Tiandi Science & Technology Co.Ltd
SSE:600582.SS
6.41 (CNY) • At close April 3, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2001 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 14,062.297 | 11,636.78 | 11,619.966 | 14,084.669 | 17,026.019 | 12,663.768 | 11,669.856 | 9,204.725 | 11,654.919 | 11,186.275 | 9,665.766 | 9,169.608 | 10,000.791 | 7,204.485 | 7,271.209 | 6,143.543 | 6,881.975 | 5,950.896 | 6,046.856 | 4,971.823 | 5,426.627 | 4,103.322 | 5,439.206 | 4,619.104 | 4,982.818 | 3,690.021 | 3,571.978 | 3,387.118 | 4,269.077 | 3,809.097 | 3,901.93 | 3,875.091 | 4,957.267 | 4,422.311 | 3,024.094 | 3,208.192 | 3,668.077 | 3,022.26 | 3,147.895 | 3,029.029 | 2,519.336 | 1,674.251 | 1,950.327 | 1,598.372 | 2,179.76 | 1,932.336 | 2,308.149 | 2,139.153 | 3,016.21 | 1,985.011 | 2,358.931 | 1,978.357 | 2,732.299 | 2,121.384 | 1,898.36 | 1,744.757 | 2,297.675 | 1,744.117 | 1,550.987 | 1,232.189 | 1,565.445 | 1,064.769 | 847.338 | 858.512 | 723.323 | 418.347 | 398.043 | 288.635 | 542.251 | 275.451 | 405.089 | 447.765 | 308.167 | 162.979 | 134.06 | 180.05 | 231.132 | 152.913 | 185.985 | 153.885 | 185.812 | 149.297 | 181.138 | 0 | 213.435 | 137.804 | 147.505 | 132.455 | 147.573 | 265.743 | 335.415 | 39.878 |
| Short Term Investments
| 16.563 | 15.092 | 14.796 | 15.984 | 16.102 | 2.94 | 1.148 | -170.937 | -167.484 | -158.286 | 965.398 | 2.773 | 3.082 | 3.97 | 3.835 | 2.316 | 2.183 | 2.183 | 2.198 | 2.301 | 2.729 | 2.714 | 2.964 | 3.23 | 2.861 | 2.994 | 2.994 | -260.128 | -268.288 | -271.249 | -541.115 | -542.623 | -517.97 | -376.47 | -364.204 | -386.615 | -422.593 | -357.999 | -379.649 | -383.516 | -362.487 | -249.447 | -258.259 | -125.661 | -125.679 | -127.975 | -127.726 | -116.388 | -115.627 | -98.293 | -98.279 | -93.857 | -97.436 | -82.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.477 | 0.473 | 0.711 | 1.061 | 1.221 | 0.899 | 0.586 | 0.271 | 0.34 | 0.37 | 1.483 | 1.58 | 1.495 | 1.293 | 1.165 | 1.153 | 1.608 | 1.608 | 0 | 1.326 | 50.8 | 98.955 | 98.929 | 98.929 | 49.818 | 0.167 | 0.167 |
| Cash and Short Term Investments
| 14,078.86 | 11,651.872 | 11,634.762 | 14,100.653 | 17,042.121 | 12,666.708 | 11,671.004 | 9,204.725 | 11,654.919 | 11,186.275 | 9,665.766 | 9,172.381 | 10,003.873 | 7,208.454 | 7,275.044 | 6,145.859 | 6,884.158 | 5,953.079 | 6,049.054 | 4,974.124 | 5,429.356 | 4,106.035 | 5,442.17 | 4,622.334 | 4,985.679 | 3,693.015 | 3,574.972 | 3,387.118 | 4,269.077 | 3,809.097 | 3,901.93 | 3,875.091 | 4,957.267 | 4,422.311 | 3,024.094 | 3,208.192 | 3,668.077 | 3,022.26 | 3,147.895 | 3,029.029 | 2,519.336 | 1,674.251 | 1,950.327 | 1,598.372 | 2,179.76 | 1,932.336 | 2,308.149 | 2,139.153 | 3,016.21 | 1,985.011 | 2,358.931 | 1,978.357 | 2,732.299 | 2,121.384 | 1,898.36 | 1,744.757 | 2,297.675 | 1,744.117 | 1,550.987 | 1,232.189 | 1,565.445 | 1,064.769 | 847.338 | 858.512 | 723.323 | 418.824 | 398.516 | 289.346 | 543.312 | 276.673 | 405.989 | 448.351 | 308.438 | 163.319 | 134.43 | 181.532 | 232.712 | 154.408 | 187.278 | 155.05 | 186.965 | 150.905 | 182.746 | 0 | 214.761 | 188.604 | 246.46 | 231.385 | 246.502 | 315.561 | 335.582 | 40.045 |
| Net Receivables
| 0 | 17,727.508 | 16,717.131 | 15,971.426 | 14,772.005 | 16,973.377 | 16,210.733 | 14,572.667 | 13,084.529 | 16,173.967 | 16,379.294 | 16,032.672 | 15,256.52 | 16,198.257 | 15,419.72 | 14,989.042 | 14,861.775 | 15,115.335 | 14,409.626 | 13,716.868 | 13,516.082 | 14,340.465 | 14,320.816 | 14,807.081 | 14,506.014 | 15,260.724 | 15,091.162 | 14,655.125 | 15,872.442 | 14,602.394 | 14,879.342 | 14,310.872 | 15,574.239 | 14,229.262 | 14,251.636 | 13,829.886 | 14,770.588 | 12,638.272 | 12,469.684 | 11,929.438 | 13,394.556 | 8,128.811 | 7,441.814 | 7,284.676 | 8,005.473 | 6,651.169 | 5,969.341 | 5,737.494 | 5,696.531 | 7,165.467 | 5,992.473 | 4,683.715 | 5,009.259 | 5,456.361 | 4,650.384 | 3,870.957 | 3,605.124 | 3,728.973 | 3,391.909 | 2,999.377 | 2,823.924 | 2,996.305 | 2,714.688 | 2,413.137 | 1,986.143 | 2,010.531 | 1,748.699 | 1,617.898 | 1,503.393 | 0 | 0 | 0 | 440.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.548 |
| Inventory
| 5,642.298 | 6,519.775 | 6,291.432 | 6,167.581 | 5,192.238 | 6,211.428 | 6,117.801 | 6,287.111 | 4,953.655 | 5,997.271 | 5,344.285 | 4,862.082 | 4,450.849 | 4,766.378 | 4,776.717 | 4,719.943 | 4,652.679 | 5,497.485 | 5,526.917 | 5,730.914 | 5,752.208 | 6,642.341 | 6,403.535 | 6,316.739 | 5,967.508 | 6,679.895 | 6,275.741 | 5,877.121 | 5,091.992 | 5,597.812 | 5,104.243 | 4,873.64 | 4,340.047 | 5,111.873 | 4,773.962 | 4,544.672 | 4,331.659 | 4,566.212 | 4,456.301 | 4,616.208 | 4,404.971 | 3,350.542 | 3,225.775 | 3,205.302 | 3,115.198 | 3,628.579 | 3,303.594 | 3,246.577 | 3,005.429 | 3,276.439 | 3,160.775 | 2,804.384 | 2,565.606 | 2,675.485 | 2,338.808 | 2,206.024 | 2,047.557 | 2,036.023 | 1,937.439 | 1,970.886 | 1,885.039 | 1,855.974 | 1,840.222 | 1,826.762 | 1,818.003 | 1,343.846 | 1,198.574 | 1,070.946 | 1,000.188 | 1,050.517 | 916.385 | 883.402 | 487.793 | 429.962 | 441.628 | 207.106 | 178.109 | 196.939 | 178.359 | 141.679 | 138.067 | 134.946 | 121.14 | 0 | 85.077 | 76.25 | 57.902 | 50.63 | 46.564 | 45.636 | 29.127 | 14.523 |
| Other Current Assets
| 18,074.369 | 3,091.054 | 1,895.962 | 3,969.031 | 1,785.243 | 2,434.45 | 1,504.118 | 1,695.492 | 1,466.833 | 1,556.677 | 17,598.41 | 1,723.369 | 1,652.474 | 1,765.342 | 1,541.386 | 1,645.413 | 1,383.565 | 1,238.461 | 1,657.334 | 1,791.639 | 1,665.029 | 2,083.765 | 2,009.33 | 2,199.804 | 1,941.156 | 2,226.612 | 2,427.242 | 2,361.284 | 17,302.013 | 2,231.141 | 1,623.449 | 1,819.705 | 1,233.004 | 1,993.798 | 1,691.067 | 1,604.528 | 1,526.143 | 2,040.436 | 2,108.855 | 1,101.099 | 1,809.344 | 690.372 | 766.099 | 730.541 | 4,713.266 | 954.101 | 1,699.779 | 1,665.636 | 1,252.357 | 7,223.951 | 861.436 | 976.124 | 5,072.76 | 5,457.075 | 891.523 | 3,872.874 | 3,607.735 | 3,729.542 | 3,393.048 | 3,001.085 | 2,826.283 | 2,996.478 | 2,714.953 | 2,413.493 | 2,067.199 | 2,010.971 | 1,749.282 | 1,618.511 | 1,504.261 | 1,438.409 | 1,257.909 | 1,125.413 | 974.143 | 872.917 | 791.13 | 438.055 | 359.288 | 331.372 | 298.775 | 307.984 | 223.667 | 247.215 | 220.587 | 0 | 228.506 | 188.902 | 164.182 | 147.325 | 132.653 | 111.866 | 107.661 | 79.165 |
| Total Current Assets
| 37,795.526 | 38,990.209 | 38,113.119 | 40,208.69 | 39,632.226 | 38,285.962 | 36,303.655 | 31,759.995 | 31,159.936 | 34,914.19 | 32,608.461 | 31,790.505 | 31,363.717 | 29,938.431 | 29,012.866 | 27,500.257 | 27,782.176 | 27,804.36 | 27,642.93 | 26,213.544 | 26,362.674 | 27,172.607 | 28,175.852 | 27,945.958 | 27,400.357 | 27,860.246 | 27,369.118 | 26,280.648 | 26,663.081 | 26,240.444 | 25,508.964 | 24,879.308 | 26,117.393 | 25,757.243 | 23,740.759 | 23,187.278 | 24,296.466 | 22,267.18 | 22,182.735 | 20,675.775 | 20,427.443 | 13,843.975 | 13,384.015 | 12,818.891 | 13,346.082 | 13,166.184 | 12,568.335 | 12,088.517 | 12,451.919 | 12,485.4 | 11,572.052 | 10,442.581 | 10,370.666 | 10,253.945 | 8,888.836 | 7,823.656 | 7,952.967 | 7,509.683 | 6,881.474 | 6,204.16 | 6,276.767 | 5,917.221 | 5,402.512 | 5,098.767 | 4,527.917 | 3,773.641 | 3,346.371 | 2,978.804 | 3,047.761 | 2,765.599 | 2,580.283 | 2,457.167 | 1,571.867 | 1,466.197 | 1,367.187 | 826.694 | 770.109 | 682.719 | 664.412 | 604.712 | 548.698 | 533.066 | 524.474 | 0 | 528.344 | 453.757 | 468.544 | 429.34 | 425.719 | 473.063 | 472.37 | 133.733 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 9,278.524 | 7,582.169 | 7,538.91 | 7,445.127 | 7,571.885 | 6,986.727 | 6,939.217 | 6,938.703 | 7,016.469 | 6,717.875 | 6,754.68 | 6,778.767 | 6,797.661 | 6,790.093 | 6,705.821 | 6,489.307 | 6,530.122 | 6,267.602 | 6,240.332 | 6,305.267 | 6,347.044 | 6,132.002 | 6,113.17 | 6,058.216 | 6,093.144 | 5,865.501 | 6,004.467 | 5,858.997 | 5,835.762 | 5,595.005 | 5,493.403 | 5,469.445 | 5,432.928 | 5,322.616 | 5,244.895 | 5,248.767 | 5,288.518 | 4,525.652 | 4,530.099 | 4,540.788 | 4,480.877 | 3,375.648 | 3,289.144 | 3,290.985 | 3,320.836 | 3,115.811 | 3,075.247 | 3,043.174 | 3,008.336 | 2,724.702 | 2,592.169 | 2,548.077 | 2,563.828 | 2,318.535 | 2,161.099 | 2,085.672 | 2,058.445 | 1,879.905 | 1,861.041 | 1,832.459 | 1,786.549 | 1,651.767 | 1,601.858 | 1,588.058 | 855.226 | 680.034 | 676.285 | 629.856 | 587.918 | 529.577 | 518.209 | 468.087 | 481.232 | 387.911 | 348.782 | 184.066 | 181.952 | 107.769 | 94.516 | 77.555 | 77.004 | 75.456 | 73.482 | 0 | 70.171 | 59.099 | 53.279 | 53.012 | 50.752 | 41.272 | 37.694 | 37.618 |
| Goodwill
| 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 3.471 | 7.035 | 7.035 | 7.035 | 7.035 | 7.035 | 7.035 | 7.044 | 7.044 | 7.044 | 7.044 | 14.003 | 14.003 | 14.003 | 14.003 | 23.116 | 23.116 | 23.116 | 23.116 | 19.552 | 19.552 | 19.552 | 19.552 | 19.552 | 19.552 | 19.552 | 19.552 | 19.552 | 19.552 | 5.668 | 5.668 | 5.668 | 5.668 | 5.668 | 5.668 | 5.671 | 5.671 | 5.671 | 5.671 | 5.671 | 5.771 | 3.484 | 3.484 | 3.484 | 3.484 | 3.48 | 3.484 | 3.471 | 3.471 | 3.471 | 3.471 | 4.91 | 4.91 | 4.91 | 5.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 883.84 | 1,813.987 | 1,759.602 | 1,753.323 | 1,787.94 | 1,767.337 | 1,766.331 | 1,778.917 | 1,791.883 | 1,795.728 | 1,804.669 | 1,825.119 | 1,831.402 | 1,900.629 | 1,913.325 | 1,927.18 | 1,940.522 | 1,975.191 | 1,987.818 | 2,038.047 | 2,050.311 | 2,075.26 | 2,088.561 | 2,104.61 | 2,118.081 | 2,128.943 | 2,198.573 | 2,215.439 | 2,227.916 | 2,214.92 | 2,227.099 | 2,242.621 | 2,256.237 | 2,270.212 | 2,272.127 | 2,287.908 | 2,302.38 | 2,210.37 | 2,221.423 | 2,236.586 | 2,176.144 | 1,712.301 | 1,722.685 | 1,732.4 | 1,743.69 | 1,692.839 | 1,606.072 | 1,609.129 | 1,617.344 | 1,626.55 | 1,602.152 | 680.278 | 633.935 | 311.136 | 321.341 | 312.618 | 317.086 | 314.278 | 331.776 | 336.934 | 303.855 | 322.345 | 320.771 | 342.05 | 220.354 | 160.039 | 144.137 | 130.108 | 130.726 | 76.805 | 77.433 | 37.052 | 26.954 | 27.252 | 26.557 | 1.53 | 1.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 887.311 | 1,817.458 | 1,763.074 | 1,756.794 | 1,791.411 | 1,770.808 | 1,769.802 | 1,782.388 | 1,795.355 | 1,799.2 | 1,808.14 | 1,828.59 | 1,834.873 | 1,904.1 | 1,916.797 | 1,930.651 | 1,943.993 | 1,978.662 | 1,991.289 | 2,045.082 | 2,057.346 | 2,082.295 | 2,095.596 | 2,111.645 | 2,125.116 | 2,135.987 | 2,205.618 | 2,222.483 | 2,234.961 | 2,228.923 | 2,241.102 | 2,256.624 | 2,270.24 | 2,293.328 | 2,295.243 | 2,311.024 | 2,325.496 | 2,229.922 | 2,240.975 | 2,256.138 | 2,195.696 | 1,731.853 | 1,742.237 | 1,751.952 | 1,763.242 | 1,712.39 | 1,625.624 | 1,614.796 | 1,623.012 | 1,632.218 | 1,607.82 | 685.945 | 639.603 | 316.807 | 327.013 | 318.289 | 322.758 | 319.949 | 337.548 | 340.418 | 307.338 | 325.829 | 324.255 | 345.531 | 223.838 | 163.51 | 147.608 | 133.579 | 134.198 | 81.715 | 82.343 | 41.962 | 26.954 | 27.252 | 26.557 | 1.53 | 1.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 8,078.553 | 3,994.041 | 3,946.844 | 2,080.871 | 3,317.32 | 3,047.849 | 3,023.993 | 3,937.826 | 2,513.749 | 1,082.33 | 0 | 974.562 | 960.983 | 999.813 | 947.567 | 937.504 | 933.066 | 870.014 | 857.902 | 826.757 | 828.327 | 787.687 | 791.607 | 781.926 | 770.049 | 796.949 | 788.572 | 1,050.311 | 1,061.604 | 1,003.773 | 1,268.106 | 1,268.338 | 841.255 | 688.153 | 696.913 | 730.979 | 774.766 | 593.358 | 628.392 | 1,451.132 | 604.264 | 419.856 | 414.635 | 281.493 | 281.505 | 301.858 | 298.109 | 261.08 | 260.793 | 244.143 | 244.171 | 241.006 | 245.308 | 234.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312.17 | 258.898 | 223.635 | 205.247 | 195.819 | 193.252 | 164.644 | 165.461 | 134.534 | 117.857 | 103.131 | 103.347 | 114.19 | 105.707 | 120.973 | 134.143 | 128.395 | 86.87 | 0 | 81.978 | 31.454 | -52.698 | -52.885 | -48.755 | -48.771 | 0.737 | 3.437 |
| Tax Assets
| 700.972 | 826.367 | 819.144 | 725.243 | 745.044 | 855.54 | 856.032 | 791.217 | 780.55 | 842.648 | 831.558 | 814.947 | 792.912 | 823.638 | 826.599 | 758.891 | 790.769 | 757.838 | 740.073 | 742.746 | 725.628 | 759.882 | 751.998 | 707.244 | 713.101 | 622.4 | 623.965 | 614.161 | 613.182 | 597.131 | 596.632 | 578.37 | 580.475 | 506.703 | 503.01 | 472.24 | 467.974 | 380.449 | 376.836 | 369.419 | 379.615 | 212.919 | 210.291 | 210.187 | 211.841 | 158.543 | 158.483 | 147.914 | 148.509 | 97.332 | 90.681 | 79.193 | 77.01 | 77.428 | 74.085 | 52.116 | 52.136 | 53.096 | 53.653 | 44.102 | 43.764 | 42.737 | 42.699 | 33.653 | 28.636 | 25.758 | 25.565 | 19.384 | 19.39 | 18.841 | 17.426 | 17.068 | 17.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 521.316 | 191.633 | 185.203 | 176.418 | 174.609 | 280.008 | 294.822 | 146.903 | 153.992 | 183.729 | 1,336.486 | 391.118 | 407.733 | 294.535 | 320.919 | 333.939 | 348.888 | 354.477 | 362.001 | 396.615 | 404.241 | 278.003 | 281.525 | 282.904 | 290.366 | 274.395 | 280.263 | 17.802 | 16.125 | 11.98 | 75.046 | 104.994 | 116.751 | 58.43 | 57.589 | 67.837 | 70.51 | 69.854 | 73.366 | 53.65 | 67.791 | 14.186 | 11.945 | 7.554 | 3.879 | 8.257 | 8.257 | 6.246 | 5.248 | 5.248 | 15.326 | 6.846 | 69.636 | -0.281 | 233.382 | 177.913 | 173.432 | 100.588 | 100.171 | 96.694 | 92.175 | 61.547 | 60.173 | 59.527 | 390.776 | 16.285 | 16.604 | 1.391 | 1.741 | 3.526 | 2.957 | 2.898 | -16.797 | 0.34 | 0.37 | 1.483 | 1.58 | 1.495 | 1.293 | 1.165 | 1.153 | 1.608 | 1.608 | 681.065 | 1.326 | 51.982 | 99.977 | 99.55 | 99.213 | 49.916 | 0.265 | 0.167 |
| Total Non-Current Assets
| 19,466.676 | 14,411.668 | 14,253.175 | 12,184.453 | 13,600.269 | 12,940.932 | 12,883.865 | 13,597.037 | 12,260.115 | 10,625.781 | 10,730.865 | 10,787.985 | 10,794.162 | 10,812.179 | 10,717.703 | 10,450.292 | 10,546.837 | 10,228.593 | 10,191.598 | 10,316.466 | 10,362.587 | 10,039.869 | 10,033.896 | 9,941.935 | 9,991.776 | 9,695.233 | 9,902.885 | 9,763.755 | 9,761.634 | 9,436.812 | 9,674.288 | 9,677.773 | 9,241.65 | 8,869.23 | 8,797.651 | 8,830.846 | 8,927.264 | 7,799.236 | 7,849.668 | 8,671.127 | 7,728.243 | 5,754.462 | 5,668.253 | 5,542.17 | 5,581.303 | 5,296.859 | 5,165.719 | 5,073.21 | 5,045.897 | 4,703.644 | 4,550.168 | 3,561.068 | 3,595.385 | 2,946.944 | 2,795.578 | 2,633.99 | 2,606.771 | 2,353.538 | 2,352.412 | 2,313.674 | 2,229.826 | 2,081.88 | 2,028.985 | 2,026.77 | 1,498.475 | 1,197.756 | 1,124.961 | 1,007.846 | 948.495 | 829.478 | 814.186 | 694.659 | 673.918 | 550.037 | 493.567 | 290.21 | 288.448 | 223.454 | 201.517 | 199.693 | 212.299 | 205.46 | 161.96 | 681.065 | 153.475 | 142.534 | 100.559 | 99.677 | 101.21 | 42.417 | 38.697 | 41.222 |
| Total Assets
| 57,262.203 | 53,401.877 | 52,366.295 | 52,393.143 | 53,232.495 | 51,226.894 | 49,187.521 | 45,357.031 | 43,420.051 | 45,539.971 | 43,339.326 | 42,578.49 | 42,157.879 | 40,750.61 | 39,730.569 | 37,950.549 | 38,329.013 | 38,032.954 | 37,834.528 | 36,530.01 | 36,725.261 | 37,212.475 | 38,209.748 | 37,887.893 | 37,392.133 | 37,555.479 | 37,272.002 | 36,044.403 | 36,424.715 | 35,677.256 | 35,183.252 | 34,557.081 | 35,359.043 | 34,626.474 | 32,538.41 | 32,018.124 | 33,223.73 | 30,066.415 | 30,032.404 | 29,346.902 | 28,155.687 | 19,598.437 | 19,052.268 | 18,361.061 | 18,927.384 | 18,463.043 | 17,734.054 | 17,161.727 | 17,497.816 | 17,189.044 | 16,122.22 | 14,003.648 | 13,966.051 | 13,200.889 | 11,684.414 | 10,457.646 | 10,559.738 | 9,863.221 | 9,233.886 | 8,517.834 | 8,506.593 | 7,999.101 | 7,431.497 | 7,125.537 | 6,026.392 | 4,971.398 | 4,471.332 | 3,986.65 | 3,996.256 | 3,595.077 | 3,394.469 | 3,151.826 | 2,245.784 | 2,016.234 | 1,860.754 | 1,116.903 | 1,058.557 | 906.173 | 865.928 | 804.405 | 760.998 | 738.526 | 686.434 | 681.065 | 681.818 | 596.291 | 569.103 | 529.017 | 526.93 | 515.48 | 511.066 | 174.955 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 14,542.845 | 7,981.275 | 12,753.122 | 12,147.995 | 8,074.194 | 12,649.308 | 8,271.049 | 10,182.116 | 8,077.011 | 7,609.567 | 9,591.147 | 8,569.587 | 5,191.139 | 5,600.655 | 7,584.388 | 6,820.786 | 6,859.056 | 4,912.602 | 4,276.102 | 6,571.043 | 6,663.004 | 7,171.325 | 7,535.38 | 7,429.713 | 6,799.101 | 7,481.633 | 7,416.11 | 7,026.366 | 6,828.408 | 6,856.886 | 6,745.685 | 6,541.446 | 6,761.773 | 6,612.554 | 6,527.109 | 6,514.933 | 7,043.254 | 6,578.576 | 6,597.418 | 6,487.431 | 5,332.455 | 4,719.74 | 4,546.198 | 4,292.721 | 5,696.579 | 4,534.368 | 4,109.549 | 3,591.042 | 3,800.792 | 4,185.58 | 3,962.359 | 3,191.672 | 3,160.976 | 3,138.433 | 2,611.799 | 2,139.637 | 2,222.541 | 2,217.239 | 2,082.021 | 1,808.755 | 1,773.835 | 1,608.995 | 1,472.874 | 1,517.049 | 1,496.47 | 1,088.348 | 1,000.607 | 849.758 | 816.211 | 720.16 | 681.577 | 697.12 | 724.735 | 454.17 | 443.607 | 192.858 | 204.167 | 135.247 | 112.631 | 97.695 | 96.202 | 59.25 | 62.039 | 93.583 | 89.051 | 57.987 | 53.736 | 41.108 | 46.654 | 40.099 | 33.941 | 26.449 |
| Short Term Debt
| 321.112 | 1,618.431 | 284.237 | 523.088 | 835.291 | 233.561 | 765.584 | 157.496 | 196.665 | 134.943 | 137.14 | 212.14 | 1,069.833 | 449.312 | 229 | 309 | 309 | 735.051 | 442.814 | 397.8 | 369 | 457 | 477 | 752.682 | 592 | 592.8 | 710.5 | 773 | 959.3 | 1,104.3 | 1,108.6 | 1,151.16 | 1,235.3 | 1,215.3 | 1,179.3 | 1,028.3 | 1,012.3 | 979 | 1,071 | 1,160 | 1,421.7 | 853 | 902.03 | 797.995 | 979.607 | 683.625 | 674.804 | 638.99 | 544.063 | 459.063 | 410.957 | 441.869 | 405.574 | 461.096 | 327 | 290.998 | 268.4 | 288.45 | 272.35 | 260 | 306.6 | 380.6 | 346.6 | 361.6 | 246 | 189 | 189 | 150 | 150 | 154 | 195 | 200 | 85 | 34 | 44 | 5 | 5 | 8 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 6 | 4 | 0 | 0 | 1 | 5 |
| Tax Payables
| 364.322 | 305.888 | 163.171 | 331.885 | 141.854 | 358.968 | 344.475 | 316.247 | 394.052 | 346.321 | 356.795 | 356.716 | 490.373 | 232.491 | 286.526 | 307.367 | 359.612 | 272.845 | 263.532 | 233.125 | 323.078 | 249.836 | 253.382 | 446.419 | 464.299 | 192.247 | 265.802 | 251.056 | 485.118 | 270.928 | 293.314 | 277.578 | 546.292 | 194.337 | 168.094 | 207.723 | 454.895 | 276.194 | 375.555 | 257.988 | 404.773 | 180.595 | 196.042 | 211.334 | 316.96 | 145.54 | 128.909 | 179.184 | 306.346 | 253.699 | 186.48 | 223.734 | 266.584 | 177.808 | 151.19 | 167.994 | 196.696 | 236.635 | 206.24 | 224.54 | 248.087 | 199.333 | 234.268 | 216.685 | 81.674 | 103.318 | 98.568 | 73.198 | 106.01 | 39.479 | 34.067 | 31.978 | 54.351 | 40.538 | 42.808 | 5.277 | 23.385 | 8.839 | 9.203 | 8.849 | 11.529 | 5.074 | 5.154 | 3.059 | 7.126 | 0.829 | 2.789 | 1.762 | 4.21 | 0.424 | 1.816 | 2.727 |
| Deferred Revenue
| 0 | 3,009.342 | 3,036.25 | 3,380.991 | 3,944.03 | 6,740.933 | 6,316.091 | 3,429.405 | 3,621.345 | 3,744.113 | 0 | 0 | 6,476.705 | 5,743.038 | 5,749.178 | 4,881.514 | 5,144.582 | 5,457.014 | 5,923.132 | 4,954.941 | 2,288.679 | 2,197.365 | 2,292.139 | 2,526.302 | 2,501.54 | 2,084.041 | 2,428.323 | 2,069.811 | 2,631.817 | 2,295.987 | 2,358.65 | 2,293.019 | 2,757.437 | 2,312.326 | 2,305.099 | 2,085.681 | 2,635.576 | 1,586.798 | 1,828.091 | 1,392.531 | 1,757.433 | 1,244.905 | 1,251.981 | 1,048.552 | 1,595.195 | 1,122.783 | 1,104.5 | 921.238 | 1,372.078 | 1,105.467 | 1,036.761 | 835.946 | 1,140.825 | 968.798 | 866.15 | 701.898 | 958.341 | 885.907 | 823.932 | 722.742 | 935.006 | 994.807 | 880.67 | 667.074 | 713.751 | 530.792 | 463.068 | 434.954 | 635.94 | 578.497 | 489.632 | 394.638 | 282.961 | 267.364 | 217.138 | 88.113 | 75.687 | 62.601 | 64.666 | 0 | 0 | 0 | 0 | 0 | 0 | 19.549 | 16.604 | 10.482 | 0 | 0 | 30.124 | 18.415 |
| Other Current Liabilities
| 8,740.968 | 7,750.285 | 7,204.499 | 7,080.284 | 12,611.296 | 333.147 | 6,626.466 | 3,063.299 | 3,627.937 | 10,120.423 | 6,605.837 | 6,762.317 | 6,500.662 | 5,271.126 | 151.376 | 4,960.815 | 536.316 | 4,433.211 | 5,158.514 | 4,950.671 | 4,997.602 | 5,108.237 | 2,536.199 | 4,462.713 | 2,339.592 | 4,795.291 | 4,872.075 | 4,088.402 | 4,266.481 | 3,998.381 | 3,684.425 | 3,327.999 | 733.214 | 3,506.465 | 3,323.867 | 2,889.834 | 3,346.038 | 2,391.277 | 652.336 | 765.893 | 4,882.495 | 922.35 | 822.308 | 1,787.45 | 3,829.798 | 1,186.874 | 2,301.607 | 2,368.24 | 2,652.153 | 2,553.228 | 2,344.097 | 2,008.382 | 2,392.388 | 2,477.519 | 2,137.996 | 1,782.04 | 2,077.901 | 1,794.949 | 1,773.682 | 1,582.557 | 1,702.853 | 1,747.017 | 1,646.863 | 1,397.549 | 1,649.178 | 1,220.94 | 988.845 | 862.8 | 969.654 | 1,001.244 | 913.637 | 793.191 | 711.914 | 529.074 | 436.593 | 234.695 | 169.319 | 166.061 | 168.177 | 139.737 | 100.149 | 148.458 | 107.013 | 88.278 | 93.552 | 58.563 | 40.66 | 29.91 | 28.491 | 41.3 | 47.06 | 28.157 |
| Total Current Liabilities
| 23,969.247 | 20,665.221 | 20,405.029 | 20,083.253 | 21,662.636 | 20,315.917 | 18,680.868 | 17,148.563 | 15,917.01 | 18,211.254 | 16,690.919 | 15,900.76 | 15,969.255 | 14,600.345 | 14,000.468 | 12,397.967 | 13,159.505 | 13,204.092 | 13,372.593 | 12,152.64 | 12,352.684 | 12,986.398 | 13,094.099 | 13,091.527 | 12,696.532 | 13,061.97 | 13,264.487 | 12,138.825 | 12,539.308 | 12,230.496 | 11,832.023 | 11,298.183 | 12,034.016 | 11,528.656 | 11,198.371 | 10,640.791 | 11,856.487 | 10,225.047 | 10,524.399 | 10,063.843 | 10,957.345 | 7,920.59 | 7,718.558 | 7,089.501 | 7,858.147 | 7,673.19 | 7,214.869 | 6,777.456 | 7,303.353 | 7,451.57 | 6,903.892 | 5,865.657 | 6,225.522 | 6,254.855 | 5,227.985 | 4,380.669 | 4,765.539 | 4,537.274 | 4,334.293 | 3,875.852 | 4,031.375 | 3,935.945 | 3,700.606 | 3,492.883 | 3,297.623 | 2,601.606 | 2,277.02 | 1,935.756 | 2,041.875 | 1,914.883 | 1,824.282 | 1,722.289 | 1,164.866 | 1,057.782 | 967.007 | 437.83 | 401.872 | 318.147 | 295.011 | 246.281 | 207.88 | 212.781 | 174.206 | 184.92 | 189.729 | 121.379 | 103.186 | 76.78 | 79.355 | 81.824 | 83.817 | 62.333 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 385.155 | 301.369 | 319.07 | 306.866 | 323.733 | 148.894 | 290.217 | 264.337 | 253.585 | 271.267 | 155.893 | 81.76 | 178.379 | 238.617 | 207.606 | 131.76 | 111.76 | 111.76 | 109.76 | 110.442 | 110.442 | 716.587 | 1,716.292 | 1,721.216 | 1,720.773 | 1,710.902 | 1,682.647 | 1,887.583 | 1,879.995 | 1,886.274 | 1,985.624 | 2,084.487 | 2,084.077 | 2,468.094 | 989.986 | 1,031.686 | 1,027.492 | 434.278 | 280.132 | 287.432 | 274.632 | 177.947 | 167.412 | 190.077 | 186.977 | 263.173 | 278.173 | 278.173 | 228.173 | 336.998 | 278.998 | 278.998 | 274.998 | 224.124 | 183.424 | 163.024 | 165.624 | 168.367 | 166.967 | 190.967 | 190.967 | 285.793 | 285.793 | 266.793 | 48.793 | 53.936 | 59.08 | 63.68 | 33.68 | 44.68 | 62.68 | 68.68 | 68.68 | 68.68 | 68.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 998.313 | 1,114.743 | 1,093.372 | 1,089.112 | 1,106.474 | 1,108.64 | 1,123.601 | 1,153.669 | 1,154.629 | 1,257.619 | 1,266.846 | 111.301 | 1,262.31 | 1,237.996 | 1,249.74 | 1,216.254 | 1,214.115 | 1,246.346 | 1,266.905 | 1,290.424 | 1,312.839 | 609.881 | 605.724 | 616.49 | 613.869 | 659.971 | 639.085 | 633.434 | 640.836 | 712.906 | 627.901 | 628.955 | 628.137 | 604.666 | 587.273 | 603.525 | 627.55 | 580.069 | 593.346 | 563.746 | 588.809 | 0 | 0 | 0 | 553.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.155 | 7.155 | 0 | 0 | 0 | 0 | 0.37 | 0.37 | 0.37 | -4.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 26.193 | 75.15 | 75.868 | 47.58 | 64.352 | 25.742 | 25.505 | 25.505 | 25.505 | 16.118 | 16.118 | 1,265.625 | 16.118 | 22.8 | 18.621 | 17.751 | 17.887 | 13.11 | 12.626 | 13.126 | 13.908 | 6.105 | 6.65 | 6.646 | 5.533 | 6.361 | 6.116 | 7.227 | 8.046 | 8.716 | 7.688 | 7.517 | 7.438 | 6.62 | 9.443 | 11.34 | 12.596 | 2.368 | 3.901 | 2.972 | 2.972 | 0 | 0 | 0 | 2.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.383 | 0.766 | 0 | 0 | 0.035 | 0.075 | 0.11 | 0.075 | 0.033 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 1,096.718 | 1,009.66 | -74.891 | 1,027.409 | 965.57 | 1,033.82 | 1,046.781 | 1,030.867 | 1,025.527 | 1,126.601 | 1,113.661 | 1,118.075 | 1,110.59 | 1,179.348 | 1,178.912 | 1,226.912 | 1,226.243 | 1,239.247 | 1,233.278 | 1,240.032 | 1,334.388 | 1,428.271 | 1,390.851 | 1,498.469 | 1,519.907 | 1,483.115 | 1,464.331 | 1,602.69 | 1,606.099 | 1,800.341 | 1,824.042 | 1,910.757 | 1,917.203 | 1,870.349 | 1,751.844 | 1,851.887 | 1,839.467 | 1,412.986 | 2,001.306 | 2,071.495 | 1,500.113 | 979.524 | 935.332 | 1,026.615 | 439.955 | 1,018.227 | 994.448 | 962.079 | 992.059 | 874.866 | 923.738 | 196.573 | 186.832 | 82.914 | 63.817 | 29.185 | 27.262 | 67.079 | 22.796 | 20.286 | 20.113 | 20.449 | 18.434 | 9.608 | 7.754 | 9.91 | 7.854 | 7.101 | 6.03 | 10.678 | 8.415 | 8.324 | 3.839 | 10.63 | 10.432 | 9.932 | 9.932 | 9.732 | 9.732 | 2.972 | 2.927 | 3.423 | 5.827 | 5.827 | 5.827 | 1.688 | 2.603 | 2.734 | 1.684 | 2.341 | 2.844 | 2.969 |
| Total Non-Current Liabilities
| 2,506.379 | 2,500.922 | 1,413.418 | 2,470.967 | 1,353.655 | 2,317.096 | 2,486.105 | 2,474.379 | 2,459.246 | 2,671.605 | 2,552.518 | 2,576.761 | 2,567.397 | 2,678.762 | 2,654.879 | 2,592.677 | 2,570.005 | 2,610.462 | 2,622.57 | 2,654.024 | 2,771.578 | 2,760.844 | 3,719.517 | 3,842.821 | 3,860.082 | 3,860.35 | 3,792.18 | 4,130.934 | 4,134.976 | 4,408.237 | 4,445.255 | 4,631.715 | 4,636.855 | 4,949.729 | 3,338.546 | 3,498.439 | 3,507.105 | 2,429.701 | 2,281.438 | 2,358.927 | 2,366.526 | 1,157.472 | 1,102.744 | 1,216.692 | 1,182.321 | 1,281.4 | 1,272.62 | 1,240.252 | 1,220.232 | 1,211.864 | 1,202.737 | 475.571 | 461.83 | 307.038 | 247.241 | 192.209 | 192.885 | 235.446 | 189.763 | 211.254 | 211.08 | 306.242 | 304.226 | 295.939 | 64.467 | 63.847 | 66.934 | 70.815 | 39.785 | 55.838 | 71.54 | 77.407 | 72.53 | 79.31 | 79.112 | 9.932 | 9.932 | 9.732 | 9.732 | 2.972 | 2.927 | 3.423 | 5.827 | 5.827 | 5.827 | 1.688 | 2.603 | 2.734 | 1.684 | 2.341 | 2.844 | 2.969 |
| Total Liabilities
| 26,475.626 | 23,166.143 | 21,818.447 | 22,554.22 | 23,016.291 | 22,633.013 | 21,166.973 | 19,622.941 | 18,376.256 | 20,882.859 | 19,243.437 | 18,477.521 | 18,536.652 | 17,279.107 | 16,655.347 | 14,990.644 | 15,729.51 | 15,814.554 | 15,995.163 | 14,806.664 | 15,124.262 | 15,747.242 | 16,813.616 | 16,934.348 | 16,556.614 | 16,922.32 | 17,056.667 | 16,269.759 | 16,674.284 | 16,638.732 | 16,277.279 | 15,929.898 | 16,670.872 | 16,478.385 | 14,536.917 | 14,139.23 | 15,363.592 | 12,654.748 | 12,805.837 | 12,422.77 | 13,323.871 | 9,078.061 | 8,821.302 | 8,306.193 | 9,040.468 | 8,954.59 | 8,487.489 | 8,017.708 | 8,523.585 | 8,663.434 | 8,106.629 | 6,341.228 | 6,687.353 | 6,561.893 | 5,475.225 | 4,572.878 | 4,958.424 | 4,772.719 | 4,524.057 | 4,087.105 | 4,242.456 | 4,242.187 | 4,004.832 | 3,788.823 | 3,362.091 | 2,665.453 | 2,343.953 | 2,006.572 | 2,081.659 | 1,970.72 | 1,895.822 | 1,799.696 | 1,237.396 | 1,137.092 | 1,046.12 | 447.762 | 411.804 | 327.879 | 304.743 | 249.254 | 210.807 | 216.204 | 180.033 | 190.748 | 195.557 | 123.066 | 105.789 | 79.515 | 81.04 | 84.165 | 86.661 | 65.302 |
| 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 | 81.127 | 86.255 | 81.049 | 84.323 | 0 | 0 | 0 | 0 | 0 | 0 | 9.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 4,138.589 | 2,069.294 | 2,069.294 | 2,069.294 | 1,896.046 | 1,213.92 | 1,213.92 | 1,213.92 | 1,213.92 | 1,213.92 | 1,213.92 | 1,213.92 | 1,213.92 | 1,213.92 | 1,011.6 | 1,011.6 | 1,011.6 | 1,011.6 | 1,011.6 | 1,011.6 | 1,011.6 | 1,011.6 | 674.4 | 674.4 | 674.4 | 674.4 | 674.4 | 674.4 | 674.4 | 674.4 | 674.4 | 337.2 | 337.2 | 337.2 | 224.8 | 224.8 | 202.8 | 202.8 | 202.8 | 202.8 | 202.8 | 202.8 | 156 | 156 | 156 | 156 | 156 | 97.5 | 97.5 | 97.5 | 97.5 | 75 | 75 | 75 | 75 | 50 |
| Retained Earnings
| 16,171.774 | 15,859.55 | 15,216.24 | 15,534.926 | 14,842.735 | 14,502.225 | 13,922.631 | 14,067.236 | 13,442.421 | 13,179.794 | 12,724.761 | 12,741.675 | 12,322.178 | 11,956.419 | 11,635.75 | 11,682.585 | 11,432.991 | 11,115.76 | 10,807.682 | 10,735.514 | 10,665.084 | 10,424.106 | 10,171.96 | 9,895.478 | 9,824.424 | 9,592.897 | 9,389.637 | 9,170.564 | 9,121.232 | 8,670.177 | 8,546.621 | 8,347.064 | 8,335.509 | 7,787.382 | 7,711.825 | 7,568.324 | 7,546.903 | 6,942.344 | 6,781.689 | 6,568.382 | 6,457.33 | 4,713.802 | 4,498.534 | 4,389.582 | 4,267.887 | 3,987.754 | 3,796.122 | 3,727.064 | 3,616.84 | 3,334.864 | 3,207.608 | 3,049.769 | 2,880.385 | 2,622.422 | 2,359.707 | 2,212.419 | 2,098.121 | 1,830.778 | 1,922.248 | 1,761.493 | 1,666.48 | 1,355.584 | 1,219.686 | 1,200.453 | 1,087.17 | 903.69 | 773.746 | 824.501 | 782.101 | 596.113 | 523.912 | 443.213 | 400.921 | 317.348 | 261.884 | 222.877 | 215.683 | 169.134 | 152.484 | 146.266 | 141.308 | 124.881 | 109.515 | 93.491 | 89.439 | 82.193 | 72.695 | 60.087 | 57.292 | 48.538 | 41.769 | 35.886 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,318.679 | 3,995.016 | 1,264.731 | 3,957.988 | 1,301.935 | 2,810.93 | 1,133.469 | 2,668.19 | 1,043.65 | 2,577.543 | 911.977 | 2,567.185 | 864.042 | 2,470.721 | 207.426 | 149.476 | 150.005 | 137.936 | 128.675 | 105.614 | 106.219 | 89.508 | 75.23 | 110.793 | 107.532 | 59.367 | 45.964 | -81.127 | -86.255 | -81.049 | -84.323 | 14.997 | 11.089 | 22.267 | 16.416 | 12.267 | 11.288 | -9.872 | 80.05 | 45.124 | 47.615 | 48.256 | 15.535 | 72.34 | 69.774 | 66.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,117.899 | 4,002.795 | 4,014.07 | 0 | 3,960.123 | 0 | 3,955.752 | 0 | 1,657.759 | 0 | 2,671.329 | 0 | 1,627.679 | 0 | 2,491.721 | 0 | 2,458.246 | 0 | 2,337.406 | 0 | 2,453.247 | 1,807.505 | 1,212.742 | 1,797.239 | 1,212.742 | 1,839.388 | 1,220.903 | 1,722.546 | 1,214.994 | 1,625.829 | 1,625.918 | 1,544.823 | 1,625.872 | 1,611.693 | 1,607.784 | 1,263.957 | 1,263.957 | 3,812.784 | 3,810.616 | 4,103.505 | 3,614.685 | 63.965 | 63.965 | 383.653 | 3,264.953 | 348.675 | 346.11 | 336.13 | 331.699 | 269.045 | 271.848 | 257.859 | 242.838 | 208.435 | 212.144 | 207.464 | 198.402 | 168.263 | 167.333 | 139.384 | 135.441 | 111.255 | 104.618 | 74.242 | 91.279 | 71.973 | 71.973 | 240.573 | 252.442 | 193.41 | 305.81 | 307.199 | 352.892 | 210.124 | 209.914 | 206.976 | 206.976 | 191.098 | 237.898 | 237.898 | 237.898 | 228.745 | 228.745 | 287.245 | 287.245 | 281.522 | 281.522 | 304.022 | 304.022 | 298.76 | 298.76 | 19.854 |
| Total Shareholders Equity
| 24,428.262 | 24,000.933 | 23,368.899 | 23,668.53 | 22,941.446 | 22,598.802 | 22,016.971 | 21,016.755 | 20,372.238 | 19,986.573 | 19,534.679 | 19,457.807 | 19,000.424 | 18,662.193 | 18,266.06 | 18,291.895 | 18,029.825 | 17,590.038 | 17,283.676 | 17,197.663 | 17,114.15 | 16,370.2 | 16,122.896 | 15,831.307 | 15,745.974 | 15,570.874 | 15,299.624 | 15,031.699 | 14,963.751 | 14,353.469 | 14,224.872 | 14,030.476 | 14,015.646 | 13,537.663 | 13,458.198 | 13,324.065 | 13,296.792 | 13,149.49 | 12,985.688 | 12,751.054 | 10,691.151 | 6,297.378 | 6,084.601 | 5,987.155 | 5,854.668 | 5,550.35 | 5,356.152 | 5,277.113 | 5,162.458 | 4,817.829 | 4,491.056 | 4,319.227 | 4,134.823 | 3,842.457 | 3,583.451 | 3,431.483 | 3,308.124 | 3,010.641 | 2,763.981 | 2,575.277 | 2,476.321 | 2,141.239 | 1,998.704 | 1,949.096 | 1,864.899 | 1,650.063 | 1,520.119 | 1,402.274 | 1,359.874 | 1,126.723 | 1,054.522 | 975.213 | 840.775 | 730.272 | 674.598 | 632.653 | 625.459 | 563.032 | 546.382 | 540.164 | 535.206 | 509.626 | 494.26 | 478.236 | 474.184 | 461.215 | 451.717 | 439.109 | 436.314 | 422.298 | 415.529 | 105.74 |
| Total Equity
| 30,786.576 | 30,235.733 | 29,454.476 | 29,838.923 | 29,057.964 | 28,593.881 | 28,020.547 | 25,734.09 | 25,043.795 | 24,657.112 | 24,095.888 | 24,100.969 | 23,621.226 | 23,471.504 | 23,075.222 | 22,959.904 | 22,599.503 | 22,218.399 | 21,839.365 | 21,723.347 | 21,600.999 | 21,465.233 | 21,396.132 | 20,953.545 | 20,835.519 | 20,633.158 | 20,215.335 | 19,774.644 | 19,750.431 | 19,038.524 | 18,905.973 | 18,627.183 | 18,688.171 | 18,148.088 | 18,001.493 | 17,878.894 | 17,860.138 | 17,411.667 | 17,226.567 | 16,924.132 | 14,831.816 | 10,520.376 | 10,230.966 | 10,054.868 | 9,886.916 | 9,508.453 | 9,246.565 | 9,144.02 | 8,974.231 | 8,525.61 | 8,015.591 | 7,662.421 | 7,278.698 | 6,638.996 | 6,209.188 | 5,884.767 | 5,601.314 | 5,090.501 | 4,709.83 | 4,430.729 | 4,264.137 | 3,756.915 | 3,426.665 | 3,336.714 | 2,664.301 | 2,305.945 | 2,127.378 | 1,980.078 | 1,914.596 | 1,624.357 | 1,498.647 | 1,352.13 | 1,008.388 | 879.142 | 814.635 | 669.141 | 646.753 | 578.294 | 561.185 | 555.152 | 550.191 | 522.322 | 506.401 | 490.317 | 486.262 | 473.225 | 463.314 | 449.502 | 445.89 | 431.315 | 424.405 | 109.653 |
| Total Liabilities & Shareholders Equity
| 57,262.203 | 53,401.877 | 52,366.295 | 52,393.143 | 53,232.495 | 51,226.894 | 49,187.521 | 45,357.031 | 43,420.051 | 45,539.971 | 43,339.326 | 42,578.49 | 42,157.879 | 40,750.61 | 39,730.569 | 37,950.549 | 38,329.013 | 38,032.954 | 37,834.528 | 36,530.01 | 36,725.261 | 37,212.475 | 38,209.748 | 37,887.893 | 37,392.133 | 37,555.479 | 37,272.002 | 36,044.403 | 36,424.715 | 35,677.256 | 35,183.252 | 34,557.081 | 35,359.043 | 34,626.474 | 32,538.41 | 32,018.124 | 33,223.73 | 30,066.415 | 30,032.404 | 29,346.902 | 28,155.687 | 19,598.437 | 19,052.268 | 18,361.061 | 18,927.384 | 18,463.043 | 17,734.054 | 17,161.727 | 17,497.816 | 17,189.044 | 16,122.22 | 14,003.648 | 13,966.051 | 13,200.889 | 11,684.414 | 10,457.646 | 10,559.738 | 9,863.221 | 9,233.886 | 8,517.834 | 8,506.593 | 7,999.101 | 7,431.497 | 7,125.537 | 6,026.392 | 4,971.398 | 4,471.332 | 3,986.65 | 3,996.256 | 3,595.077 | 3,394.469 | 3,151.826 | 2,245.784 | 2,016.234 | 1,860.754 | 1,116.903 | 1,058.557 | 906.173 | 865.928 | 804.405 | 760.998 | 738.526 | 686.434 | 681.065 | 681.818 | 596.291 | 569.103 | 529.017 | 526.93 | 515.48 | 511.066 | 174.955 |