | 7.224 | 6.583 | 6.583 | 6.664 | 6.664 | 18.658 | 18.658 | 19.285 | 21.12 | 19.543 | 19.543 | 20.24 | 20.962 | 14.683 | 14.954 | 15.199 | 9.179 | 2.945 | 3.822 | 2.538 | 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 Assets
| 97.719 | 95.355 | 3.141 | 130.803 | 150.749 | 208.994 | 404.628 | 60.764 | 0.514 | 0.591 | 0.674 | 1,726.535 | 1,946.129 | 0.898 | 0 | 0 | 280 | 291 | 2,235.66 | 2,214.21 | 2,464.05 | 2,589.06 | 592.36 | 524.36 | 734.36 | 2,408.571 | 2,132 | 1,224.2 | 1,050.5 | 959.5 | 1,281.5 | 1,320.3 | 1,806.3 | 1,439.368 | 568 | 761.35 | 761.85 | 852.65 | 928.65 | 1,034.65 | 886.85 | 879 | 917 | 789 | 982 | 986 | 750 | 589 | 490 | 452 | 325 | 185 | 784.265 | 781.192 | 891.299 | 424.949 | 425.843 | 426.599 | 431.067 | 113.247 | 470.307 | 455.149 | 452.967 | 448.686 | 452.279 | 453.293 | 404.184 | 404.328 | 405.537 | 406.425 | 354.692 | 356.649 | 356.315 | 384.603 | 150.595 | 154.781 | 157.671 | 160.497 | 159.022 | 161.848 | 164.674 | 166.5 | 135.547 | 138.467 | 64.95 | 18.95 | 21.008 | 21.008 | 20.933 | 20.933 | 21.619 | 21.619 | 8.758 | 8.758 | 66.771 | 42.123 |
| Total Non-Current Assets
| 1,310.348 | 1,278.235 | 1,240.729 | 1,252.248 | 1,237.227 | 1,246.951 | 1,716.41 | 1,643.56 | 1,824.928 | 1,828.986 | 2,165.442 | 2,171.12 | 2,422.573 | 2,430.157 | 1,473.046 | 1,481.936 | 1,752.768 | 1,601.253 | 3,586.289 | 3,566.245 | 3,820.227 | 3,947.108 | 1,680.764 | 1,612.514 | 1,824.748 | 3,500.96 | 3,226.032 | 2,266.836 | 2,094.497 | 2,055.574 | 2,347.281 | 2,374.871 | 2,862.774 | 2,317.858 | 1,431.643 | 1,625.303 | 1,626.993 | 1,720.88 | 1,791.915 | 1,891.17 | 1,740.652 | 1,732.375 | 1,769.322 | 1,640.806 | 1,859.216 | 1,865.111 | 1,641.121 | 1,480.054 | 1,372.364 | 1,347.176 | 1,187.314 | 1,006.082 | 895.566 | 897.554 | 1,004.331 | 537.783 | 539.467 | 541.39 | 727.463 | 729.993 | 728.363 | 729.082 | 727.116 | 724.638 | 775.99 | 779.029 | 740.712 | 745.941 | 751.045 | 748.22 | 756.911 | 763.182 | 755.257 | 760.934 | 531.007 | 539.845 | 543.868 | 554.002 | 553.642 | 556.942 | 557.972 | 561.155 | 517.597 | 490.116 | 337.966 | 283.455 | 239.952 | 221.173 | 217.831 | 215.973 | 199.039 | 386.924 | 343.458 | 341.02 | 187.064 | 159.71 |
| Total Assets
| 3,261.746 | 3,282.775 | 3,297.82 | 3,455.518 | 3,571.859 | 3,778.722 | 4,137.791 | 4,323.612 | 4,294.127 | 4,172.146 | 4,388.463 | 4,352.595 | 5,024.198 | 5,389.065 | 7,821.453 | 7,986.481 | 8,217.246 | 8,098.35 | 8,151.085 | 8,141.552 | 8,055.861 | 7,788.549 | 7,535.903 | 7,193.027 | 7,111.288 | 6,954.318 | 6,832.312 | 6,861.382 | 6,746.814 | 6,677.762 | 7,774.452 | 7,750.602 | 6,405.743 | 5,792.674 | 3,518.275 | 3,371.943 | 3,245.59 | 3,219.87 | 3,158.152 | 2,926.394 | 2,914.337 | 2,704.95 | 2,635.612 | 2,799.534 | 1,936.983 | 1,897.808 | 1,744.192 | 1,736.192 | 1,651.746 | 1,685.074 | 1,589.246 | 1,550.152 | 1,486.057 | 1,469.472 | 1,326.473 | 1,318.293 | 1,237.347 | 1,241.59 | 1,599.873 | 1,616.022 | 1,672.155 | 1,666.645 | 1,673.486 | 1,737.969 | 1,747.747 | 1,558.718 | 1,510.563 | 1,519.487 | 1,599.349 | 1,582.105 | 1,534.661 | 1,602.08 | 1,543.555 | 1,520.394 | 1,507.924 | 1,598.547 | 1,619.825 | 1,622.686 | 1,642.543 | 1,602.607 | 1,542.386 | 1,512.273 | 1,466.344 | 1,415.605 | 1,115.772 | 1,136.718 | 1,123.31 | 1,051.444 | 1,098.31 | 1,046.57 | 1,132.783 | 1,093.284 | 1,042.109 | 1,046.771 | 850.278 | 410.454 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 75.502 | 75.997 | 28.089 | 31.687 | 32.146 | 42.045 | 65.412 | 42.58 | 41.161 | 57.99 | 52.594 | 56.813 | 50.933 | 134.037 | 24.087 | 28.778 | 26.664 | 121.078 | 14.157 | 13.708 | 13.804 | 15.49 | 18.754 | 18.141 | 19.393 | 18.874 | 15.898 | 12.951 | 11.174 | 18.132 | 13.924 | 12.611 | 16.955 | 13.739 | 14.687 | 18.718 | 26.603 | 21.044 | 9.332 | 9.302 | 9.28 | 9.238 | 9.168 | 9.065 | 9.065 | 9.065 | 9.082 | 9.083 | 9.256 | 9.346 | 24.311 | 16.018 | 14.812 | 13.999 | 15.529 | 16.026 | 19.538 | 14.212 | 103.539 | 90.767 | 119.581 | 130.792 | 154.516 | 161.584 | 154.596 | 152.44 | 132.993 | 140.005 | 159.099 | 169.46 | 105.704 | 183.866 | 107.426 | 105.296 | 82.898 | 70.924 | 64.793 | 72.559 | 82.484 | 105.974 | 74.412 | 69.93 | 51.899 | 41.139 | 23.995 | 54.212 | 53.374 | 29.531 | 45.233 | 32.42 | 72.188 | 67.534 | 67.997 | 63.198 | 45.835 | 21.02 |
| Short Term Debt
| 134.269 | 118.158 | 81.139 | 373.037 | 183.738 | 357.499 | 157.616 | 243.385 | 334.376 | 173.789 | 258.27 | 297.846 | 231.49 | 279.988 | 170.22 | 242.311 | 598.2 | 655.387 | 735.613 | 513.659 | 760.687 | 380.54 | 543.75 | 508.55 | 391.44 | 377.583 | 384.522 | 354.738 | 317.276 | 357.711 | 1,457.403 | 503 | 503 | 450 | 340 | 273 | 226 | 226 | 200 | 0 | 0 | 0 | 0 | 0 | 173.79 | 143.8 | 100 | 100 | 100 | 130 | 130 | 100 | 116.2 | 100 | 40 | 58.839 | 58.839 | 58.839 | 292.209 | 372.044 | 524.723 | 474.604 | 567.5 | 594.513 | 516.533 | 357.6 | 180 | 189.7 | 233.84 | 234.34 | 216 | 97 | 77 | 189 | 127.47 | 303.42 | 468.25 | 459.45 | 549.29 | 480.29 | 500.85 | 500.85 | 445.45 | 463.35 | 450.6 | 453.35 | 443.35 | 397.45 | 417.6 | 387.64 | 452.64 | 434.74 | 381.14 | 381.14 | 232.037 | 76.577 |
| Tax Payables
| 28.755 | 25.923 | 6.473 | 12.189 | 25.235 | 40.704 | 34.706 | 15.439 | 36.769 | 39.083 | 35.469 | 41.89 | 42.002 | 17.248 | 92.328 | 100.908 | 201.793 | 222.187 | 155.959 | 188.086 | 188.263 | 147.497 | 172.156 | 185.334 | 167.594 | 134.493 | 95.539 | 191.726 | 155.415 | 125.412 | 81.628 | 75.127 | 47.062 | 32.151 | 20.974 | 30.162 | 28.564 | 26.696 | 13.954 | 8.265 | 91.67 | 88.696 | 84.9 | 266.548 | 4.93 | 3.555 | 2.26 | 2.494 | 6.754 | 5.923 | 2.799 | -0.481 | -3.739 | 0.126 | -2.822 | -3.336 | 16.661 | 21 | 1.417 | -1.998 | 4.295 | -5.316 | -8.5 | -7.778 | 23.968 | 28.981 | 38.473 | 27.646 | 39.579 | 29.047 | 14.756 | 18.419 | 42.2 | 45.224 | 37.989 | 34.606 | 46.236 | 51.924 | 28.459 | 21.289 | 23.844 | 26.517 | 19.638 | 16.328 | 11.529 | 11.336 | 7.328 | 6.432 | 5.677 | 8.191 | 4.509 | 11.245 | 12.105 | 12.91 | 6.928 | 14.146 |
| Deferred Revenue
| 0 | 0 | 0 | 283.93 | 174.612 | 206.97 | 175.394 | 292.117 | 11.27 | 10.185 | 83.948 | 0 | 0 | 499.789 | 101.955 | 185.614 | 206.012 | 227.222 | 164.161 | 227.695 | 201.387 | 153.163 | 177.971 | 190.913 | 174.213 | 142.245 | 102.395 | 199.133 | 161.876 | 137.647 | 236.975 | 229.138 | 213.055 | 42.066 | 29.162 | 38.866 | 37.749 | 36.032 | 22.842 | 0 | 0 | 0 | 0 | 0 | 27.421 | 13.349 | 11.743 | 12.041 | 27.614 | 28.227 | 24.44 | 25.227 | 18.793 | 19.042 | 8.453 | 8.777 | 29.355 | 34.501 | 164.141 | 139.399 | 29.373 | 25.911 | 21.349 | 19.254 | 53.672 | 50.157 | 75.311 | 67.82 | 124.241 | 121.653 | 115.72 | 120.924 | 138.236 | 140.601 | 98.859 | 103.896 | 136.648 | 137.33 | 119.669 | 115.648 | 107.564 | 114.023 | 138.545 | 134.822 | 34.358 | 37.295 | 53.089 | 60.852 | 82.873 | 75.798 | 39.449 | 45.862 | 54.276 | 70.097 | 41.241 | 55.962 |
| Other Current Liabilities
| 199.443 | 217.286 | 194.548 | 271.479 | -20.401 | 160.827 | 40.717 | 358.663 | 28.952 | 73.949 | 34.811 | 90.76 | 322.766 | 279.489 | 272.531 | 350.145 | 6.38 | 627.751 | 3.419 | 182.673 | 5.79 | 128.133 | 6.115 | -185.034 | 6.928 | -134.193 | -94.996 | 7.706 | 6.76 | 12.535 | 156.269 | -74.204 | 166.916 | -31.227 | 29.945 | -29.862 | 9.485 | -26.397 | 16.366 | 9.166 | 20.423 | 10.531 | 10.059 | 9.616 | -4.631 | 10.094 | 9.783 | 9.847 | 21.16 | 22.794 | 23.445 | 37.58 | 46.961 | 19.753 | 35.07 | 14.577 | 13.976 | 22.487 | 247.273 | 230.912 | 97.284 | 141.537 | 83.541 | 106.311 | 160.426 | 129.655 | 180.395 | 186.089 | 224.073 | 229.998 | 281.794 | 388.063 | 397.499 | 256.03 | 241.43 | 252.967 | 274.127 | 277.055 | 359.248 | 376.75 | 333.153 | 309.169 | 365.13 | 319.257 | 63.021 | 60.765 | 70.752 | 79.736 | 99.472 | 94.005 | 66.497 | 48.757 | 60.354 | 73.342 | 46.809 | 111.466 |
| Total Current Liabilities
| 437.969 | 437.364 | 310.249 | 445.703 | 395.331 | 542.712 | 473.846 | 660.067 | 452.529 | 344.812 | 465.091 | 487.309 | 647.19 | 1,047.23 | 661.121 | 724.53 | 833.336 | 933.788 | 914.69 | 1,125.822 | 976.697 | 826.472 | 740.775 | 717.904 | 585.355 | 539.001 | 503.358 | 567.122 | 490.626 | 513.789 | 1,709.224 | 745.672 | 733.933 | 506.729 | 405.606 | 330.883 | 290.651 | 283.375 | 239.652 | 26.734 | 121.373 | 108.466 | 104.128 | 285.23 | 210.575 | 166.514 | 121.125 | 121.423 | 137.169 | 168.063 | 180.555 | 153.117 | 174.234 | 133.879 | 87.777 | 86.106 | 109.014 | 116.538 | 644.438 | 691.724 | 745.884 | 741.617 | 797.057 | 854.63 | 855.523 | 668.676 | 531.86 | 543.44 | 656.592 | 662.844 | 618.254 | 687.349 | 624.126 | 595.551 | 489.787 | 661.916 | 853.405 | 860.989 | 1,019.48 | 984.303 | 932.26 | 906.466 | 882.117 | 840.074 | 549.145 | 579.663 | 574.804 | 513.15 | 567.983 | 522.257 | 595.834 | 562.277 | 521.596 | 530.59 | 331.609 | 223.208 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0.75 | 0 | 0 | 0 | 0.473 | 0.828 | 2.563 | 1.486 | 16.424 | 83.647 | 86.142 | 90.933 | 101.186 | 85.85 | 78.1 | 180.4 | 170.7 | 208.828 | 243 | 135 | 270 | 270 | 405 | 405 | 540 | 540 | 573.75 | 650.798 | 702.433 | 702.433 | 727.222 | 617.5 | 537.5 | 207.5 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.2 | 23.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 30 | 30 | 30 | 30 | 4 | 8 | 12 | 16 | 20 | 28 | 28 | 103.6 | 128.6 | 128.6 | 138.6 | 193 | 208 | 222 | 226 | 341 | 262 | 112 | 112 | 23.944 | 23.944 | 23.944 | 23.944 | 23.948 | 24.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 11.95 | 13.627 | 13.278 | 13.15 | 0 | 0 | 0 | 0 | 0 | 33.444 | -85.614 | -85.614 | -85.614 | -70.812 | -63.752 | -135 | -270 | -270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 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
| 13.464 | 13.322 | 12.415 | 12.507 | 13.253 | 13.345 | 21.115 | 21.125 | 21.209 | 17.236 | 22.504 | 22.504 | 22.504 | 22.504 | 85.614 | 85.614 | 85.614 | 49.719 | 63.752 | 63.752 | 63.752 | 63.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -112.353 | 0 | 0 | 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
| 33.318 | 35.548 | 45.148 | 43.645 | 21.69 | 21.672 | 17.552 | 45.619 | 35.131 | 38.191 | 15.329 | 15.329 | 50.515 | 16.829 | 0 | 0 | 0 | -100.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,134.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 16.697 | 16.697 | 18.647 | 26.247 | 26.747 | 26.747 | 26.747 | 26.247 | 26.347 | 26.247 | 26.247 | 26.247 | 26.147 | 26.18 | 26.194 | 26.194 | 2.4 | 2.4 | 3.92 | 4.07 | 3.92 | 3.92 | 1.92 | 1.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 47.532 | 48.87 | 57.563 | 56.152 | 47.366 | 49.471 | 67.786 | 68.23 | 72.764 | 139.074 | 123.975 | 128.766 | 140.519 | 158.627 | 163.714 | 266.014 | 256.314 | 157.719 | 306.752 | 198.752 | 333.752 | 333.752 | 405 | 405 | 540 | 540 | 573.75 | 650.798 | 702.433 | 702.433 | 727.222 | 1,751.537 | 537.5 | 207.5 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.2 | 23.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 30 | 30 | 30.4 | 30.4 | 4.4 | 8.4 | 12.4 | 32.697 | 36.697 | 46.647 | 54.247 | 130.347 | 155.347 | 155.347 | 165.347 | 219.347 | 234.247 | 248.247 | 252.247 | 367.147 | 288.18 | 138.194 | 138.194 | 26.344 | 26.344 | 27.864 | 28.014 | 27.868 | 28.32 | 1.92 | 1.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities
| 485.501 | 486.233 | 367.812 | 501.855 | 442.697 | 592.183 | 541.632 | 728.297 | 525.293 | 483.886 | 589.067 | 616.075 | 787.709 | 1,205.857 | 824.835 | 990.544 | 1,089.65 | 1,091.507 | 1,221.442 | 1,324.574 | 1,310.45 | 1,160.224 | 1,145.775 | 1,122.904 | 1,125.355 | 1,079.001 | 1,077.108 | 1,217.92 | 1,193.058 | 1,216.221 | 2,436.446 | 2,497.209 | 1,271.433 | 714.229 | 455.606 | 330.883 | 290.651 | 283.375 | 239.652 | 26.734 | 121.373 | 108.466 | 104.128 | 285.23 | 233.775 | 189.714 | 121.125 | 121.423 | 137.169 | 168.063 | 180.555 | 153.117 | 174.234 | 163.879 | 117.777 | 116.106 | 139.014 | 146.938 | 674.838 | 696.124 | 754.284 | 754.017 | 829.753 | 891.327 | 902.169 | 722.923 | 662.207 | 698.786 | 811.938 | 828.191 | 837.6 | 921.596 | 872.372 | 847.797 | 856.934 | 950.096 | 991.599 | 999.183 | 1,045.824 | 1,010.647 | 960.124 | 934.48 | 909.985 | 868.394 | 551.065 | 581.583 | 574.804 | 513.15 | 567.983 | 522.257 | 595.834 | 562.277 | 521.596 | 530.59 | 331.609 | 223.208 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 275.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 694.408 | 694.408 | 694.408 | 769.206 | 769.206 | 769.206 | 769.206 | 788.934 | 788.934 | 788.934 | 788.934 | 788.934 | 788.934 | 788.934 | 788.934 | 788.934 | 788.934 | 788.934 | 788.934 | 606.872 | 606.872 | 606.872 | 606.872 | 606.872 | 466.825 | 466.825 | 466.825 | 466.825 | 466.825 | 466.825 | 466.825 | 466.825 | 466.825 | 466.825 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 341.747 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 170.873 | 110.873 |
| Retained Earnings
| 2,079.575 | 2,025.692 | 2,042.635 | 2,050.242 | 2,181.305 | 2,147.122 | 2,200.785 | 2,133.348 | 2,308.834 | 2,231.296 | 2,244.753 | 2,183.667 | 2,686.29 | 2,627.715 | 3,416.112 | 3,384.292 | 3,462.795 | 3,275.662 | 3,406.423 | 3,295.978 | 3,228.664 | 3,118.148 | 3,100.697 | 2,990.355 | 2,913.676 | 2,810.871 | 2,735.845 | 2,632.872 | 2,551.709 | 2,467.208 | 2,396.838 | 2,319.474 | 2,217.273 | 2,168.638 | 2,152.404 | 2,130.664 | 2,044.31 | 2,025.718 | 2,008.14 | 1,989.707 | 1,882.85 | 1,878.798 | 1,882.581 | 1,866.008 | 1,062.692 | 1,065.276 | 1,001.623 | 993.834 | 894.082 | 894.769 | 778.504 | 767.614 | 682.321 | 676.501 | 597.406 | 591.416 | 523.861 | 520.099 | 394.864 | 389.334 | 387.81 | 378.136 | 322.029 | 326.067 | 317.814 | 308.504 | 329.673 | 302.256 | 269.11 | 235.681 | 188.726 | 172.4 | 161.014 | 163.201 | 147.296 | 143.044 | 123.075 | 118.962 | 101.297 | 97.139 | 90.005 | 86.026 | 71.686 | 63.509 | 83.521 | 48.297 | 65.748 | 56.417 | 48.898 | 43.176 | 61.06 | 50.939 | 41.343 | 37.151 | 49.76 | 38.462 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 431.384 | 432.555 | -275.035 | 662.342 | 721.589 | 719.421 | 716.684 | 810.079 | 808.776 | 806.781 | 805.157 | 2,189.827 | 569.317 | 2,189.827 | 184.282 | 187.217 | 187.217 | 187.217 | 187.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -25.196 | 48.117 | 163.225 | -328.72 | -284.963 | -468.632 | 594.513 | 641.516 | -80.072 | -80.072 | -80.072 | -80.072 | -80.072 | -486.544 | -80.072 | 1,569.799 | 0 | 1,900.194 | 0 | 1,802.571 | 0 | 1,802.571 | 2,052.798 | 2,052.798 | 2,192.846 | 1,948.72 | 2,164.705 | 2,164.705 | 2,164.705 | 2,164.705 | 2,147.502 | 2,147.502 | 2,147.502 | 1,942.619 | 274.753 | 274.753 | 274.753 | 274.753 | 274.753 | 274.753 | 274.753 | 93.167 | 254.61 | 254.61 | 254.61 | 254.61 | 234.001 | 234.001 | 234.001 | 234.001 | 242.806 | 242.806 | 216.592 | 215.918 | 199.497 | 199.497 | 199.777 | 199.777 | 178.106 | 178.606 | 178.606 | 178.606 | 163.646 | 163.646 | 166.584 | 166.584 | 157.809 | 157.809 | 157.809 | 156.485 | 312.355 | 312.355 | 312.311 | 305.373 | 306.876 | 307.922 | 307.958 | 307.958 | 301.162 | 301.162 | 299.142 | 299.007 | 292.545 | 292.545 | 292.545 | 318.176 | 285.973 | 285.973 | 285.973 | 311.529 | 280.424 | 280.424 | 280.18 | 280.18 | 274.755 | 15.764 |
| Total Shareholders Equity
| 2,748.787 | 2,768.217 | 2,900.268 | 2,922.112 | 3,098.104 | 3,155.566 | 3,564.503 | 3,563.798 | 3,737.116 | 3,656.841 | 3,763.693 | 3,701.305 | 4,201.933 | 4,141.733 | 6,314.8 | 6,312.341 | 6,441.556 | 6,313.933 | 6,288.689 | 6,178.244 | 6,110.93 | 6,000.414 | 5,760.367 | 5,650.025 | 5,573.346 | 5,470.542 | 5,367.375 | 5,264.402 | 5,183.239 | 5,098.738 | 5,011.165 | 4,933.8 | 4,831.6 | 4,782.965 | 2,768.904 | 2,747.164 | 2,660.81 | 2,642.218 | 2,624.64 | 2,606.207 | 2,499.35 | 2,495.298 | 2,478.938 | 2,462.365 | 1,659.049 | 1,661.632 | 1,577.371 | 1,569.582 | 1,469.83 | 1,470.517 | 1,363.056 | 1,352.167 | 1,240.659 | 1,234.839 | 1,138.65 | 1,132.659 | 1,065.384 | 1,061.623 | 914.717 | 909.687 | 908.163 | 898.489 | 827.422 | 831.459 | 826.145 | 816.835 | 829.229 | 801.812 | 768.666 | 735.236 | 671.954 | 655.628 | 644.199 | 646.279 | 625.045 | 621.839 | 601.907 | 597.793 | 573.332 | 569.174 | 560.02 | 555.906 | 535.104 | 526.927 | 546.939 | 537.346 | 522.595 | 513.263 | 505.744 | 499.947 | 512.358 | 502.236 | 492.396 | 488.204 | 495.388 | 165.1 |
| Total Equity
| 2,776.245 | 2,796.542 | 2,930.008 | 2,953.663 | 3,129.162 | 3,186.539 | 3,596.158 | 3,595.315 | 3,768.834 | 3,688.26 | 3,799.396 | 3,736.52 | 4,236.488 | 4,183.209 | 6,996.618 | 6,995.937 | 7,127.596 | 7,006.842 | 6,929.643 | 6,816.978 | 6,745.411 | 6,628.325 | 6,390.128 | 6,070.124 | 5,985.933 | 5,875.317 | 5,755.204 | 5,643.462 | 5,553.756 | 5,461.541 | 5,338.007 | 5,253.394 | 5,134.31 | 5,078.446 | 3,062.669 | 3,041.06 | 2,954.939 | 2,936.495 | 2,918.5 | 2,899.66 | 2,792.964 | 2,596.484 | 2,531.484 | 2,514.304 | 1,703.208 | 1,708.094 | 1,623.067 | 1,614.769 | 1,514.577 | 1,517.011 | 1,408.691 | 1,397.036 | 1,311.823 | 1,305.593 | 1,208.696 | 1,202.187 | 1,098.333 | 1,094.652 | 925.034 | 919.898 | 917.871 | 912.629 | 843.732 | 846.642 | 845.578 | 835.795 | 848.356 | 820.701 | 787.411 | 753.914 | 697.06 | 680.484 | 671.182 | 672.597 | 650.989 | 648.451 | 628.226 | 623.503 | 596.719 | 591.961 | 582.262 | 577.793 | 556.358 | 547.211 | 564.707 | 555.135 | 548.506 | 538.294 | 530.327 | 524.313 | 536.949 | 531.007 | 520.513 | 516.181 | 518.669 | 187.246 |
| Total Liabilities & Shareholders Equity
| 3,261.746 | 3,282.775 | 3,297.82 | 3,455.518 | 3,571.859 | 3,778.722 | 4,137.791 | 4,323.612 | 4,294.127 | 4,172.146 | 4,388.463 | 4,352.595 | 5,024.198 | 5,389.065 | 7,821.453 | 7,986.481 | 8,217.246 | 8,098.35 | 8,151.085 | 8,141.552 | 8,055.861 | 7,788.549 | 7,535.903 | 7,193.027 | 7,111.288 | 6,954.318 | 6,832.312 | 6,861.382 | 6,746.814 | 6,677.762 | 7,774.452 | 7,750.602 | 6,405.743 | 5,792.674 | 3,518.275 | 3,371.943 | 3,245.59 | 3,219.87 | 3,158.152 | 2,926.394 | 2,914.337 | 2,704.95 | 2,635.612 | 2,799.534 | 1,936.983 | 1,897.808 | 1,744.192 | 1,736.192 | 1,651.746 | 1,685.074 | 1,589.246 | 1,550.152 | 1,486.057 | 1,469.472 | 1,326.473 | 1,318.293 | 1,237.347 | 1,241.59 | 1,599.873 | 1,616.022 | 1,672.155 | 1,666.645 | 1,673.486 | 1,737.969 | 1,747.747 | 1,558.718 | 1,510.563 | 1,519.487 | 1,599.349 | 1,582.105 | 1,534.661 | 1,602.08 | 1,543.555 | 1,520.394 | 1,507.924 | 1,598.547 | 1,619.825 | 1,622.686 | 1,642.543 | 1,602.607 | 1,542.386 | 1,512.273 | 1,466.344 | 1,415.605 | 1,115.772 | 1,136.718 | 1,123.31 | 1,051.444 | 1,098.31 | 1,046.57 | 1,132.783 | 1,093.284 | 1,042.109 | 1,046.771 | 850.278 | 410.454 |