
Yangmei Chemical Co.,Ltd
SSE:600691.SS
2.03 (CNY) • At close April 30, 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 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5,423.299 | 5,163.111 | 4,983.148 | 5,643.682 | 7,243.262 | 7,157.454 | 6,318.578 | 7,310.433 | 7,601.016 | 6,721.538 | 6,956.606 | 5,470.125 | 5,926.195 | 5,606.259 | 5,468.93 | 5,496.437 | 4,866.052 | 11,830.302 | 15,198.039 | 10,152.4 | 9,746.61 | 11,779.441 | 9,847.631 | 10,750.304 | 8,185.708 | 10,429.025 | 10,376.072 | 9,907.772 | 9,336.195 | 8,174.104 | 8,192.751 | 7,313.437 | 5,561.106 | 4,525.989 | 5,773.305 | 4,799.552 | 4,240.65 | 5,680.956 | 6,601.521 | 4,513.576 | 4,142.633 | 4,587.16 | 3,390.551 | 2,093.01 | 2,035.345 | 1,841.284 | 1,723.336 | 4,035.503 | 1,926.911 | 1.147 | 0.503 | 2.583 | 4.712 | 9.811 | 10.76 | 13.097 | 20.09 | 2.994 | 3.146 | 3.969 | 4.741 | 5.284 | 0.291 | 0.445 | 0.316 | 0.987 | 0.553 | 0.523 | 1.252 | 0.253 | 0.64 | 0.768 | 0.706 | 8.258 | 8.432 | 9.079 | 10.801 | 10.969 | 11.139 | 11.105 | 14.046 | 0.73 | 5.34 | 5.903 | 6.645 | 6.226 | 10.903 | 15.058 | 11.382 | 1.574 | 1.086 | 3.585 | 9.419 | 1.051 | 11.69 | 3.479 | 19.136 | 2.258 | 4.434 | 1.754 | 5.99 | 0 | 5.423 | 0 | 7.622 | 0 | 4.166 | 0 |
Short Term Investments
| 471.538 | 493.648 | -76.472 | 0 | 0 | -113.963 | -110.195 | -34.491 | -32.729 | -26.611 | 503.653 | 503.864 | -74.41 | -54.881 | -138.974 | -148.382 | -174.414 | -264.489 | -274.798 | -288.492 | -297.745 | -280.9 | -269.011 | -248.428 | -262.93 | -283.194 | -285.097 | -253.341 | -259.664 | -305.335 | -342.971 | -289.47 | -294.453 | -302.876 | -309.471 | -287.178 | -192.783 | -206.995 | -206.047 | -209.199 | -225.155 | -273.757 | -216.702 | 1 | 1 | -163.343 | -175.374 | -170.172 | -143.92 | 0 | 0 | 0 | 123.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.874 | 0 | 1.838 | 0 | 6.43 | 0 |
Cash and Short Term Investments
| 5,423.299 | 5,163.111 | 4,983.148 | 5,643.682 | 7,243.262 | 7,157.454 | 6,318.578 | 7,310.433 | 7,601.016 | 6,721.538 | 6,956.606 | 5,470.125 | 5,926.195 | 5,606.259 | 5,468.93 | 5,496.437 | 4,866.052 | 11,830.302 | 15,198.039 | 10,152.4 | 9,746.61 | 11,779.441 | 9,847.631 | 10,750.304 | 8,185.708 | 10,429.025 | 10,376.072 | 9,907.772 | 9,336.195 | 8,174.104 | 8,192.751 | 7,313.437 | 5,561.106 | 4,525.989 | 5,773.305 | 4,799.552 | 4,240.65 | 5,680.956 | 6,601.521 | 4,513.576 | 4,142.633 | 4,587.16 | 3,390.551 | 2,094.01 | 2,036.345 | 1,841.284 | 1,723.336 | 4,035.503 | 1,926.911 | 1.147 | 0.503 | 2.583 | 4.712 | 9.811 | 10.76 | 13.097 | 20.09 | 2.994 | 3.146 | 3.969 | 4.741 | 5.284 | 0.291 | 0.445 | 0.316 | 0.987 | 0.553 | 0.523 | 1.252 | 0.253 | 0.64 | 0.768 | 0.706 | 8.258 | 8.432 | 9.079 | 10.801 | 10.969 | 11.139 | 11.105 | 14.046 | 0.73 | 5.34 | 5.903 | 6.645 | 6.226 | 10.903 | 15.058 | 11.382 | 1.574 | 1.086 | 3.585 | 9.419 | 1.051 | 11.69 | 3.479 | 19.136 | 2.258 | 4.434 | 1.754 | 5.99 | 0 | 6.297 | 0 | 9.459 | 0 | 10.596 | 0 |
Net Receivables
| 1,817.804 | 1,986.638 | 2,309.22 | 1,755.719 | 1,753.241 | 2,197.167 | 2,183.904 | 2,031.662 | 2,250.98 | 2,714.774 | 2,942.051 | 3,393.825 | 3,482.424 | 2,840.159 | 2,852.484 | 3,390.33 | 4,747.755 | 1,573.558 | 2,383.327 | 1,474.612 | 1,392.36 | 1,535.483 | 976.021 | 953.147 | 971.005 | 2,002.694 | 1,827.434 | 2,350.198 | 1,678.6 | 2,114.74 | 1,998.219 | 2,693.903 | 1,815.279 | 1,672.518 | 1,868.874 | 2,158.897 | 1,760.198 | 2,360.582 | 2,221.992 | 2,545.876 | 1,675.432 | 2,630.783 | 1,776.188 | 1,538.141 | 1,524.704 | 1,801.204 | 1,922.359 | 1,355.008 | 1,285.638 | 0 | 0 | 0 | 37.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.141 | 0 | 0 | 2.989 | 4.17 | 3.422 | 4.821 | 4.615 | 0.722 | 7.788 | 0 | 0.35 | 0 | 0.382 | 0 | 0 | 0 |
Inventory
| 1,843.192 | 2,240.825 | 2,288.318 | 2,291.887 | 2,181.096 | 2,448.158 | 2,376.813 | 2,369.908 | 2,252.941 | 1,959.546 | 2,022.335 | 1,712.374 | 1,764.942 | 1,465.416 | 1,501.727 | 1,390.457 | 1,008.75 | 2,220.303 | 2,218.919 | 2,397.451 | 2,165.384 | 2,534.559 | 2,581.988 | 2,632.202 | 2,584.085 | 2,800.28 | 2,513.122 | 2,372.189 | 2,321.55 | 1,946.752 | 2,111.419 | 1,976.076 | 1,873.12 | 1,773.841 | 1,779.115 | 1,979.962 | 1,713.136 | 1,601.82 | 1,686.141 | 1,783.155 | 1,460.508 | 1,518.571 | 1,860.402 | 1,836.716 | 1,760.628 | 1,898.582 | 1,936.422 | 1,842.449 | 1,650.338 | 23.267 | 22.244 | 22.548 | 21.817 | 22.631 | 23.617 | 24.039 | 23.385 | 27.189 | 26.766 | 25.933 | 26.49 | 36.172 | 37.73 | 37.184 | 38.025 | 38.901 | 39.144 | 38.197 | 37.879 | 42.704 | 41.915 | 41.28 | 39.822 | 43.556 | 42.693 | 42.706 | 42.921 | 38.791 | 37.998 | 36.035 | 35.244 | 37.16 | 34.75 | 34.876 | 34.441 | 37.939 | 42.408 | 44.76 | 44.067 | 42.87 | 44.858 | 44.238 | 39.212 | 37.205 | 36.578 | 41.196 | 33.504 | 34.085 | 36.842 | 37.655 | 45.45 | 0 | 46.88 | 0 | 44.829 | 0 | 41.779 | 0 |
Other Current Assets
| 779.345 | 810.137 | 715.516 | 1,131.533 | 808.935 | 1,245.449 | 1,311.703 | 1,070.828 | 1,006.507 | 1,185.539 | 939.268 | 1,073.472 | 976.472 | 1,667.308 | 1,612.747 | 2,125.297 | 770.347 | 1,654.577 | 3,414.071 | 1,644.019 | 1,597.465 | 1,849.274 | 1,588.374 | 1,162.848 | 1,799.369 | 2,303.464 | 2,695.265 | 4,873.167 | 2,624.578 | 2,899.343 | 3,357.515 | 3,092.327 | 3,511.723 | 3,100.215 | 3,703.723 | 3,912.355 | 3,787.841 | 3,959.642 | 4,100.661 | 4,358.696 | 4,439.415 | 4,670.956 | 5,832.755 | 5,185.781 | 3,722.024 | 4,954.314 | 2,250.152 | 2,124.968 | 1,760.453 | 28.341 | 25.704 | 30.185 | 2,497.616 | 32.425 | 28.074 | 36.53 | 30.085 | 29.226 | 28.376 | 29.461 | 27.113 | 66.163 | 68.003 | 67.209 | 64.943 | 63.153 | 62.69 | 63.783 | 64.486 | 176.051 | 176.676 | 180.429 | 183.474 | 198.26 | 198.244 | 204.289 | 203.112 | 216.765 | 219.269 | 230.567 | 218.423 | 216.107 | 215.7 | 214.451 | 215.685 | 101.825 | 99.328 | 95.726 | 111.263 | 118.038 | 119.89 | 120.259 | 118.173 | 109.549 | 103.29 | 114.054 | 105.076 | 90.038 | 85.292 | 124.443 | 118.039 | 168.885 | 108.278 | 152.599 | 93.617 | 157.634 | 27.606 | 116.116 |
Total Current Assets
| 9,863.641 | 10,200.711 | 10,296.203 | 10,822.822 | 11,986.535 | 13,048.228 | 12,190.998 | 12,782.83 | 13,111.444 | 12,581.397 | 12,860.26 | 11,649.797 | 12,150.032 | 11,579.142 | 11,435.888 | 12,402.521 | 11,392.903 | 17,278.739 | 20,831.029 | 15,668.483 | 14,901.819 | 17,698.757 | 15,562.855 | 16,075.45 | 13,540.167 | 17,535.463 | 17,411.892 | 17,153.128 | 16,465.465 | 15,774.935 | 15,659.904 | 15,075.743 | 12,761.228 | 11,768.264 | 13,125.017 | 12,850.766 | 11,501.824 | 13,603.001 | 14,610.315 | 13,201.304 | 11,717.987 | 13,407.47 | 11,083.708 | 9,116.508 | 8,336.139 | 8,694.18 | 8,431.965 | 10,043.766 | 7,177.927 | 52.755 | 48.45 | 55.316 | 56.189 | 64.866 | 62.451 | 73.667 | 73.561 | 59.409 | 58.288 | 59.363 | 58.344 | 107.619 | 106.024 | 104.838 | 103.284 | 103.042 | 102.386 | 102.503 | 103.617 | 219.008 | 219.231 | 222.478 | 224.001 | 250.074 | 249.368 | 256.074 | 256.835 | 266.525 | 268.406 | 277.707 | 267.713 | 253.997 | 255.789 | 255.23 | 256.771 | 145.991 | 152.638 | 155.544 | 166.713 | 162.482 | 165.834 | 168.223 | 166.803 | 147.805 | 151.709 | 159.235 | 158.044 | 127.228 | 127.193 | 164.574 | 170.459 | 168.885 | 161.805 | 152.599 | 148.287 | 157.634 | 132.386 | 116.116 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8,244.036 | 8,376.847 | 8,495.083 | 8,642.69 | 8,848.879 | 9,501.639 | 9,751.823 | 9,871.405 | 10,049.209 | 10,283.622 | 10,360.214 | 10,511.02 | 11,117.532 | 11,363.69 | 11,486.759 | 11,648.925 | 11,713.961 | 23,199.59 | 23,438.202 | 23,917.222 | 25,091.942 | 25,203.382 | 25,297.283 | 25,256.253 | 25,528.801 | 22,625.864 | 22,847.075 | 22,815.769 | 22,980.549 | 22,333.016 | 24,730.131 | 25,276.19 | 25,585.342 | 25,530.647 | 25,458.4 | 25,196.48 | 25,106.264 | 24,524.437 | 23,529.978 | 21,792.582 | 20,648.025 | 18,257.08 | 15,955.289 | 14,655.265 | 14,423.392 | 13,731.166 | 13,504.329 | 13,202.284 | 12,973.241 | 15.396 | 15.758 | 19.098 | 19.58 | 17.757 | 18.171 | 18.668 | 18.809 | 19.233 | 19.602 | 20.731 | 20.74 | 21.757 | 22.647 | 23.425 | 24.267 | 25.333 | 26.187 | 27.148 | 27.917 | 26.223 | 27.027 | 27.97 | 30.681 | 31.244 | 32.279 | 33.414 | 34.406 | 35.299 | 36.247 | 37.094 | 38.072 | 38.956 | 39.776 | 40.912 | 42.552 | 46.959 | 48.371 | 49.323 | 50.665 | 50.956 | 52.375 | 52.857 | 53.96 | 65.827 | 67.112 | 67.564 | 68.234 | 120.178 | 117.719 | 72.697 | 72.246 | 100.541 | 101.037 | 101.144 | 100.411 | 80.556 | 84.834 | 82.346 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 46.989 | 46.989 | 46.989 | 46.989 | 46.989 | 46.989 | 46.989 | 46.989 | 46.989 | 46.989 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 45.904 | 0 | 0 | 0 | 45.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 873.121 | 882.88 | 892.531 | 905.705 | 911.815 | 859.086 | 824.519 | 825.989 | 830.982 | 864.026 | 872.082 | 875.734 | 880.535 | 807.757 | 767.792 | 775.724 | 783.657 | 1,720.948 | 1,731.65 | 1,742.721 | 1,813.148 | 1,794.119 | 1,818.555 | 1,834.745 | 1,851.594 | 1,721.241 | 1,756.395 | 1,757.813 | 1,771.842 | 1,774.795 | 1,946.969 | 2,015.177 | 2,030.066 | 2,054.166 | 2,069.395 | 2,072.643 | 1,974.516 | 1,764.274 | 1,869.244 | 1,844.594 | 1,851.207 | 1,791.213 | 1,768.271 | 1,745.276 | 1,751.497 | 1,545.142 | 1,408.998 | 1,423.628 | 1,362.417 | 4.863 | 4.753 | 4.854 | 4.827 | 4.882 | 4.902 | 4.899 | 4.976 | 5.03 | 5.051 | 5.104 | 5.125 | 5.177 | 5.198 | 5.252 | 5.274 | 5.245 | 5.351 | 5.405 | 5.425 | 5.48 | 5.501 | 5.554 | 5.575 | 4.83 | 4.851 | 4.894 | 4.915 | 4.96 | 4.981 | 4.98 | 5.045 | 5.095 | 5.114 | 5.156 | 5.175 | 5.225 | 5.244 | 5.286 | 5.305 | 5.355 | 5.373 | 5.415 | 5.434 | 5.503 | 5.563 | 5.654 | 5.693 | 5.72 | 5.785 | 5.869 | 5.915 | 0 | 6.044 | 0 | 6.173 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 873.121 | 882.88 | 892.531 | 905.705 | 911.815 | 859.086 | 824.519 | 825.989 | 830.982 | 864.026 | 872.082 | 875.734 | 880.535 | 807.757 | 767.792 | 775.724 | 783.657 | 1,766.852 | 1,777.554 | 1,788.626 | 1,859.052 | 1,840.024 | 1,864.459 | 1,880.649 | 1,897.499 | 1,767.146 | 1,802.3 | 1,803.717 | 1,817.746 | 1,820.7 | 1,992.873 | 2,062.166 | 2,077.055 | 2,101.155 | 2,116.383 | 2,119.632 | 2,021.505 | 1,811.263 | 1,916.233 | 1,891.583 | 1,898.196 | 1,837.118 | 1,814.175 | 1,791.181 | 1,797.401 | 1,591.047 | 1,454.903 | 1,469.533 | 1,408.322 | 4.863 | 4.753 | 4.854 | 4.827 | 4.882 | 4.902 | 4.899 | 4.976 | 5.03 | 5.051 | 5.104 | 5.125 | 5.177 | 5.198 | 5.252 | 5.274 | 5.245 | 5.351 | 5.405 | 5.425 | 5.48 | 5.501 | 5.554 | 5.575 | 4.83 | 4.851 | 4.894 | 4.915 | 4.96 | 4.981 | 4.98 | 5.045 | 5.095 | 5.114 | 5.156 | 5.175 | 5.225 | 5.244 | 5.286 | 5.305 | 5.355 | 5.373 | 5.415 | 5.434 | 5.503 | 5.563 | 5.654 | 5.693 | 5.72 | 5.785 | 5.869 | 5.915 | 0 | 6.044 | 0 | 6.173 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 588.663 | 528.235 | 528.356 | 608.047 | 604.278 | 518.871 | 517.11 | 491.901 | 0 | 0 | 89.922 | 70.105 | 154.025 | 164.24 | 189.544 | 420.048 | 431.713 | 436.605 | 308.76 | 291.705 | 280.011 | 259.483 | 274.686 | 294.844 | 298.274 | 265.687 | 273.571 | 320.993 | 364.249 | 309.292 | 315.507 | 325.441 | 332.233 | 309.951 | 217.441 | 286.192 | 287.94 | 303.607 | 319.097 | 441.522 | 625.59 | 448.4 | 222.449 | 474.132 | 486.871 | 481.547 | 455.295 | 0 | 0 | 0 | -115.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.189 | 0 | -0.921 | 0 |
Tax Assets
| 159.295 | 130.167 | 130.167 | 125.745 | 125.745 | 75.475 | 75.007 | 75.222 | 75.222 | 70.823 | 70.823 | 65.806 | 65.819 | 76.514 | 76.514 | 81.819 | 81.819 | 132.342 | 132.907 | 133.03 | 133.684 | 123.517 | 120.196 | 123.984 | 123.84 | 111.623 | 111.434 | 118.529 | 113.79 | 102.946 | 105.637 | 102.326 | 104.37 | 140.468 | 139.768 | 138.923 | 135.018 | 117.697 | 117.052 | 115.037 | 113.696 | 159.135 | 104.786 | 104.448 | 104.073 | 107.435 | 107.435 | 107.363 | 107.426 | 0 | 0 | 0 | 101.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.275 | 0 | 0 | 0 | 0 | 1.838 | 0 | 0 | 0 |
Other Non-Current Assets
| 683.744 | 776.361 | 111.825 | 138.453 | 119.309 | 105.429 | 100.429 | 149.155 | 142.886 | 107.014 | 658.915 | 698.957 | 131.6 | 126.927 | 53.149 | 47.529 | 53.593 | 86.346 | 134.685 | 84.287 | 86.359 | 143.085 | 142.383 | 143.718 | 145.575 | 13.916 | 13.916 | 191.686 | 248.334 | 12.654 | 12.001 | 100.593 | 100.992 | 12.001 | 12.001 | 12.001 | 12.001 | 13.301 | 13.111 | 12.553 | 12.001 | 23.172 | 12.001 | 224.152 | 229.231 | 12.001 | 12.001 | 12.001 | 12.001 | 10.63 | 10.774 | 7.205 | 21.341 | 7.062 | 6.979 | 7.304 | 7.307 | 7.316 | 7.29 | 7.174 | 7.022 | 6.92 | 6.899 | 6.985 | 7.117 | 6.461 | 6.984 | 6.326 | 6.852 | 8.274 | 8.232 | 8.195 | 6.611 | 6.588 | 6.48 | 6.349 | 6.268 | 6.231 | 6.103 | 6.043 | 6 | 5.965 | 5.936 | 5.874 | 5.848 | 5.844 | 5.864 | 5.825 | 5.784 | 5.638 | 5.568 | 5.538 | 5.564 | 20.083 | 20.106 | 20.042 | 20.16 | 7.222 | 7.222 | 36.3 | 36.69 | 14.204 | 8.253 | 15.24 | 1.321 | 17.911 | 12.733 | 9.574 |
Total Non-Current Assets
| 9,960.195 | 10,166.255 | 10,218.268 | 10,340.828 | 10,534.104 | 11,149.676 | 11,356.056 | 11,440.641 | 11,615.408 | 11,817.385 | 11,962.034 | 12,151.517 | 12,285.408 | 12,444.993 | 12,538.24 | 12,718.237 | 12,822.576 | 25,605.179 | 25,915.061 | 26,359.77 | 27,479.796 | 27,601.712 | 27,704.332 | 27,664.088 | 27,970.401 | 24,813.391 | 25,072.998 | 25,195.388 | 25,433.99 | 24,590.309 | 27,204.891 | 27,850.567 | 28,183.266 | 28,109.712 | 28,058.786 | 27,776.987 | 27,492.228 | 26,752.891 | 25,864.315 | 24,115.361 | 22,991.014 | 20,718.027 | 18,511.841 | 17,223.446 | 16,776.546 | 15,915.781 | 15,565.538 | 15,272.728 | 14,956.285 | 30.89 | 31.285 | 31.157 | 31.611 | 29.701 | 30.052 | 30.871 | 31.092 | 31.579 | 31.943 | 33.009 | 32.887 | 33.854 | 34.744 | 35.662 | 36.658 | 37.039 | 38.522 | 38.88 | 40.194 | 39.977 | 40.76 | 41.719 | 42.867 | 42.662 | 43.61 | 44.657 | 45.59 | 46.49 | 47.331 | 48.116 | 49.117 | 50.017 | 50.826 | 51.943 | 53.575 | 58.028 | 59.478 | 60.434 | 61.753 | 61.948 | 63.316 | 63.81 | 64.958 | 91.412 | 92.782 | 93.26 | 94.086 | 133.121 | 130.726 | 115.142 | 114.851 | 114.745 | 115.334 | 116.385 | 116.932 | 98.467 | 96.646 | 91.92 |
Total Assets
| 19,823.836 | 20,366.966 | 20,514.472 | 21,163.649 | 22,520.639 | 24,197.904 | 23,547.054 | 24,223.471 | 24,726.852 | 24,398.782 | 24,822.294 | 23,801.314 | 24,435.441 | 24,024.135 | 23,974.128 | 25,120.758 | 24,215.479 | 42,883.918 | 46,746.09 | 42,028.253 | 42,381.615 | 45,300.47 | 43,267.186 | 43,739.538 | 41,510.567 | 42,348.854 | 42,484.89 | 42,348.516 | 41,899.455 | 40,365.243 | 42,864.795 | 42,926.31 | 40,944.493 | 39,877.976 | 41,183.803 | 40,627.753 | 38,994.052 | 40,355.892 | 40,474.63 | 37,316.665 | 34,709.001 | 34,125.496 | 29,595.549 | 26,339.954 | 25,112.684 | 24,609.961 | 23,997.503 | 25,316.493 | 22,134.212 | 83.644 | 79.735 | 86.473 | 87.8 | 94.567 | 92.502 | 104.538 | 104.653 | 90.988 | 90.231 | 92.372 | 91.231 | 141.473 | 140.768 | 140.499 | 139.942 | 140.081 | 140.908 | 141.382 | 143.812 | 258.984 | 259.991 | 264.196 | 266.868 | 292.736 | 292.978 | 300.731 | 302.425 | 313.016 | 315.736 | 325.824 | 316.83 | 304.013 | 306.615 | 307.172 | 310.346 | 204.018 | 212.117 | 215.978 | 228.466 | 224.43 | 229.151 | 232.033 | 231.761 | 239.217 | 244.491 | 252.495 | 252.131 | 260.349 | 257.919 | 279.715 | 285.31 | 283.63 | 277.139 | 268.984 | 265.219 | 256.102 | 229.031 | 208.036 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,487.606 | 539.462 | 3,080.914 | 3,176.551 | 718.365 | 2,487.029 | 3,356.311 | 2,707.924 | 2,153.372 | 3,910.553 | 4,188.103 | 3,036.893 | 2,897.097 | 3,175.457 | 3,337.813 | 3,758.788 | 3,061.235 | 6,431.847 | 8,235.171 | 5,859.921 | 6,977.897 | 9,657.122 | 8,610.921 | 9,321.288 | 7,630.385 | 11,220.325 | 10,691.424 | 10,084.467 | 8,102.603 | 12,404.801 | 13,156.51 | 11,310.858 | 10,369.066 | 9,495.89 | 10,313.936 | 9,118.243 | 6,931.643 | 8,244.172 | 8,524.219 | 7,455.104 | 6,968.757 | 7,809.817 | 5,480.099 | 4,030.938 | 3,833.97 | 3,227.322 | 3,062.76 | 3,316.716 | 2,890.106 | 17.738 | 16.936 | 16.185 | 2,189.81 | 16.29 | 16.615 | 16.211 | 15.644 | 16.134 | 15.875 | 15.261 | 15.089 | 15.318 | 15.613 | 16.116 | 16.178 | 15.811 | 15.51 | 14.195 | 15.189 | 14.58 | 10.046 | 9.752 | 11.864 | 10.806 | 10.632 | 9.694 | 10.975 | 11.461 | 12.276 | 11.126 | 13.424 | 8.405 | 8.232 | 5.34 | 8.286 | 8.401 | 8.477 | 12.039 | 10.323 | 9.153 | 11.21 | 13.411 | 9.858 | 7.824 | 13.363 | 12.957 | 11.613 | 12.332 | 9.149 | 8.833 | 8.918 | 0 | 6.952 | 0 | 6.55 | 0 | 6.769 | 0 |
Short Term Debt
| 7,524.698 | 7,551.15 | 7,803.179 | 7,917.019 | 10,130.313 | 10,719.248 | 9,712.064 | 10,427.413 | 11,399.451 | 7,702.408 | 9,321.711 | 9,901.321 | 8,749.423 | 9,783.611 | 8,720.4 | 10,200.042 | 10,720.932 | 20,157.6 | 21,744.666 | 21,751.092 | 19,039.629 | 16,951.046 | 16,271.665 | 18,269.852 | 17,822.119 | 18,145.628 | 15,645.802 | 16,519.339 | 19,195.6 | 14,568.707 | 16,427.872 | 12,759.6 | 10,985.45 | 15,370.499 | 14,369.024 | 10,209.06 | 12,345.277 | 8,391.16 | 9,913.992 | 8,075 | 9,600.603 | 7,417.24 | 7,711.35 | 8,383.196 | 8,126.887 | 7,598.69 | 6,428 | 7,455.8 | 6,471 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 3.725 | 3.725 | 3.725 | 3.725 | 3.725 | 3.725 | 3.725 | 5.735 | 5.735 | 5.735 | 5.735 | 5.765 | 5.765 | 5.765 | 5.765 | 3.79 | 3.79 | 57.914 | 57.914 | 57.954 | 57.984 | 57.984 | 58.213 | 58.404 | 58.414 | 61.174 | 65.21 | 65.21 | 65.48 | 65.48 | 68.02 | 67.62 | 68.02 | 68.02 | 68.09 | 68.09 | 69.09 | 70.084 | 70.25 | 69.5 | 69.45 | 76.67 | 63.93 | 56.63 | 54.86 | 0 | 42.83 | 0 | 35.91 | 0 | 32.08 | 0 |
Tax Payables
| 42.825 | 27.474 | 24.172 | 25.07 | 20.331 | 47.373 | 23.902 | 68.288 | 68.97 | 97.845 | 126.116 | 135.768 | 102.783 | 162.146 | 147.374 | 155.094 | 160.177 | 114.597 | 229.718 | 208.271 | 135.535 | 118.352 | 106.673 | 136.157 | 194.217 | 135.981 | 135.911 | 134.181 | 160.777 | 112.21 | 119.189 | 82.139 | 125.344 | 79.988 | 81.903 | 86.695 | 146.593 | 81.907 | 82.219 | 82.074 | 181.871 | 75.841 | 48.43 | 45.534 | 106.355 | -115.601 | -105.238 | -47.274 | -25.472 | 45.265 | 44.782 | 43.29 | 42.959 | 41.745 | 41.254 | 40.286 | 39.686 | 38.406 | 38.129 | 37.089 | 36.456 | 35.378 | 34.855 | 33.674 | 33.254 | 31.821 | 30.936 | 29.971 | 29.27 | 27.192 | 26.585 | 26.135 | 25.951 | 24.506 | 24.015 | 22.892 | 22.048 | 19.164 | 18.441 | 17.725 | 17.637 | 15.812 | 14.771 | 16.223 | 16.096 | 13.38 | 14.574 | 13.897 | 13.595 | 10.753 | 10.47 | 8.915 | 9.491 | 8.547 | 6.943 | 5.124 | 5.714 | 5.424 | 4.139 | 3.425 | 3.337 | 0 | 3.246 | 0 | 3.818 | 0 | 0.934 | 0 |
Deferred Revenue
| 0 | 747.613 | 2,157.457 | 1,591.451 | 1,328.392 | 1,727.53 | 1,340.164 | 1,266.913 | 1,502.015 | 1,330.032 | 1,288.816 | 0 | 1,241.641 | 979.717 | 1,388.954 | 1,568.964 | 1,756.267 | 1,213.91 | -331.417 | -292.208 | 1,087.455 | 1,130.141 | 1,072.492 | 1,062.671 | 1,186.446 | 1,491.078 | 1,098.765 | 1,023.504 | 1,156.99 | 648.496 | 1,434.568 | 1,364.457 | 1,634.72 | 1,055.644 | 1,246.54 | 1,575.537 | 1,890.856 | 1,551.836 | 1,449.218 | 1,460.516 | 1,748.962 | 1,366.202 | 1,080.861 | 1,070.754 | 1,201.978 | 792.619 | 870.173 | 1,187.86 | 1,553.453 | 203.667 | 193.549 | 185.924 | 182.144 | 176.453 | 170.443 | 168.157 | 161.161 | 171.418 | 167.151 | 160.339 | 154.642 | 147.828 | 139.408 | 128.682 | 123.579 | 114.873 | 111.064 | 107.257 | 104.511 | 98.836 | 100.054 | 119.922 | 122.791 | 77.91 | 74.455 | 72.558 | 68.068 | 61.187 | 61.578 | 69.919 | 54.404 | 70.046 | 63.61 | 66.568 | 63.353 | 42.922 | 50.222 | 48.786 | 59.079 | 50.774 | 52.674 | 48.552 | 46.751 | 53.117 | 36.958 | 48.389 | 49.274 | 49.088 | 46.706 | 47.404 | 45.415 | 0 | 45.706 | 0 | 59.647 | 0 | 44.064 | 0 |
Other Current Liabilities
| 2,956.226 | 4,934.989 | 935.294 | 3,243.438 | 5,245.625 | 1,459.05 | 1,209.611 | 1,442.857 | 3,066.854 | 1,596.631 | 1,368.446 | 2,386.838 | 3,153.49 | 2,679.33 | 3,078.197 | 2,261.433 | 2,608.174 | 4,352.119 | 3,605.305 | 3,283.716 | 4,755.473 | 3,044.911 | 2,793.337 | 830.439 | 2,430.583 | 1,449.105 | 4,556.546 | 5,209.01 | 5,211.094 | 2,165.533 | 3,667.503 | 5,652.665 | 7,670.864 | 2,019.811 | 3,287.285 | 5,640.133 | 3,573.538 | 5,853.256 | 4,651.45 | 3,506.921 | 3,627.008 | 4,907.556 | 3,891.933 | 1,048.534 | 2,924.328 | 1,449.23 | 2,986.891 | 3,324.877 | 3,740.769 | 170.999 | 157.41 | 152.147 | 7,115.569 | 144.716 | 138.754 | 140.065 | 133.047 | 145.169 | 140.845 | 134.897 | 129.145 | 124.597 | 116.6 | 106.421 | 101.193 | 95.509 | 92.977 | 88.935 | 86.411 | 84.856 | 85.707 | 104.582 | 107.791 | 206.2 | 203.203 | 200.528 | 198.195 | 195.202 | 196.314 | 204.737 | 190.269 | 206.001 | 200.881 | 201.995 | 199.444 | 36.208 | 42.406 | 41.594 | 52.169 | 46.308 | 48.307 | 46.077 | 43.653 | 52.003 | 44.346 | 49.474 | 44.734 | 48.932 | 59.222 | 49.578 | 48.888 | 121.112 | 58.437 | 119.818 | 70.807 | 117.84 | 44.609 | 74.657 |
Total Current Liabilities
| 13,011.355 | 13,800.688 | 14,001.017 | 14,362.078 | 16,114.634 | 16,132.066 | 15,404.918 | 15,913.394 | 16,688.647 | 15,967.501 | 16,293.192 | 15,460.82 | 16,144.434 | 15,800.543 | 16,139.102 | 17,327.478 | 16,808.651 | 31,056.164 | 34,595.487 | 31,102.999 | 30,908.534 | 30,901.573 | 28,855.089 | 29,620.408 | 28,077.304 | 32,442.117 | 32,128.448 | 31,946.996 | 31,801.769 | 29,899.748 | 33,371.075 | 31,169.719 | 29,150.723 | 28,021.832 | 28,052.149 | 25,054.131 | 22,997.051 | 24,122.332 | 23,171.88 | 20,579.616 | 20,378.239 | 20,210.454 | 17,131.813 | 14,578.957 | 13,739.753 | 12,952.259 | 12,372.413 | 14,050.119 | 13,076.403 | 235.702 | 220.827 | 213.322 | 209.062 | 204.451 | 198.323 | 198.262 | 192.103 | 203.434 | 198.573 | 190.972 | 184.414 | 179.017 | 170.793 | 161.946 | 156.36 | 148.876 | 145.157 | 138.866 | 136.634 | 132.393 | 128.102 | 144.259 | 285.563 | 299.425 | 295.764 | 291.068 | 289.201 | 283.81 | 285.244 | 291.991 | 279.745 | 291.392 | 289.094 | 288.768 | 289.307 | 123.469 | 133.478 | 135.15 | 144.107 | 134.234 | 138.076 | 136.493 | 132.092 | 138.458 | 134.902 | 137.055 | 131.511 | 143.358 | 136.44 | 118.466 | 116.003 | 121.112 | 111.465 | 119.818 | 117.085 | 117.84 | 84.392 | 74.657 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,626.458 | 1,136.179 | 1,024.21 | 1,203.359 | 729.003 | 834.38 | 833.02 | 891.416 | 708.559 | 768.939 | 749.636 | 606.987 | 581.413 | 649.054 | 674.735 | 695.951 | 886.198 | 3,624.822 | 4,276.193 | 3,224.418 | 4,168.872 | 6,306.18 | 6,397.162 | 6,193.572 | 5,291.731 | 3,843.835 | 4,228.032 | 4,116.682 | 5,404.081 | 4,416.526 | 4,097.818 | 5,954.765 | 5,923.131 | 5,733.424 | 6,779.922 | 8,506.679 | 8,847.166 | 8,913.459 | 10,548.165 | 10,112.303 | 7,652.501 | 5,759.104 | 5,654.962 | 4,847.931 | 4,610.133 | 4,227.482 | 4,350.733 | 4,013.647 | 2,041.621 | 1.481 | 1.48 | 1.48 | 1,301.145 | 1.478 | 1.478 | 1.477 | 1.476 | 1.476 | 1.475 | 1.474 | 1.473 | 0 | 1.47 | 1.469 | 1.468 | 1.466 | 1.465 | 0 | 1.462 | 3.915 | 0 | 0 | 3.932 | 4.569 | 0 | 3.466 | 3.465 | 4.495 | 2.457 | 2.527 | 2.481 | 2.631 | 2.696 | 2.719 | 2.863 | 2.211 | 1.585 | 2.074 | 2.054 | 6.758 | 5.929 | 6.279 | 6.645 | 8.542 | 8.708 | 6.958 | 7.308 | 6.168 | 8.028 | 7.728 | 7.861 | 0 | 0 | 0 | 2.128 | 0 | 9.84 | 0 |
Deferred Revenue Non-Current
| 70.008 | 69.391 | 71.23 | 73.068 | 74.907 | 79.149 | 81.089 | 83.262 | 85.434 | 73.748 | 75.92 | 81.893 | 84.065 | 87.201 | 89.821 | 92.878 | 95.502 | 163.143 | 159.454 | 164.901 | 165.158 | 172.801 | 177.509 | 120.079 | 117.68 | 123.792 | 130.372 | 130.75 | 135.068 | 100.566 | 112.84 | 132.74 | 137.891 | 133.806 | 141.149 | 145.146 | 152.091 | 141.765 | 140.969 | 153.832 | 130.411 | 1,501.174 | 671.651 | 471.69 | 432.279 | 333.849 | 372.552 | 399.119 | 319.952 | 0 | 0 | 0 | -231.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.267 | 77.12 | 80.079 | 83.038 | 85.997 | 48.897 | 52.198 | 55.499 | 58.8 | 70.753 | 71.458 | 72.162 | 72.867 | 73.571 | 74.276 | 74.98 | 75.685 | 151.72 | 153.332 | 154.945 | 156.558 | 158.374 | 159.919 | 161.465 | 163.008 | 164.735 | 168.083 | 171.431 | 174.777 | 178.266 | 181.547 | 184.828 | 188.227 | 191.516 | 194.864 | 198.212 | 201.677 | 205.143 | 208.092 | 211.839 | 215.187 | 219.581 | 160.933 | 163.929 | 166.924 | 171.151 | 174.085 | 177.018 | 178.713 | 0 | 0 | 0 | 231.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.905 | 2.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,300.087 | 1,250.618 | 1,175.331 | 998.705 | 1,097.697 | 678.823 | 708.221 | 519.887 | 419.576 | 493.9 | 562.279 | 635.788 | 806.078 | 534.234 | 327.427 | 428.443 | 0 | 2,009.623 | 1,731.088 | 977.506 | 27.67 | 312.425 | 31.147 | 0 | 321.544 | 0 | 34.262 | 229.416 | 1,533.265 | 0 | -25.269 | 277.449 | 353.626 | 432.047 | 145.151 | 792.843 | 498.265 | 665.061 | 102.718 | 365.671 | 105.041 | 361.936 | -169.902 | 154.233 | -169.888 | 605.931 | 103.142 | -294.489 | 103.367 | 69.005 | 64.082 | 52.138 | -1,479.518 | 41.454 | 40.054 | 35.229 | 35.229 | 32.831 | 32.231 | 32.231 | 32.231 | 4.326 | 2.854 | 2.854 | 2.854 | 2.854 | 2.854 | 4.319 | 2.854 | 136.167 | 140.081 | 147.058 | 0 | 0 | 3.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0.338 | 0 | 0 | 0 | 0 | 0 | 0 | 1.335 | 0.882 | 0.873 | 1.481 | 0.216 | 3.57 | 6.104 | 6.424 | 2.417 | 0 | 2.453 | 1.985 | 11.991 |
Total Non-Current Liabilities
| 3,070.821 | 2,533.309 | 2,350.85 | 2,358.17 | 1,837.79 | 1,641.249 | 1,674.529 | 1,550.064 | 1,272.37 | 1,407.34 | 1,459.292 | 1,396.83 | 1,460.357 | 1,344.06 | 1,076.437 | 1,292.251 | 1,057.385 | 5,949.308 | 6,160.614 | 4,521.77 | 4,518.257 | 6,949.78 | 6,765.738 | 6,475.115 | 5,776.283 | 4,132.361 | 4,560.748 | 4,648.279 | 4,415.8 | 4,695.358 | 4,254.096 | 6,549.783 | 6,602.875 | 6,490.793 | 7,261.086 | 9,299.522 | 9,699.199 | 9,925.428 | 10,999.943 | 10,477.973 | 8,103.139 | 7,622.214 | 6,317.644 | 5,637.783 | 5,039.448 | 4,833.413 | 5,000.512 | 4,694.414 | 2,643.654 | 70.486 | 65.562 | 53.618 | 53.616 | 42.932 | 41.531 | 36.706 | 36.705 | 34.306 | 33.705 | 33.705 | 33.703 | 4.326 | 4.325 | 4.324 | 4.322 | 4.321 | 4.319 | 4.319 | 4.317 | 140.082 | 140.081 | 147.058 | 3.932 | 4.569 | 3.468 | 3.466 | 3.465 | 4.495 | 2.457 | 2.527 | 2.481 | 2.631 | 2.696 | 2.719 | 2.863 | 2.211 | 1.585 | 2.135 | 2.392 | 6.758 | 5.929 | 6.279 | 6.645 | 8.542 | 8.708 | 8.293 | 8.19 | 9.946 | 12.414 | 7.944 | 8.525 | 6.104 | 6.424 | 2.417 | 2.128 | 2.453 | 11.825 | 11.991 |
Total Liabilities
| 16,082.175 | 16,333.998 | 16,351.867 | 16,720.249 | 17,952.423 | 17,773.315 | 17,079.447 | 17,463.458 | 17,961.017 | 17,374.84 | 17,752.484 | 16,857.649 | 17,604.791 | 17,144.603 | 17,215.539 | 18,619.729 | 17,866.036 | 37,005.471 | 40,756.101 | 35,624.769 | 35,426.791 | 37,851.352 | 35,620.826 | 36,095.523 | 33,853.588 | 36,574.478 | 36,689.196 | 36,595.275 | 36,217.568 | 34,595.106 | 37,625.171 | 37,719.503 | 35,753.599 | 34,512.625 | 35,313.235 | 34,353.653 | 32,696.25 | 34,047.76 | 34,171.822 | 31,057.589 | 28,481.378 | 27,832.667 | 23,449.457 | 20,216.741 | 18,779.201 | 17,785.672 | 17,372.926 | 18,744.533 | 15,720.057 | 306.188 | 286.389 | 266.94 | 262.678 | 247.383 | 239.855 | 234.968 | 228.808 | 237.741 | 232.279 | 224.677 | 218.118 | 183.343 | 175.117 | 166.27 | 160.682 | 153.196 | 149.477 | 143.184 | 140.951 | 272.475 | 268.183 | 291.317 | 289.495 | 303.994 | 299.232 | 294.534 | 292.666 | 288.306 | 287.701 | 294.518 | 282.225 | 294.023 | 291.79 | 291.487 | 292.17 | 125.68 | 135.063 | 137.284 | 146.499 | 140.992 | 144.005 | 142.772 | 138.738 | 147 | 143.611 | 145.348 | 139.701 | 153.304 | 148.855 | 126.41 | 124.528 | 127.216 | 117.89 | 122.235 | 119.213 | 120.293 | 96.217 | 86.649 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 2,375.982 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,756.787 | 1,467.856 | 1,467.856 | 1,467.856 | 1,467.856 | 1,467.856 | 1,467.856 | 1,467.856 | 1,467.856 | 1,467.856 | 587.142 | 587.142 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 114.479 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 77.274 | 64.395 | 64.395 | 58.315 | 58.315 | 58.315 |
Retained Earnings
| -2,828.513 | -2,534.866 | -2,434.216 | -2,185.229 | -2,147.79 | -1,012.475 | -997.582 | -766.022 | -782.444 | -633.265 | -596.865 | -732.219 | -824.817 | -817.487 | -920.927 | -1,123.474 | -1,256.529 | -2,110.616 | -2,003.545 | -1,648.335 | -1,385.467 | -1,032.002 | -835.548 | -854.475 | -861.279 | -865.004 | -871.138 | -934.132 | -974.368 | -1,002.261 | -1,029.494 | -1,068.869 | -1,090.507 | -935.136 | -523.071 | -170.008 | -181.991 | -174.085 | -185.555 | -205.175 | -225.319 | -382.939 | -620.961 | -345.571 | -142.839 | 36.099 | -21.938 | -47.599 | -120.492 | -391.859 | -375.97 | -349.782 | -344.193 | -322.131 | -316.668 | -299.746 | -293.47 | -316.068 | -311.363 | -301.62 | -296.203 | -211.185 | -203.664 | -195.086 | -190.055 | -182.43 | -177.884 | -171.117 | -166.455 | -182.808 | -177.515 | -196.492 | -192.013 | -180.49 | -175.494 | -163.05 | -159.491 | -144.505 | -141.184 | -137.921 | -134.629 | -145.616 | -140.786 | -139.932 | -137.444 | -77.319 | -77.189 | -75.319 | -72.045 | -66.361 | -64.653 | -60.538 | -56.775 | -57.494 | -48.83 | -42.564 | -37.281 | -40.261 | -38.242 | 3.594 | 11.071 | 7.181 | 10.017 | 10.45 | 9.708 | 22.741 | 19.746 | 11.803 |
Accumulated Other Comprehensive Income/Loss
| 0 | 4,426.727 | 29.843 | 4,422.259 | 23.148 | 4,422.104 | 26.526 | 4,418.424 | 18.122 | 4,420.425 | 27.839 | 4,419.816 | 21.098 | 4,417.558 | 23.218 | 4,415.856 | 7.2 | 19.33 | 18.713 | 14.487 | 13.559 | 16.451 | 9.612 | 11.924 | 9.524 | 33.251 | 34.769 | 34.681 | 34.409 | 32.853 | -10.499 | 37.231 | 37.152 | 37.611 | 33.986 | 28.58 | 28.586 | 40.136 | 39.413 | 32.875 | 26.061 | 37.033 | 29.898 | 27.903 | 21.085 | 29.974 | 17.872 | 17.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,426.373 | -0 | 4,367.94 | 0 | 4,367.482 | 0 | 4,394.953 | 0 | 4,413.304 | 0 | 4,422.792 | -0 | 4,394.953 | 0 | 4,394.953 | 0 | 4,413.39 | 4,406.191 | 4,424.904 | 0 | 4,419.749 | 4,422.641 | 4,415.802 | 4,418.114 | 4,394.953 | 3,045.527 | 3,001.039 | 3,046.956 | 4,270.021 | 3,023.923 | 2,950.978 | 3,028.301 | 3,028.223 | 2,951.508 | 3,001.039 | 3,019.575 | 2,951.508 | 3,031.207 | 3,319.415 | 3,312.676 | 3,306.062 | 3,117.551 | 3,460.961 | 3,154.598 | 3,888.339 | 3,204.8 | 3,190.925 | 4,073.801 | 4,066.459 | 54.836 | 54.836 | 54.836 | 3,831.416 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 54.836 | 92.078 | 92.088 | 91.898 | 91.898 | 91.898 | 91.898 | 91.852 | 91.852 | 91.852 | 91.852 | 78.22 | 78.22 | 78.22 | 78.22 | 78.22 | 76.804 | 76.738 | 76.738 | 72.524 | 72.524 | 72.524 | 76.042 | 72.436 | 82.53 | 72.436 | 72.436 | 69.531 | 73.16 | 72.436 | 79.64 | 71.958 | 71.958 | 71.903 | 71.903 | 54.753 | 54.753 | 51.269 |
Total Shareholders Equity
| 3,973.841 | 4,267.843 | 4,366.562 | 4,613.012 | 4,646.293 | 5,785.611 | 5,799.879 | 6,028.384 | 6,006.613 | 6,163.143 | 6,201.909 | 6,063.579 | 5,967.216 | 5,976.053 | 5,873.225 | 5,668.364 | 5,532.842 | 4,690.886 | 4,797.341 | 5,148.646 | 5,410.264 | 5,766.62 | 5,956.236 | 5,939.621 | 5,930.417 | 3,937.31 | 3,932.694 | 3,869.611 | 3,829.103 | 3,778.449 | 3,757.395 | 3,716.219 | 3,694.503 | 3,850.333 | 4,258.773 | 4,606.353 | 4,594.452 | 4,613.909 | 4,601.716 | 4,575.357 | 4,548.599 | 4,202.468 | 4,377.316 | 4,276.883 | 4,472.276 | 4,708.755 | 4,638.484 | 4,614.073 | 4,533.11 | -222.543 | -206.654 | -180.467 | -174.878 | -152.815 | -147.352 | -130.43 | -124.154 | -146.753 | -142.048 | -132.305 | -126.887 | -41.87 | -34.349 | -25.771 | -20.74 | -13.115 | -8.569 | -1.802 | 2.86 | -13.492 | -8.2 | -27.14 | -22.65 | -11.318 | -6.322 | 6.122 | 9.681 | 24.621 | 27.942 | 31.205 | 34.498 | 9.878 | 14.708 | 15.562 | 18.05 | 78.176 | 76.889 | 78.693 | 81.967 | 83.438 | 85.146 | 89.261 | 93.023 | 92.217 | 100.88 | 107.147 | 112.429 | 106.544 | 108.564 | 153.305 | 160.782 | 156.414 | 159.249 | 146.749 | 146.007 | 135.809 | 132.815 | 121.387 |
Total Equity
| 3,741.66 | 4,032.968 | 4,162.605 | 4,443.401 | 4,493.309 | 6,424.589 | 6,467.607 | 6,760.013 | 6,765.835 | 7,023.942 | 7,069.81 | 6,943.665 | 6,830.65 | 6,879.532 | 6,758.589 | 6,501.03 | 6,349.443 | 5,878.446 | 5,989.989 | 6,403.483 | 6,954.825 | 7,449.117 | 7,646.36 | 7,644.015 | 7,656.98 | 5,774.376 | 5,795.694 | 5,753.241 | 5,681.887 | 5,770.138 | 5,239.624 | 5,206.808 | 5,190.895 | 5,365.352 | 5,870.568 | 6,274.1 | 6,297.802 | 6,308.132 | 6,302.807 | 6,259.076 | 6,227.623 | 6,292.829 | 6,146.092 | 6,123.213 | 6,333.483 | 6,824.289 | 6,624.577 | 6,571.96 | 6,414.155 | -222.543 | -206.654 | -180.467 | 2,475.14 | -152.815 | -147.352 | -130.43 | -124.154 | -146.753 | -142.048 | -132.305 | -126.887 | -41.87 | -34.349 | -25.771 | -20.74 | -13.115 | -8.569 | -1.802 | 2.86 | -13.491 | -8.192 | -27.121 | -22.627 | -11.258 | -6.253 | 6.196 | 9.758 | 24.71 | 28.036 | 31.306 | 34.605 | 9.99 | 14.825 | 15.686 | 18.175 | 78.339 | 77.054 | 78.693 | 81.967 | 83.438 | 85.146 | 89.261 | 93.023 | 92.217 | 100.88 | 107.147 | 112.429 | 107.044 | 109.064 | 153.305 | 160.782 | 156.414 | 159.249 | 146.749 | 146.007 | 135.809 | 132.815 | 121.387 |
Total Liabilities & Shareholders Equity
| 19,823.836 | 20,366.966 | 20,514.472 | 21,163.649 | 22,520.639 | 24,197.904 | 23,547.054 | 24,223.471 | 24,726.852 | 24,398.782 | 24,822.294 | 23,801.314 | 24,435.441 | 24,024.135 | 23,974.128 | 25,120.758 | 24,215.479 | 42,883.918 | 46,746.09 | 42,028.253 | 42,381.615 | 45,300.47 | 43,267.186 | 43,739.538 | 41,510.567 | 42,348.854 | 42,484.89 | 42,348.516 | 41,899.455 | 40,365.243 | 42,864.795 | 42,926.31 | 40,944.493 | 39,877.976 | 41,183.803 | 40,627.753 | 38,994.052 | 40,355.892 | 40,474.63 | 37,316.665 | 34,709.001 | 34,125.496 | 29,595.549 | 26,339.954 | 25,112.684 | 24,609.961 | 23,997.503 | 25,316.493 | 22,134.212 | 83.644 | 79.735 | 86.473 | 87.8 | 94.567 | 92.502 | 104.538 | 104.653 | 90.988 | 90.231 | 92.372 | 91.231 | 141.473 | 140.768 | 140.499 | 139.942 | 140.081 | 140.908 | 141.382 | 143.812 | 258.984 | 259.991 | 264.196 | 266.868 | 292.736 | 292.978 | 300.731 | 302.425 | 313.016 | 315.736 | 325.824 | 316.83 | 304.013 | 306.615 | 307.172 | 310.346 | 204.018 | 212.117 | 215.978 | 228.466 | 224.43 | 229.151 | 232.033 | 231.761 | 239.217 | 244.491 | 252.495 | 252.131 | 260.349 | 257.919 | 279.715 | 285.31 | 283.63 | 277.139 | 268.984 | 265.219 | 256.102 | 229.031 | 208.036 |