Xiangtan Electric Manufacturing Co. Ltd.
SSE:600416.SS
10.24 (CNY) • At close April 10, 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 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2001 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,529.713 | 1,662.604 | 1,866.555 | 2,143.802 | 2,536.11 | 2,016.202 | 1,998.217 | 1,704.44 | 2,355.533 | 1,046.352 | 1,170.869 | 1,415.206 | 1,215.725 | 1,128.562 | 1,541.59 | 2,077.268 | 1,842.894 | 1,766.061 | 1,965.868 | 2,195.953 | 2,364.325 | 1,972.354 | 2,281.042 | 2,380.05 | 2,805.268 | 2,796.059 | 3,153.327 | 2,834.243 | 2,946.509 | 2,915.613 | 2,533.329 | 2,332.339 | 2,619.458 | 3,951.68 | 2,812.688 | 2,240.907 | 2,343.141 | 2,370.408 | 2,330.927 | 2,852.821 | 2,489.966 | 2,091.424 | 1,974.838 | 1,744.908 | 2,120.072 | 1,720.803 | 1,345.105 | 1,374.044 | 1,752.348 | 1,285.524 | 1,638.303 | 2,010.658 | 2,548.524 | 2,587.005 | 2,117.648 | 2,167.979 | 2,481.489 | 1,459.525 | 1,229.063 | 1,408.798 | 1,697.227 | 1,092.705 | 914.465 | 752.166 | 837.246 | 777.194 | 514.935 | 643.393 | 468.925 | 460.262 | 497.692 | 543.385 | 674.007 | 327.482 | 314.868 | 292.097 | 330.671 | 283.747 | 261.626 | 271.152 | 302.02 | 270.449 | 219.682 | 188.933 | 159.499 | 179.624 | 193.725 | 328.466 | 327.182 | 374.26 | 39.493 | 20.574 |
| Short Term Investments
| 0.172 | 0.105 | 1.707 | 1.714 | 1.714 | 0 | 0 | 0 | 0 | 0 | 8.983 | 8.983 | 204.778 | 225.399 | 14 | 5 | 0 | 380 | 480 | 496.16 | 335 | 485 | 435 | -1,403.359 | -1,406.303 | -1,472.378 | -1,472.378 | 0 | -1,472.378 | -1,443.046 | -1,443.046 | -1,443.046 | -1,443.046 | 0 | 700 | 0 | 804 | 0 | 800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.656 | 3.852 | 66.553 | 131.641 | 137.124 | 135.381 | 153.645 | 152.511 | 2.448 | 2.448 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 2,529.885 | 1,662.71 | 1,868.261 | 2,145.516 | 2,537.824 | 2,016.202 | 1,998.217 | 1,704.44 | 2,355.533 | 1,046.352 | 1,170.869 | 1,415.206 | 1,420.503 | 1,353.961 | 1,555.59 | 2,082.268 | 1,842.894 | 2,146.061 | 2,445.868 | 2,692.113 | 2,699.325 | 2,457.354 | 2,716.042 | 2,380.05 | 2,805.268 | 2,796.059 | 3,153.327 | 2,834.243 | 2,946.509 | 2,915.613 | 2,533.329 | 2,332.339 | 2,619.458 | 3,951.68 | 2,812.688 | 2,240.907 | 2,343.141 | 2,370.408 | 2,330.927 | 2,852.821 | 2,489.966 | 2,091.424 | 1,974.838 | 1,744.908 | 2,120.072 | 1,720.803 | 1,345.105 | 1,374.044 | 1,752.348 | 1,285.524 | 1,638.303 | 2,010.658 | 2,548.524 | 2,587.005 | 2,117.648 | 2,167.979 | 2,481.489 | 1,459.525 | 1,229.063 | 1,408.798 | 1,697.227 | 1,092.705 | 914.465 | 752.166 | 837.246 | 777.194 | 514.935 | 643.393 | 468.925 | 460.262 | 497.692 | 543.385 | 674.007 | 327.482 | 314.868 | 292.097 | 330.671 | 283.747 | 261.626 | 274.808 | 305.872 | 337.002 | 351.323 | 326.056 | 294.879 | 333.269 | 346.237 | 330.914 | 329.63 | 374.26 | 39.493 | 20.574 |
| Net Receivables
| 0 | 5,183.493 | 4,907.332 | 4,878.66 | 4,527.582 | 5,255.322 | 5,634.345 | 5,569.093 | 5,319.226 | 5,666.497 | 5,564.058 | 5,349.656 | 5,188.294 | 5,073.506 | 4,937.356 | 4,771.637 | 4,656.119 | 4,507.582 | 5,616.811 | 5,247.585 | 5,149.957 | 5,893.526 | 7,055.645 | 7,234.231 | 7,376.183 | 8,588.251 | 8,948.168 | 9,131.363 | 8,887.556 | 9,653.816 | 9,135.049 | 8,585.707 | 8,168.651 | 8,734.201 | 8,136.72 | 8,135.77 | 7,531.359 | 8,117.653 | 7,474.632 | 7,214.111 | 7,034.107 | 7,751.41 | 7,693.969 | 6,500.509 | 6,697.466 | 6,468.339 | 6,127.518 | 5,845.278 | 5,510.13 | 7,162.28 | 7,321.262 | 6,496.019 | 5,742.211 | 6,542.318 | 6,960.434 | 5,016.567 | 4,182.652 | 4,290.949 | 3,826.063 | 2,559.314 | 2,093.881 | 2,248.105 | 1,886.297 | 1,982.536 | 0 | 0 | 0 | 1,257.635 | 1,122.987 | 1,095.024 | 1,034.613 | 982.329 | 743.631 | 775.282 | 637.504 | 675.962 | 515.508 | 596.834 | 567.443 | 597.294 | 499.244 | 480.399 | 455.405 | 365.306 | 307.237 | 253.497 | 256.341 | 235.263 | 193.28 | 168.594 | 186.424 | 160.781 |
| Inventory
| 2,624.312 | 2,344.242 | 2,216.452 | 2,130.733 | 2,287.506 | 1,977.159 | 1,924.92 | 1,991.96 | 2,148.92 | 1,885.792 | 1,960.739 | 2,048.68 | 2,180.642 | 1,890.683 | 1,566.373 | 1,642.315 | 1,926.353 | 1,676.08 | 3,092.18 | 2,754.79 | 2,402.292 | 2,047.704 | 2,526.103 | 2,580.786 | 2,609.099 | 3,134.981 | 3,261.075 | 3,139.048 | 2,884.737 | 2,989.619 | 2,774.217 | 2,942.3 | 2,738.673 | 3,079.463 | 3,117.824 | 3,555.263 | 3,616.825 | 3,436.59 | 3,782.233 | 3,489.836 | 3,246.31 | 3,002.488 | 3,053.946 | 3,271.591 | 3,107.921 | 3,358.571 | 2,960.456 | 2,908.716 | 2,941.879 | 2,566.971 | 2,381.351 | 2,662.971 | 2,670.313 | 2,356.496 | 1,906.521 | 1,805.166 | 1,581.478 | 1,582.437 | 1,194.626 | 1,250.763 | 1,137.835 | 1,224.314 | 1,259.527 | 1,106.02 | 1,141.237 | 1,228.862 | 1,178.798 | 1,059.96 | 848.366 | 485.849 | 394.953 | 412.474 | 389.186 | 373.63 | 352.856 | 342.861 | 346.222 | 345.606 | 311.848 | 294.861 | 241.978 | 284.765 | 280.884 | 190.78 | 166.919 | 170.909 | 173.901 | 163.203 | 157.478 | 144.701 | 131.897 | 126.471 |
| Other Current Assets
| 5,551.133 | 5,945.261 | 924.855 | 773.938 | 631.059 | 620.278 | 596.091 | 365.04 | 434.813 | 393.769 | 406.561 | 410.563 | 307.245 | 565.457 | 516.591 | 602.871 | 641.413 | 1,041.035 | 894.643 | 935.301 | 737.138 | 853.621 | 7,414.214 | 1,064.905 | 1,230.575 | 1,579.173 | 964.65 | 691.116 | 1,235.988 | 802.781 | 868.009 | 1,232.975 | 1,277.697 | 1,437.852 | 1,575.25 | 1,618.453 | 8,909.937 | 1,432.49 | 1,422.771 | 781.944 | 444.303 | 521.561 | 717.78 | 6,994.718 | 367.049 | 7,049.554 | 950.843 | 833.209 | 518.047 | 7,029.816 | 7,188.417 | 6,278.63 | 5,573.816 | 6,548.298 | 6,966.414 | 5,022.547 | 4,188.632 | 4,318.419 | 3,853.532 | 2,586.784 | 2,121.35 | 2,089.529 | 1,783.592 | 1,845.017 | 1,537.36 | 1,523.176 | 1,302.955 | 1,135.809 | 965.179 | 1,444.843 | 1,362.752 | 1,230.064 | 736.958 | 971.126 | 805.048 | 818.811 | 645.956 | 694.497 | 678.449 | 710.985 | 630.415 | 572.024 | 567.156 | 467.021 | 402.228 | 343.383 | 329.028 | 353.307 | 378.56 | 308.344 | 315.592 | 327.538 |
| Total Current Assets
| 10,705.331 | 9,952.212 | 9,915.266 | 9,927.213 | 9,982.338 | 9,868.961 | 10,153.572 | 9,630.533 | 10,156.691 | 8,992.41 | 9,102.228 | 9,224.105 | 9,096.684 | 8,883.608 | 8,575.91 | 9,099.09 | 9,066.779 | 9,370.757 | 12,049.502 | 11,629.789 | 10,988.712 | 11,252.205 | 12,656.359 | 13,259.972 | 14,021.125 | 16,098.464 | 16,807.22 | 15,795.77 | 15,954.79 | 16,361.829 | 15,310.604 | 15,093.321 | 14,934.985 | 17,203.195 | 15,642.483 | 15,550.393 | 14,869.903 | 15,357.141 | 15,010.563 | 14,338.712 | 13,214.686 | 13,366.883 | 13,440.533 | 12,011.217 | 12,292.508 | 12,128.928 | 11,383.922 | 10,613.717 | 10,527.471 | 10,882.311 | 11,208.07 | 10,952.259 | 10,792.654 | 11,491.8 | 10,990.582 | 8,995.692 | 8,251.599 | 7,360.381 | 6,277.221 | 5,246.345 | 4,956.412 | 4,406.548 | 3,957.584 | 3,703.204 | 3,515.843 | 3,529.233 | 2,996.688 | 2,839.163 | 2,282.367 | 2,390.954 | 2,255.398 | 2,185.924 | 2,053.084 | 1,672.238 | 1,472.772 | 1,453.768 | 1,322.85 | 1,323.85 | 1,251.924 | 1,280.655 | 1,178.265 | 1,193.791 | 1,199.363 | 983.857 | 864.026 | 847.56 | 849.165 | 847.424 | 818.966 | 827.305 | 486.982 | 474.583 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,731.193 | 1,696.596 | 1,789.271 | 1,731.09 | 1,854.47 | 1,782.875 | 1,800.67 | 1,837.708 | 1,873.785 | 1,908.283 | 1,939.09 | 1,978.77 | 2,012.494 | 1,867.664 | 1,892.854 | 1,918.164 | 1,935.548 | 1,961.137 | 2,239.858 | 2,266.961 | 2,306.208 | 2,344.627 | 2,648.776 | 2,630.007 | 2,628.532 | 2,696.536 | 2,632.356 | 2,579.052 | 2,531.642 | 2,307.549 | 2,246.588 | 2,208.595 | 2,212.418 | 2,001.251 | 1,810.607 | 1,772.671 | 1,711.854 | 1,695.059 | 1,673.649 | 1,688.07 | 1,738.539 | 1,735.082 | 1,753.378 | 1,764.703 | 1,781.582 | 1,787.068 | 1,794.386 | 1,815.805 | 1,825.484 | 1,773.873 | 1,676.098 | 1,695.612 | 1,708.761 | 1,769.096 | 1,728.269 | 1,549.36 | 1,541.128 | 1,498.175 | 1,457.62 | 1,401.187 | 1,399.88 | 1,363.901 | 1,319.552 | 1,277.105 | 1,231.702 | 1,053.192 | 1,009.629 | 975.638 | 851.911 | 751.47 | 696.178 | 658.982 | 672.287 | 630.988 | 620.691 | 601.521 | 594.189 | 561.435 | 542.012 | 530.556 | 501.94 | 439.137 | 408.87 | 345.244 | 317.412 | 282.006 | 255.893 | 237.977 | 229.022 | 202.366 | 187.295 | 178.65 |
| 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 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.635 | 0.896 | 0.896 | 0.635 | 0.635 | 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
| 2,303.58 | 2,246.745 | 2,240.191 | 2,218.922 | 2,209.431 | 2,109.615 | 2,001.935 | 1,970.666 | 1,940.143 | 1,872.899 | 1,785.995 | 1,544.46 | 1,566.736 | 1,588.96 | 1,609.671 | 1,630.003 | 1,651.663 | 1,673.769 | 1,919.672 | 1,942.426 | 1,972.426 | 1,975.782 | 2,043.25 | 2,031.428 | 1,995.937 | 1,945.108 | 1,887.68 | 1,840.288 | 1,747.985 | 1,643.195 | 1,509.697 | 1,116.829 | 983.917 | 799.821 | 665.658 | 516.64 | 513.483 | 514.135 | 501.995 | 496.107 | 427.177 | 435.825 | 454.047 | 445.536 | 445.514 | 431.639 | 425.092 | 425.074 | 430.108 | 425.584 | 352.082 | 336.452 | 357.004 | 397.079 | 391.341 | 365.788 | 388.252 | 392.483 | 349.157 | 317.931 | 286.459 | 129.361 | 126.294 | 133.35 | 135.353 | 248 | 249.87 | 252.06 | 214.89 | 217.468 | 218.328 | 219.614 | 230.835 | 239.561 | 232.581 | 233.906 | 235.152 | 235.924 | 237.322 | 237.899 | 239.166 | 243.32 | 243.332 | 1.598 | 1.311 | 0.404 | 0.418 | 0.249 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 2,303.58 | 2,246.745 | 2,240.191 | 2,218.922 | 2,209.431 | 2,109.615 | 2,001.935 | 1,970.666 | 1,940.143 | 1,872.899 | 1,785.995 | 1,544.46 | 1,566.736 | 1,588.96 | 1,609.671 | 1,630.003 | 1,651.663 | 1,673.769 | 1,919.672 | 1,942.426 | 1,972.426 | 1,975.782 | 2,043.25 | 2,031.428 | 1,995.937 | 1,945.743 | 1,888.315 | 1,840.922 | 1,748.62 | 1,643.83 | 1,510.332 | 1,117.464 | 984.552 | 800.455 | 666.292 | 517.275 | 514.118 | 514.77 | 502.629 | 496.741 | 427.811 | 436.46 | 454.681 | 446.17 | 446.148 | 432.274 | 425.727 | 425.708 | 430.742 | 426.219 | 352.717 | 337.087 | 357.639 | 397.713 | 391.975 | 366.422 | 388.887 | 393.117 | 349.791 | 318.565 | 287.094 | 129.996 | 126.929 | 133.985 | 135.987 | 248.896 | 250.766 | 252.694 | 215.524 | 217.468 | 218.328 | 219.614 | 230.835 | 239.561 | 232.581 | 233.906 | 235.152 | 235.924 | 237.322 | 237.899 | 239.166 | 243.32 | 243.332 | 1.598 | 1.311 | 0.404 | 0.418 | 0.249 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 21.997 | 22.061 | 297.229 | 227.709 | 331.98 | 23.194 | 14.213 | 7.343 | 7.343 | 8.983 | 0 | 0 | -195.795 | -216.511 | 11.8 | 15.54 | 23.242 | -348.34 | -437.232 | -452.499 | -290.705 | -367.835 | -302.096 | 1,536.424 | 1,540.522 | 1,641.45 | 1,642.637 | 171.142 | 1,644.77 | 1,614.891 | 1,613.25 | 1,611.76 | 1,612.981 | 170.439 | 172.58 | 173.462 | 174.909 | 164.241 | 163.685 | 162.75 | 163.635 | 160.409 | 159.711 | 164.24 | 165.398 | 160.179 | 160.324 | 161.303 | 161.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.657 | 0.933 | -62.374 | -127.462 | -74.659 | -132.8 | -150.923 | -151.41 | -1.353 | -1.303 | 0 | 0 | 0 |
| Tax Assets
| 72.592 | 56.289 | 56.289 | 57.322 | 57.322 | 50.765 | 50.765 | 50.414 | 49.245 | 50.79 | 50.79 | 50.79 | 50.79 | 56.667 | 54.343 | 56.159 | 56.159 | 50.261 | 197.434 | 210.941 | 210.941 | 208.95 | 222.541 | 199.815 | 199.815 | 152.476 | 149.779 | 149.779 | 149.779 | 113.779 | 124.407 | 123.567 | 123.956 | 98.682 | 98.634 | 99.008 | 95.776 | 96.06 | 109.014 | 107.18 | 106.486 | 105.978 | 105.889 | 103.784 | 103.813 | 104.035 | 102.993 | 102.241 | 101.887 | 71.179 | 71.063 | 72.162 | 72.578 | 69.453 | 69.065 | 69.152 | 68.934 | 58.75 | 58.175 | 56.837 | 56.265 | 47.938 | 47.938 | 46.426 | 46.777 | 39.899 | 39.899 | 39.16 | 35.574 | 42.493 | 42.518 | 42.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.911 | 4.902 | 66.553 | 131.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 452.37 | 370.284 | 0.162 | 152.833 | 0.2 | 7.236 | 7.158 | 7.172 | 18.914 | 6.96 | 15.943 | 15.943 | 211.738 | 234.185 | 22.785 | 13.785 | 8.785 | 382.115 | 1,953.356 | 1,987.302 | 1,847.426 | 2,001.214 | 1,986.244 | 5.927 | 5.927 | 5.852 | 5.852 | 1,472.378 | 5.905 | 1.249 | 1.249 | 1.249 | 7.914 | 1,126.443 | 1,126.443 | 1,126.443 | 1,126.443 | 1,036.561 | 1,036.561 | 1,036.561 | 1,036.561 | 869.663 | 902.611 | 902.611 | 902.611 | 628.363 | 628.363 | 628.363 | 628.363 | 636.567 | 633.191 | 649.751 | 649.349 | 155.506 | 151.976 | 149.082 | 147.809 | 139.437 | 125.699 | 123.141 | 122.993 | 116.683 | 114.784 | 103.116 | 101.523 | 83.831 | 83.126 | 83.122 | 225.083 | 173.453 | 74.943 | 75.876 | 7.691 | 6.792 | 6.142 | 6.145 | 6.165 | 5.43 | 6.927 | 0.118 | 0.118 | 0.912 | 0.723 | 137.124 | 135.381 | 153.645 | 152.511 | 2.448 | 2.448 | 0.549 | 0.568 | 0.608 |
| Total Non-Current Assets
| 4,581.732 | 4,391.976 | 4,383.142 | 4,387.876 | 4,453.403 | 3,973.685 | 3,874.741 | 3,873.304 | 3,889.43 | 3,847.915 | 3,791.818 | 3,589.963 | 3,645.963 | 3,530.964 | 3,591.452 | 3,633.652 | 3,675.397 | 3,718.942 | 5,873.088 | 5,955.13 | 6,046.296 | 6,162.739 | 6,598.714 | 6,403.601 | 6,370.734 | 6,442.056 | 6,318.939 | 6,213.273 | 6,080.716 | 5,681.299 | 5,495.824 | 5,062.634 | 4,941.821 | 4,197.271 | 3,874.556 | 3,688.859 | 3,623.1 | 3,506.691 | 3,485.539 | 3,491.303 | 3,473.033 | 3,307.592 | 3,376.271 | 3,381.508 | 3,399.553 | 3,111.919 | 3,111.793 | 3,133.421 | 3,147.858 | 2,907.838 | 2,733.069 | 2,754.612 | 2,788.327 | 2,391.768 | 2,341.285 | 2,134.016 | 2,146.758 | 2,089.479 | 1,991.286 | 1,899.731 | 1,866.231 | 1,658.518 | 1,609.203 | 1,560.631 | 1,515.989 | 1,425.818 | 1,383.42 | 1,350.615 | 1,328.093 | 1,184.885 | 1,031.966 | 996.666 | 910.813 | 877.342 | 859.414 | 841.571 | 835.505 | 802.789 | 786.261 | 775.141 | 747.059 | 687.548 | 657.104 | 409.307 | 321.303 | 285.133 | 257.412 | 239.321 | 230.167 | 202.915 | 187.863 | 179.258 |
| Total Assets
| 15,287.063 | 14,344.188 | 14,298.408 | 14,315.089 | 14,435.741 | 13,842.646 | 14,028.314 | 13,503.836 | 14,046.121 | 12,840.324 | 12,894.046 | 12,814.069 | 12,742.646 | 12,414.572 | 12,167.362 | 12,732.742 | 12,742.176 | 13,089.699 | 17,922.59 | 17,584.919 | 17,035.008 | 17,414.944 | 19,255.073 | 19,663.574 | 20,391.859 | 22,540.52 | 23,126.159 | 22,009.043 | 22,035.507 | 22,043.127 | 20,806.428 | 20,155.955 | 19,876.806 | 21,400.466 | 19,517.039 | 19,239.252 | 18,493.002 | 18,863.832 | 18,496.102 | 17,830.015 | 16,687.719 | 16,674.475 | 16,816.804 | 15,392.725 | 15,692.061 | 15,240.847 | 14,495.714 | 13,747.138 | 13,675.33 | 13,790.149 | 13,941.138 | 13,706.871 | 13,580.981 | 13,883.567 | 13,331.867 | 11,129.707 | 10,398.357 | 9,449.86 | 8,268.507 | 7,146.075 | 6,822.643 | 6,065.065 | 5,566.787 | 5,263.835 | 5,031.833 | 4,955.05 | 4,380.108 | 4,189.777 | 3,610.46 | 3,575.839 | 3,287.364 | 3,182.59 | 2,963.897 | 2,549.58 | 2,332.186 | 2,295.34 | 2,158.354 | 2,126.64 | 2,038.185 | 2,055.796 | 1,925.324 | 1,881.339 | 1,856.467 | 1,393.164 | 1,185.329 | 1,132.693 | 1,106.578 | 1,086.745 | 1,049.133 | 1,030.22 | 674.846 | 653.841 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 3,703.233 | 3,451.627 | 3,401.906 | 3,501.76 | 3,541.517 | 3,484.471 | 3,483.071 | 3,201.534 | 3,380.965 | 3,178.51 | 3,118.258 | 3,078.984 | 3,260.548 | 3,091.794 | 2,859.733 | 3,369.578 | 3,473.128 | 3,542.333 | 5,687.834 | 5,428.448 | 5,483.1 | 5,467.601 | 6,364.946 | 6,419.465 | 6,774.639 | 7,666.683 | 7,967.521 | 7,330.794 | 7,649.835 | 7,498.078 | 7,208.189 | 7,149.208 | 4,176.463 | 6,934.003 | 6,811.171 | 7,164.144 | 6,591.866 | 7,553.962 | 6,815.029 | 6,070.44 | 6,234.223 | 6,351.082 | 6,432.848 | 5,305.564 | 5,776.185 | 5,622.822 | 5,133.831 | 4,409.884 | 4,216.051 | 4,571.725 | 4,922.677 | 5,045.509 | 4,507.87 | 6,466.131 | 5,861.186 | 4,780.974 | 4,291.605 | 3,692.415 | 3,123.754 | 2,556.973 | 2,140.292 | 2,094.843 | 1,871.679 | 1,386.858 | 1,414.823 | 1,261.374 | 1,112.053 | 930.055 | 892.268 | 897.345 | 841.205 | 804.788 | 735.966 | 704.558 | 636.108 | 583.867 | 492.577 | 506.663 | 414.45 | 413.432 | 384.437 | 342.522 | 349.456 | 226.884 | 196.148 | 150.246 | 161.972 | 163.123 | 147.25 | 133.374 | 127.676 | 154.614 |
| Short Term Debt
| 1,400.002 | 1,269 | 1,614 | 1,509 | 2,735.315 | 1,052.056 | 1,224.112 | 1,262.21 | 923.828 | 2,006.279 | 2,676.006 | 3,272.306 | 3,135.416 | 2,987 | 3,110.168 | 3,001 | 4,065.656 | 4,360.592 | 5,795.726 | 5,328.205 | 5,200.863 | 4,965 | 5,131.362 | 5,685.054 | 5,423.359 | 5,613.74 | 5,662.009 | 5,794.249 | 5,371.249 | 6,110.99 | 5,679.63 | 5,306 | 7,833.633 | 6,109.701 | 6,080.952 | 6,466.193 | 4,905.304 | 4,892.464 | 5,262.541 | 5,337.776 | 4,807.193 | 5,214.964 | 4,606.567 | 4,723.722 | 4,241.761 | 4,151.272 | 3,766.098 | 3,800.935 | 3,928.666 | 3,891.455 | 3,711.436 | 3,195.383 | 3,662.6 | 2,174.732 | 2,659.186 | 1,777.313 | 1,719.28 | 876.652 | 1,283.196 | 1,047.134 | 1,329.917 | 1,044.937 | 1,212.751 | 1,058.281 | 1,111.781 | 911 | 891 | 927.5 | 817.032 | 779.4 | 612.7 | 548.4 | 528.77 | 454.1 | 433.71 | 450.71 | 402.744 | 383.11 | 378.21 | 431.21 | 385.3 | 365.42 | 382.33 | 279.41 | 163 | 148 | 161.2 | 158.2 | 140.7 | 149.5 | 176.22 | 153 |
| Tax Payables
| 22.931 | 8.588 | 4.808 | 20.903 | 9.241 | 17.202 | 39.609 | 23.963 | 10.29 | 31.31 | 37.699 | 11.547 | 16.655 | 9.431 | 13.896 | 28.739 | 3.79 | 20.589 | 19.86 | 7.704 | 6.567 | 11.466 | 9.751 | 12.855 | 11.493 | 18.027 | 21.89 | 19.49 | 22.968 | 17.931 | 26.233 | 4.473 | 29.098 | 33.894 | 26.034 | 22.506 | 23.652 | 44.019 | 6.286 | 20.521 | 31.454 | 54.37 | 76.236 | 51.434 | 70.124 | 63.503 | 119.407 | 52.39 | 56.966 | 90.176 | 112.484 | 77.539 | 57.543 | 124.497 | 167.627 | 143.728 | 185.119 | 115.853 | 208.394 | 94.575 | 74.59 | 83.595 | 76.508 | 81.589 | 48.748 | 12.393 | 14.398 | 12.451 | 32.05 | 30.719 | 35.292 | 20.228 | 28.157 | 24.674 | 24.731 | 26.298 | 13.742 | 21.648 | 19.451 | 13.739 | 8.973 | 5.349 | -0.874 | -4.615 | -1.178 | -1.125 | -1.697 | 7.672 | 3.076 | 4.388 | 19.172 | 18.523 |
| Deferred Revenue
| 0 | 0 | 173.207 | 145.257 | 188.491 | 464.715 | 488.605 | 262.516 | 388.701 | 241.115 | 0 | 0 | 661.056 | 812.882 | 825.61 | 981.981 | 807.716 | 177.163 | 173.7 | 147.211 | 141.889 | 322.353 | 336.668 | 259.836 | 282.829 | 256.516 | 248.84 | 280.963 | 314.28 | 235.145 | 236.012 | 214.082 | 272.346 | 213.473 | 211.609 | 129.852 | 233.491 | 212.074 | 200.674 | 186.662 | 265.153 | 254.345 | 321.077 | 304.381 | 300.92 | 263.985 | 389.556 | 259.33 | 287.152 | 261.585 | 348.646 | 348.304 | 268.589 | 434.459 | 421.025 | 389.724 | 389.446 | 520.687 | 542.679 | 371.111 | 287.293 | 479.833 | 254.887 | 216.968 | 208.449 | 333.204 | 266.648 | 283.846 | 316.577 | 293.79 | 268.88 | 255.291 | 199.292 | 185.534 | 173.831 | 156.199 | 144.461 | 143.273 | 123.643 | 109.063 | 98.627 | 107.197 | 82.072 | 18.706 | 24.186 | 31.233 | 27.702 | 66.639 | 67.333 | 27.751 | 39.269 | 48.817 |
| Other Current Liabilities
| 962.961 | 985.457 | 556.472 | 702.604 | -399.158 | 360.722 | -95.596 | 408.274 | 372.527 | 357.448 | 650.316 | 777.599 | 391.862 | 370.212 | 260.485 | 325.91 | 389.837 | 864.684 | 2,771.71 | 2,994.113 | 2,288.391 | 2,065.219 | 2,484.269 | 1,146.403 | 1,804.831 | 903.268 | 1,089.187 | 890.682 | 777.654 | 584.72 | 743.041 | 749.271 | 2,795.536 | 1,127.834 | 1,837.977 | 981.607 | 2,474.58 | 932.731 | 1,019.273 | 763.04 | 1,757.504 | 806.772 | 1,103.522 | 394.116 | 579.556 | 564.739 | 623.864 | 742.162 | 1,021.454 | 573.427 | 641.354 | 705.116 | 890.511 | 670.917 | 471.532 | 626.161 | 531.327 | 988.156 | 938.815 | 924.504 | 776.832 | 896.23 | 658.044 | 1,045.367 | 954.055 | 1,324.882 | 923.202 | 874.444 | 570.57 | 588.674 | 530.779 | 514.035 | 468.822 | 487.028 | 442.558 | 422.702 | 454.581 | 423.502 | 455.306 | 408.26 | 373.996 | 410.333 | 387.695 | 226.721 | 171.448 | 185.895 | 144.209 | 128.944 | 136.514 | 90.47 | 100.544 | 97.147 |
| Total Current Liabilities
| 6,089.126 | 5,714.673 | 5,577.186 | 5,879.524 | 5,886.915 | 5,152.012 | 5,371.155 | 5,158.497 | 5,076.311 | 5,814.662 | 6,482.28 | 7,140.436 | 7,274.65 | 7,086.565 | 6,895.548 | 7,497.139 | 8,558.56 | 8,755.269 | 14,275.13 | 13,758.47 | 13,120.81 | 12,509.286 | 13,990.329 | 13,263.777 | 14,014.322 | 14,458.234 | 14,989.448 | 14,035.216 | 13,821.706 | 14,446.864 | 13,657.093 | 13,208.953 | 12,693.083 | 14,205.433 | 14,756.134 | 14,764.302 | 13,995.403 | 13,423.176 | 13,111.947 | 12,378.438 | 12,830.375 | 12,427.188 | 12,219.174 | 10,779.217 | 10,968.546 | 10,402.336 | 9,643.201 | 9,005.371 | 9,223.138 | 9,126.783 | 9,387.95 | 9,023.547 | 9,118.523 | 9,436.276 | 9,159.531 | 7,328.176 | 6,727.331 | 5,673.076 | 5,554.158 | 4,623.186 | 4,321.631 | 4,119.606 | 3,818.982 | 3,572.094 | 3,529.407 | 3,509.65 | 2,940.653 | 2,744.451 | 2,311.92 | 2,296.138 | 2,019.977 | 1,887.451 | 1,761.714 | 1,670.36 | 1,537.106 | 1,483.577 | 1,363.644 | 1,334.923 | 1,267.417 | 1,266.641 | 1,152.706 | 1,123.624 | 1,118.607 | 728.399 | 529.418 | 483.016 | 465.684 | 457.939 | 427.54 | 377.731 | 423.612 | 423.284 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,258.315 | 808.65 | 911.424 | 789.084 | 994.093 | 1,168.492 | 1,215.427 | 1,025.804 | 1,749.636 | 1,917.457 | 1,373.646 | 710.526 | 566.615 | 499.126 | 448.338 | 454.843 | 500.188 | 549.647 | 125.634 | 199.635 | 228.236 | 275.211 | 313.922 | 958.752 | 1,015.625 | 1,088.36 | 1,153.796 | 899.847 | 936.345 | 551.95 | 439.523 | 253.175 | 171.864 | 470.724 | 522.333 | 216.487 | 301.495 | 1,274.652 | 1,280.838 | 1,301.173 | 1,251.358 | 1,616.594 | 1,839.677 | 2,011.944 | 2,059.867 | 2,214.258 | 2,211.735 | 2,077.318 | 1,781.124 | 1,795.903 | 1,720.151 | 1,792.096 | 1,545.976 | 1,500.575 | 496.123 | 480 | 410 | 605 | 555 | 495 | 495 | 265 | 165 | 185 | 20 | 70 | 70 | 70 | 70 | 80.5 | 80.5 | 80.5 | 50.5 | 60.5 | 30.532 | 30.532 | 30.532 | 40.502 | 40.502 | 40.502 | 40.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 224.386 | 179.934 | 166.853 | 108.481 | 77.364 | 86.428 | 75.008 | 74.908 | 74.913 | 84.153 | 87.133 | 89.684 | 89.684 | 97.533 | 97.633 | 100.98 | 101.48 | 102.18 | 117.48 | 120.347 | 120.592 | 126.555 | 135.025 | 136.241 | 137.444 | 138.983 | 131.176 | 135.624 | 131.037 | 146.882 | 139.454 | 119.726 | 142.663 | 176.712 | 177.615 | 170.009 | 168.914 | 171.903 | 169.197 | 161.951 | 170.736 | 154.075 | 169.72 | 132.746 | 170.367 | 156.74 | 162.47 | 215.335 | 227.881 | 245.956 | 265.643 | 221.69 | 303.644 | 212.5 | 212.5 | 12.5 | 12.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 12.5 | 12.5 | 12.5 | 28.016 | 28.016 | 29.016 | 29.016 | 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
| 4.086 | 5.866 | 5.866 | 7.73 | 7.73 | 31.8 | 31.8 | 0 | 0 | 0 | 0 | 0.717 | 0.717 | 0.21 | 69.381 | 69.851 | 90.44 | 83.817 | 3.882 | 4.084 | 4.084 | 4.285 | 4.285 | 4.486 | 4.486 | 4.889 | 4.889 | 4.889 | 4.889 | 5.291 | 5.291 | 5.291 | 5.291 | 5.694 | 5.694 | 5.694 | 5.694 | 6.096 | 6.096 | 6.096 | 6.096 | 6.499 | 6.499 | 6.499 | 6.499 | 6.901 | 6.901 | 6.901 | 6.901 | 7.304 | 7.304 | 7.304 | 7.304 | 7.706 | 7.706 | 7.706 | 7.706 | 8.109 | 8.109 | 8.109 | 8.109 | 8.511 | 8.511 | 8.511 | 8.511 | 0.216 | 0.216 | 0.216 | 0.216 | 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
| 226.386 | 221.179 | 220.88 | 225.935 | 227.224 | 202.872 | 202.936 | 210.688 | 305.399 | 229.431 | 231.682 | 245.668 | 245.657 | 245.449 | 199.395 | 199.917 | 179.643 | 258.131 | 358.632 | 356.262 | 356.762 | 578.232 | 745.328 | 381.496 | 164.672 | 248.884 | 4.38 | 38.684 | 52.964 | 48.936 | 50.603 | 48.243 | 297.933 | 309.056 | 356.009 | 102.749 | 47.028 | 112.469 | 72.13 | 78.553 | 152.622 | 213.267 | 300.513 | 204.331 | 406.58 | 410.153 | 267.858 | 248.778 | 245.935 | 221.786 | 168.991 | 228.781 | 159.599 | 284.91 | 286.805 | 215.554 | 209.764 | 198.452 | 184.041 | 104.897 | 101.692 | 80.503 | 64.087 | 43.468 | 37.417 | 23.3 | 24.62 | 17.12 | 18.02 | 53.013 | 53.153 | 53.896 | 51.241 | 46.974 | 17.065 | 17.015 | 17.015 | 14.225 | 14.125 | 14.929 | 14.929 | 14.829 | 14.829 | 2.354 | 2.949 | 1.635 | 2.855 | 2.277 | 2.455 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 1,713.173 | 1,215.628 | 1,138.169 | 1,131.229 | 1,229.047 | 1,489.593 | 1,525.171 | 1,311.399 | 2,055.034 | 2,231.041 | 1,692.461 | 1,046.596 | 902.673 | 842.319 | 814.748 | 825.592 | 871.751 | 993.774 | 605.628 | 680.327 | 709.673 | 984.283 | 1,063.535 | 1,480.975 | 1,322.228 | 1,481.115 | 1,294.24 | 1,079.044 | 1,125.234 | 753.059 | 634.872 | 426.436 | 617.752 | 681.286 | 739.377 | 494.938 | 523.131 | 1,520.337 | 1,528.262 | 1,547.774 | 1,580.813 | 1,990.435 | 2,316.408 | 2,355.519 | 2,466.448 | 2,624.411 | 2,648.964 | 2,548.332 | 2,261.841 | 2,270.949 | 2,162.089 | 2,249.87 | 2,016.523 | 2,005.691 | 1,003.134 | 715.76 | 639.97 | 826.06 | 761.649 | 622.506 | 619.3 | 368.514 | 250.098 | 249.479 | 78.428 | 121.532 | 122.852 | 116.352 | 117.252 | 133.513 | 133.653 | 134.396 | 101.741 | 107.474 | 47.597 | 47.547 | 47.547 | 54.727 | 54.627 | 55.431 | 55.431 | 14.829 | 14.829 | 2.354 | 2.949 | 1.635 | 2.855 | 2.277 | 2.455 | 0 | 0 | 0 |
| Total Liabilities
| 7,802.299 | 6,930.301 | 6,715.356 | 7,010.753 | 7,115.961 | 6,641.605 | 6,896.326 | 6,469.896 | 7,131.345 | 8,045.702 | 8,174.741 | 8,187.032 | 8,177.323 | 7,928.884 | 7,710.296 | 8,322.731 | 9,430.311 | 9,749.043 | 14,880.758 | 14,438.797 | 13,830.483 | 13,493.569 | 15,053.863 | 14,744.752 | 15,336.55 | 15,939.349 | 16,283.689 | 15,114.26 | 14,946.94 | 15,199.923 | 14,291.965 | 13,635.389 | 13,310.835 | 14,886.719 | 15,495.51 | 15,259.24 | 14,518.534 | 14,943.513 | 14,640.209 | 13,926.212 | 14,411.187 | 14,417.623 | 14,535.582 | 13,134.736 | 13,434.993 | 13,026.747 | 12,292.164 | 11,553.703 | 11,484.979 | 11,397.732 | 11,550.039 | 11,273.417 | 11,135.046 | 11,441.967 | 10,162.665 | 8,043.936 | 7,367.301 | 6,499.136 | 6,315.808 | 5,245.691 | 4,940.931 | 4,488.12 | 4,069.08 | 3,821.574 | 3,607.835 | 3,631.181 | 3,063.505 | 2,860.802 | 2,429.172 | 2,429.651 | 2,153.629 | 2,021.847 | 1,863.455 | 1,777.834 | 1,584.704 | 1,531.124 | 1,411.191 | 1,389.649 | 1,322.044 | 1,322.071 | 1,208.137 | 1,138.453 | 1,133.436 | 730.754 | 532.367 | 484.652 | 468.539 | 460.216 | 429.995 | 377.731 | 423.612 | 423.284 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.631 | 92.096 | 113.251 | 121.307 | 118.291 | 17.676 | 16.912 | 21.334 | 16.424 | 14.466 | 21.841 | 19.104 | 18.908 | 18.982 | 20.313 | 25.794 | 28.048 | 29.821 | 32.182 | 34.033 | 38.173 | 37.899 | 44.129 | 48.512 | 31.257 | 25.148 | 12.181 | 10.691 | 11.596 | 14.305 | 19.763 | 20.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,325.406 | 1,325.406 | 1,325.406 | 1,325.406 | 1,325.406 | 1,325.406 | 1,325.406 | 1,325.406 | 1,325.406 | 1,154.952 | 1,154.952 | 1,154.952 | 1,154.952 | 1,154.952 | 1,154.952 | 1,154.952 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 945.834 | 743.405 | 743.405 | 743.405 | 743.405 | 743.405 | 743.405 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 608.485 | 304.242 | 304.242 | 304.242 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 235 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 195 | 120 | 120 |
| Retained Earnings
| -2,302.991 | -2,384.138 | -2,385.157 | -2,491.488 | -2,551.947 | -2,601.148 | -2,669.548 | -2,762.683 | -2,864.888 | -2,931.086 | -2,992.663 | -3,069.999 | -3,120.18 | -3,123.812 | -3,136.303 | -3,169.246 | -3,199.653 | -3,176.342 | -3,449.267 | -3,331.616 | -3,259.69 | -2,613.887 | -2,305.077 | -1,615.849 | -1,484.238 | 3.269 | 218.621 | 279.492 | 461.495 | 438.909 | 403.984 | 429.818 | 466.835 | 439.185 | 414.581 | 369.185 | 363.988 | 316.004 | 261.509 | 304.789 | 329.046 | 311.324 | 321.332 | 298.462 | 297.071 | 279.305 | 277.787 | 271.361 | 262.706 | 500.509 | 500.061 | 570.503 | 566.165 | 573.419 | 560.98 | 494.294 | 456.663 | 413.373 | 354.069 | 328.032 | 298.725 | 276.398 | 232.278 | 212.934 | 200.992 | 171.834 | 162.104 | 172.008 | 167.17 | 131.429 | 118.591 | 98.502 | 94.238 | 95.408 | 73.045 | 90.58 | 73.897 | 74.819 | 54.879 | 74.242 | 61.144 | 62.075 | 45.004 | 30.099 | 49.801 | 51.533 | 41.337 | 30.54 | 23.148 | 64.733 | 53.963 | 33.475 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 193.901 | 8,462.725 | 189.162 | 8,473.725 | 187.712 | 8,472.307 | 186.361 | 5,850.003 | 186.331 | 5,850.178 | 186.472 | 5,848.671 | 184.996 | 5,836.148 | -83.631 | -92.096 | -113.251 | -121.307 | -118.291 | -17.676 | -16.912 | -21.334 | -16.424 | -14.466 | -21.841 | -19.104 | -18.908 | -18.982 | -20.313 | -25.794 | -28.048 | -29.821 | -32.182 | -34.033 | -38.173 | -37.899 | -44.129 | -48.512 | -31.257 | -25.148 | -12.181 | -10.691 | -11.596 | -14.305 | -19.763 | -20.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,457.646 | 8,463.427 | 8,540.723 | -229.608 | 8,042.539 | -0 | 8,321.705 | -0 | 8,585.647 | -0 | 5,702.693 | -229.608 | 5,702.693 | -0 | 5,663.725 | 5,836.148 | 5,076.238 | 4,984.141 | 4,807.662 | -229.608 | 4,578.054 | 4,846.63 | 4,790.749 | 4,845.756 | 5,293.234 | 5,091.582 | 5,093.447 | 5,093.447 | 5,093.447 | 5,080.396 | 5,080.396 | 5,054.384 | 5,481.285 | 5,040.754 | 2,773.45 | 2,705.385 | 2,579.851 | 2,693.165 | 2,768.962 | 2,767.212 | 1,194.327 | 1,222.086 | 1,026.042 | 1,218.268 | 1,206.671 | 1,176.138 | 1,184.955 | 1,204.718 | 1,189.512 | 1,161.683 | 1,160.481 | 1,132.503 | 1,146.262 | 1,134.55 | 1,371.752 | 1,665.495 | 1,661.535 | 1,628.57 | 768.233 | 769.784 | 774.342 | 755.855 | 755.855 | 755.855 | 755.855 | 724.744 | 724.744 | 724.744 | 724.978 | 729.828 | 729.826 | 779.172 | 674.293 | 438.447 | 438.42 | 438.42 | 438.413 | 427.426 | 427.426 | 427.417 | 425.177 | 440.095 | 439.395 | 435.609 | 406.359 | 399.751 | 399.751 | 399.751 | 399.751 | 391.424 | 75.944 | 75.944 |
| Total Shareholders Equity
| 7,480.062 | 7,404.696 | 7,406.296 | 7,296.643 | 7,234.768 | 7,197.984 | 7,128.692 | 7,035.03 | 6,932.893 | 4,073.869 | 4,012.345 | 3,935.131 | 3,884.968 | 3,879.812 | 3,867.369 | 3,821.854 | 2,738.788 | 2,753.634 | 2,459.554 | 2,569.15 | 2,644.091 | 3,390.509 | 3,720.544 | 4,405.349 | 4,541.871 | 6,026.219 | 6,236.062 | 6,299.669 | 6,481.868 | 6,446.157 | 6,409.902 | 6,404.242 | 6,438.52 | 6,395.953 | 3,899.254 | 3,852.008 | 3,842.671 | 3,790.472 | 3,729.747 | 3,766.895 | 2,131.858 | 2,116.746 | 2,139.721 | 2,114.523 | 2,112.227 | 2,078.232 | 2,071.226 | 2,064.394 | 2,060.702 | 2,270.676 | 2,269.027 | 2,311.49 | 2,320.911 | 2,316.454 | 2,541.216 | 2,464.031 | 2,422.44 | 2,346.185 | 1,357.302 | 1,332.816 | 1,308.067 | 1,267.254 | 1,223.133 | 1,203.79 | 1,191.848 | 1,131.577 | 1,121.848 | 1,131.752 | 1,126.913 | 1,096.256 | 1,083.418 | 1,112.674 | 1,059.059 | 728.854 | 706.466 | 724 | 707.31 | 697.245 | 677.305 | 696.659 | 681.321 | 697.17 | 679.399 | 660.708 | 651.161 | 646.285 | 636.089 | 625.291 | 617.899 | 651.157 | 249.907 | 229.42 |
| Total Equity
| 7,484.763 | 7,413.887 | 7,416.199 | 7,304.336 | 7,242.415 | 7,201.041 | 7,131.987 | 7,033.94 | 6,914.776 | 4,794.622 | 4,719.305 | 4,627.037 | 4,565.324 | 4,485.688 | 4,457.066 | 4,410.011 | 3,311.865 | 3,340.656 | 3,041.832 | 3,146.122 | 3,204.525 | 3,921.375 | 4,201.209 | 4,918.822 | 5,055.309 | 6,601.172 | 6,842.47 | 6,894.784 | 7,088.566 | 6,843.204 | 6,514.464 | 6,520.567 | 6,565.971 | 6,513.747 | 4,021.529 | 3,980.011 | 3,974.468 | 3,920.319 | 3,855.894 | 3,903.803 | 2,276.531 | 2,256.852 | 2,281.222 | 2,257.989 | 2,257.067 | 2,214.1 | 2,203.55 | 2,193.435 | 2,190.35 | 2,392.417 | 2,391.099 | 2,433.453 | 2,445.935 | 2,441.6 | 3,169.202 | 3,085.771 | 3,031.056 | 2,950.723 | 1,952.7 | 1,900.384 | 1,881.712 | 1,576.946 | 1,497.708 | 1,442.261 | 1,423.998 | 1,323.869 | 1,316.603 | 1,328.975 | 1,181.288 | 1,146.188 | 1,133.735 | 1,160.743 | 1,100.442 | 771.746 | 747.482 | 764.216 | 747.163 | 736.99 | 716.141 | 733.725 | 717.187 | 742.886 | 723.031 | 662.411 | 652.962 | 648.041 | 638.039 | 626.529 | 619.138 | 652.488 | 251.234 | 230.557 |
| Total Liabilities & Shareholders Equity
| 15,287.063 | 14,344.188 | 14,298.408 | 14,315.089 | 14,435.741 | 13,842.646 | 14,028.314 | 13,503.836 | 14,046.121 | 12,840.324 | 12,894.046 | 12,814.069 | 12,742.646 | 12,414.572 | 12,167.362 | 12,732.742 | 12,742.176 | 13,089.699 | 17,922.59 | 17,584.919 | 17,035.008 | 17,414.944 | 19,255.073 | 19,663.574 | 20,391.859 | 22,540.52 | 23,126.159 | 22,009.043 | 22,035.507 | 22,043.127 | 20,806.428 | 20,155.955 | 19,876.806 | 21,400.466 | 19,517.039 | 19,239.252 | 18,493.002 | 18,863.832 | 18,496.102 | 17,830.015 | 16,687.719 | 16,674.475 | 16,816.804 | 15,392.725 | 15,692.061 | 15,240.847 | 14,495.714 | 13,747.138 | 13,675.33 | 13,790.149 | 13,941.138 | 13,706.871 | 13,580.981 | 13,883.567 | 13,331.867 | 11,129.707 | 10,398.357 | 9,449.86 | 8,268.507 | 7,146.075 | 6,822.643 | 6,065.065 | 5,566.787 | 5,263.835 | 5,031.833 | 4,955.05 | 4,380.108 | 4,189.777 | 3,610.46 | 3,575.839 | 3,287.364 | 3,182.59 | 2,963.897 | 2,549.58 | 2,332.186 | 2,295.34 | 2,158.354 | 2,126.64 | 2,038.185 | 2,055.796 | 1,925.324 | 1,881.339 | 1,856.467 | 1,393.164 | 1,185.329 | 1,132.693 | 1,106.578 | 1,086.745 | 1,049.133 | 1,030.22 | 674.846 | 653.841 |