JCET Group Co., Ltd.
SSE:600584.SS
33.68 (CNY) • At close May 16, 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 | 2002 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 8,886.727 | 9,341.912 | 9,256.847 | 10,620.69 | 9,977.498 | 7,324.898 | 4,678.128 | 5,351.798 | 3,312.426 | 2,458.871 | 2,411.777 | 2,355.653 | 2,512.467 | 2,761.33 | 2,980.043 | 3,380.504 | 1,912.669 | 2,234.731 | 2,247.813 | 2,812.838 | 2,667.287 | 2,569.393 | 3,024.473 | 3,301.135 | 2,890.1 | 4,774.27 | 5,796.269 | 2,512.025 | 1,725.4 | 2,147.761 | 2,923.019 | 3,617.089 | 2,505.655 | 2,249.227 | 2,771.103 | 2,860.433 | 2,316.43 | 2,579.22 | 3,408.642 | 5,931.246 | 2,901.843 | 2,857.729 | 2,646.792 | 1,300.579 | 1,210.426 | 869.251 | 920.638 | 915.777 | 682.639 | 695.3 | 719.064 | 850.38 | 843.06 | 627.942 | 531.96 | 669.153 | 770.78 | 637.057 | 947.693 | 937.605 | 862.723 | 838.198 | 1,026.737 | 1,112.374 | 1,121.021 | 1,037.627 | 859.631 | 1,017.02 | 1,238.229 | 974.608 | 1,061.068 | 885.574 | 918.898 | 229.382 | 190.936 | 185.94 | 322.181 | 232.64 | 274.148 | 198.223 | 175.5 | 179.874 | 87.18 | 160.143 | 233.943 | 92.758 | 189.555 | 324.906 | 19.59 |
| Short Term Investments
| 2,104.437 | 2,350.055 | 2,003.457 | 1,605.401 | 1,752.223 | 2,305.743 | 3,610.832 | 2,006.362 | 3,180 | 4,316.478 | 4,151 | 3,440 | 3,290 | 2,670 | 1,925 | 1,955 | 5 | 5 | -127.776 | -129.002 | -138.968 | -141.357 | -151.046 | -158.588 | -163.345 | -165.43 | -232.382 | -231.87 | -233.843 | -234.453 | -267.248 | -263.754 | -260.685 | -238.715 | -253.001 | -243.884 | -166.496 | -212.438 | -209.865 | 60 | 0 | 120 | 0 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.193 |
| Cash and Short Term Investments
| 10,991.164 | 11,691.967 | 11,260.304 | 12,226.091 | 11,729.722 | 9,630.64 | 8,288.959 | 7,358.16 | 6,492.426 | 6,775.349 | 6,562.777 | 5,795.653 | 5,802.467 | 5,431.33 | 4,905.043 | 5,335.504 | 1,917.669 | 2,239.731 | 2,247.813 | 2,812.838 | 2,667.287 | 2,569.393 | 3,024.473 | 3,301.135 | 2,890.1 | 4,774.27 | 5,796.269 | 2,512.025 | 1,725.4 | 2,147.761 | 2,923.019 | 3,617.089 | 2,505.655 | 2,249.227 | 2,771.103 | 2,860.433 | 2,316.43 | 2,579.22 | 3,408.642 | 5,931.246 | 2,901.843 | 2,857.729 | 2,646.792 | 1,300.579 | 1,210.426 | 869.251 | 920.638 | 915.777 | 682.639 | 695.3 | 719.064 | 850.38 | 843.06 | 627.942 | 531.96 | 669.153 | 770.78 | 637.057 | 947.693 | 937.605 | 862.723 | 838.314 | 1,026.856 | 1,112.374 | 1,121.021 | 1,037.627 | 859.631 | 1,017.02 | 1,238.229 | 974.608 | 1,061.068 | 885.574 | 918.898 | 229.382 | 190.936 | 185.94 | 322.181 | 232.64 | 274.148 | 198.223 | 175.5 | 179.874 | 87.18 | 160.143 | 233.943 | 92.758 | 189.555 | 324.906 | 19.784 |
| Net Receivables
| 5,583.707 | 5,970.445 | 6,068.252 | 4,579.665 | 3,625.768 | 4,223.216 | 4,748 | 3,649.974 | 2,723.44 | 3,748.069 | 5,212.765 | 3,938.427 | 3,979.985 | 4,299.249 | 4,292.22 | 3,733.98 | 3,515.05 | 3,887.26 | 3,947.312 | 3,016.631 | 3,052.891 | 3,417.317 | 3,603.909 | 2,832.607 | 2,478.923 | 2,870.706 | 3,325.98 | 3,185.369 | 3,081.765 | 2,978.682 | 3,051.379 | 2,491.511 | 2,342.113 | 2,897.727 | 3,009.846 | 2,298.597 | 1,921.898 | 2,014.795 | 2,227.708 | 1,186.958 | 1,031.522 | 1,006.2 | 1,015.474 | 1,159 | 1,052.995 | 988.157 | 1,031.896 | 1,092.75 | 1,004.617 | 873.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 495.095 | 489.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.34 | 0 | 418.844 | 0 | -1.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 3,604.149 | 3,792.36 | 4,739.758 | 3,407.433 | 3,221.629 | 3,195.517 | 4,190.582 | 3,002.76 | 2,636.363 | 3,151.74 | 4,157.6 | 3,771.281 | 3,264.418 | 3,192.673 | 3,674.283 | 2,918.761 | 2,650.27 | 2,945.97 | 3,137.835 | 2,663.255 | 2,581.183 | 2,730.914 | 2,538.711 | 2,162.508 | 2,073.237 | 2,273.585 | 2,551.06 | 2,925.497 | 2,203.909 | 2,313.027 | 2,358.972 | 1,979.603 | 1,809.543 | 1,851.312 | 1,851.141 | 1,612.344 | 1,384.853 | 1,294.047 | 1,258.631 | 836.135 | 821.621 | 790.227 | 771.376 | 716.819 | 700.093 | 628.375 | 640.923 | 624.423 | 640.765 | 590.889 | 619.151 | 599.616 | 520.843 | 521.493 | 529.006 | 480.069 | 445.487 | 423.828 | 401.229 | 368.988 | 362.84 | 348.426 | 354.801 | 316.332 | 317.772 | 308.241 | 365.286 | 375.709 | 337.141 | 290.187 | 255.868 | 250.644 | 258.157 | 232.044 | 221.33 | 222.095 | 167.678 | 167.636 | 159.605 | 163.704 | 171.47 | 149.794 | 143.792 | 128.628 | 150.063 | 147.007 | 151.03 | 139.836 | 110.502 |
| Other Current Assets
| 715.197 | 736.989 | 649.697 | 168.28 | 622.757 | 479.408 | 432.518 | 378.292 | 412.053 | 167.789 | 336.74 | 4,096.44 | 328.328 | 312.563 | 464.68 | 352.563 | 495.198 | 519.721 | 665.793 | 765.443 | 978.105 | 1,027.551 | 1,032.351 | 878.038 | 1,226.547 | 1,182.224 | 942.11 | 847.118 | 977.718 | 1,018.262 | 1,220.983 | 1,116.011 | 949.813 | 882.619 | 1,328.552 | 1,236.231 | 1,193.214 | 1,001.54 | 1,065.789 | 335.897 | 454.281 | 348.738 | 449.764 | 190.298 | 124.306 | 102.778 | 98.725 | 118.891 | 94.006 | 91.38 | 925.577 | 617.952 | 541.37 | 527.289 | 552.1 | 572.028 | 531.892 | 501.444 | 544.158 | 553.951 | 53.786 | 64.924 | 524.545 | 439.745 | 351.809 | 334.437 | 463.261 | 441.122 | 447.401 | 456.988 | 459.94 | 415.368 | 328.831 | 357.757 | 407.943 | 378.563 | 348.645 | 321.584 | 374.965 | 338.074 | 307.241 | 265.164 | 295.12 | 270.429 | 253.25 | 238.397 | 170.486 | 150.196 | 112.161 |
| Total Current Assets
| 20,894.217 | 22,191.76 | 22,718.011 | 20,410.52 | 19,173.801 | 17,619.071 | 17,733.361 | 14,452.119 | 12,306.286 | 14,143.271 | 16,269.882 | 13,663.374 | 13,452.589 | 13,417.036 | 13,338.65 | 12,370.721 | 8,382.897 | 9,429.341 | 9,787.168 | 9,044.53 | 9,018.366 | 9,559.36 | 9,970.568 | 8,995.271 | 8,373.5 | 10,905.381 | 12,404.077 | 9,243.052 | 7,863.825 | 8,500.327 | 9,302.115 | 9,017.557 | 7,450.604 | 7,736.221 | 8,808.974 | 7,838.002 | 6,617.526 | 6,809.075 | 7,819.237 | 8,275.324 | 5,132.542 | 5,050.499 | 4,811.862 | 3,385.001 | 3,087.82 | 2,476.32 | 2,692.182 | 2,697.474 | 2,422.027 | 2,206.808 | 2,263.791 | 2,067.947 | 1,905.273 | 1,676.724 | 1,613.066 | 1,721.25 | 1,748.16 | 1,562.329 | 1,893.081 | 1,860.544 | 1,740.658 | 1,696.653 | 1,906.202 | 1,868.451 | 1,790.603 | 1,680.305 | 1,688.177 | 1,833.851 | 2,022.771 | 1,719.84 | 1,776.877 | 1,551.586 | 1,505.886 | 828.606 | 820.209 | 786.598 | 838.504 | 721.86 | 808.718 | 700.001 | 654.211 | 594.832 | 526.092 | 559.201 | 637.256 | 478.162 | 511.071 | 614.938 | 242.447 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 25,120.252 | 25,022.343 | 24,674.51 | 20,965.673 | 20,326.33 | 20,360.444 | 20,695.674 | 20,850.77 | 20,493.388 | 20,902.46 | 20,792.218 | 20,038.181 | 19,459.205 | 19,707.244 | 19,894.433 | 19,683.854 | 19,462.46 | 18,655.539 | 19,146.418 | 19,275.985 | 19,174.096 | 19,462.901 | 19,827.586 | 19,553.061 | 19,282.763 | 19,633.071 | 19,553.737 | 18,885.3 | 18,129.616 | 18,483.403 | 18,229.786 | 18,211.043 | 17,996.277 | 18,081.673 | 17,603.329 | 17,079.725 | 15,711.63 | 15,093.774 | 13,870.359 | 5,416.718 | 5,263.707 | 5,181.588 | 4,693.151 | 4,477.452 | 4,490.765 | 4,600.108 | 4,431.06 | 4,312.816 | 4,213.039 | 4,275.547 | 4,130.595 | 4,047.049 | 3,761.54 | 3,852.053 | 3,462.63 | 3,170.454 | 2,994.151 | 2,804.06 | 2,770.055 | 2,719.305 | 2,770.781 | 2,691.357 | 2,669.843 | 2,609.261 | 2,584.424 | 2,635.364 | 2,640.788 | 2,545.811 | 2,480.878 | 2,447.692 | 2,269.751 | 2,105.135 | 1,942.628 | 1,820.582 | 1,686.315 | 1,604.706 | 1,524.059 | 1,535.924 | 1,352.825 | 1,330.014 | 1,351.335 | 1,362.442 | 1,266.38 | 1,179.833 | 1,070.808 | 987.897 | 895.6 | 591.045 | 440.827 |
| Goodwill
| 3,920.868 | 3,924.105 | 3,545.744 | 2,261.577 | 2,251.486 | 2,247.583 | 2,278.396 | 2,292.993 | 2,180.625 | 2,210.106 | 2,253.009 | 2,129.757 | 2,014.501 | 2,023.228 | 2,058.039 | 2,050.011 | 2,085.298 | 2,070.574 | 2,158.818 | 2,247.973 | 2,261.147 | 2,213.787 | 2,351.876 | 2,275.72 | 2,221.466 | 2,271.302 | 2,643.228 | 2,542.328 | 2,416.107 | 2,510.667 | 2,550.128 | 2,602.96 | 2,650.951 | 2,665.437 | 2,531.366 | 2,513.701 | 2,449.259 | 2,461.541 | 2,372.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 763.824 | 756.774 | 744.705 | 658.998 | 661.884 | 662.65 | 639.914 | 483.054 | 476.987 | 482.583 | 483.785 | 485.18 | 432.358 | 446.846 | 444.041 | 457.893 | 476.769 | 526.456 | 555.936 | 560.188 | 592.018 | 586.737 | 689.989 | 648.471 | 630.628 | 635.188 | 612.637 | 588.355 | 603.806 | 569.316 | 584.017 | 597.453 | 610.478 | 625.196 | 603.869 | 611.899 | 609.243 | 619.388 | 593.954 | 217.707 | 220.684 | 223.873 | 216.5 | 217.934 | 218.775 | 221.869 | 224.472 | 226.048 | 226.639 | 229.704 | 233.007 | 235.094 | 234.332 | 236.816 | 209.91 | 212.106 | 198.707 | 118.042 | 120.403 | 122.308 | 124.598 | 125.759 | 127.132 | 116.938 | 115.249 | 119.832 | 123.129 | 124.531 | 125.343 | 158.521 | 129.221 | 131.16 | 133.054 | 129.493 | 131.236 | 132.489 | 65.826 | 67.06 | 67.356 | 68.328 | 70.125 | 70.522 | 33.874 | 34.136 | 33.76 | 1.61 | 1.674 | 0.475 | 0 |
| Goodwill and Intangible Assets
| 4,684.692 | 4,680.878 | 4,290.449 | 2,920.576 | 2,913.37 | 2,910.233 | 2,918.31 | 2,776.048 | 2,657.612 | 2,692.689 | 2,736.795 | 2,614.937 | 2,446.859 | 2,470.073 | 2,502.081 | 2,507.903 | 2,562.067 | 2,597.03 | 2,714.753 | 2,808.161 | 2,853.165 | 2,800.524 | 3,041.865 | 2,924.192 | 2,852.094 | 2,906.49 | 3,255.865 | 3,130.682 | 3,019.913 | 3,079.983 | 3,134.145 | 3,200.413 | 3,261.429 | 3,290.632 | 3,135.234 | 3,125.6 | 3,058.502 | 3,080.928 | 2,966.217 | 217.707 | 220.684 | 223.873 | 216.5 | 217.934 | 218.775 | 221.869 | 224.472 | 226.048 | 226.639 | 229.704 | 233.007 | 235.094 | 234.332 | 236.816 | 209.91 | 212.106 | 198.707 | 118.042 | 120.403 | 122.308 | 124.598 | 125.759 | 127.132 | 116.938 | 115.249 | 119.832 | 123.129 | 124.531 | 125.343 | 158.521 | 129.221 | 131.16 | 133.054 | 129.493 | 131.236 | 132.489 | 65.826 | 67.06 | 67.356 | 68.328 | 70.125 | 70.522 | 33.874 | 34.136 | 33.76 | 1.61 | 1.674 | 0.475 | 0 |
| Long Term Investments
| 1,363.699 | -1,077.188 | -743.228 | 1,215.561 | 1,236.245 | -1,164.09 | -2,430.641 | -806.756 | -1,977.094 | -3,111.738 | -2,953.735 | -2,236.604 | -2,077.294 | -1,482.3 | -722.778 | -755.624 | 1,375.241 | 1,374.791 | 1,559.373 | 1,642.287 | 1,632.139 | 1,630.067 | 762.301 | 753.05 | 751.601 | 761.709 | 824.701 | 793.496 | 638.195 | 481.867 | 518.182 | 509.332 | 568.796 | 546.777 | 542.785 | 528.092 | 464.42 | 508.007 | 432.247 | 223.99 | 222.621 | 210.355 | 62.414 | 62.121 | 60.518 | 60.518 | 60.123 | 59.782 | 62.723 | 62.274 | 65.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.948 | 68.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.097 |
| Tax Assets
| 739.653 | 740.196 | 493.493 | 377.463 | 361.713 | 363.941 | 266.198 | 274.026 | 250.647 | 247.001 | 179.368 | 183.157 | 186.707 | 185.501 | 85.304 | 79.418 | 106.212 | 127.608 | 123.754 | 121.128 | 122.964 | 128.106 | 292.16 | 285.878 | 279.629 | 83.6 | 70.356 | 69.041 | 68.866 | 74.017 | 53.183 | 54.449 | 51.074 | 59.627 | 28.893 | 31.701 | 37.31 | 31.93 | 27.683 | 27.373 | 24.939 | 26.43 | 20.132 | 20.132 | 19.052 | 19.052 | 20.557 | 20.557 | 19.202 | 19.202 | 17.962 | 17.962 | 17.785 | 17.785 | 16.651 | 16.651 | 16.603 | 16.603 | 10.967 | 10.967 | 10.926 | 10.877 | 5.785 | 5.785 | 5.411 | 5.411 | 8.553 | 8.553 | 7.812 | 7.766 | 13.182 | 13.066 | 19.639 | 11.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 21.699 | 2,501.838 | 2,186.029 | 78.743 | 98.811 | 2,489.873 | 3,824.321 | 2,263.124 | 3,435.675 | 4,534.049 | 4,277.075 | 3,568.36 | 3,419.384 | 2,801.065 | 2,057.612 | 2,090.065 | 141.636 | 143.886 | 0.878 | 0.765 | 0.739 | 0.935 | 134.161 | 131.789 | 131.448 | 137.15 | 73.389 | 73.648 | 74.996 | 79.107 | 3.742 | 3.983 | 4.229 | 4.321 | 29.552 | 39.722 | 109.382 | 34.836 | 135.144 | 201.522 | 206.914 | 209.56 | 207.097 | 193.815 | 202.15 | 204.659 | 217.166 | 207.882 | 212.714 | 216.844 | 201.658 | 218.241 | 218.802 | 233.105 | 211.289 | 196.146 | 212.614 | 215.647 | 218.618 | 215.473 | 220.909 | 160.07 | 160.533 | 233.167 | 220.079 | 214.337 | 175.406 | 168.951 | 155.457 | 129.698 | 117.929 | 76.791 | 51.472 | 102.974 | 115.858 | 116.588 | 107.954 | 112.044 | 270.111 | 270.229 | 270.958 | 274.096 | 167.079 | 142.019 | 127.847 | 106.958 | 60.217 | 53.616 | 41.746 |
| Total Non-Current Assets
| 31,929.995 | 31,868.068 | 30,901.252 | 25,558.016 | 24,936.469 | 24,960.401 | 25,273.862 | 25,357.212 | 24,860.228 | 25,264.461 | 25,031.72 | 24,168.031 | 23,434.861 | 23,681.583 | 23,816.652 | 23,605.616 | 23,647.616 | 22,898.855 | 23,545.176 | 23,848.326 | 23,783.103 | 24,022.533 | 24,058.074 | 23,647.971 | 23,297.535 | 23,522.02 | 23,778.047 | 22,952.168 | 21,931.586 | 22,198.378 | 21,939.038 | 21,979.221 | 21,881.804 | 21,983.03 | 21,339.794 | 20,804.84 | 19,381.243 | 18,749.475 | 17,431.65 | 6,087.309 | 5,938.865 | 5,851.805 | 5,199.295 | 4,971.455 | 4,991.261 | 5,106.207 | 4,953.379 | 4,827.085 | 4,734.316 | 4,803.572 | 4,648.29 | 4,518.346 | 4,232.459 | 4,339.759 | 3,900.48 | 3,595.358 | 3,422.075 | 3,154.352 | 3,120.043 | 3,068.054 | 3,127.213 | 3,055.011 | 3,032.21 | 2,965.152 | 2,925.163 | 2,974.944 | 2,947.876 | 2,847.845 | 2,769.49 | 2,743.676 | 2,530.082 | 2,326.152 | 2,146.793 | 2,053.05 | 1,933.41 | 1,853.784 | 1,697.839 | 1,715.029 | 1,690.292 | 1,668.57 | 1,692.418 | 1,707.06 | 1,467.333 | 1,355.988 | 1,232.414 | 1,096.464 | 957.491 | 645.135 | 482.475 |
| Total Assets
| 52,824.212 | 54,059.828 | 53,619.263 | 45,968.536 | 44,110.27 | 42,579.472 | 43,007.223 | 39,809.331 | 37,166.514 | 39,407.732 | 41,301.603 | 37,831.405 | 36,887.45 | 37,098.619 | 37,155.302 | 35,976.336 | 32,030.514 | 32,328.196 | 33,332.345 | 32,892.856 | 32,801.47 | 33,581.894 | 34,028.642 | 32,643.242 | 31,671.035 | 34,427.401 | 36,182.124 | 32,195.22 | 29,795.411 | 30,698.705 | 31,241.154 | 30,996.778 | 29,332.407 | 29,719.251 | 30,148.769 | 28,642.842 | 25,998.769 | 25,558.55 | 25,250.887 | 14,362.634 | 11,071.407 | 10,902.305 | 10,011.157 | 8,356.455 | 8,079.081 | 7,582.527 | 7,645.56 | 7,524.559 | 7,156.343 | 7,010.379 | 6,912.081 | 6,586.293 | 6,137.732 | 6,016.483 | 5,513.546 | 5,316.608 | 5,170.235 | 4,716.681 | 5,013.124 | 4,928.598 | 4,867.871 | 4,751.664 | 4,938.412 | 4,833.603 | 4,715.766 | 4,655.249 | 4,636.053 | 4,681.697 | 4,792.261 | 4,463.516 | 4,306.959 | 3,877.738 | 3,652.679 | 2,881.655 | 2,753.619 | 2,640.381 | 2,536.343 | 2,436.888 | 2,499.009 | 2,368.571 | 2,346.629 | 2,301.892 | 1,993.425 | 1,915.189 | 1,869.67 | 1,574.626 | 1,468.562 | 1,260.073 | 724.922 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 5,907.402 | 7,603.521 | 7,007.581 | 4,622.55 | 4,814.579 | 5,005.253 | 6,436.521 | 3,470.628 | 2,409.972 | 3,213.298 | 5,179.199 | 3,524.049 | 3,645.195 | 3,769.229 | 4,831.983 | 3,908.032 | 3,258.211 | 5,012.244 | 5,698.885 | 2,939.039 | 3,311.426 | 3,759.597 | 3,925.305 | 4,214.748 | 3,992.462 | 4,819.985 | 4,908.898 | 4,324.904 | 4,857.202 | 5,227.887 | 4,172.767 | 4,718.302 | 4,014.314 | 4,348.449 | 5,089.509 | 3,989.309 | 3,383.368 | 2,849.729 | 2,643.57 | 1,468.085 | 1,221.616 | 1,431.206 | 1,145.974 | 933.686 | 1,198.813 | 1,061.134 | 1,100.866 | 1,145.287 | 860.727 | 1,066.906 | 1,336.384 | 1,336.654 | 907.885 | 1,058.056 | 955.676 | 860.455 | 812.249 | 774.392 | 1,151.193 | 1,269.5 | 1,124.972 | 1,113.34 | 1,264.43 | 1,081.725 | 960.081 | 1,002.568 | 1,294.98 | 1,281.344 | 1,294.65 | 1,408.547 | 1,347.574 | 1,181.927 | 859.822 | 730.657 | 564.02 | 516.807 | 452.542 | 481.661 | 482.786 | 462.811 | 471.394 | 540.71 | 365.685 | 321.99 | 434.03 | 269.547 | 240.254 | 162.766 | 83.859 |
| Short Term Debt
| 5,035.8 | 1,637.661 | 1,187.436 | 467.367 | 463.266 | 1,695.885 | 1,720.527 | 3,993.541 | 3,744.685 | 4,195.34 | 1,884.62 | 1,673.196 | 1,632.37 | 2,193.136 | 3,826.662 | 4,284.66 | 6,950.589 | 5,288.403 | 8,307.182 | 7,767.172 | 8,629.935 | 9,975.227 | 11,505.157 | 11,979.667 | 11,932.319 | 11,570.133 | 9,455.776 | 7,968.699 | 3,714.305 | 3,424.745 | 4,479.458 | 5,528.887 | 6,123.232 | 4,832.997 | 4,418.793 | 5,346.001 | 4,425.291 | 4,209.201 | 3,250.15 | 3,110.51 | 3,046.352 | 2,750.337 | 2,607.501 | 2,476.817 | 2,387.713 | 2,216.449 | 2,851.852 | 2,791.515 | 2,610.62 | 1,799.657 | 1,985.066 | 1,493.173 | 1,524.56 | 1,188.376 | 711.628 | 882.114 | 842.114 | 390.179 | 1,285.945 | 1,302.654 | 1,425.154 | 1,343.654 | 1,453.846 | 1,703.624 | 1,635.435 | 1,577.685 | 1,110.553 | 1,204.756 | 1,277.46 | 1,041.983 | 860 | 733 | 936 | 980.2 | 950 | 1,083.45 | 1,033.45 | 905.45 | 858.45 | 863.45 | 860.45 | 740.45 | 637.45 | 644.85 | 551 | 507.45 | 457.45 | 391.082 | 255.45 |
| Tax Payables
| 0 | 363.977 | 275.343 | 65.675 | 180.21 | 167.366 | 188.814 | 158.181 | 196.189 | 209.939 | 206.995 | 179.668 | 272.514 | 235.221 | 139.17 | 98.052 | 134.694 | 108.683 | 115.826 | 93.165 | 60.749 | 53.227 | 47.486 | 37.514 | 116.826 | 109.398 | 74.785 | 65.874 | 74.186 | 97.414 | 100.827 | 75.275 | 69.877 | 65.699 | 55.048 | 42.411 | 79.968 | 41.839 | 78.803 | 36.956 | 28.259 | 31.167 | 28.583 | -162.293 | -214.641 | -245.127 | -234.591 | -224.65 | -221.855 | -242.028 | -219.885 | -187.668 | -186.121 | -154.248 | -82.107 | -44.632 | -24.176 | -4.616 | -4.04 | 7.055 | -11.823 | -0.195 | -10.151 | -7.459 | 2.05 | 3.034 | 8.563 | 13.99 | 11.52 | 15.532 | 18.668 | 13.696 | 15.704 | 12.195 | 2.228 | -6.469 | -7.204 | -0.584 | 5.482 | 0.333 | 0.784 | 2.681 | 6.443 | 1.601 | 5.785 | 4.659 | 2.134 | -3.047 | 4.579 |
| Deferred Revenue
| 303.087 | 0 | 0 | 260.407 | 128.403 | 1,486.961 | 1,497.75 | 1,519.47 | 213.517 | 213.952 | 332.265 | 0 | 0 | 2,215.356 | 1,700.535 | 1,535.204 | 1,309.518 | 1,393.66 | -1,328.382 | -1,560.431 | -865.041 | 1,036.036 | 815.954 | 748.837 | 850.637 | 1,063.19 | 854.254 | 847.628 | 891.257 | 1,064.524 | 939.4 | 787.579 | 1,024.846 | 1,233.019 | 1,166.584 | 931.767 | 1,051.158 | 1,201.251 | 1,243.655 | 412.743 | 321.87 | 350.333 | 177.353 | -33.693 | -108.073 | -109.32 | -110.282 | -114.887 | -103.905 | -131.462 | -124.845 | -96.576 | -122.846 | -61.899 | -14.756 | 20.13 | 23.549 | 90.804 | 79.262 | 85.991 | 38.387 | 60.693 | 65.178 | 60.363 | 57.838 | 53.975 | 58.928 | 47.477 | 54.713 | 70.567 | 169.683 | 166.786 | 94.381 | 53.902 | 60.139 | 33.392 | 16.582 | 27.523 | 33.261 | 19.832 | 36.502 | 42.795 | 15.138 | 23.213 | 23.032 | 24.601 | 16.584 | 7.449 | 21.285 |
| Other Current Liabilities
| 1,582.45 | 5,682.707 | 7,141.079 | 4,670.653 | 2,693.866 | 2,813.661 | 3,780.924 | 2,786.424 | 2,693.664 | 3,414.577 | 5,813.621 | 5,109.739 | 4,740.618 | 4,685.69 | 4,554.16 | 3,420.302 | 2,835.052 | 3,436.427 | 1,066.214 | 3,325.033 | 2,280.529 | 3,748.663 | 1,986.108 | 711.323 | 800.363 | 1,905.361 | 796.227 | 3,143.823 | 4,109.54 | 4,348.546 | 2,108.353 | 736.149 | 977.135 | 2,104.116 | 3,804.472 | 2,151.553 | 2,956.401 | 3,210.733 | 3,908.399 | 1,806.202 | 1,633.313 | 1,670.973 | 1,184.53 | 1,282.511 | 566.512 | 905.246 | 574.285 | 565.368 | 662.247 | 1,216.821 | 242.479 | 412.235 | 585.13 | 652.57 | 537.835 | 83.572 | 67.849 | 119.243 | 101.847 | 275.833 | 250.127 | 266.338 | 91.637 | 83.566 | 122.864 | 73.435 | 177.343 | 191.021 | 173.148 | 146.463 | 267.94 | 225.947 | 140.847 | 123.698 | 204.988 | 52.268 | 37.888 | 41.543 | 82.021 | 82.534 | 61.806 | 59.208 | 43.569 | 27.187 | 64.794 | 60.554 | 41.302 | 21.443 | 69.401 |
| Total Current Liabilities
| 12,828.739 | 15,287.867 | 15,611.439 | 9,826.245 | 8,151.92 | 9,682.165 | 12,126.786 | 10,408.775 | 9,044.509 | 11,033.154 | 13,084.435 | 10,486.651 | 10,290.696 | 11,341.321 | 13,351.976 | 12,042.674 | 13,178.545 | 13,845.757 | 15,188.106 | 14,124.408 | 14,282.639 | 17,649.361 | 17,489.339 | 16,960.068 | 16,841.971 | 18,404.877 | 15,235.686 | 15,527.621 | 12,755.233 | 13,098.592 | 10,878.635 | 11,058.613 | 11,184.558 | 11,382.594 | 13,367.822 | 11,529.274 | 10,845.028 | 10,311.502 | 9,880.923 | 6,421.753 | 5,929.54 | 5,883.683 | 4,966.589 | 4,530.721 | 3,938.397 | 3,937.703 | 4,292.412 | 4,277.519 | 3,911.739 | 3,841.356 | 3,344.044 | 3,054.393 | 2,831.454 | 2,744.754 | 2,123.032 | 1,781.509 | 1,698.035 | 1,279.198 | 2,534.945 | 2,855.043 | 2,788.43 | 2,723.138 | 2,799.761 | 2,861.456 | 2,720.429 | 2,656.722 | 2,591.439 | 2,691.111 | 2,756.777 | 2,605.049 | 2,494.183 | 2,154.57 | 1,952.373 | 1,846.75 | 1,721.235 | 1,646.056 | 1,516.676 | 1,428.07 | 1,428.739 | 1,409.127 | 1,394.434 | 1,343.049 | 1,053.147 | 995.628 | 1,055.609 | 842.211 | 741.141 | 572.244 | 413.289 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 8,528.239 | 7,460.07 | 7,835.43 | 8,228.671 | 8,444.051 | 6,306.354 | 4,563.76 | 3,562.325 | 3,057.176 | 3,283.643 | 3,918.383 | 4,308.031 | 4,318.919 | 4,319.549 | 3,053.027 | 3,874.89 | 4,041.888 | 4,497.992 | 4,415.666 | 4,196.052 | 5,109.18 | 1,584.385 | 3,723.545 | 3,212.541 | 2,320.779 | 2,933.79 | 7,021.802 | 5,985.778 | 7,344.306 | 6,442.448 | 10,480.444 | 10,202.519 | 8,113.494 | 8,802.872 | 8,250.042 | 8,279.05 | 7,341.192 | 7,377.703 | 7,798.438 | 1,906.836 | 687.646 | 639.57 | 793.229 | 895.655 | 1,256.179 | 769.191 | 441.091 | 354.931 | 423.683 | 375.123 | 691.123 | 651.123 | 450 | 450 | 509 | 675 | 605 | 685 | 315 | 215 | 215 | 215 | 348.095 | 216.921 | 271.256 | 222.425 | 272.525 | 238 | 288 | 155 | 170 | 135 | 140 | 140 | 155 | 155 | 210 | 210 | 280 | 198 | 198 | 210 | 240 | 240 | 143 | 65 | 73.9 | 57.4 | 73.9 |
| Deferred Revenue Non-Current
| 511.544 | 530.595 | 423.798 | 438.499 | 390.012 | 384.447 | 375.081 | 361.66 | 321.692 | 340.094 | 350.456 | 358.037 | 338.499 | 336.395 | 334.983 | 337.151 | 343.649 | 375.356 | 365.169 | 332.1 | 327.442 | 336.471 | 309.528 | 288.847 | 284.72 | 269.351 | 240.621 | 221.852 | 236.64 | 249.318 | 229.174 | 363.364 | 368.186 | 380.627 | 361.434 | 360.66 | 394.306 | 464.593 | 81.435 | 351.232 | 0 | 327.097 | 0 | 0 | 0 | 235.737 | 43.246 | 47.182 | 0 | 0 | 0 | 0 | 0 | 0 | -216.858 | 0 | -309.622 | 0 | -24.103 | -0 | -179.525 | 0 | -321.139 | 0 | 0 | 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
| 240.241 | 248.501 | 392.993 | 41.081 | 503.801 | 14.016 | 6.134 | 13.793 | 32.483 | 39.872 | 78.694 | 94.767 | 98.643 | 82.164 | 132.122 | 132.18 | 129.095 | 123.858 | 158.208 | 159.075 | 176.941 | 156.293 | 190.106 | 184.995 | 157.655 | 165.407 | 170.944 | 159.193 | 157.042 | 192.514 | 196.687 | 196.682 | 198.71 | 190.59 | 190.94 | 186.665 | 159.947 | 181.414 | 270.805 | -1,890.488 | 0 | -608.788 | 0 | 0 | 0 | -212.983 | 0.773 | 0.773 | 0.773 | 0.773 | 0.675 | 0.675 | 0.675 | 0.675 | 0.816 | 0.816 | 0.816 | 0.816 | 0.6 | 0.6 | 0.6 | 0.6 | 0.64 | 0.64 | 0.64 | 0.64 | 0.107 | 0.107 | 0.107 | 0.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 983.784 | 990.151 | 875.767 | 54.61 | 54.533 | 55.332 | 63.003 | 52.097 | 65.26 | 68.235 | 8.054 | 365.059 | 19.222 | 19.475 | 4.013 | 128.067 | 494.351 | 1,169.397 | 2.301 | 921.124 | 2.045 | 1,217.028 | 2.751 | 1.8 | 29.122 | 358.811 | 3.237 | 688.581 | 3.074 | 1,138.104 | 121.119 | 241.564 | 2,903.424 | 2,290.279 | 1,480.266 | 1,807.992 | 589.739 | 534.194 | 1,619.989 | 367.58 | 370.344 | 357.878 | 270.48 | 230.687 | 234.681 | 235.737 | 236.439 | 210.893 | 216.952 | 197.569 | 294.847 | 292.739 | 294.057 | 264.253 | 292.142 | 290.825 | 295.378 | 226.646 | 290.897 | 57.793 | 35.475 | 29.282 | 26.956 | 22.618 | 18.59 | 17.448 | 14.42 | 26.75 | 28.076 | 25.136 | 17.636 | 16.026 | 13.526 | 12.3 | 12.651 | 13.701 | 4.55 | 3.85 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 8.79 | 0 | 0 |
| Total Non-Current Liabilities
| 10,263.809 | 9,229.317 | 9,527.989 | 8,283.281 | 8,888.596 | 6,746.133 | 5,007.978 | 3,989.875 | 3,476.61 | 3,731.845 | 4,355.586 | 4,767.856 | 4,775.282 | 4,757.582 | 3,524.145 | 4,472.288 | 5,008.983 | 5,072.736 | 4,941.344 | 5,608.351 | 5,615.609 | 3,294.177 | 4,225.93 | 3,688.184 | 2,792.275 | 3,727.36 | 7,436.604 | 7,055.403 | 7,741.063 | 8,022.383 | 11,027.424 | 11,004.129 | 11,583.815 | 11,664.369 | 10,282.682 | 10,634.368 | 8,485.184 | 8,557.904 | 9,770.666 | 2,274.416 | 1,057.99 | 997.448 | 1,063.709 | 1,126.343 | 1,490.86 | 1,004.928 | 721.55 | 613.779 | 640.635 | 573.465 | 986.646 | 944.538 | 744.732 | 714.928 | 801.959 | 966.641 | 901.194 | 912.462 | 606.497 | 273.393 | 251.075 | 244.882 | 375.69 | 240.179 | 290.485 | 240.512 | 287.052 | 264.857 | 316.182 | 180.242 | 187.636 | 151.026 | 153.526 | 152.3 | 167.651 | 168.701 | 214.55 | 213.85 | 282 | 200 | 198 | 210 | 240 | 240 | 143 | 65 | 82.69 | 57.4 | 73.9 |
| Total Liabilities
| 23,092.549 | 24,517.183 | 25,139.427 | 18,109.525 | 17,040.516 | 16,428.298 | 17,134.765 | 14,398.65 | 12,521.12 | 14,764.999 | 17,440.021 | 15,254.507 | 15,065.979 | 16,098.903 | 16,876.121 | 16,514.963 | 18,187.528 | 18,918.494 | 20,129.45 | 19,732.759 | 19,898.248 | 20,943.538 | 21,715.27 | 20,648.252 | 19,634.246 | 22,132.237 | 22,672.29 | 22,583.024 | 20,496.296 | 21,120.975 | 21,906.059 | 22,062.742 | 22,768.373 | 23,046.963 | 23,650.504 | 22,163.642 | 19,330.212 | 18,869.406 | 19,651.589 | 8,696.169 | 6,987.53 | 6,881.131 | 6,030.298 | 5,657.064 | 5,429.257 | 4,942.63 | 5,013.962 | 4,891.298 | 4,552.374 | 4,414.821 | 4,330.69 | 3,998.931 | 3,576.186 | 3,459.682 | 2,924.991 | 2,748.149 | 2,599.229 | 2,191.66 | 3,141.442 | 3,128.437 | 3,039.504 | 2,968.021 | 3,175.451 | 3,101.634 | 3,010.914 | 2,897.234 | 2,878.491 | 2,955.967 | 3,072.959 | 2,785.291 | 2,681.818 | 2,305.595 | 2,105.898 | 1,999.05 | 1,888.887 | 1,814.757 | 1,731.226 | 1,641.921 | 1,710.739 | 1,609.127 | 1,592.434 | 1,553.049 | 1,293.147 | 1,235.628 | 1,198.609 | 907.211 | 823.831 | 629.644 | 487.189 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166.413 | 0 | 564.615 | 0 | 521.516 | 0 | 83.009 | 0 | 0 | 0 | 0 | 0 | 0 | 30.374 | 0 | 0 | 0 | 329.41 | 44.217 | 30.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.869 | 4.344 | 4.375 | 4.552 | 3.003 | 3.213 | 3.343 | 4.051 | 2.723 | 2.711 | 2.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,789.415 | 1,789.415 | 1,789.415 | 1,789.415 | 1,789.036 | 1,788.828 | 1,788.617 | 1,787.027 | 1,779.553 | 1,779.553 | 1,779.553 | 1,779.553 | 1,779.553 | 1,779.553 | 1,779.553 | 1,779.553 | 1,602.875 | 1,602.875 | 1,602.875 | 1,602.875 | 1,602.875 | 1,602.875 | 1,602.875 | 1,602.875 | 1,602.875 | 1,602.875 | 1,602.875 | 1,359.844 | 1,359.844 | 1,359.844 | 1,359.844 | 1,359.844 | 1,035.915 | 1,035.915 | 1,035.915 | 1,035.915 | 1,035.915 | 1,035.915 | 984.57 | 984.57 | 984.57 | 984.57 | 984.57 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 853.134 | 745.184 | 745.184 | 745.184 | 745.184 | 745.184 | 745.184 | 745.184 | 745.184 | 745.184 | 745.184 | 372.592 | 372.592 | 372.592 | 372.592 | 372.592 | 292.592 | 292.592 | 292.592 | 292.592 | 292.592 | 292.592 | 292.592 | 292.592 | 292.592 | 292.592 | 292.592 | 182.87 | 182.87 | 182.87 | 182.87 | 127.87 |
| Retained Earnings
| 9,869.371 | 9,666.008 | 9,136.887 | 8,679.807 | 8,374.692 | 8,239.466 | 7,770.557 | 7,292.484 | 7,264.134 | 7,154.205 | 6,430.786 | 5,521.85 | 5,195.712 | 4,334.285 | 3,544.283 | 2,750.826 | 1,903.894 | 1,517.678 | 993.917 | 597.555 | 365.074 | 231.286 | -39.256 | -116.276 | 96.106 | 142.623 | 1,099.411 | 1,092.797 | 1,121.185 | 1,115.934 | 960.343 | 884.15 | 848.994 | 810.696 | 771.531 | 726.6 | 754.401 | 726.246 | 830.576 | 800.428 | 738.703 | 686.626 | 656.857 | 579.121 | 544.119 | 542.757 | 542.217 | 552.008 | 532.771 | 531.634 | 531.626 | 543.01 | 522.321 | 521.224 | 556.392 | 540.802 | 546.886 | 507.294 | 473.753 | 409.22 | 431.688 | 392.163 | 368.16 | 341.199 | 315.701 | 368.968 | 374.988 | 345.554 | 421.071 | 395.798 | 363.201 | 312.17 | 273.524 | 252.106 | 243.483 | 206.064 | 195.441 | 185.507 | 186.873 | 165.941 | 160.689 | 153.561 | 157.355 | 136.884 | 128.543 | 119.88 | 111.667 | 97.581 | 83.084 |
| Accumulated Other Comprehensive Income/Loss
| 16,148.279 | 0 | 0 | 449.71 | 16,056.945 | 543.308 | 16,227.403 | 622.638 | 15,601.707 | 267.066 | 15,740.387 | -166.413 | 14,846.206 | -564.615 | 14,944.381 | -521.516 | 10,325.872 | -83.009 | 232.411 | 586.278 | 559.711 | 428.947 | 380.808 | 139.768 | -30.374 | 181.945 | 298.977 | 6.391 | -329.41 | -44.217 | -30.263 | 102.318 | 221.791 | 234.668 | 138.444 | 105.212 | 51.747 | 50.226 | -0.869 | -4.344 | -4.375 | -4.552 | -3.003 | -3.213 | -3.343 | -4.051 | -2.723 | -2.711 | -2.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 16,163.16 | 15,897.407 | 15,627.184 | 0 | 16,037.341 | 0 | 15,622.543 | 0 | 15,708.975 | -89.145 | 15,441.909 | 0 | 15,441.909 | 0 | 15,441.909 | 0 | 10,652.593 | 0 | 10,950.602 | 0 | 10,793.27 | 10,745.59 | 10,652.593 | 10,364.782 | 10,652.593 | 10,663.274 | 7,301.805 | 7,013.509 | 7,301.805 | 6,904.655 | 6,553.633 | 2,735.197 | 2,366.974 | 2,634.279 | 2,601.046 | 2,470.454 | 2,546.061 | 2,010.536 | 2,015.979 | 2,092.832 | 2,097.207 | 2,089.403 | 1,040.512 | 1,037.169 | 1,040.512 | 1,035.066 | 1,035.09 | 1,035.737 | 1,037.999 | 1,038.157 | 1,037.799 | 1,037.791 | 1,038.003 | 1,035.298 | 1,035.523 | 1,033.943 | 1,034.13 | 527.169 | 527.269 | 527.447 | 527.308 | 527.351 | 527.403 | 527.475 | 527.321 | 519.681 | 519.681 | 817.801 | 834.356 | 808.563 | 808.563 | 818.773 | 252.15 | 256.748 | 256.748 | 257.876 | 257.876 | 256.344 | 250.314 | 250.314 | 250.314 | 244.317 | 244.317 | 353.886 | 354.039 | 339.99 | 339.99 | 17.091 |
| Total Shareholders Equity
| 27,807.065 | 27,618.583 | 26,823.709 | 26,546.115 | 26,220.673 | 26,065.635 | 25,786.578 | 25,324.691 | 24,645.394 | 24,642.733 | 23,861.582 | 22,576.898 | 21,821.471 | 20,991.132 | 20,268.218 | 19,450.771 | 13,832.64 | 13,399.706 | 13,193.526 | 13,151.031 | 12,891.983 | 12,627.431 | 12,309.209 | 11,991.149 | 12,033.389 | 12,292.224 | 13,365.559 | 9,472.541 | 9,165.128 | 9,445.07 | 9,194.578 | 8,797.627 | 4,620.106 | 4,594.685 | 4,441.724 | 4,363.561 | 4,260.77 | 4,308.222 | 3,826.55 | 3,805.321 | 3,816.105 | 3,763.851 | 3,733.833 | 2,469.553 | 2,434.422 | 2,432.352 | 2,433.139 | 2,442.943 | 2,424.03 | 2,422.767 | 2,422.917 | 2,433.943 | 2,413.246 | 2,412.361 | 2,444.824 | 2,429.459 | 2,433.963 | 2,394.558 | 1,746.106 | 1,681.673 | 1,704.319 | 1,664.655 | 1,640.695 | 1,613.786 | 1,588.36 | 1,641.473 | 1,639.853 | 1,610.419 | 1,611.464 | 1,586.219 | 1,544.356 | 1,493.325 | 1,464.89 | 810.832 | 792.822 | 755.404 | 745.909 | 735.974 | 735.81 | 708.848 | 703.595 | 696.468 | 694.264 | 673.792 | 665.299 | 656.789 | 634.526 | 620.441 | 228.045 |
| Total Equity
| 29,731.664 | 29,542.645 | 28,479.836 | 27,420.512 | 27,069.753 | 26,151.174 | 25,872.458 | 25,410.681 | 24,645.394 | 24,642.733 | 23,861.582 | 22,576.898 | 21,821.471 | 20,999.715 | 20,279.18 | 19,461.374 | 13,842.986 | 13,409.702 | 13,202.894 | 13,160.097 | 12,903.222 | 12,638.355 | 12,313.372 | 11,994.99 | 12,036.789 | 12,295.164 | 13,509.834 | 9,612.195 | 9,299.115 | 9,577.729 | 9,335.094 | 8,934.036 | 6,564.034 | 6,672.288 | 6,498.265 | 6,479.2 | 6,668.557 | 6,689.144 | 5,599.298 | 5,666.465 | 4,083.876 | 4,021.174 | 3,980.858 | 2,699.391 | 2,649.824 | 2,639.896 | 2,631.598 | 2,633.261 | 2,603.969 | 2,595.558 | 2,581.391 | 2,587.362 | 2,561.546 | 2,556.801 | 2,588.556 | 2,568.459 | 2,571.005 | 2,525.021 | 1,871.682 | 1,800.161 | 1,828.366 | 1,783.643 | 1,762.961 | 1,731.969 | 1,704.852 | 1,758.015 | 1,757.562 | 1,725.729 | 1,719.302 | 1,678.225 | 1,625.141 | 1,572.143 | 1,546.781 | 882.605 | 864.732 | 825.625 | 805.116 | 794.967 | 788.27 | 759.444 | 754.194 | 748.843 | 700.278 | 679.561 | 671.061 | 667.415 | 644.731 | 630.429 | 237.733 |
| Total Liabilities & Shareholders Equity
| 52,824.212 | 54,059.828 | 53,619.263 | 45,968.536 | 44,110.27 | 42,579.472 | 43,007.223 | 39,809.331 | 37,166.514 | 39,407.732 | 41,301.603 | 37,831.405 | 36,887.45 | 37,098.619 | 37,155.302 | 35,976.336 | 32,030.514 | 32,328.196 | 33,332.345 | 32,892.856 | 32,801.47 | 33,581.894 | 34,028.642 | 32,643.242 | 31,671.035 | 34,427.401 | 36,182.124 | 32,195.22 | 29,795.411 | 30,698.705 | 31,241.154 | 30,996.778 | 29,332.407 | 29,719.251 | 30,148.769 | 28,642.842 | 25,998.769 | 25,558.55 | 25,250.887 | 14,362.634 | 11,071.407 | 10,902.305 | 10,011.157 | 8,356.455 | 8,079.081 | 7,582.527 | 7,645.56 | 7,524.559 | 7,156.343 | 7,010.379 | 6,912.081 | 6,586.293 | 6,137.732 | 6,016.483 | 5,513.546 | 5,316.608 | 5,170.235 | 4,716.681 | 5,013.124 | 4,928.598 | 4,867.871 | 4,751.664 | 4,938.412 | 4,833.603 | 4,715.766 | 4,655.249 | 4,636.053 | 4,681.697 | 4,792.261 | 4,463.516 | 4,306.959 | 3,877.738 | 3,652.679 | 2,881.655 | 2,753.619 | 2,640.381 | 2,536.343 | 2,436.888 | 2,499.009 | 2,368.571 | 2,346.629 | 2,301.892 | 1,993.425 | 1,915.189 | 1,869.67 | 1,574.626 | 1,468.562 | 1,260.073 | 724.922 |