Tasly Pharmaceutical Group Co., Ltd
SSE:600535.SS
16.51 (CNY) • At close June 12, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,394.795 | 2,993.558 | 3,635.664 | 4,459.568 | 4,360.258 | 4,450.601 | 4,319.499 | 3,752.047 | 3,264.199 | 3,109.847 | 1,811.731 | 2,133.018 | 2,412.725 | 2,303.892 | 2,061.228 | 1,985.209 | 1,994.036 | 1,975.893 | 1,211.34 | 1,795.003 | 2,189.639 | 1,890.011 | 1,935.818 | 2,503.374 | 2,224.43 | 3,137.107 | 2,981.472 | 2,015.368 | 1,569.786 | 1,498.904 | 1,194.056 | 1,258.499 | 877.897 | 1,329.558 | 844.813 | 1,247.611 | 745.983 | 1,080.342 | 883.723 | 965.22 | 1,124.219 | 1,115.766 | 818.284 | 828.87 | 1,217.256 | 954.655 | 1,096.383 | 846.912 | 1,023.953 | 992.711 | 907.67 | 961.613 | 1,166.176 | 1,526.41 | 1,094.569 | 1,179.349 | 1,005.18 | 1,603.683 | 456.437 | 406.371 | 441.676 | 556.258 | 505.882 | 499.978 | 368.722 | 403.556 | 358.471 | 398.625 | 370.394 | 255.045 | 383.384 | 534.471 | 705.513 | 619.161 | 589.097 | 634.742 | 564.073 | 565.518 | 291.788 | 455.74 | 556.303 | 390.642 | 517.21 | 470.536 | 513.433 | 607.132 | 572.279 | 595.52 | 640.178 | 690.5 | 796.143 | 187.697 |
| Short Term Investments
| 535.247 | 524.72 | 1,332.117 | 1,336.173 | 498.606 | 300.708 | 63.127 | 305.855 | 1,193.743 | 1,124.963 | 1,598.651 | 882.026 | 1,076.566 | 1,487.462 | 250.618 | 5.616 | 19.041 | 142.919 | 793.59 | 84.63 | 275.787 | 59.387 | 286.694 | 216.854 | 21.494 | -183.802 | -174.14 | 502.068 | 0 | 1,054.495 | 0 | 46.55 | 699.159 | 267.9 | -184.929 | 170.01 | -198.246 | -207.997 | -201.4 | -305.452 | -272.934 | -276.487 | 55.917 | 46.927 | 43.468 | 84.964 | 22.95 | 65 | 78.6 | 19 | 68 | 17 | 45 | 392.691 | 34.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.956 | -28.207 | -28.463 | 20.036 | 20 | 20 | 90.075 | 90.075 | 10 | 10.016 | 10 | 10.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 2,930.042 | 3,518.278 | 4,967.782 | 5,795.741 | 4,858.864 | 4,751.309 | 4,382.626 | 4,057.902 | 4,457.941 | 4,234.81 | 3,410.382 | 3,015.044 | 3,489.291 | 3,791.355 | 2,311.846 | 1,990.825 | 2,013.077 | 2,118.811 | 2,004.93 | 1,879.633 | 2,465.426 | 1,949.398 | 2,222.511 | 2,720.229 | 2,245.923 | 3,137.107 | 2,981.472 | 2,015.368 | 1,569.786 | 1,498.904 | 1,194.056 | 1,258.499 | 877.897 | 1,329.558 | 844.813 | 1,247.611 | 745.983 | 1,080.342 | 883.723 | 965.22 | 1,124.219 | 1,115.766 | 874.202 | 875.797 | 1,260.724 | 1,039.619 | 1,119.333 | 911.912 | 1,102.553 | 1,011.711 | 975.67 | 978.613 | 1,211.176 | 1,526.41 | 1,128.629 | 1,179.349 | 1,005.18 | 1,603.683 | 456.437 | 406.371 | 441.676 | 556.258 | 505.882 | 499.978 | 368.722 | 403.556 | 358.471 | 398.625 | 370.394 | 255.045 | 383.384 | 534.471 | 705.513 | 639.197 | 609.097 | 654.742 | 654.148 | 655.593 | 301.788 | 465.756 | 566.303 | 400.659 | 517.21 | 470.536 | 513.433 | 607.132 | 572.279 | 595.52 | 640.178 | 690.5 | 796.143 | 187.697 |
| Net Receivables
| 2,723.198 | 1,988.699 | 2,286.185 | 2,053.129 | 2,783.67 | 2,163.076 | 3,226.131 | 3,131.423 | 3,423.336 | 3,347.748 | 3,645.949 | 3,652.514 | 3,849.846 | 3,795.612 | 3,885.777 | 4,016.35 | 4,832.929 | 5,197.586 | 0 | 10,508.108 | 11,261.295 | 11,137.927 | 11,197.558 | 11,438.118 | 11,958.517 | 11,273.962 | 10,937.819 | 10,549.228 | 10,584.382 | 10,355.294 | 9,099.719 | 9,071.906 | 8,220.602 | 7,086.054 | 6,805.342 | 6,659.938 | 6,773.748 | 6,434.961 | 6,405.115 | 6,064.254 | 5,819.576 | 4,875.091 | 4,308.029 | 4,002.791 | 3,810.08 | 3,130.691 | 3,168.543 | 2,739.595 | 2,757.743 | 2,139.785 | 0 | 2,120.598 | 2,046.365 | 1,712.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.319 | 700.882 | 759.598 | 828.555 | 826.081 | 0 | 0 | 0 | 428.668 | 0 | 698.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475.235 | 0 | 0 | 258.381 | 239.137 |
| Inventory
| 1,616.305 | 1,711.924 | 1,708.285 | 1,815.56 | 1,794.02 | 1,747.685 | 1,726.408 | 1,678.876 | 1,650.053 | 1,515.872 | 1,700.424 | 1,675.712 | 1,651.844 | 1,547.876 | 1,526.753 | 1,512.258 | 1,435.218 | 1,353.741 | 1,412.294 | 2,429.646 | 2,479.201 | 2,546.664 | 2,522.659 | 2,483.474 | 2,386.163 | 2,396.735 | 2,440.321 | 2,501.529 | 2,502.79 | 2,231.39 | 2,101.876 | 1,925.599 | 1,863.981 | 2,011.88 | 1,798.047 | 1,736.301 | 1,705.884 | 1,763.731 | 1,509.439 | 1,515.901 | 1,543.006 | 1,476.641 | 1,416.902 | 1,319.837 | 1,191.027 | 1,265.028 | 1,188.586 | 1,110.575 | 1,033.563 | 1,011.388 | 813.211 | 777.214 | 736.728 | 744.729 | 530.314 | 513.172 | 536.721 | 561.308 | 454.943 | 437.014 | 412.14 | 387.763 | 380.549 | 369.301 | 326.146 | 313.341 | 299.355 | 294.818 | 270.078 | 241.455 | 229.943 | 214.477 | 214.19 | 200.192 | 206.341 | 193.863 | 217.188 | 92.632 | 103.843 | 88.236 | 103.554 | 83.672 | 111.309 | 89.683 | 95.996 | 78.067 | 85.589 | 88.805 | 68.227 | 48.543 | 36.769 | 37.827 |
| Other Current Assets
| 99.281 | 91.716 | 109.292 | 93.843 | 137.286 | 70.611 | 110.264 | 158.888 | 167.705 | 161.781 | 148.656 | 229.188 | 281.066 | 114.463 | 514.915 | 605.513 | 572.961 | 533.368 | 59.019 | 1,182.15 | 972.419 | 907.738 | 1,085.706 | 888.74 | 593.06 | 852.602 | 821.205 | 1,580.251 | 1,450.345 | 410.893 | 1,635.409 | 752.341 | 1,057.383 | 480.291 | 601.345 | 264.094 | 7,360.791 | 618.107 | 786.03 | 570.319 | 388.775 | 320.907 | 513.185 | 498.217 | 515.228 | 442.178 | 447.134 | 674.444 | 2,829.819 | 589.161 | 2,470.922 | 2,120.786 | 2,046.553 | 1,712.839 | 1,736.135 | 1,502.871 | 1,407.663 | 1,007.015 | 1,055.069 | 1,087.438 | 1,001.731 | 897.339 | 876.622 | 799.616 | 880.385 | 794.243 | 842.913 | 808.276 | 926.822 | 788.408 | 74.926 | 74.871 | 82.745 | 705.06 | 723.123 | 666.905 | 758.653 | 147.676 | 741.913 | 698.49 | 558.521 | 612.905 | 496.39 | 467.035 | 501.559 | 437.658 | 431.847 | 389.668 | 282.423 | 154.858 | 195.823 | 188.247 |
| Total Current Assets
| 7,368.827 | 7,310.617 | 9,071.544 | 9,758.274 | 9,573.84 | 8,732.681 | 9,445.43 | 9,027.089 | 9,699.035 | 9,228.462 | 8,905.412 | 8,572.457 | 9,272.047 | 9,249.306 | 8,239.29 | 8,124.946 | 8,854.185 | 9,237.489 | 9,627.493 | 15,999.537 | 17,178.341 | 16,541.728 | 17,028.434 | 17,530.561 | 17,183.663 | 17,818.7 | 17,180.817 | 16,646.376 | 16,107.304 | 15,049.141 | 14,031.059 | 13,008.345 | 12,019.863 | 11,175.682 | 10,049.547 | 10,077.954 | 9,812.659 | 9,897.141 | 9,584.307 | 9,115.694 | 8,875.576 | 7,788.405 | 7,112.318 | 6,696.642 | 6,777.059 | 5,849.521 | 5,923.595 | 5,166.292 | 4,965.934 | 4,459.074 | 4,259.802 | 3,876.613 | 3,994.457 | 3,983.979 | 3,395.078 | 3,195.393 | 2,949.564 | 3,172.006 | 1,966.449 | 1,930.823 | 1,855.548 | 1,841.36 | 1,763.052 | 1,668.895 | 1,575.253 | 1,511.141 | 1,500.739 | 1,501.72 | 1,567.294 | 1,255.639 | 1,333.324 | 1,530.333 | 1,769.84 | 1,665.509 | 1,538.561 | 1,515.509 | 1,629.989 | 1,324.568 | 1,147.544 | 1,252.482 | 1,228.379 | 1,097.236 | 1,124.909 | 1,027.254 | 1,110.988 | 1,122.857 | 1,089.714 | 1,073.994 | 990.828 | 893.902 | 1,028.736 | 413.771 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 3,588.575 | 3,648.252 | 3,640.616 | 3,722.097 | 3,736.522 | 3,812.333 | 3,814.54 | 3,814.576 | 3,864.923 | 3,872.353 | 3,954.513 | 3,971.195 | 4,004.247 | 4,087.885 | 3,940.799 | 3,991.924 | 3,965.337 | 3,880.691 | 3,827.07 | 3,940.333 | 3,976.159 | 4,010.354 | 3,946.108 | 3,958.085 | 3,959.666 | 3,918.581 | 3,897.34 | 3,831.904 | 3,917.407 | 3,960.888 | 3,940.175 | 3,924.807 | 3,895.871 | 3,908.048 | 3,804.346 | 3,789.165 | 3,712.336 | 3,687.775 | 3,645.631 | 3,607.943 | 3,516.726 | 3,516.3 | 3,409.702 | 3,353.028 | 3,092.078 | 2,924.263 | 2,744.112 | 2,617.714 | 2,027.857 | 2,002.83 | 1,901.145 | 1,827.829 | 1,777.791 | 1,764.528 | 1,559.525 | 1,497.916 | 1,453.608 | 1,414.507 | 1,385.367 | 1,361.776 | 1,367.545 | 1,367.259 | 1,331.71 | 1,324.643 | 1,328.563 | 1,344.807 | 1,344.156 | 1,337.81 | 1,264.599 | 1,263.095 | 1,258.649 | 1,202.653 | 1,200.302 | 1,299.597 | 1,281.988 | 1,255.161 | 1,226.265 | 1,176.88 | 1,001.167 | 945.101 | 885.82 | 863.682 | 728.199 | 689.102 | 614.957 | 584.222 | 457.942 | 391.745 | 315.176 | 303.58 | 271.803 | 252.472 |
| Goodwill
| 0 | 604.167 | 15.88 | 15.88 | 15.88 | 15.88 | 15.88 | 15.88 | 15.88 | 15.88 | 167.081 | 167.081 | 167.081 | 167.081 | 166.685 | 166.685 | 166.685 | 15.88 | 74.895 | 143.24 | 143.24 | 143.24 | 176.268 | 176.268 | 176.268 | 176.268 | 185.192 | 181.444 | 181.444 | 138.062 | 161.971 | 161.971 | 138.062 | 138.062 | 138.544 | 138.544 | 132.851 | 132.851 | 139.003 | 139.003 | 139.003 | 139.003 | 154.367 | 154.367 | 154.367 | 154.367 | 134.402 | 44.574 | 39.599 | 39.599 | 44.896 | 44.896 | 44.896 | 44.896 | 29.377 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 14.503 | 19.395 | 19.395 | 14.296 | 14.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 2,037.084 | 1,445.665 | 2,141.306 | 2,100.913 | 2,052.257 | 2,026.535 | 2,007.102 | 1,945.968 | 1,735.031 | 1,584.458 | 1,721.034 | 1,658.217 | 1,631.282 | 1,625.535 | 1,808.246 | 1,720.594 | 1,671.985 | 1,646.411 | 1,757.868 | 1,804.687 | 1,815.324 | 1,809.171 | 1,744.247 | 1,617.155 | 1,589.021 | 1,564.765 | 1,395.456 | 1,024.547 | 1,009.648 | 1,046.398 | 1,034.595 | 1,019.642 | 937.649 | 939.779 | 919.738 | 913.748 | 861.775 | 840.124 | 775.137 | 721.292 | 699.775 | 680.502 | 652.748 | 643.603 | 576.777 | 577.991 | 592.925 | 544.134 | 379.084 | 368.334 | 378.454 | 378.605 | 368.826 | 369.176 | 339.621 | 338.581 | 304.807 | 305.487 | 305.264 | 297.632 | 299.531 | 297.997 | 370.326 | 369.05 | 361.266 | 357.377 | 353.841 | 355.966 | 344.668 | 343.46 | 326.622 | 328.847 | 334.683 | 82.408 | 79.827 | 82.307 | 85.533 | 88.957 | 89.355 | 92.759 | 96.217 | 100.275 | 104.655 | 39.083 | 41.502 | 43.935 | 81.403 | 65.732 | 48.114 | 49.978 | 11.686 | 12.286 |
| Goodwill and Intangible Assets
| 2,037.084 | 2,049.831 | 2,157.186 | 2,116.793 | 2,068.137 | 2,042.416 | 2,022.983 | 1,961.848 | 1,750.911 | 1,600.339 | 1,888.115 | 1,825.298 | 1,798.363 | 1,792.616 | 1,974.93 | 1,887.279 | 1,838.669 | 1,662.291 | 1,832.762 | 1,947.926 | 1,958.564 | 1,952.411 | 1,920.515 | 1,793.423 | 1,765.289 | 1,741.033 | 1,580.648 | 1,205.991 | 1,191.091 | 1,184.459 | 1,196.565 | 1,181.613 | 1,075.711 | 1,077.841 | 1,058.282 | 1,052.292 | 994.625 | 972.974 | 914.14 | 860.296 | 838.778 | 819.505 | 807.115 | 797.971 | 731.145 | 732.359 | 727.327 | 588.708 | 418.683 | 407.933 | 423.35 | 423.501 | 413.723 | 414.072 | 368.998 | 353.084 | 319.309 | 319.99 | 319.767 | 312.135 | 314.033 | 312.5 | 384.828 | 383.553 | 375.769 | 371.879 | 368.344 | 370.469 | 359.171 | 357.962 | 346.016 | 348.241 | 348.978 | 82.408 | 79.827 | 82.307 | 85.533 | 88.957 | 89.355 | 92.759 | 96.217 | 100.275 | 104.655 | 39.083 | 41.502 | 43.935 | 81.403 | 65.732 | 48.114 | 49.978 | 11.686 | 12.286 |
| Long Term Investments
| 1,343.773 | 1,296.49 | 518.191 | 1,942.301 | 2,027.337 | 2,053.629 | 2,208.808 | 1,971.358 | 1,081.06 | 386.164 | -201.38 | 267.188 | 17.028 | -258.448 | 1,592.33 | 1,575.678 | 1,534.757 | 1,392.296 | 244.638 | 909.804 | 691.182 | 1,149.407 | 896.991 | 1,063.048 | 1,347.481 | 1,545.935 | 1,510.734 | 1,254.201 | 1,256.403 | -0 | 1,109.152 | 676.877 | 0 | 684.611 | 815.598 | 501.448 | 726.266 | 738.313 | 667.638 | 709.691 | 679.727 | 685.383 | 350.831 | 362.081 | 365.84 | 326.757 | 388.968 | 325.374 | 312.01 | 371.675 | 320.278 | 371.442 | 343.561 | 0 | 380.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165.711 | 165.91 | 169.575 | 137.766 | 116.231 | 115.713 | 44.235 | 46.718 | 117.338 | 117.352 | 118.015 | 118.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 57.087 | 53.172 | 39.652 | 47.464 | 52.613 | 50.003 | 53.155 | 53.509 | 53.299 | 87.364 | 55.598 | 48.776 | 75.764 | 60.786 | 69.188 | 59.282 | 72.847 | 42.819 | 46.901 | 106.631 | 116.219 | 119.916 | 145.853 | 155.103 | 129.733 | 122.414 | 129.458 | 113.467 | 109.141 | 103.691 | 130.237 | 102.417 | 90.104 | 91.455 | 98.093 | 106.938 | 102.043 | 94.994 | 97.802 | 110.649 | 90.225 | 89.598 | 70.347 | 66.382 | 76.435 | 76.778 | 102.861 | 92.613 | 73.186 | 53.874 | 48.613 | 44.401 | 40.064 | 28.242 | 28.805 | 28.018 | 26.781 | 22.121 | 16.281 | 15.031 | 12.21 | 13.096 | 16.73 | 13.459 | 13.542 | 11.026 | 14.884 | 14.161 | 12.576 | 15.143 | 5.497 | 5.759 | 4.566 | 20.251 | 0 | 0 | 121.165 | 0 | 33.859 | 26.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 601.4 | 617.935 | 1,407.555 | 17.336 | 58.56 | 23.223 | 130.523 | 367.521 | 1,318.423 | 1,255.584 | 1,697.33 | 981.63 | 1,212.235 | 1,609.413 | 330.801 | 136.111 | 169.189 | 278.108 | 976.091 | 289.473 | 462.957 | 238.561 | 472.585 | 410.914 | 197.934 | 25.179 | 0.3 | 175.731 | 186.109 | 1,233.647 | 196.356 | 180.358 | 885.788 | 188.635 | 50 | 191.028 | 20.688 | 21.494 | 43.116 | 32.11 | 19.651 | 22.158 | 292.33 | 285.303 | 256.829 | 302.529 | 188.968 | 185.445 | 216.056 | 190.522 | 135.474 | 65.311 | 94.284 | 443.346 | 86.135 | 477.262 | 464.172 | 524.074 | 508.294 | 490.186 | 489.951 | 491.115 | 483.857 | 195.754 | 209.254 | 209.272 | 208.16 | 205.736 | 205.639 | 202.495 | 0.74 | 0.965 | 1.349 | 54.283 | 58.995 | 54.901 | 0 | 117.294 | 0.013 | 0 | 23.751 | 21.754 | 136.773 | 105.444 | 25.311 | 26.223 | 31.165 | 19.637 | 2.36 | 3.239 | 1.654 | 1.873 |
| Total Non-Current Assets
| 7,627.92 | 7,665.679 | 7,763.201 | 7,845.99 | 7,943.17 | 7,981.604 | 8,230.009 | 8,168.812 | 8,068.616 | 7,201.803 | 7,394.176 | 7,094.087 | 7,107.637 | 7,292.253 | 7,908.048 | 7,650.274 | 7,580.799 | 7,256.205 | 6,927.463 | 7,194.167 | 7,205.081 | 7,470.649 | 7,382.052 | 7,380.573 | 7,400.103 | 7,353.142 | 7,118.479 | 6,581.294 | 6,660.15 | 6,482.686 | 6,572.485 | 6,066.072 | 5,947.474 | 5,950.589 | 5,826.32 | 5,640.872 | 5,555.958 | 5,515.55 | 5,368.327 | 5,320.689 | 5,145.106 | 5,132.944 | 4,930.325 | 4,864.765 | 4,522.326 | 4,362.685 | 4,152.235 | 3,809.854 | 3,047.791 | 3,026.834 | 2,828.86 | 2,732.484 | 2,669.422 | 2,650.188 | 2,424.18 | 2,356.28 | 2,263.87 | 2,280.693 | 2,229.709 | 2,179.128 | 2,183.74 | 2,183.971 | 2,217.126 | 1,917.408 | 1,927.127 | 1,936.984 | 1,935.544 | 1,928.176 | 1,841.985 | 1,838.695 | 1,776.613 | 1,723.528 | 1,724.771 | 1,594.304 | 1,537.04 | 1,508.082 | 1,477.199 | 1,429.849 | 1,241.731 | 1,181.867 | 1,123.804 | 1,103.785 | 969.626 | 833.628 | 681.77 | 654.381 | 570.51 | 477.114 | 365.651 | 356.797 | 285.144 | 266.63 |
| Total Assets
| 14,996.747 | 14,976.295 | 16,834.745 | 17,604.264 | 17,517.01 | 16,714.285 | 17,675.438 | 17,195.901 | 17,767.652 | 16,430.266 | 16,299.588 | 15,666.544 | 16,379.684 | 16,541.558 | 16,147.338 | 15,775.22 | 16,434.984 | 16,493.694 | 16,554.956 | 23,193.704 | 24,383.422 | 24,012.377 | 24,410.486 | 24,911.134 | 24,583.765 | 25,171.842 | 24,299.297 | 23,227.669 | 22,767.454 | 21,531.827 | 20,603.545 | 19,074.416 | 17,967.337 | 17,126.272 | 15,875.867 | 15,718.827 | 15,368.617 | 15,412.691 | 14,952.634 | 14,436.382 | 14,020.681 | 12,921.349 | 12,042.643 | 11,561.407 | 11,299.384 | 10,212.206 | 10,075.831 | 8,976.146 | 8,013.725 | 7,485.908 | 7,088.663 | 6,609.098 | 6,663.879 | 6,634.167 | 5,819.258 | 5,551.673 | 5,213.434 | 5,452.699 | 4,196.158 | 4,109.951 | 4,039.287 | 4,025.331 | 3,980.178 | 3,586.303 | 3,502.38 | 3,448.125 | 3,436.283 | 3,429.896 | 3,409.279 | 3,094.334 | 3,109.937 | 3,253.862 | 3,494.611 | 3,259.813 | 3,075.601 | 3,023.591 | 3,107.188 | 2,754.417 | 2,389.275 | 2,434.349 | 2,352.182 | 2,201.021 | 2,094.535 | 1,860.882 | 1,792.759 | 1,777.238 | 1,660.224 | 1,551.108 | 1,356.479 | 1,250.699 | 1,313.879 | 680.401 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,067.638 | 606.809 | 1,093.205 | 1,548.773 | 387.391 | 497.124 | 809.873 | 286.978 | 464.155 | 373.405 | 901.659 | 759.74 | 1,170.637 | 265.667 | 646.578 | 327.691 | 719.152 | 296.698 | 523.862 | 1,699.969 | 1,859.453 | 1,960.849 | 2,982.074 | 2,767.568 | 2,944.919 | 2,970.361 | 3,443.077 | 3,088.944 | 3,212.818 | 2,827.636 | 2,740.793 | 2,572.389 | 2,872.189 | 2,721.002 | 2,354.024 | 2,515.37 | 2,627.963 | 2,459.589 | 2,578.885 | 1,788.386 | 2,449.857 | 1,908.018 | 1,993.692 | 1,338.842 | 1,923.117 | 1,491.553 | 1,470.364 | 1,436.933 | 1,450.979 | 1,298.882 | 1,184.685 | 1,066.577 | 1,163.819 | 902.572 | 840.236 | 736.398 | 709.67 | 745.064 | 683.977 | 645.203 | 735.242 | 640.194 | 771.451 | 563.591 | 544.486 | 495.134 | 410.892 | 375.092 | 393.596 | 349.526 | 333.58 | 383.544 | 434.93 | 348.244 | 358.668 | 524.927 | 699.479 | 361.331 | 264.415 | 222.545 | 195.684 | 163.585 | 161.207 | 144.075 | 165.863 | 87.206 | 166.921 | 153.533 | 97.066 | 40.759 | 41.522 | 23.545 |
| Short Term Debt
| 201.727 | 699.541 | 993.288 | 1,297.073 | 1,182.52 | 1,277.026 | 1,215.055 | 1,547.049 | 1,435.687 | 676.988 | 472.99 | 327.998 | 476.023 | 785.802 | 316.254 | 450.168 | 1,699.908 | 1,774.37 | 2,213.492 | 5,104.686 | 5,014.312 | 4,857.301 | 2,913.839 | 4,812.659 | 3,784.416 | 4,510.167 | 4,975.498 | 4,988.387 | 6,109.024 | 6,948.863 | 7,914.426 | 5,884.792 | 3,783.113 | 2,788.1 | 1,961.396 | 1,461.445 | 1,613.828 | 2,985.311 | 2,859.554 | 3,310.871 | 2,902.179 | 3,432.194 | 3,515.948 | 3,493.065 | 2,843.269 | 1,799.459 | 1,487.819 | 940.714 | 442.897 | 327.635 | 333.879 | 240.707 | 536.949 | 947.729 | 824.082 | 867.901 | 463.058 | 802.256 | 822.667 | 846.567 | 666.815 | 801.948 | 621.722 | 606.9 | 587.004 | 620.561 | 696.9 | 771.9 | 685.9 | 386.792 | 341.4 | 51.9 | 173.466 | 272.966 | 667.5 | 507 | 442 | 455 | 397 | 545 | 601 | 453.732 | 440 | 270 | 253.02 | 323 | 168.2 | 173 | 6.5 | 3.5 | 125.96 | 206.5 |
| Tax Payables
| 125.372 | 120.805 | 97.393 | 14.792 | 106.244 | 18.037 | 99.485 | 114.63 | 160.63 | 190.563 | 123.629 | 149.308 | 187.264 | 200.538 | 98.082 | 139.833 | 99.135 | 111.279 | 143.566 | 192.507 | 150.736 | 187.177 | 139.8 | 246.242 | 222.294 | 228.271 | 215.25 | 263.096 | 176.86 | 364.421 | 233.459 | 240.107 | 190.604 | 316.39 | 167.435 | 192.887 | 182.752 | 209.896 | 171.986 | 191.019 | 140.268 | 135.298 | 148.878 | 150.488 | 84.898 | 122.693 | 100.327 | 88.835 | 65.004 | 86.063 | 34.613 | 6.636 | 22.957 | 13.184 | 35.761 | 33.618 | 24.637 | 36.503 | 35.807 | 46.646 | 12.955 | 31.749 | 30.087 | 28.2 | 7.287 | 1.753 | 40.264 | 49.456 | 33.91 | 47.032 | 23.483 | 38.095 | 35.863 | 46.751 | 21.556 | 22.067 | 18.559 | 26.008 | 21.045 | 18.729 | 23.154 | 55.037 | 22.568 | 22.073 | 25.187 | 47.809 | 14.866 | 11.451 | 15.642 | 25.11 | 15.081 | 27.351 |
| Deferred Revenue
| 0 | 0 | 0 | 166.912 | 157.506 | 155.378 | 452.456 | 465.371 | 148.894 | 154.642 | 97.838 | 0 | 0 | 479.145 | 298.961 | 306.236 | 256.189 | 302.642 | 288.163 | 754.18 | 717.495 | 824.749 | 787.088 | 900.785 | 972.735 | 1,075.504 | 738.353 | 1,110.513 | 969.32 | 1,119.858 | 591.312 | 609.784 | 536.736 | 753.377 | 448.634 | 413.475 | 476.884 | 623.411 | 437.595 | 527.747 | 555.624 | 593.036 | 439.012 | 466.751 | 599.093 | 1,251.557 | 1,265.733 | 1,156.242 | 305.415 | 300.526 | 203.09 | 159.045 | 190.164 | 169.697 | 169.678 | 174.789 | 171.473 | 167.33 | 147.383 | 173.466 | 138.157 | 155.814 | 140.148 | 138.952 | 305.181 | 103.205 | 155.23 | 165.067 | 130.226 | 146.816 | 81.534 | 86.388 | 86.405 | 122.326 | 123.524 | 115.498 | 189.095 | 113.223 | 110.956 | 116.58 | 105.31 | 134.166 | 98.483 | 204.983 | 90.572 | 104.455 | 141.619 | 67.932 | 152.657 | 150.279 | 55.901 | 57.463 |
| Other Current Liabilities
| 1,060.585 | 922.533 | 1,176.982 | 443.103 | 1,176.625 | 577.369 | 413.583 | 777.606 | 747.569 | 906.258 | 598.038 | 1,029.614 | 690.397 | 724.65 | -29.23 | 483.745 | 227.738 | 719.494 | 468.054 | 1,547.449 | 1,477.761 | 1,519.798 | 1,063.854 | 873.522 | -144.404 | 847.233 | 554.916 | 996.824 | 857.365 | 1,198.967 | 419.057 | 1,486.891 | 1,786.412 | 2,333.147 | 1,950.637 | 2,896.76 | 1,820.289 | 931.326 | 803.335 | 1,006.661 | -110.956 | 1,291.33 | 394.058 | 1,006.227 | 953.838 | 1,575.998 | 686.69 | 1,838.406 | 1,039.382 | 1,249.832 | 932.776 | 924.36 | 894.301 | 875.042 | 182.457 | 182.853 | 184.694 | 196.329 | 137.791 | 186.672 | 148.509 | 137.323 | 120.036 | 124.846 | 311.691 | 118.832 | 125.915 | 131.715 | 115.055 | 155.217 | 83.242 | 559.279 | 584.916 | 624.038 | 105.911 | 97.432 | 174.515 | 94.638 | 89.959 | 97.859 | 82.158 | 128.916 | 147.916 | 224.653 | 65.407 | 58.099 | 127.128 | 56.482 | 137.015 | 129.349 | 40.821 | 37.636 |
| Total Current Liabilities
| 2,455.322 | 2,349.688 | 3,360.867 | 3,303.741 | 2,852.78 | 2,369.556 | 2,990.452 | 2,610.002 | 2,808.041 | 2,108.596 | 2,194.154 | 2,266.659 | 2,524.321 | 1,855.054 | 1,330.645 | 1,362.071 | 2,745.932 | 2,831.866 | 3,348.974 | 8,701.3 | 8,651.354 | 8,657.109 | 7,886.655 | 8,590.277 | 7,779.959 | 8,515.59 | 9,188.74 | 9,337.251 | 10,356.066 | 11,339.887 | 11,307.735 | 10,240.139 | 8,632.318 | 8,158.639 | 6,882.126 | 7,066.462 | 6,244.832 | 6,586.122 | 6,413.76 | 6,296.938 | 5,936.972 | 6,766.84 | 6,052.576 | 5,988.621 | 5,805.122 | 4,989.704 | 5,010.934 | 4,304.889 | 2,998.262 | 2,702.868 | 2,485.953 | 2,238.28 | 2,618.026 | 2,738.528 | 1,882.536 | 1,820.77 | 1,382.059 | 1,780.153 | 1,680.242 | 1,725.089 | 1,563.521 | 1,611.214 | 1,543.295 | 1,323.538 | 1,450.467 | 1,236.281 | 1,273.972 | 1,328.162 | 1,228.461 | 905.611 | 781.705 | 1,032.819 | 1,229.174 | 1,291.999 | 1,153.635 | 1,151.427 | 1,334.553 | 936.977 | 772.419 | 884.133 | 901.996 | 801.27 | 771.69 | 660.8 | 509.477 | 516.114 | 477.115 | 394.465 | 256.223 | 198.718 | 223.384 | 295.032 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 202.87 | 321.73 | 301.478 | 1,302.461 | 1,524.458 | 1,494.492 | 1,782.628 | 1,875.838 | 1,942.183 | 1,451.52 | 1,390.796 | 839.236 | 929.251 | 1,116.034 | 1,187.079 | 1,359.661 | 780.737 | 1,132.892 | 826.528 | 2,116.27 | 3,337.012 | 3,232.026 | 4,379.367 | 4,371.423 | 4,820.431 | 5,163.397 | 3,832.915 | 3,964.381 | 2,611.103 | 892.685 | 124.153 | 50 | 449.602 | 400.922 | 399.403 | 399.302 | 798.67 | 798.446 | 798.219 | 797.992 | 812.424 | 812.226 | 869.303 | 869.076 | 870.979 | 868.63 | 932.026 | 908.515 | 510.825 | 500.701 | 486.65 | 480.313 | 62.943 | 63.009 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 305 | 225 | 100 | 100 | 150 | 150 | 150 | 195 | 297 | 217 | 227 | 227 | 269 | 269 | 224 | 224 | 100 | 80 | 0 | 16 | 16 | 16 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 86 |
| Deferred Revenue Non-Current
| 192.189 | 193.286 | 153.346 | 154.963 | 159.965 | 159.025 | 164.255 | 165.867 | 176.739 | 177.791 | 195.888 | 204.362 | 211.564 | 214.57 | 211.939 | 218.714 | 229.455 | 234.556 | 245.921 | 253.038 | 253.159 | 256.178 | 275.066 | 280.261 | 288.935 | 284.597 | 285.834 | 291.494 | 314.063 | 324.765 | 304.779 | 307.904 | 309.078 | 315.541 | 322.361 | 310.353 | 285.765 | 289.998 | 270.237 | 254.812 | 250.03 | 253.243 | 18.689 | 18.689 | 18.917 | 18.917 | 0 | 0 | 0 | 21.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.398 | 0.398 | 0.11 | 0.11 | 2.357 | 0.11 | 16.55 | 17.955 | 20.35 | 22.837 | 21.468 | 25.544 | 25.549 | 42.179 | 71.029 | 37.587 | 22.546 | 22.546 | 3.239 | 3.239 | 3.982 | 3.982 | 0 | -4,362.333 | 0 | -5,148.307 | -3,741.264 | -3,918.556 | -2,565.278 | -890.321 | -76.838 | -6.871 | -402.726 | -353.61 | -354.713 | -355.17 | -751.53 | -767.252 | -777.075 | -777.348 | -791.843 | -791.645 | 0.007 | 0.007 | 0.016 | 0.018 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 1.418 | 154.963 | 0 | 1.093 | 0 | 0 | 0 | -0.282 | 0 | 0 | 0 | 0 | 0.473 | 0.473 | 0.473 | -112.401 | 0.473 | 0.473 | 0 | 0.709 | 4.596 | 0 | 7.545 | 0 | 0 | 337.319 | 45.825 | 0 | 47.315 | 43.129 | 46.877 | 360.016 | 367.051 | 354.485 | 332.905 | 321.192 | 291.382 | 275.456 | 270.611 | 273.824 | 273.895 | 266.591 | 215.077 | 191.444 | 213.689 | 191.033 | 79.264 | 75.797 | 73.318 | 74.693 | 62.921 | 56.612 | 49.515 | 26.006 | 24.236 | 22.607 | 25.408 | 25.83 | 21.307 | 18.019 | 24.907 | 18.609 | 18.044 | 18.94 | 19.243 | 18.765 | 18.26 | 18.999 | 24.005 | 25.495 | 21.995 | 20.77 | 26.723 | 27.073 | 26.653 | 28.528 | 27.021 | 26.63 | 24.861 | 9.146 | 5.818 | 5.961 | 23.13 | 23.63 | 20.98 | 20.98 | 19.034 | 18.98 | 0 | 0 |
| Total Non-Current Liabilities
| 395.457 | 515.414 | 456.353 | 1,302.571 | 1,686.781 | 1,495.695 | 1,963.433 | 2,059.66 | 2,139.271 | 1,651.901 | 1,608.153 | 1,069.142 | 1,166.364 | 1,372.783 | 1,470.52 | 1,616.435 | 1,033.211 | 1,277.593 | 1,076.16 | 2,373.019 | 3,594.154 | 3,492.895 | 4,659.029 | 4,651.685 | 5,116.911 | 5,447.994 | 4,118.749 | 4,301.701 | 2,970.992 | 1,217.45 | 476.247 | 401.034 | 805.557 | 760.938 | 766.454 | 753.788 | 1,131.575 | 1,119.638 | 1,089.601 | 1,073.449 | 1,083.035 | 1,086.05 | 1,143.198 | 1,135.674 | 1,086.056 | 1,079.01 | 1,145.715 | 1,099.548 | 590.088 | 576.498 | 559.968 | 555.006 | 125.864 | 119.621 | 274.515 | 251.006 | 249.236 | 247.607 | 250.408 | 250.83 | 246.307 | 243.019 | 329.907 | 243.609 | 118.044 | 118.94 | 169.243 | 168.765 | 168.26 | 213.999 | 321.005 | 242.495 | 248.995 | 247.77 | 295.723 | 296.073 | 250.653 | 252.528 | 127.021 | 106.63 | 24.861 | 25.146 | 21.818 | 21.961 | 59.13 | 59.63 | 56.98 | 56.98 | 55.034 | 54.98 | 36 | 86 |
| Total Liabilities
| 2,850.779 | 2,865.102 | 3,817.22 | 4,606.312 | 4,539.561 | 3,865.251 | 4,953.885 | 4,669.663 | 4,947.312 | 3,760.496 | 3,802.307 | 3,335.802 | 3,690.685 | 3,227.837 | 2,801.165 | 2,978.506 | 3,779.143 | 4,109.459 | 4,425.134 | 11,074.32 | 12,245.507 | 12,150.004 | 12,545.684 | 13,241.962 | 12,896.87 | 13,963.583 | 13,307.489 | 13,638.951 | 13,327.058 | 12,557.337 | 11,783.983 | 10,641.173 | 9,437.876 | 8,919.577 | 7,648.579 | 7,820.25 | 7,376.407 | 7,705.76 | 7,503.36 | 7,370.386 | 7,020.007 | 7,852.89 | 7,195.774 | 7,124.295 | 6,891.178 | 6,068.714 | 6,156.649 | 5,404.437 | 3,588.35 | 3,279.367 | 3,045.921 | 2,793.286 | 2,743.89 | 2,858.148 | 2,157.051 | 2,071.775 | 1,631.295 | 2,027.759 | 1,930.65 | 1,975.919 | 1,809.828 | 1,854.233 | 1,873.201 | 1,567.147 | 1,568.511 | 1,355.221 | 1,443.215 | 1,496.927 | 1,396.722 | 1,119.61 | 1,102.71 | 1,275.314 | 1,478.169 | 1,539.769 | 1,449.358 | 1,447.499 | 1,585.205 | 1,189.505 | 899.44 | 990.763 | 926.856 | 826.415 | 793.509 | 682.761 | 568.607 | 575.744 | 534.095 | 451.445 | 311.257 | 253.698 | 259.384 | 381.032 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.098 | 9.115 | 0 | 0 | 1.893 | 127.911 | 36.489 | 12.528 | 47.959 | 12.861 | 14.4 | 14.976 | 15.786 | 1.933 | 2.392 | 2.778 | 2.89 | 2.001 | 1.935 | 1.741 | 1.777 | 1.619 | 1.541 | 1.548 | 1.543 | 1.534 | 1.57 | 1.545 | 1.541 | 1.539 | 1.536 | 1.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,493.95 | 1,493.95 | 1,493.95 | 1,493.95 | 1,493.95 | 1,499.7 | 1,499.7 | 1,499.7 | 1,499.7 | 1,499.7 | 1,499.7 | 1,499.7 | 1,507.92 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,512.666 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,080.476 | 1,032.843 | 1,032.843 | 1,032.843 | 1,032.843 | 1,032.843 | 1,032.843 | 1,032.843 | 516.421 | 516.421 | 516.421 | 516.421 | 516.421 | 516.421 | 516.421 | 516.421 | 516.421 | 516.421 | 488 | 488 | 488 | 488 | 488 | 488 | 488 | 488 | 488 | 488 | 488 | 488 | 488 | 488 | 305 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 285 | 190 | 190 | 190 | 140 |
| Retained Earnings
| 8,170.084 | 8,154.565 | 8,640.949 | 8,461.056 | 8,586.962 | 8,291.751 | 8,396.153 | 8,070.827 | 8,213.269 | 7,947.191 | 7,970.589 | 7,897.31 | 8,240.885 | 8,798.073 | 8,048.128 | 7,569.289 | 7,385.797 | 7,062.833 | 7,164.113 | 6,750.16 | 6,856.673 | 6,561.808 | 6,834.753 | 6,601.216 | 6,603.276 | 6,155.088 | 6,111.16 | 5,671.352 | 5,545.848 | 5,174.333 | 5,050.7 | 4,668.392 | 4,835.38 | 4,517.231 | 4,435.811 | 4,117.488 | 4,163.546 | 3,886.503 | 3,723.06 | 3,334.489 | 3,271.314 | 2,925.796 | 2,811.196 | 2,415.504 | 2,329.782 | 2,047.751 | 1,974.027 | 1,671.459 | 1,768.928 | 1,548.413 | 1,477.619 | 1,256.012 | 1,361.302 | 1,213.642 | 1,184.796 | 1,021.866 | 1,131.523 | 971.39 | 888.565 | 760.753 | 827.479 | 760.419 | 702.182 | 614.597 | 529.142 | 671.987 | 541.548 | 482.092 | 573.68 | 532.08 | 466.687 | 422.382 | 461.012 | 437.073 | 379.81 | 330.614 | 280.116 | 338.581 | 289.608 | 243.711 | 285.06 | 259.597 | 215.094 | 173.143 | 220.645 | 198.41 | 158.896 | 132.012 | 98.59 | 78.978 | 148.845 | 121.234 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 1,792.085 | 2,577.561 | 1,798.72 | 2,612.54 | 1,728.988 | 2,952.258 | 1,796.145 | 2,849.338 | 1,491.627 | 2,825.454 | 1,477.363 | 3,586.322 | 1,729.796 | 3,593.696 | -25.098 | -9.115 | 0.319 | 0.522 | -1.893 | -127.911 | -36.489 | -12.528 | -47.959 | -12.861 | -14.4 | -14.976 | -15.786 | -1.933 | -2.392 | -2.778 | -2.89 | -2.001 | -1.935 | -1.741 | -1.777 | -1.619 | -1.541 | -1.548 | -1.543 | -1.534 | -1.57 | -1.545 | -1.541 | -1.539 | -1.536 | -1.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,255.943 | 2,254.814 | 2,572.075 | 2,500.436 | 0 | 778.248 | -105.981 | 882.927 | -105.981 | 3,079.702 | -105.981 | 1,145.231 | -179.741 | 1,193.062 | -227.05 | 1,591.23 | -206.076 | 3,422.065 | -203.489 | 1,709.5 | -100.095 | 3,057.745 | 2,773.121 | 2,901.032 | 2,901.032 | 2,961.734 | 2,767.717 | 1,999.551 | 2,415.51 | 2,415.51 | 2,372.027 | 2,372.027 | 2,369.027 | 2,369.027 | 2,468.762 | 2,470.763 | 2,504.282 | 2,500.729 | 2,410.689 | 2,410.263 | 2,410.547 | 880.785 | 765.132 | 768.2 | 750.014 | 207.623 | 652.33 | 648.668 | 1,946.726 | 2,180.654 | 1,873.84 | 1,873.787 | 1,873.597 | 1,873.886 | 1,814.879 | 1,815.096 | 1,818.685 | 1,818.778 | 772.964 | 773.052 | 784.947 | 784.95 | 751.763 | 751.752 | 751.782 | 751.881 | 786.442 | 790.186 | 797.846 | 875.531 | 788.28 | 791.168 | 974.299 | 730.168 | 684.734 | 684.734 | 684.734 | 684.734 | 655.662 | 655.662 | 655.662 | 655.662 | 631.071 | 631.071 | 630.705 | 630.705 | 608.924 | 608.924 | 703.924 | 798.924 | 686.413 | 25.156 |
| Total Shareholders Equity
| 11,919.977 | 11,903.329 | 12,706.974 | 12,531.089 | 12,658.473 | 12,368.42 | 12,402.412 | 12,182.443 | 12,559.246 | 12,404.916 | 12,213.645 | 12,033.868 | 12,394.517 | 12,981.164 | 12,920.066 | 12,402.98 | 12,286.084 | 11,972.467 | 11,703.335 | 11,392.037 | 11,428.196 | 11,130.326 | 11,120.54 | 10,978.425 | 11,004.446 | 10,533.702 | 10,378.683 | 9,169.17 | 9,026.858 | 8,654.533 | 8,501.27 | 8,118.502 | 8,282.105 | 7,963.843 | 7,985.049 | 7,666.792 | 7,746.563 | 7,469.484 | 7,212.605 | 6,823.687 | 6,760.79 | 4,837.88 | 4,610.705 | 4,214.976 | 4,114.184 | 3,832.157 | 3,657.66 | 3,351.433 | 4,232.075 | 4,011.648 | 3,867.88 | 3,646.22 | 3,751.321 | 3,603.95 | 3,516.096 | 3,353.384 | 3,466.629 | 3,306.59 | 2,149.53 | 2,021.805 | 2,100.426 | 2,033.369 | 1,941.945 | 1,854.349 | 1,768.924 | 1,911.868 | 1,815.99 | 1,760.278 | 1,859.527 | 1,818.288 | 1,742.967 | 1,701.549 | 1,740.312 | 1,434.675 | 1,349.544 | 1,300.348 | 1,249.849 | 1,308.315 | 1,230.27 | 1,184.373 | 1,225.722 | 1,200.259 | 1,131.165 | 1,089.214 | 1,136.35 | 1,114.115 | 1,052.82 | 1,025.936 | 992.514 | 972.902 | 1,025.258 | 286.39 |
| Total Equity
| 12,145.968 | 12,111.193 | 13,017.525 | 12,842.989 | 12,977.449 | 12,690.009 | 12,721.553 | 12,526.239 | 12,820.34 | 12,669.769 | 12,497.282 | 12,330.742 | 12,688.999 | 13,313.722 | 13,346.173 | 12,796.714 | 12,655.84 | 12,384.235 | 12,129.822 | 12,119.384 | 12,137.915 | 11,862.372 | 11,864.802 | 11,669.172 | 11,686.895 | 11,208.259 | 10,991.808 | 9,588.718 | 9,440.397 | 8,974.49 | 8,819.562 | 8,433.244 | 8,529.462 | 8,206.695 | 8,227.288 | 7,898.577 | 7,992.21 | 7,706.931 | 7,449.274 | 7,065.996 | 7,000.674 | 5,068.459 | 4,846.868 | 4,437.112 | 4,408.206 | 4,143.493 | 3,919.181 | 3,571.709 | 4,425.375 | 4,206.541 | 4,042.742 | 3,815.812 | 3,919.989 | 3,776.019 | 3,662.206 | 3,479.897 | 3,582.139 | 3,424.94 | 2,265.508 | 2,134.032 | 2,229.459 | 2,171.097 | 2,106.977 | 2,019.157 | 1,933.869 | 2,092.904 | 1,993.068 | 1,932.969 | 2,012.558 | 1,974.724 | 2,007.227 | 1,978.547 | 2,016.442 | 1,720.044 | 1,626.242 | 1,576.092 | 1,521.982 | 1,564.912 | 1,489.834 | 1,443.586 | 1,425.326 | 1,374.606 | 1,301.026 | 1,178.122 | 1,224.152 | 1,201.494 | 1,126.13 | 1,099.663 | 1,045.222 | 997.001 | 1,054.495 | 299.369 |
| Total Liabilities & Shareholders Equity
| 14,996.747 | 14,976.295 | 16,834.745 | 17,604.264 | 17,517.01 | 16,714.285 | 17,675.438 | 17,195.901 | 17,767.652 | 16,430.266 | 16,299.588 | 15,666.544 | 16,379.684 | 16,541.558 | 16,147.338 | 15,775.22 | 16,434.984 | 16,493.694 | 16,554.956 | 23,193.704 | 24,383.422 | 24,012.377 | 24,410.486 | 24,911.134 | 24,583.765 | 25,171.842 | 24,299.297 | 23,227.669 | 22,767.454 | 21,531.827 | 20,603.545 | 19,074.416 | 17,967.337 | 17,126.272 | 15,875.867 | 15,718.827 | 15,368.617 | 15,412.691 | 14,952.634 | 14,436.382 | 14,020.681 | 12,921.349 | 12,042.643 | 11,561.407 | 11,299.384 | 10,212.206 | 10,075.831 | 8,976.146 | 8,013.725 | 7,485.908 | 7,088.663 | 6,609.098 | 6,663.879 | 6,634.167 | 5,819.258 | 5,551.673 | 5,213.434 | 5,452.699 | 4,196.158 | 4,109.951 | 4,039.287 | 4,025.331 | 3,980.178 | 3,586.303 | 3,502.38 | 3,448.125 | 3,436.283 | 3,429.896 | 3,409.279 | 3,094.334 | 3,109.937 | 3,253.862 | 3,494.611 | 3,259.813 | 3,075.601 | 3,023.591 | 3,107.188 | 2,754.417 | 2,389.275 | 2,434.349 | 2,352.182 | 2,201.021 | 2,094.535 | 1,860.882 | 1,792.759 | 1,777.238 | 1,660.224 | 1,551.108 | 1,356.479 | 1,250.699 | 1,313.879 | 680.401 |