Long Yuan Construction Group Co., Ltd.
SSE:600491.SS
3.77 (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 | 2003 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,045.91 | 1,289.096 | 1,370.919 | 1,650.496 | 1,564.907 | 1,745.448 | 1,874.187 | 2,299.736 | 2,277.016 | 2,133.793 | 2,138.298 | 2,964.081 | 2,814.914 | 3,602.642 | 3,075.707 | 3,349.171 | 4,147.766 | 4,598.726 | 3,678.274 | 3,786.38 | 4,014.249 | 4,593.285 | 3,562.998 | 4,185.585 | 4,125.638 | 4,623.421 | 1,848.26 | 1,770.88 | 2,881.323 | 2,808.456 | 2,213.704 | 2,451.256 | 1,696.894 | 1,657.916 | 1,559.125 | 1,279.686 | 1,315.804 | 764.478 | 825.723 | 1,366.836 | 938.699 | 970.423 | 1,022.595 | 1,311.479 | 1,107.545 | 1,047.289 | 1,127.52 | 1,134.424 | 1,287.317 | 1,080.836 | 1,014.545 | 1,242.548 | 1,110.509 | 1,582.639 | 1,290.33 | 963.301 | 790.669 | 591.476 | 885.214 | 1,215.97 | 1,076.11 | 1,878.446 | 1,168.893 | 1,115.022 | 968.486 | 863.829 | 764.005 | 675.58 | 769.579 | 815.893 | 982.865 | 784.117 | 780.432 | 708.404 | 887.489 | 664.195 | 554.683 | 597.054 | 778.578 | 721.33 | 824.169 | 654.723 | 308.026 |
| Short Term Investments
| 0 | -179.295 | -187.311 | -191.118 | -17.631 | -13.39 | -9.187 | 547.715 | 520.316 | 2 | 2 | 2 | 2 | -31.426 | 5.381 | 5.406 | 5.179 | 5.074 | 114.413 | 140.778 | 827.474 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | -697.768 | -441.457 | -398.794 | -179.011 | -5.029 | -5.577 | -205.908 | -6.238 | -6.432 | -6.734 | -6.874 | -7.358 | -7.682 | -8.302 | -18.477 | -8.588 | -17.508 | -5.166 | -23.2 | -26.211 | -13.883 | 0.32 | -12.571 | -14.031 | -15.16 | -16.665 | 0.131 | -16.461 | 0.143 | 0.169 | 0.147 | 0.085 | 0.078 | 0.121 | 0.201 | 0.324 | 0.312 | 0.207 | 7.304 | 8.709 | 0.713 | 0.693 | 0.693 | 1.287 | 0.083 | 0.086 | 0.102 | 0.111 | 0.132 | 0.135 | 0.138 |
| Cash and Short Term Investments
| 1,045.91 | 1,289.096 | 1,370.919 | 1,650.496 | 1,564.907 | 1,745.448 | 1,874.187 | 2,847.451 | 2,797.332 | 2,135.793 | 2,140.298 | 2,966.081 | 2,816.914 | 3,602.642 | 3,081.088 | 3,354.577 | 4,152.945 | 4,603.8 | 3,792.686 | 3,927.158 | 4,014.249 | 4,593.285 | 3,562.998 | 4,185.585 | 4,125.638 | 4,623.421 | 1,848.26 | 1,770.88 | 2,881.323 | 2,808.456 | 2,213.704 | 2,451.256 | 1,696.894 | 1,657.916 | 1,559.125 | 1,279.686 | 1,315.804 | 764.478 | 825.723 | 1,366.836 | 938.699 | 970.423 | 1,022.595 | 1,311.479 | 1,107.545 | 1,047.289 | 1,127.52 | 1,134.424 | 1,287.317 | 1,080.836 | 1,014.545 | 1,242.548 | 1,110.509 | 1,582.959 | 1,290.33 | 963.301 | 790.669 | 591.476 | 885.345 | 1,215.97 | 1,076.253 | 1,878.614 | 1,169.04 | 1,115.107 | 968.564 | 863.95 | 764.205 | 675.904 | 769.892 | 816.099 | 990.169 | 792.826 | 781.145 | 709.097 | 888.182 | 665.482 | 554.766 | 597.139 | 778.68 | 721.442 | 824.301 | 654.858 | 308.163 |
| Net Receivables
| 24,012.313 | 23,821.816 | 24,379.921 | 25,736.555 | 30,087.81 | 30,379.466 | 39,306.869 | 41,236.617 | 46,435.613 | 45,972.2 | 45,383.101 | 45,987.733 | 45,218.069 | 48,257.84 | 19,799.475 | 21,396.724 | 9,028.761 | 8,874.559 | 8,784.055 | 10,331.927 | 11,492.275 | 11,905.834 | 8,731.036 | 10,204.514 | 9,055.124 | 11,275.741 | 8,213.876 | 12,407.81 | 7,567.425 | 7,277.686 | 6,858.092 | 7,737.356 | 7,357.198 | 7,432.236 | 6,630.907 | 7,068.039 | 5,566.23 | 5,383.103 | 5,121.522 | 5,410.003 | 4,807.88 | 0 | 4,257.919 | 4,184.385 | 3,715.349 | 3,535.32 | 3,626.034 | 4,018.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,614.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.07 | 0 | 0 | 0 | 1.024 | 0 | 0 | 1,280.093 | 0 | 1,110.21 | 0 | 909.343 |
| Inventory
| 31.495 | 21.294 | 38.814 | 22.848 | 30.883 | 29.599 | 67.125 | 32.657 | 39.537 | 38.084 | 43.684 | 24.005 | 34.383 | 32.216 | 39.347 | 704.071 | 14,077.586 | 14,594.244 | 14,090.103 | 13,665.214 | 14,385.266 | 14,641.155 | 13,700.911 | 13,383.125 | 13,564.459 | 14,552.519 | 14,815.082 | 13,435.684 | 14,348.727 | 13,446.116 | 12,614.041 | 11,953.416 | 13,280.407 | 12,656.404 | 12,427.714 | 12,289.913 | 12,445.278 | 12,539.016 | 11,798.503 | 11,086.928 | 10,703.175 | 10,080.2 | 9,454.172 | 9,174.138 | 7,639.117 | 6,792.158 | 6,650.472 | 6,230.413 | 5,672.87 | 5,025.267 | 4,742.101 | 4,880.399 | 4,642.859 | 4,391.008 | 3,145.771 | 3,203.753 | 2,916.574 | 3,238.963 | 1,730.967 | 1,700.204 | 3,499.5 | 3,513.575 | 3,262.501 | 3,056.771 | 3,585.872 | 3,550.02 | 2,889.959 | 2,820.614 | 2,722.976 | 2,407.157 | 2,096.126 | 2,260.012 | 2,441.23 | 2,080.418 | 2,037.978 | 1,719.697 | 1,930.91 | 1,724.248 | 22.76 | 1,251.745 | 18.697 | 1,163.768 | 19.851 |
| Other Current Assets
| 3,625.207 | 4,133.239 | 4,592.82 | 4,664.22 | 5,095.565 | 5,656.939 | 6,914.987 | 6,506.989 | 5,054.862 | 5,096.259 | 5,533.725 | 5,448.332 | 4,604.182 | 255.917 | 4,505.973 | 4,261.61 | 3,541.343 | 3,220.116 | 2,944.995 | 3,400.83 | 3,885.569 | 3,606.768 | 4,032.586 | 3,650.885 | 3,513.417 | 2,969.419 | 3,003.092 | 2,510.905 | 2,681.772 | 2,379.197 | 2,569.692 | 2,549.714 | 2,710.431 | 2,738.718 | 2,762.056 | 2,674.117 | 2,589.015 | 2,305.242 | 2,294.838 | 2,250.966 | 2,123.578 | 2,007.119 | 2,312.604 | 6,384.796 | 2,169.738 | 2,310.689 | 2,265.865 | 2,569.312 | 5,704.869 | 5,353.927 | 4,432.798 | 5,098.673 | 4,982.754 | 4,558.864 | 4,126.4 | 4,498.042 | 4,077.472 | 3,619.19 | 4,198.606 | 3,863.529 | 3,875.927 | 3,485.778 | 3,724.104 | 3,832.449 | 3,617.671 | 3,474.871 | 3,904.637 | 3,711.799 | 2,914.912 | 2,975.888 | 3,136.715 | 2,944.189 | 2,646.819 | 2,388.907 | 2,437.459 | 2,420.408 | 1,759.61 | 1,614.297 | 1,619.214 | 1,377.936 | 1,403.877 | 1,116.805 | 913.397 |
| Total Current Assets
| 28,714.925 | 29,265.446 | 30,382.475 | 32,074.119 | 36,779.165 | 37,811.453 | 48,163.168 | 50,623.714 | 54,327.344 | 53,242.336 | 53,100.807 | 54,426.152 | 52,673.548 | 52,148.616 | 27,425.882 | 29,716.982 | 30,800.635 | 31,292.719 | 29,611.839 | 31,325.129 | 30,736.224 | 31,600.011 | 30,027.531 | 31,424.109 | 30,258.638 | 30,578.987 | 27,880.31 | 28,162.299 | 27,479.247 | 25,911.455 | 24,255.529 | 24,691.742 | 25,044.929 | 24,485.275 | 23,379.801 | 23,311.755 | 21,916.328 | 20,991.839 | 20,040.585 | 20,114.734 | 18,573.331 | 17,929.2 | 17,047.29 | 16,870.413 | 14,631.749 | 13,685.456 | 13,364.91 | 13,540.348 | 12,665.056 | 11,460.03 | 10,189.443 | 11,221.62 | 10,736.121 | 10,532.83 | 8,562.501 | 8,665.096 | 7,784.715 | 7,449.628 | 6,814.918 | 6,779.703 | 8,451.679 | 8,877.967 | 8,155.646 | 8,004.328 | 8,172.107 | 7,888.841 | 7,558.801 | 7,208.317 | 6,407.78 | 6,199.144 | 6,223.009 | 5,997.027 | 5,869.194 | 5,178.421 | 5,363.618 | 4,804.581 | 4,245.286 | 3,935.684 | 3,700.747 | 3,351.123 | 3,357.086 | 2,935.43 | 2,108.254 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 750.65 | 746.16 | 712.197 | 720.631 | 706.565 | 715.647 | 724.455 | 729.315 | 724.832 | 722.915 | 727.134 | 731.792 | 738.524 | 751.746 | 748.979 | 710.646 | 742.422 | 512.709 | 512.804 | 525.662 | 528.172 | 525.234 | 525.773 | 532.654 | 538.791 | 540.053 | 545.24 | 532.178 | 514.673 | 526.804 | 536.673 | 545.673 | 538.535 | 497.873 | 494.782 | 282.702 | 270.022 | 292.039 | 302.193 | 316.47 | 333.433 | 343.855 | 344.325 | 347.44 | 354.211 | 380.698 | 388.411 | 391.483 | 437.973 | 437.121 | 400.007 | 1,133.015 | 963.928 | 960.093 | 947.253 | 950.759 | 923.004 | 887.972 | 856.547 | 862.563 | 695.777 | 584.979 | 487.515 | 453.803 | 450.597 | 409.706 | 425.518 | 432.783 | 419.551 | 415.606 | 425.995 | 505.234 | 494.558 | 488.936 | 470.118 | 454.167 | 415.142 | 270.206 | 188.163 | 142.992 | 92.678 | 96.941 | 35.041 |
| Goodwill
| 95.698 | 95.698 | 95.698 | 95.328 | 95.328 | 95.328 | 95.328 | 95.328 | 95.328 | 95.328 | 54.878 | 54.878 | 54.878 | 54.878 | 54.878 | 54.878 | 58.478 | 54.878 | 54.878 | 54.878 | 55.131 | 55.131 | 55.131 | 55.131 | 62.363 | 54.878 | 54.878 | 54.878 | 3.567 | 3.567 | 3.567 | 3.567 | 3.806 | 3.806 | 3.184 | 3.184 | 0 | 0 | 0 | 1.337 | 0 | 0 | 0 | 0 | 2.34 | 2.541 | 2.741 | 2.942 | 3.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.602 | 6.602 | 6.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 108.282 | 109.073 | 110.071 | 110.909 | 112.386 | 113.502 | 114.637 | 116.252 | 118.589 | 119.814 | 121.942 | 123.137 | 89.157 | 90.309 | 91.352 | 93.026 | 86.942 | 86.767 | 87.258 | 86.603 | 99.517 | 88.276 | 84.006 | 84.809 | 85.858 | 86.379 | 86.734 | 87.196 | 39.437 | 39.489 | 39.835 | 40.225 | 40.836 | 41.079 | 41.48 | 41.756 | 41.864 | 42.224 | 42.558 | 42.156 | 42.309 | 43.597 | 43.278 | 43.888 | 44.775 | 45.349 | 46.202 | 46.824 | 47.693 | 47.935 | 48.854 | 93.504 | 74.929 | 75.538 | 76.142 | 70.522 | 116.882 | 126.206 | 97.131 | 98.201 | 83.771 | 84.82 | 85.452 | 85.64 | 87.969 | 87.611 | 88.535 | 89.027 | 28.256 | 28.201 | 24.219 | 123.54 | 108.467 | 109.221 | 109.985 | 110.733 | 19.645 | 5.87 | 5.971 | 6.034 | 6.47 | 6.533 | 0.716 |
| Goodwill and Intangible Assets
| 203.98 | 204.771 | 205.768 | 206.238 | 207.715 | 208.83 | 209.965 | 211.58 | 213.917 | 215.142 | 176.82 | 178.015 | 144.035 | 145.188 | 146.231 | 147.904 | 145.42 | 141.646 | 142.137 | 141.481 | 154.648 | 143.407 | 139.137 | 139.94 | 148.221 | 141.257 | 141.612 | 142.074 | 43.004 | 43.056 | 43.402 | 43.791 | 44.642 | 44.885 | 44.664 | 44.94 | 41.864 | 42.224 | 42.558 | 42.156 | 42.309 | 43.597 | 43.278 | 43.888 | 44.775 | 45.349 | 46.202 | 46.824 | 47.693 | 47.935 | 48.854 | 93.504 | 74.929 | 75.538 | 76.142 | 70.522 | 116.882 | 126.206 | 97.131 | 98.201 | 83.771 | 84.82 | 85.452 | 85.64 | 87.969 | 87.611 | 88.535 | 89.027 | 34.858 | 34.803 | 30.821 | 123.54 | 108.467 | 109.221 | 109.985 | 110.733 | 19.645 | 5.87 | 5.971 | 6.034 | 6.47 | 6.533 | 0.716 |
| Long Term Investments
| 941.238 | 942.496 | 958.521 | 937.658 | 786.747 | 785.612 | 790.986 | 255.566 | 279.42 | 1,040.871 | 1,023.873 | 1,018.933 | 980.442 | 985.991 | 901.036 | 881.649 | 838.19 | 825.461 | 724.467 | 678.989 | 0 | 810.059 | 812.84 | 803.139 | 808.054 | 800.732 | 793.891 | 783.426 | 795.854 | 871.944 | 788.679 | 669.873 | 1,028.641 | 686.56 | 604.143 | 364.008 | 179.344 | 180.451 | 330.904 | 111.442 | 111.862 | 112.165 | 89.104 | 89.588 | 84.99 | 57.86 | 68.036 | 58.146 | 79.979 | 67.637 | 85.67 | 88.682 | 67.101 | 58.398 | 71.289 | 67.249 | 40.765 | 42.271 | 25.607 | 42.066 | 21.596 | 21.57 | 21.591 | 21.653 | 15.661 | 15.617 | 15.538 | 15.415 | 16.96 | 21.211 | 20.117 | 50.058 | 57.129 | 55.51 | 51.797 | 59.077 | 43.626 | 6.381 | 6.438 | 6.502 | 6.025 | 6.095 | 5.739 |
| Tax Assets
| 437.504 | 404.729 | 361.748 | 362.616 | 244.601 | 234.937 | 275.439 | 229.304 | 207.1 | 195.289 | 190.721 | 179.596 | 147.964 | 137.579 | 130.588 | 115.714 | 151.198 | 145.154 | 141.954 | 131.734 | 196.648 | 187.997 | 181.59 | 171.867 | 202.943 | 189.758 | 180.366 | 171.497 | 127.4 | 110.107 | 104.625 | 94.695 | 97.944 | 95.168 | 83.98 | 76.206 | 71.934 | 70.963 | 62.61 | 57.27 | 70.162 | 66.362 | 56.932 | 51.275 | 61.562 | 55.322 | 49.175 | 44.009 | 53.03 | 53.35 | 44.581 | 38.755 | 59.391 | 55.773 | 45.388 | 44.347 | 39.147 | 38.164 | 36.648 | 33.714 | 38.239 | 37.478 | 37.778 | 34.796 | 35.365 | 34.874 | 32.956 | 32.956 | 37.54 | 37.54 | 34.696 | 25.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.594 | 0 | 0 | 0 |
| Other Non-Current Assets
| 24,477.009 | 24,602.752 | 24,553.594 | 23,542.58 | 22,134.333 | 21,912.528 | 13,944.091 | 14,602.1 | 10,755.263 | 10,129.498 | 9,851.124 | 10,493.314 | 9,968.63 | 9,814.733 | 32,157.356 | 30,964.63 | 31,784.012 | 30,289.069 | 27,964.574 | 26,642.287 | 25,630.502 | 23,114.937 | 20,585.179 | 18,412.765 | 16,037.564 | 14,107.603 | 9,023.512 | 7,500.143 | 5,112.565 | 3,698.456 | 2,250.625 | 1,381.632 | 0.535 | 0.134 | 200.334 | 303.21 | 200.735 | 200.936 | 1.137 | 201.337 | 201.538 | 201.738 | 201.939 | 202.14 | 2.34 | 10.941 | 2.741 | 12.642 | 3.142 | 14.844 | 3.544 | 3.744 | 3.945 | 19.026 | 4.346 | 4.546 | 4.747 | 4.948 | 20.298 | 5.479 | 167.483 | 168.616 | 170.355 | 171.877 | 174.848 | 175.83 | 174.559 | 176.937 | 204.381 | 211.428 | 217.698 | -12.077 | 4.843 | 4.974 | 5.172 | 5.949 | 4.958 | 5.155 | 5.314 | -0.059 | 5.767 | 5.894 | 6.259 |
| Total Non-Current Assets
| 26,810.38 | 26,900.908 | 26,791.828 | 25,769.723 | 24,079.96 | 23,857.554 | 15,944.936 | 16,027.865 | 12,180.532 | 12,303.716 | 11,969.671 | 12,601.65 | 11,979.595 | 11,835.237 | 34,084.191 | 32,820.543 | 33,661.242 | 31,914.039 | 29,485.936 | 28,120.152 | 26,509.97 | 24,781.634 | 22,244.519 | 20,060.365 | 17,735.573 | 15,779.403 | 10,684.622 | 9,129.318 | 6,593.496 | 5,250.368 | 3,724.004 | 2,735.664 | 1,710.297 | 1,324.62 | 1,427.903 | 1,071.065 | 763.899 | 786.613 | 739.401 | 728.675 | 759.304 | 767.718 | 735.578 | 734.331 | 547.878 | 550.171 | 554.566 | 553.104 | 621.818 | 620.886 | 582.656 | 1,357.7 | 1,169.294 | 1,168.828 | 1,144.418 | 1,137.423 | 1,124.545 | 1,099.56 | 1,036.231 | 1,042.024 | 1,006.865 | 897.463 | 802.691 | 767.77 | 764.439 | 723.638 | 737.106 | 747.119 | 713.29 | 720.588 | 729.326 | 692.311 | 664.997 | 658.641 | 637.072 | 629.926 | 483.371 | 287.611 | 205.886 | 161.062 | 110.939 | 115.463 | 47.755 |
| Total Assets
| 55,525.306 | 56,166.354 | 57,174.303 | 57,843.842 | 60,859.126 | 61,669.007 | 64,108.104 | 66,651.579 | 66,507.875 | 65,546.052 | 65,070.479 | 67,027.802 | 64,653.143 | 63,983.853 | 61,510.073 | 62,537.525 | 64,461.877 | 63,206.757 | 59,097.775 | 59,445.281 | 57,246.195 | 56,381.645 | 52,272.05 | 51,484.474 | 47,994.211 | 46,358.39 | 38,564.932 | 37,291.617 | 34,072.743 | 31,161.823 | 27,979.534 | 27,427.406 | 26,755.226 | 25,809.894 | 24,807.704 | 24,382.82 | 22,680.227 | 21,778.452 | 20,779.987 | 20,843.409 | 19,332.635 | 18,696.918 | 17,782.868 | 17,604.744 | 15,179.627 | 14,235.626 | 13,919.476 | 14,093.451 | 13,286.874 | 12,080.916 | 10,772.099 | 12,579.32 | 11,905.415 | 11,701.659 | 9,706.919 | 9,802.519 | 8,909.26 | 8,549.188 | 7,851.15 | 7,821.728 | 9,458.544 | 9,775.431 | 8,958.337 | 8,772.097 | 8,936.546 | 8,612.478 | 8,295.907 | 7,955.437 | 7,121.07 | 6,919.732 | 6,952.335 | 6,689.338 | 6,534.191 | 5,837.063 | 6,000.69 | 5,434.507 | 4,728.657 | 4,223.295 | 3,906.634 | 3,512.184 | 3,468.025 | 3,050.893 | 2,156.01 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 10,710.92 | 11,181.727 | 10,942.321 | 11,633.834 | 12,858.516 | 13,350.37 | 14,273.642 | 16,432.404 | 15,533.564 | 15,621.442 | 15,349.201 | 17,698.823 | 16,085.801 | 16,149.34 | 14,261.116 | 16,484.782 | 17,306.49 | 17,386.603 | 15,554.852 | 16,982.186 | 16,791.9 | 16,990.771 | 15,373.715 | 17,375.565 | 15,440.891 | 15,321.341 | 12,107.388 | 14,075.071 | 12,055.91 | 11,187.916 | 10,165.772 | 10,249.312 | 10,010.678 | 9,732.837 | 9,696.601 | 9,574.382 | 8,604.031 | 8,355.082 | 8,065.416 | 8,033.975 | 7,237.54 | 6,802.542 | 6,325.187 | 6,137.419 | 5,369.128 | 4,898.225 | 4,641.501 | 4,730.949 | 4,012.193 | 3,414.73 | 3,240.846 | 3,860.387 | 3,859.744 | 3,280.021 | 2,410.234 | 2,592.286 | 2,411.768 | 2,469.77 | 1,649.786 | 1,799.348 | 3,094.286 | 3,389.977 | 3,242.081 | 2,924.524 | 3,320.243 | 3,430.342 | 2,879.24 | 2,768.606 | 2,668.668 | 2,601.983 | 2,377.492 | 2,328.075 | 2,148.867 | 2,012.283 | 1,905.109 | 1,649.586 | 1,503.062 | 1,439.349 | 1,236.93 | 1,053.584 | 1,052.723 | 1,017.369 | 764.432 |
| Short Term Debt
| 3,891.216 | 3,827.813 | 3,635.494 | 3,601.383 | 5,129.056 | 5,322.429 | 3,771.297 | 3,633.315 | 4,276.963 | 4,224.105 | 10,362.158 | 4,412.912 | 4,493.916 | 4,606.634 | 4,624.749 | 4,690.513 | 4,658.762 | 4,337.509 | 4,128.62 | 3,984.583 | 3,611.8 | 3,773 | 3,970.71 | 3,633.982 | 2,995.721 | 3,068.6 | 3,159.52 | 2,762.778 | 3,071.979 | 2,466.051 | 1,851.678 | 1,784.385 | 1,990.344 | 2,083.604 | 1,937.211 | 2,611.626 | 2,449.732 | 2,300.156 | 1,734.854 | 1,639.042 | 1,609.012 | 1,902.145 | 1,776.687 | 1,645.11 | 1,981.274 | 1,911.329 | 1,837.218 | 1,839.816 | 1,975.553 | 1,807.099 | 1,500.998 | 1,884.582 | 1,911.508 | 1,851.8 | 2,119.905 | 1,622.605 | 1,422.586 | 1,122.957 | 1,118.02 | 1,342.95 | 1,205.781 | 1,629.276 | 1,692.943 | 1,757.834 | 1,582.778 | 1,406 | 1,249.34 | 1,231.509 | 1,212.304 | 1,218.364 | 1,114.8 | 1,062.056 | 1,019 | 998 | 962 | 755 | 657 | 574.2 | 456 | 432 | 475.5 | 293 | 340.5 |
| Tax Payables
| 1,828.421 | 1,889.339 | 1,891.945 | 1,821.659 | 1,955.922 | 1,868.423 | 1,851.782 | 1,744.2 | 1,942.887 | 1,712.78 | 1,504.882 | 1,457.097 | 1,305.14 | 1,121.486 | 1,137.111 | 1,051.358 | 1,166.705 | 1,068.992 | 997.54 | 1,026.041 | 941.024 | 887.143 | 567.995 | 864.655 | 936.933 | 857.513 | 801.242 | 769.129 | 586.364 | 574.893 | 669.419 | 789.873 | 324.246 | 270.68 | 952.602 | 956.119 | 825.516 | 825.732 | 836.55 | 837.91 | 729.154 | 718.754 | 737.739 | 720.077 | 602.516 | 599.458 | 606.723 | 591.612 | 565.742 | 545.073 | 545.949 | 538.35 | 424.14 | 388.642 | 388.097 | 392.54 | 279.439 | 279.887 | 277.278 | 276.258 | 268.736 | 290.183 | 311.389 | 337.384 | 289.972 | 301.068 | 302.51 | 319.101 | 261.098 | 270.803 | 271.354 | 277.769 | 206.666 | 187.575 | 186.986 | 193.196 | 123.42 | 109.732 | 99.789 | 106.092 | 84.84 | 85.685 | 83.303 |
| Deferred Revenue
| 350.551 | 8,039.34 | 8,884.474 | 8,838.205 | 9,123.81 | 9,094.127 | 766.568 | 693.268 | 380.732 | 0 | 419.86 | 8,739.584 | 7,675.603 | 7,237.598 | 7,513.252 | 7,421.163 | 8,688.308 | 8,806.852 | 8,422.677 | 8,300.456 | 9,095.651 | 8,778.914 | 7,766.332 | 8,463.221 | 8,664.889 | 8,436.194 | 7,879.772 | 7,993.962 | 7,647.78 | 7,025.709 | 6,516.702 | 7,071.606 | 7,095.403 | 6,548.016 | 6,166.978 | 6,926.899 | 5,798.086 | 5,980.444 | 5,369.459 | 5,783.215 | 4,543.282 | 4,450.438 | 4,381.024 | 4,794.438 | 3,681.948 | 3,315.2 | 3,091.025 | 3,500.208 | 2,934.442 | 2,686.333 | 2,191.966 | 2,775.997 | 1,994.379 | 2,381.274 | 1,631.095 | 2,219.222 | 1,408.948 | 1,446.192 | 1,679.306 | 1,660.171 | 1,631.048 | 1,549.043 | 1,668.557 | 1,842.486 | 1,569.521 | 1,421.003 | 1,968.583 | 1,950.046 | 886.1 | 982.401 | 1,494.858 | 1,513.768 | 1,358.558 | 958.586 | 1,258.402 | 1,330.467 | 670.782 | 534.281 | 524.652 | 570.704 | 441.933 | 407.849 | 405.836 |
| Other Current Liabilities
| 9,671.436 | 9,599.867 | 10,614.959 | 11,548.074 | 8,750.555 | 9,029.727 | 12,178.094 | 13,031.062 | 11,005.593 | 11,407.579 | 4,802.926 | 11,643.115 | 9,126.658 | 9,212.721 | 2,370.454 | 9,576.993 | 9,969.618 | 10,354.369 | 10,464.007 | 11,940.72 | 11,244.859 | 11,157.608 | 11,212.566 | 10,515.011 | 10,286.38 | 9,743.44 | 9,531.485 | 8,988.257 | 8,082.093 | 7,800.098 | 7,572.496 | 7,742.457 | 8,108.211 | 7,330.015 | 6,542.695 | 6,992.341 | 5,759.715 | 5,839.391 | 5,724.789 | 5,969.022 | 5,100.01 | 5,057.886 | 4,998.935 | 5,202.571 | 3,984.78 | 3,629.401 | 3,593.975 | 3,723.856 | 3,508.151 | 3,225.891 | 2,315.205 | 3,179.618 | 2,645.6 | 3,122.726 | 1,721.487 | 2,299.378 | 2,001.426 | 1,895.402 | 2,077.387 | 1,725.261 | 2,324.089 | 2,068.232 | 2,063.743 | 2,149.139 | 2,058.595 | 1,833.851 | 2,237.599 | 2,048.521 | 1,451.145 | 1,441.673 | 1,810.59 | 1,673.215 | 1,853.191 | 1,403.573 | 1,727.166 | 1,656.333 | 1,300.407 | 1,045.933 | 1,045.171 | 882.962 | 854.181 | 670.068 | 531.673 |
| Total Current Liabilities
| 26,452.544 | 26,991.772 | 27,736.711 | 28,604.95 | 29,448.489 | 30,259.997 | 32,074.815 | 34,840.981 | 32,759.006 | 32,965.906 | 32,439.027 | 35,761.426 | 31,401.249 | 31,412.959 | 29,906.683 | 32,338.038 | 33,576.213 | 33,617.58 | 31,786.686 | 34,687.144 | 32,589.583 | 32,808.523 | 31,124.986 | 32,389.213 | 29,659.926 | 28,990.895 | 25,599.636 | 26,595.235 | 23,796.346 | 22,028.958 | 20,259.365 | 20,566.027 | 20,433.478 | 19,417.135 | 19,129.109 | 20,134.468 | 17,638.994 | 17,320.361 | 16,361.609 | 16,479.949 | 14,675.715 | 14,481.328 | 13,838.547 | 13,705.177 | 11,937.699 | 11,038.414 | 10,679.416 | 10,886.232 | 10,061.638 | 8,992.793 | 7,602.998 | 9,462.938 | 8,840.992 | 8,643.19 | 6,639.722 | 6,906.808 | 6,115.22 | 5,768.016 | 5,122.47 | 5,143.818 | 6,892.893 | 7,377.667 | 7,310.156 | 7,168.881 | 7,251.588 | 6,971.26 | 6,668.689 | 6,367.736 | 5,593.214 | 5,532.823 | 5,574.237 | 5,341.114 | 5,227.725 | 4,601.43 | 4,781.261 | 4,254.115 | 3,583.889 | 3,169.215 | 2,837.889 | 2,474.638 | 2,467.244 | 2,066.123 | 1,719.909 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 17,516.802 | 17,457.128 | 17,502.628 | 17,308.265 | 18,694.413 | 18,640.689 | 18,538.294 | 18,378.081 | 19,610.568 | 19,199.238 | 19,271.101 | 18,096.719 | 19,993.448 | 19,701.971 | 18,947.625 | 17,719.715 | 18,592.734 | 17,514.888 | 15,369.743 | 13,025.328 | 13,354.354 | 12,448.325 | 10,164.447 | 8,435.899 | 8,227.189 | 7,478.554 | 6,152.341 | 4,477.743 | 4,357.245 | 3,376.446 | 2,096.271 | 1,364.455 | 1,072.534 | 1,252.621 | 602.71 | 601.235 | 1,499.593 | 1,002.046 | 1,001.661 | 1,002.388 | 1,375.754 | 1,026.304 | 733.413 | 733.437 | 175.007 | 191.594 | 184.032 | 190.161 | 228.269 | 221.485 | 230.592 | 383.541 | 399.643 | 491.289 | 474.366 | 373.486 | 270.433 | 270.444 | 270.456 | 270.481 | 270.485 | 151.015 | 1.064 | 1.046 | 63.19 | 62.328 | 63.459 | 64.815 | 69.111 | 0.381 | 0.386 | 0.396 | 0 | 0 | 0 | 0 | 1.412 | 2.754 | 11.544 | 12.586 | 25.497 | 38.097 | 0 |
| Deferred Revenue Non-Current
| 0 | 0 | -0.107 | -0.149 | 18,677.974 | 18,624.914 | 0 | -0.179 | -0 | 0 | 0 | 0 | 0 | 0 | 0.866 | 1.155 | 1.444 | 1.733 | 2.022 | 2.311 | 2.599 | 2.888 | 3.177 | 3.466 | 3.755 | 4.043 | 4.332 | 4.621 | 6.48 | 6.79 | 7.099 | 5.776 | 6.258 | 6.354 | 6.643 | 6.932 | 7.221 | 7.509 | 7.798 | 8.087 | 0 | 0 | 0 | 9.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -67.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0.176 | 0.087 | 0.107 | 0.149 | 5.896 | 6.178 | 0 | 0.09 | 27.232 | 0 | 0 | 0 | 0 | 0 | 0.102 | 0.102 | 7.958 | 7.958 | 7.958 | 7.958 | -0 | -12,252.325 | 0 | -8,235.899 | -8,227.189 | -7,478.554 | -6,152.341 | -4,477.743 | -4,357.245 | -3,376.446 | -2,096.271 | -1,364.455 | -1,070.753 | -1,250.791 | -600.865 | -599.369 | -1,498.125 | -1,000.551 | -999.836 | -1,000.533 | 0 | 0 | 0 | -8.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192.909 | 0 | 0 | -79.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.039 | 8.184 | 1.845 | 1.866 | 8.689 | 1.495 | 1.825 | 1.855 | 9.858 | 10.157 | 10.55 | 0.975 | 10.507 | 10.653 | 10.691 | 10.986 | 11.717 | 1.056 | 1.065 | 1.03 | 0.983 | 0.991 | 1.094 | 1.289 | 0.732 | 0.756 | 0.674 | 0.701 | 0.809 | 0.786 | 11.105 | 11.162 | 0.646 | 0.635 | 1.487 | 0.646 | 1.472 | 0.28 | 3.344 | 3.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 17,516.978 | 17,457.215 | 17,502.735 | 17,308.414 | 18,700.309 | 18,646.867 | 18,538.294 | 18,378.081 | 19,637.799 | 19,199.238 | 19,271.101 | 18,096.719 | 20,186.358 | 19,701.971 | 18,948.594 | 17,681.385 | 18,602.136 | 17,524.579 | 15,379.723 | 13,035.597 | 13,356.954 | 12,451.213 | 10,167.624 | 8,439.365 | 8,230.944 | 7,482.598 | 6,156.673 | 4,482.364 | 4,363.726 | 3,383.236 | 2,103.37 | 1,370.231 | 1,080.572 | 1,260.805 | 611.198 | 610.033 | 1,508.282 | 1,011.051 | 1,011.284 | 1,012.33 | 1,385.612 | 1,036.461 | 743.963 | 743.655 | 185.514 | 202.247 | 194.723 | 201.148 | 239.986 | 222.541 | 231.657 | 384.572 | 400.626 | 492.279 | 475.459 | 374.775 | 271.165 | 271.199 | 271.13 | 271.182 | 271.294 | 151.801 | 12.169 | 12.208 | 63.837 | 62.962 | 64.946 | 65.461 | 70.603 | 0.661 | 3.73 | 0.68 | 2.456 | 2.456 | 2.456 | 2.456 | 1.412 | 2.754 | 11.544 | 12.586 | 25.497 | 38.097 | 0 |
| Total Liabilities
| 43,969.522 | 44,448.986 | 45,239.446 | 45,913.364 | 48,148.798 | 48,906.864 | 50,613.109 | 53,219.063 | 52,396.805 | 52,165.144 | 51,710.128 | 53,858.145 | 51,587.607 | 51,114.93 | 48,855.276 | 50,019.424 | 52,178.349 | 51,142.159 | 47,166.409 | 47,722.741 | 45,946.536 | 45,259.736 | 41,292.609 | 40,828.578 | 37,890.869 | 36,473.492 | 31,756.309 | 31,077.599 | 28,160.072 | 25,412.194 | 22,362.735 | 21,936.258 | 21,514.051 | 20,677.939 | 19,740.307 | 20,744.501 | 19,147.276 | 18,331.411 | 17,372.893 | 17,492.278 | 16,061.327 | 15,517.788 | 14,582.51 | 14,448.832 | 12,123.213 | 11,240.661 | 10,874.139 | 11,087.38 | 10,301.624 | 9,215.334 | 7,834.655 | 9,847.51 | 9,241.618 | 9,135.469 | 7,115.182 | 7,281.583 | 6,386.385 | 6,039.215 | 5,393.599 | 5,415 | 7,164.186 | 7,529.469 | 7,322.325 | 7,181.089 | 7,315.425 | 7,034.223 | 6,733.635 | 6,433.197 | 5,663.817 | 5,533.484 | 5,577.967 | 5,341.794 | 5,227.725 | 4,601.43 | 4,781.261 | 4,254.115 | 3,585.301 | 3,171.969 | 2,849.433 | 2,487.224 | 2,492.742 | 2,104.22 | 1,719.909 |
| 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 | 0.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,529.758 | 1,262.1 | 1,262.1 | 1,262.1 | 1,262.1 | 1,262.1 | 1,262.1 | 1,262.1 | 1,262.1 | 1,262.1 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 947.6 | 473.8 | 473.8 | 473.8 | 473.8 | 473.8 | 473.8 | 473.8 | 473.8 | 388.8 | 388.8 | 388.8 | 388.8 | 388.8 | 388.8 | 388.8 | 388.8 | 388.8 | 388.8 | 388.8 | 388.8 | 243 | 243 | 243 | 243 | 162 | 162 | 108 | 108 | 80 |
| Retained Earnings
| 3,888.779 | 4,002.052 | 4,200.733 | 4,211.897 | 4,949.888 | 5,021.022 | 5,609.914 | 5,527.338 | 6,117.219 | 5,405.417 | 5,383.425 | 5,212.919 | 5,221.836 | 5,026.37 | 4,883.668 | 4,673.143 | 4,510.567 | 4,323.015 | 4,237.267 | 4,052.79 | 3,764.671 | 3,572.653 | 3,487.418 | 3,225.576 | 2,962.309 | 2,798.812 | 2,664.718 | 2,448.55 | 2,261.82 | 2,129.613 | 2,060.924 | 1,941.438 | 1,830.812 | 1,757.375 | 1,721.746 | 1,652.872 | 1,628.92 | 1,570.51 | 1,543.679 | 1,506.155 | 1,461.551 | 1,391.184 | 1,422.964 | 1,375.565 | 1,325.48 | 1,273.54 | 1,347.007 | 1,309.609 | 1,332.849 | 1,275.496 | 1,342.122 | 1,025.498 | 989.701 | 923.419 | 1,133.916 | 1,084.64 | 1,060.248 | 1,039.67 | 988.373 | 944.986 | 911.836 | 873.86 | 854.955 | 812.488 | 844.607 | 805.271 | 788.351 | 746.833 | 708.26 | 660.752 | 618.921 | 562.053 | 526.136 | 480.474 | 474.017 | 437.428 | 427.164 | 388.574 | 402.544 | 369.967 | 355.039 | 327.301 | 282.889 |
| Accumulated Other Comprehensive Income/Loss
| 5,042.711 | 1,075.423 | 265.285 | 250.619 | 5,080.369 | 1,091.973 | 5,232.575 | 1,234.758 | 5,304.926 | 1,327.208 | 5,329.145 | 1,325.841 | 5,246.145 | 1,254.028 | 5,185.864 | 412.286 | 401.096 | 392.89 | 361.576 | 367.289 | 373.523 | 386.734 | 364.174 | 357.788 | 307.274 | 307.047 | 272.228 | 242.179 | 241.466 | 229.72 | 190.054 | 192.49 | 221.437 | 195.298 | 167.024 | 168.804 | 138.584 | 120.942 | 99.034 | 84.893 | 88.171 | 67.346 | 55.84 | 55.757 | 33.371 | 21.208 | -0.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 5,066.555 | 0 | 3,991.132 | 0 | 5,083.105 | 0 | 5,225.499 | 0 | 5,318.34 | 0 | 3,991.132 | 0 | 3,991.132 | 0 | 3,991.132 | 0 | 5,073.839 | 0 | 3,991.132 | 4,955.114 | 3,993.522 | 4,945.765 | 3,994.684 | 4,808.614 | 3,994.684 | 2,201.013 | 1,422.129 | 2,115.022 | 1,422.129 | 2,063.61 | 2,066.046 | 2,063.638 | 2,037.499 | 2,009.302 | 431.588 | 903.82 | 886.178 | 864.27 | 850.129 | 813.27 | 792.446 | 780.939 | 780.856 | 725.985 | 713.822 | 692.615 | 693.723 | 631.504 | 576.826 | 580.582 | 634.846 | 558.395 | 563.953 | 858.415 | 843.798 | 857.794 | 855.827 | 856.101 | 855.966 | 791.113 | 791.085 | 285.737 | 286.14 | 268.937 | 270.302 | 270.618 | 270.437 | 247.366 | 265.931 | 299.088 | 237.476 | 288.679 | 265.475 | 407.152 | 407.152 | 378.592 | 378.592 | 459.592 | 459.592 | 496.531 | 496.531 | 66.117 |
| Total Shareholders Equity
| 10,461.248 | 10,598.365 | 10,808.076 | 10,804.584 | 11,560.016 | 11,633.885 | 12,372.248 | 12,282.985 | 12,951.903 | 12,253.515 | 12,242.327 | 12,059.65 | 11,997.739 | 11,801.288 | 11,599.29 | 11,374.781 | 11,118.157 | 10,926.612 | 10,809.55 | 10,630.785 | 10,249.543 | 10,070.737 | 9,962.941 | 9,695.874 | 9,300.681 | 9,136.957 | 6,127.831 | 5,881.614 | 5,638.942 | 5,494.989 | 5,386.634 | 5,269.583 | 5,156.55 | 5,056.973 | 4,993.148 | 3,564.214 | 3,480.339 | 3,404.288 | 3,355.549 | 3,303.884 | 3,222.421 | 3,131.23 | 3,151.504 | 3,104.021 | 2,999.066 | 2,934.962 | 2,986.524 | 2,950.931 | 2,911.953 | 2,799.922 | 2,870.305 | 2,607.944 | 2,495.696 | 2,434.972 | 2,466.131 | 2,402.238 | 2,391.841 | 2,369.297 | 2,318.274 | 2,274.752 | 2,176.749 | 2,138.745 | 1,529.492 | 1,487.428 | 1,502.345 | 1,464.373 | 1,447.77 | 1,406.07 | 1,344.426 | 1,315.483 | 1,306.808 | 1,236.489 | 1,203.615 | 1,134.749 | 1,124.169 | 1,087.58 | 1,048.756 | 1,010.166 | 1,024.135 | 991.559 | 959.57 | 931.832 | 429.005 |
| Total Equity
| 11,555.784 | 11,717.367 | 11,934.857 | 11,930.478 | 12,710.328 | 12,762.143 | 13,494.994 | 13,432.517 | 14,111.07 | 13,380.908 | 13,360.351 | 13,169.657 | 13,065.537 | 12,868.922 | 12,654.797 | 12,518.102 | 12,283.528 | 12,064.598 | 11,931.366 | 11,722.54 | 11,299.658 | 11,121.909 | 10,979.441 | 10,655.896 | 10,103.342 | 9,884.897 | 6,808.623 | 6,214.018 | 5,912.671 | 5,749.629 | 5,616.799 | 5,491.148 | 5,241.175 | 5,131.955 | 5,067.397 | 3,638.319 | 3,532.951 | 3,447.041 | 3,407.094 | 3,351.131 | 3,271.308 | 3,179.13 | 3,200.359 | 3,155.913 | 3,056.414 | 2,994.965 | 3,045.337 | 3,006.072 | 2,985.25 | 2,865.582 | 2,937.444 | 2,731.81 | 2,663.797 | 2,566.19 | 2,591.738 | 2,520.936 | 2,522.875 | 2,509.973 | 2,457.55 | 2,406.728 | 2,294.358 | 2,245.962 | 1,636.011 | 1,591.008 | 1,621.122 | 1,578.255 | 1,562.272 | 1,522.239 | 1,457.253 | 1,386.248 | 1,374.368 | 1,347.544 | 1,306.467 | 1,235.632 | 1,219.429 | 1,180.392 | 1,143.356 | 1,051.326 | 1,057.201 | 1,024.961 | 975.283 | 946.673 | 436.101 |
| Total Liabilities & Shareholders Equity
| 55,525.306 | 56,166.354 | 57,174.303 | 57,843.842 | 60,859.126 | 61,669.007 | 64,108.104 | 66,651.579 | 66,507.875 | 65,546.052 | 65,070.479 | 67,027.802 | 64,653.143 | 63,983.853 | 61,510.073 | 62,537.525 | 64,461.877 | 63,206.757 | 59,097.775 | 59,445.281 | 57,246.195 | 56,381.645 | 52,272.05 | 51,484.474 | 47,994.211 | 46,358.39 | 38,564.932 | 37,291.617 | 34,072.743 | 31,161.823 | 27,979.534 | 27,427.406 | 26,755.226 | 25,809.894 | 24,807.704 | 24,382.82 | 22,680.227 | 21,778.452 | 20,779.987 | 20,843.409 | 19,332.635 | 18,696.918 | 17,782.868 | 17,604.744 | 15,179.627 | 14,235.626 | 13,919.476 | 14,093.451 | 13,286.874 | 12,080.916 | 10,772.099 | 12,579.32 | 11,905.415 | 11,701.659 | 9,706.919 | 9,802.519 | 8,909.26 | 8,549.188 | 7,851.15 | 7,821.728 | 9,458.544 | 9,775.431 | 8,958.337 | 8,772.097 | 8,936.546 | 8,612.478 | 8,295.907 | 7,955.437 | 7,121.07 | 6,919.732 | 6,952.335 | 6,689.338 | 6,534.191 | 5,837.063 | 6,000.69 | 5,434.507 | 4,728.657 | 4,223.295 | 3,906.634 | 3,512.184 | 3,468.025 | 3,050.893 | 2,156.01 |