Wuxi Taiji Industry Limited Corporation
SSE:600667.SS
6.56 (CNY) • At close May 14, 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 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 6,658.61 | 7,278.96 | 6,374.846 | 5,948.617 | 6,539.961 | 7,499.906 | 6,487.423 | 6,393.634 | 4,620.55 | 7,134.631 | 5,067.912 | 3,997.785 | 3,957.592 | 6,285.267 | 4,078.59 | 3,649.813 | 3,464.388 | 4,302.907 | 3,246.651 | 2,944.151 | 3,042.585 | 3,418.625 | 2,737.302 | 2,953.14 | 3,312.28 | 4,157.857 | 3,458.858 | 2,966.294 | 3,460.972 | 3,167.134 | 2,672.634 | 2,725.213 | 4,115.969 | 2,462.251 | 641.149 | 953.695 | 1,169.677 | 1,594.511 | 823.054 | 496.745 | 747.892 | 1,662.885 | 903.64 | 1,373.978 | 1,093.908 | 1,403.662 | 785.216 | 1,071.87 | 845.286 | 978.545 | 1,020.424 | 1,225.54 | 1,246.137 | 790.204 | 1,261.651 | 1,033.65 | 908.234 | 845.361 | 213.947 | 185.189 | 230.216 | 201.086 | 385.379 | 226.421 | 142.37 | 126.57 | 107.762 | 63.233 | 91.487 | 91.786 | 86.751 | 146.096 | 198.931 | 225.864 | 231.763 | 278.351 | 174.426 | 268.889 | 201.441 | 261.802 | 255.22 | 248.091 | 204.848 | 178.672 | 194.463 | 222.42 | 112.226 | 155.223 | 311.958 | 352.965 | 364.679 | 363.521 | 342.113 | 364.007 | 270.732 | 283.621 | 144.514 | 230.635 | 213.977 | 21.799 | 0 | 44.606 | 0 | 41.662 | 0 | 33.208 |
| Short Term Investments
| 0 | 0 | -362.693 | 0 | -484.984 | -499.106 | -501.365 | 12 | 34 | 34 | 42 | 43.28 | 43.28 | 43.28 | 271.28 | 284.45 | 197.89 | 85.45 | 218.73 | 162.73 | 190 | 46 | 162 | 176 | 136.1 | -201.48 | -206.837 | -212.374 | -217.157 | -221.214 | -206.533 | -212.001 | -154.71 | -154.989 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -10.668 | -23.793 | -3.35 | -3.35 | -5.35 | -5.35 | -5.309 | -5.309 | -6.148 | 54.95 | 55.123 | 0 | -0 | -0 | -0 | 0 | -4.013 | 1 | 0.095 | 0.841 | 0.7 | 0.7 | 0 | 0 | 0.5 | 0.03 | 0.03 | 0.03 | 0.03 | 0.405 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | 0 | 0 | 0 | 0 | 0.962 | 0.962 | 1.315 | 1.315 | 1.315 | 1.315 | 1.561 | 2.473 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0 | 13.717 | 0 | 41.43 |
| Cash and Short Term Investments
| 6,658.61 | 7,278.96 | 6,374.846 | 5,948.617 | 6,539.961 | 7,499.906 | 6,487.423 | 6,405.634 | 4,654.55 | 7,168.631 | 5,109.912 | 4,041.065 | 4,000.872 | 6,328.547 | 4,349.87 | 3,934.263 | 3,662.278 | 4,388.357 | 3,465.381 | 3,106.881 | 3,232.585 | 3,464.625 | 2,899.302 | 3,129.14 | 3,448.38 | 4,157.857 | 3,458.858 | 2,966.294 | 3,460.972 | 3,167.134 | 2,672.634 | 2,725.213 | 4,115.969 | 2,462.251 | 641.149 | 953.695 | 1,169.677 | 1,594.511 | 823.054 | 496.745 | 747.892 | 1,662.885 | 903.64 | 1,373.978 | 1,093.908 | 1,403.662 | 785.216 | 1,071.87 | 845.286 | 978.545 | 1,020.424 | 1,225.54 | 1,246.137 | 790.204 | 1,261.651 | 1,033.65 | 908.234 | 845.361 | 213.947 | 185.189 | 230.216 | 201.086 | 385.379 | 227.421 | 142.37 | 127.411 | 108.462 | 63.933 | 91.487 | 91.786 | 87.251 | 146.126 | 198.961 | 225.894 | 231.793 | 278.756 | 174.456 | 268.919 | 201.441 | 261.802 | 255.22 | 248.091 | 206.148 | 179.972 | 194.463 | 222.42 | 112.226 | 155.223 | 312.92 | 353.927 | 365.994 | 364.836 | 343.429 | 365.322 | 272.293 | 286.093 | 144.514 | 230.635 | 213.977 | 21.799 | 0 | 45.067 | 0 | 55.378 | 0 | 74.638 |
| Net Receivables
| 15,422.89 | 15,219.133 | 15,244.785 | 14,178.753 | 13,113.148 | 13,644.36 | 13,438.299 | 13,157.766 | 11,707.655 | 10,938.204 | 8,777.504 | 9,031.426 | 8,254.464 | 7,158.156 | 7,396.959 | 7,405.976 | 6,885.577 | 6,176.633 | 5,984.672 | 5,766.87 | 6,074.579 | 4,056.308 | 4,109.415 | 4,144.973 | 3,496.255 | 2,868.579 | 3,357.376 | 3,466.537 | 3,563.447 | 2,607.372 | 3,492.846 | 3,089.234 | 2,919.692 | 2,724.636 | 806.783 | 767.009 | 816.599 | 4,217.023 | 857.195 | 804.313 | 822.059 | 329.289 | 808.218 | 813.277 | 795.403 | 334.548 | 860.854 | 602.916 | 593.457 | 540.513 | 714.55 | 651.357 | 593.951 | 562.148 | 0 | 0 | 0 | 423.736 | 0 | 0 | 0 | 0 | 259.23 | 223.201 | 181.57 | 167.684 | 171.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 398.776 | 410.784 | 422.614 | 349.348 | 539.619 | 593.018 | 505.983 | 468.276 | 585.231 | 542.852 | 526.636 | 526.862 | 528.566 | 529.799 | 512.47 | 499.159 | 637.007 | 0 | 12.897 | 15.717 | 13.457 | 1.963 | 0 | 21.513 | 0 | 17.324 | 0 | 0 |
| Inventory
| 602.5 | 514.645 | 1,148.654 | 1,179.446 | 1,551.726 | 1,576.664 | 955.717 | 1,083.775 | 838.762 | 897.16 | 963.849 | 733.568 | 1,155.591 | 1,086.491 | 798.982 | 787.463 | 726.669 | 693.998 | 666.797 | 687.142 | 573.544 | 1,962.441 | 2,352.115 | 2,356.014 | 2,311.741 | 2,253.606 | 2,390.457 | 2,219.517 | 1,997.815 | 1,853.924 | 2,168.109 | 2,269.642 | 1,999.388 | 1,832.624 | 289.301 | 304.779 | 290.57 | 310.307 | 343.341 | 298.137 | 280.846 | 281.251 | 325.509 | 248.805 | 274.571 | 288.814 | 311.455 | 389.465 | 369.874 | 364.37 | 361.081 | 325.758 | 297.318 | 332.433 | 262.982 | 304.172 | 285.058 | 210.604 | 149.602 | 156.46 | 168.727 | 153.446 | 140.662 | 128.991 | 117.548 | 118.132 | 120.997 | 103.7 | 112.284 | 95.168 | 141.172 | 126.248 | 133.203 | 148.527 | 160.088 | 156.626 | 167.189 | 152.268 | 117.407 | 117.792 | 125.775 | 155.3 | 161.162 | 192.823 | 203.296 | 199.343 | 231.777 | 252.423 | 256.053 | 242.68 | 177.271 | 186.287 | 189.965 | 163.433 | 182.577 | 185.139 | 155.655 | 173.649 | 234.777 | 63.107 | 0 | 52.324 | 0 | 85.797 | 0 | 34.919 |
| Other Current Assets
| 1,799.021 | 1,121.438 | 1,611 | 1,651.079 | 1,632.968 | 1,340.264 | 1,243.132 | 1,550.876 | 1,488.882 | 1,327.044 | 2,409.614 | 2,080.511 | 1,997.863 | 1,851.664 | 2,062.499 | 1,791.047 | 1,597.622 | 1,560.02 | 2,189.306 | 2,213.527 | 2,798.695 | 2,123.547 | 2,045.95 | 2,080.521 | 1,855.059 | 1,656.046 | 1,694.613 | 1,703.502 | 2,165.942 | 2,010.958 | 1,955.859 | 1,851.647 | 1,876.241 | 1,552.238 | 54.276 | 64.765 | 49.597 | 1,203.564 | 78.607 | 85.005 | 90.052 | 80.361 | 97.244 | 81.694 | 88.468 | 83.093 | 204.72 | 164.233 | 156.603 | 162.132 | 717.573 | 653.787 | 121.085 | 121.779 | 606.912 | 563.008 | 574.294 | 89.614 | 349.697 | 379.623 | 265.025 | 233.347 | 259.28 | 223.301 | 181.72 | 167.809 | 80.326 | 278.578 | 259.548 | 236.363 | 526.236 | 525.406 | 466.904 | 350.62 | 452.943 | 479.037 | 452.573 | 303.325 | 399.495 | 64.353 | 424.328 | 350.067 | 540.338 | 593.819 | 507.228 | 469.521 | 627.819 | 585.44 | 569.225 | 569.488 | 571.191 | 572.594 | 75.376 | 542.225 | 637.008 | 618.86 | 744.552 | 661.604 | 743.089 | 212.145 | 332.944 | 198.296 | 310.36 | 176.004 | 293.088 | 220.958 |
| Total Current Assets
| 24,483.021 | 24,134.176 | 24,379.285 | 22,487.909 | 22,837.803 | 24,061.194 | 22,124.571 | 22,198.051 | 18,689.849 | 20,331.039 | 17,260.879 | 15,886.57 | 15,408.789 | 16,424.858 | 14,608.311 | 13,918.748 | 12,872.146 | 12,819.008 | 12,306.157 | 11,774.42 | 12,679.402 | 11,606.92 | 11,406.782 | 11,710.649 | 11,111.435 | 10,967.188 | 10,901.304 | 10,415.45 | 11,188.176 | 9,648.387 | 10,289.448 | 9,952.236 | 10,911.289 | 8,586.249 | 1,791.509 | 2,090.248 | 2,326.444 | 2,344.468 | 2,102.198 | 1,684.2 | 1,940.848 | 2,353.787 | 2,134.611 | 2,517.754 | 2,252.35 | 2,110.116 | 2,162.245 | 2,162.891 | 1,901.89 | 1,980.271 | 2,099.079 | 2,205.084 | 2,258.49 | 1,806.564 | 2,131.545 | 1,900.83 | 1,767.585 | 1,569.316 | 713.246 | 721.272 | 663.968 | 587.879 | 785.321 | 579.714 | 441.639 | 413.352 | 481.13 | 446.21 | 463.319 | 423.318 | 754.659 | 797.78 | 799.068 | 725.041 | 844.825 | 914.419 | 794.218 | 724.511 | 718.343 | 792.372 | 805.323 | 753.458 | 907.648 | 966.614 | 904.988 | 891.285 | 971.821 | 993.086 | 1,138.197 | 1,166.095 | 1,114.456 | 1,123.717 | 1,088.659 | 1,070.981 | 1,091.878 | 1,090.093 | 1,057.618 | 1,081.605 | 1,205.301 | 299.014 | 332.944 | 317.2 | 310.36 | 334.503 | 293.088 | 330.515 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 4,120.618 | 4,196.86 | 4,270.645 | 4,388.509 | 4,455.579 | 4,567.931 | 4,775.106 | 4,910.126 | 4,879.96 | 4,947.127 | 5,021.49 | 4,914.371 | 5,200.85 | 5,352.505 | 5,576.886 | 5,626.914 | 5,709.575 | 5,735.331 | 5,827.826 | 6,068.529 | 6,203.62 | 6,294.355 | 6,439.862 | 6,021.69 | 5,213.153 | 5,139.472 | 5,754.44 | 5,685.759 | 5,340.088 | 5,420.247 | 5,183.108 | 5,125.731 | 4,919.781 | 5,012.717 | 2,695.26 | 2,516.303 | 2,518.793 | 2,688.01 | 2,712.579 | 2,683.165 | 2,764.281 | 2,810.678 | 2,857.34 | 2,955.685 | 2,999.233 | 3,073.537 | 3,367.419 | 3,385.443 | 3,423.644 | 3,238.183 | 3,293.257 | 3,210.956 | 3,183.428 | 3,144.904 | 3,069.231 | 2,930.571 | 2,863.578 | 2,895.926 | 508.851 | 466.283 | 485.141 | 484.198 | 497.529 | 504.695 | 503.943 | 499.711 | 404.249 | 406.708 | 348.409 | 348.965 | 452.435 | 458.718 | 465.245 | 472.169 | 481.121 | 481.497 | 480.884 | 484.982 | 462.393 | 435.168 | 419.771 | 426.44 | 400.027 | 406.59 | 408.809 | 413.026 | 537.435 | 545.453 | 555.476 | 565.716 | 571.095 | 581.079 | 590.243 | 599.692 | 607.392 | 961.289 | 991.853 | 1,019.841 | 1,027.145 | 1,086.997 | 1,009.36 | 970.709 | 920.17 | 846.445 | 358.504 | 647.385 |
| Goodwill
| 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 571.724 | 0 | 0 | 0 | 571.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.522 | 0 | 0 | 0 | 0.522 | 0 | 0.522 | 0 | 0.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 422.112 | 428.05 | 426.619 | 433.473 | 438.867 | 446.687 | 447.487 | 453.38 | 451.809 | 454.763 | 460.109 | 454.858 | 454.387 | 456.898 | 460.991 | 464.904 | 471.544 | 476.181 | 483.495 | 442.718 | 451.232 | 455.101 | 461.893 | 462.833 | 462.074 | 470.581 | 543.833 | 541.388 | 542.794 | 553.472 | 563.492 | 570.79 | 580.234 | 589.469 | 166.971 | 168.286 | 167.861 | 171.147 | 138.246 | 133.293 | 136.157 | 137.533 | 136.936 | 139.119 | 140.925 | 141.425 | 143.466 | 143.666 | 143.724 | 127.947 | 129.434 | 127.264 | 128.032 | 127.393 | 117.804 | 113.771 | 115.702 | 116.159 | 38.39 | 38.684 | 38.977 | 39.271 | 39.26 | 39.554 | 42.903 | 43.112 | 43.425 | 43.738 | 44.051 | 44.364 | 44.638 | 44.964 | 45.291 | 43.704 | 44.004 | 44.304 | 44.604 | 44.904 | 45.204 | 45.504 | 45.804 | 46.104 | 46.404 | 46.704 | 47.004 | 46.782 | 10.25 | 10.317 | 10.383 | 9.928 | 10.521 | 10.064 | 10.652 | 10.195 | 10.967 | 14.606 | 14.995 | 15.54 | 15.887 | 24.824 | 0 | 25.508 | 26.048 | 26.588 | 0 | 0 |
| Goodwill and Intangible Assets
| 993.835 | 999.774 | 998.343 | 1,005.197 | 1,010.59 | 1,018.411 | 1,019.211 | 1,025.104 | 1,023.533 | 1,026.487 | 1,031.833 | 1,026.582 | 1,026.111 | 1,028.622 | 1,032.715 | 1,036.627 | 1,043.268 | 1,047.905 | 1,055.219 | 1,014.442 | 1,022.955 | 1,026.825 | 1,033.617 | 1,034.557 | 1,033.798 | 1,042.305 | 1,115.557 | 1,113.111 | 1,114.518 | 1,125.196 | 1,135.216 | 1,142.514 | 1,151.958 | 1,161.193 | 166.971 | 168.286 | 167.861 | 171.147 | 138.246 | 133.293 | 136.157 | 137.533 | 136.936 | 139.119 | 140.925 | 141.425 | 143.466 | 143.666 | 143.724 | 127.947 | 129.434 | 127.264 | 128.032 | 127.393 | 117.804 | 113.771 | 115.702 | 116.159 | 38.39 | 38.684 | 38.977 | 39.271 | 39.26 | 39.554 | 42.903 | 43.112 | 43.425 | 43.738 | 44.051 | 44.364 | 44.638 | 44.964 | 45.291 | 43.704 | 44.004 | 44.304 | 44.604 | 44.904 | 45.204 | 45.504 | 45.804 | 46.104 | 46.404 | 46.704 | 47.004 | 47.304 | 10.25 | 10.317 | 10.383 | 10.45 | 10.521 | 10.586 | 10.652 | 10.717 | 10.967 | 14.606 | 14.995 | 15.54 | 15.887 | 24.824 | 0 | 25.508 | 26.048 | 26.588 | 0 | 0 |
| Long Term Investments
| 2,700.266 | 2,681.455 | 2,586.299 | 2,557.73 | 2,577.512 | 2,553.034 | 2,492.825 | 1,945.821 | 1,844.005 | 1,806.685 | 1,720.048 | 1,683.739 | 1,277.377 | 1,243.746 | 891.175 | 874.385 | 918.182 | 852.939 | 508.842 | 537.046 | 464.871 | 594.167 | 378.175 | 342.893 | 275.077 | 527.896 | 474.671 | 478.573 | 471.625 | 469.755 | 444.839 | 446.059 | 392.317 | 385.161 | 48.579 | 48.579 | 48.579 | 48.579 | 48.579 | 48.579 | 48.579 | 48.579 | 48.579 | 48.579 | 48.579 | 48.579 | 59.247 | 72.373 | 51.929 | 51.929 | 59.318 | 59.672 | 59.846 | 59.556 | 60.394 | 0 | 0 | 0 | 40.429 | 40.671 | 42.039 | 43.109 | 46.102 | 58.043 | 51.708 | 41.22 | 45.261 | 49.47 | 0 | 0 | 3.75 | 4.22 | 4.22 | 4.22 | 4.22 | 3.845 | 4.22 | 4.22 | 0 | 0 | 0 | 0 | 2.95 | 2.95 | 0 | 0 | 0 | 0 | 21 | 21 | 21.596 | 21.596 | 21.596 | 21.596 | 24.185 | 22.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.116 | 0 | 0 |
| Tax Assets
| 252.253 | 252.973 | 270.662 | 262.624 | 264.732 | 270.736 | 226.386 | 225.655 | 215.14 | 212.186 | 162.509 | 163.455 | 145.761 | 139.695 | 123.327 | 125.158 | 119.572 | 125.16 | 121.899 | 125.147 | 115.692 | 113.467 | 98.3 | 100.782 | 91.255 | 89.917 | 92.871 | 90.254 | 82.911 | 76.213 | 70.931 | 72.87 | 67 | 65.887 | 20.57 | 22.901 | 25.659 | 22.055 | 18.876 | 22.224 | 18.214 | 18.088 | 19.181 | 19.161 | 13.894 | 14.228 | 11.686 | 12.875 | 12.151 | 12.167 | 14.633 | 14.157 | 14.898 | 14.908 | 9.244 | 9.324 | 9.383 | 9.429 | 3.861 | 3.861 | 3.736 | 3.861 | 2.016 | 2.016 | 2.016 | 2.176 | 0.669 | 0.504 | 0 | 0 | 4.085 | 4.494 | 4.494 | 0 | 0.032 | 0.415 | 0 | 0 | 0 | 0 | 0 | 0 | 1.396 | 1.396 | 0 | 0 | 0 | 0 | 0 | 0 | 2.441 | 2.697 | 3.269 | 3.841 | 5.153 | 7.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.717 | 0 | 0 |
| Other Non-Current Assets
| 2,961.316 | 2,955.52 | 283.603 | 268.645 | 192.19 | 202.289 | 76.92 | 611.05 | 595.005 | 605.556 | 665.64 | 603.45 | 853.293 | 866.723 | 983.146 | 1,005.659 | 884.085 | 858.684 | 809.004 | 759.747 | 820.851 | 413.055 | 528.319 | 549.644 | 436.354 | 104.485 | 102.789 | 105.133 | 103.073 | 102.746 | 136.942 | 113.746 | 279.65 | 280.146 | 339.865 | 339.19 | 340.05 | 352 | 417.745 | 359.031 | 361.977 | 347.887 | 364.088 | 344.694 | 323.893 | 314.393 | -10.668 | -23.793 | -3.35 | -3.35 | -5.35 | -5.35 | -5.309 | -5.309 | -6.148 | 54.95 | 55.123 | 40.064 | 563.236 | 563.236 | 563.236 | 563.236 | -4.013 | 1 | 0.095 | 0.841 | 0.031 | 0.196 | 56.793 | 72.592 | 0.5 | 0.03 | 0.03 | 0.03 | -0.002 | -0.01 | 0.03 | 0.03 | 4.25 | 4.25 | 4.25 | 4.25 | -0.096 | -0.096 | 4.25 | 4.25 | 18.664 | 22.187 | 1.209 | 1.231 | -0.283 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 11.092 | 10.626 | 11.76 | 75.857 | 82.15 | 66.278 | 70.672 | 3.309 | 148.232 | 120.375 |
| Total Non-Current Assets
| 8,328.022 | 8,405.126 | 8,409.552 | 8,482.705 | 8,500.604 | 8,612.4 | 8,590.447 | 8,717.756 | 8,557.643 | 8,598.04 | 8,601.521 | 8,391.597 | 8,503.391 | 8,631.291 | 8,607.249 | 8,668.744 | 8,674.682 | 8,620.018 | 8,322.791 | 8,504.911 | 8,627.989 | 8,441.868 | 8,478.273 | 8,049.566 | 7,049.637 | 6,904.075 | 7,540.327 | 7,472.831 | 7,112.215 | 7,194.156 | 6,971.036 | 6,900.92 | 6,810.706 | 6,905.104 | 3,271.245 | 3,095.259 | 3,100.941 | 3,281.791 | 3,336.026 | 3,246.292 | 3,329.208 | 3,362.765 | 3,426.125 | 3,507.238 | 3,526.523 | 3,592.162 | 3,571.151 | 3,590.563 | 3,628.097 | 3,426.876 | 3,491.291 | 3,406.699 | 3,380.895 | 3,341.451 | 3,250.525 | 3,108.616 | 3,043.786 | 3,061.577 | 1,154.767 | 1,112.734 | 1,133.129 | 1,133.676 | 580.894 | 605.308 | 600.665 | 587.059 | 493.635 | 500.617 | 449.253 | 465.921 | 505.407 | 512.426 | 519.28 | 520.123 | 529.375 | 530.051 | 529.738 | 534.136 | 511.847 | 484.922 | 469.825 | 476.794 | 450.681 | 457.544 | 460.063 | 464.58 | 566.349 | 577.957 | 588.068 | 598.396 | 605.37 | 615.959 | 625.76 | 635.846 | 647.698 | 1,006.022 | 1,017.94 | 1,046.007 | 1,054.793 | 1,187.677 | 1,091.51 | 1,062.495 | 1,016.89 | 946.174 | 506.736 | 767.76 |
| Total Assets
| 32,811.044 | 32,539.302 | 32,788.837 | 30,970.615 | 31,338.407 | 32,673.594 | 30,715.018 | 30,915.806 | 27,247.492 | 28,929.079 | 25,862.4 | 24,278.167 | 23,912.181 | 25,056.149 | 23,215.56 | 22,587.493 | 21,546.828 | 21,439.026 | 20,628.948 | 20,279.332 | 21,307.391 | 20,048.789 | 19,885.055 | 19,760.215 | 18,161.072 | 17,871.262 | 18,441.631 | 17,888.281 | 18,300.391 | 16,842.543 | 17,260.484 | 16,853.155 | 17,721.995 | 15,491.353 | 5,062.754 | 5,185.506 | 5,427.385 | 5,626.259 | 5,438.224 | 4,930.492 | 5,270.056 | 5,716.552 | 5,560.736 | 6,024.992 | 5,778.874 | 5,702.278 | 5,733.396 | 5,753.453 | 5,529.987 | 5,407.147 | 5,590.37 | 5,611.784 | 5,639.385 | 5,148.014 | 5,382.069 | 5,009.446 | 4,811.371 | 4,630.893 | 1,868.013 | 1,834.007 | 1,797.097 | 1,721.555 | 1,366.215 | 1,185.022 | 1,042.304 | 1,000.411 | 974.765 | 946.827 | 912.573 | 889.239 | 1,260.067 | 1,310.206 | 1,318.347 | 1,245.164 | 1,374.2 | 1,444.469 | 1,323.956 | 1,258.647 | 1,230.19 | 1,277.294 | 1,275.148 | 1,230.252 | 1,358.329 | 1,424.158 | 1,365.051 | 1,355.865 | 1,538.17 | 1,571.043 | 1,726.265 | 1,764.491 | 1,719.826 | 1,739.677 | 1,714.419 | 1,706.827 | 1,739.576 | 2,096.114 | 2,075.559 | 2,127.613 | 2,260.094 | 1,486.691 | 1,424.454 | 1,379.695 | 1,327.25 | 1,280.677 | 799.824 | 1,098.275 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 13,601.406 | 16,229.17 | 14,976.521 | 13,361.179 | 13,216.494 | 13,124.733 | 12,768.554 | 12,181.064 | 9,653.432 | 10,529.859 | 6,769.137 | 5,644.454 | 6,319.972 | 6,841.132 | 6,089.901 | 6,158.028 | 5,545.737 | 5,536.123 | 4,716.117 | 4,418.735 | 4,344.445 | 4,389.993 | 4,499.725 | 4,513.476 | 4,284.392 | 4,419.922 | 4,070.091 | 3,939.957 | 3,918.638 | 3,425.473 | 3,837.919 | 3,651.965 | 3,602.844 | 3,791.405 | 497.319 | 448.068 | 392.976 | 2,873.796 | 542.39 | 545.126 | 531.196 | 519.26 | 521.099 | 664.449 | 461.535 | 431.132 | 493.532 | 549.87 | 491.94 | 451.415 | 707.547 | 623.756 | 558.342 | 429.524 | 566.35 | 602.897 | 451.548 | 353.785 | 108.718 | 116.053 | 50.397 | 42.505 | 60.14 | 125.67 | 114.831 | 64.351 | 54.849 | 54.676 | 36.95 | 28.679 | 148.77 | 185.467 | 178.657 | 165.332 | 259.216 | 285.265 | 218.405 | 189.52 | 175.695 | 207.931 | 217.67 | 201.063 | 250.637 | 268.559 | 212.01 | 188.965 | 40.866 | 25.657 | 31.123 | 41.632 | 43.221 | 44.281 | 47.994 | 35.554 | 68.814 | 73.298 | 79.873 | 68.289 | 84.5 | 69.281 | 0 | 30.988 | 0 | 85.118 | 0 | 39.871 |
| Short Term Debt
| 2,542.215 | 2,242.603 | 2,712.169 | 3,732.04 | 2,592.975 | 320.949 | 3,178.411 | 1,554.043 | 4,617.544 | 4,305.63 | 2,489.882 | 4,387.063 | 3,250.318 | 4,291.967 | 2,560.714 | 2,903.277 | 3,263.257 | 3,272.212 | 3,878.33 | 3,115.531 | 2,555.515 | 2,797.309 | 1,749.029 | 1,974.621 | 2,577.418 | 1,638.682 | 3,121.989 | 2,212.347 | 2,742.213 | 1,566.413 | 2,190.178 | 1,348.405 | 1,686.304 | 1,930.685 | 475.85 | 557.638 | 586.022 | 1,059.248 | 998.127 | 1,059.696 | 1,567.462 | 1,893.295 | 2,227.057 | 2,568.224 | 1,814.019 | 1,509.463 | 1,392.684 | 1,168.826 | 1,590.576 | 948.13 | 1,122.46 | 2,076.535 | 1,404.419 | 1,278.023 | 1,499.798 | 1,097.28 | 972.505 | 1,058.392 | 369.9 | 329.963 | 368.008 | 310.008 | 297.508 | 261.916 | 242.702 | 264.723 | 246.691 | 216.691 | 206.501 | 216.48 | 303.79 | 310.01 | 324.99 | 279.19 | 279.21 | 301.21 | 295.21 | 299.41 | 249.996 | 281.97 | 262.08 | 257.56 | 266.06 | 270.06 | 272.46 | 292.136 | 672.526 | 394.58 | 1,013.458 | 1,004.458 | 360.18 | 364.18 | 797.781 | 794.781 | 362.18 | 364.28 | 359.08 | 403.44 | 353.499 | 99.51 | 0 | 120.589 | 0 | 77.403 | 0 | 39.07 |
| Tax Payables
| 125.606 | 161.211 | 86.795 | 31.936 | 116.964 | 141.469 | 68.728 | 69.262 | 65.755 | 67.724 | 64.992 | 81.402 | 66.196 | 100.755 | 59.627 | 65.781 | 49.168 | 93.977 | 103.401 | 98.931 | 55.651 | 82.582 | 51.65 | 68.255 | 54.675 | 93.492 | 54.242 | 45.451 | 112.854 | 177.073 | 105.17 | 102.473 | 115.353 | 136.885 | 15.863 | 23.057 | 38.195 | 41.384 | 25.396 | 25.417 | 44.205 | 41.312 | 20.354 | 12.136 | 22.922 | 19.141 | -11.142 | -16.709 | -17.865 | -21.582 | -2.34 | 1.434 | 40.878 | 10.207 | 1.369 | 3.11 | 7.493 | 16.149 | 1.985 | -3.029 | -2.483 | -5.255 | 7.317 | -0.972 | -2.382 | -0.319 | 1.96 | 3.726 | 1.128 | 0.393 | 10.81 | 5.293 | 5.816 | 7.308 | 4.466 | 4.78 | 2.443 | 4.577 | 5.771 | 2.813 | 5.165 | 2.609 | 4.199 | 5.796 | 12.238 | 12.654 | 9.576 | 7.42 | 2.41 | 2.82 | 10.301 | 12.818 | 7.573 | 11.743 | 7.662 | 4.607 | 2.009 | 5.111 | -2.319 | 2.057 | 0 | 2.57 | 0 | -5.896 | 0 | 3.449 |
| Deferred Revenue
| 0 | 0 | 0 | 2,480.958 | 3,760.279 | 4,119.238 | 3,305.679 | 3,666.013 | 2,551.663 | 3,036.853 | 2,247.148 | 2,330.688 | 0 | 3,141.116 | 2,300.176 | 2,163.901 | 2,074.586 | 2,270.192 | 2,804.343 | 2,542.672 | 3,162.967 | 726.512 | 605.922 | 589.239 | 531.635 | 645.872 | 500.786 | 442.923 | 1,175.344 | 657.691 | 569.133 | 497.393 | 761.87 | 964.198 | 62.728 | 59.524 | 81.391 | 81.834 | 78.351 | 69.714 | 96.185 | 94.572 | 72.719 | 53.685 | 57.603 | 60.481 | 45.168 | 35.66 | 32.926 | 38.86 | 52.35 | 60.006 | 158.005 | 58.856 | 56.896 | 110.219 | 259.718 | 255.425 | 34.605 | 31.38 | 29.293 | 23.406 | 56.22 | 144.425 | 40.336 | 31.48 | 39.054 | 37.147 | 32.062 | 26.866 | 112.978 | 105.343 | 96.745 | 91.235 | 113.64 | 126.232 | 96.996 | 80.258 | 116.402 | 75.536 | 76.283 | 86.667 | 106.925 | 98.815 | 90.236 | 116.811 | 275.345 | 313.736 | 102.876 | 124.172 | 100.904 | 111.608 | 97.783 | 118.573 | 122.504 | 134.178 | 78.235 | 102.758 | 151.266 | 92.603 | 0 | 57.169 | 0 | 40.688 | 0 | 16.953 |
| Other Current Liabilities
| 6,025.56 | 3,241.567 | 4,504.495 | 3,412.024 | 717.369 | 2,118.794 | 892.384 | 786.915 | 657.067 | 4,500.697 | 2,548.545 | 3,964.897 | 3,831.239 | 360.771 | 1,406.22 | 669.305 | 700.043 | 722.048 | 613.398 | 2,725.636 | 1,830.79 | 2,746.364 | 3,021.604 | 3,461.404 | 1,814.451 | 2,862.904 | 1,702.615 | 2,951.616 | 1,564.03 | 2,524.937 | 1,627.765 | 2,241.092 | 3,242.188 | 2,025.391 | 497.783 | 596.758 | 361.463 | 2,911.164 | 249.707 | 329.67 | 206.279 | 344.699 | 65.631 | 0.317 | 852.158 | 989.17 | 869.218 | 802.17 | 62.271 | 726.815 | 960.974 | 64.995 | 583.077 | 444.11 | 62.386 | 428.444 | 259.864 | 248.81 | 46.095 | 51.184 | 40.856 | 35.202 | 56.329 | 150.433 | 48.375 | 40.234 | 39.879 | 36.171 | 33.219 | 29.165 | 160.698 | 171.42 | 179.858 | 173.886 | 214.908 | 243.188 | 205.467 | 165.898 | 209.345 | 197.851 | 206.094 | 188.725 | 258.882 | 305.69 | 278.178 | 277.607 | 274.32 | 596.879 | 110.247 | 129.366 | 556.457 | 568.236 | 102.492 | 115.387 | 549.463 | 544.789 | 468.275 | 453.578 | 520.855 | 316.965 | 248.917 | 142.013 | 148.805 | 61.733 | 157.44 | 26.454 |
| Total Current Liabilities
| 22,294.788 | 21,874.55 | 22,279.981 | 20,537.178 | 20,404.081 | 21,887.897 | 20,213.756 | 20,542.595 | 17,545.46 | 19,403.91 | 16,173.176 | 14,077.817 | 13,467.726 | 14,735.741 | 13,382.154 | 12,886.229 | 11,632.792 | 11,873.634 | 11,409.106 | 10,839.665 | 11,395.938 | 10,016.249 | 9,927.931 | 10,017.755 | 8,730.935 | 9,015 | 9,449.723 | 9,149.371 | 9,513.079 | 7,693.896 | 8,330.166 | 7,841.329 | 8,646.689 | 8,848.562 | 1,549.542 | 1,625.521 | 1,460.048 | 1,690.93 | 1,893.971 | 1,959.91 | 2,349.142 | 2,798.566 | 2,834.141 | 3,298.81 | 3,150.635 | 2,948.905 | 2,744.292 | 2,504.156 | 2,126.922 | 2,104.778 | 2,788.641 | 2,766.72 | 2,586.716 | 2,161.865 | 2,129.903 | 2,131.731 | 1,691.41 | 1,677.136 | 526.698 | 494.171 | 456.778 | 382.46 | 421.294 | 537.048 | 403.527 | 368.989 | 343.379 | 311.264 | 277.798 | 274.718 | 624.069 | 672.19 | 689.322 | 625.717 | 757.801 | 834.442 | 721.525 | 659.405 | 640.808 | 690.564 | 691.009 | 649.957 | 779.778 | 850.105 | 774.887 | 771.362 | 997.288 | 1,024.536 | 1,157.238 | 1,178.277 | 970.159 | 989.516 | 955.84 | 957.465 | 988.119 | 986.974 | 909.238 | 930.418 | 956.537 | 487.813 | 248.917 | 296.161 | 148.805 | 218.358 | 157.44 | 108.844 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 816.629 | 1,103.392 | 1,228.97 | 1,269.402 | 1,774.405 | 1,807.47 | 1,803.55 | 1,839.803 | 1,489.519 | 1,463.861 | 1,425.644 | 1,511.413 | 1,341.66 | 1,421.707 | 1,338.709 | 1,436.877 | 1,459.151 | 1,268.043 | 1,305.836 | 1,621.057 | 2,022.336 | 2,294.619 | 2,394.58 | 2,418.501 | 2,009.077 | 1,189.164 | 1,949.608 | 1,936.832 | 1,992.791 | 1,765.621 | 1,249.528 | 1,880.186 | 1,423.386 | 1,559.76 | 1,181.886 | 1,276.497 | 1,617.428 | 1,622.159 | 1,313.637 | 827.122 | 709.155 | 730.211 | 574.267 | 597.396 | 419.99 | 574.582 | 839.381 | 1,119.295 | 1,186.759 | 1,123.14 | 1,186.804 | 1,252.221 | 1,192.006 | 1,123.012 | 1,405.293 | 1,007.979 | 1,270.152 | 1,133.075 | 90 | 90 | 90 | 90 | 3.952 | 3.967 | 4.059 | 0 | 4.162 | 4.243 | 4.251 | 0 | 4.428 | 4.308 | 4.308 | 4.308 | 1.288 | 1.288 | 1.108 | 1.108 | 0.268 | 0.38 | 0.08 | 0.08 | 0.963 | 0.963 | 20 | 20 | 50 | 50 | 78.308 | 78.308 | 195.551 | 185.907 | 195.048 | 186.072 | 206.299 | 207.893 | 242.955 | 248.035 | 255.796 | 396.987 | 0 | 503.554 | 0 | 506.255 | 0 | 410.47 |
| Deferred Revenue Non-Current
| 66.997 | 69.243 | 67.059 | 68.409 | 70.697 | 72.931 | 65.329 | 60.89 | 63.367 | 64.926 | 57.507 | 58.074 | 56.69 | 58.404 | 55.917 | 56.671 | 59.092 | 59.897 | 82.452 | 85.055 | 87.332 | 85.159 | 88.998 | 80.338 | 32.899 | 33.134 | 33.829 | 33.885 | 32.57 | 14.51 | 7.393 | 7.444 | 7.568 | 7.581 | 8.348 | 8.334 | 8.276 | 8.289 | 9.107 | 8.982 | 9.006 | 8.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 162.657 | 163.815 | 153.99 | 154.792 | 149.784 | 150.814 | 122.361 | 123.169 | 118.408 | 119.216 | 110.023 | 110.887 | 107.887 | 108.695 | 97.134 | 97.938 | 98.622 | 99.424 | 79.62 | 80.471 | 82.093 | 83.513 | 78.148 | 79.457 | 81.633 | 75.298 | 76.657 | 78.05 | 79.467 | 80.907 | 82.362 | 83.837 | 85.363 | 86.848 | -1,181.886 | -1,276.497 | -1,617.428 | 93.038 | -1,313.637 | -827.122 | -709.155 | -730.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.911 | 1 | 1.054 | 0.981 | 0.981 | 1.157 | 1.2 | 1.139 | 1.231 | 1.292 | 1.803 | 2.07 | 1.815 | 5.571 | 3.761 | 2.575 | 3.551 | 4.603 | 6.258 | 10.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 0 | 2.899 | 0 | 68.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.668 | 64.167 | 0 | 0 | 0 | 0 | 0 | 523.272 | 0 | 16.16 | 0 | 0 | 438.868 | 7.444 | 473.35 | 0 | 8.348 | 8.334 | 0 | 314.388 | 9.107 | 0 | 9.006 | 8.995 | 7.744 | 8.307 | 8.307 | 0 | 7.132 | 7.132 | 7.203 | 7.203 | 9.477 | 6.82 | 6.887 | 6.965 | 8.441 | 7.429 | 7.806 | 8.101 | 6.222 | 6.883 | 8.371 | 8.386 | 0 | 0 | 0 | 4.08 | 0 | 0 | 0 | 4.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.963 | 0.963 | 0.963 | 0.883 | 0.883 | 0.883 | 0.883 | 0.883 | 0.981 | 0.981 | 0.99 | 1.252 | 8.385 | 7.483 | 14.714 | 0.055 | 575.157 | 0 | 584.99 | 7.038 | 89.134 | -519.314 |
| Total Non-Current Liabilities
| 1,046.283 | 1,337.9 | 1,450.019 | 1,424.193 | 1,994.886 | 2,031.214 | 1,991.24 | 2,023.862 | 1,671.294 | 1,648.002 | 1,593.175 | 1,680.373 | 1,506.237 | 1,588.807 | 1,491.76 | 1,591.487 | 1,616.865 | 1,427.365 | 1,496.576 | 1,786.582 | 2,191.761 | 2,463.291 | 2,561.726 | 2,578.296 | 2,123.61 | 1,702.759 | 2,060.094 | 2,048.766 | 2,104.828 | 1,861.038 | 1,778.152 | 1,971.467 | 1,989.667 | 1,654.189 | 1,190.233 | 1,284.831 | 1,625.704 | 1,630.449 | 1,322.743 | 836.104 | 718.161 | 739.206 | 582.01 | 605.704 | 428.297 | 582.87 | 846.513 | 1,126.428 | 1,193.961 | 1,130.342 | 1,197.193 | 1,260.041 | 1,499.946 | 1,430.958 | 1,714.715 | 1,316.564 | 1,579.158 | 1,442.316 | 397.453 | 398.174 | 400.174 | 400.456 | 5.767 | 9.538 | 7.82 | 6.655 | 7.713 | 8.846 | 10.509 | 14.488 | 4.428 | 4.308 | 4.308 | 4.308 | 1.288 | 1.288 | 1.108 | 1.108 | 0.268 | 0.38 | 0.08 | 0.08 | 0.963 | 0.963 | 20.963 | 20.963 | 50.963 | 50.883 | 79.191 | 79.191 | 196.435 | 186.79 | 196.028 | 187.053 | 207.289 | 209.144 | 251.34 | 255.518 | 270.511 | 397.041 | 575.157 | 503.554 | 584.99 | 513.294 | 89.134 | -108.844 |
| Total Liabilities
| 23,341.071 | 23,212.45 | 23,730 | 21,961.372 | 22,398.967 | 23,919.111 | 22,204.996 | 22,566.457 | 19,216.755 | 21,051.912 | 17,766.351 | 15,758.19 | 14,973.963 | 16,324.548 | 14,873.914 | 14,477.715 | 13,249.657 | 13,300.999 | 12,905.682 | 12,626.247 | 13,587.699 | 12,479.539 | 12,489.656 | 12,596.051 | 10,854.545 | 10,717.759 | 11,509.817 | 11,198.137 | 11,617.908 | 9,554.934 | 10,108.318 | 9,812.795 | 10,636.356 | 10,502.752 | 2,739.775 | 2,910.352 | 3,085.752 | 3,321.378 | 3,216.714 | 2,796.015 | 3,067.303 | 3,537.771 | 3,416.152 | 3,904.514 | 3,578.932 | 3,531.775 | 3,590.805 | 3,630.584 | 3,320.883 | 3,235.12 | 3,985.834 | 4,026.761 | 4,086.663 | 3,592.823 | 3,844.617 | 3,448.295 | 3,270.568 | 3,119.452 | 924.151 | 892.345 | 856.952 | 782.916 | 427.061 | 546.587 | 411.347 | 375.644 | 351.091 | 320.111 | 288.307 | 289.206 | 628.497 | 676.498 | 693.63 | 630.025 | 759.089 | 835.73 | 722.633 | 660.513 | 641.076 | 690.944 | 691.089 | 650.037 | 780.741 | 851.068 | 795.85 | 792.326 | 1,048.252 | 1,075.42 | 1,236.43 | 1,257.468 | 1,166.594 | 1,176.306 | 1,151.868 | 1,144.518 | 1,195.408 | 1,196.118 | 1,160.578 | 1,185.936 | 1,227.047 | 884.855 | 824.074 | 799.715 | 733.795 | 731.651 | 246.574 | 1,098.275 |
| 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 | 20.811 | 0 | 0 | 0 | 0 | 0 | 1.365 | 6.761 | 28.472 | 8.765 | 41.078 | 70.662 | 68.581 | 71.44 | 67.454 | 67.381 | 68.971 | 75.812 | 69.591 | 66.109 | 54.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 2,106.19 | 1,691.331 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 1,191.274 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 468.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 368.817 | 335.289 | 255.289 | 255.289 | 255.289 | 255.289 | 232.08 | 32.081 | 232.08 |
| Retained Earnings
| 2,455.548 | 2,337.607 | 2,226.764 | 2,091.638 | 2,083.103 | 1,934.764 | 1,787.96 | 1,637.447 | 1,377.574 | 1,210.6 | 1,551.597 | 2,082.777 | 2,527.226 | 2,351.563 | 2,090.987 | 1,890.414 | 1,977.045 | 1,845.537 | 1,568.517 | 1,368.225 | 1,467.782 | 1,365.924 | 1,227.436 | 1,061.547 | 1,159.356 | 1,063.369 | 892.518 | 729.613 | 814.839 | 735.187 | 631.621 | 501.594 | 461.066 | 418.934 | 142.252 | 128.73 | 140.636 | 114.016 | 98.737 | 99.75 | 100.36 | 108.374 | 108.037 | 107.671 | 105.43 | 114.293 | 110.99 | 110.48 | 111.403 | 109.342 | 227.82 | 227.533 | 221.46 | 195.883 | 192.17 | 208.18 | 176.894 | 154.465 | 76.345 | 74.096 | 71.225 | 69.067 | 72.531 | 54.773 | 52.875 | 50.254 | 47.139 | 47.58 | 41.555 | 38.233 | 31.521 | 33.436 | 23.945 | 16.657 | 16.459 | 11.737 | 5.641 | 2.853 | -392.726 | -394.821 | -400.118 | -403.35 | -404.714 | -408.494 | -414.431 | -418.735 | -438.167 | -433.179 | -439.358 | -422.56 | -378.685 | -368.498 | -369.249 | -369.39 | -387.655 | -31.762 | -16.068 | 10.716 | 125.86 | 28.033 | 25.871 | 9.455 | 26.431 | 8.441 | 17.372 | 48.072 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 3,948.903 | 851.142 | 3,922.017 | 807.669 | 3,847.954 | 740.889 | 3,780.377 | 681.263 | 3,687.386 | 521.175 | 3,572.311 | 456.974 | 3,464.857 | 344.654 | 3,474.783 | 164.554 | 88.413 | 124.559 | 124.714 | 109.721 | 120.523 | 98.061 | 100.423 | 50.982 | 50.418 | 18.09 | -20.811 | 4.256 | 19.261 | 34.584 | 47.524 | 53.169 | -1.365 | -6.761 | -28.472 | -8.765 | -41.078 | -70.662 | -68.581 | -71.44 | -67.454 | -67.381 | -68.971 | -75.812 | -69.591 | -66.109 | -54.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,064.872 | 4,063.475 | 0 | 3,966.336 | 0 | 3,922.862 | 0 | 3,856.082 | 0 | 3,796.139 | 0 | 3,636.368 | 0 | 3,115.193 | 0 | 3,459.848 | 0 | 3,469.767 | 0 | 3,115.193 | 0 | 3,120.788 | 3,335.731 | 3,115.193 | 3,315.631 | 3,115.193 | 3,231.471 | 3,129.117 | 3,194.993 | 3,258.191 | 3,324.98 | 3,258.191 | 3,354.48 | 1,683.733 | 344.437 | 297.104 | 344.437 | -1,413.583 | 338.42 | 338.42 | 305.189 | 338.42 | 305.189 | 305.189 | 305.189 | 305.189 | 305.189 | 322.715 | 322.715 | 269.799 | 326.409 | 324.852 | 316.721 | 317.394 | 317.324 | 330.23 | 341.126 | 346.633 | 364.799 | 364.98 | 366.513 | 367.315 | 363.391 | 180.789 | 175.359 | 171.802 | 173.01 | 176.167 | 181.134 | 192.983 | 165.399 | 165.399 | 165.399 | 169.85 | 165.801 | 165.801 | 165.801 | 165.946 | 554.276 | 554.258 | 554.471 | 554.571 | 553.494 | 553.82 | 553.954 | 554.081 | 553.839 | 554.663 | 554.941 | 555.339 | 557.469 | 557.469 | 557.469 | 557.469 | 557.502 | 898.598 | 557.044 | 557.044 | 571.898 | 318.514 | 319.221 | 315.236 | 311.736 | 308.504 | 503.798 | 280.511 |
| Total Shareholders Equity
| 8,626.611 | 8,507.272 | 8,281.857 | 8,164.164 | 8,111.31 | 7,963.816 | 7,742.104 | 7,599.72 | 7,264.141 | 7,113.246 | 7,345.173 | 7,825.335 | 8,205.727 | 8,029.92 | 7,662.034 | 7,456.451 | 7,558.018 | 7,421.494 | 7,015.02 | 6,845.567 | 6,944.366 | 6,827.514 | 6,669.358 | 6,481.007 | 6,581.177 | 6,435.748 | 6,230.179 | 6,048.964 | 6,095.212 | 6,169.7 | 6,062.791 | 5,948.088 | 5,921.737 | 3,895.933 | 1,676.599 | 1,657.681 | 1,647.876 | 1,625.538 | 1,587.353 | 1,558.782 | 1,561.473 | 1,566.628 | 1,562.077 | 1,561.784 | 1,557.953 | 1,559.975 | 1,555.387 | 1,558.36 | 1,570.444 | 1,570.415 | 1,023.047 | 1,021.203 | 1,006.998 | 982.094 | 978.311 | 1,007.227 | 986.838 | 969.915 | 909.961 | 907.893 | 906.555 | 905.199 | 904.739 | 604.379 | 597.051 | 590.873 | 588.966 | 592.564 | 591.506 | 600.033 | 565.738 | 567.653 | 558.162 | 550.874 | 551.078 | 546.355 | 540.26 | 537.617 | 530.368 | 528.255 | 523.171 | 520.039 | 517.598 | 514.143 | 508.341 | 504.163 | 484.49 | 490.302 | 484.401 | 501.597 | 547.601 | 557.788 | 557.038 | 556.896 | 538.664 | 894.558 | 909.793 | 936.578 | 1,033.046 | 601.836 | 600.381 | 579.98 | 593.456 | 549.026 | 553.25 | 560.663 |
| Total Equity
| 9,469.973 | 9,326.852 | 9,058.837 | 8,940.834 | 8,939.44 | 8,754.483 | 8,510.022 | 8,349.35 | 8,030.738 | 7,877.167 | 8,096.049 | 8,519.977 | 8,938.217 | 8,731.601 | 8,341.645 | 8,109.778 | 8,297.171 | 8,138.028 | 7,723.265 | 7,653.084 | 7,719.692 | 7,569.249 | 7,395.399 | 7,164.164 | 7,306.527 | 7,153.503 | 6,931.814 | 6,690.144 | 6,682.483 | 7,287.609 | 7,152.167 | 7,040.36 | 7,085.639 | 4,988.602 | 2,322.979 | 2,275.154 | 2,341.633 | 2,304.88 | 2,221.51 | 2,134.477 | 2,202.753 | 2,178.78 | 2,144.584 | 2,120.478 | 2,199.942 | 2,170.503 | 2,142.591 | 2,122.869 | 2,209.104 | 2,172.027 | 1,604.536 | 1,585.023 | 1,552.722 | 1,555.191 | 1,537.452 | 1,561.152 | 1,540.803 | 1,511.441 | 943.862 | 941.661 | 940.145 | 938.639 | 939.154 | 638.435 | 630.957 | 624.766 | 623.674 | 626.716 | 624.265 | 600.033 | 631.57 | 633.708 | 624.718 | 615.139 | 615.111 | 608.739 | 601.323 | 598.134 | 589.114 | 586.35 | 584.06 | 580.215 | 577.588 | 573.089 | 569.201 | 563.539 | 489.918 | 495.623 | 489.835 | 507.023 | 553.232 | 563.37 | 562.55 | 562.309 | 544.168 | 899.996 | 914.981 | 941.676 | 1,033.046 | 601.836 | 600.381 | 579.98 | 593.456 | 549.026 | 553.25 | 560.663 |
| Total Liabilities & Shareholders Equity
| 32,811.044 | 32,539.302 | 32,788.837 | 30,970.615 | 31,338.407 | 32,673.594 | 30,715.018 | 30,915.806 | 27,247.492 | 28,929.079 | 25,862.4 | 24,278.167 | 23,912.181 | 25,056.149 | 23,215.56 | 22,587.493 | 21,546.828 | 21,439.026 | 20,628.948 | 20,279.332 | 21,307.391 | 20,048.789 | 19,885.055 | 19,760.215 | 18,161.072 | 17,871.262 | 18,441.631 | 17,888.281 | 18,300.391 | 16,842.543 | 17,260.484 | 16,853.155 | 17,721.995 | 15,491.353 | 5,062.754 | 5,185.506 | 5,427.385 | 5,626.259 | 5,438.224 | 4,930.492 | 5,270.056 | 5,716.552 | 5,560.736 | 6,024.992 | 5,778.874 | 5,702.278 | 5,733.396 | 5,753.453 | 5,529.987 | 5,407.147 | 5,590.37 | 5,611.784 | 5,639.385 | 5,148.014 | 5,382.069 | 5,009.446 | 4,811.371 | 4,630.893 | 1,868.013 | 1,834.007 | 1,797.097 | 1,721.555 | 1,366.215 | 1,185.022 | 1,042.304 | 1,000.411 | 974.765 | 946.827 | 912.573 | 889.239 | 1,260.067 | 1,310.206 | 1,318.347 | 1,245.164 | 1,374.2 | 1,444.469 | 1,323.956 | 1,258.647 | 1,230.19 | 1,277.294 | 1,275.148 | 1,230.252 | 1,358.329 | 1,424.158 | 1,365.051 | 1,355.865 | 1,538.17 | 1,571.043 | 1,726.265 | 1,764.491 | 1,719.826 | 1,739.677 | 1,714.419 | 1,706.827 | 1,739.576 | 2,096.114 | 2,075.559 | 2,127.613 | 2,260.094 | 1,486.691 | 1,424.454 | 1,379.695 | 1,327.25 | 1,280.677 | 799.824 | 1,098.275 |