Keda Industrial Group Co., Ltd.
SSE:600499.SS
8.2 (CNY) • At close April 17, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,952.032 | 3,182.746 | 3,214.407 | 3,449.689 | 3,602.185 | 3,810.078 | 4,368.459 | 3,820.983 | 4,796.813 | 2,941.259 | 2,403.935 | 1,628.117 | 1,960.659 | 1,472.665 | 1,427.4 | 1,295.349 | 1,447.257 | 1,286.802 | 1,134.783 | 1,015.393 | 1,304.599 | 1,242.758 | 1,154.415 | 1,563.959 | 1,475.659 | 1,441.464 | 1,539.318 | 1,331.118 | 1,402.831 | 973.345 | 553.871 | 598.276 | 729.784 | 597.742 | 636.706 | 546.53 | 729.045 | 378.774 | 530.392 | 469.974 | 347.877 | 538.895 | 561.168 | 508.292 | 460.54 | 376.998 | 392.562 | 357.118 | 471.035 | 469.551 | 526.454 | 620.595 | 794.599 | 906.665 | 874.079 | 606.938 | 918.986 | 818.354 | 913.396 | 653.225 | 671.974 | 449.742 | 400.779 | 350.963 | 343.433 | 407 | 556.507 | 196.141 | 241.704 | 177.263 | 197.522 | 217.498 | 192.545 | 193.204 | 191.161 | 122.611 | 161.069 | 90.166 | 103.038 | 97.056 | 92.196 | 119.908 | 143.906 | 153.755 | 164.222 | 169.891 | 142.701 | 193.305 | 231.892 | 294.119 | 13.698 |
| Short Term Investments
| 716.594 | 246.451 | 434.685 | 460.364 | 418.814 | 115.921 | 193.941 | 422.983 | 397.962 | 195.333 | 3,567.185 | 55.827 | 58.234 | 74.545 | -327.496 | 10.104 | 10.155 | 0.147 | 0.363 | 0.114 | 3.062 | -288.993 | 0.073 | -348.002 | -370.478 | -375.285 | -392.086 | -393.99 | -406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.999 | 34.921 | 29.921 | 0 | 0 |
| Cash and Short Term Investments
| 3,668.627 | 3,429.196 | 3,649.092 | 3,910.053 | 4,020.999 | 3,925.999 | 4,562.399 | 4,243.966 | 5,194.776 | 3,136.593 | 2,403.935 | 1,683.944 | 2,018.893 | 1,547.21 | 1,427.4 | 1,305.453 | 1,457.412 | 1,286.949 | 1,135.146 | 1,015.507 | 1,307.661 | 1,242.758 | 1,154.488 | 1,563.959 | 1,475.659 | 1,441.464 | 1,539.318 | 1,331.118 | 1,402.831 | 973.345 | 553.871 | 598.276 | 729.784 | 597.742 | 636.706 | 546.53 | 729.045 | 378.774 | 530.392 | 469.974 | 347.877 | 538.895 | 561.168 | 508.292 | 460.54 | 376.998 | 392.562 | 357.118 | 471.035 | 469.551 | 526.454 | 620.595 | 794.599 | 906.665 | 874.079 | 606.938 | 918.986 | 818.354 | 913.396 | 653.225 | 671.974 | 449.742 | 400.779 | 350.963 | 343.433 | 407 | 556.507 | 196.141 | 241.704 | 177.263 | 197.522 | 217.498 | 192.545 | 193.204 | 191.161 | 122.611 | 161.069 | 90.166 | 103.038 | 97.056 | 92.196 | 119.908 | 143.906 | 153.755 | 164.222 | 169.891 | 177.7 | 228.226 | 261.813 | 294.119 | 13.698 |
| Net Receivables
| 0 | 2,414.334 | 2,805.037 | 2,404.279 | 2,738.174 | 2,650.647 | 3,118.781 | 2,689.814 | 2,746.277 | 0 | 2,780.724 | 2,308.373 | 2,413.83 | 2,250.339 | 2,388.139 | 1,864.972 | 2,214.94 | 1,884.498 | 2,544.275 | 1,873.257 | 2,536.825 | 2,207.629 | 2,719.301 | 2,199.487 | 1,849.619 | 2,178.231 | 2,608.504 | 2,172.59 | 2,262.486 | 1,967.214 | 2,595.479 | 1,835.127 | 1,934.267 | 1,563.061 | 2,521.293 | 1,677.666 | 1,598.773 | 2,044.824 | 1,325.105 | 1,237.715 | 1,052.442 | 1,176.355 | 1,028.708 | 948.541 | 787.895 | 665.31 | 564.287 | 575.141 | 508.214 | 448.775 | 301.454 | 298.833 | 290.904 | 0 | 0 | 0 | -45.041 | 0 | 0 | 0 | 0 | 226.026 | 191.008 | 0 | 0 | 221.173 | 0 | 275.111 | 0 | 249.626 | 219.797 | 189.471 | 34.969 | 0 | 0 | 0 | 0 | 169.109 | 0 | 0 | 100.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 4,794.299 | 4,402.34 | 4,147.968 | 4,065.093 | 3,667.74 | 3,396.947 | 3,188.922 | 2,951.674 | 3,241.674 | 3,264.518 | 3,259.175 | 3,353.196 | 3,262.445 | 3,177.926 | 2,709.525 | 2,582.82 | 2,463.07 | 2,664.856 | 2,497.343 | 2,630.758 | 2,390.409 | 2,351.376 | 2,150.072 | 1,909.056 | 1,981.107 | 2,192.773 | 2,071.916 | 1,893.079 | 1,679.594 | 1,632.761 | 1,528.843 | 1,386.732 | 1,275.472 | 1,135.682 | 1,077.441 | 1,078.878 | 1,311.172 | 957.824 | 960.107 | 1,092.303 | 1,212.553 | 1,270.943 | 1,313.05 | 1,305.787 | 1,108.981 | 1,044.851 | 959.594 | 948.974 | 880.067 | 838.125 | 712.575 | 850.739 | 830.296 | 950.6 | 1,012.85 | 637.557 | 501.661 | 603.082 | 556.509 | 448.752 | 329.98 | 343.028 | 287.686 | 342.391 | 340.063 | 397.514 | 434.254 | 396.967 | 352.128 | 414.37 | 337.727 | 318.702 | 257.602 | 228.838 | 252.124 | 249.064 | 219.7 | 231.114 | 202.819 | 187.815 | 183.099 | 180.818 | 171.945 | 142.303 | 139.656 | 120.328 | 126.393 | 117.059 | 70.45 | 45.36 | 36.371 |
| Other Current Assets
| 4,773.535 | 1,692.955 | 1,214.171 | 1,308.395 | 1,457.983 | 1,357.877 | 670.885 | 1,171.395 | 605.239 | 3,683.554 | 658.338 | 1,184.452 | 838.13 | 1,328.363 | 1,149.005 | 1,466.917 | 584.683 | 1,461.663 | 706.059 | 1,274.206 | 666.761 | 1,241.872 | 729.049 | 1,348.393 | 1,458.633 | 1,637.044 | 1,238.553 | 1,649.754 | 1,247.06 | 1,590.5 | 688.219 | 1,377.332 | 1,031.844 | 2,973.468 | 446.146 | 1,344.165 | 1,275.656 | 1,303.265 | 1,307.344 | 1,464.042 | 1,511.135 | 1,140.877 | 1,379.057 | 1,189.446 | 998.134 | 923.12 | 955.348 | 895.953 | 801.959 | 1,143.219 | 801.127 | 768.251 | 793.019 | 613.837 | 545.1 | 485.054 | 372.613 | 431.349 | 377.217 | 325.08 | 237.679 | 54.197 | 45.779 | 250.178 | 206.649 | 30.843 | 250.38 | 276.291 | 200.961 | 250.115 | 220.531 | 190.354 | 178.139 | 141.586 | 171.999 | 180.277 | 141.713 | 160.199 | 136.035 | 143.338 | 92.968 | 127.827 | 125.564 | 164.801 | 117.005 | 114.549 | 98.594 | 91.51 | 72.75 | 51.709 | 49.464 |
| Total Current Assets
| 13,236.461 | 11,938.826 | 11,804.536 | 11,687.82 | 11,756.981 | 11,331.47 | 11,663.655 | 11,056.848 | 11,906.074 | 10,084.665 | 9,112.248 | 8,529.965 | 8,508.485 | 8,303.838 | 7,659.853 | 7,220.162 | 7,089.126 | 7,297.966 | 6,882.823 | 6,793.729 | 6,901.655 | 7,043.635 | 6,752.91 | 7,020.894 | 6,765.018 | 7,449.512 | 7,458.291 | 7,046.541 | 6,591.707 | 6,163.82 | 5,366.411 | 5,197.467 | 4,971.368 | 4,706.892 | 4,681.586 | 4,647.239 | 4,914.646 | 4,684.687 | 4,122.948 | 4,264.034 | 4,124.008 | 4,127.069 | 4,281.984 | 3,952.066 | 3,355.55 | 3,010.278 | 2,763.824 | 2,645.949 | 2,559.949 | 2,450.895 | 2,341.61 | 2,538.417 | 2,708.818 | 2,471.101 | 2,432.029 | 1,729.549 | 1,748.219 | 1,852.785 | 1,847.122 | 1,427.057 | 1,239.633 | 1,072.993 | 925.251 | 943.532 | 890.144 | 1,027.604 | 1,241.141 | 869.399 | 794.793 | 841.747 | 755.78 | 726.554 | 617.609 | 563.628 | 615.284 | 551.952 | 522.482 | 481.479 | 441.892 | 428.209 | 368.262 | 428.553 | 441.415 | 460.86 | 420.883 | 404.768 | 402.688 | 436.795 | 405.012 | 391.187 | 99.533 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 7,449.597 | 6,533.607 | 6,634.531 | 6,218.292 | 5,670.101 | 4,943.231 | 4,540.618 | 4,055.97 | 3,815.495 | 3,678.268 | 3,473.59 | 3,295.388 | 3,248.91 | 3,302.18 | 3,200.733 | 3,021.551 | 2,923.511 | 2,848.07 | 2,846.447 | 2,829.775 | 2,850.021 | 2,829.955 | 2,668.029 | 2,484.302 | 2,317.702 | 2,702.454 | 2,694.497 | 2,654.332 | 2,559.029 | 2,113.649 | 1,934.393 | 1,902.973 | 1,892.655 | 1,950.49 | 1,949.497 | 1,959.752 | 1,970.268 | 1,742.057 | 1,784.975 | 1,758.76 | 1,758.978 | 1,748.268 | 1,753.814 | 1,754.017 | 1,732.143 | 1,689.666 | 1,660.62 | 1,660.57 | 1,589.614 | 1,518.606 | 1,392.189 | 1,333.164 | 1,255.9 | 1,155.014 | 950.953 | 690.07 | 685.549 | 669.616 | 620.222 | 580.469 | 580.751 | 483.872 | 450.156 | 416.719 | 381.397 | 364.384 | 371.126 | 365.725 | 360.174 | 340.118 | 329.454 | 315.63 | 323.537 | 325.307 | 322.499 | 326.608 | 318.012 | 299.698 | 288.038 | 273.113 | 264.153 | 253.616 | 242.329 | 224.55 | 200.786 | 149.372 | 88.198 | 80.552 | 70.859 | 61.899 | 54.364 |
| Goodwill
| 859.588 | 927.636 | 927.636 | 913.229 | 913.229 | 913.229 | 913.229 | 913.229 | 913.229 | 967.103 | 967.103 | 967.103 | 967.103 | 990.624 | 990.624 | 971.797 | 971.797 | 971.797 | 971.797 | 971.797 | 971.797 | 1,001.481 | 1,001.481 | 990.842 | 954.675 | 1,189.798 | 1,189.798 | 1,183.544 | 1,182.6 | 1,171.701 | 1,057.834 | 652.436 | 652.436 | 648.276 | 648.276 | 648.276 | 648.276 | 553.087 | 638.087 | 638.087 | 638.087 | 643.311 | 643.311 | 628.499 | 395.835 | 395.835 | 395.835 | 395.835 | 395.835 | 395.835 | 187.915 | 187.915 | 187.915 | 187.915 | 187.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.281 | 11.281 | 11.281 | 7.52 | 7.52 | 7.52 | 11.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,016.946 | 829.305 | 836.533 | 835.558 | 874.43 | 877.383 | 883.4 | 863.15 | 867.18 | 860.319 | 868.347 | 873.184 | 870.649 | 682.942 | 686.772 | 419.686 | 423.907 | 434.932 | 438.52 | 442.927 | 447.441 | 451.9 | 456.128 | 452.75 | 456.67 | 459.796 | 463.996 | 406.351 | 411.06 | 428.24 | 432.94 | 430.273 | 434.246 | 435.708 | 438.922 | 443.561 | 447.507 | 360.802 | 357.46 | 361.549 | 335.241 | 336.921 | 340.1 | 340.273 | 321.891 | 324.866 | 327.63 | 330.396 | 333.21 | 325.968 | 295.915 | 287.736 | 288.947 | 284.383 | 279.41 | 250.767 | 252.041 | 173.979 | 154.033 | 110.149 | 111.014 | 111.879 | 112.744 | 111.599 | 112.237 | 108.575 | 42.896 | 43.606 | 44.317 | 45.151 | 45.913 | 44.923 | 28.869 | 29.478 | 29.691 | 22.819 | 23.235 | 23.497 | 23.909 | 24.305 | 23.796 | 24.903 | 24.38 | 24.723 | 25.102 | 46.977 | 30.728 | 13.19 | 13.262 | 13.316 | 13.388 |
| Goodwill and Intangible Assets
| 1,876.534 | 1,756.941 | 1,764.169 | 1,748.787 | 1,787.659 | 1,790.612 | 1,796.63 | 1,776.379 | 1,780.409 | 1,827.421 | 1,835.45 | 1,840.286 | 1,837.752 | 1,673.566 | 1,677.396 | 1,391.483 | 1,395.704 | 1,406.728 | 1,410.317 | 1,414.724 | 1,419.237 | 1,453.381 | 1,457.609 | 1,443.592 | 1,411.345 | 1,649.594 | 1,653.794 | 1,589.895 | 1,593.66 | 1,599.941 | 1,490.774 | 1,082.709 | 1,086.682 | 1,083.984 | 1,087.198 | 1,091.837 | 1,095.783 | 913.888 | 995.547 | 999.636 | 973.328 | 980.232 | 983.411 | 968.772 | 717.726 | 720.7 | 723.464 | 726.23 | 729.045 | 721.803 | 483.83 | 475.651 | 476.863 | 472.298 | 467.326 | 250.767 | 252.041 | 173.979 | 154.033 | 110.149 | 111.014 | 111.879 | 112.744 | 111.599 | 112.237 | 108.575 | 54.177 | 54.887 | 55.598 | 52.672 | 53.433 | 52.443 | 28.869 | 29.478 | 29.691 | 22.819 | 23.235 | 23.497 | 23.909 | 24.305 | 23.796 | 24.903 | 24.38 | 24.723 | 25.102 | 46.977 | 30.728 | 13.19 | 13.262 | 13.316 | 13.388 |
| Long Term Investments
| 2,548.807 | 4,245.453 | 4,332.696 | 4,175.735 | 4,031.429 | 5,740.507 | 4,861.848 | 4,033.03 | 2,732.118 | 4,612.169 | 0 | 2,761.776 | 2,047.549 | 1,916.984 | 2,097.956 | 1,682.898 | 1,393.924 | 1,214.574 | 1,219.529 | 1,212.313 | 1,217.177 | 1,531.689 | 1,227.596 | 1,555.7 | 1,523.799 | 1,507.411 | 1,523.004 | 1,445.507 | 1,424.888 | 371.894 | 223.789 | 106.63 | 26.372 | 49.538 | 24.318 | 0.504 | 0.504 | 159.724 | 251.516 | 234.466 | 218.148 | 199.609 | 193.851 | 181.442 | 166.802 | 154.535 | 149.175 | 134.647 | 118.801 | 119.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.075 | -32.023 | -27.023 | 0 | 0 |
| Tax Assets
| 512.294 | 374.379 | 354.008 | 342.521 | 331.851 | 194.021 | 191.572 | 201.097 | 201.208 | 177.883 | 165.532 | 173.754 | 174.841 | 177.151 | 151.92 | 152.552 | 152.809 | 163.178 | 164.129 | 161.143 | 160.036 | 150.13 | 150.488 | 145.268 | 147.191 | 63.534 | 63.632 | 60.702 | 60.612 | 53.587 | 53.684 | 54.659 | 55.384 | 61.759 | 61.864 | 57.97 | 58.942 | 34.222 | 36.059 | 33.209 | 33.307 | 23.885 | 23.933 | 24.366 | 21.301 | 14.415 | 15.037 | 12.652 | 12.798 | 11.315 | 10.726 | 9.589 | 6.89 | 4.755 | 4.605 | 3.811 | 2.884 | 3.652 | 3.5 | 3.166 | 2.187 | 3.072 | 3.374 | 2.659 | 2.659 | 3.372 | 4.361 | 3.903 | 3.957 | 2.13 | 2.13 | 1.701 | 1.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 1,326.503 | 302.191 | 24.677 | 188.276 | 26.151 | 736.01 | 720.42 | 828.64 | 717.12 | 501.21 | 3,830.272 | 291.107 | 305.807 | 343.818 | 25.964 | 447.595 | 429.041 | 398.588 | 413.798 | 292.531 | 333.142 | 22.563 | 299.022 | 24.541 | 23.066 | 14.709 | 12.696 | 15.861 | 20.861 | 478.323 | 474.415 | 398.689 | 396.984 | 386.373 | 371.876 | 459.473 | 380.429 | 413.129 | 461.294 | 458.026 | 469.001 | 661.501 | 415.571 | 549.822 | 432.98 | 297.335 | 288.634 | 231.402 | 141.552 | 147.836 | 243.977 | 237.092 | 257.28 | 221.358 | 249.681 | 257.944 | 242.968 | 203.227 | 192.334 | 149.147 | 138.982 | 93.063 | 89.385 | 80.554 | 73.974 | 56.807 | 0 | 0 | 0 | 0 | 0 | 0 | 3.942 | 23.019 | 17.195 | 16.271 | 16.997 | 31.088 | 29.389 | 28.884 | 27.252 | 23.802 | 21.485 | 22.746 | 23.029 | 19.455 | 34.999 | 34.921 | 29.921 | 1.041 | 1.127 |
| Total Non-Current Assets
| 13,713.736 | 13,212.57 | 13,110.081 | 12,673.611 | 11,847.19 | 13,404.382 | 12,111.088 | 10,895.115 | 9,246.349 | 10,796.951 | 9,304.844 | 8,362.312 | 7,614.86 | 7,413.698 | 7,153.968 | 6,696.078 | 6,294.989 | 6,031.138 | 6,054.219 | 5,910.486 | 5,979.614 | 5,987.719 | 5,802.744 | 5,653.404 | 5,423.103 | 5,937.703 | 5,947.623 | 5,766.297 | 5,659.051 | 4,617.394 | 4,177.055 | 3,545.66 | 3,458.076 | 3,532.144 | 3,494.754 | 3,569.537 | 3,505.926 | 3,263.02 | 3,529.391 | 3,484.097 | 3,452.761 | 3,613.493 | 3,370.581 | 3,478.418 | 3,070.953 | 2,876.651 | 2,836.929 | 2,765.502 | 2,591.809 | 2,518.815 | 2,130.722 | 2,055.497 | 1,996.933 | 1,853.426 | 1,672.565 | 1,202.592 | 1,183.442 | 1,050.473 | 970.089 | 842.932 | 832.934 | 691.886 | 655.659 | 611.531 | 570.267 | 533.138 | 429.663 | 424.515 | 419.729 | 394.92 | 385.017 | 369.775 | 369.33 | 377.804 | 369.385 | 365.697 | 358.244 | 354.284 | 341.336 | 326.302 | 315.201 | 302.321 | 288.194 | 272.019 | 248.917 | 215.805 | 130.849 | 96.639 | 87.018 | 76.256 | 68.88 |
| Total Assets
| 26,950.197 | 25,151.395 | 24,914.617 | 24,361.431 | 23,604.172 | 24,735.852 | 23,774.742 | 21,951.963 | 21,152.423 | 20,881.616 | 18,417.092 | 16,892.277 | 16,123.344 | 15,717.536 | 14,813.821 | 13,916.24 | 13,384.114 | 13,329.104 | 12,937.042 | 12,704.215 | 12,881.27 | 13,031.354 | 12,555.654 | 12,674.298 | 12,188.121 | 13,387.214 | 13,405.914 | 12,812.838 | 12,250.758 | 10,781.214 | 9,543.466 | 8,743.126 | 8,429.444 | 8,239.037 | 8,176.34 | 8,216.776 | 8,420.572 | 7,947.707 | 7,652.34 | 7,748.132 | 7,576.768 | 7,740.563 | 7,652.565 | 7,430.485 | 6,426.503 | 5,886.93 | 5,600.753 | 5,411.45 | 5,151.758 | 4,969.71 | 4,472.332 | 4,593.914 | 4,705.751 | 4,324.527 | 4,104.594 | 2,932.141 | 2,931.661 | 2,903.258 | 2,817.21 | 2,269.989 | 2,072.567 | 1,764.879 | 1,580.91 | 1,555.064 | 1,460.411 | 1,560.742 | 1,670.804 | 1,293.914 | 1,214.522 | 1,236.667 | 1,140.797 | 1,096.328 | 986.939 | 941.432 | 984.669 | 917.649 | 880.727 | 835.763 | 783.229 | 754.511 | 683.463 | 730.874 | 729.608 | 732.879 | 669.8 | 620.573 | 533.537 | 533.434 | 492.031 | 467.443 | 168.412 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 3,389.256 | 1,757.692 | 2,729.145 | 2,249.79 | 2,418.399 | 1,715.121 | 1,877.539 | 1,962.533 | 2,214.755 | 2,132.034 | 2,624.046 | 2,538.913 | 2,656.539 | 2,488.712 | 2,117.16 | 2,060.61 | 2,065.88 | 2,183.67 | 2,149.048 | 1,920.766 | 2,250.561 | 1,934.445 | 1,884.422 | 1,967.973 | 2,027.165 | 2,177.521 | 2,386.476 | 1,990.466 | 2,067.989 | 2,153.07 | 1,885.389 | 1,871.766 | 1,877.517 | 1,672.392 | 1,601.663 | 1,655.53 | 1,807.433 | 1,212.352 | 1,199.892 | 1,230.214 | 1,224.335 | 1,360.905 | 1,328.693 | 1,197.964 | 1,181.423 | 971.845 | 959.722 | 928.073 | 788.879 | 721.554 | 602.686 | 677.496 | 696.016 | 687.341 | 809.628 | 661.781 | 592.411 | 708.657 | 665.7 | 542.736 | 470.023 | 342.118 | 273.242 | 228.583 | 216.631 | 318.336 | 353.379 | 317.331 | 261.051 | 347.832 | 320.472 | 286.916 | 246.618 | 214.445 | 258.938 | 236.035 | 202.685 | 207.127 | 178.181 | 165.409 | 155.561 | 171.909 | 189.03 | 157.249 | 135.135 | 96.9 | 71.159 | 78.478 | 48.396 | 37.891 | 38.014 |
| Short Term Debt
| 1,017.927 | 2,434.037 | 1,595.297 | 1,120.156 | 572.348 | 1,420.869 | 1,529.22 | 1,078.482 | 1,575.827 | 293.46 | 1,384.373 | 1,457.089 | 1,422.273 | 952.057 | 289.249 | 1,542.737 | 247.072 | 2,096.041 | 1,843.25 | 3,277.581 | 2,181.961 | 3,190.758 | 3,011.451 | 2,438.973 | 2,836.043 | 1,906.55 | 2,194.961 | 2,185.657 | 1,307.512 | 1,531.277 | 1,305.238 | 980.282 | 1,018.479 | 591.221 | 645.482 | 777.091 | 353.755 | 600.926 | 695.425 | 1,264.87 | 1,395.747 | 639.9 | 500.252 | 360.42 | 782.47 | 445.189 | 339.721 | 314.786 | 324.491 | 117.06 | 235 | 260 | 285 | 143 | 150 | 175 | 160 | 190 | 390 | 150 | 110 | 60 | 81 | 70 | 50 | 70 | 95 | 168 | 160 | 150 | 130 | 137 | 137 | 162 | 167 | 115 | 117 | 117 | 107 | 62 | 17 | 67 | 57 | 33 | 29 | 42.3 | 0 | 0 | 2 | 17.5 | 14 |
| Tax Payables
| 192.818 | 139.337 | 88.032 | 104.9 | 50.413 | 48.241 | 83.048 | 108.285 | 127.612 | 95.687 | 87.38 | 102.463 | 95.043 | 77.9 | 71.091 | 75.933 | 51.065 | 52.714 | 46.036 | 40.599 | 44.113 | 45.791 | 57.528 | 93.552 | 62.953 | 85.717 | 80.778 | 93.45 | 107.451 | 96.768 | 102.199 | 105.147 | 99.264 | 127.478 | 105.248 | 111.788 | 125.485 | 140.354 | 84.134 | 65.488 | 46.252 | 63.648 | 49.716 | 57.28 | 64.528 | 32.464 | 33.724 | 26.202 | 29.852 | 34.211 | 32.271 | 56.821 | 77.186 | -41.117 | -46.776 | -36.67 | 38.343 | -15.208 | -0.438 | 15.408 | 29.609 | 9.123 | -2.507 | 10.264 | -10.861 | 22.025 | 12.049 | 16.794 | 16.014 | -8.936 | 1.029 | 14.663 | 12.49 | -4.264 | -4.498 | 6.883 | 8.538 | -1.005 | 4.328 | 5.084 | 7.462 | -4.136 | -3.805 | 4.588 | 5.28 | 7.78 | 0.785 | -0.778 | -2.933 | 0.036 | 2.319 |
| Deferred Revenue
| 0 | 1,996.482 | 2,125.836 | 2,155.419 | 1,888.716 | 2,386.179 | 1,979.31 | 1,282.111 | 1,570.157 | 1,523.643 | 0 | 0 | 2,161.198 | 2,186.759 | 1,821.483 | 1,706.663 | 1,596.13 | 666.479 | 376.367 | 40.713 | 294.812 | 216.805 | 240.614 | 269.944 | 294.82 | 232.005 | 319.793 | 382.652 | 535.704 | 449.203 | 425.553 | 168.021 | 225.344 | 212.907 | 266.834 | 186.425 | 287.274 | 241.473 | 142.672 | 119.163 | 147.608 | 167.69 | 145.948 | 121.57 | 170.494 | 149.832 | 138.63 | 111.429 | 147.457 | 142.144 | 125.718 | 135.256 | 183.726 | 55.989 | 32.673 | 15.157 | 105.823 | 63.17 | 57.279 | 71.581 | 91.412 | 56.973 | 40.14 | 59.569 | 40.17 | 54.917 | 55.403 | 48.236 | 55.763 | 12.669 | 27.581 | 30.409 | 31.245 | 11.273 | 13.537 | 23.978 | 26.186 | 15.045 | 16.988 | 16.245 | 21.426 | 11.624 | 14.145 | 19.742 | 20.497 | 19.165 | 0 | 5.022 | 2.145 | 1.522 | 4.339 |
| Other Current Liabilities
| 4,364.407 | 558.112 | 1,223.896 | 3,041.219 | 3,385.918 | 1,120.418 | 66.973 | 1,034.353 | 541.326 | 780.845 | 2,591.037 | 2,028.648 | 54.036 | 603.724 | 828.733 | 764.566 | 965.612 | 862.508 | 758.305 | 1,074.651 | 2,021.323 | 816.668 | 796.93 | 1,704.348 | 772.752 | 1,291.575 | 462.252 | 631.881 | 1,567.176 | 987.568 | 792.171 | 942.688 | 475.601 | 1,021.159 | 1,127.947 | 634.605 | 1,195.885 | 827.917 | 1,045.592 | 679.538 | 670.907 | 1,422.901 | 1,515.364 | 1,724.829 | 655.597 | 568.816 | 616.988 | 559.144 | 520.961 | 748.247 | 677.917 | 847.078 | 946.373 | 775.053 | 720.646 | 229.291 | 276.613 | 305.104 | 266.787 | 267.46 | 196.683 | 214.333 | 135.406 | 143.037 | 127.739 | 129.141 | 142.916 | 138.469 | 151.969 | 161.093 | 140.828 | 100.74 | 61.477 | 81.179 | 78.64 | 45.891 | 55.324 | 29.344 | 18.75 | 28.21 | 26.315 | 40.726 | 44.945 | 78.365 | 54.457 | 41.177 | 68.556 | 60.512 | 58.555 | 41.398 | 20.486 |
| Total Current Liabilities
| 8,964.408 | 6,885.66 | 7,762.206 | 6,516.064 | 6,427.078 | 6,111.763 | 5,536.09 | 5,465.764 | 6,029.678 | 6,349.311 | 6,686.835 | 6,127.113 | 6,389.09 | 6,309.151 | 6,176.24 | 5,794.568 | 5,604.254 | 5,861.412 | 5,534.36 | 6,354.311 | 6,497.958 | 6,204.467 | 5,990.945 | 6,204.847 | 5,698.912 | 5,693.368 | 5,725.252 | 5,284.107 | 5,050.128 | 5,217.887 | 4,510.55 | 3,899.882 | 3,696.205 | 3,625.157 | 3,480.34 | 3,179.015 | 3,482.558 | 3,023.022 | 3,025.042 | 3,240.11 | 3,337.241 | 3,487.353 | 3,539.972 | 3,340.493 | 2,854.513 | 2,168.145 | 1,950.155 | 1,828.205 | 1,664.183 | 1,621.072 | 1,547.874 | 1,841.394 | 2,004.575 | 1,564.277 | 1,633.499 | 1,029.402 | 1,067.368 | 1,188.553 | 1,322.049 | 975.603 | 806.315 | 625.574 | 487.141 | 451.884 | 383.508 | 539.502 | 603.343 | 640.595 | 589.033 | 649.989 | 592.328 | 539.318 | 457.585 | 453.361 | 500.08 | 403.809 | 383.547 | 352.466 | 308.259 | 260.703 | 206.338 | 275.5 | 287.17 | 273.203 | 223.873 | 188.158 | 140.5 | 138.212 | 108.163 | 96.826 | 74.819 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 4,021.029 | 4,567.14 | 3,401.609 | 3,592.521 | 3,414.565 | 4,381.564 | 4,643.587 | 2,506.265 | 1,498.743 | 1,246.252 | 1,296.253 | 1,536.662 | 1,545.297 | 1,496.759 | 1,330.77 | 896.334 | 798.61 | 619.326 | 667.255 | 896.943 | 983.11 | 1,217.91 | 1,038.705 | 1,110.262 | 1,280.006 | 1,446.018 | 1,607.864 | 1,418.874 | 1,261.77 | 891.43 | 493.836 | 346.288 | 392.352 | 230.608 | 256.314 | 359.628 | 366.213 | 419.315 | 427.516 | 419.995 | 278.645 | 413.901 | 394.806 | 461.081 | 387.156 | 646.511 | 656.225 | 754.553 | 733.394 | 723.645 | 565.464 | 476.747 | 414.952 | 500.93 | 409.65 | 123.65 | 98.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 2 |
| Deferred Revenue Non-Current
| 27.334 | 31.934 | 32.17 | 33.245 | 33.369 | 40.884 | 39.894 | 45.959 | 44.97 | 8.9 | 8.9 | 10.4 | 10.4 | 10.4 | 10.4 | 11.9 | 15.4 | 15.4 | 17.4 | 17.4 | 20.9 | 20.4 | 20.4 | 20.4 | 25.4 | 50.2 | 50.2 | 50.2 | 62.415 | 63.515 | 62.415 | 62.415 | 73.16 | 71.86 | 71.86 | 59.86 | 69.405 | 57.337 | 57.96 | 26.205 | 30.95 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 88.112 | 14.588 | 13.62 | 13.71 | 16.489 | 13.323 | 13.439 | 13.567 | 13.683 | 14.835 | 15.05 | 15.265 | 15.48 | 32.392 | 35.029 | 16.629 | 16.953 | 17.366 | 17.778 | 18.19 | 18.603 | 11.798 | 12.29 | 12.782 | 13.274 | 13.781 | 14.288 | 14.795 | 15.302 | 17.562 | 18.092 | 18.622 | 19.151 | 19.683 | 20.216 | 20.755 | 21.28 | 10.514 | 10.709 | 10.991 | 11.295 | 11.606 | 12.035 | 12.787 | 10.065 | 10.329 | 10.593 | 10.857 | 11.121 | 11.405 | 5.145 | 5.283 | 5.421 | 7.326 | 7.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 51.258 | 32.217 | 3.976 | 24.827 | 25.51 | 204.919 | 205.56 | 204.126 | 188.613 | 270.458 | 254.934 | 165.239 | 178.092 | 169.969 | 192.667 | 186.236 | 197.271 | 108.321 | 121.417 | 105.47 | 123.73 | 197.281 | 214.957 | 189.056 | 179.225 | 181.481 | 80.481 | 179.651 | 254.561 | 175.706 | 136.391 | 73.976 | 80.221 | 154.63 | 82.772 | 82.326 | 93.372 | 61.886 | 66.865 | 108.925 | 75.746 | 65.446 | 65.875 | 66.627 | 64.415 | 64.679 | 64.943 | 65.207 | 58.36 | 43.504 | 43.504 | 43.504 | 43.504 | 43.504 | 43.504 | 43.504 | 43.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.115 | 14.779 | 14.899 | 0 | 13.628 | 17.874 | 0 | 12.225 | 8.989 | 15.521 | 16.019 | 12.654 | 6.069 | 6.707 | 9.22 | 8.486 | 1.256 | 1.016 | 5.946 | 5.1 | 0.069 | 0 |
| Total Non-Current Liabilities
| 4,187.733 | 4,645.878 | 3,451.374 | 3,664.304 | 3,456.564 | 4,640.691 | 4,902.48 | 2,769.918 | 1,790.98 | 1,540.444 | 1,575.136 | 1,727.566 | 1,738.868 | 1,709.52 | 1,558.466 | 1,111.099 | 1,012.835 | 760.412 | 806.45 | 1,038.003 | 1,125.443 | 1,447.389 | 1,265.951 | 1,332.499 | 1,497.904 | 1,691.48 | 1,752.833 | 1,663.52 | 1,531.632 | 1,148.213 | 648.318 | 501.3 | 564.884 | 404.922 | 431.161 | 522.57 | 550.27 | 549.051 | 563.049 | 528.92 | 396.637 | 479.346 | 460.681 | 527.708 | 451.571 | 711.191 | 721.168 | 819.76 | 802.875 | 778.554 | 614.113 | 525.535 | 463.878 | 551.76 | 460.626 | 167.154 | 142.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.115 | 14.779 | 14.899 | 14.949 | 13.628 | 17.874 | 17.747 | 12.225 | 8.989 | 15.521 | 16.019 | 12.654 | 6.069 | 6.707 | 9.22 | 8.486 | 3.256 | 1.016 | 5.946 | 5.1 | 0.069 | 2 |
| Total Liabilities
| 13,152.141 | 11,531.538 | 11,213.579 | 10,180.368 | 9,883.643 | 10,752.454 | 10,438.57 | 8,235.682 | 7,820.658 | 7,889.756 | 8,261.972 | 7,854.679 | 8,127.958 | 8,018.671 | 7,734.706 | 6,905.666 | 6,617.09 | 6,621.824 | 6,340.81 | 7,392.314 | 7,623.401 | 7,651.856 | 7,256.896 | 7,537.346 | 7,196.817 | 7,384.847 | 7,478.084 | 6,947.627 | 6,581.761 | 6,366.1 | 5,158.868 | 4,401.182 | 4,261.089 | 4,030.079 | 3,911.501 | 3,701.585 | 4,032.828 | 3,572.074 | 3,588.091 | 3,769.031 | 3,733.877 | 3,966.7 | 4,000.653 | 3,868.201 | 3,306.084 | 2,879.336 | 2,671.323 | 2,647.965 | 2,467.058 | 2,399.627 | 2,161.988 | 2,366.929 | 2,468.453 | 2,116.037 | 2,094.124 | 1,196.556 | 1,209.523 | 1,188.553 | 1,322.049 | 975.603 | 806.315 | 625.574 | 487.141 | 451.884 | 383.508 | 539.502 | 603.343 | 640.595 | 589.033 | 664.104 | 607.108 | 554.218 | 472.534 | 466.989 | 517.953 | 421.556 | 395.771 | 361.455 | 323.78 | 276.722 | 218.991 | 281.569 | 293.877 | 282.423 | 232.358 | 191.413 | 141.515 | 144.158 | 113.263 | 96.895 | 76.819 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.48 | 25.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,917.856 | 1,917.856 | 1,917.856 | 1,948.42 | 1,948.42 | 1,948.42 | 1,948.42 | 1,948.42 | 1,948.42 | 1,948.42 | 1,888.42 | 1,888.42 | 1,888.42 | 1,888.42 | 1,888.42 | 1,888.42 | 1,888.42 | 1,888.42 | 1,888.42 | 1,577.206 | 1,577.206 | 1,577.206 | 1,577.206 | 1,577.206 | 1,577.206 | 1,577.206 | 1,577.206 | 1,577.206 | 1,577.206 | 1,411.464 | 1,411.464 | 1,411.464 | 1,411.464 | 1,411.464 | 705.732 | 705.732 | 705.732 | 705.732 | 705.732 | 697.227 | 697.227 | 697.227 | 697.227 | 688.482 | 666.249 | 666.249 | 666.249 | 651.667 | 651.667 | 651.667 | 632.012 | 632.012 | 632.012 | 607.082 | 607.082 | 607.082 | 598.378 | 598.378 | 598.378 | 598.378 | 453.596 | 453.596 | 446.901 | 343.77 | 343.77 | 343.77 | 171.885 | 149.31 | 149.31 | 149.31 | 149.31 | 149.31 | 149.31 | 149.31 | 149.31 | 99.54 | 99.54 | 99.54 | 99.54 | 99.54 | 99.54 | 99.54 | 99.54 | 99.54 | 99.54 | 99.54 | 99.54 | 55.3 | 55.3 | 55.3 | 35.3 |
| Retained Earnings
| 6,973.229 | 7,116.291 | 6,867.592 | 7,348.219 | 7,036.124 | 7,399.528 | 6,648.238 | 7,086.721 | 6,684.316 | 6,075.319 | 4,594.924 | 3,715.425 | 2,814.114 | 2,638.486 | 2,289.098 | 2,259.222 | 2,068.507 | 1,964.389 | 1,890.775 | 1,840.343 | 1,809.924 | 1,948.687 | 1,912.197 | 1,861.58 | 1,744.16 | 2,648.736 | 2,613.342 | 2,589.991 | 2,411.599 | 2,365.91 | 2,239.417 | 2,250.527 | 2,074.268 | 2,153.097 | 2,204.366 | 2,070.479 | 1,934.976 | 2,023.346 | 1,687.89 | 1,690.121 | 1,557.981 | 1,547.629 | 1,410.58 | 1,392.397 | 1,266.603 | 1,218.054 | 1,114.679 | 1,097.05 | 1,010.949 | 975.471 | 916.863 | 830.898 | 829.621 | 823.523 | 635.629 | 560.163 | 566.558 | 528.393 | 468.9 | 388.761 | 392.393 | 315.729 | 281.351 | 289.448 | 264.875 | 239.462 | 230.782 | 190.137 | 164.961 | 151.642 | 119.605 | 125.142 | 105.476 | 85.326 | 78.954 | 105.326 | 95.143 | 95.444 | 85.408 | 104.91 | 92.761 | 87.582 | 75.277 | 92.523 | 79.607 | 75.576 | 61.301 | 62.707 | 59.329 | 56.159 | 46.04 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 442.013 | 3,291.021 | 381.511 | 2,882.411 | 96.917 | 3,025.151 | 362.859 | 3,232.462 | 418.12 | 2,091.564 | 445.026 | 2,029.696 | 358.271 | 2,023.258 | -55.48 | -25.912 | 7.23 | 6.697 | 8.943 | 12.333 | 8.059 | 7.447 | 10.072 | 9.884 | 8.086 | 2.649 | 7.363 | 2.658 | 4.149 | 1.283 | 4.936 | 2.947 | 3.102 | 2.276 | 0.995 | 2.665 | 6.083 | 4.907 | 4.942 | 4.128 | 3.841 | 3.681 | 3.926 | 4.009 | 3.8 | 3.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,587.851 | 2,352.264 | 2,048.756 | -838.503 | 2,032.386 | -700.018 | 2,366.156 | -500 | 2,955.629 | -199.999 | 2,262.35 | 0 | 1,704.159 | 0 | 1,661.675 | 0 | 830.391 | -225.916 | 1,664.22 | -200.004 | 849.157 | 1,261.793 | 849.685 | 1,253.353 | 1,383.668 | 1,455.712 | 1,450.885 | 1,445.019 | 1,449.211 | 395.4 | 188.191 | 557.951 | 189.075 | 539.356 | 897.46 | 1,476.363 | 1,467.561 | 1,427.905 | 1,430.132 | 1,361.074 | 1,360.068 | 1,324.448 | 1,324.51 | 1,249.964 | 749.654 | 897.549 | 901.584 | 761.352 | 761.239 | 688.853 | 533.412 | 533.512 | 533.379 | 311.186 | 311.383 | 313.145 | 317.321 | 289.574 | 241.807 | 247.427 | 375.597 | 347.513 | 343.834 | 445.094 | 445.063 | 421.12 | 590.626 | 253.999 | 253.966 | 214.013 | 214.013 | 216.641 | 219.299 | 208.268 | 208.179 | 261.322 | 261.433 | 254.809 | 250.783 | 250.672 | 250.354 | 240.649 | 239.925 | 237.695 | 237.695 | 231.189 | 231.181 | 271.269 | 264.139 | 259.09 | 10.254 |
| Total Shareholders Equity
| 11,478.936 | 11,386.412 | 11,276.217 | 11,749.157 | 11,398.442 | 11,530.341 | 11,059.73 | 11,560.292 | 11,388.479 | 11,056.202 | 8,606.234 | 7,695.409 | 6,851.719 | 6,556.603 | 6,197.464 | 6,170.9 | 5,937.037 | 5,894.846 | 5,857.166 | 4,674.943 | 4,650.737 | 4,787.686 | 4,745.236 | 4,692.138 | 4,658.415 | 5,681.653 | 5,641.434 | 5,612.215 | 5,438.016 | 4,172.774 | 4,210.591 | 4,219.942 | 4,047.094 | 4,103.917 | 4,153.525 | 4,252.574 | 4,108.269 | 4,156.983 | 3,823.754 | 3,748.422 | 3,615.276 | 3,569.304 | 3,432.317 | 3,330.843 | 2,879.34 | 2,781.852 | 2,682.511 | 2,510.069 | 2,423.855 | 2,315.99 | 2,082.287 | 1,996.421 | 1,995.011 | 1,741.791 | 1,554.093 | 1,480.39 | 1,482.258 | 1,416.345 | 1,309.085 | 1,234.567 | 1,221.586 | 1,116.839 | 1,072.086 | 1,078.313 | 1,053.708 | 1,004.352 | 993.294 | 593.446 | 568.237 | 514.965 | 482.928 | 491.093 | 468.799 | 442.904 | 436.443 | 466.188 | 456.116 | 449.794 | 435.731 | 455.121 | 442.654 | 427.771 | 414.742 | 429.758 | 416.842 | 406.305 | 392.022 | 389.276 | 378.768 | 370.548 | 91.593 |
| Total Equity
| 13,798.056 | 13,619.858 | 13,668.869 | 14,181.063 | 13,687.161 | 13,983.398 | 13,336.172 | 13,716.281 | 13,331.765 | 12,991.861 | 10,155.12 | 9,037.598 | 7,995.386 | 7,698.866 | 7,079.115 | 7,010.574 | 6,767.025 | 6,707.28 | 6,596.232 | 5,311.901 | 5,257.868 | 5,379.498 | 5,298.758 | 5,136.952 | 4,991.305 | 6,002.367 | 5,927.83 | 5,865.21 | 5,668.997 | 4,415.114 | 4,384.598 | 4,341.944 | 4,168.356 | 4,208.958 | 4,264.838 | 4,515.191 | 4,387.744 | 4,375.633 | 4,064.249 | 3,979.101 | 3,842.891 | 3,773.863 | 3,651.912 | 3,562.283 | 3,120.419 | 3,007.594 | 2,929.43 | 2,763.485 | 2,684.7 | 2,570.083 | 2,310.344 | 2,226.984 | 2,237.298 | 2,208.489 | 2,010.47 | 1,735.585 | 1,722.139 | 1,714.705 | 1,495.161 | 1,294.385 | 1,266.252 | 1,139.305 | 1,093.769 | 1,103.18 | 1,076.903 | 1,021.239 | 1,067.461 | 653.319 | 625.488 | 572.563 | 533.69 | 542.111 | 514.405 | 474.443 | 466.716 | 496.093 | 484.955 | 474.308 | 459.449 | 477.789 | 464.471 | 449.306 | 435.731 | 450.456 | 437.441 | 429.16 | 392.022 | 389.276 | 378.768 | 370.548 | 91.593 |
| Total Liabilities & Shareholders Equity
| 26,950.197 | 25,151.395 | 24,914.617 | 24,361.431 | 23,604.172 | 24,735.852 | 23,774.742 | 21,951.963 | 21,152.423 | 20,881.616 | 18,417.092 | 16,892.277 | 16,123.344 | 15,717.536 | 14,813.821 | 13,916.24 | 13,384.114 | 13,329.104 | 12,937.042 | 12,704.215 | 12,881.27 | 13,031.354 | 12,555.654 | 12,674.298 | 12,188.121 | 13,387.214 | 13,405.914 | 12,812.838 | 12,250.758 | 10,781.214 | 9,543.466 | 8,743.126 | 8,429.444 | 8,239.037 | 8,176.34 | 8,216.776 | 8,420.572 | 7,947.707 | 7,652.34 | 7,748.132 | 7,576.768 | 7,740.563 | 7,652.565 | 7,430.485 | 6,426.503 | 5,886.93 | 5,600.753 | 5,411.45 | 5,151.758 | 4,969.71 | 4,472.332 | 4,593.914 | 4,705.751 | 4,324.527 | 4,104.594 | 2,932.141 | 2,931.661 | 2,903.258 | 2,817.21 | 2,269.989 | 2,072.567 | 1,764.879 | 1,580.91 | 1,555.064 | 1,460.411 | 1,560.742 | 1,670.804 | 1,293.914 | 1,214.522 | 1,236.667 | 1,140.797 | 1,096.328 | 986.939 | 941.432 | 984.669 | 917.649 | 880.727 | 835.763 | 783.229 | 754.511 | 683.463 | 730.874 | 729.608 | 732.879 | 669.8 | 620.573 | 533.537 | 533.434 | 492.031 | 467.443 | 168.412 |