Xiamen Tungsten Co., Ltd.
SSE:600549.SS
18.42 (CNY) • At close April 29, 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 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 3,820.807 | 6,974.036 | 3,482.838 | 4,187.238 | 4,311.935 | 2,851.088 | 3,011.435 | 3,438.787 | 5,031.939 | 2,171.832 | 3,694.178 | 1,503.777 | 2,080.737 | 1,550.502 | 2,550.675 | 1,292.333 | 1,657.14 | 1,145.541 | 1,277.48 | 1,812.844 | 1,662.08 | 1,656.437 | 1,280.002 | 1,277.811 | 1,795.822 | 1,243.128 | 1,291.884 | 1,263.641 | 1,255.127 | 984.318 | 1,185.272 | 1,238.225 | 1,013.717 | 1,040.961 | 853.369 | 896.149 | 840.405 | 430.669 | 510.981 | 398.788 | 399.907 | 1,084.853 | 699.833 | 652.935 | 627.795 | 705.925 | 437.806 | 870.196 | 990.988 | 788.449 | 736.602 | 770.415 | 394.029 | 506.876 | 561.13 | 448.749 | 584.531 | 736.034 | 841.447 | 1,086.956 | 1,343.551 | 1,153.371 | 958.125 | 749.546 | 289.439 | 271.193 | 255.509 | 293.065 | 310.428 | 1,089.616 | 377.761 | 493.408 | 684.6 | 265.697 | 532.973 | 446.54 | 277.667 | 329.262 | 331.091 | 380.463 | 327.467 | 172.234 | 217.817 | 219.314 | 177.412 | 239.569 | 271.482 | 296.871 | 323.616 | 417.819 | 106.715 |
| Short Term Investments
| 2,579.038 | 502.772 | 501.121 | 460.608 | 500.876 | 504.162 | 451.015 | 201.455 | 300.088 | 450.226 | 215.325 | 2,447.704 | 100.542 | 200.542 | -520.173 | -525.932 | -533.146 | -540.637 | -548.275 | -556.383 | -563.31 | -567.609 | -521.259 | -521.679 | -528.99 | -537.542 | -518.631 | -524.625 | -514.115 | -493.438 | -497.297 | -502.147 | -512.421 | -523.763 | -396.379 | -403.725 | -400.761 | -399.351 | -400.443 | -400.768 | -400.95 | -355.016 | -415.732 | -409.12 | -412.206 | -410.445 | -425.647 | -400.965 | -406.366 | -379.815 | -492.457 | -495.333 | -364.955 | -350.94 | -330.223 | -334.367 | -272.414 | -246.122 | -222.502 | -225.26 | -227.219 | -232.284 | 0 | 0 | 0 | 0 | -130.361 | -132.092 | 45.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 6,399.845 | 7,476.808 | 3,983.959 | 4,647.847 | 4,812.811 | 3,355.25 | 3,462.45 | 3,640.241 | 5,332.027 | 2,622.057 | 3,694.178 | 1,503.777 | 2,181.28 | 1,751.044 | 2,550.675 | 1,292.333 | 1,657.14 | 1,145.541 | 1,277.48 | 1,812.844 | 1,662.08 | 1,656.437 | 1,280.002 | 1,277.811 | 1,795.822 | 1,243.128 | 1,291.884 | 1,263.641 | 1,255.127 | 984.318 | 1,185.272 | 1,238.225 | 1,013.717 | 1,040.961 | 853.369 | 896.149 | 840.405 | 430.669 | 510.981 | 398.788 | 399.907 | 1,084.853 | 699.833 | 652.935 | 627.795 | 705.925 | 437.806 | 870.196 | 990.988 | 788.449 | 736.602 | 770.415 | 394.029 | 506.876 | 561.13 | 448.749 | 584.531 | 736.034 | 841.447 | 1,086.956 | 1,343.551 | 1,153.371 | 958.125 | 749.546 | 289.439 | 271.193 | 255.509 | 293.065 | 310.428 | 1,089.616 | 377.761 | 493.408 | 684.6 | 265.697 | 532.973 | 446.54 | 277.667 | 329.262 | 331.091 | 380.463 | 327.467 | 172.234 | 217.817 | 219.314 | 177.412 | 239.569 | 271.482 | 296.871 | 323.616 | 417.819 | 106.715 |
| Net Receivables
| 7,674.635 | 7,598.117 | 7,745.24 | 6,789.072 | 7,928.996 | 7,744.284 | 8,342.839 | 7,953.411 | 8,180.163 | 9,510.236 | 10,389.634 | 8,648.607 | 7,313.569 | 6,276.146 | 5,318.44 | 5,077.461 | 4,591.325 | 3,897.159 | 3,704.839 | 3,297.906 | 3,521.475 | 3,527.129 | 3,921.118 | 3,784.628 | 3,496.222 | 3,185.346 | 2,902.547 | 3,112.558 | 2,471.018 | 2,749.654 | 2,598.412 | 2,647.375 | 1,909.319 | 1,632.441 | 1,642.861 | 1,635.688 | 1,308.383 | 1,449.758 | 1,416.923 | 1,421.289 | 1,228.344 | 1,499.759 | 1,505.454 | 1,521.054 | 1,482.13 | 1,621.148 | 1,592.326 | 1,485.003 | 1,303.417 | 1,196.606 | 2,052.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,953.47 | 0 | 1,597.422 | 1,654.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 947.512 | 665.158 | 680.591 | 622.673 | 0 | 494.245 | 450.65 | 0 | 257.807 | 332.945 | 254.916 | 234.476 | 222.833 | 225.437 | 0 | 112.121 | 118.993 | 99.618 |
| Inventory
| 9,002.634 | 8,383.478 | 8,243.915 | 8,049.059 | 7,340.197 | 7,418.939 | 7,958.579 | 7,690.683 | 8,713.218 | 8,707.193 | 9,341.233 | 9,389.851 | 9,491.477 | 8,076.589 | 7,000.119 | 6,405.358 | 6,630.458 | 5,261.105 | 4,817.439 | 4,429.514 | 4,861.193 | 4,812.023 | 5,169.832 | 5,968.05 | 6,000.609 | 6,300.543 | 6,988.818 | 6,727.696 | 5,774.663 | 5,184.882 | 4,860.634 | 4,469.095 | 4,078.212 | 3,569.097 | 3,960.359 | 3,731.197 | 3,724.804 | 3,955.81 | 4,469.774 | 4,578.256 | 5,117.076 | 4,825.219 | 5,037.94 | 4,609.553 | 4,322.661 | 4,338.462 | 5,109.254 | 5,160.542 | 5,066.771 | 5,009.449 | 5,217.282 | 5,477.896 | 5,663.486 | 5,495.013 | 5,227.171 | 6,620.596 | 6,047.899 | 5,838.582 | 5,034.568 | 4,998.739 | 4,946.533 | 4,647.691 | 6,323.67 | 5,332.796 | 4,873.847 | 4,714.549 | 4,988.805 | 4,894.334 | 4,770.607 | 4,587.021 | 2,434.024 | 2,177.159 | 2,201.4 | 2,137.075 | 1,759.864 | 1,754.822 | 1,659.114 | 1,545.668 | 1,241.948 | 1,261.935 | 819.21 | 855.849 | 694.851 | 751.934 | 392.394 | 374.039 | 256.566 | 286.405 | 262.177 | 235.832 | 202.141 |
| Other Current Assets
| 805.309 | 694.202 | 761.697 | 846.13 | 687.401 | 1,500.154 | 1,223.954 | 700.799 | 865.056 | 1,713.453 | 781.334 | 1,456.88 | 2,056.861 | 1,611.934 | 1,272.797 | 1,124.675 | 1,240.354 | 1,146.622 | 1,037.734 | 926.358 | 877.265 | 812.017 | 867.389 | 926.561 | 1,201.569 | 1,255.156 | 1,687.238 | 1,386.707 | 1,536.547 | 823.513 | 1,020.237 | 802.309 | 1,075.574 | 629.545 | 1,006.373 | 1,150.359 | 2,168.122 | 1,811.533 | 1,752.525 | 1,654.886 | 1,753.902 | 1,915.351 | 2,069.713 | 1,676.783 | 1,690.988 | 1,609.082 | 1,554.088 | 1,165.003 | 1,178.239 | 1,096.408 | 2,052.485 | 2,445.749 | 2,346.564 | 2,390.621 | 2,760.35 | 2,726.901 | 2,575.009 | 2,102.409 | 2,298.653 | 2,131.65 | 1,811.995 | 1,558.671 | 1,446.684 | 1,236.177 | 1,285.358 | 1,483.14 | 1,593.416 | 1,460.595 | 1,403.544 | 1,049.229 | 992.143 | 1,132.361 | 1,111.413 | 952.216 | 427.6 | 682.101 | 331.97 | 576.056 | 211.852 | 176.051 | 527.638 | 95.643 | 137.532 | 122.947 | 315.144 | 312.073 | 123.911 | 258.842 | 108.835 | 50.802 | 34.858 |
| Total Current Assets
| 23,882.423 | 24,152.605 | 20,734.811 | 20,352.134 | 20,769.405 | 20,069.248 | 20,987.821 | 19,985.133 | 23,090.464 | 22,552.94 | 24,421.703 | 21,258.284 | 21,043.186 | 17,712.581 | 16,142.031 | 13,899.826 | 14,119.277 | 11,472.927 | 10,837.491 | 10,466.622 | 10,922.012 | 10,807.605 | 11,238.341 | 11,957.051 | 12,494.223 | 11,984.172 | 12,870.488 | 12,490.602 | 11,037.356 | 9,742.368 | 9,664.555 | 9,157.003 | 8,076.823 | 7,302.044 | 7,462.963 | 7,413.393 | 8,041.715 | 7,647.77 | 8,150.202 | 8,053.219 | 8,499.23 | 9,325.182 | 9,312.94 | 8,460.324 | 8,123.574 | 8,274.617 | 8,232.437 | 8,263.064 | 8,095.413 | 7,706.38 | 8,006.368 | 8,694.06 | 8,404.078 | 8,392.51 | 8,548.65 | 9,796.246 | 9,207.439 | 8,677.025 | 8,174.669 | 8,217.345 | 8,102.08 | 7,359.733 | 8,728.479 | 7,318.519 | 6,448.644 | 6,468.883 | 6,837.729 | 6,647.994 | 6,484.579 | 6,725.866 | 3,803.929 | 3,802.928 | 3,997.413 | 3,350.346 | 3,385.595 | 2,883.463 | 2,891.424 | 2,450.986 | 2,279.136 | 2,269.099 | 1,674.315 | 1,381.533 | 1,383.144 | 1,349.11 | 1,119.426 | 1,148.514 | 877.395 | 842.118 | 806.748 | 823.446 | 443.332 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 14,638.346 | 14,627.384 | 13,912.902 | 13,762.73 | 13,281.518 | 12,991.985 | 12,398.655 | 11,782.363 | 11,377.549 | 11,322.868 | 10,891.15 | 10,614.068 | 10,247.156 | 9,799.018 | 9,198.556 | 8,914.166 | 8,870.519 | 8,802.313 | 8,586.339 | 8,419.879 | 8,234.834 | 8,165.705 | 7,810.147 | 7,726.665 | 7,455.57 | 7,219.672 | 6,808.929 | 6,497.169 | 6,244.134 | 6,153.623 | 5,927.843 | 5,728.154 | 5,724.893 | 5,755.751 | 5,768.467 | 5,747.823 | 5,829.415 | 5,872.844 | 5,817.387 | 5,780.215 | 5,654.801 | 5,622.056 | 5,368.378 | 5,228.512 | 5,189.015 | 4,940.96 | 4,585.717 | 4,462.353 | 4,381.379 | 4,042.021 | 3,778.112 | 3,571.815 | 3,491.884 | 3,288.129 | 2,877.01 | 2,757.697 | 2,616.777 | 2,564.623 | 2,322.163 | 2,269.722 | 2,240.179 | 2,214.111 | 1,975.789 | 1,912.375 | 1,891.046 | 1,836.988 | 1,737.873 | 1,634.722 | 1,522.001 | 1,457.534 | 1,383.903 | 1,293.091 | 1,179.078 | 1,163.577 | 1,084.222 | 1,003.294 | 954.031 | 905.747 | 810.775 | 772.534 | 714.331 | 679.949 | 603.452 | 561.04 | 490.02 | 480.881 | 228.013 | 224.238 | 212.171 | 208.488 | 184.345 |
| Goodwill
| 13.92 | 13.92 | 13.92 | 13.92 | 13.92 | 13.92 | 17.404 | 17.404 | 17.404 | 17.404 | 17.404 | 17.404 | 17.404 | 17.404 | 23.334 | 23.334 | 39.85 | 39.85 | 39.85 | 39.85 | 39.85 | 39.85 | 86.971 | 86.971 | 71.493 | 71.493 | 71.493 | 71.493 | 71.493 | 71.493 | 54.395 | 54.395 | 47.507 | 47.507 | 47.507 | 47.507 | 47.507 | 47.507 | 156.764 | 156.764 | 150.834 | 150.834 | 150.834 | 150.834 | 150.834 | 150.834 | 126.661 | 126.661 | 126.661 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 18.938 | 18.938 | 18.938 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 15.743 | 12.677 | 12.677 | 12.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,661.521 | 1,676.383 | 1,639.177 | 1,649.991 | 1,664.604 | 1,655.831 | 1,625.628 | 1,628.604 | 1,593.823 | 1,571.545 | 1,560.973 | 1,543.189 | 1,556.469 | 1,101.698 | 1,112.459 | 1,124.536 | 1,222.761 | 1,227.659 | 1,235.326 | 1,246.903 | 1,256.543 | 1,268.324 | 1,021.01 | 1,026.607 | 1,034.106 | 877.502 | 759.317 | 757.093 | 765.349 | 773.253 | 696.541 | 706.312 | 716.156 | 726.053 | 733.258 | 745.49 | 756.094 | 767.003 | 756.378 | 767.212 | 774.253 | 784.993 | 786.832 | 786.738 | 796.587 | 806.85 | 683.829 | 693.203 | 703.133 | 292.012 | 244.195 | 245.552 | 247.348 | 248.16 | 236.601 | 237.767 | 228.335 | 229.468 | 223.713 | 222.453 | 223.718 | 225.434 | 231.448 | 231.896 | 233.648 | 233.931 | 223.493 | 216.302 | 216.538 | 185.408 | 147.347 | 141.01 | 138.541 | 109.45 | 113.97 | 115.137 | 105.091 | 105.875 | 93.458 | 94.51 | 95.563 | 96.615 | 95.481 | 99.301 | 100.373 | 101.424 | 60.604 | 61.342 | 62.079 | 62.817 | 58.865 |
| Goodwill and Intangible Assets
| 1,675.44 | 1,690.303 | 1,653.097 | 1,663.911 | 1,678.523 | 1,669.751 | 1,643.032 | 1,646.009 | 1,611.228 | 1,588.95 | 1,578.377 | 1,560.593 | 1,573.874 | 1,119.103 | 1,135.793 | 1,147.87 | 1,262.611 | 1,267.51 | 1,275.177 | 1,286.753 | 1,296.393 | 1,308.174 | 1,107.98 | 1,113.577 | 1,105.599 | 948.995 | 830.81 | 828.587 | 836.842 | 844.747 | 750.936 | 760.707 | 763.662 | 773.559 | 780.765 | 792.997 | 803.601 | 814.509 | 913.141 | 923.975 | 925.087 | 935.827 | 937.666 | 937.572 | 947.421 | 957.684 | 810.49 | 819.864 | 829.795 | 307.755 | 259.938 | 261.295 | 263.091 | 263.903 | 252.344 | 253.51 | 244.078 | 245.211 | 242.651 | 241.392 | 242.657 | 241.177 | 247.191 | 247.639 | 249.391 | 249.675 | 239.237 | 232.045 | 232.281 | 201.152 | 160.024 | 153.687 | 151.218 | 109.45 | 113.97 | 115.137 | 105.091 | 105.875 | 93.458 | 94.51 | 95.563 | 96.615 | 95.481 | 99.301 | 100.373 | 101.424 | 60.604 | 61.342 | 62.079 | 62.817 | 58.865 |
| Long Term Investments
| 1,148.25 | 3,184.247 | 3,767.731 | 3,766.021 | 3,579.035 | 3,430.552 | 2,428.725 | 2,659.861 | 2,569.766 | 2,413.671 | 2,784.911 | 0 | 2,532.182 | 1,987.843 | 3,095.198 | 3,068.172 | 2,653.691 | 2,633.249 | 2,219.082 | 2,233.411 | 2,218.952 | 2,222.099 | 1,910.689 | 1,869.798 | 1,681.318 | 1,537.303 | 1,505.157 | 1,507.236 | 1,472.939 | 1,446.382 | 1,139.235 | 1,144.14 | 1,145.863 | 1,153.379 | 1,029.613 | 1,047.974 | 1,053.43 | 1,063.044 | 926.435 | 937.086 | 948.388 | 903.265 | 981.309 | 977.586 | 979.666 | 977.061 | 940.113 | 912.16 | 638.203 | 585.947 | 702.984 | 692.921 | 571.594 | 529.224 | 489.18 | 458.173 | 374.723 | 346.818 | 291.909 | 293.048 | 263.401 | 448.157 | 0 | 0 | 0 | 0 | 169.538 | 171.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 821.352 | 808.866 | 859.766 | 845.628 | 863.651 | 838.527 | 819.787 | 788.464 | 786.456 | 779.865 | 817.03 | 798.622 | 777.959 | 763.102 | 748.524 | 735.442 | 740.701 | 722.241 | 707.119 | 683.251 | 691.075 | 673.133 | 619.897 | 602.161 | 591.32 | 571.349 | 549.217 | 531.357 | 545.436 | 514.503 | 516.885 | 504.47 | 484.119 | 461.804 | 473.191 | 465.947 | 445.854 | 417.576 | 564.995 | 526.189 | 355.148 | 486.087 | 459.369 | 306.053 | 299.454 | 293.723 | 186.922 | 200.022 | 188.928 | 188.714 | 136.361 | 144.307 | 165.805 | 190.309 | 173.879 | 113.462 | 115.753 | 129.538 | 120.445 | 135.026 | 155.728 | 193.411 | 68.892 | 64.141 | 62.211 | 61.117 | 28.909 | 30.216 | 31.927 | 32.52 | 22.544 | 24.464 | 25.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 3,093.224 | 1,000.355 | 419.187 | 285.219 | 422.291 | 272.457 | 1,281.204 | 1,106.253 | 1,047.924 | 1,140.477 | 471.573 | 3,233.846 | 994.551 | 1,039.246 | 291.023 | 277.836 | 346.515 | 205.636 | 321.575 | 355.193 | 360.365 | 294.46 | 443.047 | 285.67 | 278.501 | 243.673 | 345.927 | 232.69 | 269.852 | 148.939 | 183.335 | 133.327 | 40.498 | 53.007 | 170.859 | 199.33 | 175.367 | 171.398 | 113.054 | 149.624 | 103.369 | 45.787 | 56.141 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | -6.929 | -8.289 | -8.835 | -8.278 | -8.755 | -8.755 | -8.715 | 9.239 | 111.183 | 168.615 | 216.071 | 249.049 | 208.491 | 210.337 | 228.448 | 215.642 | -4.947 | -4.946 | 174.483 | 143.523 | 632.317 | 637.165 | 1,144.694 | 1,066.116 | 1,006.068 | 882.147 | 32.026 | 32.016 | 35.683 | 35.958 | 36.136 | 36.092 | 28.122 | 21.418 | 19.815 | 20.058 | 11.083 | 11.159 | 8.799 | 8.898 | 2.137 |
| Total Non-Current Assets
| 21,376.613 | 21,311.155 | 20,612.681 | 20,323.508 | 19,825.018 | 19,203.272 | 18,571.403 | 17,982.95 | 17,392.924 | 17,245.831 | 16,543.042 | 16,207.13 | 16,125.722 | 14,708.312 | 14,469.095 | 14,143.485 | 13,874.038 | 13,630.948 | 13,109.292 | 12,978.487 | 12,801.62 | 12,663.572 | 11,891.761 | 11,597.872 | 11,112.308 | 10,520.992 | 10,040.04 | 9,597.038 | 9,369.203 | 9,108.193 | 8,518.234 | 8,270.798 | 8,159.035 | 8,197.5 | 8,222.894 | 8,254.071 | 8,307.667 | 8,339.372 | 8,335.012 | 8,317.089 | 7,986.794 | 7,993.021 | 7,802.862 | 7,455.223 | 7,421.057 | 7,174.927 | 6,528.741 | 6,399.898 | 6,043.805 | 5,129.937 | 4,870.466 | 4,662.048 | 4,483.539 | 4,263.286 | 3,783.657 | 3,574.087 | 3,342.617 | 3,295.429 | 3,088.351 | 3,107.802 | 3,118.036 | 3,345.904 | 2,500.363 | 2,434.492 | 2,431.097 | 2,363.422 | 2,170.61 | 2,063.991 | 1,960.692 | 1,834.73 | 2,198.788 | 2,108.406 | 2,500.325 | 2,339.143 | 2,204.259 | 2,000.578 | 1,091.147 | 1,043.638 | 939.916 | 903.002 | 846.029 | 812.655 | 727.055 | 681.759 | 610.207 | 602.363 | 299.701 | 296.738 | 283.05 | 280.203 | 245.347 |
| Total Assets
| 45,259.036 | 45,463.76 | 41,347.492 | 40,675.642 | 40,594.423 | 39,272.52 | 39,559.224 | 37,968.083 | 40,483.387 | 39,798.77 | 40,964.745 | 37,465.415 | 37,168.908 | 32,420.893 | 30,611.126 | 28,043.311 | 27,993.315 | 25,103.875 | 23,946.783 | 23,445.109 | 23,723.633 | 23,471.177 | 23,130.102 | 23,554.923 | 23,606.531 | 22,505.164 | 22,910.528 | 22,087.64 | 20,406.559 | 18,850.561 | 18,182.789 | 17,427.8 | 16,235.858 | 15,499.544 | 15,685.858 | 15,667.464 | 16,349.381 | 15,987.142 | 16,485.214 | 16,370.309 | 16,486.023 | 17,318.202 | 17,115.802 | 15,915.547 | 15,544.63 | 15,449.544 | 14,761.178 | 14,662.963 | 14,139.219 | 12,836.317 | 12,876.835 | 13,356.109 | 12,887.617 | 12,655.796 | 12,332.308 | 13,370.333 | 12,550.056 | 11,972.454 | 11,263.02 | 11,325.147 | 11,220.116 | 10,705.637 | 11,228.842 | 9,753.012 | 8,879.742 | 8,832.305 | 9,008.339 | 8,711.984 | 8,445.271 | 8,560.596 | 6,002.717 | 5,911.334 | 6,497.738 | 5,689.489 | 5,589.854 | 4,884.041 | 3,982.571 | 3,494.625 | 3,219.052 | 3,172.101 | 2,520.345 | 2,194.188 | 2,110.199 | 2,030.869 | 1,729.633 | 1,750.877 | 1,177.095 | 1,138.857 | 1,089.798 | 1,103.649 | 688.679 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 5,996.33 | 6,693.803 | 1,954.53 | 4,593.596 | 5,206.055 | 3,634.773 | 3,688.44 | 3,893.822 | 4,880.46 | 4,799.59 | 8,028.16 | 8,615.612 | 8,584.391 | 4,707.341 | 5,619.673 | 4,523.723 | 4,210.368 | 2,738.135 | 2,755.991 | 1,823.647 | 1,936.848 | 1,971.728 | 3,366.257 | 2,820.306 | 2,828.335 | 2,740.358 | 2,755.591 | 2,435.728 | 2,037.415 | 1,592.931 | 1,862.25 | 1,727.416 | 2,081.201 | 2,412.634 | 2,334.639 | 1,843.141 | 1,607.633 | 1,361.451 | 2,142.601 | 1,720.271 | 959.842 | 1,367.067 | 846.256 | 22.738 | 875.439 | 1,030.749 | 870.294 | 786.4 | 872.099 | 995.389 | 1,073.42 | 1,109.775 | 1,011.37 | 1,206.859 | 1,161.719 | 1,044.426 | 1,203.677 | 1,364.074 | 987.831 | 1,302.051 | 1,162.495 | 1,210.921 | 579.048 | 397.07 | 459.009 | 550.465 | 375.317 | 274.393 | 250.623 | 341.459 | 485.149 | 527.233 | 687.844 | 797.91 | 658.364 | 456.579 | 406.915 | 386.986 | 305.031 | 362.076 | 169.667 | 116.431 | 99.641 | 111.141 | 25.066 | 44.8 | 47.59 | 57.094 | 15.15 | 14.615 | 11.886 |
| Short Term Debt
| 3,106.193 | 2,581.287 | 2,955.91 | 6,067.952 | 5,261.186 | 3,299.311 | 4,297.104 | 2,284.289 | 4,959.761 | 5,821.224 | 5,937.083 | 5,962.158 | 5,827.742 | 8,118.593 | 4,951.703 | 6,155.508 | 8,276.174 | 4,900.402 | 6,492.292 | 6,390.926 | 5,658.676 | 6,188.344 | 5,083 | 6,009.827 | 7,083.98 | 7,108.659 | 7,823.668 | 6,425.198 | 5,777.5 | 5,318.349 | 4,693.634 | 3,243 | 1,904 | 1,438.124 | 386.616 | 626.638 | 634.5 | 1,727.712 | 1,320.998 | 2,777.859 | 1,605.21 | 806.767 | 2,394.65 | 3,257.515 | 1,478.251 | 994.987 | 907.363 | 873.359 | 2,254.058 | 959.075 | 1,883.386 | 2,733.21 | 2,112.277 | 1,470.84 | 1,390.298 | 1,501.649 | 1,104.639 | 1,689.431 | 875.965 | 696.664 | 668.366 | 498.989 | 554.723 | 473.237 | 323.681 | 278.908 | 307.936 | 679.323 | 741.128 | 612.606 | 951.291 | 1,076.077 | 1,363.021 | 1,472.994 | 1,649.513 | 1,393.37 | 887.952 | 527.138 | 777.299 | 875.054 | 489.235 | 391.523 | 394.652 | 321.989 | 137.051 | 230.884 | 100 | 100 | 42.9 | 54.9 | 141 |
| Tax Payables
| 187.945 | 221.604 | 232.051 | 200.104 | 238.228 | 139.438 | 283.473 | 237.555 | 272.86 | 298.814 | 280.476 | 235.806 | 174.448 | 299.733 | 173.929 | 237.327 | 148.248 | 133.082 | 124.141 | 118.358 | 98.216 | 97.045 | 145.414 | 134.794 | 79.403 | 153.463 | 169.75 | 197.582 | 183.304 | 219.332 | 200.76 | 192.328 | 245.6 | 192.028 | 134.999 | 120.92 | 128.457 | 148.786 | 319.536 | 333.989 | 339.983 | 1,146.134 | 574.453 | -43.68 | 156.141 | 844.72 | 87.986 | 307.069 | 482.97 | 825.196 | 723.192 | 787.665 | 1,206.794 | 1,324.631 | 1,447.525 | 398.058 | 321.258 | 311.172 | 348.994 | 350.256 | 464.56 | 533.649 | -314.963 | -212.629 | -137.827 | -27.239 | -118.966 | -118.258 | -67.617 | 17.582 | -94.91 | -75.23 | -39.275 | -28.492 | -17.799 | -27.132 | -2.126 | -8.287 | 11.072 | -25.241 | 14.824 | -1.598 | 6.768 | -18.204 | -3.527 | -25.184 | -32.461 | -34.292 | -27.187 | -21.753 | -21.953 |
| Deferred Revenue
| 0 | 0 | 0 | 579.646 | 641.257 | 696.774 | 1,820.32 | 1,551.977 | 456.358 | 546.385 | 220.871 | 168.621 | 0 | 1,371.424 | 1,212.325 | 1,118.503 | 1,060.591 | 1,111.668 | 1,077.124 | 1,093.784 | 981.86 | 978.432 | 1,042.083 | 1,107.429 | 868.293 | 1,033.738 | 1,031.085 | 1,060.56 | 946.178 | 1,029.956 | 967.526 | 699.896 | 560.036 | 516.915 | 462.478 | 472.679 | 416.592 | 547.406 | 667.718 | 721.105 | 753.235 | 1,603.727 | 1,757.468 | 1,000.49 | 624.824 | 1,266.804 | 372.269 | 617.761 | 1,260.154 | 1,153.693 | 990.656 | 1,319.813 | 1,762.08 | 1,711.277 | 1,829.581 | 850.325 | 722.83 | 713.773 | 873.874 | 733.722 | 775.689 | 867.221 | -3.129 | -30.135 | 117.656 | 172.683 | 141.635 | 301.142 | 261.72 | 432.133 | 181.332 | 290.535 | 445.522 | 255.82 | 495.712 | 469.183 | 239.136 | 249.739 | 404.656 | 348.497 | 387.439 | 351.699 | 259.567 | 238.967 | 248.783 | 227.156 | 46.536 | 37.412 | 69.588 | 76.03 | 37.49 |
| Other Current Liabilities
| 6,191.803 | 4,873.363 | 8,579.277 | 3,135.56 | 1,780.189 | 3,825.039 | 2,662.092 | 2,726.499 | 1,914.481 | 3,685.077 | 2,357.481 | 1,598.671 | 2,356.687 | 4,467.102 | 2,583.599 | 3,709.286 | 621.978 | 4,707.1 | 2,538.611 | 2,137.782 | 1,549.865 | 1,707.52 | 2,284.579 | 2,318.567 | 1,268.794 | -1,101.302 | 290.574 | 2,256.851 | 2,204.632 | 1,070.11 | -11.461 | 891.779 | 1,413.837 | 1,028.872 | 1,573.536 | 2,511.92 | 3,182.836 | 2,626.637 | 2,647.465 | 2,177.996 | 3,346.808 | 3,752.916 | 5,502.686 | 4,700.818 | 3,702.703 | 3,366.609 | 3,967.89 | 3,790.633 | 2,817.161 | 3,170.298 | 3,097.238 | 2,882.746 | 2,529.433 | 2,711.783 | 2,619.175 | 5,266.303 | 5,553.076 | 4,324.93 | 4,771.284 | 4,830.523 | 4,531.578 | 3,901.537 | 6,067.798 | 4,616.831 | 4,174.674 | 3,208.45 | 3,338.069 | 2,806.756 | 2,360.378 | 2,049.811 | 1,573.652 | 1,458.911 | 1,458.672 | 1,212.95 | 975.571 | 1,125.098 | 785.947 | 752.381 | 487.411 | 424.219 | 435.206 | 450.293 | 385.363 | 524.731 | 540.539 | 532.418 | 200.346 | 185.996 | 211.053 | 176.238 | 94.639 |
| Total Current Liabilities
| 15,482.271 | 14,370.056 | 13,721.767 | 13,997.212 | 12,485.659 | 10,898.562 | 11,370.286 | 9,430.226 | 12,483.92 | 15,585.161 | 16,824.07 | 16,409.532 | 16,943.268 | 15,065.989 | 14,541.229 | 14,769.469 | 14,317.359 | 12,589.577 | 12,066.55 | 10,613.974 | 10,225.466 | 10,855.32 | 10,879.251 | 11,283.494 | 12,128.805 | 10,968.653 | 12,070.668 | 11,315.358 | 10,202.852 | 8,200.721 | 7,712.709 | 6,754.419 | 5,644.638 | 5,071.657 | 4,429.79 | 5,102.62 | 5,553.427 | 5,864.585 | 6,430.601 | 7,010.114 | 6,251.843 | 7,072.884 | 9,318.044 | 7,937.391 | 6,212.534 | 6,237.065 | 5,833.533 | 5,757.461 | 6,426.289 | 5,739.512 | 6,777.236 | 7,513.396 | 6,859.873 | 6,714.113 | 6,618.717 | 8,210.436 | 8,182.65 | 7,689.608 | 6,984.073 | 7,179.493 | 6,826.999 | 6,145.096 | 6,886.606 | 5,274.51 | 4,819.537 | 4,010.584 | 3,902.356 | 3,642.214 | 3,284.512 | 3,021.457 | 2,915.181 | 2,986.99 | 3,470.261 | 3,451.8 | 3,265.649 | 2,947.916 | 2,078.688 | 1,658.217 | 1,580.814 | 1,636.109 | 1,108.932 | 956.649 | 886.424 | 939.657 | 699.129 | 782.918 | 315.475 | 308.797 | 241.916 | 223.999 | 225.572 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 4,375.341 | 5,989.07 | 6,926.88 | 6,581.447 | 7,797.655 | 8,758.357 | 9,229.255 | 10,137.721 | 9,507.897 | 7,624.658 | 7,983.458 | 6,480.797 | 5,956.959 | 4,162.655 | 3,132.983 | 2,221.684 | 2,813.114 | 2,118.456 | 1,799.011 | 2,427.161 | 3,093.366 | 2,365.429 | 2,287.512 | 2,268.475 | 1,928.582 | 1,936.694 | 1,305.937 | 1,486.804 | 1,005.054 | 1,539.56 | 1,536.277 | 1,897.701 | 1,979.911 | 1,936.288 | 2,691.776 | 2,150.889 | 2,153.967 | 1,568.936 | 935.618 | 153.86 | 884.684 | 878.074 | 1,709.713 | 1,946.261 | 2,881.332 | 2,905.726 | 2,985.449 | 2,924.766 | 1,836.409 | 1,226.362 | 402.997 | 332.424 | 746.15 | 689.876 | 660.72 | 566.028 | 42 | 42 | 86 | 136 | 394 | 394 | 574 | 709 | 160 | 902 | 1,337 | 1,407 | 1,544.35 | 1,870 | 416 | 292.64 | 321 | 397 | 547 | 461 | 387 | 397 | 366 | 336 | 241 | 111 | 140 | 120 | 80 | 70 | 120 | 115 | 145 | 183 | 105 |
| Deferred Revenue Non-Current
| 469.123 | 428.587 | 346.184 | 345.281 | 352.247 | 330.611 | 339.117 | 321.043 | 331.732 | 321.67 | 302.163 | 306.004 | 307.064 | 300.396 | 302.856 | 301.081 | 312.733 | 323.15 | 271.674 | 282.244 | 293.712 | 286.62 | 280.589 | 243.427 | 243.739 | 246.644 | 229.804 | 186.911 | 182.24 | 161.677 | 128.129 | 124.319 | 120.275 | 127.782 | 124.15 | 124.49 | 135.699 | 141.507 | 136.002 | 141.333 | 146.669 | 152.005 | 69.7 | 70.295 | 65.259 | 72.137 | 100.498 | 103.419 | 97.048 | 99.754 | 76.718 | 73.563 | 62.469 | 64.697 | 19.527 | 18.711 | 20.618 | 21.773 | 41.905 | 40.004 | 51.337 | 59.615 | 407.843 | 417.184 | 419.888 | 426.514 | 45.304 | 45.404 | 40.404 | 40.404 | 460.951 | 23.3 | 507.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 77.026 | 71.814 | 55.457 | 61.11 | 60.711 | 67.84 | 36.404 | 38.076 | 43.489 | 46.143 | 34.525 | 38.77 | 40.504 | 41.905 | 43.639 | 45.1 | 46.927 | 48.408 | 50.493 | 51.958 | 53.423 | 54.887 | 56.626 | 58.091 | 57.931 | 59.323 | 56.96 | 58.22 | 59.48 | 60.74 | 61.046 | 62.282 | 63.518 | 64.75 | 61.981 | 63.603 | 64.672 | 65.742 | 60.528 | 61.605 | 62.216 | 63.936 | 65.162 | 66.231 | 67.301 | 68.37 | 68.934 | 70.011 | 71.088 | 3.296 | 2.218 | 2.255 | 2.292 | 2.329 | 2.41 | 0.626 | 0.6 | 0.619 | 0.638 | 0.657 | 0.676 | 0.695 | 1.559 | 1.829 | 1.86 | 1.867 | 1.635 | 1.66 | 1.695 | 1.71 | 0.577 | 0.589 | 0.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 248.17 | 253.208 | 146.734 | 489.697 | 145.757 | 145.958 | 160.728 | 159.072 | 161.16 | 161.103 | 171.15 | 171.387 | 181.789 | 210.842 | 127.224 | 126.127 | 126.115 | 97.899 | 146.58 | 120.769 | 156.8 | 133.33 | 158.898 | 133.127 | 157.545 | 131.385 | 169.463 | 140.125 | 172.667 | 140.147 | 176.417 | 182.739 | 179.563 | 181.666 | 306.982 | 130.647 | 168.298 | 111.729 | 64.061 | 62.715 | 61.074 | 60.056 | 139.893 | 123.16 | 162.207 | 102.624 | 91.425 | 133.209 | 137.231 | 133.115 | 124.014 | 133.054 | 134.959 | 132.485 | 126.93 | 121.726 | 119.358 | 115.669 | 87.519 | 92.696 | 98.319 | 88.536 | 88.605 | 88.799 | 85.008 | 85.008 | 448.444 | 444.424 | 453.082 | 458.309 | 35.524 | 485.062 | 12.208 | 341.084 | 299.74 | 141.999 | 219.849 | 209.257 | 122.449 | 113.865 | 107.91 | 88.508 | 86.419 | 81.464 | 82.37 | 83.866 | 62.7 | 62.901 | 64.572 | 65.177 | 65.684 |
| Total Non-Current Liabilities
| 5,169.66 | 6,742.678 | 7,475.254 | 6,786.972 | 8,356.37 | 8,972.155 | 9,765.504 | 10,655.911 | 10,044.278 | 8,153.574 | 8,491.296 | 6,996.959 | 6,486.317 | 4,626.628 | 3,606.702 | 2,693.992 | 3,298.889 | 2,587.912 | 2,267.757 | 2,882.131 | 3,597.3 | 2,840.266 | 2,783.625 | 2,703.119 | 2,387.798 | 2,374.045 | 1,762.165 | 1,872.06 | 1,419.441 | 1,902.124 | 1,901.87 | 2,267.042 | 2,343.268 | 2,310.486 | 3,060.74 | 2,469.629 | 2,522.636 | 1,887.913 | 1,196.208 | 419.513 | 1,154.643 | 1,154.071 | 1,984.468 | 2,205.948 | 3,176.099 | 3,148.857 | 3,246.306 | 3,231.405 | 2,141.777 | 1,462.526 | 605.948 | 541.296 | 945.87 | 889.387 | 809.587 | 707.09 | 182.576 | 180.061 | 216.061 | 269.357 | 544.332 | 542.845 | 1,072.008 | 1,216.812 | 666.756 | 1,415.389 | 1,832.384 | 1,898.488 | 2,039.531 | 2,370.423 | 913.052 | 801.592 | 841.416 | 738.084 | 846.74 | 602.999 | 606.849 | 606.257 | 488.449 | 449.865 | 348.91 | 199.508 | 226.419 | 201.464 | 162.37 | 153.866 | 182.7 | 177.901 | 209.572 | 248.177 | 170.684 |
| Total Liabilities
| 20,651.931 | 21,112.734 | 21,197.021 | 20,784.185 | 20,842.029 | 19,870.717 | 21,135.79 | 20,086.137 | 22,528.198 | 23,738.735 | 25,315.366 | 23,406.491 | 23,429.585 | 19,692.617 | 18,147.93 | 17,463.461 | 17,616.248 | 15,177.489 | 14,334.308 | 13,496.105 | 13,822.766 | 13,695.586 | 13,662.875 | 13,986.613 | 14,516.603 | 13,342.699 | 13,832.833 | 13,187.419 | 11,622.292 | 10,102.845 | 9,614.579 | 9,021.46 | 7,987.906 | 7,382.143 | 7,490.53 | 7,572.249 | 8,076.063 | 7,752.498 | 7,626.809 | 7,429.627 | 7,406.486 | 8,226.954 | 11,302.512 | 10,143.339 | 9,388.633 | 9,385.922 | 9,079.839 | 8,988.866 | 8,568.065 | 7,202.038 | 7,383.184 | 8,054.692 | 7,805.743 | 7,603.5 | 7,428.304 | 8,917.526 | 8,365.227 | 7,869.67 | 7,200.134 | 7,448.85 | 7,371.331 | 6,687.941 | 7,958.614 | 6,491.321 | 5,486.293 | 5,425.973 | 5,734.74 | 5,540.702 | 5,324.043 | 5,391.88 | 3,828.233 | 3,788.582 | 4,311.678 | 4,189.884 | 4,112.389 | 3,550.915 | 2,685.537 | 2,264.474 | 2,069.263 | 2,085.974 | 1,457.842 | 1,156.156 | 1,112.843 | 1,141.121 | 861.499 | 936.784 | 498.174 | 486.698 | 451.488 | 472.176 | 396.256 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,587.586 | 1,587.678 | 1,418.244 | 1,418.285 | 1,418.285 | 1,418.285 | 1,418.459 | 1,418.459 | 1,418.459 | 1,418.459 | 1,418.459 | 1,418.459 | 1,418.459 | 1,418.459 | 1,418.459 | 1,418.459 | 1,418.516 | 1,406.046 | 1,406.046 | 1,406.046 | 1,406.046 | 1,406.046 | 1,413.306 | 1,413.306 | 1,413.306 | 1,413.306 | 1,413.306 | 1,413.306 | 1,087.159 | 1,086.629 | 1,086.629 | 1,081.574 | 1,081.574 | 1,081.574 | 1,081.574 | 1,081.574 | 1,081.574 | 1,081.574 | 1,081.574 | 1,081.574 | 831.98 | 831.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 681.98 | 524.6 | 524.6 | 524.6 | 524.6 | 524.6 | 480 | 480 | 480 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 240 | 120 | 120 | 120 | 120 | 120 | 120 | 90 |
| Retained Earnings
| 7,219.112 | 6,828.117 | 6,590.685 | 6,204.9 | 6,182.649 | 5,755.536 | 5,354.849 | 4,985.035 | 5,130.157 | 4,690.079 | 4,634.812 | 4,236.934 | 4,078.284 | 3,699.086 | 3,538.218 | 3,230.027 | 3,061.588 | 2,753.619 | 2,540.985 | 2,405.489 | 2,384.713 | 2,312.673 | 2,201.392 | 2,169.938 | 2,278.295 | 2,304.555 | 2,282.369 | 2,166.411 | 2,079.886 | 2,049.831 | 2,051.647 | 1,917.141 | 1,811.606 | 1,680.411 | 1,703.217 | 1,618.575 | 1,787.149 | 1,766.466 | 2,362.691 | 2,462.974 | 2,620.411 | 2,595.345 | 2,439.12 | 2,367.012 | 2,428.188 | 2,397.515 | 2,175.672 | 2,051.694 | 2,163.057 | 2,176.801 | 2,127.868 | 2,018.003 | 1,936.628 | 1,828.298 | 1,756.374 | 1,308.693 | 1,089.575 | 987.047 | 972.147 | 849.668 | 830.236 | 760.348 | 596.585 | 578.921 | 674.834 | 671.879 | 619.006 | 555.445 | 523.284 | 506.51 | 328.199 | 297.868 | 353.724 | 192.096 | 221.023 | 127.533 | 177.688 | 126.895 | 135.349 | 90.527 | 98.652 | 72.491 | 94.339 | 49.846 | 50.732 | 33.121 | 39.358 | 20.1 | 7.121 | 0.755 | 31.501 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 1,645.214 | 4,039.279 | 1,652.242 | 3,996.628 | 1,588.524 | 3,958.383 | 1,542.639 | 3,813.239 | 1,459.711 | 4,341.103 | 1,045.056 | 3,909.31 | 1,015.282 | 3,535.589 | 105.732 | 121.785 | 132.671 | 128.399 | 126.889 | 146.799 | 141.782 | 140.073 | 138.09 | 139.361 | 126.471 | 113.344 | 113.027 | 118.484 | 119.046 | 121.602 | 119.591 | 115.948 | 112.26 | 106.413 | 105.347 | 106.388 | 98.95 | 97.432 | 91.38 | 96.457 | 88.941 | 73.8 | 70.212 | 64.779 | 55.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,502.662 | 7,486.993 | 4,054.22 | 4,032.337 | -19.433 | 4,037.984 | 3,794.732 | 2,358.666 | 3,908.284 | 2,339.325 | -86.891 | 4,290.171 | -90.118 | 4,169.693 | 3,734.951 | 2,441.739 | 3,347.591 | 3,455.142 | 0 | 3,685.103 | 0 | 2,702.599 | 3,629.333 | 3,599.582 | 3,534.426 | 3,528.897 | 3,479.947 | 3,460.306 | 3,766.567 | 3,760.019 | 3,726.675 | 3,726.646 | 3,729.202 | 2,961.156 | 3,798.179 | 3,794.49 | 3,788.644 | 3,787.578 | 3,774.604 | 3,767.166 | 3,600.928 | 4,009.19 | 1,120.18 | 1,113.151 | 1,099.562 | 1,080.623 | 1,009.092 | 999.681 | 948.962 | 1,307.989 | 958.831 | 946.26 | 936.883 | 930.393 | 886.197 | 885.935 | 884.619 | 888.035 | 870.019 | 868.889 | 867.359 | 868.485 | 629.258 | 627.812 | 620.794 | 625.377 | 609.786 | 609.786 | 767.166 | 767.166 | 852.625 | 852.625 | 851.74 | 399.677 | 328.37 | 327.319 | 472.571 | 472.565 | 402.581 | 402.592 | 402.592 | 402.521 | 361.304 | 361.289 | 456.964 | 456.962 | 433.286 | 433.286 | 431.636 | 467.636 | 112.657 |
| Total Shareholders Equity
| 16,309.36 | 15,902.788 | 12,063.149 | 11,655.522 | 11,620.78 | 11,211.805 | 10,722.444 | 10,350.685 | 10,456.9 | 9,990.502 | 9,779.619 | 9,945.564 | 9,747.728 | 8,960.945 | 8,775.869 | 8,105.508 | 7,923.29 | 7,614.807 | 7,386.401 | 7,496.638 | 7,448.713 | 7,374.369 | 7,244.031 | 7,182.827 | 7,226.026 | 7,246.759 | 7,175.622 | 7,040.023 | 6,933.612 | 6,896.479 | 6,864.95 | 6,725.36 | 6,622.382 | 6,489.176 | 6,582.97 | 6,494.639 | 6,657.367 | 6,635.618 | 7,218.868 | 7,311.714 | 7,467.633 | 7,436.514 | 4,241.28 | 4,162.144 | 4,209.73 | 4,160.118 | 3,866.744 | 3,733.356 | 3,793.999 | 3,855.37 | 3,768.678 | 3,646.242 | 3,555.492 | 3,440.671 | 3,324.552 | 2,876.608 | 2,656.174 | 2,557.062 | 2,524.146 | 2,400.537 | 2,379.575 | 2,310.813 | 1,907.823 | 1,888.713 | 1,977.609 | 1,974.653 | 1,910.772 | 1,847.211 | 1,815.05 | 1,798.277 | 1,705.424 | 1,675.093 | 1,730.065 | 1,054.988 | 1,029.393 | 934.852 | 890.259 | 839.46 | 777.93 | 733.118 | 741.243 | 715.013 | 695.643 | 651.136 | 627.696 | 610.083 | 592.645 | 573.387 | 558.757 | 552.391 | 234.158 |
| Total Equity
| 24,607.104 | 24,351.026 | 20,150.47 | 19,546.176 | 19,752.394 | 19,071.192 | 18,423.434 | 17,881.946 | 17,955.189 | 16,060.035 | 15,649.379 | 14,058.923 | 13,739.323 | 12,728.276 | 12,463.195 | 10,579.85 | 10,377.067 | 9,926.386 | 9,612.475 | 9,949.005 | 9,900.867 | 9,775.59 | 9,467.227 | 9,568.309 | 9,089.928 | 9,162.466 | 9,077.694 | 8,900.221 | 8,784.266 | 8,747.716 | 8,568.21 | 8,406.34 | 8,247.952 | 8,117.401 | 8,195.328 | 8,095.216 | 8,273.319 | 8,234.644 | 8,858.405 | 8,940.681 | 9,079.538 | 9,091.248 | 5,813.29 | 5,772.208 | 6,155.998 | 6,063.622 | 5,681.339 | 5,674.097 | 5,571.154 | 5,634.279 | 5,493.651 | 5,301.417 | 5,081.874 | 5,052.296 | 4,904.003 | 4,452.807 | 4,184.83 | 4,102.784 | 4,062.886 | 3,876.297 | 3,848.785 | 4,017.696 | 3,270.228 | 3,261.69 | 3,393.448 | 3,406.331 | 3,273.599 | 3,171.282 | 3,121.228 | 3,168.715 | 2,174.484 | 2,122.752 | 2,186.061 | 1,499.605 | 1,477.465 | 1,333.127 | 1,297.034 | 1,230.151 | 1,149.789 | 1,086.128 | 1,062.503 | 1,038.032 | 997.356 | 889.748 | 868.134 | 814.093 | 678.921 | 652.159 | 638.31 | 631.474 | 292.423 |
| Total Liabilities & Shareholders Equity
| 45,259.036 | 45,463.76 | 41,347.492 | 40,675.642 | 40,594.423 | 39,272.52 | 39,559.224 | 37,968.083 | 40,483.387 | 39,798.77 | 40,964.745 | 37,465.415 | 37,168.908 | 32,420.893 | 30,611.126 | 28,043.311 | 27,993.315 | 25,103.875 | 23,946.783 | 23,445.109 | 23,723.633 | 23,471.177 | 23,130.102 | 23,554.923 | 23,606.531 | 22,505.164 | 22,910.528 | 22,087.64 | 20,406.559 | 18,850.561 | 18,182.789 | 17,427.8 | 16,235.858 | 15,499.544 | 15,685.858 | 15,667.464 | 16,349.381 | 15,987.142 | 16,485.214 | 16,370.309 | 16,486.023 | 17,318.202 | 17,115.802 | 15,915.547 | 15,544.63 | 15,449.544 | 14,761.178 | 14,662.963 | 14,139.219 | 12,836.317 | 12,876.835 | 13,356.109 | 12,887.617 | 12,655.796 | 12,332.308 | 13,370.333 | 12,550.056 | 11,972.454 | 11,263.02 | 11,325.147 | 11,220.116 | 10,705.637 | 11,228.842 | 9,753.012 | 8,879.742 | 8,832.305 | 9,008.339 | 8,711.984 | 8,445.271 | 8,560.596 | 6,002.717 | 5,911.334 | 6,497.738 | 5,689.489 | 5,589.854 | 4,884.041 | 3,982.571 | 3,494.625 | 3,219.052 | 3,172.101 | 2,520.345 | 2,194.188 | 2,110.199 | 2,030.869 | 1,729.633 | 1,750.877 | 1,177.095 | 1,138.857 | 1,089.798 | 1,103.649 | 688.679 |