Hunan Corun New Energy Co., Ltd.
SSE:600478.SS
4.76 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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
| 1,811.958 | 1,756.763 | 1,501.565 | 1,527.239 | 1,264.612 | 1,302.775 | 1,478.731 | 1,153.216 | 1,646.077 | 1,245.669 | 1,044.338 | 856.619 | 722.399 | 760.511 | 804.031 | 697.166 | 547.532 | 595.13 | 721.094 | 975.396 | 891.959 | 1,199.017 | 1,152.328 | 1,080.231 | 1,248.818 | 1,095.943 | 1,471.856 | 1,809.956 | 1,544.926 | 1,740.945 | 1,249.324 | 1,377.498 | 1,234.115 | 1,001.529 | 1,133.108 | 589.717 | 565.255 | 466.164 | 411.344 | 453.061 | 286.283 | 205.764 | 190.692 | 160.618 | 259.754 | 352.884 | 545.577 | 668.058 | 351.088 | 409.789 | 776.292 | 680.679 | 716.769 | 883.659 | 355.476 | 619.761 | 651.055 | 179.716 | 226.174 | 230.847 | 271.889 | 256.232 | 323.049 | 168.811 | 202.053 | 179.143 | 96.102 | 65.019 | 152.693 | 104.519 | 134.181 | 93.81 | 117.003 | 84.47 | 78.019 | 82.081 | 60.997 | 85.673 | 101.138 | 70.435 | 94.939 | 93.181 | 78.382 | 80.215 | 228.026 | 22.464 | 21.49 |
| Short Term Investments
| 0 | -15.983 | 4.227 | 4.205 | -20.217 | -19.006 | 0.02 | 0.14 | 0.3 | 641.571 | 730.701 | -22.083 | -52.978 | -80.384 | -87.796 | -91.197 | -103.017 | -123.369 | -135.258 | -149.835 | -168.663 | -179.911 | -193.593 | -180.378 | -124.586 | -132.091 | -111.474 | -110.721 | -93.484 | -73.258 | -62.453 | -75.38 | -12.547 | -3.376 | 0.69 | 3.082 | -1.313 | -1.402 | -1.571 | -1.452 | -0.947 | -0.488 | -0.363 | -0.387 | -0.568 | -0.629 | 0.281 | 0.281 | 0 | 57.217 | -0.381 | 42.108 | -0.452 | 0.225 | -1.95 | -0.562 | 0.116 | 0.116 | 0.105 | 0.105 | 0.089 | 4.154 | 4.155 | 4.155 | 20.501 | 1.204 | 1.343 | 1.649 | 0.751 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.6 | 0.565 | 0.666 | 0.362 | 5.149 | 0.384 | 10.4 | 8.629 | 4.821 | 0.876 | 0.297 | 0.297 | 0.299 |
| Cash and Short Term Investments
| 1,811.958 | 1,756.763 | 1,505.791 | 1,531.443 | 1,264.612 | 1,302.775 | 1,478.751 | 1,153.216 | 1,646.377 | 1,245.669 | 1,044.338 | 856.619 | 722.399 | 760.511 | 804.031 | 697.166 | 547.532 | 595.13 | 721.094 | 975.396 | 891.959 | 1,199.017 | 1,152.328 | 1,080.231 | 1,248.818 | 1,095.943 | 1,471.856 | 1,809.956 | 1,544.926 | 1,740.945 | 1,249.324 | 1,377.498 | 1,234.115 | 1,001.529 | 1,133.798 | 592.799 | 565.255 | 466.164 | 411.344 | 453.061 | 286.283 | 205.764 | 190.692 | 160.618 | 259.754 | 352.884 | 545.858 | 668.339 | 351.088 | 409.789 | 776.292 | 680.679 | 716.769 | 883.884 | 355.476 | 619.761 | 651.171 | 179.832 | 226.278 | 230.952 | 271.978 | 256.232 | 323.049 | 168.811 | 202.053 | 180.347 | 97.444 | 66.667 | 153.444 | 105.019 | 134.681 | 94.11 | 117.303 | 84.77 | 78.619 | 82.645 | 61.664 | 86.035 | 106.287 | 70.818 | 105.339 | 101.81 | 83.203 | 81.09 | 228.323 | 22.76 | 21.789 |
| Net Receivables
| 597.558 | 401.612 | 670.287 | 625.709 | 504.737 | 518.034 | 492.066 | 477.549 | 526.344 | 433.218 | 311.549 | 465.898 | 561.686 | 449.039 | 449.164 | 330.858 | 526.095 | 474.279 | 328.198 | 514.329 | 514.171 | 559.975 | 523.349 | 572.522 | 430.831 | 329.647 | 374.256 | 390.781 | 309.561 | 288.529 | 246.969 | 234.095 | 305.598 | 253.215 | 244.705 | 165.231 | 166.121 | 178.918 | 153.298 | 176.659 | 213.585 | 199.538 | 179.321 | 176.215 | 202.537 | 200.192 | 199.353 | 216.904 | 374.713 | 273.566 | 309.528 | 337.457 | 317.439 | 0 | 255.631 | 245.519 | 492.6 | 490.348 | 0 | 0 | 0 | 540.209 | 583.731 | 546.26 | 278.653 | 274.028 | 236.111 | 147.002 | 144.7 | 141.446 | 139.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 284.576 | 333.125 | 330.635 | 329.138 | 466.405 | 378.079 | 421.219 | 393.744 | 285.282 | 319.66 | 273.062 | 279.864 | 322.19 | 283.513 | 274.812 | 263.312 | 238.153 | 248.425 | 249.372 | 240.353 | 337.255 | 315.267 | 332.806 | 308.867 | 380.95 | 336.997 | 328.797 | 292.558 | 334.221 | 312.449 | 293.846 | 258.062 | 264.638 | 258.631 | 240.828 | 161.559 | 174.763 | 164.228 | 140.857 | 146.107 | 154.803 | 149.178 | 137.938 | 135.25 | 172.79 | 181.798 | 180.283 | 251.973 | 287.894 | 329.809 | 329.223 | 313.029 | 312.75 | 347.071 | 197.173 | 160.294 | 198.152 | 180.644 | 134.708 | 114.956 | 86.595 | 75.436 | 77.36 | 106.881 | 193.041 | 183.746 | 151.983 | 80.764 | 90.563 | 83.469 | 94.965 | 78.221 | 77.459 | 74.161 | 68.583 | 65.388 | 60.972 | 60.731 | 51.456 | 50.082 | 59.981 | 80.303 | 65.883 | 37.193 | 28.093 | 20.495 | 25.842 |
| Other Current Assets
| 254.588 | 367.663 | 348.733 | 131.17 | 571.953 | 94.918 | 575.462 | 337.232 | 1,339.145 | 393.978 | 364.21 | 305.332 | 225.709 | 46.444 | 127.692 | 161.57 | 206.181 | 177.872 | 205.069 | 177.324 | 232.626 | 197.448 | 198.97 | 231.879 | 218.997 | 189.079 | 290.146 | 313.849 | 399.353 | 162.07 | 326.8 | 133.662 | 230.199 | 208.377 | 190.207 | 216.514 | 238.072 | 261.499 | 174.331 | 153.497 | 176.664 | 124.746 | 177.106 | 216.554 | 200.242 | 326.511 | 422.699 | 204.106 | 445.529 | 164.055 | 195.927 | 198.994 | 274.762 | 577.245 | 256.823 | 193.766 | 442.391 | 446.137 | 423.698 | 364.948 | 452.481 | 499.659 | 559.135 | 513.483 | 103.236 | 98.237 | 236.374 | 320.659 | 144.896 | 51.168 | 139.551 | 143.76 | 167.533 | 137.983 | 146.776 | 147.943 | 137.749 | 130.567 | 148.159 | 147.191 | 129.64 | 125.132 | 141.743 | 123.266 | 121.332 | 102.791 | 62.32 |
| Total Current Assets
| 2,948.68 | 2,859.162 | 2,855.447 | 2,617.461 | 2,807.707 | 2,701.22 | 2,967.499 | 2,361.88 | 3,797.148 | 2,393.198 | 1,993.159 | 1,910.759 | 1,831.984 | 1,652.124 | 1,655.699 | 1,453.264 | 1,517.961 | 1,499.051 | 1,503.734 | 1,909.414 | 1,976.01 | 2,277.587 | 2,207.453 | 2,196.008 | 2,279.597 | 2,050.963 | 2,465.055 | 2,810.342 | 2,588.062 | 2,695.799 | 2,116.938 | 2,176.538 | 2,034.549 | 1,728.252 | 1,809.537 | 1,142.459 | 1,144.211 | 1,043.294 | 879.831 | 929.496 | 831.335 | 699.226 | 685.057 | 640.08 | 835.322 | 1,036.648 | 1,314.323 | 1,323.239 | 1,084.511 | 1,177.219 | 1,610.97 | 1,530.746 | 1,621.72 | 1,808.199 | 1,065.104 | 1,219.34 | 1,291.714 | 806.614 | 784.685 | 710.856 | 811.054 | 831.327 | 959.544 | 789.175 | 776.983 | 736.357 | 485.802 | 336.908 | 388.904 | 381.102 | 369.197 | 316.091 | 362.295 | 296.915 | 293.978 | 295.977 | 260.384 | 277.332 | 305.902 | 268.091 | 294.959 | 307.244 | 290.83 | 241.549 | 377.747 | 146.047 | 109.952 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,711.46 | 2,700.367 | 2,674.008 | 2,660.736 | 2,530.559 | 2,381.059 | 2,312.955 | 2,335.342 | 1,886.454 | 1,905.31 | 1,949.192 | 1,945.11 | 2,084.068 | 2,014.895 | 1,980.044 | 1,966.888 | 1,932.266 | 1,952.962 | 1,930.911 | 1,889.515 | 1,855.703 | 1,817.634 | 1,777.112 | 1,775.971 | 1,848.451 | 1,755.506 | 1,575.817 | 1,543.64 | 1,488.663 | 1,457.44 | 1,408.252 | 1,364.993 | 1,353.152 | 1,288.336 | 1,247.03 | 1,182.647 | 1,127.659 | 1,080.622 | 1,042.54 | 981.452 | 918.126 | 900.414 | 852.316 | 823.29 | 675.213 | 602.595 | 562.068 | 643.903 | 696.513 | 683.475 | 650.304 | 636.545 | 602.709 | 589.836 | 596.064 | 566.217 | 557.797 | 532.717 | 535.039 | 530.738 | 512.25 | 512.17 | 436.228 | 410.628 | 410.751 | 392.704 | 383.278 | 277.089 | 281.86 | 286.879 | 292.401 | 295.809 | 295.997 | 301.503 | 306.674 | 311.994 | 311.565 | 316.908 | 301.928 | 301.28 | 271.385 | 259.5 | 257.636 | 255.441 | 201.428 | 200.037 | 204.795 |
| Goodwill
| 158.829 | 158.829 | 159.012 | 159.012 | 168.307 | 168.307 | 168.307 | 168.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.135 | 6.135 | 6.135 | 14.453 | 14.453 | 14.453 | 14.453 | 13.791 | 13.791 | 13.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,082.189 | 1,069.462 | 1,083.461 | 1,086.598 | 1,104.119 | 1,085.16 | 1,089.457 | 1,092.101 | 546.314 | 1,623.811 | 1,699.115 | 1,674.207 | 1,709.795 | 1,807.345 | 1,833.743 | 1,862.544 | 1,895.254 | 1,912.288 | 1,924.734 | 1,939.401 | 1,855.253 | 1,834.936 | 1,821.057 | 1,818.359 | 1,888.951 | 1,888.048 | 1,848.979 | 1,812.713 | 1,641.048 | 1,618.583 | 1,481.571 | 1,360.317 | 1,355.373 | 1,319.69 | 1,299.491 | 1,274.802 | 458.816 | 428.111 | 480.713 | 468.456 | 450.985 | 405.218 | 370.303 | 365.659 | 368.79 | 369.815 | 353.424 | 370.806 | 350.985 | 350.373 | 349.437 | 352.244 | 331.919 | 325.09 | 323.409 | 317.988 | 319.241 | 317.953 | 281.454 | 269.017 | 267.995 | 265.697 | 93.146 | 35.926 | 35.275 | 31.758 | 33.902 | 11.555 | 13.771 | 12.925 | 12.896 | 13.359 | 11.956 | 12.419 | 12.881 | 13.344 | 13.807 | 14.269 | 14.732 | 15.194 | 15.657 | 16.119 | 16.582 | 17.044 | 17.507 | 17.97 | 18.895 |
| Goodwill and Intangible Assets
| 1,241.018 | 1,228.291 | 1,242.473 | 1,245.61 | 1,272.425 | 1,253.466 | 1,257.764 | 1,260.408 | 546.314 | 1,623.811 | 1,699.115 | 1,674.207 | 1,709.795 | 1,807.345 | 1,833.743 | 1,862.544 | 1,895.254 | 1,912.288 | 1,924.734 | 1,939.401 | 1,855.253 | 1,834.936 | 1,821.057 | 1,818.359 | 1,888.951 | 1,888.048 | 1,855.115 | 1,818.848 | 1,655.501 | 1,633.036 | 1,496.025 | 1,374.77 | 1,369.163 | 1,333.481 | 1,313.261 | 1,274.802 | 458.816 | 428.111 | 480.713 | 468.456 | 450.985 | 405.218 | 370.303 | 365.659 | 368.79 | 369.815 | 353.424 | 370.806 | 350.985 | 350.373 | 349.437 | 352.244 | 331.919 | 325.09 | 323.409 | 317.988 | 319.241 | 317.953 | 281.454 | 269.017 | 267.995 | 265.697 | 93.146 | 35.926 | 35.275 | 31.758 | 33.902 | 11.555 | 13.771 | 12.925 | 12.896 | 13.359 | 11.956 | 12.419 | 12.881 | 13.344 | 13.807 | 14.269 | 14.732 | 15.194 | 15.657 | 16.119 | 16.582 | 17.044 | 17.507 | 17.97 | 18.895 |
| Long Term Investments
| 1,751.734 | 1,747.686 | 1,821.014 | 1,802.173 | 1,832.457 | 1,822.687 | 1,884.119 | 1,852.544 | 667.27 | 0 | 0 | 707.061 | 708.212 | 738.307 | 771.133 | 729.804 | 741.876 | 724.818 | 797.591 | 572.514 | 537.495 | 392.595 | 434.061 | 411.594 | 345.594 | 494.098 | 457.99 | 418.632 | 234.009 | 189.278 | 181.984 | 185.44 | 147.948 | 139.719 | 141.234 | 140.975 | 175.241 | 174.167 | 177.238 | 177.584 | 180.364 | 83.965 | 83.63 | 53.994 | 56.559 | 57.166 | 56.381 | 57.21 | 56.996 | 0 | 42.489 | 0 | 40.841 | 34.535 | 36.745 | 30.875 | 30.157 | 6.157 | 6.206 | 6.206 | 4.089 | 0 | 0 | 0 | 0 | 16.797 | 18.233 | 19.112 | 18.871 | 12.456 | 10.971 | 9.765 | 8.767 | 8.422 | 7.676 | 7.711 | 7.747 | 8.189 | 3.861 | 9.388 | -0.381 | 1.288 | 6.179 | 10.124 | 0.403 | 0.403 | 0 |
| Tax Assets
| 125.32 | 114.331 | 113.916 | 105.138 | 60.743 | 51.668 | 37.277 | 36.171 | 20.861 | 21.021 | 19.829 | 21.955 | 20.181 | 22.899 | 24.841 | 25.617 | 22.293 | 23.389 | 22.572 | 24.789 | 9.877 | 12.125 | 11.47 | 11.948 | 27.073 | 28.017 | 17.175 | 19.065 | 4.263 | 4.411 | 4.152 | 4.51 | 6.979 | 6.286 | 6.622 | 6.208 | 4.39 | 4.459 | 4.543 | 4.917 | 7.511 | 7.449 | 6.823 | 7.1 | 6.488 | 6.423 | 6.835 | 12.645 | 12.602 | 13.951 | 12.597 | 11.867 | 9.676 | 8.903 | 8.539 | 7.735 | 4.216 | 5.052 | 4.614 | 5.144 | 3.227 | 3.602 | 5.05 | 4.706 | 3.885 | 3.703 | 1.871 | 1.726 | 0.865 | 0.865 | 0.865 | 0.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 346.081 | 308.685 | 351.845 | 334.799 | 372.074 | 431.356 | 219.469 | 130.525 | 46.41 | 712.453 | 802.337 | 68.909 | 49.012 | 79.773 | 97.066 | 110.909 | 87.539 | 56.157 | 63.463 | 75.7 | 182.362 | 150.235 | 150.407 | 135.128 | 130.988 | 150.928 | 154.277 | 127.9 | 188.199 | 132.097 | 92.118 | 121.416 | 91.575 | 76.958 | 74.719 | 69.791 | 50.363 | 47.304 | 32.138 | 28.994 | 28.729 | 13.293 | 19.249 | 16.629 | 45.239 | 69.343 | 65.224 | 50.716 | 0.346 | 57.602 | 0.001 | 42.523 | 0.001 | 0.714 | -1.425 | 2.292 | 0.116 | 0.116 | 0.105 | 3.613 | 0.089 | 4.154 | 4.155 | 4.155 | 20.501 | 1.204 | 2.41 | 1.649 | 1.803 | 0.909 | 0.5 | -0.476 | 0.3 | 0.3 | 0.6 | 0.565 | 0.666 | 0.362 | 5.246 | 0.573 | 12.115 | 10.26 | 6.299 | 3.295 | 0.951 | 1.044 | 0.934 |
| Total Non-Current Assets
| 6,175.613 | 6,099.36 | 6,203.255 | 6,148.456 | 6,068.259 | 5,940.236 | 5,711.583 | 5,614.989 | 3,167.31 | 4,262.595 | 4,470.473 | 4,417.241 | 4,571.268 | 4,663.219 | 4,706.826 | 4,695.761 | 4,679.227 | 4,669.615 | 4,739.271 | 4,501.919 | 4,440.69 | 4,207.524 | 4,194.107 | 4,153 | 4,241.057 | 4,316.598 | 4,060.374 | 3,928.087 | 3,570.634 | 3,416.262 | 3,182.53 | 3,051.129 | 2,968.816 | 2,844.779 | 2,782.867 | 2,674.422 | 1,816.47 | 1,734.663 | 1,737.171 | 1,661.403 | 1,585.714 | 1,410.338 | 1,332.321 | 1,266.671 | 1,152.289 | 1,105.341 | 1,043.932 | 1,135.28 | 1,117.441 | 1,105.401 | 1,054.828 | 1,043.178 | 985.146 | 959.077 | 963.331 | 925.107 | 911.528 | 861.995 | 827.417 | 814.716 | 787.65 | 785.622 | 538.579 | 455.416 | 470.413 | 446.165 | 439.695 | 311.131 | 317.17 | 314.035 | 317.634 | 319.232 | 317.021 | 322.644 | 327.831 | 333.614 | 333.785 | 339.729 | 325.766 | 326.435 | 298.776 | 287.168 | 286.696 | 285.904 | 220.29 | 219.455 | 224.623 |
| Total Assets
| 9,124.293 | 8,958.522 | 9,058.702 | 8,765.917 | 8,875.966 | 8,641.455 | 8,679.082 | 7,976.869 | 6,964.458 | 6,655.793 | 6,463.632 | 6,328 | 6,403.252 | 6,315.343 | 6,362.525 | 6,149.025 | 6,197.188 | 6,168.665 | 6,243.004 | 6,411.333 | 6,416.7 | 6,485.112 | 6,401.561 | 6,349.008 | 6,520.654 | 6,367.561 | 6,525.429 | 6,738.429 | 6,158.696 | 6,112.061 | 5,299.469 | 5,227.667 | 5,003.366 | 4,573.031 | 4,592.404 | 3,816.881 | 2,960.681 | 2,777.956 | 2,617.002 | 2,590.9 | 2,417.05 | 2,109.564 | 2,017.378 | 1,906.751 | 1,987.612 | 2,141.989 | 2,358.256 | 2,458.519 | 2,201.952 | 2,282.62 | 2,665.798 | 2,573.925 | 2,606.866 | 2,767.277 | 2,028.435 | 2,144.446 | 2,203.242 | 1,668.609 | 1,612.102 | 1,525.572 | 1,598.704 | 1,616.949 | 1,498.123 | 1,244.59 | 1,247.396 | 1,182.522 | 925.497 | 648.039 | 706.074 | 695.137 | 686.831 | 635.323 | 679.315 | 619.559 | 621.809 | 629.591 | 594.169 | 617.061 | 631.668 | 594.527 | 593.734 | 594.413 | 577.526 | 527.453 | 598.037 | 365.501 | 334.575 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,661.62 | 1,572.894 | 1,597.305 | 1,249.059 | 1,156.761 | 1,096.787 | 1,227.561 | 1,189.005 | 631.11 | 782.763 | 673.09 | 561.291 | 704.582 | 599.323 | 584.336 | 421.163 | 577.81 | 736.674 | 774.153 | 860.02 | 835.238 | 827.365 | 761.722 | 606.819 | 738.097 | 714.145 | 718.698 | 746.402 | 920.576 | 808.722 | 546.599 | 774.193 | 775.875 | 453.613 | 533.26 | 505.261 | 561.53 | 484.546 | 460.728 | 426.761 | 325.617 | 217.264 | 140.337 | 204.071 | 155.388 | 177.975 | 229.805 | 243.344 | 347.52 | 366.075 | 444.312 | 393.338 | 498.605 | 564.36 | 276.29 | 448.185 | 636.095 | 563.706 | 462.262 | 399.141 | 459.277 | 417.034 | 385.601 | 303.027 | 267.056 | 169.72 | 108.522 | 230.544 | 43.438 | 97.409 | 124.038 | 104.996 | 209.244 | 218.655 | 182.628 | 123.86 | 99.641 | 105.598 | 76.716 | 51.241 | 59.013 | 66.7 | 67.389 | 51.046 | 83.577 | 67.036 | 62.288 |
| Short Term Debt
| 1,584.366 | 1,507.816 | 1,600.666 | 1,612.182 | 1,653.95 | 1,634.958 | 1,474.946 | 1,171.613 | 1,221.613 | 1,236.372 | 1,026.004 | 939.817 | 884.68 | 940.652 | 972.722 | 892.18 | 898.276 | 847.525 | 848.579 | 851.574 | 670.601 | 566.354 | 664.381 | 726.828 | 737.131 | 612.9 | 911.5 | 874.931 | 731.008 | 710.857 | 769.121 | 682.401 | 541.208 | 560.871 | 492.975 | 341.77 | 270 | 341.576 | 777.448 | 751.405 | 653.997 | 476.933 | 500.553 | 391.194 | 377.556 | 487.416 | 643.985 | 706.632 | 390.819 | 375.778 | 736.679 | 561.604 | 504.116 | 569.571 | 312.04 | 220.152 | 106.804 | 262.332 | 320.624 | 315.008 | 337.132 | 380.808 | 324.97 | 299.849 | 299.561 | 317.335 | 328.669 | 255.694 | 321.42 | 262.075 | 233.673 | 214.349 | 152.453 | 82.676 | 125.476 | 196.657 | 174.688 | 192.44 | 230.644 | 213.73 | 209.238 | 206.709 | 166 | 125 | 143 | 120 | 95.1 |
| Tax Payables
| 43.473 | 27.46 | 27.695 | 40.837 | 43.153 | 32.713 | 77.239 | 119.1 | 76.464 | 60.477 | 86.515 | 51.746 | 49.161 | 37.556 | 31.135 | 36.305 | 32.297 | 19.886 | 13.356 | 14.157 | 5.595 | 8.677 | 10.166 | 7.919 | 35.297 | 34.788 | 35.123 | 37.456 | 37.184 | 31.895 | 30.358 | 33.425 | 31.366 | 30.674 | 30.863 | 33.047 | 14.193 | 14.143 | 11.666 | 12.864 | 19.981 | 16.189 | 18.278 | 23.551 | 11.876 | 20.198 | 22.084 | 44.596 | 28.708 | 18.433 | 10.218 | 10.612 | 1.148 | 2.845 | 2.165 | 10.02 | -48.826 | -51.136 | -54.064 | -41.835 | -40.7 | -42.733 | -21.978 | -15.784 | 7.589 | 1.427 | -3.635 | 4.587 | 2.254 | -0.638 | -1.748 | -1.606 | 0.138 | 2.646 | 0.348 | 0.277 | -0.078 | 1.041 | -1.19 | 2.855 | -0.065 | 3.156 | 0.401 | -0.587 | 1.947 | 3.223 | 3.157 |
| Deferred Revenue
| 0 | 195.721 | 205.573 | 260.844 | 349.4 | 187.546 | 18.171 | 12.021 | 7.571 | 0 | 0 | 277.232 | 229.019 | 192.283 | 183.597 | 198.081 | 194.822 | 177.441 | 137.814 | 135.497 | 88.672 | 81.736 | 62.473 | 88.135 | 91.675 | 104.794 | 94.751 | 108.735 | 91.125 | 79.737 | 70.453 | 74.475 | 200.764 | 79.469 | 78.417 | 74.985 | 55.079 | 62.341 | 62.382 | 77.628 | 68.677 | 64.455 | 65.703 | 70.725 | 63.883 | 71.405 | 75.04 | 98.016 | 85.516 | 73.478 | 68.815 | 72.989 | 145.031 | 144.102 | 18.46 | 22.524 | -4.691 | -21.715 | -33.055 | -20.889 | -15.115 | 18.051 | -3.711 | -0.258 | 23.752 | 29.605 | 3.288 | 10.072 | 4.98 | 3.999 | 3.846 | 3.705 | 9.524 | 12 | 8.586 | 4.632 | 12.051 | 15.271 | 9.452 | 10.257 | 8.174 | 17 | 8.316 | 20.249 | 5.996 | 7.811 | 13.208 |
| Other Current Liabilities
| 744.77 | 655.513 | 381.184 | 566.943 | 436.122 | 275.112 | 442.284 | 477.119 | 344.116 | 133.759 | 225.914 | -47.321 | -16.956 | -36.4 | -29.325 | -34.134 | -24.543 | -10.726 | -8.29 | 128.921 | 88.911 | -2.819 | 2.251 | 2.299 | -26.417 | 226.292 | 114.917 | 107.384 | 97.52 | 1.692 | -25.486 | -21.593 | 183.176 | -14.3 | -26.974 | 46.555 | -10.953 | -8.746 | 63.222 | 67.786 | 55.572 | 145.493 | 116.471 | 50.303 | 55.599 | 55.521 | 58.052 | 55.25 | 65.665 | 153.504 | 92.902 | 197.602 | 171.25 | 184.609 | 37.529 | 76.253 | 155.441 | 76.92 | 73.04 | 47.974 | 55.492 | 77.496 | 30.239 | 35.343 | 36.895 | 46.144 | 21.648 | 105.787 | 14.19 | 16.305 | 18.24 | 7.368 | 10.624 | 9.9 | 8.777 | 5.417 | 16.816 | 18.57 | 15.847 | 14.489 | 16.418 | 17.575 | 10.175 | 21.385 | 4.365 | 4.946 | 11.221 |
| Total Current Liabilities
| 4,034.229 | 3,763.683 | 3,812.423 | 3,729.866 | 3,639.387 | 3,227.116 | 3,240.202 | 2,968.858 | 2,295.415 | 2,222.659 | 2,011.523 | 1,782.765 | 1,850.486 | 1,733.413 | 1,742.464 | 1,513.596 | 1,678.662 | 1,770.8 | 1,765.612 | 1,854.672 | 1,600.345 | 1,563.049 | 1,500.993 | 1,432.001 | 1,575.783 | 1,588.124 | 1,874.99 | 1,874.908 | 1,786.288 | 1,712.64 | 1,461.498 | 1,542.902 | 1,531.625 | 1,110.327 | 1,108.541 | 926.633 | 889.85 | 893.859 | 1,313.065 | 1,258.815 | 1,055.167 | 855.879 | 775.639 | 667.957 | 600.418 | 741.11 | 953.926 | 1,049.822 | 832.712 | 913.79 | 1,284.111 | 1,163.156 | 1,175.119 | 1,321.385 | 628.024 | 754.609 | 849.515 | 851.821 | 801.862 | 729.856 | 811.2 | 832.605 | 718.831 | 622.435 | 611.102 | 534.626 | 455.204 | 315.598 | 381.302 | 375.152 | 374.204 | 325.107 | 372.458 | 313.878 | 317.229 | 326.211 | 291.068 | 317.649 | 322.017 | 282.315 | 284.605 | 294.14 | 243.965 | 196.844 | 232.89 | 195.204 | 171.766 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,127.434 | 1,228.771 | 1,254.3 | 1,060.077 | 1,033.56 | 1,151.998 | 1,159.366 | 724.645 | 628.953 | 469.26 | 502.882 | 575.686 | 501 | 1,526.305 | 545 | 554.864 | 542.313 | 612.13 | 361.147 | 657.17 | 505.98 | 505.98 | 524.813 | 659.209 | 407.167 | 409.167 | 1,013 | 1,020.69 | 423 | 360 | 360 | 360 | 23 | 507.69 | 23 | 477 | 0 | 0 | 0 | 7.69 | 0 | 7.69 | 0 | 0 | 144 | 155.895 | 165.487 | 155.688 | 50 | 50 | 50 | 50 | 145 | 145 | 110 | 95 | 185 | 145 | 145 | 145 | 140 | 140 | 140 | 0 | 0 | 20 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.5 | 19.5 | 49.5 | 49.5 | 55.5 |
| Deferred Revenue Non-Current
| 61.357 | 65.685 | 70.013 | 74.341 | 87.65 | 93.959 | 100.269 | 106.578 | 115.079 | 123.409 | 130.447 | 136.268 | 144.847 | 152.35 | 166.65 | 145.414 | 152.165 | 158.915 | 157.869 | 169.566 | 172.551 | 178.786 | 185.889 | 190.711 | 195.117 | 199.958 | 207.386 | 212.477 | 210.676 | 277.19 | 286.34 | 278.821 | 273.77 | 226.759 | 229.226 | 234.789 | 238.301 | 126.518 | 133.759 | 139.821 | 0 | -7.69 | 0 | 89.203 | 0 | 0 | 8.854 | 17.597 | 26.228 | 34.75 | 43.165 | 51.472 | 59.675 | 67.749 | 75.762 | 83.665 | 91.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | -30 | -60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 157.353 | 156.82 | 158.909 | 159.195 | 150.755 | 151.045 | 153.953 | 154.294 | 20.517 | 17.473 | 17.955 | 18.129 | 10.856 | 12.24 | 12.448 | 12.051 | 7.902 | 7.997 | 8.096 | 8.191 | 8.328 | 8.412 | 8.484 | 8.579 | 8.673 | 8.773 | 8.873 | 8.968 | 9.071 | 9.166 | 9.261 | 9.356 | 6.055 | 6.057 | 6.058 | 6.059 | 6.164 | 6.257 | 6.254 | 6.259 | 6.813 | 6.817 | 6.272 | 6.276 | 6.28 | 6.285 | 6.288 | 6.295 | 6.297 | 6.301 | 6.141 | 6.316 | 9.174 | 9.448 | 1.064 | 1.067 | 1.077 | 1.08 | 1.086 | 1.086 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0.172 | 0.172 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 620.55 | 665.441 | 587.44 | 591.058 | 667.373 | 736.906 | 666.724 | 662.755 | 691.29 | 713.496 | 735.349 | 756.853 | 844.138 | -321.305 | 855.311 | 873.159 | 878.25 | 858.915 | 977.017 | 705.167 | 931.861 | 967.796 | 842.197 | 602.596 | 784.02 | 800.69 | 606.69 | 789.69 | 580.69 | 580.69 | 819.19 | 819.19 | 1,385.146 | 1,091.086 | 1,091.086 | 281.633 | 264.655 | 152.965 | 160.203 | 12.5 | 139.71 | 28.744 | 25.585 | 13.966 | 17.228 | 23.513 | 16.362 | 18.928 | 20.128 | 8 | 8 | 8.5 | 7.5 | 3.5 | 3.5 | 4 | 8 | 4 | 4 | 4.5 | 3.5 | 3.5 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 1,966.693 | 2,051.032 | 2,070.662 | 1,884.671 | 1,939.337 | 2,039.95 | 2,080.312 | 1,660.949 | 1,455.839 | 1,323.638 | 1,386.633 | 1,486.936 | 1,500.842 | 1,530.242 | 1,579.409 | 1,585.489 | 1,580.63 | 1,479.042 | 1,504.129 | 1,540.093 | 1,618.72 | 1,660.974 | 1,561.383 | 1,461.095 | 1,394.976 | 1,418.588 | 1,235.948 | 1,424.134 | 1,223.437 | 1,227.046 | 1,474.791 | 1,467.367 | 1,414.201 | 1,346.901 | 1,349.37 | 758.633 | 264.655 | 152.965 | 160.203 | 166.27 | 146.522 | 36.434 | 31.856 | 35.319 | 167.508 | 179.409 | 190.703 | 198.507 | 102.653 | 99.051 | 107.306 | 116.288 | 221.349 | 225.697 | 190.325 | 183.732 | 285.536 | 150.08 | 150.086 | 150.586 | 143.5 | 143.5 | 144 | 4 | 0 | 20.108 | 30.172 | 0.172 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.013 | 0 | 19.5 | 19.5 | 49.5 | 49.5 | 55.5 |
| Total Liabilities
| 6,000.922 | 5,814.715 | 5,883.085 | 5,614.536 | 5,578.724 | 5,267.066 | 5,320.514 | 4,629.807 | 3,751.254 | 3,546.298 | 3,398.156 | 3,269.701 | 3,351.327 | 3,263.654 | 3,321.873 | 3,099.085 | 3,259.292 | 3,249.842 | 3,269.74 | 3,394.766 | 3,219.065 | 3,224.023 | 3,062.376 | 2,893.096 | 2,970.759 | 3,006.713 | 3,110.938 | 3,299.042 | 3,009.725 | 2,939.686 | 2,936.289 | 3,010.269 | 2,945.826 | 2,457.228 | 2,457.911 | 1,685.266 | 1,154.506 | 1,046.824 | 1,473.268 | 1,425.085 | 1,201.689 | 892.313 | 807.496 | 703.277 | 767.926 | 920.519 | 1,144.629 | 1,248.329 | 935.365 | 1,012.842 | 1,391.416 | 1,279.444 | 1,396.468 | 1,547.082 | 818.35 | 938.341 | 1,135.051 | 1,001.9 | 951.949 | 880.442 | 954.7 | 976.105 | 862.831 | 626.435 | 611.102 | 554.734 | 485.377 | 315.77 | 381.302 | 375.152 | 374.204 | 325.107 | 372.458 | 313.878 | 317.229 | 326.211 | 291.068 | 317.649 | 322.025 | 282.324 | 284.618 | 294.14 | 263.465 | 216.344 | 282.39 | 244.704 | 227.266 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 44.641 | 0 | 25.669 | 0 | 0 | 0 | 0 | 0 | 18.093 | 0 | 0 | 0 | 15.185 | 0 | 41.092 | 38.219 | 34.362 | 34.957 | 38.551 | 34.886 | 39.784 | 47.081 | 44.446 | 47.368 | 49.296 | 51.255 | 54.224 | 51.307 | 47.791 | 44.503 | 49.679 | 42.915 | 41.622 | 56.862 | 62.656 | 68.325 | 72.47 | 69.481 | 69.248 | 56.319 | 44.906 | 47.545 | 51.757 | 38.731 | 37.273 | 39.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,665.541 | 1,665.541 | 1,665.541 | 1,665.541 | 1,665.541 | 1,663.853 | 1,656.158 | 1,656.158 | 1,660.718 | 1,660.718 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,653.281 | 1,469.687 | 1,469.687 | 1,469.687 | 1,469.687 | 1,469.687 | 1,469.687 | 1,391.07 | 1,391.07 | 1,391.07 | 1,391.07 | 1,391.07 | 1,391.07 | 927.38 | 927.38 | 927.38 | 927.38 | 472.235 | 472.235 | 472.235 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 314.823 | 286.281 | 286.281 | 286.281 | 286.281 | 286.281 | 286.281 | 286.281 | 286.281 | 159.045 | 142.695 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 123.698 | 83.698 | 83.698 |
| Retained Earnings
| -326.895 | -304.651 | -288.148 | -321.275 | -222.611 | -215.358 | -219.044 | -248.382 | -250.125 | -354.708 | -387.224 | -418.799 | -421.134 | -425.847 | -449.284 | -460.981 | -584.303 | -612.357 | -555.618 | -516.451 | -355.149 | -291.724 | -203.916 | -158.569 | -176.636 | -226.805 | -190.215 | -180.29 | -275.269 | -279.77 | -235.147 | -202.306 | -110.145 | -55.18 | -25.521 | 9.302 | 4.561 | -33.815 | -21.184 | 1.839 | 33.962 | 67.525 | 65.361 | 63.107 | 61.111 | 59.736 | 57.102 | 52.911 | 88.486 | 94.249 | 100.313 | 110.133 | 107.883 | 122.47 | 98.12 | 95.009 | 110.129 | 108.288 | 101.303 | 88.229 | 91.596 | 88.275 | 83.102 | 76.093 | 72.124 | 63.452 | 44.136 | 37.889 | 32.754 | 25.709 | 18.352 | 15.905 | 13.257 | 12.081 | 10.981 | 9.781 | 10.543 | 6.854 | 17.084 | 19.645 | 19.559 | 10.715 | 24.506 | 21.554 | 35.35 | 28.63 | 15.141 |
| Accumulated Other Comprehensive Income/Loss
| 0 | -44.641 | 1,356.8 | -25.669 | 1,374.689 | 3.916 | 1,364.291 | 12.66 | 1,391.342 | -18.093 | 1,384.55 | 5.286 | 1,386.215 | -15.185 | 1,382.075 | -41.092 | -38.219 | -34.362 | -34.957 | -38.551 | -34.886 | -39.784 | -47.081 | -44.446 | -47.368 | -49.296 | -51.255 | -54.224 | -51.307 | -47.791 | -44.503 | -49.679 | -42.915 | -41.622 | -56.862 | -62.656 | -68.325 | -72.47 | -69.481 | -69.248 | -56.319 | -44.906 | -47.545 | -51.757 | -38.731 | -37.273 | -39.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 1,364.78 | 1,446.49 | 1,403.057 | 1,446.49 | 0 | 1,371.956 | -0 | 1,441.161 | 1,367.119 | 1,451.674 | 1,360.328 | 1,369.666 | 1,361.993 | 1,409.612 | 1,357.853 | 1,409.612 | 1,409.612 | 1,300.942 | 1,411.402 | 1,292.565 | 1,410.353 | 1,410.353 | 818.819 | 831.317 | 813.051 | 843.041 | 843.041 | 843.041 | 168.044 | 168.044 | 168.044 | 168.044 | 153.255 | 153.444 | 587.144 | 617.134 | 589.144 | 619.135 | 472.727 | 442.737 | 472.685 | 599.813 | 629.803 | 563.436 | 629.803 | 629.803 | 629.803 | 615.354 | 631.777 | 628.337 | 623.517 | 680.629 | 632.203 | 629.229 | 629.379 | 628.704 | 625.257 | 253.865 | 253.895 | 262.849 | 253.409 | 253.409 | 253.409 | 253.282 | 277.889 | 405.291 | 253.289 | 271.013 | 168.32 | 170.578 | 170.578 | 171.643 | 169.902 | 169.902 | 169.902 | 169.902 | 168.861 | 168.861 | 168.861 | 168.861 | 165.86 | 165.86 | 165.858 | 165.858 | 156.599 | 8.47 | 8.47 |
| Total Shareholders Equity
| 2,703.425 | 2,707.393 | 2,734.193 | 2,709.741 | 2,817.619 | 2,824.367 | 2,801.405 | 2,776.541 | 2,777.713 | 2,672.904 | 2,626.385 | 2,609.434 | 2,594.14 | 2,581.916 | 2,561.851 | 2,560.821 | 2,440.372 | 2,416.175 | 2,474.109 | 2,509.682 | 2,673.6 | 2,732.127 | 2,037.51 | 2,097.988 | 2,088.724 | 2,036.627 | 2,071.258 | 2,078.214 | 1,232.539 | 1,231.554 | 1,279.465 | 1,307.13 | 1,391.266 | 1,447.712 | 1,462.13 | 1,491.161 | 1,482.751 | 1,440.23 | 854.297 | 877.553 | 922.563 | 967.245 | 962.442 | 955.976 | 967.006 | 967.089 | 962.055 | 983.089 | 1,035.086 | 1,037.409 | 1,038.654 | 1,055.699 | 1,054.909 | 1,066.522 | 1,042.323 | 1,038.537 | 1,050.21 | 648.434 | 641.479 | 627.792 | 631.286 | 627.965 | 622.792 | 615.655 | 636.294 | 627.789 | 440.12 | 332.269 | 324.772 | 319.985 | 312.627 | 310.216 | 306.857 | 305.681 | 304.581 | 303.38 | 303.102 | 299.412 | 309.643 | 312.203 | 309.117 | 300.272 | 314.061 | 311.109 | 315.647 | 120.798 | 107.308 |
| Total Equity
| 3,123.371 | 3,143.807 | 3,175.617 | 3,151.38 | 3,297.242 | 3,374.39 | 3,358.568 | 3,347.062 | 3,213.204 | 3,109.495 | 3,065.476 | 3,058.299 | 3,051.925 | 3,051.689 | 3,040.652 | 3,049.94 | 2,937.896 | 2,918.823 | 2,973.264 | 3,016.568 | 3,197.635 | 3,261.089 | 3,339.184 | 3,455.912 | 3,549.895 | 3,360.848 | 3,414.492 | 3,439.387 | 3,148.971 | 3,172.375 | 2,363.179 | 2,217.398 | 2,057.539 | 2,115.803 | 2,134.494 | 2,131.615 | 1,806.175 | 1,731.132 | 1,143.733 | 1,165.814 | 1,215.361 | 1,217.251 | 1,209.883 | 1,203.474 | 1,219.685 | 1,221.471 | 1,213.627 | 1,210.19 | 1,266.587 | 1,269.778 | 1,274.382 | 1,294.481 | 1,210.398 | 1,220.195 | 1,210.085 | 1,206.105 | 1,068.191 | 666.709 | 660.153 | 645.13 | 644.003 | 640.844 | 635.292 | 618.156 | 636.294 | 627.789 | 440.12 | 332.269 | 324.772 | 319.985 | 312.627 | 310.216 | 306.857 | 305.681 | 304.581 | 303.38 | 303.102 | 299.412 | 309.643 | 312.203 | 309.117 | 300.272 | 314.061 | 311.109 | 315.647 | 120.798 | 107.308 |
| Total Liabilities & Shareholders Equity
| 9,124.293 | 8,958.522 | 9,058.702 | 8,765.917 | 8,875.966 | 8,641.455 | 8,679.082 | 7,976.869 | 6,964.458 | 6,655.793 | 6,463.632 | 6,328 | 6,403.252 | 6,315.343 | 6,362.525 | 6,149.025 | 6,197.188 | 6,168.665 | 6,243.004 | 6,411.333 | 6,416.7 | 6,485.112 | 6,401.561 | 6,349.008 | 6,520.654 | 6,367.561 | 6,525.429 | 6,738.429 | 6,158.696 | 6,112.061 | 5,299.469 | 5,227.667 | 5,003.366 | 4,573.031 | 4,592.404 | 3,816.881 | 2,960.681 | 2,777.956 | 2,617.002 | 2,590.9 | 2,417.05 | 2,109.564 | 2,017.378 | 1,906.751 | 1,987.612 | 2,141.989 | 2,358.256 | 2,458.519 | 2,201.952 | 2,282.62 | 2,665.798 | 2,573.925 | 2,606.866 | 2,767.277 | 2,028.435 | 2,144.446 | 2,203.242 | 1,668.609 | 1,612.102 | 1,525.572 | 1,598.704 | 1,616.949 | 1,498.123 | 1,244.59 | 1,247.396 | 1,182.522 | 925.497 | 648.039 | 706.074 | 695.137 | 686.831 | 635.323 | 679.315 | 619.559 | 621.809 | 629.591 | 594.169 | 617.061 | 631.668 | 594.527 | 593.734 | 594.413 | 577.526 | 527.453 | 598.037 | 365.501 | 334.575 |