
Glarun Technology Co.,Ltd
SSE:600562.SS
24.23 (CNY) • At close May 15, 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
| 871.422 | 1,130.286 | 667.05 | 1,185.371 | 1,301.369 | 1,563.538 | 823.19 | 984.882 | 894.452 | 1,094.651 | 1,053.823 | 1,109.123 | 928.294 | 1,169.578 | 937.962 | 1,168.831 | 1,130.194 | 1,070.826 | 863.958 | 632.28 | 683.458 | 591.404 | 475.476 | 618.628 | 683.848 | 778.665 | 395.715 | 495.761 | 572.544 | 693.755 | 485.183 | 449.107 | 440.187 | 551.653 | 421.658 | 679.181 | 235.035 | 325.191 | 191.871 | 198.339 | 297.667 | 294.876 | 203.236 | 286.237 | 260.687 | 333.775 | 222.409 | 333.485 | 50.701 | 36.636 | 46.9 | 57.202 | 23.823 | 76.244 | 33.548 | 36.01 | 65.724 | 40.867 | 43.976 | 66.149 | 69.302 | 138.889 | 120.303 | 199.052 | 141.894 | 123.18 | 53.082 | 48.806 | 27.851 | 48.252 | 52.869 | 39.312 | 28.919 | 77.203 | 45.834 | 78.253 | 72.224 | 138.639 | 88.357 | 102.933 | 107.32 | 134.085 | 118.848 | 193.672 | 203.223 | 126.034 | 108.54 | 110.373 | 198.47 | 38.123 | 29.047 |
Short Term Investments
| 545.98 | 0 | -214.616 | 0 | -232.887 | 1,646.379 | -230.889 | -233.567 | -231.271 | 162.324 | -248.216 | 573.874 | 578.189 | -257.622 | -266.329 | -263.633 | -266.641 | 100.035 | -55.433 | -276.085 | 0 | 0 | -2.358 | -2.595 | -2.841 | -3.093 | -2.616 | -2.881 | -2.89 | -2.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.296 | 4.511 | 4.679 | 4.751 | 3.883 | 3.639 | 4.317 | 5.357 | 6.924 | 4.259 | 0 | 0 | 8.524 | 3.752 | 3.281 | 4.146 | 2.66 | 2.386 | 2.763 | 3.058 | 4.934 | 4.502 | 5.173 | 1.618 | 0 | 0.076 | 0.202 | 0 | 0 | 0 | 39.159 | 57.134 | 59.399 | 58.842 | 60 | 19.606 | 0 | 98.382 | 100 | 100 | 50 | 0 | 5.029 |
Cash and Short Term Investments
| 871.422 | 1,130.286 | 667.05 | 1,185.371 | 1,301.369 | 1,563.538 | 823.19 | 984.882 | 894.452 | 1,094.651 | 1,053.823 | 1,109.123 | 928.294 | 1,169.578 | 937.962 | 1,168.831 | 1,130.194 | 1,170.861 | 863.958 | 632.28 | 683.458 | 591.404 | 475.476 | 618.628 | 683.848 | 778.665 | 395.715 | 495.761 | 572.544 | 693.755 | 485.183 | 449.107 | 440.187 | 551.653 | 421.658 | 679.181 | 235.035 | 325.191 | 191.871 | 198.339 | 297.667 | 294.876 | 203.236 | 286.237 | 260.687 | 333.775 | 222.409 | 333.485 | 54.997 | 41.147 | 51.579 | 61.953 | 27.706 | 79.883 | 37.866 | 41.368 | 72.648 | 45.125 | 43.976 | 66.149 | 77.826 | 142.64 | 123.584 | 203.198 | 144.553 | 125.565 | 55.845 | 51.864 | 32.785 | 52.754 | 58.042 | 40.93 | 28.919 | 77.279 | 46.036 | 78.253 | 72.224 | 138.639 | 127.516 | 160.067 | 166.719 | 192.927 | 178.848 | 213.279 | 203.223 | 224.416 | 208.54 | 210.373 | 248.47 | 38.123 | 34.075 |
Net Receivables
| 5,171.623 | 0 | 4,684.298 | 4,577.436 | 4,370.533 | 4,167.494 | 4,160.553 | 3,969.417 | 3,622.952 | 3,675.747 | 3,152.543 | 3,063.551 | 2,914.041 | 2,645.383 | 3,545.058 | 3,768.965 | 3,590.364 | 3,264.017 | 3,222.693 | 2,937.949 | 1,050.125 | 920.993 | 748.862 | 768.378 | 810.267 | 796.562 | 672.671 | 681.783 | 795.984 | 770.09 | 596.677 | 604.659 | 786.059 | 758.531 | 567.156 | 593.404 | 552.352 | 602.351 | 444.217 | 387.203 | 414.16 | 348.435 | 0 | 342.208 | 361.722 | 279.983 | 0 | 150.291 | 42.207 | 700.51 | 83.532 | 0 | 53.837 | 50.391 | 0 | 0 | 84.884 | 0 | 102.861 | 0 | 105.327 | 0 | 138.336 | 88.05 | 73.789 | 52.18 | 60.913 | 92.925 | 86.788 | 0 | 0 | 51.601 | 78.684 | 0 | 69.334 | 37.521 | 0 | 0 | 44.183 | 0 | 0 | 0 | 0 | 0 | 17.757 | 18.298 | 22.892 | 15.215 | 18.935 | 32.725 | 23.687 |
Inventory
| 1,937.647 | 1,779.866 | 2,094.49 | 1,979.222 | 2,106.475 | 2,079.462 | 2,245.968 | 2,122.45 | 2,232.747 | 2,003.174 | 2,266.531 | 2,141.689 | 2,253.748 | 2,178.243 | 2,518.697 | 2,449.477 | 2,341.336 | 2,086.042 | 2,349.449 | 2,168.375 | 745.781 | 1,009.386 | 1,353.397 | 1,180.456 | 1,129.256 | 998.828 | 1,362.592 | 1,273.766 | 1,089.739 | 1,008.751 | 1,141.362 | 1,062.324 | 923.258 | 901.802 | 946.331 | 860.223 | 714 | 632.197 | 618.299 | 642.401 | 514.846 | 532.538 | 489.62 | 486.403 | 478.442 | 477.7 | 385.813 | 360.516 | 191.554 | 187.955 | 185.895 | 187.631 | 200.449 | 193.139 | 190.079 | 182.908 | 175.123 | 169.603 | 127.991 | 127.247 | 127.349 | 129.524 | 155.464 | 163.997 | 177.292 | 171.5 | 168.112 | 160.624 | 143.552 | 142.443 | 110.374 | 103.21 | 86.756 | 75.045 | 43.121 | 41.699 | 38.479 | 41.453 | 33.327 | 31.513 | 31.732 | 60.264 | 23.704 | 20.438 | 19.133 | 32.983 | 18.663 | 14.352 | 12.205 | 12.121 | 13.596 |
Other Current Assets
| 89.404 | 5,222.962 | 104.11 | 115.76 | 89.698 | 35.614 | 174.536 | 211.409 | 194.624 | 272.058 | 116.427 | 118.428 | 137.021 | 80.659 | 117.656 | 134.887 | 159.807 | 134.813 | 171.688 | 197.369 | 112.549 | 2,664.723 | 80.1 | 96.372 | 48.549 | 83.67 | 48.413 | 50.15 | 29.953 | 27.493 | 36.028 | 48.097 | 52.435 | 41.454 | 195.228 | 79.044 | 81.008 | 68.934 | 73.478 | 43.915 | 60.874 | 42.692 | 38.247 | 43.754 | 57.39 | 66.782 | 135.704 | 96.079 | 28.046 | 194.029 | 83.691 | 81.123 | 19.264 | 26.895 | 121.776 | 115.326 | 32.494 | 67.539 | 91.123 | 94.984 | 54.077 | 71.547 | 19.692 | 23.263 | 43.166 | 45.565 | 49.436 | 47.985 | 48.229 | 114.13 | 101.258 | 56.038 | 43.126 | 86.488 | 55.402 | 61.453 | 140.914 | 91.736 | 61.152 | 113.74 | 107.902 | 77.152 | 104.499 | 97.022 | 55.662 | 50.931 | 49.33 | 24.755 | 11.397 | 33.414 | 31.503 |
Total Current Assets
| 8,070.097 | 8,133.114 | 7,549.947 | 7,857.79 | 7,868.075 | 7,846.107 | 7,404.246 | 7,288.159 | 6,944.775 | 7,045.629 | 6,589.324 | 6,432.791 | 6,233.103 | 6,073.863 | 7,119.372 | 7,522.16 | 7,221.701 | 6,655.733 | 6,607.788 | 5,935.972 | 2,591.913 | 2,561.081 | 2,657.835 | 2,663.833 | 2,671.92 | 2,657.725 | 2,479.392 | 2,501.46 | 2,488.22 | 2,500.089 | 2,259.25 | 2,164.187 | 2,201.938 | 2,253.439 | 2,130.373 | 2,211.852 | 1,582.395 | 1,628.672 | 1,327.865 | 1,271.859 | 1,287.548 | 1,218.54 | 1,142.056 | 1,158.602 | 1,143.62 | 1,158.24 | 1,094.582 | 940.371 | 316.804 | 304.766 | 321.165 | 330.707 | 301.256 | 350.309 | 349.721 | 339.602 | 365.148 | 282.267 | 263.09 | 288.38 | 313.502 | 343.711 | 418.584 | 478.509 | 438.801 | 393.708 | 334.305 | 307.329 | 311.354 | 309.327 | 269.674 | 251.779 | 237.484 | 238.812 | 213.893 | 218.926 | 251.617 | 271.827 | 266.179 | 305.319 | 306.353 | 330.342 | 307.051 | 330.739 | 295.775 | 326.628 | 299.425 | 264.694 | 289.292 | 83.658 | 79.174 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 223.047 | 232.137 | 237.021 | 247.585 | 221.155 | 228.678 | 221.707 | 225.761 | 228.523 | 225.49 | 210.438 | 214.753 | 224.286 | 234.392 | 233.045 | 231.258 | 238.964 | 217.246 | 217.618 | 218.06 | 132.357 | 136.047 | 129.386 | 126.905 | 120.193 | 123.567 | 120.229 | 121.203 | 122.964 | 126.749 | 130.955 | 134.365 | 137.406 | 141.064 | 131.447 | 129.05 | 131.098 | 133.927 | 119.686 | 121.528 | 121.258 | 120.434 | 110.204 | 105.435 | 108.078 | 104.568 | 104.759 | 105.553 | 228.415 | 226.405 | 227.981 | 231.166 | 233.076 | 232.666 | 230.236 | 232.964 | 228.872 | 223.729 | 213.493 | 208.708 | 207.763 | 209.173 | 211.958 | 209.726 | 230.315 | 229.495 | 224.39 | 220.401 | 211.764 | 203.524 | 190.783 | 185.307 | 186.476 | 169.094 | 160.059 | 148.795 | 140.635 | 132.199 | 129.468 | 112.789 | 98.476 | 94.689 | 93.319 | 82.463 | 85.643 | 75.288 | 72.26 | 69.177 | 61.751 | 51.303 | 50.868 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 68.323 | 68.322 | 53.046 | 49.699 | 46.66 | 47.514 | 42.841 | 42.804 | 40.814 | 39.556 | 32.294 | 29.448 | 29.275 | 30.461 | 28.022 | 29.631 | 31.371 | 33.258 | 34.807 | 36.361 | 28.977 | 30.602 | 24.283 | 25.516 | 27.423 | 29.558 | 26.986 | 28.086 | 29.822 | 31.858 | 31.924 | 33.819 | 36.037 | 37.606 | 28.385 | 29.635 | 28.063 | 26.37 | 23.061 | 23.553 | 20.251 | 19.399 | 18.429 | 18.778 | 19.137 | 19.496 | 19.859 | 20.215 | 33.913 | 34.194 | 34.576 | 34.857 | 35.138 | 35.419 | 35.969 | 35.98 | 28.553 | 28.792 | 29.03 | 29.269 | 30.233 | 30.496 | 21.682 | 25.866 | 20.129 | 20.318 | 26.489 | 26.331 | 24.367 | 24.621 | 8.827 | 9.396 | 6.515 | 6.559 | 32.413 | 32.498 | 31.571 | 31.704 | 6.778 | 6.822 | 6.866 | 6.91 | 6.953 | 6.997 | 14.147 | 14.217 | 14.273 | 14.361 | 17.317 | 25.049 | 25.351 |
Goodwill and Intangible Assets
| 68.323 | 68.322 | 53.046 | 49.699 | 46.66 | 47.514 | 42.841 | 42.804 | 40.814 | 39.556 | 32.294 | 29.448 | 29.275 | 30.461 | 28.022 | 29.631 | 31.371 | 33.258 | 34.807 | 36.361 | 28.977 | 30.602 | 24.283 | 25.516 | 27.423 | 29.558 | 26.986 | 28.086 | 29.822 | 31.858 | 31.924 | 33.819 | 36.037 | 37.606 | 28.385 | 29.635 | 28.063 | 26.37 | 23.061 | 23.553 | 20.251 | 19.399 | 18.429 | 18.778 | 19.137 | 19.496 | 19.859 | 20.215 | 33.913 | 34.194 | 34.576 | 34.857 | 35.138 | 35.419 | 35.969 | 35.98 | 28.553 | 28.792 | 29.03 | 29.269 | 30.233 | 30.496 | 21.682 | 25.866 | 20.129 | 20.318 | 26.489 | 26.331 | 24.367 | 24.621 | 8.827 | 9.396 | 6.515 | 6.559 | 32.413 | 32.498 | 31.571 | 31.704 | 6.778 | 6.822 | 6.866 | 6.91 | 6.953 | 6.997 | 14.147 | 14.217 | 14.273 | 14.361 | 17.317 | 25.049 | 25.351 |
Long Term Investments
| 0 | 0 | 741.932 | 765.762 | 780.569 | -1,098.698 | 784.164 | 810.53 | 807.874 | 821.909 | 802.203 | 0 | 0 | 835.81 | 803.155 | 800.458 | 822.621 | 455.945 | 560.659 | 624.557 | 192.799 | 192.799 | 37.218 | 37.455 | 35.102 | 35.353 | 27.992 | 22.994 | 20.032 | 14.102 | 11.878 | 6.614 | 6.614 | 1.35 | 1.35 | 1.35 | 1.35 | 1.35 | 1.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.941 | 62.316 | 40.768 | 40.582 | 32.408 | 32.132 | 31.012 | 28.815 | 25.921 | 28.342 | 0 | 0 | 18.406 | 21.969 | 33.665 | 27.055 | 28.289 | 27.765 | 26.305 | 20.467 | 18.888 | 17.915 | 21.148 | 20.408 | 0 | 17.08 | 19.159 | 0 | 0 | 0 | -16.316 | -41.768 | -39.401 | -46.556 | -47.127 | -6.692 | 0 | -85.439 | -87.069 | -87.072 | -44.282 | 0 | -3.782 |
Tax Assets
| 82.294 | 83.748 | 86.674 | 86.423 | 69.829 | 65.557 | 60.25 | 57.401 | 49.292 | 48.226 | 49.304 | 43.414 | 39.597 | 38.28 | 46.325 | 42.484 | 37.377 | 36.945 | 30.225 | 30.775 | 21.847 | 18.821 | 15.558 | 15.558 | 13.432 | 14.867 | 11.981 | 11.234 | 11.486 | 11.348 | 11.632 | 11.736 | 11.126 | 11.486 | 13.468 | 14.417 | 13.914 | 13.717 | 12 | 12.44 | 11.938 | 11.516 | 14.059 | 13.463 | 10.546 | 11.053 | 7.043 | 7.564 | 1.235 | 1.235 | 1.827 | 1.908 | 1.823 | 1.823 | 1.514 | 1.514 | 1.285 | 1.285 | 1.182 | 1.182 | 1.636 | 1.636 | 8.081 | 7.97 | 4.544 | 4.567 | 4.794 | 5.073 | 6.013 | 5.045 | 1.984 | 2.237 | 1.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 5.029 |
Other Non-Current Assets
| 778.962 | 780.502 | 18.716 | 16.557 | 0.943 | 1,882.557 | 2.291 | 2.143 | 6.633 | 6.48 | 2.974 | 828.24 | 832.879 | 0.464 | 0.679 | 6.219 | 5.464 | 374.361 | 217.618 | -0.005 | 1.915 | 2.152 | 5.173 | 4.365 | 4.365 | 4.365 | 3.66 | 3.66 | 3.66 | 3.66 | 2.381 | 1.146 | 0.489 | 0.511 | 0.543 | 0.556 | 0.578 | 0.601 | 0.626 | 0.651 | 0.676 | 0.701 | 3.437 | 3.587 | 3.406 | 3.536 | 2.449 | 2.561 | 4.296 | 4.511 | 4.679 | 4.751 | 3.883 | 3.639 | 4.317 | 5.357 | 6.924 | 4.259 | 26.742 | 26.229 | 8.524 | 3.752 | 3.281 | 4.146 | 2.66 | 2.386 | 3.124 | 3.277 | 5.008 | 4.502 | 5.387 | 1.772 | 20.98 | 0.191 | 0.344 | 17.099 | 17.473 | 16.079 | 39.159 | 57.134 | 59.399 | 58.842 | 60 | 19.606 | 12.929 | 98.382 | 100 | 100 | 50 | 5.718 | 0.669 |
Total Non-Current Assets
| 1,152.626 | 1,164.709 | 1,137.388 | 1,166.026 | 1,119.155 | 1,125.608 | 1,111.252 | 1,138.64 | 1,133.136 | 1,141.662 | 1,097.214 | 1,115.855 | 1,126.037 | 1,139.408 | 1,111.226 | 1,110.05 | 1,135.797 | 1,117.754 | 1,060.927 | 909.748 | 377.896 | 380.42 | 211.618 | 209.8 | 200.515 | 207.709 | 190.848 | 187.177 | 187.965 | 187.717 | 188.771 | 187.68 | 191.672 | 192.017 | 175.193 | 175.009 | 175.003 | 175.965 | 156.724 | 158.172 | 154.123 | 152.05 | 146.129 | 141.263 | 141.168 | 138.652 | 134.109 | 135.892 | 329.801 | 328.661 | 309.83 | 313.263 | 306.328 | 305.678 | 303.048 | 304.631 | 291.555 | 286.406 | 270.447 | 265.388 | 266.561 | 267.026 | 278.668 | 274.763 | 285.938 | 284.53 | 285.101 | 275.548 | 266.04 | 255.607 | 228.129 | 219.12 | 215.331 | 192.924 | 211.975 | 198.392 | 189.679 | 179.983 | 159.089 | 134.977 | 125.341 | 113.885 | 113.146 | 102.375 | 112.719 | 102.449 | 99.464 | 96.466 | 84.787 | 82.07 | 78.134 |
Total Assets
| 9,222.723 | 9,297.823 | 8,687.336 | 9,023.815 | 8,987.23 | 8,971.715 | 8,515.499 | 8,426.798 | 8,077.911 | 8,187.291 | 7,686.538 | 7,548.646 | 7,359.14 | 7,213.271 | 8,230.598 | 8,632.21 | 8,357.498 | 7,773.487 | 7,668.715 | 6,845.721 | 2,969.809 | 2,941.502 | 2,869.453 | 2,873.633 | 2,872.435 | 2,865.434 | 2,670.24 | 2,688.637 | 2,676.185 | 2,687.806 | 2,448.021 | 2,351.866 | 2,393.61 | 2,445.456 | 2,305.566 | 2,386.86 | 1,757.398 | 1,804.638 | 1,484.589 | 1,430.031 | 1,441.671 | 1,370.59 | 1,288.185 | 1,299.865 | 1,284.787 | 1,296.893 | 1,228.691 | 1,076.263 | 646.605 | 633.427 | 630.995 | 643.97 | 607.583 | 655.986 | 652.769 | 644.233 | 656.704 | 568.673 | 533.536 | 553.768 | 580.064 | 610.737 | 697.252 | 753.272 | 724.738 | 678.238 | 619.406 | 582.876 | 577.394 | 564.934 | 497.803 | 470.899 | 452.815 | 431.736 | 425.867 | 417.318 | 441.296 | 451.81 | 425.268 | 440.296 | 431.693 | 444.227 | 420.196 | 433.113 | 408.494 | 429.077 | 398.889 | 361.161 | 374.079 | 165.728 | 157.308 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,270.435 | 2,273.275 | 2,042.719 | 2,197.729 | 2,390.548 | 2,497.188 | 2,269.56 | 2,129.672 | 1,970.256 | 2,131.599 | 1,927.832 | 1,744.408 | 1,313.273 | 1,437.389 | 2,689.379 | 3,100.516 | 3,173.277 | 2,619.151 | 2,634.223 | 2,329.162 | 715.866 | 1,480.36 | 766.834 | 835.962 | 787.885 | 845.215 | 742.061 | 750.292 | 724.68 | 715.105 | 558.095 | 513.623 | 554.991 | 600.556 | 468.424 | 477.172 | 430.477 | 455.44 | 376.446 | 367.738 | 393.382 | 326.365 | 317.841 | 305.115 | 277.511 | 315.846 | 289.717 | 187.438 | 91.772 | 177.375 | 55.167 | 68.682 | 24.915 | 27.274 | 35.186 | 29.497 | 16.153 | 19.417 | 18.641 | 21.546 | 15.62 | 19.081 | 76.295 | 169.082 | 138.644 | 110.973 | 82.646 | 28.004 | 22.144 | 31.019 | 6.915 | 8.853 | 12.001 | 11.025 | 11.126 | 12.097 | 4.528 | 5.062 | 3.195 | 4.268 | 2.285 | 3.701 | 14.909 | 17.043 | 28.484 | 32.623 | 32.486 | 3.269 | 2.327 | 2.746 | 1.539 |
Short Term Debt
| 121.182 | 175.323 | 55.888 | 105.917 | 145.75 | 140.222 | 99.635 | -219.114 | -444.638 | -544.595 | 20 | 0 | 379.774 | -400.383 | 0 | 0 | 0 | 0 | 0 | 89.949 | 0 | 50.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 120 | 120 | 120 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.2 | 167 | 200 | 189 | 184 | 191 | 244 | 225 | 225 | 253 | 173 | 148 | 178 | 195 | 225 | 265 | 230 | 200 | 180 | 130 | 153 | 153 | 100 | 70 | 50 | 50 | 28 | 33 | 33 | 47 | 63 | 32 | 47 | 47 | 47 | 35 | 30 | 20 | 15 | 20 | 10 | 0 | 0 | 0 |
Tax Payables
| 31.78 | 166.539 | 43.257 | 50.019 | 47.912 | 65.368 | 30.472 | 50.159 | 30.258 | 67.574 | 24.098 | 48.482 | 5.833 | 20.132 | 29 | 34.919 | 24.754 | 41.018 | 4.206 | 37.745 | 3.158 | 6.408 | 1.9 | 1.648 | 16.472 | 5.095 | 4.035 | 5.612 | 8.411 | 39.801 | 21.202 | 12.671 | 10.485 | 30.918 | 21.357 | 31.623 | 17.085 | 43.211 | 19.924 | 13.87 | 9.917 | 23.387 | 15.578 | 15.335 | 6.318 | 22.779 | 20.39 | 13.609 | 2.327 | 2.863 | 2.738 | 5.193 | 4.653 | 4.474 | 0.942 | 0.276 | 3.331 | 2.464 | 1.718 | 1.334 | 3.209 | 6.666 | -0.845 | -2.616 | -2.678 | -1.226 | -0.506 | 0.04 | 4.058 | 8.454 | 0.051 | 0.338 | 0.751 | 2.745 | 1.276 | 0.458 | -0.127 | 0.146 | 0.299 | 1.301 | 0.077 | -2.372 | 0.44 | -0.117 | 0.05 | -0.956 | 1.379 | 1.749 | 0.504 | 0.345 | 1.192 |
Deferred Revenue
| 0 | 0 | 0 | 533.739 | 663.647 | 647.025 | 632.375 | 777.277 | 529.423 | 619.777 | 593.215 | 0 | 0 | 675.97 | 912.515 | 599.644 | 586.511 | 0 | 0 | 829.494 | 0 | 41.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.289 | 54.399 | 26.525 | 50.364 | 25.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.986 | 28.848 | 26.942 | 27.352 | 29.823 | 35.478 | 28.366 | 25.323 | 25.849 | 27.54 | 26.986 | 31.217 | 25.903 | 31.657 | 31.395 | 27.39 | 24.214 | 22.359 | 25.999 | 25.896 | 4.871 | 16.79 | 20.949 | 19.65 | 10.588 | 14.337 | 11.851 | 13.568 | 10.258 | 10.832 | 15.749 | 20.009 | 22.899 | 15.239 | 14.137 | 16.774 | 24.001 | 9.274 | 24.679 | 12.196 | 20.469 | 0 | 0 | 0 |
Other Current Liabilities
| 605.711 | 568.022 | 719.405 | 881.873 | 98.961 | 128.097 | 57.639 | 322.236 | 201.682 | 130.095 | 718.457 | 844.208 | 393.275 | 220.901 | 1,005.948 | 476.09 | 697.685 | 763.07 | 883.963 | 883.478 | 545.346 | 403.601 | 282.446 | 225.106 | 250.909 | 214.59 | 137.89 | 148.823 | 116.409 | 120.579 | 95.807 | 99.638 | 91.338 | 100.607 | 112.416 | 186.843 | 166.855 | 134.205 | 54.142 | 129.986 | 117.417 | 113.702 | 105.716 | 162.418 | 184.399 | 157.911 | 171.739 | 99.982 | 30.913 | 160.981 | 29.285 | 29.827 | 35.928 | 30.931 | 43.125 | 41.57 | 39.794 | 30.359 | 34.889 | 33.932 | 46.063 | 34.273 | 34.422 | 34.224 | 41.699 | 35.314 | 46.132 | 30.939 | 27.443 | 54.668 | 56.956 | 41.98 | 20.572 | 22.996 | 16.702 | 13.493 | 25.822 | 21.472 | 33.971 | 36.413 | 23.856 | 40.312 | 19.847 | 40.926 | 14.277 | 42.283 | 11.793 | 19.334 | 52.377 | 54.248 | 50.158 |
Total Current Liabilities
| 3,029.108 | 3,183.158 | 2,861.269 | 3,235.539 | 3,256.032 | 3,350.162 | 3,089.682 | 3,057.08 | 2,761.301 | 2,978.597 | 2,690.386 | 2,637.097 | 2,489.774 | 2,433.473 | 3,724.328 | 4,211.169 | 3,895.716 | 3,413.575 | 3,522.392 | 3,340.335 | 1,264.37 | 1,103.744 | 1,051.181 | 1,062.716 | 1,055.266 | 1,064.9 | 883.986 | 904.727 | 849.5 | 875.485 | 675.105 | 625.931 | 656.813 | 732.082 | 682.197 | 815.638 | 734.416 | 752.856 | 516.276 | 511.595 | 520.715 | 463.454 | 439.135 | 482.868 | 468.227 | 496.536 | 481.846 | 359.229 | 292.012 | 269.546 | 276.19 | 287.703 | 256.496 | 306.678 | 304.253 | 296.343 | 312.279 | 225.24 | 203.248 | 234.812 | 259.892 | 285.02 | 374.872 | 430.689 | 377.665 | 325.061 | 258.272 | 211.983 | 206.645 | 194.141 | 133.922 | 101.172 | 83.324 | 64.766 | 62.105 | 59.048 | 77.223 | 89.68 | 69.465 | 88.981 | 73.219 | 88.642 | 70.196 | 87.852 | 62.811 | 88.951 | 65.658 | 34.352 | 55.207 | 57.34 | 52.889 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 21.31 | 25.013 | 18.2 | 13.282 | 6.639 | 8.341 | 8.532 | 12.769 | 10.753 | 10.909 | 10.009 | 6.757 | 7.695 | 10.03 | 26.701 | 24.617 | 26.736 | 0 | 6.3 | 6.3 | 6.3 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 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 Revenue Non-Current
| 36.905 | 31.27 | 26.77 | 27.036 | 26.474 | 27.801 | 35.97 | 29.686 | 30.068 | 30.45 | 22.621 | 19.943 | 24.967 | 24.967 | 18.783 | 18.783 | 19.017 | 18.977 | 19.011 | 19.011 | 18.767 | 17.858 | 25.796 | 24.228 | 22.407 | 23.027 | 16.854 | 21.183 | 19.077 | 22.237 | 23.027 | 26.357 | 24.894 | 25.014 | 30.23 | 28.02 | 25.709 | 25.709 | 22.643 | 22.448 | 23.885 | 23.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.006 | 9.366 | 9.098 | 10.272 | 9.995 | 9.256 | 9.411 | 9.636 | 9.662 | 10.041 | 9.661 | 9.275 | 9.644 | 9.514 | 7.856 | 6.958 | 7.036 | 7.273 | 6.984 | 6.567 | 6.547 | 6.452 | 3.374 | 3.374 | 2.206 | 2.206 | 1.732 | 1.519 | 1.36 | 1.363 | 1.303 | 1.307 | 0.438 | 0.444 | 0.403 | 0.401 | 0.448 | 0.449 | 0.365 | 0.371 | 0.418 | 0.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0 | 0.059 | 0.059 | 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
| 15.988 | 16.232 | 12 | 0 | 0 | 3.84 | 17.31 | 23.61 | 29.622 | 34.07 | 22.07 | 12.71 | 12.71 | 12.71 | 9.45 | 9.45 | 11.745 | 11.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.882 | 0 | 23.235 | 22.86 | 0.042 | 24.34 | 22.805 | 24.407 | 24.255 | 24.876 | 23.274 | 18.991 | 14.846 | 14.846 | 16.015 | 15.515 | 14.929 | 15.264 | 15.598 | 15.933 | 16.267 | 16.602 | 18.456 | 18.415 | 14.91 | 16.864 | 14.574 | 15.033 | 15.318 | 13.587 | 0 | 0 | 0 | 0 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 9.013 |
Total Non-Current Liabilities
| 83.209 | 81.882 | 66.068 | 23.553 | 43.108 | 49.237 | 71.223 | 75.7 | 80.106 | 85.47 | 64.361 | 48.685 | 55.016 | 57.22 | 62.789 | 59.808 | 64.534 | 37.995 | 32.295 | 31.879 | 31.614 | 30.61 | 29.17 | 27.602 | 24.613 | 25.233 | 18.586 | 22.702 | 20.437 | 23.6 | 24.33 | 27.664 | 25.332 | 25.458 | 30.634 | 28.421 | 29.882 | 26.158 | 23.235 | 22.86 | 24.345 | 24.34 | 22.805 | 24.407 | 24.255 | 24.876 | 23.274 | 18.991 | 14.846 | 14.846 | 16.015 | 15.515 | 14.929 | 15.264 | 15.598 | 15.933 | 16.267 | 16.602 | 23.456 | 23.415 | 19.91 | 21.864 | 19.574 | 20.033 | 20.318 | 18.587 | 0.055 | 0 | 0.059 | 0.059 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 10.703 | 9.013 |
Total Liabilities
| 3,112.317 | 3,265.04 | 2,927.337 | 3,259.092 | 3,299.14 | 3,399.4 | 3,160.905 | 3,132.78 | 2,841.407 | 3,064.068 | 2,754.747 | 2,685.782 | 2,544.79 | 2,490.693 | 3,787.117 | 4,270.976 | 3,960.249 | 3,451.57 | 3,554.687 | 3,372.214 | 1,295.984 | 1,134.354 | 1,080.351 | 1,090.318 | 1,079.88 | 1,090.133 | 902.572 | 927.429 | 869.937 | 899.085 | 699.434 | 653.594 | 682.146 | 757.54 | 712.831 | 844.059 | 764.298 | 779.014 | 539.511 | 534.455 | 545.06 | 487.794 | 461.94 | 507.275 | 492.483 | 521.412 | 505.121 | 378.22 | 306.858 | 284.392 | 292.205 | 303.217 | 271.425 | 321.942 | 319.851 | 312.275 | 328.546 | 241.842 | 226.704 | 258.227 | 279.802 | 306.884 | 394.446 | 450.723 | 397.982 | 343.648 | 258.327 | 211.983 | 206.704 | 194.2 | 144.625 | 111.875 | 94.027 | 75.469 | 72.808 | 69.751 | 87.926 | 100.383 | 80.168 | 99.684 | 83.922 | 99.345 | 80.899 | 98.555 | 73.514 | 99.654 | 76.361 | 45.055 | 65.91 | 68.043 | 61.902 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,241.858 | 1,203.47 | 622.351 | 622.351 | 622.351 | 622.351 | 622.351 | 622.351 | 622.351 | 622.351 | 478.731 | 478.731 | 478.731 | 478.731 | 478.731 | 478.731 | 478.731 | 478.731 | 462.711 | 257.062 | 257.062 | 257.062 | 257.062 | 257.062 | 257.062 | 128.531 | 128.531 | 128.531 | 128.531 | 128.531 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 84.089 | 54.089 | 54.089 |
Retained Earnings
| 2,821.985 | 2,746.675 | 2,503.479 | 2,480.815 | 2,430.774 | 2,315.253 | 2,116.622 | 2,058.034 | 2,000.579 | 1,888.096 | 1,715.287 | 1,646.726 | 1,598.186 | 1,511.982 | 1,262.864 | 1,180.572 | 1,217.235 | 1,142.195 | 953.141 | 911.819 | 592.946 | 726.269 | 713.445 | 707.658 | 716.898 | 699.644 | 692.125 | 685.665 | 730.705 | 713.179 | 688.373 | 638.058 | 651.25 | 627.702 | 540.118 | 490.184 | 430.435 | 668.609 | 616.095 | 566.593 | 567.628 | 553.813 | 502.121 | 468.466 | 506.74 | 489.916 | 446.183 | 420.656 | 10.491 | 19.537 | 11.216 | 13.042 | 8.714 | 7.293 | -3.424 | -4.508 | -8.34 | -9.535 | -25.946 | -31.14 | -27.369 | -24.653 | -18.069 | -18.816 | 7.1 | 14.846 | 38.804 | 47.403 | 47.349 | 46.596 | 41.771 | 47.781 | 47.699 | 45.27 | 41.866 | 36.469 | 42.365 | 40.46 | 36.425 | 32.04 | 39.363 | 36.642 | 34.979 | 30.369 | 33.956 | 28.621 | 25.815 | 19.549 | 13.654 | 8.971 | 9.759 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 203.19 | 1,994.488 | 5,335.677 | 1,977.197 | 186.062 | 1,977.332 | 185.014 | 1,959.84 | 168.563 | 1,960.153 | 167.983 | 1,930.912 | 139.932 | 1,931.156 | -1.651 | 2.07 | 2.07 | 2.07 | 2.07 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,022.378 | 2,020.218 | 1,994.298 | 1,994.415 | 0 | 1,791.224 | 0 | 1,977.286 | 0 | 1,976.239 | 0 | 1,959.788 | 0 | 1,959.207 | 0 | 1,932.297 | 0 | 1,932.297 | 0 | 1,231.577 | 0 | 1,811.816 | 453.306 | 568.442 | 453.306 | 568.442 | 453.192 | 453.192 | 596.811 | 596.811 | 581.483 | 581.483 | 581.483 | 581.483 | 573.887 | 573.887 | 99.954 | 99.954 | 71.921 | 71.921 | 71.921 | 71.921 | 67.062 | 195.593 | 157.034 | 157.034 | 148.856 | 148.856 | 228.416 | 885.407 | 226.91 | 226.91 | 226.91 | 226.91 | 226.91 | 226.91 | 227.127 | 227.127 | 223.217 | 223.217 | 223.217 | 223.217 | 218.867 | 218.867 | 218.893 | 219.28 | 218.893 | 218.893 | 218.893 | 218.893 | 218.744 | 218.744 | 218.744 | 219.485 | 219.639 | 219.639 | 219.639 | 219.639 | 217.549 | 217.549 | 217.549 | 217.549 | 214.291 | 214.291 | 214.291 | 214.291 | 210.426 | 210.426 | 210.426 | 26.217 | 31.559 |
Total Shareholders Equity
| 6,086.221 | 6,008.75 | 5,739.636 | 5,717.087 | 5,667.12 | 5,550.694 | 5,335.677 | 5,277.178 | 5,219.769 | 5,106.193 | 4,916.985 | 4,848.372 | 4,800.197 | 4,713.047 | 4,435.633 | 4,353.586 | 4,390.249 | 4,314.7 | 4,107.865 | 3,467.225 | 1,673.825 | 1,807.148 | 1,789.102 | 1,783.315 | 1,792.555 | 1,775.301 | 1,767.668 | 1,761.208 | 1,806.248 | 1,788.722 | 1,748.587 | 1,698.272 | 1,711.465 | 1,687.916 | 1,592.736 | 1,542.801 | 993.1 | 1,025.624 | 945.078 | 895.576 | 896.611 | 882.796 | 826.245 | 792.59 | 792.305 | 775.481 | 723.57 | 698.043 | 322.996 | 332.042 | 322.215 | 324.041 | 319.713 | 318.292 | 307.575 | 306.491 | 302.877 | 301.681 | 281.36 | 276.167 | 279.938 | 282.654 | 284.887 | 284.139 | 310.082 | 317.829 | 341.787 | 350.385 | 350.331 | 349.579 | 344.604 | 350.614 | 350.532 | 348.103 | 345.594 | 340.197 | 346.093 | 344.188 | 338.063 | 333.678 | 341 | 338.28 | 333.359 | 328.749 | 332.336 | 327.001 | 320.33 | 314.064 | 308.169 | 97.686 | 95.406 |
Total Equity
| 6,110.406 | 6,032.782 | 5,759.999 | 5,737.688 | 5,688.09 | 5,572.315 | 5,354.593 | 5,294.018 | 5,236.504 | 5,123.223 | 4,931.791 | 4,862.864 | 4,814.35 | 4,722.578 | 4,443.481 | 4,361.233 | 4,397.248 | 4,321.917 | 4,114.028 | 3,473.507 | 1,673.825 | 1,905.259 | 1,789.102 | 1,783.315 | 1,792.555 | 1,775.301 | 1,767.668 | 1,761.208 | 1,806.248 | 1,788.722 | 1,748.587 | 1,698.272 | 1,711.465 | 1,687.916 | 1,592.736 | 1,542.801 | 993.1 | 1,025.624 | 945.078 | 895.576 | 896.611 | 882.796 | 826.245 | 792.59 | 792.305 | 775.481 | 723.57 | 698.043 | 339.748 | 349.035 | 338.79 | 340.752 | 336.158 | 334.044 | 332.919 | 331.957 | 328.158 | 326.831 | 306.833 | 295.54 | 300.261 | 303.853 | 302.806 | 302.549 | 326.756 | 334.589 | 361.079 | 370.894 | 370.69 | 370.735 | 353.178 | 359.024 | 358.788 | 356.267 | 353.059 | 347.567 | 353.37 | 351.427 | 345.1 | 340.612 | 347.772 | 344.882 | 339.297 | 334.558 | 334.98 | 329.423 | 322.528 | 316.106 | 308.169 | 97.686 | 95.406 |
Total Liabilities & Shareholders Equity
| 9,222.723 | 9,297.823 | 8,687.336 | 9,023.815 | 8,987.23 | 8,971.715 | 8,515.499 | 8,426.798 | 8,077.911 | 8,187.291 | 7,686.538 | 7,548.646 | 7,359.14 | 7,213.271 | 8,230.598 | 8,632.21 | 8,357.498 | 7,773.487 | 7,668.715 | 6,845.721 | 2,969.809 | 2,941.502 | 2,869.453 | 2,873.633 | 2,872.435 | 2,865.434 | 2,670.24 | 2,688.637 | 2,676.185 | 2,687.806 | 2,448.021 | 2,351.866 | 2,393.61 | 2,445.456 | 2,305.566 | 2,386.86 | 1,757.398 | 1,804.638 | 1,484.589 | 1,430.031 | 1,441.671 | 1,370.59 | 1,288.185 | 1,299.865 | 1,284.787 | 1,296.893 | 1,228.691 | 1,076.263 | 646.605 | 633.427 | 630.995 | 643.97 | 607.583 | 655.986 | 652.769 | 644.233 | 656.704 | 568.673 | 533.536 | 553.768 | 580.064 | 610.737 | 697.252 | 753.272 | 724.738 | 678.238 | 619.406 | 582.876 | 577.394 | 564.934 | 497.803 | 470.899 | 452.815 | 431.736 | 425.867 | 417.318 | 441.296 | 451.81 | 425.268 | 440.296 | 431.693 | 444.227 | 420.196 | 433.113 | 408.494 | 429.077 | 398.889 | 361.161 | 374.079 | 165.728 | 157.308 |