Saurer Intelligent Technology Co.,Ltd.
SSE:600545.SS
2.13 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 434.918 | 408.123 | 359.555 | 691.545 | 603.709 | 692.99 | 582.674 | 832.055 | 689.043 | 741.656 | 767.684 | 1,079.17 | 1,612.307 | 381.781 | 595.902 | 525.988 | 523.205 | 1,897.701 | 1,211.931 | 2,402.917 | 318.983 | 1,734.784 | 1,130.659 | 3,720.401 | 977.856 | 945.404 | 1,224.207 | 2,473.431 | 2,980.979 | 842.458 | 1,629.112 | 810.395 | 710.791 | 1,184.713 | 943.276 | 1,305.283 | 535.54 | 852.245 | 590.621 | 535.124 | 1,282.346 | 1,141.21 | 522.17 | 723.449 | 936.284 | 1,030.498 | 567.196 | 446.974 | 422.943 | 230.388 | 212.768 | 413.034 | 675.32 | 638.119 | 555.263 | 572.889 | 489.353 | 417.071 | 326.198 | 429.752 | 522.303 | 500.029 | 233.009 | 112.805 | 245.631 | 163.965 | 138.572 | 214.364 | 398.451 | 219.614 | 159.713 | 107.302 | 95.003 | 51.751 | 60.156 | 123.416 | 61.511 | 63.924 | 95.626 | 100.087 | 99.644 | 160.05 | 268.988 | 410.804 | 121.683 |
| Short Term Investments
| 0.063 | 0 | -0.793 | 0 | 0.136 | 0.142 | 0.135 | 0.134 | 0.126 | 0.126 | 0.127 | 0.13 | 0.135 | 0.138 | 18.548 | 14.008 | 18.449 | 9.652 | 0 | 6.31 | 0 | 0 | 0 | 4.966 | 7.907 | 12.221 | 6.195 | 6.178 | 7.14 | -1,637.449 | -1,640.088 | 1.86 | -1,536.491 | -1,063.731 | -1,066.068 | -1,069.811 | -1,055.136 | -1,057.731 | -1,057.976 | -1,062.647 | 0 | 0 | 0 | 0 | 0 | 439.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.044 | 0.14 | 0.14 | 0.107 | 0.097 | 0.09 | 0.086 | 0.111 | 0.16 | 0.171 | 0.124 | 0.847 | 0.137 | 0.127 |
| Cash and Short Term Investments
| 434.981 | 408.123 | 359.555 | 691.545 | 603.845 | 693.132 | 582.809 | 832.189 | 689.169 | 741.782 | 767.811 | 1,079.3 | 1,612.442 | 381.919 | 614.45 | 539.996 | 541.654 | 1,907.353 | 1,211.931 | 2,409.227 | 318.983 | 1,734.784 | 1,130.659 | 3,725.367 | 985.763 | 957.625 | 1,230.402 | 2,479.609 | 2,988.119 | 842.458 | 1,629.112 | 810.395 | 710.791 | 1,184.713 | 943.276 | 1,305.283 | 535.54 | 852.245 | 590.621 | 535.124 | 1,282.346 | 1,141.21 | 522.17 | 723.449 | 936.284 | 1,030.498 | 567.196 | 446.974 | 422.943 | 230.388 | 212.768 | 413.034 | 675.32 | 638.119 | 555.263 | 572.889 | 489.353 | 417.071 | 326.198 | 429.752 | 522.303 | 500.029 | 233.009 | 112.805 | 245.631 | 163.965 | 138.572 | 214.364 | 398.451 | 219.614 | 159.713 | 107.302 | 95.143 | 51.891 | 60.263 | 123.513 | 61.601 | 64.01 | 95.737 | 100.247 | 99.815 | 160.175 | 269.835 | 410.941 | 121.811 |
| Net Receivables
| 3,327.021 | 3,199.894 | 3,312.895 | 3,472.575 | 3,511.429 | 3,457.262 | 3,263.597 | 3,230.901 | 3,748.348 | 3,747.85 | 3,830.613 | 3,780.594 | 3,967.238 | 4,360.826 | 4,243.482 | 4,450.583 | 4,784.795 | 3,945.886 | 0 | 4,170.111 | 5,440.499 | 4,396.179 | 3,802.224 | 3,348.304 | 3,603.794 | 3,562.341 | 2,687.046 | 2,170.304 | 1,730.308 | 3,257.648 | 3,455.265 | 0 | 3,616.519 | 4,069.241 | 0 | 0 | 0 | 0 | 0 | 0 | 2,127.151 | 0 | 0 | 0 | 0 | 244.563 | 422.739 | 907.468 | 1,434.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 641.23 | 601.05 | 0 | 617.279 | 0 | 0 | 0 | 0 | 0 | 0 | 14.137 | 0 | 0 | 0 | 57.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 |
| Inventory
| 1,395.821 | 1,396.282 | 1,441.427 | 1,306.349 | 1,523.832 | 1,508.085 | 1,448.03 | 1,303.804 | 1,622.167 | 1,660.728 | 1,677.249 | 1,531.251 | 2,232.312 | 1,400.847 | 2,210.181 | 1,984.364 | 2,039.258 | 2,089.504 | 1,969.245 | 1,696.138 | 2,157.782 | 1,926.662 | 1,787.715 | 1,762.645 | 2,063.853 | 1,717.379 | 1,637.548 | 1,574.625 | 1,848.411 | 3,116.038 | 3,235.455 | 2,553.408 | 2,668.637 | 2,645.702 | 2,685.787 | 2,562.67 | 3,105.933 | 3,141.294 | 3,054.302 | 2,498.556 | 3,022.712 | 2,698.245 | 2,439.662 | 2,408.639 | 4,409.513 | 4,274.737 | 3,851.338 | 3,906.509 | 3,836.261 | 3,435.896 | 2,910.042 | 2,821.586 | 3,019.689 | 2,631.19 | 2,188.126 | 2,090.432 | 1,658.946 | 1,451.445 | 1,121.374 | 1,265.275 | 1,207.876 | 998.337 | 722.196 | 773.615 | 731.806 | 622.082 | 387.986 | 293.801 | 498.429 | 443.641 | 379.444 | 469.402 | 503.902 | 448.809 | 425.652 | 335.628 | 294.566 | 242.21 | 224.356 | 235.156 | 245.851 | 198.177 | 163.06 | 142.81 | 113.005 |
| Other Current Assets
| 417.353 | 623.63 | 586.524 | 633.361 | 570.006 | 751.525 | 666.402 | 830.723 | 801.7 | 1,092.091 | 866.669 | 1,934.365 | 684.854 | 1,018.412 | 526.849 | 821.372 | 389.317 | 786.34 | 635.694 | 597.092 | 556.418 | 578.847 | 1,217.704 | 1,841.73 | 509.9 | 576.201 | 4,828.164 | 513.051 | 5,258.418 | 290.509 | 115.284 | 233.424 | 547.119 | 480.819 | 4,112.274 | 4,437.061 | 4,054.128 | 3,921.27 | 3,716.712 | 4,536.631 | 1,394.799 | 1,346.843 | 3,349.144 | 3,723.323 | 1,111.969 | 1,551.997 | 1,375.737 | 784.325 | 1,434.93 | 1,179.596 | 1,067.015 | 995.513 | 727.744 | 801.919 | 655.427 | 627.257 | 525.164 | 527.933 | 497.029 | 396.476 | 500.924 | 437.7 | 335.88 | 298.933 | 449.21 | 437.191 | 428.365 | 414.386 | 550.705 | 440.91 | 399.384 | 367.066 | 437.536 | 364.161 | 325.67 | 305.044 | 395.885 | 356.162 | 318.056 | 279.333 | 409.199 | 312.517 | 325.296 | 272.934 | 275.849 |
| Total Current Assets
| 5,575.176 | 5,489.867 | 5,700.401 | 6,004.839 | 6,209.112 | 6,226.623 | 5,960.838 | 5,978.289 | 6,861.384 | 6,957.243 | 7,142.342 | 8,048.711 | 8,496.846 | 6,918.211 | 7,594.962 | 7,500.195 | 7,755.024 | 8,729.083 | 7,550.568 | 8,630.451 | 8,473.682 | 8,636.472 | 7,938.302 | 10,526.291 | 7,163.31 | 6,662.735 | 10,383.16 | 11,193.464 | 11,825.256 | 7,511.234 | 8,435.115 | 7,448.831 | 7,277.179 | 7,934.385 | 7,741.337 | 8,305.014 | 7,695.602 | 7,914.809 | 7,361.634 | 7,570.31 | 7,827.008 | 7,144.15 | 6,310.975 | 6,855.411 | 7,199.798 | 7,101.796 | 6,217.009 | 5,942.934 | 5,694.134 | 4,845.88 | 4,189.825 | 4,230.133 | 4,422.754 | 4,071.227 | 3,398.816 | 3,290.577 | 2,673.463 | 2,396.45 | 1,944.601 | 2,091.502 | 2,231.103 | 1,936.066 | 1,291.085 | 1,185.354 | 1,426.647 | 1,223.238 | 954.924 | 932.901 | 1,447.585 | 1,104.165 | 938.541 | 943.77 | 1,036.581 | 864.861 | 811.585 | 764.185 | 752.052 | 662.382 | 638.149 | 614.735 | 754.865 | 670.869 | 758.191 | 826.985 | 510.665 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,530.736 | 1,514.497 | 1,538.753 | 1,572.54 | 1,534.089 | 1,553.555 | 1,521.888 | 1,540.654 | 1,528.886 | 1,546.685 | 1,577.338 | 1,598.882 | 1,870.823 | 1,547.878 | 1,966.576 | 1,697.735 | 1,806.411 | 1,729.395 | 1,665.522 | 1,690.379 | 1,489.54 | 1,422.059 | 1,357.634 | 1,368.036 | 1,404.12 | 1,295.901 | 1,096.161 | 1,055.663 | 940.271 | 298.509 | 308.483 | 320.118 | 330.218 | 441.533 | 447.63 | 459.528 | 489.695 | 498.872 | 505.724 | 513.005 | 519.889 | 575.799 | 581.965 | 591.76 | 763.682 | 770.573 | 771.853 | 778.667 | 756.154 | 769.257 | 782.911 | 796.947 | 854.634 | 804.096 | 795.096 | 786.681 | 747.333 | 742.775 | 733.577 | 734.936 | 739.833 | 707.743 | 707.433 | 688.256 | 467.188 | 469.869 | 459.378 | 468.287 | 501.742 | 508.933 | 519.409 | 542.989 | 537.363 | 520.458 | 527.393 | 536.837 | 492.516 | 492.787 | 497.432 | 505.366 | 424.317 | 420.998 | 414.614 | 206.78 | 206.183 |
| Goodwill
| 481.451 | 470.657 | 473.064 | 482.631 | 464.44 | 484.331 | 458.653 | 453.302 | 440.757 | 442.217 | 494.832 | 445.402 | 607.685 | 619.282 | 619.984 | 638.867 | 633.361 | 630.84 | 621.262 | 624.922 | 621.511 | 618.103 | 601.097 | 615.137 | 624.451 | 597.731 | 598.696 | 603.812 | 612.061 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.556 | 6.201 | 6.201 | 6.201 | 6.201 | 6.201 | 6.201 | 6.201 | 6.201 | 27.075 | 27.075 | 27.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,178.15 | 1,159.728 | 1,169.872 | 1,196.554 | 1,156.125 | 1,198.012 | 1,148.455 | 1,137.664 | 1,024.605 | 1,027.344 | 935.369 | 948.711 | 1,470.187 | 1,225.414 | 1,514.953 | 1,562.977 | 1,515.004 | 1,482.434 | 1,457.632 | 1,452.761 | 1,437.605 | 1,409.364 | 1,358.358 | 1,381.129 | 1,397.524 | 1,338.757 | 1,341.873 | 1,367.294 | 1,373.029 | 61.231 | 61.548 | 61.88 | 60.061 | 105.324 | 105.753 | 106.245 | 106.715 | 107.208 | 107.644 | 108.138 | 108.442 | 109.018 | 109.549 | 109.813 | 116.852 | 117.274 | 117.754 | 118.273 | 119.072 | 119.57 | 117.499 | 117.879 | 40.563 | 40.837 | 41.029 | 41.099 | 28.363 | 28.475 | 28.243 | 28.256 | 28.678 | 28.686 | 24.653 | 24.665 | 24.777 | 24.769 | 25.001 | 25.049 | 28.379 | 17.004 | 17.1 | 17.201 | 15.488 | 15.487 | 15.579 | 129.232 | 15.811 | 15.896 | 16.021 | 16.08 | 16.185 | 9.729 | 9.788 | 9.848 | 9.907 |
| Goodwill and Intangible Assets
| 1,659.601 | 1,630.385 | 1,642.936 | 1,679.185 | 1,620.565 | 1,682.343 | 1,607.108 | 1,590.966 | 1,465.362 | 1,469.561 | 1,430.201 | 1,394.113 | 2,077.872 | 1,844.696 | 2,134.937 | 2,201.844 | 2,148.365 | 2,113.274 | 2,078.894 | 2,077.683 | 2,059.116 | 2,027.467 | 1,959.455 | 1,996.266 | 2,021.975 | 1,936.488 | 1,940.569 | 1,971.106 | 1,985.09 | 67.786 | 68.104 | 68.435 | 66.617 | 111.879 | 112.309 | 112.801 | 113.271 | 113.764 | 114.2 | 114.694 | 114.998 | 115.573 | 116.104 | 116.368 | 123.408 | 123.829 | 124.309 | 124.828 | 125.628 | 126.126 | 124.054 | 124.434 | 47.118 | 47.392 | 47.584 | 47.654 | 34.564 | 34.676 | 34.444 | 34.457 | 34.879 | 34.887 | 30.854 | 30.866 | 51.852 | 51.844 | 52.076 | 25.049 | 28.379 | 17.004 | 17.1 | 17.201 | 15.488 | 15.487 | 15.579 | 129.232 | 15.811 | 15.896 | 16.021 | 16.08 | 16.185 | 9.729 | 9.788 | 9.848 | 9.907 |
| Long Term Investments
| 248.751 | 230.767 | 267.331 | 281.775 | 319.509 | 330.831 | 323.805 | 384.734 | 410.266 | 398.38 | 280.972 | 421.117 | 457.849 | 725.759 | 417.286 | 410.468 | 422.175 | 408.423 | 2,012.447 | 466.144 | 70.189 | 71.836 | 55.64 | 47.072 | 45.137 | 45.526 | 52.707 | -5.828 | -6.567 | 1,681.607 | 1,684.972 | 43.024 | 1,578.861 | 1,111.1 | 1,114.905 | 1,118.611 | 1,108.389 | 1,110.985 | 1,110.713 | 1,115.384 | 56.64 | 47.731 | 0 | 0 | 438.479 | -0 | 311.251 | 44.251 | 41.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.293 | 34.149 | 32.922 | 33.477 | 32.067 | 31.751 | 31.738 | 31.663 | 32.104 | 31.373 | 29.85 | 11.809 | 11.908 | 10.873 |
| Tax Assets
| 385.6 | 376.629 | 352.429 | 343.946 | 333.571 | 365.794 | 344.081 | 335.005 | 282.589 | 313.519 | 331.63 | 334.814 | 287.324 | 106.674 | 211.023 | 234.383 | 151.118 | 188.731 | 114.464 | 110.53 | 51.276 | 39.591 | 43.27 | 50.457 | 65.107 | 65.361 | 55.538 | 67.187 | 39.532 | 446.12 | 446.12 | 446.12 | 444.163 | 364.869 | 364.869 | 364.869 | 264.486 | 264.486 | 264.486 | 264.486 | 250.616 | 243.441 | 227.209 | 227.209 | 124.305 | 124.305 | 124.305 | 124.305 | 80.191 | 80.191 | 80.191 | 80.191 | 56.656 | 56.656 | 56.656 | 56.656 | 26.429 | 26.429 | 26.429 | 26.429 | 15.262 | 15.262 | 15.267 | 15.267 | 13.332 | 13.332 | 13.332 | 13.332 | 14.044 | 14.044 | 14.044 | 13.293 | 5.185 | 4.805 | 4.294 | 4.358 | 3.708 | 1.858 | 4.834 | 2.245 | 2.482 | 2.532 | 0 | 2.849 | 2.166 |
| Other Non-Current Assets
| 261.818 | 10.406 | 10.576 | 10.632 | 33.063 | 33.12 | 12.509 | 30.601 | 20.088 | 20.994 | 346.484 | 330.259 | 788.434 | 1,377.796 | 1,103.682 | 801.717 | 782.844 | 498.563 | 222.945 | 228.784 | 452.92 | 420.241 | 435.393 | 427.584 | 157.042 | 148.034 | 203.108 | 250.18 | 179.199 | 153.228 | 148.228 | 1,731.647 | 80.371 | 86.255 | 87.001 | 88.259 | 2.37 | 2.371 | 2.371 | 2.371 | 763.658 | 759.78 | 607.286 | 635.341 | 56.639 | 496.576 | 55.899 | 56.603 | 59.985 | 102.073 | 108.003 | 107.571 | 127.42 | 125.352 | 148.964 | 128.68 | 175.016 | 153.143 | 152.726 | 147.863 | 155.684 | 156.25 | 154.834 | 158.16 | 208.176 | 203.075 | 209.465 | 204.448 | 122.989 | 115.014 | 137.927 | 69.485 | 13.318 | 13.118 | 13.118 | 12.618 | 105.423 | 127.298 | 124.423 | 75.34 | 20 | 10 | 3.4 | 0.009 | 0.004 |
| Total Non-Current Assets
| 3,837.755 | 3,762.684 | 3,812.025 | 3,888.078 | 3,840.797 | 3,965.643 | 3,809.391 | 3,881.96 | 3,707.191 | 3,749.139 | 3,966.625 | 4,079.185 | 5,482.302 | 5,602.803 | 5,833.504 | 5,346.147 | 5,310.913 | 4,938.386 | 6,094.272 | 4,573.52 | 4,123.041 | 3,981.194 | 3,851.392 | 3,889.415 | 3,693.381 | 3,491.31 | 3,348.083 | 3,338.308 | 3,137.525 | 2,647.251 | 2,655.907 | 2,609.344 | 2,500.23 | 2,115.637 | 2,126.714 | 2,144.068 | 1,978.21 | 1,990.478 | 1,997.494 | 2,009.939 | 1,705.8 | 1,742.324 | 1,532.564 | 1,570.679 | 1,506.513 | 1,515.283 | 1,387.617 | 1,128.654 | 1,063.406 | 1,077.647 | 1,095.159 | 1,109.143 | 1,085.828 | 1,033.495 | 1,048.3 | 1,019.671 | 983.342 | 957.022 | 947.176 | 943.684 | 945.659 | 914.142 | 908.389 | 892.549 | 740.548 | 738.121 | 734.251 | 711.116 | 667.153 | 654.995 | 688.48 | 629.674 | 605.502 | 586.79 | 593.861 | 715.112 | 649.208 | 669.578 | 674.372 | 631.135 | 494.357 | 473.109 | 439.611 | 231.394 | 229.133 |
| Total Assets
| 9,412.931 | 9,252.551 | 9,512.426 | 9,892.917 | 10,049.909 | 10,192.266 | 9,770.229 | 9,860.249 | 10,568.575 | 10,706.382 | 11,108.967 | 12,127.896 | 13,979.148 | 12,521.014 | 13,428.466 | 12,846.342 | 13,065.937 | 13,667.469 | 13,644.84 | 13,203.971 | 12,596.723 | 12,617.666 | 11,789.694 | 14,415.706 | 10,856.691 | 10,154.045 | 13,731.243 | 14,531.772 | 14,962.781 | 10,158.485 | 11,091.022 | 10,058.175 | 9,777.409 | 10,050.022 | 9,868.051 | 10,449.082 | 9,673.812 | 9,905.287 | 9,359.129 | 9,580.25 | 9,532.808 | 8,886.474 | 7,843.539 | 8,426.089 | 8,706.311 | 8,617.078 | 7,604.627 | 7,071.588 | 6,757.54 | 5,923.526 | 5,284.984 | 5,339.275 | 5,508.582 | 5,104.723 | 4,447.116 | 4,310.248 | 3,656.805 | 3,353.472 | 2,891.777 | 3,035.186 | 3,176.762 | 2,850.208 | 2,199.474 | 2,077.903 | 2,167.195 | 1,961.359 | 1,689.175 | 1,644.018 | 2,114.738 | 1,759.159 | 1,627.021 | 1,573.444 | 1,642.083 | 1,451.651 | 1,405.446 | 1,479.297 | 1,401.26 | 1,331.96 | 1,312.521 | 1,245.871 | 1,249.222 | 1,143.977 | 1,197.802 | 1,058.379 | 739.798 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 946.037 | 837.688 | 824.911 | 908.17 | 914.702 | 811.271 | 799.421 | 730.192 | 807.9 | 880.035 | 828.882 | 894.505 | 953.96 | 1,742.306 | 1,581.791 | 992.716 | 1,433.94 | 1,182.589 | 1,347.158 | 1,643.229 | 1,690.366 | 1,375.128 | 1,197.645 | 1,547.131 | 1,748.54 | 1,452.146 | 1,291.785 | 1,492.707 | 1,291.022 | 395.928 | 375.26 | 823.976 | 414.456 | 428.057 | 391.491 | 716.102 | 642.504 | 663.237 | 673.21 | 1,236.574 | 440.276 | 817.311 | 633.819 | 951.832 | 410.361 | 604.413 | 558.031 | 740.257 | 564.869 | 331.497 | 301.067 | 419.78 | 356.013 | 309.558 | 268.975 | 429.55 | 315.536 | 227.401 | 265.278 | 415.689 | 450.092 | 291.914 | 305.32 | 338.489 | 259.602 | 164.639 | 118.084 | 147.762 | 207.233 | 219.55 | 213.904 | 271.143 | 225.382 | 191.604 | 203.385 | 237.305 | 194.954 | 191.463 | 170.695 | 183.33 | 174.921 | 144.523 | 143.177 | 170 | 170.802 |
| Short Term Debt
| 1,629.709 | 1,699.085 | 456.847 | 1,512.869 | 805.153 | 1,940.631 | 1,394.792 | 2,405.707 | 1,202.285 | 2,056.32 | 1,527.406 | 2,542.478 | 1,523.014 | 3,096.68 | 1,602.272 | 1,577.182 | 1,023.575 | 3,730.555 | 1,465.085 | 2,732.926 | 1,081.194 | 1,662.439 | 951.79 | 1,717.514 | 818.996 | 1,046.166 | -550.88 | 267.001 | -650.776 | 2,766.216 | 2,734.182 | 2,830.182 | 2,791.449 | 1,880 | 2,654.44 | 2,158.44 | 2,572.198 | 2,200 | 2,161.698 | 2,004.698 | 1,785 | 1,754.698 | 1,653 | 1,486 | 1,711 | 1,696 | 1,463 | 1,413 | 1,313 | 1,193 | 1,590.48 | 1,407.48 | 1,342.48 | 1,352.48 | 760 | 705.48 | 580.5 | 515 | 438 | 471 | 515 | 490 | 530 | 320 | 339 | 309 | 255 | 255 | 363.26 | 378.86 | 371.86 | 351.86 | 326.86 | 319.4 | 346.4 | 338.4 | 325 | 336 | 339 | 319 | 240 | 225 | 259.696 | 189.2 | 199.2 |
| Tax Payables
| 284.144 | 275.156 | 311.132 | 363.367 | 309.222 | 301.674 | 297.03 | 299.396 | 312.669 | 422.299 | 475.066 | 266.091 | 40.739 | 38.578 | 48.268 | 49.91 | 113.121 | 134.687 | 178.828 | 225.445 | 146.129 | 159.647 | 244.403 | 291.39 | 268.08 | 286.081 | 232.486 | 255.681 | 234.179 | 19.977 | 11.327 | 27.63 | 30.24 | 27.968 | 125.861 | 165.596 | 53.64 | 71.704 | 85.303 | 119.15 | 76.753 | 77.12 | 33.05 | 67.228 | -13.111 | 10.53 | 62.94 | 94.401 | 50.87 | 39.427 | 61.135 | 80.753 | 51.13 | 59.964 | 57.472 | 86.549 | 32.869 | 12.571 | 29.813 | 57.696 | 22.651 | 12.36 | 26.735 | 42.925 | 11.98 | 17.566 | 39.893 | 48.021 | 22.916 | 23.666 | 32.064 | 33.248 | 23.717 | 25.293 | 24.347 | 26.123 | 16.467 | 13.455 | 13.786 | 19.041 | 18.309 | 14.718 | 14.279 | 16.968 | 23.216 |
| Deferred Revenue
| 546.434 | 1,534.483 | 1,651.939 | 1,766.358 | 1,996.957 | 2,130.243 | 969.862 | 1,012.085 | 1,078.618 | 1,062.263 | 1,011.978 | 2,338.297 | 1,933.931 | 1,696.77 | 2,243.042 | 1,756.937 | 1,219.43 | 1,153.531 | 918.476 | 965.724 | 827.476 | 1,093.12 | 882.304 | 948.503 | 763.808 | 931.272 | 886.322 | 855.681 | 799.414 | 823.746 | 1,476.977 | 1,214.671 | 798.407 | 751.223 | 870.255 | 929.496 | 916.868 | 900.747 | 897.11 | 1,134.012 | 1,318.725 | 845.973 | 750.862 | 503.051 | 412.125 | 827.925 | 672.012 | 675.882 | 786.772 | 683.917 | 465.282 | 430.82 | 340.606 | 538.979 | 551.651 | 654.994 | 69.713 | 48.126 | 64.059 | 102.529 | 57.867 | 53.046 | 71.347 | 94.9 | 58.119 | 75.953 | 93.438 | 89.195 | 114.954 | 128.031 | 129.111 | 151.747 | 219.87 | 180.169 | 118.804 | 123.127 | 124.758 | 94.006 | 90.519 | 95.097 | 91.499 | 101.876 | 165.597 | 85.077 | 83.307 |
| Other Current Liabilities
| 902.675 | 835.448 | 969.646 | 958.13 | 995.676 | 980.852 | 2,536.213 | 1,009.458 | 994.612 | 1,131.365 | 888.819 | 2,727.473 | 5,531.982 | 886.847 | 3,359.82 | 1,952.161 | 684.84 | 409.216 | 739.648 | 1,269.553 | 681.347 | 1,215.49 | 637.901 | 657.113 | 495.728 | 820.934 | 415.208 | 2,707.559 | 565.235 | 2,861.026 | 3,618.159 | -122.162 | 3,724.571 | 3,728.015 | 2,980.891 | 3,397.016 | 3,055.359 | 3,744.947 | 3,106.24 | 2,974.909 | 4,174.989 | 3,105.244 | 2,905.51 | 3,343.467 | 4,176.59 | 3,799.347 | 3,043.383 | 1,854.83 | 1,876.629 | 1,625.07 | 766.298 | 737.296 | 1,065.023 | 1,104.784 | 932.038 | 924.469 | 649.544 | 625.817 | 295.564 | 311.283 | 427.332 | 362.004 | 113.491 | 191.034 | 332.297 | 265.319 | 145.399 | 130.174 | 485.634 | 381.127 | 266.394 | 201.916 | 304.907 | 175.933 | 109.767 | 143.439 | 170.302 | 106.988 | 103.491 | 92.287 | 186.998 | 138.897 | 190.016 | 85.786 | 88.864 |
| Total Current Liabilities
| 4,308.999 | 4,196.625 | 4,482.132 | 4,347.843 | 4,857.369 | 5,123.555 | 5,027.456 | 5,456.838 | 5,474.702 | 5,552.282 | 5,744.129 | 7,287.174 | 8,049.695 | 6,427.199 | 6,592.151 | 5,882.724 | 5,619.565 | 5,840.255 | 5,943.423 | 5,871.153 | 4,985.99 | 5,055.915 | 4,447.289 | 5,315.587 | 5,186.67 | 4,816.541 | 3,887.935 | 4,722.948 | 5,086.567 | 6,043.147 | 6,738.927 | 6,767.94 | 6,213.829 | 6,064.041 | 6,152.683 | 6,437.154 | 6,323.701 | 6,679.888 | 6,026.452 | 6,335.332 | 6,477.018 | 5,754.373 | 5,225.379 | 5,848.527 | 6,284.84 | 6,110.29 | 5,127.354 | 4,102.487 | 3,805.368 | 3,188.993 | 2,718.98 | 2,645.309 | 2,814.645 | 2,826.786 | 2,018.485 | 2,146.047 | 1,578.45 | 1,380.789 | 1,028.655 | 1,255.668 | 1,415.076 | 1,156.278 | 975.546 | 892.449 | 942.879 | 756.524 | 558.377 | 582.862 | 1,079.043 | 1,003.204 | 884.222 | 858.166 | 880.867 | 712.229 | 683.899 | 745.266 | 706.723 | 647.906 | 626.972 | 613.658 | 620.227 | 523.137 | 607.168 | 461.954 | 482.082 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 722.765 | 700.836 | 635.135 | 1,028.567 | 711.908 | 571.011 | 493.654 | 92.191 | 326.111 | 331.132 | 391.72 | 382.384 | 771.273 | 933.305 | 1,330.466 | 1,552.504 | 1,280 | 1,008.5 | 925 | 450 | 957.892 | 996.753 | 731.091 | 2,552.138 | 2,349.907 | 2,263.739 | 2,706.264 | 2,729.389 | 1,819.266 | 1,920.83 | 2,176.33 | 1,163.955 | 1,413.438 | 1,705.012 | 1,441.512 | 1,662.137 | 1,123.827 | 939.452 | 1,066.552 | 918.577 | 828.525 | 878.65 | 477.9 | 428.4 | 334.848 | 514.348 | 543.834 | 994.348 | 1,070.317 | 852.317 | 749.8 | 836.8 | 917.04 | 543.04 | 698.28 | 439.338 | 424.558 | 374.558 | 324.38 | 234.38 | 284.75 | 249.75 | 205 | 180 | 215 | 220 | 160 | 80 | 85 | 90 | 100 | 70 | 120 | 120 | 120 | 120 | 85 | 85 | 85 | 35 | 68.136 | 68 | 33 | 33 | 33 |
| Deferred Revenue Non-Current
| 0.5 | 0.5 | 0.5 | 0.5 | 1.901 | 1.9 | 1.9 | 1.91 | 1.914 | 1.91 | 1.91 | 1.91 | 6.233 | 6.351 | 6.35 | 7.07 | 5.26 | 4.76 | 4.759 | 4.76 | 4.76 | 4.76 | 4.76 | 29.586 | 17.54 | 56.106 | 69.29 | 69.29 | 321.626 | 49.929 | 56.175 | 56.632 | 64.595 | 65.23 | 70.225 | 70.681 | 71.523 | 74.582 | 80.245 | 80.758 | 0 | 0 | 0 | 60.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.059 | 52.875 | 41.915 | 42.224 | 102.165 | 104.014 | 86.622 | 101.081 | 77.13 | 73.538 | 31.167 | 51.258 | 127.342 | 85.377 | 81.861 | 106.245 | 52.46 | 108.099 | 93.273 | 125.804 | 121.997 | 141.25 | 160.515 | 183.558 | 169.453 | 143.108 | 177.403 | 168.323 | 183.86 | -1,848.861 | -2,104.359 | 150.398 | -1,338.102 | 74.074 | 74.655 | 74.074 | 71.14 | 71.14 | 71.14 | 71.14 | 0 | 0 | 0 | -60.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 212.677 | 204.054 | 190.61 | 201.308 | 186.899 | 191.736 | 157.079 | 182.981 | 132.86 | 179.889 | 181.221 | 215.563 | 446.015 | 149.397 | 412.799 | 208.174 | 447.516 | 453.926 | 410.664 | 420.455 | 395.439 | 387.313 | 325.72 | 347.062 | 351.739 | 329.839 | 330.897 | 336.458 | 70.825 | 71.969 | 71.971 | 1,494.016 | 75.336 | 0.902 | 0.902 | 0.902 | 0.86 | 0.86 | 0.86 | 0.86 | 85.047 | 85.253 | 86.111 | 0.81 | 65.501 | 15.663 | 16.976 | 17.619 | 16.125 | 16.13 | 17.888 | 18.345 | 18.919 | 17.331 | 16.273 | 16.293 | 15.284 | 15.186 | 15.546 | 15.554 | 15.467 | 14.627 | 14.673 | 14.748 | 2.429 | 1.781 | 1.763 | 0.87 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 986.001 | 958.265 | 868.16 | 1,272.599 | 1,002.873 | 868.661 | 739.255 | 378.163 | 538.015 | 586.469 | 606.018 | 651.115 | 1,350.863 | 1,174.43 | 1,831.476 | 1,873.993 | 1,785.236 | 1,575.285 | 1,433.696 | 1,001.019 | 1,480.088 | 1,530.076 | 1,222.086 | 3,112.344 | 2,888.639 | 2,792.792 | 3,283.854 | 3,303.46 | 2,717.203 | 2,042.729 | 2,304.476 | 1,292.558 | 1,553.369 | 1,845.219 | 1,587.294 | 1,807.795 | 1,267.35 | 1,086.035 | 1,218.798 | 1,071.336 | 913.572 | 963.903 | 564.011 | 489.669 | 400.349 | 530.011 | 560.81 | 1,011.967 | 1,086.442 | 868.447 | 767.688 | 855.145 | 935.959 | 560.371 | 714.553 | 455.631 | 439.842 | 389.744 | 339.926 | 249.934 | 300.217 | 264.377 | 219.673 | 194.748 | 217.429 | 221.781 | 161.763 | 80.87 | 85.5 | 90.5 | 100.5 | 70 | 120 | 120 | 120 | 120 | 85 | 85 | 85 | 35 | 68.136 | 68 | 33 | 33 | 33 |
| Total Liabilities
| 5,295 | 5,154.89 | 5,350.292 | 5,620.442 | 5,860.242 | 5,992.216 | 5,766.711 | 5,835.001 | 6,012.717 | 6,138.751 | 6,350.147 | 7,938.289 | 9,400.558 | 7,601.629 | 8,423.627 | 7,756.717 | 7,404.801 | 7,415.54 | 7,377.119 | 6,872.172 | 6,466.078 | 6,585.991 | 5,669.375 | 8,427.931 | 8,075.309 | 7,609.333 | 7,171.789 | 8,026.408 | 7,803.77 | 8,085.875 | 9,043.404 | 8,060.497 | 7,767.198 | 7,909.26 | 7,739.977 | 8,244.948 | 7,591.051 | 7,765.923 | 7,245.249 | 7,406.668 | 7,390.589 | 6,718.275 | 5,789.39 | 6,338.196 | 6,685.188 | 6,640.3 | 5,688.164 | 5,114.454 | 4,891.809 | 4,057.44 | 3,486.668 | 3,500.453 | 3,750.604 | 3,387.157 | 2,733.038 | 2,601.678 | 2,018.292 | 1,770.533 | 1,368.581 | 1,505.602 | 1,715.293 | 1,420.655 | 1,195.218 | 1,087.197 | 1,160.308 | 978.305 | 720.14 | 663.732 | 1,164.543 | 1,093.704 | 984.722 | 928.166 | 1,000.867 | 832.229 | 803.899 | 865.266 | 791.723 | 732.906 | 711.972 | 648.658 | 688.363 | 591.137 | 640.168 | 494.954 | 515.082 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90.792 | 48.44 | 66.791 | 130.185 | 155.634 | 123.388 | 74.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,787.912 | 1,787.912 | 1,787.912 | 1,787.912 | 1,787.912 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 1,895.413 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 675.786 | 366.374 | 366.374 | 366.374 | 366.374 | 203.541 | 203.541 | 203.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 160.541 | 100.541 |
| Retained Earnings
| 91.004 | 136.817 | 176.049 | 209.821 | 223.146 | 121.897 | 125.324 | 174.033 | 798.172 | 816.597 | 952.374 | 497.365 | 690.141 | 910.152 | 979.706 | 962.457 | 1,390.289 | 1,413.148 | 1,476.679 | 1,523.915 | 1,299.725 | 1,210.549 | 1,315.759 | 1,177.607 | 903.655 | 730.379 | 527.715 | 386.267 | 913.501 | 411.88 | 400.043 | 432.35 | 437.909 | 609.879 | 620.571 | 694.133 | 610.498 | 666.106 | 639.374 | 696.859 | 671.441 | 713.352 | 644.731 | 677.522 | 647.534 | 602.074 | 540.704 | 576.562 | 510.203 | 507.388 | 439.442 | 476.973 | 418.127 | 377.225 | 339.913 | 366.732 | 317.057 | 260.752 | 200.795 | 205.942 | 141.085 | 119.755 | 103.718 | 88.846 | 101.532 | 87.335 | 114.276 | 113.155 | 86.557 | 92.004 | 73.421 | 74.44 | 68.579 | 57.71 | 40.281 | 52.728 | 50.832 | 40.173 | 42.5 | 47.892 | 41.307 | 33.405 | 39.836 | 44.553 | 41.9 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 1,241.27 | 1,257.54 | 181.269 | 1,243.396 | 1,850.209 | 1,695.426 | 1,669.527 | 1,483.954 | 1,479.335 | 1,510.136 | 1,502.091 | 1,545.173 | 1,579.986 | 1,585.835 | 48.546 | 83.064 | 62.852 | 17.529 | 3.831 | 32.018 | 9.435 | -90.792 | -48.44 | -66.791 | -130.185 | -155.634 | -123.388 | -74.025 | 0 | 2,530.033 | 33.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.979 | 1.979 | 0 | 0 | 1.232 | 1.232 | 1.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 1,297.635 | 0 | 0 | 0 | 0 | -600.01 | -600.01 | 1,069.517 | -600.01 | 879.325 | -600.01 | -600.01 | -600.01 | 979.976 | -600.01 | 1,077.112 | 1,111.63 | -140.145 | -140.145 | -108.931 | 1,604.685 | 1,638.011 | 1,446.992 | 1,531.394 | -66.791 | -211.628 | -262.526 | -198.034 | -148.05 | 723.101 | 0 | -2,183.376 | 720.699 | 720.699 | 727.728 | 720.699 | 716.348 | 716.348 | 716.348 | 716.348 | 712.214 | 712.214 | 712.214 | 711.609 | 562.047 | 682.699 | 682.699 | 682.699 | 662.27 | 662.27 | 662.27 | 662.27 | 644.686 | 644.686 | 644.686 | 644.686 | 624.308 | 624.308 | 624.308 | 624.55 | 619.7 | 608.243 | 505.803 | 505.803 | 521.763 | 516.663 | 638.277 | 648.927 | 619.273 | 371.075 | 371.075 | 368.497 | 368.143 | 368.143 | 368.893 | 367.244 | 363.499 | 363.499 | 363.499 | 365.589 | 344.537 | 344.537 | 344.537 | 344.537 | 68.588 |
| Total Shareholders Equity
| 3,176.551 | 3,165.999 | 3,221.501 | 3,315.069 | 3,254.454 | 3,267.509 | 3,116.153 | 3,138.963 | 3,577.529 | 3,591.335 | 3,757.913 | 3,294.859 | 3,530.717 | 3,785.541 | 3,860.944 | 3,934.982 | 4,397.332 | 4,859.844 | 4,878.052 | 4,942.804 | 4,799.823 | 4,743.973 | 4,748.956 | 4,653.156 | 2,781.019 | 2,544.349 | 2,316.236 | 2,207.034 | 2,734.889 | 1,810.767 | 1,798.93 | 1,831.237 | 1,834.394 | 2,006.364 | 2,024.085 | 2,090.618 | 2,002.632 | 2,058.24 | 2,031.507 | 2,088.993 | 2,059.441 | 2,101.351 | 2,032.73 | 2,065.522 | 2,006.019 | 1,960.558 | 1,899.189 | 1,935.046 | 1,848.259 | 1,845.444 | 1,777.498 | 1,815.029 | 1,738.599 | 1,697.696 | 1,660.385 | 1,687.204 | 1,617.151 | 1,560.846 | 1,500.889 | 1,506.278 | 1,436.571 | 1,403.784 | 975.894 | 961.023 | 989.668 | 970.372 | 956.094 | 954.974 | 909.371 | 623.62 | 605.037 | 603.478 | 597.263 | 586.394 | 569.715 | 580.514 | 574.872 | 564.213 | 566.541 | 570.933 | 546.384 | 538.483 | 544.914 | 549.63 | 211.03 |
| Total Equity
| 4,117.931 | 4,097.661 | 4,162.134 | 4,272.475 | 4,189.667 | 4,200.05 | 4,003.518 | 4,025.248 | 4,555.858 | 4,567.631 | 4,758.82 | 4,189.607 | 4,578.59 | 4,919.385 | 5,004.839 | 5,089.625 | 5,661.136 | 6,251.929 | 6,267.721 | 6,331.799 | 6,130.645 | 6,031.675 | 6,120.319 | 5,987.775 | 2,781.382 | 2,544.712 | 6,559.454 | 6,505.364 | 7,159.011 | 2,072.61 | 2,047.619 | 1,997.678 | 2,010.211 | 2,140.762 | 2,128.074 | 2,204.134 | 2,082.762 | 2,139.364 | 2,113.879 | 2,173.582 | 2,142.219 | 2,168.199 | 2,054.15 | 2,087.893 | 2,021.123 | 1,976.778 | 1,916.463 | 1,957.135 | 1,865.731 | 1,866.086 | 1,798.316 | 1,838.822 | 1,757.978 | 1,717.566 | 1,714.078 | 1,708.57 | 1,638.513 | 1,582.939 | 1,523.196 | 1,529.584 | 1,461.469 | 1,429.553 | 1,004.255 | 990.707 | 1,006.887 | 983.054 | 969.035 | 980.286 | 950.195 | 665.456 | 642.299 | 645.278 | 641.216 | 619.422 | 601.547 | 614.031 | 609.537 | 599.053 | 600.549 | 597.212 | 560.859 | 552.84 | 557.634 | 563.425 | 224.716 |
| Total Liabilities & Shareholders Equity
| 9,412.931 | 9,252.551 | 9,512.426 | 9,892.917 | 10,049.909 | 10,192.266 | 9,770.229 | 9,860.249 | 10,568.575 | 10,706.382 | 11,108.967 | 12,127.896 | 13,979.148 | 12,521.014 | 13,428.466 | 12,846.342 | 13,065.937 | 13,667.469 | 13,644.84 | 13,203.971 | 12,596.723 | 12,617.666 | 11,789.694 | 14,415.706 | 10,856.691 | 10,154.045 | 13,731.243 | 14,531.772 | 14,962.781 | 10,158.485 | 11,091.022 | 10,058.175 | 9,777.409 | 10,050.022 | 9,868.051 | 10,449.082 | 9,673.812 | 9,905.287 | 9,359.129 | 9,580.25 | 9,532.808 | 8,886.474 | 7,843.539 | 8,426.089 | 8,706.311 | 8,617.078 | 7,604.627 | 7,071.588 | 6,757.54 | 5,923.526 | 5,284.984 | 5,339.275 | 5,508.582 | 5,104.723 | 4,447.116 | 4,310.248 | 3,656.805 | 3,353.472 | 2,891.777 | 3,035.186 | 3,176.762 | 2,850.208 | 2,199.474 | 2,077.903 | 2,167.195 | 1,961.359 | 1,689.175 | 1,644.018 | 2,114.738 | 1,759.159 | 1,627.021 | 1,573.444 | 1,642.083 | 1,451.651 | 1,405.446 | 1,479.297 | 1,401.26 | 1,331.96 | 1,312.521 | 1,245.871 | 1,249.222 | 1,143.977 | 1,197.802 | 1,058.379 | 739.798 |