
Anhui Jianghuai Automobile Group Corp.,Ltd.
SSE:600418.SS
49.99 (CNY) • At close July 25, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12,002.843 | 13,255.671 | 13,263.822 | 13,890.095 | 13,158.946 | 15,346.303 | 13,289.153 | 10,535.197 | 13,109.701 | 12,714.129 | 11,346.771 | 10,291.421 | 10,967.907 | 10,397.77 | 8,219.436 | 8,393.09 | 7,953.534 | 7,074.979 | 7,196.164 | 7,721.071 | 7,192.379 | 8,229.221 | 6,632.509 | 8,270.747 | 9,390.031 | 9,356.042 | 9,163.141 | 11,224.871 | 11,445.763 | 11,060.299 | 13,326.734 | 13,872.331 | 15,769.981 | 16,032.431 | 18,294.622 | 15,478.329 | 15,156.504 | 12,456.03 | 11,724.889 | 10,304.621 | 9,171.493 | 7,986.114 | 6,980.077 | 7,186.948 | 7,360.566 | 6,368.204 | 7,910.031 | 7,192.267 | 5,881.922 | 4,832.373 | 4,741.017 | 3,986.384 | 2,740.926 | 3,183.978 | 4,303.085 | 4,750.8 | 4,117.116 | 3,781.968 | 3,886.106 | 3,411.556 | 2,312.08 | 3,293.853 | 6,257.033 | 4,266.207 | 1,554.651 | 703.768 | 692.968 | 778.215 | 923.024 | 724.85 | 709.407 | 1,074.319 | 602.366 | 428.974 | 671.352 | 609.824 | 597.459 | 513.648 | 332.259 | 423.497 | 611.866 | 552.375 | 825.107 | 855.857 | 489.48 | 376.399 | 449.595 | 479.03 | 201.425 | 358.83 | 431.615 | 394.55 | 396.763 | 539.899 | 56.891 |
Short Term Investments
| 4,237.98 | 4,660.828 | 3,806.126 | 2,235.165 | 2,007.552 | 1,801.683 | 1,003.706 | 1,204.248 | 107.293 | 20.012 | 3,001.083 | 2,838.513 | 1,113.69 | 921.506 | 631.045 | 851.083 | 1,329.453 | 291.905 | 1,024.74 | 377.79 | 561.196 | 675.795 | -269.226 | -273.894 | -252.101 | -228.412 | -226.107 | -221.673 | -228.877 | -246.183 | -159.002 | 0.298 | 20.673 | 28.079 | 24.171 | 25.305 | 25.921 | 30.499 | 55.193 | 28.373 | 20.898 | 52.972 | 159.556 | 179.525 | 159.782 | 139.426 | 161.151 | 70.489 | 0 | 635.06 | 0 | 0 | 0 | 0 | 0 | 0 | 137.508 | 321.875 | 312.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.76 | 62.835 | 77.415 | 77.415 | 80 | 79.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 16,240.823 | 17,916.499 | 17,069.948 | 16,125.26 | 15,166.498 | 17,147.986 | 14,292.859 | 11,739.444 | 13,216.994 | 12,734.141 | 14,347.854 | 13,129.934 | 12,081.597 | 11,319.276 | 8,850.481 | 9,244.173 | 9,282.987 | 7,366.884 | 8,220.903 | 8,098.861 | 7,753.575 | 8,905.017 | 6,632.509 | 8,270.747 | 9,390.031 | 9,356.042 | 9,163.141 | 11,224.871 | 11,445.763 | 11,060.299 | 13,326.734 | 13,872.629 | 15,790.653 | 16,060.51 | 18,318.793 | 15,503.634 | 15,182.425 | 12,486.529 | 11,780.082 | 10,332.994 | 9,192.391 | 8,039.086 | 7,139.633 | 7,366.473 | 7,520.348 | 6,507.63 | 8,071.181 | 7,262.756 | 5,881.922 | 4,832.373 | 4,741.017 | 3,986.384 | 2,740.926 | 3,183.978 | 4,303.085 | 4,750.8 | 4,254.624 | 4,103.843 | 4,198.135 | 3,411.556 | 2,312.08 | 3,293.853 | 6,257.033 | 4,266.207 | 1,554.651 | 703.768 | 692.968 | 778.215 | 923.024 | 724.85 | 709.407 | 1,074.319 | 602.366 | 428.974 | 671.352 | 609.824 | 597.459 | 513.648 | 368.019 | 486.332 | 689.282 | 629.791 | 905.107 | 935.757 | 489.48 | 376.399 | 449.595 | 479.03 | 201.425 | 358.83 | 431.615 | 394.55 | 396.763 | 539.899 | 56.891 |
Net Receivables
| 5,277.933 | 4,334.307 | 5,677.936 | 5,739.694 | 6,783.958 | 4,801.152 | 7,839.342 | 7,251.168 | 7,493.478 | 6,426.409 | 7,740.977 | 7,814.502 | 7,550.05 | 6,603.646 | 8,361.294 | 9,905.046 | 10,075.901 | 6,769.393 | 7,413.607 | 7,146.207 | 5,932.782 | 3,690.23 | 7,172.143 | 7,593.589 | 6,728.98 | 4,607.344 | 0 | 5,432.425 | 7,220.492 | 4,069.129 | 5,619.246 | 5,931.807 | 7,097.229 | 5,031.898 | 7,449.019 | 5,649.631 | 7,015.562 | 4,467.964 | 5,812.848 | 5,761.969 | 4,148.97 | 3,758.806 | 3,815.671 | 3,934.03 | 4,501.086 | 2,978.5 | 5,263.742 | 4,555.576 | 3,278.832 | 2,538.143 | 3,489.38 | 2,488.961 | 2,920.499 | 1,746.068 | 3,620.776 | 2,015.283 | 0 | 1,701.579 | 0 | 0 | 0 | 0 | 2,176.14 | 0 | 0 | 27.932 | 1,410.464 | 0 | 0 | 0 | 0 | 0 | 0 | 564.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 389.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 3,622.502 | 3,579.269 | 4,221.954 | 4,062.875 | 4,209.785 | 4,745.678 | 4,550.856 | 5,387.429 | 4,634.3 | 3,388.32 | 2,917.766 | 2,615.744 | 2,798.668 | 2,618.211 | 2,324.228 | 2,708.709 | 2,579.311 | 1,903.401 | 2,336.627 | 2,427.982 | 3,128.692 | 2,761.086 | 2,024.246 | 1,986.062 | 1,938.821 | 2,108.065 | 2,103.094 | 2,063.713 | 2,301.501 | 1,588.126 | 2,453.558 | 2,118.54 | 3,347.094 | 2,838.904 | 2,106.552 | 1,725.706 | 2,495.403 | 1,828.182 | 1,752.198 | 2,186.704 | 2,011.86 | 1,324.406 | 1,423.851 | 1,478.911 | 1,796.495 | 1,211.792 | 1,386.789 | 822.031 | 1,761.564 | 1,108.417 | 1,129.422 | 976.187 | 1,641.706 | 1,443.501 | 1,346.276 | 1,291.138 | 2,225.918 | 2,001.091 | 1,291.078 | 1,306.444 | 1,652.661 | 1,279.846 | 932.739 | 565.845 | 805.234 | 791.083 | 944.356 | 771.472 | 983.729 | 857.849 | 793.394 | 856.472 | 880.635 | 781.668 | 854.804 | 784.354 | 745.354 | 701.076 | 757.416 | 709.099 | 649.663 | 613.449 | 666.852 | 597.902 | 452.154 | 326.384 | 380.572 | 444.699 | 331.164 | 220.636 | 215.755 | 222.512 | 188.13 | 185.468 | 143.969 |
Other Current Assets
| 1,676.55 | 1,861.585 | 1,863.22 | 2,238.956 | 2,110.165 | 2,132.514 | 2,257.729 | 2,683.352 | 2,607.443 | 2,553.661 | 2,453.57 | 2,898.216 | 4,018.485 | 4,862.255 | 3,686.137 | 3,777.831 | 3,944.208 | 4,691.025 | 6,571.979 | 6,641.819 | 6,537.129 | 6,451.625 | 8,981.061 | 9,016.121 | 8,931.285 | 8,638.675 | 14,009.411 | 6,707.895 | 7,786.532 | 6,279.343 | 6,612.575 | 7,256.755 | 6,606.605 | 7,159.862 | 6,001.763 | 5,274.66 | 4,186.497 | 3,100.125 | 3,735.393 | 2,438.123 | 1,932.866 | 1,591.182 | 1,471.005 | 1,587.944 | 6,099.616 | 1,796.524 | 1,320.773 | 1,495.204 | 2,054.096 | 1,094.56 | 4,290.827 | 1,410.969 | 840.707 | 425.017 | 746.669 | 899.654 | 4,527.379 | 554.993 | 3,794.221 | 3,071.397 | 2,628.994 | 852.596 | 2,082.468 | 2,093.782 | 1,902.571 | 913.924 | 1,345.939 | 1,415.279 | 1,761.399 | 816.492 | 1,456.745 | 1,147.121 | 1,452.851 | 337.756 | 1,016.437 | 979.396 | 1,040.957 | 622.454 | 878.323 | 832.01 | 950.168 | 728.86 | 815.225 | 754.24 | 767.188 | 380.169 | 447.043 | 279.771 | 586.434 | 292.565 | 275.252 | 231.245 | 313.187 | 155.93 | 232.015 |
Total Current Assets
| 26,817.808 | 27,691.661 | 28,833.057 | 28,166.785 | 28,270.406 | 28,827.33 | 28,940.785 | 27,061.393 | 27,952.216 | 25,102.53 | 27,460.166 | 26,458.397 | 26,448.8 | 25,403.387 | 23,222.139 | 25,635.759 | 25,882.407 | 20,730.703 | 24,543.116 | 24,314.87 | 23,352.178 | 21,807.957 | 24,809.96 | 26,916.519 | 26,989.117 | 24,838.055 | 25,275.646 | 25,961.39 | 28,754.288 | 23,489.897 | 28,012.113 | 29,179.73 | 32,841.582 | 31,091.174 | 33,876.126 | 28,153.632 | 28,879.888 | 21,882.799 | 23,080.521 | 22,196.927 | 17,286.089 | 14,193.369 | 13,850.159 | 14,367.358 | 15,416.458 | 12,494.447 | 16,042.486 | 14,424.236 | 12,533.853 | 9,695.653 | 10,161.266 | 8,862.501 | 8,143.838 | 6,798.564 | 9,704.992 | 8,956.875 | 11,007.921 | 8,361.506 | 9,283.434 | 7,789.397 | 6,593.735 | 5,426.295 | 9,272.239 | 6,925.834 | 4,262.456 | 2,386.101 | 2,983.263 | 2,964.967 | 3,668.152 | 2,399.191 | 2,959.545 | 3,077.912 | 2,935.852 | 2,113.086 | 2,542.593 | 2,373.574 | 2,383.77 | 1,837.178 | 2,003.758 | 2,027.441 | 2,289.113 | 1,972.099 | 2,387.184 | 2,287.899 | 1,708.822 | 1,082.952 | 1,277.21 | 1,203.499 | 1,119.023 | 872.031 | 922.622 | 848.307 | 898.08 | 881.297 | 432.874 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,582.115 | 10,735.859 | 10,347.035 | 9,117.64 | 9,026.958 | 8,848.361 | 12,796.09 | 12,654.249 | 12,498.055 | 12,640.108 | 11,162.075 | 10,903.736 | 11,089.362 | 11,203.971 | 11,065.638 | 11,088.765 | 11,312.831 | 11,361.122 | 12,033.186 | 12,284.869 | 12,597.762 | 12,892.362 | 12,969.988 | 13,502.43 | 13,598.787 | 13,934.55 | 13,802.961 | 13,924.663 | 14,715.456 | 13,729.374 | 12,405.84 | 12,355.126 | 12,193.849 | 11,681.874 | 11,711.909 | 11,533.657 | 11,343.504 | 11,600.398 | 11,565.039 | 11,539.771 | 9,237.614 | 9,101.386 | 9,101.512 | 8,957.56 | 8,500.797 | 8,315.307 | 8,105.553 | 7,848.72 | 7,728.232 | 7,600.37 | 6,917.897 | 6,910.12 | 6,697.375 | 6,620.571 | 6,442.365 | 6,136.036 | 6,028.107 | 6,060.07 | 6,017.251 | 5,968.653 | 6,083.233 | 6,001.925 | 6,047.068 | 5,967.501 | 5,870.94 | 5,716.447 | 5,260.367 | 5,131.172 | 4,673.699 | 4,576.327 | 4,320.704 | 4,097.475 | 4,060.828 | 3,893.793 | 3,497.828 | 3,245.031 | 3,107.268 | 2,907.773 | 2,777.503 | 2,335.43 | 2,137.327 | 1,725.37 | 1,607.168 | 1,508.444 | 1,427.4 | 1,351.15 | 1,321.458 | 1,271.7 | 955.991 | 920.637 | 799.513 | 675.859 | 558.539 | 462.311 | 274.769 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3,967.492 | 3,453.417 | 3,077.677 | 2,965.026 | 2,610.26 | 2,320.317 | 2,791.905 | 2,708.108 | 2,649.952 | 2,640.967 | 2,950.098 | 2,948.407 | 2,948.659 | 2,981.772 | 3,302.727 | 3,308.243 | 3,408.611 | 3,331.654 | 4,059.508 | 4,025.704 | 4,076.774 | 4,080.396 | 4,276.818 | 4,424.063 | 4,359.096 | 4,391.388 | 4,215.766 | 4,143.311 | 4,030.131 | 3,913.395 | 3,833.744 | 3,753.598 | 3,708.963 | 3,645.3 | 3,434.118 | 3,349.367 | 3,267.798 | 3,235.249 | 3,118.293 | 3,027.306 | 2,134.242 | 2,055.71 | 1,918.609 | 1,911.071 | 1,856.718 | 1,793.2 | 1,714.917 | 1,748.336 | 1,591.992 | 1,511.164 | 1,418.254 | 1,353.001 | 1,241.08 | 1,065.431 | 995.647 | 977.303 | 869.148 | 873.054 | 830.149 | 767.738 | 765.019 | 747.848 | 637.165 | 669.437 | 642.265 | 634.293 | 599.845 | 577.712 | 543.297 | 511.287 | 426.531 | 294.974 | 183.044 | 74.443 | 68.148 | 69.565 | 71.022 | 71.827 | 71.761 | 73.097 | 74.441 | 67.913 | 68.256 | 69.248 | 70.239 | 71.23 | 81.402 | 82.775 | 23.936 | 24.936 | 25.064 | 26.043 | 27.003 | 27.108 | 12.623 |
Goodwill and Intangible Assets
| 3,967.492 | 3,453.417 | 3,077.677 | 2,965.026 | 2,610.26 | 2,320.317 | 2,791.905 | 2,708.108 | 2,649.952 | 2,640.967 | 2,950.098 | 2,948.407 | 2,948.659 | 2,981.772 | 3,302.727 | 3,308.243 | 3,408.611 | 3,331.654 | 4,059.508 | 4,025.704 | 4,076.774 | 4,080.396 | 4,276.818 | 4,424.063 | 4,359.096 | 4,391.388 | 4,215.766 | 4,143.311 | 4,030.131 | 3,913.395 | 3,833.744 | 3,753.598 | 3,708.963 | 3,645.3 | 3,434.118 | 3,349.367 | 3,267.798 | 3,235.249 | 3,118.293 | 3,027.306 | 2,134.242 | 2,055.71 | 1,918.609 | 1,911.071 | 1,856.718 | 1,793.2 | 1,714.917 | 1,748.336 | 1,591.992 | 1,511.164 | 1,418.254 | 1,353.001 | 1,241.08 | 1,065.431 | 995.647 | 977.303 | 869.148 | 873.054 | 830.149 | 767.738 | 765.019 | 747.848 | 637.165 | 669.437 | 642.265 | 634.293 | 599.845 | 577.712 | 543.297 | 511.287 | 426.531 | 294.974 | 183.044 | 74.443 | 68.148 | 69.565 | 71.022 | 71.827 | 71.761 | 73.097 | 74.441 | 67.913 | 68.256 | 69.248 | 70.239 | 71.23 | 81.402 | 82.775 | 23.936 | 24.936 | 25.064 | 26.043 | 27.003 | 27.108 | 12.623 |
Long Term Investments
| 1,399.93 | 1,243.912 | 6,972.571 | 7,047.071 | 7,335.523 | 5,688.787 | 4,364.046 | 4,130.428 | 5,262.615 | 5,297.146 | 2,278.634 | 2,428.678 | 4,024.362 | 4,143.901 | 4,473.713 | 4,208.616 | 3,659.886 | 4,613.184 | 2,617.062 | 3,231.125 | 3,050.822 | 2,840.397 | 3,877.383 | 3,506.503 | 3,245.59 | 3,191.874 | 3,071.38 | 3,060.515 | 3,006.203 | 1,994.336 | 1,906.455 | 1,680.134 | 1,555.606 | 1,463.919 | 1,361.386 | 1,300.87 | 1,282.994 | 1,220.816 | 1,183.762 | 1,154.86 | 969.23 | 928.762 | 558.85 | 492.267 | 468.923 | 493.429 | 451.15 | 545.284 | 459.403 | 466.367 | 475.962 | 0 | 0 | 0 | 0 | 0 | -96.165 | -282.819 | -274.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,003.58 | 1,008.753 | 1,028.018 | 1,038.847 | 1,044.855 | 1,050.682 | 1,041.381 | 1,065.407 | 1,075.144 | 1,088.154 | 1,328.378 | 1,335.509 | 1,350.837 | 1,385.609 | 1,641.065 | 1,517.387 | 1,500.916 | 1,449.198 | 1,368.181 | 1,318.967 | 1,283.687 | 1,164.373 | 1,127.594 | 1,092.296 | 1,056.99 | 1,008.863 | 917.398 | 908.698 | 886.874 | 879.476 | 834.536 | 789.914 | 714.198 | 737.555 | 651.599 | 623.688 | 590.678 | 570.433 | 531.721 | 512.744 | 464.653 | 432.101 | 434.805 | 478 | 459.171 | 436.426 | 365.467 | 380.238 | 301.534 | 295.624 | 256.729 | 216.187 | 214.224 | 207.871 | 190.37 | 182.467 | 183.793 | 200.534 | 249.757 | 262.305 | 195.662 | 170.591 | 148.004 | 127.73 | 69.449 | 60.882 | 69.638 | 56.076 | 40.362 | 37.754 | 34.165 | 37.194 | 48.823 | 52.628 | 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
| 4,523.194 | 4,947.713 | 35.67 | 37.061 | 29.748 | 28.377 | 1,259.569 | 1,474.643 | 380.8 | 313.782 | 3,297.624 | 3,150.395 | 1,425.547 | 1,251.462 | 955.115 | 1,178.867 | 1,673.98 | 631.629 | 1,304.614 | 656.535 | 937.45 | 1,069.032 | 35.935 | 39.181 | 84.314 | 126.774 | 251.189 | 263.414 | 372.55 | 503.814 | 225.452 | 332.867 | 579.663 | 594.777 | 374.201 | 370.292 | 355.837 | 394.105 | 481.478 | 609.088 | 88.905 | 152.851 | 159.556 | 179.525 | 159.782 | 139.426 | 161.151 | 70.489 | 0 | 0 | 0 | 40.08 | 44.057 | 43.603 | 41.597 | 40.831 | 137.508 | 321.875 | 312.028 | 30.106 | 26.499 | 26.499 | 25.412 | 24.333 | 23.202 | 23.202 | 24.601 | 17.148 | 6.89 | 6.89 | 4.447 | 4.46 | 2 | -50.628 | 0 | 0 | 1.334 | 0.942 | 1.262 | 0.298 | 0.163 | 0.056 | 0.457 | 0 | 0 | 0 | 0.025 | 0.063 | 0.1 | 0.138 | 0.242 | 0.379 | 0.517 | 0.654 | 0.567 |
Total Non-Current Assets
| 21,476.311 | 21,389.654 | 21,460.972 | 20,205.645 | 20,047.345 | 17,936.525 | 22,252.991 | 22,032.834 | 21,866.566 | 21,980.156 | 21,016.809 | 20,766.725 | 20,838.767 | 20,966.715 | 21,438.257 | 21,301.877 | 21,556.225 | 21,386.788 | 21,382.552 | 21,517.2 | 21,946.495 | 22,046.559 | 22,287.717 | 22,564.474 | 22,344.776 | 22,653.45 | 22,258.693 | 22,300.6 | 23,011.215 | 21,020.396 | 19,206.027 | 18,911.639 | 18,752.28 | 18,123.424 | 17,533.213 | 17,177.874 | 16,840.811 | 17,021.001 | 16,880.293 | 16,843.77 | 12,894.645 | 12,670.809 | 12,173.332 | 12,018.422 | 11,445.391 | 11,177.788 | 10,798.238 | 10,593.067 | 10,081.162 | 9,873.525 | 9,068.843 | 8,519.389 | 8,196.736 | 7,937.475 | 7,669.978 | 7,336.637 | 7,122.391 | 7,172.715 | 7,134.763 | 7,028.802 | 7,070.412 | 6,946.863 | 6,857.649 | 6,789.001 | 6,605.855 | 6,434.824 | 5,954.451 | 5,782.108 | 5,264.248 | 5,132.258 | 4,785.848 | 4,434.104 | 4,294.694 | 3,970.236 | 3,565.976 | 3,314.596 | 3,179.624 | 2,980.542 | 2,850.525 | 2,408.824 | 2,211.931 | 1,793.339 | 1,675.881 | 1,577.691 | 1,497.639 | 1,422.38 | 1,402.884 | 1,354.538 | 980.027 | 945.71 | 824.819 | 702.281 | 586.059 | 490.074 | 287.958 |
Total Assets
| 48,294.119 | 49,081.315 | 50,294.029 | 48,372.43 | 48,317.751 | 46,763.855 | 51,193.776 | 49,094.228 | 49,818.782 | 47,082.686 | 48,476.975 | 47,225.122 | 47,287.567 | 46,370.102 | 44,660.396 | 46,937.635 | 47,438.632 | 42,117.491 | 45,925.668 | 45,832.07 | 45,298.673 | 43,854.516 | 47,097.677 | 49,480.993 | 49,333.894 | 47,491.505 | 47,534.339 | 48,261.99 | 51,765.503 | 44,510.293 | 47,218.14 | 48,091.37 | 51,593.861 | 49,214.598 | 51,409.339 | 45,331.506 | 45,720.699 | 38,903.8 | 39,960.814 | 39,040.698 | 30,180.734 | 26,864.179 | 26,023.491 | 26,385.78 | 26,861.849 | 23,672.235 | 26,840.724 | 25,017.303 | 22,615.015 | 19,569.178 | 19,230.109 | 17,381.89 | 16,340.573 | 14,736.04 | 17,374.97 | 16,293.511 | 18,130.312 | 15,534.221 | 16,418.197 | 14,818.2 | 13,664.148 | 12,373.158 | 16,129.888 | 13,714.835 | 10,868.311 | 8,820.925 | 8,937.714 | 8,747.074 | 8,932.4 | 7,531.449 | 7,745.393 | 7,512.016 | 7,230.546 | 6,083.323 | 6,108.569 | 5,688.17 | 5,563.394 | 4,817.72 | 4,854.283 | 4,436.265 | 4,501.044 | 3,765.438 | 4,063.065 | 3,865.59 | 3,206.461 | 2,505.332 | 2,680.094 | 2,558.037 | 2,099.05 | 1,817.742 | 1,747.441 | 1,550.588 | 1,484.139 | 1,371.371 | 720.832 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21,297.789 | 21,548.983 | 11,110.783 | 18,597.431 | 18,726.762 | 18,346.511 | 17,304.43 | 18,582.302 | 19,410.915 | 15,901.736 | 15,756.783 | 13,484.057 | 14,544.405 | 8,956.414 | 12,613.026 | 10,265.93 | 14,272.627 | 10,631.342 | 14,077.812 | 14,059.075 | 14,605.403 | 13,683.83 | 16,557.529 | 18,165.231 | 18,855.318 | 17,244.166 | 16,984.37 | 16,688.357 | 19,583.105 | 16,820.695 | 19,495.218 | 21,046.197 | 24,030.992 | 23,131.382 | 24,439.384 | 23,772.401 | 25,385.735 | 20,258.51 | 21,091.827 | 20,409.216 | 16,313.331 | 16,033.745 | 12,105.85 | 12,790.87 | 13,291.696 | 11,185.984 | 14,530.669 | 12,642.377 | 10,912.775 | 8,815.79 | 9,124.742 | 7,373.77 | 6,789.212 | 5,683.704 | 8,343.259 | 7,275.982 | 9,194.784 | 6,813.922 | 8,062.554 | 6,652.068 | 5,687.981 | 5,138.116 | 9,496.828 | 7,742.755 | 4,822.711 | 3,121.462 | 3,119.546 | 3,066.336 | 3,217.848 | 2,237.121 | 2,383.198 | 2,174.043 | 2,437.114 | 1,731.462 | 1,655.729 | 1,468.69 | 1,475.369 | 1,048.22 | 1,250.753 | 1,043.277 | 978.653 | 548.858 | 902.928 | 859.738 | 830.469 | 386.083 | 694.178 | 630.833 | 543.412 | 386.258 | 383.314 | 312.523 | 258.795 | 147.217 | 154.574 |
Short Term Debt
| 161.941 | 112.47 | 178.491 | 10,280.137 | 3,132.997 | 3,168.966 | 2,032.55 | 88 | 2,738.541 | 5,163.148 | 5,099.702 | 968.654 | 1,497.5 | 3,915.69 | 2,582.95 | 5,815.991 | 2,592 | 2,102.1 | 3,152.1 | 6,331.5 | 7,710.7 | 7,407.4 | 4,227 | 7,234.7 | 4,222.826 | 5,464.052 | 5,641.077 | 4,790.931 | 4,927.955 | 2,950.147 | 3,538.006 | 3,458.584 | 3,120.351 | 2,942.294 | 3,250.039 | 3,369.609 | 2,091.852 | 767.639 | 1,749.036 | 882.911 | 431.422 | 933.552 | 1,145.32 | 1,143.344 | 825.503 | 0 | 384.345 | 625.42 | 372.647 | 137.084 | 65.893 | 411.255 | 514.161 | 417.638 | 535.551 | 553.288 | 374.796 | 100 | 0 | 50 | 50 | 50 | 257.677 | 244.594 | 415.57 | 448.106 | 376.206 | 73.604 | 65.061 | 7 | 9 | 9 | 305.5 | 334 | 400 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 140 | 140 | 140.2 | 150.82 | 19.62 | 9 | 9 | 19.62 | 19.62 | 22.62 | 84.62 |
Tax Payables
| 223.999 | 126.011 | 112.085 | 23.009 | 195.922 | 27.283 | 159.09 | 141.94 | 162.089 | 152.887 | 141.987 | 126.994 | 180.621 | 259.473 | 140.193 | 125.601 | 165.516 | 216.171 | 133.923 | 181.131 | 100 | 168.653 | 82.158 | 104.576 | 159.832 | 184.427 | 82.202 | 100.92 | 130.588 | 231.263 | 128.082 | 227.637 | 324.488 | 414.171 | 389.897 | 288.849 | 263.872 | 356.452 | 124.586 | -189.101 | -19.669 | -46.619 | -148.956 | 1.194 | 108.245 | -23.937 | -8.4 | -7.021 | 66.193 | -59.578 | 99.2 | -44.101 | -42.459 | 75.686 | 196.193 | 36.776 | 230.312 | 149.991 | 341.511 | 430.379 | 425.22 | 47.544 | 33.54 | -3.655 | 128.634 | -84.396 | -0.328 | -14.252 | 103.801 | -15.815 | 108.62 | 26.719 | 77.89 | 35.295 | 152.133 | 159.994 | 145.944 | 15.385 | 197.221 | 139.02 | 191.416 | 135.864 | 220.241 | 215.087 | 171.269 | 95.041 | 67.185 | 6.955 | 22.489 | 27.953 | 30.294 | 16.905 | 11.66 | 5.283 | 15.281 |
Deferred Revenue
| 0 | 0 | 0 | 1,200.091 | 895.99 | 1,375.095 | 5,389.856 | 5,305.11 | 1,479.427 | 1,490.064 | 1,113.075 | 0 | 0 | 5,173.221 | 5,255.313 | 5,005.42 | 6,170.734 | 6,091.261 | 4,730.782 | 4,504.181 | 4,211.072 | 3,571.678 | 3,666.409 | 4,089.861 | 3,578.131 | 3,313.633 | 3,190.387 | 3,016.453 | 3,238.65 | 3,175.199 | 2,674.737 | 2,565.541 | 3,199.011 | 3,365.935 | 3,202.451 | 2,859.455 | 2,637.217 | 2,713.434 | 2,492.132 | 2,278.555 | 1,592.927 | 1,632.748 | 1,752.058 | 1,757.967 | 1,701.378 | 1,735.319 | 1,666.663 | 1,752.402 | 1,533.112 | 1,380.857 | 1,445.648 | 1,166.953 | 1,016.891 | 1,048.296 | 1,074.898 | 880.15 | 995.865 | 1,001.73 | 0 | 1,725.406 | 1,395.133 | 717.486 | 837.919 | 673.831 | 595.438 | 304.55 | 416.232 | 429.744 | 516.804 | 388.492 | 465.655 | 499.356 | 359.661 | 471.23 | 587.532 | 673.21 | 650.109 | 494.384 | 0 | 646.871 | 0 | 0 | 0 | 0 | 607.116 | 462.516 | 445.827 | 352.899 | 265.341 | 237.977 | 181.241 | 101.05 | 136.697 | 114.288 | 102.696 |
Other Current Liabilities
| 8,338.757 | 8,549.47 | 17,092.492 | -1,120.644 | 6,132.069 | 5,234.193 | 8,085.684 | 5,350.584 | 3,715.028 | 3,420.751 | 3,494.291 | 8,574.853 | 7,345.102 | 7,914.504 | 2,269.656 | 8,558.572 | 8,108.305 | 8,022.855 | 3,138.629 | 4,979.156 | 196.613 | 4,186.229 | 7,878.007 | 897.331 | 4,979.374 | 4,327.075 | 3,295.703 | 5,409.615 | 2,596.372 | 4,954.27 | 1,815.361 | 4,167.656 | 4,149.486 | 3,050.923 | 4,678.996 | 1,587.093 | 4,698.961 | 3,853.344 | 1,018.953 | 4,408.888 | 3,558.337 | 569.174 | 3,625.702 | 3,329.979 | 1,101.032 | 3,481.838 | 3,335.56 | 3,322.469 | 3,249.089 | 2,645.813 | 2,007.165 | 1,836.236 | 1,776.852 | 1,965.071 | 1,913.924 | 2,184.229 | 2,026.06 | 2,345.18 | 1,880.811 | 1,857.147 | 1,804.286 | 1,932.542 | 1,410.752 | 1,179.687 | 793.55 | 648.928 | 696.182 | 1,139.535 | 1,033.105 | 976.654 | 772.834 | 926.572 | 690.316 | 540.701 | 554.897 | 578.443 | 589.9 | 649.029 | 622.945 | 621.438 | 708.725 | 608.628 | 555.751 | 500.74 | 623.389 | 519.462 | 484.698 | 526.855 | 319.088 | 290.402 | 204.196 | 118.927 | 139.477 | 122.486 | 131.957 |
Total Current Liabilities
| 30,022.485 | 30,336.934 | 28,493.851 | 27,779.933 | 28,187.75 | 26,776.952 | 31,201.262 | 29,467.936 | 28,985.427 | 26,128.586 | 25,605.838 | 23,154.558 | 23,567.628 | 22,340.351 | 22,861.139 | 25,671.016 | 26,124.587 | 21,791.237 | 25,233.247 | 25,550.862 | 26,823.788 | 25,446.112 | 28,744.694 | 30,491.698 | 28,217.35 | 27,219.721 | 26,475.908 | 26,989.823 | 30,476.67 | 24,956.375 | 27,651.405 | 28,900.074 | 31,625.318 | 30,238.459 | 32,758.315 | 31,877.406 | 32,440.42 | 25,235.946 | 26,476.534 | 25,511.914 | 20,283.42 | 17,489.852 | 16,727.916 | 17,265.386 | 17,027.854 | 14,643.885 | 18,242.174 | 16,583.244 | 14,600.703 | 11,539.109 | 11,297 | 9,577.16 | 9,037.768 | 7,915.285 | 10,988.927 | 10,050.276 | 11,825.952 | 9,409.092 | 10,284.876 | 8,989.593 | 7,967.486 | 7,168.203 | 11,198.797 | 9,163.381 | 6,160.466 | 4,067.233 | 4,191.607 | 4,265.223 | 4,419.814 | 3,204.961 | 3,273.652 | 3,136.334 | 3,510.82 | 2,641.458 | 2,762.759 | 2,307.127 | 2,311.213 | 1,812.634 | 2,070.919 | 1,803.734 | 1,878.794 | 1,293.35 | 1,678.919 | 1,575.564 | 1,765.127 | 1,140.586 | 1,386.261 | 1,315.463 | 904.608 | 713.613 | 626.804 | 467.974 | 429.553 | 297.607 | 386.432 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,476.385 | 4,732.194 | 5,416 | 4,667.435 | 4,296.079 | 4,332.192 | 4,125.329 | 3,827.295 | 5,358.427 | 5,560.102 | 6,551.234 | 7,662.732 | 6,765.609 | 6,707.824 | 6,273 | 5,484.6 | 5,726 | 4,887.302 | 5,138.5 | 5,083.27 | 3,421.106 | 2,985.772 | 2,904.774 | 3,497.882 | 5,665.01 | 4,887.109 | 4,644 | 4,619 | 4,346.2 | 2,727.2 | 2,767.5 | 2,097.7 | 2,582.73 | 1,783.46 | 1,776.46 | 1,407.46 | 1,320.96 | 1,762.65 | 1,786.777 | 1,962.224 | 1,160 | 1,113.71 | 985 | 785 | 1,370 | 880 | 885 | 932.5 | 652 | 1,030 | 1,355 | 1,355 | 850 | 499.341 | 180 | 180 | 190 | 340 | 690 | 826.39 | 806.39 | 576.39 | 418 | 198 | 548 | 550 | 400 | 200 | 250 | 150 | 350 | 350 | 460 | 360 | 342 | 444.408 | 303.64 | 197.014 | 97.831 | 595.56 | 967.942 | 937.599 | 934.928 | 932.229 | 50 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 44.25 | 53.75 |
Deferred Revenue Non-Current
| 1,557.047 | 1,582.02 | 1,506.764 | 1,224.304 | 1,126.841 | 1,160.589 | 1,218.74 | 1,244.627 | 1,286.094 | 1,325.301 | 1,292.122 | 1,337.458 | 1,351.705 | 1,389.87 | 1,456.098 | 1,429.001 | 1,487.391 | 1,509.207 | 1,609.512 | 1,671.233 | 1,711.208 | 1,715.515 | 1,621.566 | 1,591.246 | 1,640.768 | 1,654.436 | 1,461.216 | 1,492.938 | 1,540.115 | 1,573.964 | 1,633.569 | 1,657.549 | 1,653.259 | 1,720.187 | 1,758.037 | 1,662.731 | 1,622.756 | 1,607.177 | 1,658.377 | 1,542.591 | 1,151.192 | 1,159.816 | 0 | 0 | 0 | 1,093.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -451.46 | -357.78 | 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
| 1.058 | 1.017 | 1.032 | 1.042 | 1.041 | 1.058 | 5.074 | 1.292 | 1.054 | 1.442 | 85.522 | 80.469 | 71.748 | 64.524 | 59.801 | 53.514 | 47.846 | 44.65 | 40.988 | 33.985 | 26.36 | 1.557 | 14.787 | 8.623 | 4.056 | 2.821 | 0.519 | 0.513 | 0.582 | 0.804 | 0.271 | 0.391 | 0.329 | 0.409 | 2.474 | 2.912 | 6.301 | 6.343 | 51.769 | 124.195 | 9.979 | 3.239 | 45.38 | 38.344 | 39.165 | 37.558 | 36.134 | 33.925 | 33.516 | 29.514 | 25.132 | 21.004 | 15.082 | 7.755 | 5.011 | 6.226 | 8.113 | 9.34 | 13.825 | 12.57 | 12.293 | 12.9 | 70.574 | 59.193 | 59.483 | 55.671 | 120.915 | 117.1 | 81.641 | 74.047 | 48.656 | 27.64 | 6.488 | 6.32 | 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
| 0 | 0 | 0 | 1,224.304 | 0 | 1,160.589 | 0.046 | 0.046 | 0.046 | 1,325.346 | 0.262 | 0.262 | 0.262 | 1,390.132 | 0.658 | 0.658 | 0.658 | 0.658 | 1.195 | 1.195 | 1.195 | 1.195 | 1.865 | 1.865 | 1.865 | 1.182 | 2.659 | 1,495.596 | 2.659 | 2.659 | 3.566 | 1,661.116 | 3.566 | 3.566 | 0 | 17.367 | 1,642.248 | 186.755 | 0 | 0 | 0 | 253.71 | 1,064.272 | 1,110.2 | 1,096.088 | 0 | 917.554 | 929.022 | 968.543 | 821.567 | 463.162 | 431.026 | 451.678 | 429.736 | 381.044 | 281.932 | 284.177 | 283.091 | 275.52 | 191.223 | 187.269 | 183.588 | 125.27 | 119.558 | 98.359 | 68.91 | 14.41 | 12 | 12.3 | 12.3 | 11.84 | 10.86 | 8.54 | 2.22 | 4.54 | 4.54 | 4.54 | 4.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 6,034.489 | 6,315.231 | 6,923.795 | 4,668.476 | 5,423.962 | 4,333.251 | 5,349.189 | 5,073.26 | 6,645.622 | 6,886.891 | 7,929.141 | 9,080.922 | 8,189.324 | 8,162.481 | 7,789.557 | 6,967.773 | 7,261.895 | 6,412.515 | 6,790.195 | 6,789.683 | 5,159.868 | 4,704.039 | 4,542.993 | 5,099.616 | 7,311.699 | 6,546.914 | 6,108.393 | 6,115.11 | 5,889.556 | 4,304.626 | 4,404.907 | 3,759.206 | 4,239.885 | 3,507.623 | 3,536.971 | 3,090.47 | 2,963.208 | 3,562.925 | 3,496.923 | 3,629.009 | 2,321.171 | 2,023.055 | 2,094.652 | 1,895.2 | 2,505.253 | 2,010.906 | 1,802.554 | 1,861.522 | 1,654.06 | 1,881.081 | 1,843.295 | 1,807.03 | 1,316.76 | 937.492 | 566.055 | 468.158 | 482.29 | 632.431 | 979.344 | 1,030.183 | 1,005.952 | 772.878 | 613.844 | 376.751 | 705.841 | 674.581 | 535.325 | 329.1 | 343.941 | 236.347 | 410.496 | 388.5 | 475.028 | 368.54 | 346.54 | 448.948 | 308.18 | 201.554 | 97.831 | 595.56 | 967.942 | 937.599 | 934.928 | 932.229 | 50 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 44.25 | 53.75 |
Total Liabilities
| 36,056.975 | 36,652.165 | 35,417.646 | 32,448.409 | 33,611.712 | 31,110.202 | 36,550.451 | 34,541.196 | 35,631.049 | 33,015.477 | 33,534.979 | 32,235.479 | 31,756.952 | 30,502.831 | 30,650.696 | 32,638.788 | 33,386.482 | 28,203.752 | 32,023.442 | 32,340.545 | 31,983.657 | 30,150.152 | 33,287.687 | 35,591.314 | 35,529.049 | 33,766.635 | 32,584.3 | 33,104.933 | 36,366.225 | 29,261.001 | 32,056.312 | 32,659.281 | 35,865.203 | 33,746.082 | 36,295.287 | 34,967.876 | 35,403.628 | 28,798.871 | 29,973.458 | 29,140.923 | 22,604.591 | 19,512.907 | 18,822.568 | 19,160.587 | 19,533.106 | 16,654.792 | 20,044.728 | 18,444.766 | 16,254.763 | 13,420.19 | 13,140.294 | 11,384.19 | 10,354.527 | 8,852.777 | 11,554.982 | 10,518.434 | 12,308.242 | 10,041.524 | 11,264.221 | 10,019.776 | 8,973.438 | 7,941.081 | 11,812.641 | 9,540.132 | 6,866.307 | 4,741.814 | 4,726.932 | 4,594.323 | 4,763.756 | 3,441.308 | 3,684.148 | 3,524.834 | 3,985.848 | 3,009.998 | 3,109.299 | 2,756.075 | 2,619.393 | 2,014.188 | 2,168.75 | 2,399.294 | 2,846.736 | 2,230.95 | 2,613.847 | 2,507.793 | 1,815.127 | 1,190.586 | 1,436.261 | 1,365.463 | 954.608 | 713.613 | 626.804 | 467.974 | 429.553 | 341.857 | 440.182 |
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 | 0.998 | 0.987 | 0.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 2,184.01 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,893.312 | 1,463.233 | 1,463.233 | 1,463.233 | 1,463.233 | 1,463.233 | 1,284.906 | 1,284.906 | 1,284.906 | 1,284.906 | 1,284.906 | 1,284.906 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,288.737 | 1,073.947 | 913.947 | 913.947 | 913.947 | 913.738 | 911.139 | 910.174 | 567.168 | 478.604 | 414.723 | 414.003 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 150 |
Retained Earnings
| 756.718 | 979.721 | 3,392.946 | 3,068.654 | 2,919.183 | 2,813.689 | 2,849.551 | 2,820.812 | 2,813.621 | 2,665.618 | 3,467.995 | 3,539.701 | 4,021.307 | 4,311.506 | 4,349.347 | 4,632.256 | 4,387.183 | 4,198.071 | 4,102.043 | 3,912.252 | 3,735.924 | 4,091.875 | 4,112.217 | 4,115.692 | 4,055.213 | 3,990.577 | 4,828.508 | 4,944.143 | 5,122.612 | 4,913.212 | 4,715.694 | 4,841.648 | 5,130.258 | 4,856.688 | 4,706.73 | 4,466.697 | 4,432.284 | 4,152.594 | 4,116.509 | 4,004.703 | 3,439.318 | 3,224.213 | 3,234.866 | 3,275.452 | 3,358.375 | 3,097.98 | 3,096.229 | 2,872.392 | 2,701.429 | 2,493.333 | 2,491.554 | 2,402.879 | 2,383.942 | 2,281.117 | 2,326.763 | 2,281.313 | 2,375.516 | 2,039.525 | 1,942.135 | 1,590.522 | 1,485.577 | 1,230.62 | 1,210.553 | 1,069.058 | 897.368 | 963.301 | 1,133.615 | 1,086.14 | 1,100.441 | 1,022.247 | 1,057.372 | 984.717 | 1,043.372 | 872.43 | 891.124 | 825.03 | 845.067 | 707.472 | 701.831 | 563.893 | 544.066 | 428.542 | 407.435 | 324.784 | 358.369 | 171.392 | 252.394 | 192.025 | 156.189 | 115.895 | 158.867 | 120.844 | 92.835 | 67.464 | 110.212 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 8,163.835 | 1,899.496 | 8,278.269 | 1,913.465 | 8,194.56 | 1,865.219 | 8,779.945 | 1,887.773 | 8,782.014 | 1,856.961 | 8,752.137 | 1,840.432 | 6,990.94 | 1,773.462 | 6,960.725 | 82.659 | 85.131 | 90.995 | 95.845 | 92.021 | 117.143 | 109.926 | 109.218 | 104.415 | 106.847 | 105.64 | 103.448 | 101.992 | 99.178 | 97.361 | 96.672 | 89.541 | 88.344 | 83.246 | 79.338 | 71.87 | 63.519 | 69.918 | 5.183 | 47.524 | 8.36 | 7.001 | 6.615 | 82.671 | -0.998 | -0.987 | -0.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,250.522 | 8,195.801 | 0 | 8,222.195 | 0 | 8,236.163 | 0 | 8,177.155 | 0 | 6,905.973 | 0 | 8,762.935 | 0 | 8,746.405 | 0 | 6,990.828 | 0 | 6,961.614 | 0 | 6,965.889 | 0 | 6,967.095 | 6,985.026 | 5,217.366 | 6,977.374 | 5,217.366 | 6,964.89 | 5,200.298 | 7,068.616 | 7,063.557 | 7,044.839 | 7,051.602 | 7,050.973 | 7,044.191 | 6,846.971 | 2,770.694 | 2,766.029 | 2,799.66 | 2,684.321 | 2,690.72 | 2,499.194 | 779.238 | 2,382.962 | 2,367.269 | 2,390.287 | 2,456.893 | 2,238.074 | 2,243.775 | 2,205.327 | 2,204.749 | 2,150.599 | 2,142.572 | 2,151.979 | 2,273.448 | 2,034.975 | 2,034.803 | 2,029.308 | 2,042.429 | 1,803.71 | 1,803.653 | 1,803.898 | 1,803.754 | 1,741.839 | 1,741.799 | 1,741.187 | 1,745.997 | 1,749.32 | 1,741.013 | 1,741.025 | 1,740.992 | 1,677.28 | 1,892.018 | 1,249.375 | 1,295.624 | 1,166.956 | 1,166.097 | 1,159.633 | 1,157.554 | 1,394.616 | 982.614 | 683.612 | 680.084 | 799.769 | 799.769 | 799.769 | 799.769 | 758.278 | 767.421 | 758.253 | 815.734 | 731.77 | 731.77 | 731.751 | 732.051 | 20.438 |
Total Shareholders Equity
| 11,191.25 | 11,359.532 | 13,740.79 | 13,474.859 | 13,381.462 | 13,233.862 | 13,228.121 | 13,181.977 | 13,777.576 | 13,643.374 | 14,434.019 | 14,486.645 | 14,957.454 | 15,241.922 | 13,233.599 | 13,516.397 | 13,241.219 | 13,052.996 | 12,955.38 | 12,771.453 | 12,600.215 | 12,952.282 | 12,990.555 | 12,986.781 | 12,925.899 | 12,856.392 | 13,686.71 | 13,797.545 | 14,084.54 | 13,870.081 | 13,653.845 | 13,786.562 | 14,074.543 | 13,794.191 | 13,447.012 | 8,700.624 | 8,661.546 | 8,415.487 | 8,264.063 | 8,158.656 | 7,223.418 | 7,000.095 | 6,902.733 | 6,927.627 | 7,033.568 | 6,839.779 | 6,622.042 | 6,403.917 | 6,194.867 | 5,986.818 | 5,930.89 | 5,834.188 | 5,824.657 | 5,722.582 | 5,650.474 | 5,604.853 | 5,693.56 | 5,370.69 | 5,034.581 | 4,682.912 | 4,578.211 | 4,323.111 | 4,241.128 | 4,099.593 | 3,927.292 | 4,004.737 | 4,171.671 | 4,115.889 | 4,130.202 | 4,051.975 | 4,023.389 | 3,950.682 | 3,206.695 | 3,035.75 | 2,972.027 | 2,904.865 | 2,915.839 | 2,775.2 | 2,663.615 | 2,025.111 | 1,642.4 | 1,522.629 | 1,437.204 | 1,354.553 | 1,388.139 | 1,311.561 | 1,240.672 | 1,189.446 | 1,144.442 | 1,104.129 | 1,120.637 | 1,082.614 | 1,054.586 | 1,029.514 | 280.65 |
Total Equity
| 12,237.145 | 12,429.15 | 14,876.383 | 14,699.717 | 14,706.039 | 14,493.064 | 14,643.325 | 14,553.032 | 14,187.733 | 14,067.21 | 14,941.996 | 14,989.642 | 15,530.614 | 15,867.271 | 14,009.7 | 14,298.847 | 14,052.151 | 13,913.739 | 13,902.226 | 13,491.526 | 13,315.017 | 13,704.364 | 13,809.99 | 13,889.679 | 13,804.844 | 13,724.87 | 14,950.039 | 15,157.057 | 15,399.277 | 15,249.292 | 15,161.829 | 15,432.089 | 15,728.658 | 15,468.516 | 15,114.052 | 10,363.63 | 10,317.07 | 10,104.929 | 9,987.356 | 9,899.775 | 7,576.142 | 7,351.272 | 7,200.923 | 7,225.193 | 7,328.743 | 7,017.444 | 6,795.995 | 6,572.537 | 6,360.252 | 6,148.988 | 6,089.815 | 5,997.7 | 5,986.046 | 5,883.263 | 5,819.988 | 5,775.077 | 5,822.07 | 5,492.698 | 5,153.976 | 4,798.424 | 4,690.71 | 4,432.077 | 4,317.247 | 4,174.704 | 4,002.003 | 4,079.112 | 4,210.781 | 4,152.751 | 4,168.644 | 4,090.141 | 4,061.245 | 3,987.183 | 3,244.698 | 3,073.325 | 2,999.27 | 2,932.094 | 2,944.001 | 2,803.533 | 2,685.533 | 2,036.971 | 1,654.308 | 1,534.489 | 1,449.218 | 1,357.797 | 1,391.334 | 1,314.746 | 1,243.833 | 1,192.574 | 1,144.442 | 1,104.129 | 1,120.637 | 1,082.614 | 1,054.586 | 1,029.514 | 280.65 |
Total Liabilities & Shareholders Equity
| 48,294.119 | 49,081.315 | 50,294.029 | 48,372.43 | 48,317.751 | 46,763.855 | 51,193.776 | 49,094.228 | 49,818.782 | 47,082.686 | 48,476.975 | 47,225.122 | 47,287.567 | 46,370.102 | 44,660.396 | 46,937.635 | 47,438.632 | 42,117.491 | 45,925.668 | 45,832.07 | 45,298.673 | 43,854.516 | 47,097.677 | 49,480.993 | 49,333.894 | 47,491.505 | 47,534.339 | 48,261.99 | 51,765.503 | 44,510.293 | 47,218.14 | 48,091.37 | 51,593.861 | 49,214.598 | 51,409.339 | 45,331.506 | 45,720.699 | 38,903.8 | 39,960.814 | 39,040.698 | 30,180.734 | 26,864.179 | 26,023.491 | 26,385.78 | 26,861.849 | 23,672.235 | 26,840.724 | 25,017.303 | 22,615.015 | 19,569.178 | 19,230.109 | 17,381.89 | 16,340.573 | 14,736.04 | 17,374.97 | 16,293.511 | 18,130.312 | 15,534.221 | 16,418.197 | 14,818.2 | 13,664.148 | 12,373.158 | 16,129.888 | 13,714.835 | 10,868.311 | 8,820.925 | 8,937.714 | 8,747.074 | 8,932.4 | 7,531.449 | 7,745.393 | 7,512.016 | 7,230.546 | 6,083.323 | 6,108.569 | 5,688.17 | 5,563.394 | 4,817.72 | 4,854.283 | 4,436.265 | 4,501.044 | 3,765.438 | 4,063.065 | 3,865.59 | 3,206.461 | 2,505.332 | 2,680.094 | 2,558.037 | 2,099.05 | 1,817.742 | 1,747.441 | 1,550.588 | 1,484.139 | 1,371.371 | 720.832 |