Tangshan Sanyou Chemical Industries Co.,Ltd
SSE:600409.SS
5.09 (CNY) • At close April 29, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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 | 2002 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 3,473.92 | 3,236.137 | 2,994.679 | 2,675.668 | 3,287.415 | 3,771.801 | 4,749.75 | 4,258.694 | 4,839.956 | 5,753.666 | 4,446.507 | 4,235.692 | 3,038.705 | 3,071.411 | 2,741.414 | 3,148.595 | 2,802.496 | 3,178.366 | 3,554.077 | 4,078.496 | 2,989.825 | 3,099.764 | 3,594.299 | 4,590.179 | 3,121.894 | 3,002.29 | 2,614.152 | 2,344.438 | 2,336.258 | 2,324.206 | 3,065.299 | 1,892.764 | 1,977.021 | 1,384.589 | 1,587.005 | 1,330.953 | 1,759.863 | 1,577.854 | 1,586.189 | 1,619.7 | 1,647.261 | 1,793.602 | 1,802.774 | 1,555.233 | 1,404.471 | 1,319.123 | 1,251.324 | 1,915.302 | 1,178.221 | 1,198.715 | 1,639.849 | 2,336.943 | 1,116.042 | 1,265.214 | 1,636.662 | 1,034.746 | 615.876 | 608.929 | 788.039 | 938.787 | 1,228.58 | 374.749 | 607.282 | 708.478 | 1,055.107 | 1,625.504 | 2,008.721 | 1,508.956 | 585.621 | 677.428 | 961.621 | 1,004.819 | 971.078 | 1,033.487 | 557.282 | 575.179 | 532.271 | 407.893 | 371.738 | 362.787 | 487.048 | 247.567 | 259.938 | 334.938 | 418.15 | 438.061 | 651.61 | 124.218 |
| Short Term Investments
| 42.021 | -21.524 | 0 | 0 | 0 | -33.345 | -30.379 | 34.474 | 35.237 | -24.392 | 31.905 | 6.749 | -20.617 | -15.225 | -15.506 | -15.927 | -17.046 | -17.213 | -11.883 | -11.267 | -11.46 | -11.316 | -10.213 | -10.766 | -8.062 | -8.162 | -8.261 | -8.373 | -8.46 | -8.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.272 | -47.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.849 | 41.48 | 45.211 | 27.506 | 45.264 | 65.04 | 63.663 | 78.368 | 128.254 | 246.12 | 282.42 | 192.915 | 200.099 | 200.099 | 0.099 | 0.099 |
| Cash and Short Term Investments
| 3,473.92 | 3,236.137 | 2,994.679 | 2,675.668 | 3,287.415 | 3,771.801 | 4,749.75 | 4,258.694 | 4,839.956 | 5,753.666 | 4,446.507 | 4,235.692 | 3,038.705 | 3,071.411 | 2,741.414 | 3,148.595 | 2,802.496 | 3,178.366 | 3,554.077 | 4,078.496 | 2,989.825 | 3,099.764 | 3,594.299 | 4,590.179 | 3,121.894 | 3,002.29 | 2,614.152 | 2,344.438 | 2,336.258 | 2,324.206 | 3,065.299 | 1,892.764 | 1,977.021 | 1,384.589 | 1,587.005 | 1,330.953 | 1,759.863 | 1,577.854 | 1,586.189 | 1,619.7 | 1,647.261 | 1,793.602 | 1,802.774 | 1,555.233 | 1,404.471 | 1,319.123 | 1,251.324 | 1,915.302 | 1,178.221 | 1,198.715 | 1,639.849 | 2,336.943 | 1,116.042 | 1,265.214 | 1,636.662 | 1,034.746 | 615.876 | 608.929 | 788.039 | 938.787 | 1,228.58 | 374.749 | 607.282 | 708.478 | 1,055.107 | 1,625.504 | 2,008.721 | 1,508.956 | 585.621 | 677.428 | 961.621 | 1,004.819 | 1,010.927 | 1,074.967 | 602.493 | 602.685 | 577.534 | 472.932 | 435.401 | 441.155 | 615.302 | 493.687 | 542.358 | 527.852 | 618.249 | 638.16 | 651.709 | 124.317 |
| Net Receivables
| 1,797.131 | 2,488.847 | 3,179.204 | 3,122.724 | 2,873.565 | 3,399.579 | 3,726.314 | 3,601.562 | 3,566.221 | 2,974.285 | 3,132.299 | 3,113.918 | 3,460.625 | 4,105.946 | 3,295.515 | 3,090.206 | 2,827.459 | 2,481.798 | 1,828.946 | 2,170.239 | 2,334.959 | 2,577.247 | 2,669.158 | 2,676.658 | 2,604.127 | 2,968.889 | 3,062.239 | 2,611.752 | 2,653.07 | 2,518.421 | 2,322.243 | 2,182.075 | 1,803.894 | 1,950.943 | 1,778.633 | 1,771.224 | 1,879.868 | 2,151.06 | 2,072.817 | 1,984.673 | 1,748.651 | 0 | 0 | 1,797.425 | 0 | 1,936.101 | 964.644 | 18.064 | 0 | 0 | 0 | 0 | 40.953 | 0 | 1,415.196 | 1,458.314 | 741.511 | 0 | 0 | 766.745 | 0 | 736.836 | 0 | 0 | 0 | 1,082.158 | 0 | 0 | 0 | 704.646 | 0 | 0 | -39.849 | 498.306 | 0 | 0 | 512.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 1,625.181 | 1,596.648 | 1,573.325 | 1,670.112 | 1,444.929 | 1,439.9 | 1,590.492 | 1,668.753 | 1,659.004 | 2,138.607 | 2,172.765 | 1,985.94 | 2,132.018 | 2,150.971 | 2,080.222 | 1,505.48 | 1,391.694 | 1,219.327 | 1,442.943 | 1,789.375 | 1,785.555 | 1,960.891 | 1,786.254 | 1,893.033 | 1,894.778 | 1,632.578 | 1,640.002 | 1,821.17 | 1,909.678 | 1,711.111 | 1,446.524 | 1,468.673 | 1,424.242 | 1,178.859 | 1,182.967 | 1,269.539 | 1,159.047 | 1,197.248 | 1,146.143 | 1,202.381 | 1,330.056 | 1,181.37 | 1,334.106 | 1,479.072 | 1,210.997 | 1,129.748 | 1,135.296 | 1,256.642 | 923.105 | 981.84 | 901.998 | 906.434 | 942.708 | 877.455 | 986.53 | 952.375 | 350.899 | 219.905 | 285.533 | 274.971 | 188.08 | 184.145 | 189.118 | 150.878 | 155.566 | 403.325 | 300.528 | 230.271 | 229.827 | 205.369 | 175.247 | 161.365 | 181.249 | 115.31 | 108.912 | 112.418 | 83.125 | 67.965 | 81.247 | 111.315 | 134.347 | 90.084 | 84.9 | 70.956 | 52.494 | 64.621 | 61.841 | 52.367 |
| Other Current Assets
| 239.482 | 304.159 | 196.266 | 272.899 | 201.479 | 243.582 | 179.769 | 272.403 | 248.234 | 169.888 | 276.509 | 186.419 | 75.129 | 193.071 | 122.9 | 249.99 | 131.412 | 191.647 | 196.125 | 227.111 | 206.694 | 424.045 | 415.638 | 344.044 | 170.314 | 362.205 | 350.121 | 324.37 | 314.137 | 326.069 | 331.281 | 346.625 | 209.474 | 293.435 | 279.78 | 253.887 | 208.204 | 556.469 | 601.854 | 314.608 | 293.554 | 743.708 | 650.946 | 765.174 | 489.146 | 679.034 | 1,023.794 | 1,831.661 | 2,044.647 | 1,259.612 | 2,454.545 | 1,939.593 | 2,011.852 | 1,749.478 | 1,387.636 | 1,418.364 | 1,160.389 | 720.924 | 714.98 | 753.689 | 507.126 | 720.433 | 719.791 | 829.94 | 719.407 | 1,032.818 | 979.352 | 930.28 | 575.215 | 679.721 | 605.672 | 564.195 | 472.691 | 483.992 | 496.63 | 517.544 | 75.204 | 536.061 | 502.075 | 522.668 | 266.342 | 331.093 | 356.223 | 350.563 | 300.303 | 335.309 | 319.589 | 269.764 |
| Total Current Assets
| 7,135.714 | 7,625.791 | 7,943.474 | 7,741.404 | 7,807.387 | 8,854.861 | 10,246.325 | 9,801.413 | 10,313.414 | 11,036.447 | 10,028.079 | 9,521.969 | 8,706.478 | 9,521.398 | 8,240.052 | 7,994.271 | 7,153.06 | 7,071.137 | 7,022.091 | 8,265.22 | 7,317.033 | 8,061.948 | 8,465.349 | 9,503.914 | 7,785.209 | 7,965.961 | 7,666.514 | 7,101.729 | 7,213.143 | 6,879.807 | 7,165.346 | 5,890.137 | 5,414.632 | 4,807.826 | 4,828.386 | 4,625.604 | 5,006.983 | 5,221.208 | 5,129.077 | 5,121.361 | 5,019.521 | 5,792.329 | 5,730.336 | 5,596.904 | 4,896.119 | 5,064.005 | 4,375.058 | 5,021.669 | 4,145.973 | 4,397.851 | 4,996.391 | 5,182.97 | 3,969.195 | 3,892.147 | 4,010.828 | 3,405.485 | 1,703.177 | 1,549.758 | 1,788.552 | 1,967.447 | 1,923.787 | 1,279.327 | 1,516.191 | 1,689.295 | 1,930.08 | 3,061.647 | 3,288.602 | 2,669.507 | 1,390.662 | 1,562.518 | 1,742.54 | 1,730.379 | 1,555.452 | 1,674.269 | 1,208.034 | 1,232.647 | 1,175.542 | 1,076.958 | 1,018.723 | 1,075.138 | 1,015.992 | 914.864 | 983.481 | 949.371 | 971.046 | 1,038.09 | 1,033.14 | 446.447 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 16,600.573 | 16,135.568 | 15,945.391 | 15,593.437 | 15,708.805 | 15,438.325 | 15,178.016 | 15,208.13 | 15,311.265 | 15,368.019 | 15,477.173 | 15,655.076 | 15,864.828 | 16,003.767 | 16,176.456 | 16,299.382 | 15,747.96 | 15,848.22 | 16,012.067 | 16,027.725 | 16,212.92 | 16,195.762 | 16,261.441 | 16,275.489 | 16,326.798 | 16,282.244 | 16,089.371 | 15,720.564 | 15,541.254 | 15,026.559 | 14,478.701 | 14,234.457 | 14,269.156 | 14,219.285 | 14,161.18 | 14,159.474 | 14,105.713 | 13,995.487 | 13,937.923 | 13,919.82 | 13,842.078 | 13,342.028 | 13,112.279 | 12,954.246 | 12,910.524 | 12,499.245 | 12,202.908 | 11,845.021 | 11,273.373 | 10,663.738 | 9,585.682 | 8,942.445 | 8,564.456 | 7,848.333 | 7,131.046 | 6,730.519 | 4,512.457 | 4,446.714 | 4,399.063 | 4,369.792 | 4,328.551 | 4,205.957 | 4,228.021 | 3,920.679 | 3,783.924 | 3,383.33 | 3,070.327 | 2,882.781 | 2,788.857 | 2,763.724 | 2,660.607 | 2,517.961 | 2,314.03 | 2,010.518 | 1,789.391 | 1,654.307 | 1,507.478 | 1,347.231 | 1,117.312 | 939.722 | 759.342 | 693.307 | 633.793 | 619.931 | 596.053 | 554.204 | 565.431 | 534.287 |
| Goodwill
| 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 2.392 | 8.192 | 1.952 | 1.952 | 1.952 | 1.952 | 1.952 | 1.952 | 1.952 | 1.952 | 1.952 | 1.952 | 2.045 | 2.045 | 1.118 | 1.118 | 1.006 | 1.006 | 1.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,100.078 | 1,113.332 | 1,125.985 | 1,127.939 | 1,144.097 | 1,156.763 | 1,153.152 | 1,093.865 | 1,028.623 | 816.015 | 824.779 | 833.011 | 842.775 | 846.602 | 839.018 | 846.219 | 861.681 | 864.109 | 848.223 | 854.511 | 835.699 | 850.112 | 855.117 | 859.16 | 863.459 | 861.431 | 861.023 | 859.014 | 862.875 | 874.205 | 876.168 | 878.748 | 883.552 | 894.828 | 900.384 | 834.53 | 837.494 | 833.166 | 793.224 | 796.171 | 801.058 | 804.17 | 764.007 | 768.052 | 772.708 | 752.263 | 752.525 | 756.123 | 717.964 | 556.992 | 558.486 | 560.477 | 561.602 | 563.467 | 362.675 | 278.259 | 125.682 | 124.616 | 124.971 | 120.885 | 121.558 | 136.774 | 44.367 | 34.073 | 34.307 | 34.073 | 34.314 | 22.075 | 22.196 | 9.127 | 9.188 | 9.094 | 9.021 | 9.142 | 9.186 | 9.154 | 9.212 | 4.591 | 4.617 | 4.642 | 4.668 | 4.693 | 4.719 | 4.745 | 4.77 | 4.796 | 4.821 | 4.873 |
| Goodwill and Intangible Assets
| 1,102.47 | 1,115.723 | 1,128.377 | 1,130.331 | 1,146.489 | 1,159.155 | 1,155.544 | 1,096.257 | 1,031.015 | 818.407 | 827.17 | 835.402 | 845.167 | 848.994 | 841.409 | 848.611 | 864.073 | 866.501 | 850.615 | 856.903 | 838.091 | 852.503 | 857.509 | 861.552 | 865.851 | 863.823 | 863.415 | 861.406 | 865.267 | 876.596 | 878.56 | 881.14 | 885.944 | 897.22 | 902.776 | 836.922 | 839.886 | 835.558 | 795.616 | 798.563 | 803.45 | 806.562 | 766.399 | 770.443 | 775.1 | 754.655 | 754.917 | 758.515 | 720.356 | 559.384 | 560.878 | 562.869 | 563.994 | 565.859 | 370.867 | 280.212 | 127.634 | 126.568 | 126.923 | 122.838 | 123.51 | 138.726 | 46.319 | 36.025 | 36.259 | 36.119 | 36.36 | 23.192 | 23.314 | 10.133 | 10.194 | 10.1 | 9.021 | 9.142 | 9.186 | 9.154 | 9.212 | 4.591 | 4.617 | 4.642 | 4.668 | 4.693 | 4.719 | 4.745 | 4.77 | 4.796 | 4.821 | 4.873 |
| Long Term Investments
| 0 | 65.313 | 65.005 | 64.553 | 65.495 | 63.125 | 58.894 | -0 | -0 | 57.137 | 0 | 0 | 27.366 | 21.974 | 22.255 | 20.3 | 21.419 | 21.586 | 15.409 | 14.792 | 14.986 | 14.842 | 13.738 | 14.292 | 11.588 | 11.687 | 11.786 | 11.898 | 11.985 | 208.495 | 8.592 | 8.689 | 8.786 | 8.897 | 44.41 | 44.808 | 45.207 | 48.706 | 49.126 | 49.538 | 58.152 | 58.636 | 59.126 | 59.615 | 60.105 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 47.524 | 47.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.524 | -20.107 | -23.758 | -7.106 | -24.838 | -51.587 | -53.264 | -77.863 | -127.722 | -247.355 | -283.697 | 0 | 0 | -199.599 | 0 | 0 |
| Tax Assets
| 964.04 | 975.971 | 938.496 | 913.631 | 851.891 | 960.911 | 898.675 | 855.972 | 729.568 | 694.26 | 657.674 | 583.589 | 506.082 | 465.537 | 402.929 | 414.965 | 470.93 | 533.444 | 526.059 | 475.921 | 371.758 | 379.375 | 383.696 | 325.504 | 273.775 | 292.58 | 254.609 | 220.431 | 225.595 | 230.333 | 232.115 | 228.666 | 210.539 | 215.363 | 221.962 | 205.463 | 196.654 | 166.997 | 158.266 | 139.474 | 142.15 | 103.37 | 106.29 | 112.117 | 130.565 | 141.797 | 138.857 | 99.148 | 96.673 | 100.196 | 98.222 | 94.079 | 82.897 | 72.288 | 70.599 | 58.568 | 53.304 | 48.319 | 48.319 | 44.813 | 44.813 | 48.166 | 48.166 | 48.118 | 48.118 | 64.889 | 64.902 | 66.303 | 62.222 | 61.044 | 51.139 | 59.205 | 0 | 46.596 | 52.138 | 28.779 | 0 | 0 | 0 | 78.368 | 128.254 | 246.12 | 282.42 | 0 | 0 | 200.099 | 0 | 0 |
| Other Non-Current Assets
| 254.132 | 233.501 | 12.571 | 141.314 | 12.539 | 115.013 | 185.39 | 253.037 | 221.322 | 184.201 | 218.431 | 156.836 | 39.302 | 59.195 | 56.337 | 42.211 | 35.878 | 33.228 | 42.05 | 30.441 | 49.361 | 53.669 | 81.441 | 79.981 | 74.244 | 166.932 | 191.016 | 227.485 | 232.364 | 390.503 | 509.312 | 374.022 | 211.795 | 114.37 | 115.144 | 199.981 | 152.815 | 160.907 | 235.118 | 207.751 | 160.591 | 16.5 | 18 | 19.5 | 21 | 48.798 | 49.199 | 49.6 | 50.002 | 49.494 | 50.16 | 50.576 | 50.992 | 59.974 | 37.95 | 38.936 | 575.41 | 555.848 | 549.02 | 539.66 | 522.746 | 67.419 | 20 | 20 | 20 | 21.952 | 21.597 | 21.32 | 49.548 | 49.964 | 43.18 | 141.943 | 40.209 | -1.25 | -1.273 | -1.273 | 45.264 | 65.04 | 63.663 | 19.868 | 20.631 | 19.868 | 19.868 | 18.679 | -1.364 | -1.407 | -1.45 | -1.536 |
| Total Non-Current Assets
| 18,921.215 | 18,526.076 | 18,089.84 | 17,843.265 | 17,785.219 | 17,736.529 | 17,476.519 | 17,413.397 | 17,293.17 | 17,122.023 | 17,180.448 | 17,230.903 | 17,282.746 | 17,399.466 | 17,499.386 | 17,625.468 | 17,140.261 | 17,302.979 | 17,446.201 | 17,405.782 | 17,487.115 | 17,496.151 | 17,597.826 | 17,556.818 | 17,552.256 | 17,617.266 | 17,410.197 | 17,041.784 | 16,876.466 | 16,732.487 | 16,107.28 | 15,726.974 | 15,586.22 | 15,455.134 | 15,445.472 | 15,446.648 | 15,340.275 | 15,207.656 | 15,176.048 | 15,115.147 | 15,006.42 | 14,327.095 | 14,062.094 | 13,915.922 | 13,897.294 | 13,444.495 | 13,145.881 | 12,752.284 | 12,140.403 | 11,373.062 | 10,294.941 | 9,649.969 | 9,262.34 | 8,546.453 | 7,657.985 | 7,156.156 | 5,268.805 | 5,177.448 | 5,123.325 | 5,077.102 | 5,019.62 | 4,460.268 | 4,342.506 | 4,024.822 | 3,888.301 | 3,506.291 | 3,193.186 | 2,993.596 | 2,923.941 | 2,884.865 | 2,765.119 | 2,729.207 | 2,344.736 | 2,044.899 | 1,825.685 | 1,683.86 | 1,537.116 | 1,365.274 | 1,132.327 | 964.738 | 785.173 | 716.634 | 657.103 | 643.355 | 599.459 | 558.093 | 568.802 | 537.624 |
| Total Assets
| 26,056.929 | 26,151.866 | 26,033.314 | 25,584.669 | 25,592.607 | 26,591.39 | 27,722.844 | 27,214.809 | 27,606.584 | 28,158.47 | 27,208.527 | 26,752.872 | 25,989.224 | 26,920.864 | 25,739.438 | 25,619.739 | 24,293.321 | 24,374.116 | 24,468.292 | 25,671.002 | 24,804.148 | 25,558.099 | 26,063.175 | 27,060.731 | 25,337.465 | 25,583.228 | 25,076.712 | 24,143.513 | 24,089.609 | 23,612.294 | 23,272.626 | 21,617.111 | 21,000.852 | 20,262.96 | 20,273.857 | 20,072.252 | 20,347.258 | 20,428.864 | 20,305.125 | 20,236.507 | 20,025.942 | 20,119.424 | 19,792.431 | 19,512.826 | 18,793.412 | 18,508.5 | 17,520.939 | 17,773.953 | 16,286.375 | 15,770.913 | 15,291.332 | 14,832.939 | 13,231.535 | 12,438.6 | 11,668.813 | 10,561.641 | 6,971.982 | 6,727.207 | 6,911.877 | 7,044.549 | 6,943.407 | 5,739.595 | 5,858.697 | 5,714.118 | 5,818.381 | 6,567.937 | 6,481.788 | 5,663.103 | 4,314.603 | 4,447.383 | 4,507.66 | 4,459.586 | 3,900.187 | 3,719.168 | 3,033.719 | 2,916.507 | 2,712.658 | 2,442.232 | 2,151.051 | 2,039.876 | 1,801.164 | 1,631.497 | 1,640.583 | 1,592.726 | 1,570.505 | 1,596.183 | 1,601.942 | 984.071 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 3,281.922 | 1,989.023 | 3,319.891 | 2,502.279 | 3,132.781 | 2,253.951 | 2,228.027 | 3,347.45 | 3,065.22 | 3,567.402 | 3,654.79 | 1,970.363 | 2,848.412 | 2,146.817 | 2,011.72 | 3,019.287 | 2,956.376 | 2,740.43 | 2,992.755 | 3,165.837 | 3,094.197 | 3,383.139 | 3,838.257 | 4,185.907 | 3,872.251 | 3,807.166 | 3,877.706 | 3,411.673 | 3,572.176 | 3,257.331 | 3,172.786 | 3,063.616 | 2,901.207 | 2,455.546 | 2,570.215 | 2,543.133 | 2,517.971 | 2,629.87 | 2,671.178 | 2,491.137 | 2,434.734 | 2,389.462 | 2,226.944 | 2,329.149 | 2,286.673 | 2,121.326 | 2,099.518 | 2,491.433 | 2,365.321 | 2,234.633 | 2,278.289 | 2,311.051 | 2,379.904 | 2,485.661 | 2,265.039 | 2,287.968 | 1,998.368 | 1,208.933 | 1,433.489 | 1,471.906 | 1,332.336 | 1,232.86 | 1,217.641 | 1,053.064 | 1,427.589 | 2,098.375 | 1,961.515 | 1,324.598 | 931.947 | 1,163.582 | 1,114.186 | 1,066.514 | 839.221 | 853.131 | 742.87 | 620.351 | 587.49 | 362.784 | 268.368 | 181.733 | 128.504 | 131.347 | 125.441 | 91.338 | 102.168 | 108.415 | 141.679 | 112.48 |
| Short Term Debt
| 125.093 | 210.322 | 210.542 | 791.058 | 1,940.887 | 2,881.267 | 3,667.502 | 3,094.781 | 601.349 | 2,667.195 | 914.984 | 2,531.446 | 3,000.151 | 4,070.038 | 3,882.299 | 2,343.846 | 2,453.374 | 2,371.443 | 2,653.454 | 3,598.835 | 3,157.466 | 3,460.696 | 3,450.34 | 4,052.123 | 3,868.366 | 4,307.088 | 3,936.02 | 3,788.95 | 3,847.377 | 3,994.207 | 4,328.424 | 5,925.627 | 6,530.403 | 4,376.873 | 4,547.833 | 4,447.42 | 3,709.598 | 5,250.805 | 4,754.265 | 4,963.315 | 4,961.135 | 5,221.606 | 5,309.867 | 5,550.019 | 4,395.323 | 4,196.581 | 3,568.879 | 3,969.774 | 3,135.288 | 2,898.903 | 2,591.396 | 2,550.629 | 2,159.521 | 1,956.5 | 1,908.943 | 984.736 | 627.5 | 511.5 | 541.5 | 414 | 761.5 | 567.6 | 567.6 | 791.6 | 605.1 | 409.6 | 461.2 | 461.2 | 461.2 | 589.9 | 399.89 | 419.89 | 359.89 | 910.359 | 479.89 | 479.89 | 439.89 | 409.89 | 339.89 | 279.89 | 279.89 | 161.69 | 288.89 | 288.89 | 161.69 | 161.69 | 0 | 212.59 |
| Tax Payables
| 71.555 | 117.378 | 114.685 | 165.758 | 143.736 | 288.806 | 223.957 | 178.572 | 158.958 | 254.02 | 306.603 | 302.403 | 349.181 | 287.748 | 199.006 | 206.13 | 238.932 | 153.214 | 51.917 | 66.696 | 114.475 | 118.601 | 209.011 | 204.797 | 255.351 | 248.618 | 304.724 | 159.949 | 270.262 | 220.476 | 167.645 | 219.035 | 134.408 | 154.478 | 116.855 | 117.724 | 117.802 | 85.317 | 73.388 | 62.252 | 88.246 | -17.294 | -129.413 | -202.02 | -214.114 | -249.583 | -278.592 | -305.186 | -239.364 | -142.041 | -147.19 | -131.287 | -58.337 | 34.28 | -25.392 | -41.99 | 44.743 | -35.944 | -49.241 | -47.059 | -49.276 | -44.576 | -37.374 | -24.921 | -6.277 | 50.914 | 86.179 | 90.162 | 62.736 | 56.336 | 43.884 | 49.091 | 38.657 | 50.447 | 25.228 | 31.499 | 32.062 | 18.59 | 11.525 | 35.263 | 24.584 | 19.596 | 18.493 | 15.507 | 16.243 | 6.89 | 10.879 | 12.468 |
| Deferred Revenue
| 0 | 0 | 417.192 | 322.243 | 345.241 | 1,478.711 | 1,520.22 | 362.232 | 489.896 | 418.323 | 0 | 495.326 | 1,642.886 | 1,854.617 | 1,524.621 | 1,521.086 | 1,534.018 | 1,591.86 | 1,551.528 | 1,253.231 | 837.222 | 915.734 | 1,195.71 | 1,124.449 | 905.993 | 1,001.388 | 960.368 | 737.752 | 1,031.532 | 838.779 | 725.27 | 715.704 | 574.611 | 680.739 | 582.987 | 447.906 | 439.478 | 468.281 | 444.9 | 389.879 | 410.43 | 377.538 | 236.847 | 142.86 | 150.615 | 124.408 | 106.354 | 63.25 | 89.72 | 146.798 | 249.636 | 154.191 | 257.007 | 340.107 | 179.723 | 143.267 | 175.069 | 329.095 | 277.848 | 301.591 | 304.276 | 336.398 | 362.876 | 366.559 | 370.637 | 401.141 | 435.514 | 450.653 | 408.504 | 379.86 | 361.242 | 378.867 | 393.339 | 190.152 | 149.719 | 146.41 | 121.307 | 112.535 | 126.109 | 124.249 | 76.988 | 91.415 | 94.786 | 76.125 | 62.151 | 61.033 | 71.408 | 101.082 |
| Other Current Liabilities
| 2,687.03 | 3,334.666 | 2,195.111 | 1,876.661 | 1,161.584 | 2,059.836 | 2,375.752 | 1,355.996 | 3,246.781 | 884.259 | 2,686.744 | 2,814.357 | 994.909 | 2,412.561 | 2,187.323 | 1,950.45 | 1,289.96 | 3,931.311 | 4,285.595 | 2,232.032 | 3,488.602 | 756.758 | 1,732.706 | 1,463.792 | 942.489 | 1,129.307 | 1,804.751 | 897.124 | 723.988 | 1,813.436 | 2,560.804 | 896.999 | 894.048 | 1,959.578 | 1,187.881 | 1,368.42 | 2,372.859 | 304.85 | 1,321.481 | 1,405.639 | 1,384.051 | 1,376.18 | 1,561.303 | 681.118 | 1,492.451 | 1,010.283 | 909.356 | 620.391 | 919.828 | 918.265 | 1,092.827 | 1,009.953 | 1,525.71 | 508.705 | 398.583 | 989.154 | 890.449 | 435.623 | 379.575 | 607.023 | 409.462 | 623.174 | 678.826 | 440.806 | 424.804 | 530.822 | 514.721 | 533.644 | 564.027 | 374.705 | 830.861 | 814.004 | 862.193 | 175.124 | 148.108 | 138.241 | 113.552 | 108.022 | 122.232 | 101.174 | 92.628 | 181.448 | 91.055 | 69.009 | 191.211 | 93.931 | 282.006 | 95.67 |
| Total Current Liabilities
| 6,165.599 | 5,651.39 | 5,840.229 | 5,335.756 | 6,378.987 | 7,931.755 | 8,893.67 | 7,976.799 | 7,562.205 | 7,791.199 | 7,563.121 | 7,618.568 | 7,418.352 | 9,482.993 | 8,713.047 | 9,040.799 | 8,472.659 | 9,196.398 | 9,412.872 | 10,316.632 | 9,854.741 | 8,634.928 | 9,230.314 | 9,906.619 | 8,938.457 | 9,492.179 | 9,923.202 | 8,995.449 | 9,445.336 | 10,124.229 | 10,229.659 | 10,105.277 | 10,460.066 | 8,946.475 | 9,005.772 | 8,476.696 | 8,718.229 | 8,739.123 | 8,820.313 | 8,922.343 | 8,868.166 | 8,969.955 | 8,968.701 | 8,358.266 | 7,691.88 | 7,078.606 | 6,299.16 | 6,776.412 | 6,181.072 | 5,909.759 | 5,815.322 | 5,740.347 | 5,879.558 | 4,985.146 | 4,547.173 | 4,219.868 | 2,462.547 | 2,120.113 | 2,305.323 | 2,445.871 | 2,454.022 | 2,379.058 | 2,426.693 | 2,260.548 | 2,451.217 | 3,089.71 | 3,023.615 | 2,409.604 | 2,019.91 | 2,184.523 | 2,388.821 | 2,349.499 | 2,099.961 | 1,989.061 | 1,396.096 | 1,269.981 | 1,172.993 | 899.285 | 742.016 | 598.061 | 525.606 | 494.081 | 523.878 | 464.744 | 471.312 | 370.926 | 434.565 | 433.208 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 3,737.986 | 4,475.581 | 4,204.96 | 4,379.988 | 3,545.502 | 3,289.213 | 3,794.174 | 3,986.335 | 4,845.207 | 5,200.481 | 4,823.592 | 4,399.6 | 4,177.358 | 3,255.254 | 3,304.128 | 2,957.69 | 2,838.511 | 2,970.873 | 3,379.983 | 3,088.575 | 2,498.377 | 4,559.58 | 4,611.169 | 4,658.918 | 4,121.482 | 3,904.671 | 3,357.643 | 3,535.576 | 3,474.159 | 2,740.134 | 2,816.492 | 2,880.549 | 2,451.307 | 3,421.832 | 3,636.734 | 4,171.936 | 4,325.188 | 4,452.503 | 4,246.334 | 4,416.337 | 4,284.341 | 4,424.375 | 4,337.929 | 4,613.284 | 4,664.17 | 5,109.943 | 5,048.772 | 4,960.22 | 4,084.085 | 4,055.968 | 3,708.797 | 3,210.425 | 2,797.454 | 2,918.988 | 2,994.868 | 2,483.887 | 1,462.966 | 1,711.229 | 1,775.356 | 1,798.233 | 1,742.359 | 813 | 753 | 781.75 | 642.75 | 661.5 | 654 | 406.5 | 444 | 519.06 | 476.72 | 516.28 | 344.84 | 282.72 | 266.3 | 269.88 | 193.46 | 215.26 | 218.84 | 222.42 | 145 | 50 | 50 | 50 | 50 | 177.2 | 127.2 | 127.2 |
| Deferred Revenue Non-Current
| 158.79 | 117.912 | 14.801 | 126.838 | 15.368 | 135.22 | 138.842 | 143.598 | 145.348 | 149.394 | 158.745 | 163.458 | 167.48 | 173.583 | 178.307 | 183.028 | 184.447 | 190.457 | 194.216 | 196.743 | 179.252 | 183.396 | 182.599 | 186.437 | 177.926 | 142.607 | 141.205 | 139.393 | 139.63 | 143.286 | 146.606 | 146.705 | 149.962 | 153.508 | 155.477 | 152.979 | 150.483 | 158.546 | 136.773 | 139.432 | 137.898 | 46.075 | 46.075 | 146.075 | 146.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.344 | 0 | 5.27 | 5.413 | 6.078 | 5.939 | 0 | 0 | -516.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 392.806 | 373.85 | 361.127 | 350.191 | 335.586 | 321.972 | 304.957 | 289.932 | 276.217 | 255.505 | 240.302 | 226.047 | 207.322 | 186.462 | 172.115 | 157.325 | 145.332 | 130.3 | 115.597 | 100.972 | 86.964 | 65.161 | 52.268 | 40.382 | 29.318 | 17.62 | 16.265 | 14.412 | 14.647 | 14.197 | 14.431 | 14.552 | 14.786 | 15.02 | 15.254 | 15.428 | 15.723 | 15.775 | 15.606 | 15.892 | 16.178 | 0.486 | 0.486 | 0.486 | 0.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.137 | 0.137 | 0.025 | 4.611 | 6.606 | 4.18 | 10.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 258.486 | 292.385 | 379.459 | 280.48 | 366.303 | 254.523 | 349.886 | 234.67 | 347.344 | 292.872 | 257.934 | 274.745 | 416.091 | 248.712 | 211.397 | 219.575 | 206.483 | 157.5 | 326.598 | 150.191 | 143.244 | 204.673 | 221.69 | 267.153 | 290.94 | 321.722 | 333.312 | 363.03 | 382.453 | 406.544 | 418.08 | 455.467 | 468.755 | 487.391 | 501.196 | 310.489 | 326.262 | 312.912 | 329.488 | 128.736 | 136.323 | 92.304 | 88.871 | 131.51 | 128.364 | 269.092 | 270.686 | 271.653 | 272.907 | 55.753 | 49.877 | 48.494 | 247.736 | 34.026 | 34.544 | 32.743 | 24.456 | 24.827 | 25.204 | 25.58 | 25.957 | 17.893 | 18.211 | 18.588 | 18.964 | 19.341 | 14.718 | 13.899 | 14.167 | 14.435 | 9.643 | 0 | 0 | 0.147 | 0.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 4,548.068 | 5,259.729 | 4,834.64 | 5,137.498 | 4,128.21 | 4,000.928 | 4,449.018 | 4,654.535 | 5,468.768 | 5,898.252 | 5,480.573 | 5,063.85 | 4,800.771 | 3,864.011 | 3,865.948 | 3,517.618 | 3,374.774 | 3,449.13 | 3,654.454 | 3,536.481 | 2,907.837 | 5,012.811 | 5,067.725 | 5,152.891 | 4,619.666 | 4,386.621 | 3,848.425 | 4,052.411 | 4,010.89 | 3,304.16 | 3,395.609 | 3,497.273 | 3,084.81 | 4,077.751 | 4,308.662 | 4,650.833 | 4,817.657 | 4,939.736 | 4,728.2 | 4,700.396 | 4,574.739 | 4,609.314 | 4,519.435 | 4,891.354 | 4,939.094 | 5,379.035 | 5,319.458 | 5,231.873 | 4,356.993 | 4,111.721 | 3,758.674 | 3,258.92 | 2,845.714 | 2,953.015 | 3,029.411 | 2,516.63 | 1,487.423 | 1,736.056 | 1,800.559 | 1,823.813 | 1,768.316 | 830.893 | 771.211 | 801.711 | 661.744 | 686.249 | 674.268 | 426.501 | 468.716 | 540.101 | 490.543 | 526.715 | 344.84 | 282.867 | 267.135 | 269.88 | 193.46 | 215.26 | 218.84 | 222.42 | 145 | 50 | 50 | 50 | 50 | 177.2 | 127.2 | 127.2 |
| Total Liabilities
| 10,713.667 | 10,911.119 | 10,674.868 | 10,473.254 | 10,507.197 | 11,932.683 | 13,342.688 | 12,631.335 | 13,030.973 | 13,689.45 | 13,043.694 | 12,682.418 | 12,219.123 | 13,347.004 | 12,578.995 | 12,558.418 | 11,847.433 | 12,645.528 | 13,067.326 | 13,853.112 | 12,762.578 | 13,647.739 | 14,298.039 | 15,059.51 | 13,558.123 | 13,878.799 | 13,771.626 | 13,047.86 | 13,456.226 | 13,428.389 | 13,625.268 | 13,602.55 | 13,544.876 | 13,024.226 | 13,314.434 | 13,127.529 | 13,535.885 | 13,678.859 | 13,548.514 | 13,622.739 | 13,442.904 | 13,579.269 | 13,488.136 | 13,249.62 | 12,630.975 | 12,457.641 | 11,618.618 | 12,008.285 | 10,538.065 | 10,021.481 | 9,573.996 | 8,999.266 | 8,725.272 | 7,938.16 | 7,576.584 | 6,736.499 | 3,949.97 | 3,856.169 | 4,105.883 | 4,269.684 | 4,222.338 | 3,209.952 | 3,197.903 | 3,062.26 | 3,112.961 | 3,775.959 | 3,697.883 | 2,836.105 | 2,488.627 | 2,724.623 | 2,879.364 | 2,876.213 | 2,444.801 | 2,271.927 | 1,663.231 | 1,539.861 | 1,366.453 | 1,114.545 | 960.856 | 820.481 | 670.606 | 544.081 | 573.878 | 514.744 | 521.312 | 548.126 | 561.765 | 560.408 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 2,064.349 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,850.385 | 1,233.59 | 1,233.59 | 1,059.58 | 1,059.58 | 1,059.58 | 1,059.58 | 939.136 | 939.136 | 939.136 | 939.136 | 939.136 | 939.136 | 939.136 | 939.136 | 939.136 | 939.136 | 939.136 | 586.96 | 546 | 546 | 546 | 546 | 546 | 546 | 546 | 420 | 420 | 420 | 420 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | 250 |
| Retained Earnings
| 7,296.951 | 7,247.836 | 7,180.756 | 7,102.385 | 7,024.448 | 6,947.946 | 6,755.302 | 6,804.263 | 6,901.58 | 6,995.172 | 6,774.729 | 6,790.942 | 6,550.616 | 6,474.309 | 6,119.053 | 6,051.718 | 5,457.798 | 4,812.384 | 4,510.738 | 4,909.843 | 5,122.765 | 5,069.968 | 4,932.638 | 5,206.503 | 5,014.353 | 5,035.897 | 4,670.69 | 4,497.734 | 4,059.641 | 3,672.633 | 3,170.881 | 2,950.535 | 2,440.047 | 2,268.127 | 1,991.687 | 1,973.727 | 1,845.919 | 1,785.12 | 1,791.48 | 1,639.95 | 1,601.943 | 1,581.155 | 1,365.647 | 1,460.558 | 1,358.331 | 1,246.386 | 1,099.388 | 962.95 | 950.169 | 1,150.56 | 1,120.422 | 1,240.968 | 1,231.147 | 1,265.749 | 1,076.337 | 995.889 | 720.361 | 591.345 | 527.819 | 501.372 | 451.615 | 0 | 388.639 | 397.133 | 452.03 | 554.744 | 551.745 | 787.431 | 576.089 | 511.934 | 436.054 | 404.887 | 272.142 | 292.844 | 229.574 | 236.669 | 206.825 | 207.419 | 176.154 | 205.778 | 151.673 | 127.204 | 106.458 | 120.396 | 91.5 | 97.374 | 89.5 | 49.927 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 4,458.063 | 1,095.23 | 4,468.822 | 1,093.971 | 4,320.756 | 950.912 | 4,315.856 | 943.469 | 4,193.04 | 826.551 | 4,190.353 | 817.104 | 4,131.219 | 756.495 | 4,123.297 | 56.165 | 61.013 | 55.95 | 54.595 | 49.579 | 55.368 | 57.125 | 47.679 | 48.579 | 50.771 | 38.891 | 27.882 | 28.523 | 34.993 | 30.06 | 25.761 | 23.207 | 20.994 | 24.488 | 31.079 | 33.491 | 39.964 | 36.626 | 35.47 | 37.324 | 39.786 | 40.873 | 43.046 | 45.107 | 47.481 | 48.125 | 48.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 4,513.17 | 0 | 3,370.618 | 0 | 4,464.589 | 0 | 3,370.618 | 0 | 3,370.618 | 0 | 4,197.169 | 0 | 3,370.618 | 0 | 3,370.618 | 0 | 3,370.618 | 0 | 3,370.618 | 0 | 3,370.618 | 3,977.194 | 3,370.618 | 3,969.636 | 3,370.618 | 3,909.056 | 3,370.618 | 3,886.166 | 3,370.618 | 3,855.093 | 3,370.618 | 2,671.39 | 2,196.147 | 2,640.922 | 2,644.416 | 2,651.007 | 2,653.42 | 2,365.411 | 2,365.411 | 2,365.411 | 2,365.411 | 2,617.547 | 2,621.205 | 2,483.732 | 2,334.072 | 2,488.167 | 2,488.811 | 2,489.467 | 2,483.348 | 2,279.378 | 2,893.828 | 2,890.169 | 2,139.854 | 1,702.267 | 1,700.948 | 1,696.236 | 1,984.977 | 1,270.615 | 1,270.458 | 1,267.461 | 1,265.045 | 1,526.722 | 1,105.532 | 1,092.489 | 1,107.892 | 1,073.48 | 1,073.93 | 1,251.422 | 491.766 | 461.771 | 457.696 | 454.044 | 525.413 | 436.594 | 434.372 | 560.372 | 560.372 | 541.369 | 541.369 | 611.369 | 611.369 | 594.472 | 594.441 | 591.941 | 591.941 | 584.605 | 584.591 | 157.709 |
| Total Shareholders Equity
| 13,874.471 | 13,770.248 | 13,710.953 | 13,635.557 | 13,553.386 | 13,333.052 | 13,141.182 | 13,184.468 | 13,280.017 | 13,252.562 | 13,036.247 | 13,045.645 | 12,802.688 | 12,669.877 | 12,310.515 | 12,239.364 | 11,641.866 | 10,961.956 | 10,655.247 | 11,052.996 | 11,260.903 | 11,111.511 | 10,975.939 | 11,240.488 | 11,049.238 | 11,009.303 | 10,632.215 | 10,448.25 | 10,010.798 | 9,592.076 | 9,085.391 | 7,472.31 | 6,959.268 | 6,759.435 | 6,486.488 | 6,475.119 | 6,349.724 | 6,274.796 | 6,277.818 | 6,125.132 | 6,088.98 | 6,049.088 | 5,837.237 | 5,794.675 | 5,694.509 | 5,584.938 | 5,438.584 | 5,302.802 | 5,283.902 | 5,280.324 | 5,247.841 | 5,364.727 | 4,036.209 | 4,027.596 | 3,836.865 | 3,751.705 | 2,950.517 | 2,801.096 | 2,737.412 | 2,707.969 | 2,655.796 | 2,465.858 | 2,433.307 | 2,428.758 | 2,483.655 | 2,567.361 | 2,564.811 | 2,625.813 | 1,607.993 | 1,519.704 | 1,439.749 | 1,404.931 | 1,276.363 | 1,275.438 | 1,209.947 | 1,217.041 | 1,187.198 | 1,168.788 | 1,137.523 | 1,167.147 | 1,113.042 | 1,071.676 | 1,050.899 | 1,062.337 | 1,033.441 | 1,031.979 | 1,024.091 | 407.636 |
| Total Equity
| 15,343.262 | 15,240.748 | 15,247.54 | 15,111.415 | 14,966.229 | 14,658.708 | 14,380.157 | 14,583.475 | 14,575.611 | 14,469.02 | 14,164.833 | 14,070.454 | 13,770.101 | 13,573.86 | 13,160.443 | 13,061.322 | 12,445.888 | 11,728.588 | 11,400.966 | 11,817.89 | 12,041.57 | 11,910.36 | 11,765.136 | 12,001.222 | 11,779.342 | 11,704.428 | 11,305.086 | 11,095.653 | 10,633.383 | 10,183.905 | 9,647.358 | 8,014.561 | 7,455.976 | 7,238.735 | 6,959.423 | 6,944.723 | 6,811.372 | 6,750.005 | 6,756.612 | 6,613.768 | 6,583.037 | 6,540.155 | 6,304.295 | 6,263.207 | 6,162.437 | 6,050.859 | 5,902.32 | 5,765.668 | 5,748.31 | 5,749.432 | 5,717.337 | 5,833.673 | 4,506.263 | 4,500.44 | 4,092.229 | 3,825.143 | 3,022.012 | 2,871.038 | 2,805.994 | 2,774.865 | 2,721.069 | 2,529.644 | 2,660.793 | 2,651.858 | 2,705.42 | 2,791.978 | 2,783.905 | 2,826.998 | 1,825.976 | 1,722.76 | 1,628.296 | 1,583.372 | 1,455.386 | 1,447.241 | 1,370.488 | 1,376.646 | 1,346.205 | 1,327.687 | 1,190.195 | 1,219.395 | 1,130.559 | 1,087.416 | 1,066.705 | 1,077.982 | 1,049.193 | 1,048.057 | 1,040.177 | 423.663 |
| Total Liabilities & Shareholders Equity
| 26,056.929 | 26,151.866 | 26,033.314 | 25,584.669 | 25,592.607 | 26,591.39 | 27,722.844 | 27,214.809 | 27,606.584 | 28,158.47 | 27,208.527 | 26,752.872 | 25,989.224 | 26,920.864 | 25,739.438 | 25,619.739 | 24,293.321 | 24,374.116 | 24,468.292 | 25,671.002 | 24,804.148 | 25,558.099 | 26,063.175 | 27,060.731 | 25,337.465 | 25,583.228 | 25,076.712 | 24,143.513 | 24,089.609 | 23,612.294 | 23,272.626 | 21,617.111 | 21,000.852 | 20,262.96 | 20,273.857 | 20,072.252 | 20,347.258 | 20,428.864 | 20,305.125 | 20,236.507 | 20,025.942 | 20,119.424 | 19,792.431 | 19,512.826 | 18,793.412 | 18,508.5 | 17,520.939 | 17,773.953 | 16,286.375 | 15,770.913 | 15,291.332 | 14,832.939 | 13,231.535 | 12,438.6 | 11,668.813 | 10,561.641 | 6,971.982 | 6,727.207 | 6,911.877 | 7,044.549 | 6,943.407 | 5,739.595 | 5,858.697 | 5,714.118 | 5,818.381 | 6,567.937 | 6,481.788 | 5,663.103 | 4,314.603 | 4,447.383 | 4,507.66 | 4,459.586 | 3,900.187 | 3,719.168 | 3,033.719 | 2,916.507 | 2,712.658 | 2,442.232 | 2,151.051 | 2,039.876 | 1,801.164 | 1,631.497 | 1,640.583 | 1,592.726 | 1,570.505 | 1,596.183 | 1,601.942 | 984.071 |