Zhejiang Feida Environmental Science & Technology Co., Ltd.
SSE:600526.SS
4.82 (CNY) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2001 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,736.882 | 1,547.345 | 1,975.198 | 1,892.063 | 1,846.963 | 1,786.143 | 1,627.819 | 1,134.054 | 1,421.003 | 1,535.23 | 1,528.373 | 780.387 | 612.155 | 805.782 | 771.389 | 967.888 | 492.677 | 1,071.387 | 742.205 | 741.8 | 888.973 | 994.102 | 697.796 | 609.667 | 730.203 | 1,039.598 | 516.01 | 644.161 | 637.641 | 761.134 | 557.024 | 719.575 | 621.302 | 791.477 | 708.611 | 507.532 | 667.285 | 618.123 | 485.301 | 595.164 | 491.677 | 468.15 | 691.288 | 727.304 | 722.49 | 662.463 | 609.544 | 601.689 | 1,094.005 | 290.955 | 351.459 | 413.933 | 452.081 | 403.735 | 615.386 | 480.286 | 381.296 | 338.728 | 410.11 | 473.035 | 394.979 | 351.569 | 500.183 | 544.177 | 449.411 | 467.144 | 439.998 | 493.06 | 316.454 | 323.313 | 362.072 | 327.249 | 317.972 | 381.943 | 288.545 | 233.441 | 276.205 | 329.241 | 324.655 | 237.776 | 225.82 | 367.744 | 263.514 | 237.91 | 195.897 | 297.049 | 230.052 | 245.641 | 255.953 | 320.893 | 293.635 | 31.388 | 38.472 |
| Short Term Investments
| 0 | 88.39 | 93.579 | -658.697 | -662.714 | -766.844 | -771.914 | -787.34 | -753.397 | -793.18 | -803.04 | 68.24 | 581.706 | -170.615 | -156.802 | -68.207 | -65.881 | -66.732 | 1,263.446 | -111.477 | -143.003 | -149.414 | 16.519 | 16.519 | 24.319 | 24.319 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -42.433 | -43.804 | 0 | 0 | -45.601 | 41.902 | 0 | 0 | -44.171 | -39.831 | -12.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 1 | 0.499 | 0.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 2,736.882 | 1,547.345 | 1,975.198 | 1,892.063 | 1,846.963 | 1,786.143 | 1,627.819 | 1,134.054 | 1,421.003 | 1,535.23 | 1,528.373 | 780.387 | 612.155 | 805.782 | 771.389 | 967.888 | 492.677 | 1,071.387 | 742.205 | 741.8 | 888.973 | 994.102 | 714.315 | 626.187 | 754.522 | 1,063.917 | 516.01 | 644.161 | 637.641 | 761.134 | 557.024 | 719.575 | 621.302 | 791.477 | 708.611 | 507.532 | 667.285 | 618.123 | 485.301 | 595.164 | 491.677 | 468.15 | 691.288 | 727.304 | 722.49 | 662.463 | 609.544 | 601.689 | 1,094.005 | 290.955 | 351.459 | 413.933 | 452.081 | 403.735 | 615.386 | 480.286 | 381.296 | 338.728 | 410.11 | 473.035 | 394.979 | 351.569 | 500.183 | 544.177 | 449.411 | 467.144 | 439.998 | 493.06 | 316.454 | 323.313 | 362.072 | 327.249 | 317.973 | 381.945 | 288.545 | 234.441 | 276.704 | 329.741 | 324.655 | 237.776 | 225.82 | 367.744 | 263.514 | 237.91 | 195.897 | 297.049 | 230.052 | 245.641 | 255.953 | 320.893 | 293.635 | 31.388 | 38.472 |
| Net Receivables
| 3,606.065 | 3,950.575 | 3,600.092 | 3,905.494 | 3,669.233 | 3,903.118 | 3,388.552 | 3,239.263 | 2,971.465 | 3,171.164 | 3,011.078 | 0 | 2,262.481 | 2,522.365 | 2,459.441 | 2,333.094 | 2,499.772 | 2,361.537 | 1,514.478 | 1,372.382 | 1,242.581 | 1,216.582 | 1,153.195 | 1,380.104 | 1,236.473 | 1,540.905 | 1,990.776 | 2,014.459 | 1,734.445 | 1,698.938 | 1,496.481 | 1,576.295 | 1,755.334 | 1,547.231 | 1,360.159 | 1,461.626 | 1,561.661 | 1,333.337 | 1,253.662 | 1,206.597 | 931.429 | 894.987 | 844.095 | 985.793 | 820.728 | 0 | 726.931 | 479.143 | 561.507 | 364.556 | 586.3 | 0 | 0 | 0 | 409.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 417.547 | 596.268 | 536.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 349.611 | 0 | 0 | 0 | 216.779 | 221.433 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 755.888 | 601.534 | 1,023.365 | 843.404 | 835.013 | 772.661 | 1,159.287 | 929.588 | 764.302 | 791.999 | 1,503.691 | 1,673.364 | 1,640.92 | 1,347.097 | 2,017.605 | 1,487.504 | 1,403.192 | 1,343.835 | 2,153.511 | 2,068.244 | 2,120.081 | 2,205.94 | 2,671.228 | 2,607.588 | 2,451.642 | 2,479.797 | 2,687.951 | 2,785.97 | 2,889.33 | 2,907.706 | 3,569.374 | 3,479.836 | 2,941.927 | 3,002.903 | 2,913.163 | 2,863.25 | 2,592.252 | 2,623.347 | 2,425.404 | 2,627.835 | 2,266.415 | 2,268.756 | 1,949.812 | 1,762.776 | 1,521.95 | 1,386.346 | 1,100.735 | 1,028.274 | 940.986 | 1,037.713 | 1,129.512 | 1,185.096 | 1,151.331 | 1,183.892 | 1,037.947 | 1,146.409 | 1,001.597 | 1,030.305 | 934.869 | 977.862 | 1,098.235 | 1,146.648 | 1,022.381 | 890.584 | 887.107 | 890.849 | 813.411 | 819.014 | 761.284 | 803.292 | 722.399 | 705.49 | 786.51 | 746.432 | 863.284 | 781.624 | 688.349 | 731.214 | 775.068 | 774.548 | 645.908 | 519.644 | 524.836 | 459.954 | 400.716 | 348.241 | 318.846 | 272.561 | 243.997 | 196.328 | 179.104 | 149.102 | 143.993 |
| Other Current Assets
| 300.183 | 261.238 | 292.147 | 99.819 | 180.744 | 85.725 | 262.543 | 311.992 | 287.923 | 198.994 | 297.408 | 3,127.97 | 260.014 | 243.747 | 382.239 | 489.919 | 542.418 | 639.315 | 389.956 | 421.083 | 742.16 | 919.831 | 863.902 | 947.641 | 840.352 | 794.543 | 1,029.863 | 963.936 | 836.189 | 735.699 | 1,123.99 | 1,228.187 | 925.958 | 822.251 | 934.949 | 942.558 | 1,006.957 | 709.007 | 1,406.68 | 609.791 | 766.818 | 409.589 | 631.101 | 820.756 | 594.886 | 265.578 | 292.863 | 313.06 | 287.479 | 217.463 | 539.747 | 475.022 | 504.925 | 460.636 | 411.282 | 474.524 | 439.348 | 384.469 | 412.394 | 379.543 | 323.128 | 328.249 | 428.465 | 564.118 | 408.365 | 413.1 | 409.983 | 433.297 | 470.665 | 458.019 | 127.823 | 596.486 | 110.453 | 508.531 | 500.724 | 455.95 | 472.754 | 381.242 | 433.339 | 403.138 | 439.636 | 313.688 | 360.26 | 322.415 | 286.715 | 197.837 | 167.446 | 118.933 | 116.738 | 84.818 | 100.354 | 85.15 | 59.295 |
| Total Current Assets
| 7,399.018 | 6,360.691 | 6,890.801 | 6,740.78 | 6,531.953 | 6,694.211 | 6,438.202 | 5,614.896 | 5,444.693 | 5,641.536 | 6,267.755 | 5,581.721 | 4,775.57 | 4,856.025 | 5,630.673 | 5,278.405 | 4,938.059 | 5,416.075 | 4,800.15 | 4,603.509 | 4,993.796 | 5,163.196 | 5,402.639 | 5,561.52 | 5,282.989 | 5,917.775 | 6,224.6 | 6,408.527 | 6,097.604 | 6,157.346 | 6,746.869 | 7,003.893 | 6,244.521 | 6,163.862 | 5,916.882 | 5,774.966 | 5,828.155 | 5,283.813 | 5,571.047 | 5,092.987 | 4,456.339 | 4,116.167 | 4,116.296 | 4,022.103 | 3,660.054 | 3,077.861 | 2,730.073 | 2,422.167 | 2,777.663 | 1,831.817 | 2,020.718 | 2,074.051 | 2,108.337 | 2,048.262 | 2,064.616 | 2,101.22 | 1,822.24 | 1,753.503 | 1,757.373 | 1,830.44 | 1,816.342 | 1,826.465 | 1,951.029 | 1,998.879 | 1,744.883 | 1,771.093 | 1,663.392 | 1,745.371 | 1,548.403 | 1,584.624 | 1,629.842 | 1,629.225 | 1,751.041 | 1,636.907 | 1,652.553 | 1,472.014 | 1,437.807 | 1,442.197 | 1,533.061 | 1,415.462 | 1,311.364 | 1,201.076 | 1,148.61 | 1,020.279 | 883.328 | 843.128 | 716.344 | 637.135 | 616.687 | 602.039 | 573.093 | 265.641 | 241.761 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 432.856 | 394.763 | 392.213 | 397.524 | 404.587 | 412.236 | 419.957 | 456.672 | 466.918 | 473.247 | 472.486 | 498.546 | 461.982 | 468.847 | 495.568 | 777.197 | 740.197 | 672.703 | 1,378.409 | 1,310.422 | 1,311.874 | 1,348.268 | 1,303.897 | 1,300.706 | 1,268.725 | 1,379.744 | 1,225.104 | 1,214.845 | 1,161.808 | 1,104.728 | 1,073.232 | 1,048.404 | 966.415 | 897.484 | 828.702 | 812.266 | 760.79 | 711.072 | 631.039 | 639.738 | 367.867 | 347.185 | 333.533 | 281.598 | 278.683 | 243.053 | 205.191 | 191.885 | 178.566 | 170.012 | 174.049 | 174.177 | 174.17 | 175.882 | 175.368 | 174.604 | 172.998 | 174.736 | 182.586 | 177.569 | 178.271 | 175.735 | 163.443 | 157.169 | 154.966 | 156.211 | 153.651 | 174.597 | 165.186 | 171.846 | 181.215 | 178.083 | 228.841 | 220.439 | 217.254 | 210.965 | 202.489 | 174.311 | 169.123 | 155.201 | 141.939 | 130.212 | 101.812 | 99.355 | 98.471 | 98.663 | 55.751 | 60.339 | 38.455 | 38.826 | 28.327 | 26.934 | 26.553 |
| Goodwill
| 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 32.429 | 32.429 | 32.429 | 32.429 | 48.278 | 48.278 | 48.278 | 48.278 | 119.151 | 119.151 | 119.151 | 119.151 | 240.376 | 240.376 | 139.188 | 139.188 | 139.188 | 139.188 | 139.188 | 139.188 | 139.232 | 139.188 | 1.8 | 1.8 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,071.841 | 4,045.295 | 2,438.562 | 2,388.602 | 2,425.165 | 2,463.889 | 2,511.703 | 2,561.738 | 2,591.727 | 2,618.105 | 2,935.407 | 2,953.898 | 724.857 | 717.888 | 431.469 | 440.99 | 443.045 | 448.313 | 312.139 | 315.164 | 317.529 | 320.577 | 317.131 | 332.288 | 333.761 | 355.89 | 372.429 | 375.923 | 374.807 | 379.399 | 379.172 | 381.095 | 383.553 | 386.548 | 385.83 | 378.091 | 380.66 | 382.195 | 352.459 | 354.47 | 194.191 | 195.36 | 193.547 | 142.606 | 112.47 | 65.897 | 65.628 | 66.43 | 65.214 | 66.154 | 67.115 | 68.267 | 69.116 | 70.832 | 72.411 | 74.21 | 77.919 | 78.117 | 72.638 | 74.434 | 76.222 | 78.073 | 69.801 | 71.626 | 68.476 | 70.291 | 79.533 | 61.28 | 62.519 | 63.866 | 36.227 | 37.496 | 37.279 | 38.47 | 28.269 | 28.322 | 36.109 | 30.297 | 21.846 | 21.546 | 22.294 | 22.75 | 24.193 | 24.675 | 25.27 | 25.802 | 21.616 | 11.557 | 11.61 | 12.101 | 13.701 | 13.941 | 6.824 |
| Goodwill and Intangible Assets
| 4,073.64 | 4,047.095 | 2,440.361 | 2,390.402 | 2,426.965 | 2,465.688 | 2,513.502 | 2,563.538 | 2,593.526 | 2,619.905 | 2,937.206 | 2,955.698 | 726.657 | 719.687 | 433.269 | 442.79 | 444.845 | 450.113 | 344.568 | 347.593 | 349.958 | 353.007 | 365.408 | 380.566 | 382.039 | 404.168 | 491.58 | 495.074 | 493.958 | 498.55 | 619.548 | 621.471 | 522.741 | 525.736 | 525.017 | 517.278 | 519.848 | 521.383 | 491.691 | 493.657 | 195.991 | 197.159 | 195.346 | 142.606 | 112.47 | 65.897 | 65.628 | 66.43 | 65.214 | 66.154 | 67.115 | 68.267 | 69.116 | 70.832 | 72.411 | 74.21 | 77.919 | 78.117 | 72.638 | 74.434 | 76.222 | 78.073 | 69.801 | 71.626 | 68.476 | 70.291 | 79.533 | 61.28 | 62.519 | 63.866 | 36.227 | 37.496 | 37.279 | 38.47 | 28.269 | 28.322 | 36.109 | 30.297 | 21.846 | 21.546 | 22.294 | 22.75 | 24.193 | 24.675 | 25.27 | 25.802 | 21.616 | 11.557 | 11.61 | 12.101 | 13.701 | 13.941 | 6.824 |
| Long Term Investments
| 717.037 | 0 | 0 | 744.597 | 741.153 | 839.436 | 840.425 | 858.12 | 827.67 | 857.644 | 871.449 | 0 | 0 | 742.698 | 710.286 | 607.669 | 591.816 | 118.851 | -1,190.576 | 185.155 | 195.748 | 201.884 | 52.308 | 80.256 | 239.116 | 239.508 | 496.066 | 496.05 | 482.53 | 482.524 | 328.37 | 315.021 | 311.676 | 314.898 | 332.652 | 341.465 | 339.414 | 292.933 | 62.347 | 107.835 | -0 | 41.902 | 42.001 | 84.337 | 79.432 | 52.037 | 39.372 | 39.426 | 39.301 | 39.13 | 38.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.999 | 2.999 | 0 | 12.524 | 13.02 | 13.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 139.017 | 141.391 | 130.119 | 130.099 | 126.342 | 126.396 | 120.556 | 122.786 | 114.985 | 117.184 | 108.151 | 106.301 | 96.801 | 96.865 | 78.731 | 78.765 | 80.078 | 80.686 | 72.424 | 72.621 | 72.683 | 72.645 | 56.846 | 65.843 | 63.787 | 64.855 | 45.817 | 46.254 | 45.802 | 47.749 | 34.238 | 35.46 | 28.581 | 30.097 | 27.699 | 29.297 | 25.54 | 26.939 | 19.031 | 19.268 | 15.937 | 16.655 | 13.525 | 13.402 | 12.362 | 11.865 | 11.048 | 10.44 | 10.382 | 10.718 | 11.134 | 11.343 | 10.191 | 10.194 | 11.78 | 10.929 | 10.76 | 10.544 | 11.758 | 11.831 | 9.671 | 10.937 | 10.27 | 10.388 | 9.606 | 10.418 | 11.758 | 11.617 | 12.176 | 12.362 | 10.757 | 11.433 | 12.007 | 14.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 749.542 | 751.892 | 752.339 | 2.058 | 1.858 | 2.15 | 0.862 | 3.498 | 40.379 | 5.286 | 45.203 | 895.85 | 749.788 | 0.657 | 0.657 | 0.657 | 4.224 | 4.224 | 1,378.409 | 5.5 | 5.5 | 5.952 | 77.81 | 78.805 | 86.412 | 87.332 | 37.206 | 39.389 | 37.614 | 39.506 | 41.462 | 39.691 | 39.817 | 40.207 | 41.461 | 7.94 | -0.078 | 42.162 | 39.263 | 2.89 | 83.171 | 42.187 | 43.239 | 9.289 | 9.6 | 9.6 | 5.755 | 5.683 | 5.916 | 6.276 | 2.176 | 40.939 | 40.761 | 41.308 | 14.3 | 11.847 | 11.423 | 10.826 | 10.996 | 10.937 | 10.606 | 14.101 | 39.227 | 39.374 | 39.475 | 40.277 | 38.883 | 40.877 | 41.707 | 36.855 | 49.824 | 50.164 | 0.317 | -14.575 | 13.204 | 1 | 0.499 | 0.499 | 14.531 | 14.739 | 25.495 | 15.327 | 12.795 | 12.859 | 20.469 | 20.32 | 20.566 | 20.135 | 12.668 | 12.45 | 0.298 | 0.164 | 0.263 |
| Total Non-Current Assets
| 5,395.056 | 5,335.142 | 3,715.032 | 3,664.678 | 3,700.905 | 3,845.905 | 3,895.303 | 4,004.613 | 4,043.478 | 4,073.267 | 4,434.495 | 4,456.395 | 2,035.228 | 2,028.755 | 1,718.512 | 1,907.079 | 1,861.16 | 1,326.577 | 1,983.233 | 1,921.291 | 1,935.763 | 1,981.755 | 1,856.27 | 1,906.176 | 2,040.079 | 2,175.607 | 2,295.773 | 2,291.612 | 2,221.712 | 2,173.057 | 2,096.85 | 2,060.047 | 1,869.229 | 1,808.422 | 1,755.532 | 1,708.246 | 1,645.513 | 1,594.488 | 1,243.371 | 1,263.389 | 662.966 | 645.088 | 627.644 | 531.232 | 492.546 | 382.452 | 326.994 | 313.865 | 299.378 | 292.291 | 293.293 | 294.726 | 294.238 | 298.216 | 273.859 | 271.59 | 273.099 | 274.223 | 277.978 | 274.771 | 274.77 | 278.845 | 282.74 | 278.557 | 272.524 | 277.198 | 283.825 | 288.371 | 281.589 | 284.93 | 278.023 | 277.176 | 281.443 | 261.909 | 258.726 | 252.811 | 252.118 | 218.167 | 205.5 | 191.486 | 189.729 | 168.289 | 138.799 | 136.889 | 144.21 | 144.786 | 97.933 | 92.031 | 62.733 | 63.377 | 42.326 | 41.04 | 33.64 |
| Total Assets
| 12,794.073 | 11,695.833 | 10,605.833 | 10,405.458 | 10,232.858 | 10,540.116 | 10,333.504 | 9,619.509 | 9,488.172 | 9,714.803 | 10,702.25 | 10,038.116 | 6,810.798 | 6,884.78 | 7,349.185 | 7,185.484 | 6,799.22 | 6,742.652 | 6,783.383 | 6,524.8 | 6,929.559 | 7,144.951 | 7,258.909 | 7,467.696 | 7,323.068 | 8,093.382 | 8,520.372 | 8,700.139 | 8,319.317 | 8,330.403 | 8,843.719 | 9,063.94 | 8,113.75 | 7,972.283 | 7,672.414 | 7,483.213 | 7,473.668 | 6,878.302 | 6,814.418 | 6,356.376 | 5,119.304 | 4,761.255 | 4,743.941 | 4,553.335 | 4,152.6 | 3,460.314 | 3,057.067 | 2,736.031 | 3,077.041 | 2,124.108 | 2,314.011 | 2,368.778 | 2,402.575 | 2,346.478 | 2,338.475 | 2,372.81 | 2,095.339 | 2,027.726 | 2,035.351 | 2,105.211 | 2,091.112 | 2,105.31 | 2,233.77 | 2,277.436 | 2,017.406 | 2,048.291 | 1,947.217 | 2,033.742 | 1,829.992 | 1,869.553 | 1,907.865 | 1,906.401 | 2,032.484 | 1,898.816 | 1,911.279 | 1,724.826 | 1,689.925 | 1,660.364 | 1,738.561 | 1,606.948 | 1,501.093 | 1,369.365 | 1,287.409 | 1,157.169 | 1,027.537 | 987.914 | 814.277 | 729.166 | 679.42 | 665.416 | 615.418 | 306.681 | 275.401 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 2,795.887 | 3,057.644 | 2,602.76 | 2,288.099 | 2,386.284 | 2,754.623 | 2,381.186 | 2,027.213 | 1,775.834 | 1,988.708 | 1,883.141 | 1,921.975 | 1,606.574 | 1,898.512 | 1,660.598 | 1,487.627 | 1,372.362 | 1,485.601 | 1,382.579 | 1,362.735 | 1,360.301 | 1,485.83 | 1,560.076 | 1,667.758 | 1,366.102 | 1,600.934 | 1,623.762 | 1,657.579 | 1,476.208 | 1,696.06 | 1,564.831 | 2,028.114 | 2,018.347 | 1,772.01 | 1,822.889 | 1,678.968 | 1,611.846 | 1,548.928 | 1,358.2 | 1,461.654 | 1,327.196 | 1,199.256 | 1,029.149 | 1,168.859 | 871.117 | 909.361 | 835.278 | 673.433 | 515.783 | 498.17 | 646.276 | 646.204 | 636.077 | 666.046 | 595.395 | 644.077 | 474.736 | 472.109 | 400.645 | 324.663 | 280.167 | 371.294 | 375.411 | 485.898 | 355.055 | 438.698 | 441.152 | 450.552 | 432.13 | 528.785 | 475.493 | 464.188 | 633.307 | 613.946 | 516.328 | 485.777 | 447.604 | 460.938 | 373.481 | 435.352 | 360.268 | 272.863 | 257.96 | 214.395 | 193.185 | 189.99 | 157.716 | 127.402 | 91.236 | 93.954 | 85.044 | 71.722 | 73.49 |
| Short Term Debt
| 981.571 | 763.503 | 0 | 281.307 | 485.867 | 470.073 | 620.906 | 973.382 | 1,261.632 | 1,135.973 | 1,890.888 | 2,063.415 | 1,595.678 | 1,650.098 | 1,714.343 | 1,714.343 | 1,532.5 | 1,253.578 | 1,709.209 | 1,369.167 | 1,641.333 | 1,669.948 | 1,760.5 | 2,057.409 | 2,097.256 | 2,403.42 | 2,354.218 | 2,374.218 | 2,255.64 | 1,913.64 | 1,845.016 | 1,441.016 | 917.016 | 806.016 | 755.6 | 1,296.6 | 1,196 | 1,004 | 1,049 | 737.8 | 903 | 756.98 | 815.5 | 704.5 | 887.5 | 382.45 | 328.5 | 316.88 | 785 | 602 | 694 | 680 | 594.5 | 691.1 | 521.1 | 475.75 | 450 | 338 | 374 | 502 | 469 | 362 | 631 | 780 | 762 | 529 | 523 | 633.584 | 522.084 | 510.956 | 469.394 | 444.437 | 512.5 | 471.839 | 437.06 | 335.85 | 306.86 | 257.5 | 324.85 | 280.649 | 268.65 | 207.99 | 184.03 | 182.09 | 111.666 | 126.536 | 90 | 71 | 50 | 35 | 52 | 15.5 | 5.5 |
| Tax Payables
| 135.258 | 250.18 | 82.27 | 176.356 | 144.901 | 252.952 | 160.951 | 158.381 | 138.027 | 190.955 | 116.729 | 104.977 | 126.471 | 117.602 | 42.073 | 141.715 | 150.053 | 166.938 | 14.556 | 15.863 | 25.154 | 29.148 | 30.81 | 32.252 | 25.543 | 44.927 | 38.493 | 41.719 | 53.449 | 68.921 | 45.288 | 50.84 | 52.133 | 74.709 | 35.871 | 48.661 | 58.781 | 55.627 | 64.649 | 40.816 | 7.879 | 23.448 | 12.45 | 10.193 | 12.845 | -90.684 | -34.844 | -20.422 | -14.217 | -38.721 | -54.375 | -79.561 | -64.396 | -74.472 | -94.872 | -93.556 | -80.768 | -84.111 | -97.191 | -108.741 | -107.196 | -109.922 | -85.403 | -67.812 | -65.281 | -64.498 | -74.899 | -70.502 | -53.89 | -75.657 | -72.651 | -76.666 | -59.09 | -48.144 | -84.3 | -76.713 | -57.633 | -37.017 | -68.415 | -64.581 | -36.226 | -5.408 | -7.545 | -11.466 | -8.628 | -10.688 | 0.032 | -3.41 | 6.055 | 6.337 | 5.713 | 5.246 | 5.48 |
| Deferred Revenue
| 0 | 0 | 0 | 1,164.789 | 1,100.668 | 1,069.079 | 1,119.857 | 997.563 | 527.98 | 505.911 | 784.362 | 0 | 0 | 1,032.563 | 1,288.259 | 1,241.883 | 1,346.451 | 1,344.775 | 1,299.551 | 1,262.703 | 109.601 | 141.146 | 121.067 | 129.366 | 81.839 | 121.073 | 110.568 | 113.836 | 95.616 | 147.305 | 153.325 | 195.056 | 92.205 | 177.187 | 127.584 | 156.629 | 145.908 | 193.709 | 251.674 | 165.8 | 52.521 | 84.898 | 80.541 | 67.976 | 102.099 | -63.048 | 5.013 | 11.305 | 11.823 | -14.83 | -28.858 | -58.536 | -49.006 | -49.939 | -72.386 | -75.608 | -64.013 | -63.037 | -63.966 | -93.892 | -71.755 | -83.631 | -68.304 | -31.185 | -52.276 | -43.478 | -43.376 | -55.255 | -13.271 | -48.479 | 35.255 | 61.904 | 46.883 | -12 | 29.227 | -5.75 | 37.438 | -12.841 | -9.228 | -9.488 | 18.414 | 14.737 | 15.527 | 21.034 | 12.941 | 5.488 | 21.905 | 7.469 | 33.58 | 29.943 | 14.597 | 20.255 | 11.256 |
| Other Current Liabilities
| 1,994.228 | 2,056.191 | 2,102.985 | 834.275 | 306.222 | 217.352 | 631.99 | -75.779 | 237.946 | 485.612 | 513.01 | 1,846.605 | 949.911 | 1,089.147 | 329.465 | 366.567 | 481.327 | 556.729 | 85.343 | 19.237 | 1,428.417 | 1,358.943 | 1,322.185 | 1,064.854 | 1,215.262 | 1,328.652 | 1,486.583 | 1,654.471 | 1,554.528 | 1,663.846 | 1,540.528 | 1,842.292 | 1,997.426 | 2,082.032 | 1,953.736 | 1,498.456 | 1,898.658 | 1,384.789 | 1,412.83 | 1,433.368 | 1,459.008 | 1,295.187 | 1,424.199 | 1,225.243 | 993.507 | 920.275 | 619.377 | 472.021 | 485.484 | 496.098 | 461.912 | 561.019 | 676.559 | 509.251 | 611.094 | 641.923 | 545.299 | 599.998 | 645.513 | 662.459 | 725.476 | 756.92 | 576.64 | 547.76 | 437.602 | 627.625 | 540.125 | 507.897 | 412.275 | 391.604 | 491.326 | 514.713 | 410.676 | 338.988 | 489.134 | 424.26 | 426.539 | 420.803 | 560.336 | 466.234 | 440.073 | 435.147 | 409.664 | 356.281 | 319.9 | 281.834 | 175.107 | 144.356 | 154.006 | 157.127 | 86.008 | 90.771 | 77.808 |
| Total Current Liabilities
| 5,906.944 | 6,127.517 | 4,788.015 | 4,622.696 | 4,423.942 | 4,764.079 | 4,497.356 | 4,080.759 | 3,941.419 | 4,307.16 | 5,188.129 | 5,936.972 | 4,278.634 | 4,281.714 | 4,830.07 | 4,673.116 | 4,501.331 | 4,423.91 | 4,401.523 | 4,029.706 | 4,455.205 | 4,669.994 | 4,794.638 | 5,010.159 | 4,704.163 | 5,499.005 | 5,503.055 | 5,841.822 | 5,435.441 | 5,489.773 | 5,148.988 | 5,362.263 | 4,984.922 | 4,911.955 | 4,695.681 | 4,679.315 | 4,765.285 | 4,187.052 | 4,136.353 | 3,673.638 | 3,697.084 | 3,359.769 | 3,281.297 | 3,176.77 | 2,764.969 | 2,121.403 | 1,748.31 | 1,441.912 | 1,772.051 | 1,557.548 | 1,747.813 | 1,807.662 | 1,842.739 | 1,791.925 | 1,632.718 | 1,668.194 | 1,389.267 | 1,325.996 | 1,322.967 | 1,380.38 | 1,367.447 | 1,380.291 | 1,497.648 | 1,745.847 | 1,489.377 | 1,530.825 | 1,429.378 | 1,521.53 | 1,312.599 | 1,355.688 | 1,363.562 | 1,346.671 | 1,497.394 | 1,376.63 | 1,358.222 | 1,169.174 | 1,123.37 | 1,102.224 | 1,190.251 | 1,117.654 | 1,032.764 | 910.591 | 844.109 | 741.3 | 616.123 | 587.671 | 422.855 | 339.348 | 301.297 | 292.418 | 228.765 | 183.239 | 162.278 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,059.708 | 789.861 | 1,177.137 | 1,201.495 | 1,308.86 | 1,300.515 | 1,473.644 | 1,293.795 | 1,328.607 | 1,242.126 | 1,394.105 | 831.659 | 303.796 | 375.8 | 183.968 | 292.256 | 105.436 | 0 | 169.745 | 195.918 | 228.054 | 245.561 | 286.652 | 277.769 | 306.384 | 388.849 | 333.284 | 243.606 | 261.946 | 261.946 | 578.916 | 573.975 | 368.668 | 321.347 | 275.677 | 75.677 | 1.401 | 1.401 | 1.401 | 1.401 | 1.751 | 1.751 | 1.751 | 1.751 | 2.043 | 2.043 | 2.043 | 2.043 | 2.335 | 2.335 | 7.335 | 7.335 | 7.626 | 7.626 | 177.626 | 177.626 | 177.918 | 177.918 | 197.918 | 198.21 | 198.21 | 198.21 | 198.21 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 6.21 | 6.21 | 40.21 | 64.01 | 37.21 | 42.21 | 79.01 | 85.21 | 85.21 | 82.21 | 82.21 | 33.21 | 0 | 0 | 0 | 0 | 1.965 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 17 |
| Deferred Revenue Non-Current
| 108.861 | 111 | 113.373 | 116.395 | 119.929 | 122.803 | 126.551 | 131.027 | 132.391 | 135.371 | 138.771 | 143.205 | 41.036 | 43.619 | 45.083 | 48.199 | 47.735 | 50.271 | 91.807 | 98.144 | 106.137 | 98.196 | 98.438 | 108.507 | 125.258 | 118.792 | 117.756 | 123.057 | 125.498 | 127.22 | 134.803 | 136.525 | 92.172 | 90.059 | 92.022 | 92.544 | 94.695 | 97.997 | 81.179 | 82.296 | 53.338 | 54.118 | 54.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 3.883 | 3.834 | 4.025 | 6.385 | 0 | 0 | 0.398 | 0.398 | 0 | 810.615 | 0 | 0 | 110 | 117 | -105.436 | -109.09 | 114.745 | -74.519 | 128.054 | 133.247 | 2.478 | 2.478 | 3.648 | 3.648 | 70.031 | 70.031 | 84.871 | 84.871 | 100.643 | 100.643 | 0 | -0 | 0 | 0 | -0 | 0 | -1.401 | -1.401 | -1.751 | -1.751 | -1.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.384 | 19.438 | 0 | 0 | 0 | -20.934 | 1 | 1.086 | 0 | -4.989 | 0 | 0 | 0 | 630.512 | 15.033 | -71.385 | 15.033 | 124.123 | -108.254 | 219.543 | -69.155 | -5.484 | 59.038 | 62.798 | 181.233 | 264.744 | 76.365 | 6.334 | -6.127 | 76.902 | 58.898 | 195.423 | 58.898 | 148.957 | 114.019 | 114.542 | 5 | 102.997 | 0 | 0 | 0 | 0 | 0 | 55.459 | 61.389 | 0 | 18.85 | 13.85 | 13.257 | 13.447 | 14.687 | 14.687 | 14.877 | 15.067 | 6.657 | 6.847 | 7.037 | 7.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.6 | 1.6 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 2,187.953 | 920.298 | 1,294.392 | 1,321.724 | 1,432.813 | 1,419.235 | 1,601.195 | 1,425.908 | 1,461.396 | 1,377.895 | 1,532.875 | 974.864 | 344.832 | 419.419 | 354.084 | 355.487 | 168.204 | 174.394 | 268.042 | 415.461 | 393.089 | 402.655 | 446.606 | 451.552 | 616.522 | 611.101 | 597.435 | 443.028 | 466.188 | 467.427 | 873.26 | 870.042 | 519.739 | 470.304 | 389.697 | 190.219 | 101.097 | 104.398 | 82.58 | 83.697 | 55.089 | 55.869 | 56.559 | 57.21 | 63.432 | 36.178 | 20.893 | 15.893 | 15.591 | 15.781 | 22.021 | 22.021 | 22.503 | 22.693 | 184.283 | 184.473 | 184.955 | 185.145 | 197.918 | 198.21 | 198.21 | 198.21 | 198.21 | 3.21 | 3.225 | 3.21 | 3.21 | 3.21 | 6.21 | 6.21 | 40.21 | 64.01 | 37.21 | 42.21 | 80.61 | 86.81 | 86.81 | 83.81 | 82.21 | 33.21 | 0 | 0 | 0 | 0 | 1.965 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 17 |
| Total Liabilities
| 8,094.897 | 7,047.815 | 6,082.407 | 5,944.42 | 5,856.755 | 6,183.314 | 6,098.551 | 5,506.668 | 5,402.815 | 5,685.055 | 6,721.004 | 6,911.836 | 4,623.465 | 4,701.133 | 5,184.154 | 5,028.603 | 4,669.534 | 4,598.304 | 4,669.565 | 4,445.167 | 4,848.293 | 5,072.649 | 5,241.244 | 5,461.711 | 5,320.685 | 6,110.106 | 6,100.49 | 6,284.85 | 5,901.629 | 5,957.201 | 6,022.249 | 6,232.305 | 5,504.661 | 5,382.259 | 5,085.377 | 4,869.534 | 4,866.382 | 4,291.451 | 4,218.933 | 3,757.335 | 3,752.173 | 3,415.639 | 3,337.856 | 3,233.98 | 2,828.401 | 2,157.581 | 1,769.203 | 1,457.805 | 1,787.642 | 1,573.329 | 1,769.834 | 1,829.684 | 1,865.242 | 1,814.618 | 1,817.001 | 1,852.667 | 1,574.222 | 1,511.141 | 1,520.885 | 1,578.59 | 1,565.657 | 1,578.501 | 1,695.858 | 1,749.057 | 1,492.602 | 1,534.035 | 1,432.588 | 1,524.74 | 1,318.809 | 1,361.898 | 1,403.772 | 1,410.681 | 1,534.604 | 1,418.84 | 1,438.832 | 1,255.984 | 1,210.18 | 1,186.034 | 1,272.461 | 1,150.864 | 1,032.764 | 910.591 | 844.109 | 741.3 | 618.088 | 587.671 | 422.855 | 339.348 | 301.297 | 292.418 | 228.765 | 200.239 | 179.278 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 15.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.534 | 0.583 | 0.583 | 0.583 | 0.583 | 0.576 | 0.552 | 0.749 | 0.576 | 0.381 | 0.381 | 0.91 | 0.481 | 0 | 0.758 | 1.571 | 0.827 | 0.828 | 0.828 | 0.848 | 0.848 | 0.813 | 0.733 | 0.864 | 0.864 | 0.819 | 0.782 | 0.78 | 0.85 | 0.789 | 0.789 | 0.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 889.703 | 889.703 | 889.703 | 889.703 | 887.153 | 887.153 | 887.153 | 863.943 | 863.943 | 863.943 | 863.943 | 699.722 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 547.405 | 406.889 | 406.889 | 406.889 | 406.889 | 203.445 | 203.445 | 203.445 | 203.445 | 203.445 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 60 | 60 |
| Retained Earnings
| 645.872 | 605.109 | 535.29 | 486.865 | 413.333 | 376.072 | 278.511 | 230.804 | 189.859 | 147.927 | 91.729 | 27.057 | -184.843 | -188.665 | -206.32 | -210.77 | -237.306 | -243.213 | -263.524 | -267.812 | -267.648 | -275.922 | -326.874 | -339.893 | -343.921 | -364.395 | 72.039 | 69.721 | 63.917 | 57.278 | 266.373 | 287.216 | 267.475 | 251.388 | 259.633 | 288.161 | 283.796 | 264.154 | 278.847 | 283.82 | 260.082 | 238.62 | 231.997 | 215.912 | 220.765 | 205.535 | 192.031 | 182.358 | 193.446 | 187.486 | 181.212 | 176.488 | 174.58 | 169.149 | 158.804 | 157.353 | 158.247 | 153.612 | 152.096 | 162.807 | 161.855 | 156.776 | 153.453 | 149.906 | 149.352 | 144.892 | 143.726 | 137.99 | 140.306 | 135.813 | 130.044 | 121.934 | 125.831 | 108.341 | 102.788 | 98.291 | 110.557 | 104.717 | 100.976 | 91.271 | 89.172 | 83.358 | 78.169 | 59.444 | 53.259 | 44.057 | 45.782 | 41.169 | 35.988 | 30.815 | 48.263 | 41.024 | 30.704 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 2,853.215 | 50.732 | -15.681 | 62.056 | 2,831.08 | 31.875 | 2,802.953 | 42.314 | 2,790.19 | 40.163 | 1,735.857 | 40.163 | 1,735.911 | 40.217 | 1,735.911 | -0.534 | -0.583 | -0.583 | -0.583 | -0.583 | -0.576 | -0.552 | -0.749 | -0.576 | -0.381 | -0.381 | -0.91 | -0.481 | 0.103 | -0.758 | -1.571 | -0.827 | -0.828 | -0.828 | -0.848 | -0.848 | -0.813 | -0.733 | -0.864 | -0.864 | -0.819 | -0.782 | -0.78 | -0.85 | -0.789 | -0.789 | -0.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,869.947 | 2,863.656 | 0 | 2,846.725 | -15.681 | 2,789.651 | 0 | 2,795.358 | 0 | 2,798 | 0 | 2,167.323 | 0 | 2,506.127 | 0 | 1,695.694 | 0 | 1,695.16 | -0.583 | 1,736.445 | 1,735.862 | 1,618.521 | 1,736.445 | 1,695.694 | 1,736.445 | 1,692.941 | 1,736.445 | 1,736.445 | 1,735.535 | 1,736.445 | 1,736.547 | 1,736.445 | 1,736.445 | 1,736.445 | 1,733.163 | 1,694.866 | 1,701.192 | 1,701.192 | 1,700.376 | 1,700.456 | 688.99 | 688.126 | 668.21 | 660.875 | 864.32 | 890.234 | 887.779 | 889.358 | 888.731 | 219.392 | 218.571 | 218.468 | 218.642 | 218.526 | 218.177 | 218.466 | 218.527 | 218.527 | 218.04 | 218.165 | 218.165 | 218 | 217.399 | 217.399 | 217.378 | 217.378 | 216.862 | 216.862 | 217.003 | 216.862 | 219.424 | 219.424 | 217.912 | 232.254 | 216.742 | 217.965 | 216.697 | 217.192 | 213.722 | 213.722 | 213.722 | 213.722 | 203.983 | 203.983 | 243.771 | 243.771 | 241.298 | 241.298 | 241.298 | 241.298 | 238.391 | 5.418 | 5.418 |
| Total Shareholders Equity
| 4,405.521 | 4,358.469 | 4,278.208 | 4,219.656 | 4,129 | 4,114.933 | 3,996.744 | 3,881.896 | 3,856.755 | 3,809.458 | 3,745.862 | 2,893.514 | 2,098.419 | 2,094.597 | 2,076.995 | 2,072.546 | 2,046.009 | 2,040.102 | 2,019.742 | 2,015.454 | 2,015.618 | 2,007.344 | 1,956.4 | 1,943.405 | 1,939.179 | 1,918.879 | 2,355.508 | 2,353.189 | 2,346.857 | 2,340.647 | 2,550.325 | 2,570.307 | 2,549.754 | 2,534.411 | 2,540.2 | 2,568.729 | 2,564.344 | 2,544.701 | 2,555.739 | 2,560.792 | 1,355.961 | 1,334.499 | 1,333.041 | 1,309.659 | 1,314.513 | 1,299.213 | 1,284.043 | 1,274.371 | 1,285.621 | 546.878 | 539.782 | 534.956 | 533.222 | 527.675 | 516.981 | 515.819 | 516.773 | 512.138 | 510.136 | 520.971 | 520.02 | 514.776 | 510.852 | 507.305 | 506.729 | 502.27 | 500.588 | 494.851 | 497.309 | 492.675 | 489.468 | 481.358 | 483.742 | 466.252 | 459.531 | 456.256 | 467.254 | 461.91 | 454.698 | 444.993 | 442.893 | 437.08 | 422.152 | 403.427 | 397.03 | 387.828 | 387.08 | 382.467 | 377.287 | 372.113 | 386.653 | 106.442 | 96.123 |
| Total Equity
| 4,699.176 | 4,648.018 | 4,523.426 | 4,461.038 | 4,376.103 | 4,356.802 | 4,234.953 | 4,112.842 | 4,085.357 | 4,029.748 | 3,981.245 | 3,126.28 | 2,187.332 | 2,183.648 | 2,165.031 | 2,156.881 | 2,129.685 | 2,144.349 | 2,113.819 | 2,079.633 | 2,081.266 | 2,072.302 | 2,017.665 | 2,005.985 | 2,002.383 | 1,983.276 | 2,419.882 | 2,415.288 | 2,417.688 | 2,373.203 | 2,821.47 | 2,831.635 | 2,609.089 | 2,590.024 | 2,587.036 | 2,613.679 | 2,607.286 | 2,586.851 | 2,595.485 | 2,599.041 | 1,367.132 | 1,345.617 | 1,406.085 | 1,319.355 | 1,324.199 | 1,302.733 | 1,287.864 | 1,278.226 | 1,289.399 | 550.779 | 544.177 | 539.094 | 537.333 | 531.86 | 521.474 | 520.142 | 521.118 | 516.585 | 514.466 | 526.621 | 525.455 | 526.809 | 537.911 | 528.38 | 524.805 | 514.256 | 514.629 | 509.002 | 511.183 | 507.655 | 504.093 | 495.72 | 497.881 | 479.976 | 472.447 | 468.842 | 479.745 | 474.33 | 466.1 | 456.084 | 468.33 | 458.774 | 443.299 | 415.869 | 409.449 | 400.243 | 391.422 | 389.817 | 378.124 | 372.998 | 386.653 | 106.442 | 96.123 |
| Total Liabilities & Shareholders Equity
| 12,794.073 | 11,695.833 | 10,605.833 | 10,405.458 | 10,232.858 | 10,540.116 | 10,333.504 | 9,619.509 | 9,488.172 | 9,714.803 | 10,702.25 | 10,038.116 | 6,810.798 | 6,884.78 | 7,349.185 | 7,185.484 | 6,799.22 | 6,742.652 | 6,783.383 | 6,524.8 | 6,929.559 | 7,144.951 | 7,258.909 | 7,467.696 | 7,323.068 | 8,093.382 | 8,520.372 | 8,700.139 | 8,319.317 | 8,330.403 | 8,843.719 | 9,063.94 | 8,113.75 | 7,972.283 | 7,672.414 | 7,483.213 | 7,473.668 | 6,878.302 | 6,814.418 | 6,356.376 | 5,119.304 | 4,761.255 | 4,743.941 | 4,553.335 | 4,152.6 | 3,460.314 | 3,057.067 | 2,736.031 | 3,077.041 | 2,124.108 | 2,314.011 | 2,368.778 | 2,402.575 | 2,346.478 | 2,338.475 | 2,372.81 | 2,095.339 | 2,027.726 | 2,035.351 | 2,105.211 | 2,091.112 | 2,105.31 | 2,233.77 | 2,277.436 | 2,017.406 | 2,048.291 | 1,947.217 | 2,033.742 | 1,829.992 | 1,869.553 | 1,907.865 | 1,906.401 | 2,032.484 | 1,898.816 | 1,911.279 | 1,724.826 | 1,689.925 | 1,660.364 | 1,738.561 | 1,606.948 | 1,501.093 | 1,369.365 | 1,287.409 | 1,157.169 | 1,027.537 | 987.914 | 814.277 | 729.166 | 679.42 | 665.416 | 615.418 | 306.681 | 275.401 |