
Chang Chun Eurasia Group Co., Ltd.
SSE:600697.SS
12.14 (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 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 909.867 | 786.767 | 816.951 | 870.267 | 830.484 | 1,049.105 | 903.236 | 1,086.244 | 857.765 | 771.408 | 738.489 | 979.578 | 1,241.087 | 978.398 | 1,047.465 | 994.735 | 866.08 | 1,243.35 | 1,244.444 | 1,243.524 | 1,283.456 | 1,266.171 | 1,499.358 | 1,261.149 | 832.134 | 1,595.327 | 1,266.84 | 1,419.911 | 1,450.244 | 1,865.121 | 1,395.91 | 1,443.177 | 971.865 | 1,594.347 | 1,833.443 | 1,327.035 | 566.265 | 1,134.524 | 1,063.962 | 1,166.154 | 714.496 | 1,032.986 | 1,035.04 | 602.65 | 866.542 | 845.026 | 770.581 | 444.724 | 325.028 | 770.785 | 730.841 | 522.308 | 662.781 | 729.906 | 224.382 | 191.762 | 102.368 | 180.039 | 305.94 | 180.181 | 271.054 | 320.517 | 185.544 | 230.039 | 156.95 | 246.547 | 118.803 | 138.102 | 170.505 | 125.339 | 226.537 | 81.651 | 154.7 | 236.217 | 341.829 | 325.659 | 302.962 | 194.927 | 202.112 | 189.463 | 147.731 | 154.73 | 168.393 | 191.712 | 149.733 | 125.565 | 104.569 | 142.045 | 83.358 | 72.971 | 71.454 | 83.284 | 71.315 | 69.075 | 109.988 | 122.159 | 89.211 | 110.915 | 77.158 | 60.723 | 3.925 | 7.307 | 7.589 | 0 | 12.271 | 0 | 8.817 | 0 |
Short Term Investments
| 12.839 | 13.39 | 18.477 | 34.839 | 33.717 | 33.188 | 38.686 | 39.548 | 39.241 | 38.835 | 35.636 | 37.682 | 37.244 | 36.513 | 36.573 | 39.148 | 38.272 | 37.8 | 40.442 | 40.956 | 39.584 | 41.1 | 36.122 | 37.851 | 37.344 | -439.617 | -546.618 | -235.273 | -240.207 | -238.81 | -227.577 | -221.23 | -224.663 | -215.193 | -38.069 | -36.222 | -35.134 | -35.412 | -36.33 | -36.779 | -37.677 | -37.692 | -32.755 | -33.057 | -33.36 | -33.663 | -33.472 | -33.75 | -34.027 | -34.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.113 | 0.098 | 0.103 | 0.115 | 0.115 | 0.345 | 0.35 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0.289 | 0 | 3.345 | 0 |
Cash and Short Term Investments
| 922.706 | 800.156 | 835.428 | 905.105 | 864.201 | 1,082.293 | 941.921 | 1,125.792 | 897.006 | 810.243 | 774.125 | 1,017.26 | 1,278.331 | 1,014.911 | 1,084.038 | 1,033.883 | 904.351 | 1,281.15 | 1,284.886 | 1,284.48 | 1,323.041 | 1,307.271 | 1,535.48 | 1,299 | 869.478 | 1,595.327 | 1,266.84 | 1,419.911 | 1,450.244 | 1,865.121 | 1,395.91 | 1,443.177 | 971.865 | 1,594.347 | 1,833.443 | 1,327.035 | 566.265 | 1,134.524 | 1,063.962 | 1,166.154 | 714.496 | 1,032.986 | 1,035.04 | 602.65 | 866.542 | 845.026 | 770.581 | 444.724 | 325.028 | 770.785 | 730.841 | 522.308 | 662.781 | 729.906 | 224.382 | 191.762 | 102.368 | 180.039 | 305.94 | 180.181 | 271.054 | 320.517 | 185.544 | 230.039 | 156.95 | 246.547 | 118.803 | 138.102 | 170.505 | 125.339 | 226.537 | 81.651 | 154.7 | 236.217 | 341.829 | 325.659 | 302.962 | 194.927 | 202.112 | 189.463 | 147.731 | 154.73 | 168.393 | 191.712 | 149.733 | 125.565 | 104.569 | 142.045 | 83.358 | 72.971 | 71.454 | 83.398 | 71.413 | 69.178 | 110.103 | 122.274 | 89.556 | 111.266 | 77.399 | 60.723 | 3.925 | 7.307 | 7.589 | 0 | 12.559 | 0 | 12.162 | 0 |
Net Receivables
| 236.038 | 156.577 | 168.207 | 26.201 | 13.913 | 32.496 | 223.413 | 50.896 | 32.53 | 468.941 | 19.443 | 18.585 | 36.588 | 472.295 | 309.758 | 21.181 | 0 | 322.164 | 17.33 | 32.67 | 245.088 | 409.502 | 29.008 | 441.762 | 348.282 | 407.199 | 83.744 | 344.043 | 72.168 | 496.934 | 152.955 | 124.303 | 143.969 | 112.697 | 143.222 | 145.521 | 14.411 | 11.985 | 8.786 | 8.398 | 6.733 | 420.597 | 5.337 | 20.746 | 32.987 | 32.501 | 43.603 | 0 | 0 | 12.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.116 | 13.586 | 8.381 | 0 | 6.126 | 5.558 | 5.298 | 3.988 | 0 | 0 | 0 | 0 | 35.811 | 24.366 | 1.354 | 0.024 | 0.34 | 0.272 | 0 | 0.463 | 0.605 | 0 | 0.895 | 0 | 1.548 | 0 |
Inventory
| 2,343.508 | 2,221.674 | 2,388.584 | 2,424.386 | 2,650.304 | 2,484.823 | 2,535.882 | 2,543.604 | 2,815.893 | 2,696.834 | 2,999.493 | 3,024.501 | 3,097.405 | 2,985.449 | 3,081.547 | 3,092.468 | 3,404.216 | 2,987.382 | 3,450.165 | 3,363.708 | 3,537.928 | 3,273.088 | 2,857.274 | 2,908.369 | 3,228.201 | 2,941.458 | 3,017.107 | 3,338.679 | 3,601.157 | 3,160.93 | 3,372.007 | 3,438.207 | 3,757.917 | 3,409.046 | 3,236.864 | 3,241.598 | 3,445.277 | 3,156.663 | 2,752.838 | 2,417.816 | 2,735.112 | 2,476.9 | 2,320.467 | 1,994.342 | 1,611.308 | 1,438.926 | 1,502.608 | 1,359.324 | 1,246.481 | 1,015.136 | 549.328 | 517.02 | 764.595 | 530.393 | 343.932 | 263.139 | 428.633 | 362.412 | 326.894 | 290.278 | 399.348 | 259.147 | 195.688 | 194.022 | 257.15 | 224.067 | 227.388 | 207.223 | 178.459 | 174.139 | 105.617 | 78.509 | 107.244 | 90.414 | 75.166 | 78.284 | 67.254 | 76.309 | 65.086 | 108.457 | 78.352 | 100.228 | 107.942 | 119.707 | 151.18 | 106.29 | 79.314 | 77.09 | 82.702 | 81.235 | 73.213 | 73.818 | 123.208 | 106.346 | 144.292 | 165.584 | 112.088 | 64.916 | 59.072 | 31.095 | 39.749 | 32.648 | 24.435 | 0 | 34.679 | 0 | 41.78 | 0 |
Other Current Assets
| 302.309 | 308.923 | 233.519 | 398.897 | 452.157 | 252.105 | 248.887 | 467.792 | 327.041 | 786.289 | 339.037 | 464.238 | 498.559 | 898.214 | 393.764 | 817.659 | 889.829 | 807.701 | 533.747 | 821.991 | 829.066 | 633.881 | 766.881 | 1,071.277 | 727.597 | 932.483 | 823.525 | 1,243.3 | 928.915 | 681.078 | 909.075 | 1,006.262 | 1,166.201 | 832.78 | 906.995 | 916.231 | 887.508 | 661.284 | 1,002.845 | 828.266 | 727.328 | 172.842 | 1,232.821 | 1,134.653 | 802.587 | 1,279.207 | 928.504 | 879.926 | 966.174 | 592.652 | 992.066 | 1,078.985 | 814.843 | 768.024 | 417.434 | 388.98 | 352.056 | 362.02 | 507.308 | 500.297 | 271.685 | 239.378 | 365.632 | 235.734 | 263.794 | 188.549 | 189.766 | 159.708 | 127.701 | 135.848 | 598.637 | 584.425 | 654.807 | 322.316 | 111.593 | 84.159 | 119.157 | 70.558 | 94.355 | 100.38 | 137.792 | 113.149 | 16.452 | 2.492 | 4.167 | 12.687 | 3.83 | 3.367 | 10.322 | 14.774 | 23.337 | 27.031 | 24.1 | 21.836 | 8.94 | 24.356 | 50.576 | 49.907 | 56.853 | 67.382 | 38.004 | 44.37 | 60.257 | 96.281 | 47.117 | 88.549 | 37.077 | 83.357 |
Total Current Assets
| 3,804.561 | 3,487.33 | 3,625.738 | 3,754.841 | 3,980.574 | 4,025.057 | 3,950.103 | 4,334.165 | 4,411.669 | 4,293.366 | 4,479.921 | 4,808.119 | 5,260.059 | 4,898.574 | 4,869.107 | 4,944.01 | 5,198.397 | 5,076.234 | 5,527.976 | 5,470.178 | 5,935.122 | 5,623.742 | 5,494.392 | 5,278.646 | 5,173.558 | 5,513.73 | 5,487.739 | 6,001.89 | 6,348.263 | 6,204.062 | 5,829.947 | 5,887.646 | 6,039.952 | 5,836.173 | 6,120.524 | 5,484.864 | 4,899.051 | 4,952.47 | 4,819.646 | 4,412.236 | 4,176.937 | 4,103.326 | 4,588.328 | 3,731.645 | 3,280.438 | 3,022.08 | 3,245.296 | 2,683.974 | 2,537.683 | 2,378.572 | 2,272.235 | 2,118.313 | 2,242.219 | 2,028.323 | 985.748 | 843.881 | 883.058 | 904.471 | 1,140.142 | 970.756 | 942.086 | 819.043 | 746.864 | 659.795 | 677.894 | 659.163 | 535.957 | 505.032 | 476.665 | 459.977 | 930.791 | 744.585 | 916.75 | 648.947 | 528.589 | 488.103 | 489.373 | 341.795 | 361.553 | 398.3 | 363.875 | 368.107 | 306.903 | 325.221 | 313.461 | 244.542 | 193.84 | 228.06 | 181.68 | 172.967 | 168.003 | 184.246 | 218.721 | 197.359 | 299.146 | 336.579 | 253.574 | 226.113 | 193.664 | 159.472 | 94.738 | 84.788 | 92.885 | 96.281 | 95.251 | 88.549 | 92.567 | 83.357 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13,286.458 | 13,374.377 | 13,294.008 | 13,407.979 | 13,536.997 | 13,651.957 | 13,447.43 | 13,574.313 | 13,720.651 | 13,803.086 | 13,772.675 | 13,418.947 | 13,513.607 | 13,596.037 | 13,548.563 | 13,658.369 | 13,927.029 | 13,499.682 | 13,525.481 | 13,562.239 | 13,619.184 | 13,774.758 | 13,729.601 | 13,644.672 | 13,565.061 | 13,600.439 | 12,761.325 | 12,719.465 | 12,423.545 | 12,404.732 | 10,709.283 | 10,547.112 | 10,458.306 | 10,474.872 | 9,809.314 | 9,814.909 | 9,704.099 | 9,536.531 | 8,734.891 | 8,289.895 | 8,127.771 | 8,086.765 | 6,229.468 | 6,171.987 | 5,806.886 | 5,735.33 | 4,826.902 | 4,750.147 | 4,537.06 | 4,616.837 | 3,900.962 | 3,855.491 | 3,734.949 | 3,657.496 | 3,114.158 | 2,909.46 | 2,743.416 | 2,600.58 | 2,159.637 | 2,127.862 | 2,085.308 | 2,147.009 | 1,851.842 | 1,794.659 | 1,764.021 | 1,739.901 | 1,651.303 | 1,619.389 | 1,583.161 | 1,565.299 | 1,094.434 | 1,099.428 | 1,101.347 | 1,176.833 | 1,115.132 | 1,100.948 | 1,089.311 | 1,072.937 | 902.16 | 853.266 | 821.684 | 792.818 | 778.714 | 738.589 | 712.907 | 631.825 | 549.221 | 510.622 | 472.08 | 471.12 | 461.406 | 456.582 | 443.733 | 434.43 | 397.099 | 370.233 | 370.703 | 305.657 | 304.892 | 291.296 | 271.259 | 260.291 | 244.906 | 210.251 | 201.445 | 192.845 | 169.053 | 146.362 |
Goodwill
| 74.003 | 74.003 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 77.5 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 74.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,501.336 | 1,492.429 | 1,459.287 | 1,474.414 | 1,491.955 | 1,504.415 | 1,519.392 | 1,534.567 | 1,551.882 | 1,564.665 | 1,579.817 | 1,962.959 | 1,982.124 | 1,978.17 | 1,988.308 | 2,005.606 | 2,023.138 | 2,022.223 | 2,043.773 | 2,283.398 | 2,303.133 | 2,281.366 | 2,245.15 | 2,224.048 | 2,237.957 | 2,256.987 | 2,272.108 | 2,280.928 | 2,067.771 | 1,929.75 | 1,104.26 | 1,113.018 | 679.54 | 535.708 | 531.331 | 527.994 | 526.426 | 532.003 | 507.829 | 511.966 | 515.903 | 520.342 | 521.422 | 524.682 | 527.822 | 532.339 | 311.86 | 314.624 | 317.891 | 321.187 | 314.299 | 317.115 | 320.012 | 322.216 | 310.792 | 274.729 | 277.442 | 280.023 | 281.967 | 280.734 | 283.488 | 297.434 | 280.701 | 283.369 | 286.294 | 288.434 | 291.786 | 293.774 | 262.442 | 264.921 | 156.472 | 157.602 | 158.743 | 90.086 | 90.311 | 94.729 | 95.504 | 96.28 | 96.652 | 97.352 | 98.086 | 98.821 | 82.788 | 83.387 | 76.179 | 76.728 | 77.276 | 77.825 | 78.374 | 78.923 | 79.472 | 80.02 | 80.569 | 81.118 | 38.981 | 39.201 | 39.619 | 40.235 | 40.572 | 36.407 | 18.907 | 19.136 | 15.501 | 15.666 | 15.829 | 0 | 16.16 | 16.396 |
Goodwill and Intangible Assets
| 1,575.339 | 1,566.432 | 1,536.787 | 1,551.914 | 1,569.455 | 1,581.914 | 1,596.891 | 1,612.066 | 1,629.382 | 1,642.165 | 1,657.317 | 2,040.459 | 2,059.623 | 2,055.67 | 2,065.808 | 2,083.106 | 2,100.638 | 2,099.723 | 2,121.273 | 2,360.898 | 2,380.633 | 2,358.866 | 2,322.65 | 2,301.547 | 2,315.456 | 2,334.487 | 2,349.607 | 2,358.427 | 2,141.774 | 2,003.753 | 1,178.263 | 1,187.021 | 753.543 | 609.711 | 605.334 | 601.997 | 600.429 | 606.006 | 581.832 | 585.969 | 589.906 | 594.345 | 595.425 | 598.685 | 601.825 | 606.342 | 385.863 | 388.627 | 391.894 | 395.19 | 388.302 | 391.118 | 394.015 | 396.219 | 384.795 | 348.732 | 351.445 | 354.026 | 355.97 | 354.737 | 357.491 | 371.437 | 354.704 | 357.372 | 360.297 | 362.437 | 365.789 | 367.777 | 336.445 | 338.924 | 156.472 | 157.602 | 158.743 | 90.086 | 90.311 | 94.729 | 95.504 | 96.28 | 96.652 | 97.352 | 98.086 | 98.821 | 82.788 | 83.387 | 76.179 | 76.728 | 77.276 | 77.825 | 78.374 | 78.923 | 79.472 | 80.02 | 80.569 | 81.118 | 38.981 | 39.201 | 39.619 | 40.235 | 40.572 | 36.407 | 18.907 | 19.136 | 15.501 | 15.666 | 15.829 | 0 | 16.16 | 16.396 |
Long Term Investments
| 705.898 | 674.045 | 923.992 | 926.197 | 925.829 | 928.282 | 644.109 | 645.061 | 628.688 | 632.3 | 636.46 | 637.948 | 602.258 | 533.423 | 501.339 | 481.654 | 475.36 | 471.56 | 431.63 | 389.796 | 277.822 | 277.798 | 287.065 | 280.885 | 282.681 | 786.861 | 921.078 | 603.313 | 1,158.561 | 946.632 | 1,149.783 | 712.516 | 708.583 | 679.46 | 240.351 | 219.111 | 220.252 | 226.958 | 210.205 | 215.224 | 198.076 | 196.02 | 209.453 | 99.614 | 100.07 | 101.803 | 103.065 | 101.676 | 102.131 | 102.711 | 69.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.597 | 2.612 | 2.607 | 2.595 | 2.594 | 4.212 | 4.84 | 4.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.265 | 0 |
Tax Assets
| 131.058 | 124.694 | 178.362 | 188.988 | 181.386 | 175.367 | 424.096 | 440.921 | 453.881 | 197.903 | 255.47 | 270.314 | 238.215 | 225.276 | 242.078 | 247.434 | 243.097 | 242.778 | 250.858 | 243.507 | 239.737 | 226.346 | 159.874 | 135.659 | 140.812 | 132.404 | 69.111 | 68.52 | 70.052 | 68.825 | 42.969 | 42.451 | 42.534 | 42.657 | 27.058 | 27.677 | 28.021 | 26.826 | 16.076 | 15.448 | 15.912 | 15.729 | 8.478 | 7.949 | 7.95 | 7.773 | 6.977 | 6.911 | 6.742 | 6.986 | 6.07 | 5.927 | 6.147 | 6.066 | 6.216 | 5.621 | 5.817 | 5.205 | 5.745 | 3.538 | 3.988 | 3.735 | 0.189 | 0.215 | 0.175 | 0.181 | 0.47 | 0.487 | 0.522 | 0.469 | 0.347 | 0.162 | 0.132 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.048 | 0.254 | 0.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.345 | 0 |
Other Non-Current Assets
| 396.112 | 399.844 | 250.924 | 255.073 | 259.738 | 270.847 | 715.937 | 710.796 | 729.915 | 715.193 | 740.852 | 735.929 | 740.317 | 716.713 | 771.711 | 761.678 | 738.304 | 713.684 | 584.848 | 545.951 | 504.461 | 498.103 | 622.454 | 620.147 | 652.756 | 54.692 | 310.146 | 140.598 | 139.219 | 136.055 | 808.942 | 702.852 | 393.297 | 514.721 | 594.608 | 470 | 580.963 | 348.893 | 338.199 | 634.89 | 564.224 | 266.04 | 3.862 | 3.862 | 3.862 | 3.862 | 3.862 | 3.862 | 3.862 | 3.862 | 0 | 71.523 | 72.653 | 72.775 | 78.902 | 79.641 | 79.989 | 80.878 | 19.537 | 16.896 | 20.431 | 19.09 | 12.176 | 16.971 | 14.786 | 13.13 | 12.046 | 14.06 | 15.981 | 20.81 | 2.697 | 2.697 | 2.697 | 2.697 | 5.393 | 5.588 | 5.784 | 5.979 | 6.175 | 6.37 | 4.066 | 4.282 | 4.477 | 4.673 | 4.868 | 5.063 | 5.261 | 5.455 | 5.651 | 5.846 | 6.042 | 3.64 | 3.82 | 4.021 | 4.229 | 4.425 | 2.488 | 6.338 | 6.451 | 12.335 | 12.955 | 7.015 | 8.031 | 7.245 | 7.358 | 22.751 | 2.172 | 3.941 |
Total Non-Current Assets
| 16,094.864 | 16,139.393 | 16,184.073 | 16,330.151 | 16,473.404 | 16,608.367 | 16,828.463 | 16,983.156 | 17,162.516 | 16,990.647 | 17,062.774 | 17,103.596 | 17,154.02 | 17,127.119 | 17,129.498 | 17,232.241 | 17,484.429 | 17,027.426 | 16,914.09 | 17,102.391 | 17,021.837 | 17,135.872 | 17,121.643 | 16,982.91 | 16,956.766 | 16,908.883 | 16,411.267 | 15,890.322 | 15,933.15 | 15,559.997 | 13,889.242 | 13,191.953 | 12,356.264 | 12,321.42 | 11,276.665 | 11,133.693 | 11,133.763 | 10,745.213 | 9,881.203 | 9,741.426 | 9,495.889 | 9,158.9 | 7,046.687 | 6,882.097 | 6,520.593 | 6,455.11 | 5,326.669 | 5,251.223 | 5,041.689 | 5,125.586 | 4,364.923 | 4,324.059 | 4,207.764 | 4,132.556 | 3,584.071 | 3,343.454 | 3,180.667 | 3,040.688 | 2,540.889 | 2,503.033 | 2,467.218 | 2,541.271 | 2,218.91 | 2,169.217 | 2,139.279 | 2,115.649 | 2,029.609 | 2,001.714 | 1,936.109 | 1,925.502 | 1,253.95 | 1,259.889 | 1,262.92 | 1,269.616 | 1,210.836 | 1,201.265 | 1,190.599 | 1,175.196 | 1,004.986 | 956.988 | 923.836 | 895.921 | 865.979 | 826.648 | 793.954 | 713.616 | 631.759 | 593.902 | 556.105 | 555.889 | 546.919 | 542.84 | 530.735 | 522.176 | 442.905 | 416.454 | 422.069 | 357.323 | 357.4 | 340.038 | 303.122 | 286.442 | 268.437 | 233.162 | 224.632 | 215.596 | 191.996 | 166.698 |
Total Assets
| 19,899.426 | 19,626.722 | 19,809.81 | 20,084.992 | 20,453.979 | 20,633.423 | 20,778.566 | 21,317.321 | 21,574.185 | 21,284.013 | 21,542.695 | 21,911.715 | 22,414.08 | 22,025.693 | 21,998.605 | 22,176.251 | 22,682.825 | 22,103.66 | 22,442.066 | 22,572.569 | 22,956.959 | 22,759.615 | 22,616.035 | 22,261.556 | 22,130.324 | 22,422.613 | 21,899.007 | 21,892.212 | 22,281.414 | 21,764.059 | 19,719.189 | 19,079.599 | 18,396.215 | 18,157.593 | 17,397.189 | 16,618.557 | 16,032.814 | 15,697.684 | 14,700.848 | 14,153.662 | 13,672.825 | 13,262.225 | 11,635.015 | 10,613.742 | 9,801.031 | 9,477.19 | 8,571.964 | 7,935.198 | 7,579.373 | 7,504.158 | 6,637.158 | 6,442.372 | 6,449.983 | 6,160.878 | 4,569.819 | 4,187.335 | 4,063.725 | 3,945.159 | 3,681.031 | 3,473.789 | 3,409.304 | 3,360.315 | 2,965.774 | 2,829.013 | 2,817.173 | 2,774.812 | 2,565.566 | 2,506.747 | 2,412.774 | 2,385.48 | 2,184.741 | 2,004.474 | 2,179.67 | 1,918.563 | 1,739.425 | 1,689.367 | 1,679.972 | 1,516.991 | 1,366.539 | 1,355.289 | 1,287.711 | 1,264.029 | 1,172.882 | 1,151.869 | 1,107.415 | 958.158 | 825.598 | 821.962 | 737.785 | 728.857 | 714.922 | 727.086 | 749.456 | 719.535 | 742.051 | 753.033 | 675.643 | 583.436 | 551.064 | 499.509 | 397.859 | 371.23 | 361.323 | 329.443 | 319.883 | 304.144 | 284.563 | 250.055 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,269.321 | 2,480.042 | 1,311.075 | 2,514.875 | 2,507.127 | 2,988.164 | 2,969.984 | 3,020.992 | 2,810.751 | 2,506.312 | 2,688.059 | 2,744.261 | 2,998.858 | 2,834.936 | 2,675.086 | 2,859.334 | 2,463.366 | 2,575.559 | 2,186.776 | 2,268.511 | 2,468.806 | 2,910.42 | 2,651.589 | 2,646.043 | 2,685.646 | 2,422.332 | 2,375.362 | 2,353.304 | 2,606.876 | 2,664.867 | 1,964.942 | 2,141.348 | 2,295.353 | 2,208.287 | 2,067.763 | 2,143.746 | 2,249.488 | 2,224.866 | 1,890.091 | 1,842.724 | 2,123.005 | 2,267.969 | 1,406.58 | 1,402.218 | 1,416.699 | 1,292.018 | 1,187.015 | 1,324.084 | 1,333.254 | 1,239.32 | 1,039.74 | 1,061.516 | 1,161.199 | 1,039.176 | 824.056 | 807.33 | 966.361 | 838.971 | 723.239 | 785.48 | 861.794 | 728.495 | 542.159 | 606.33 | 509.658 | 509.843 | 464.256 | 450.059 | 414.93 | 443.044 | 394.805 | 399.996 | 485.699 | 317.452 | 306.34 | 315.152 | 272.087 | 248.109 | 264.763 | 266.115 | 197.119 | 195.925 | 222.612 | 222.399 | 200.139 | 133.31 | 113.907 | 108.174 | 114.196 | 121.604 | 121.087 | 145.964 | 141.479 | 126.051 | 191.723 | 227.347 | 151.723 | 112.419 | 99.497 | 37.397 | 33.805 | 20.675 | 14.12 | 0 | 11.054 | 0 | 11.391 | 0 |
Short Term Debt
| 4,811.44 | 5,053.462 | 5,449.457 | 5,802.671 | 5,957.681 | 6,417.539 | 6,593.223 | 7,381.053 | 6,998.057 | 6,679.4 | 7,402.413 | 7,409.704 | 7,443.882 | 7,402.401 | 7,532.315 | 6,030.86 | 6,276.954 | 7,121.43 | 6,103 | 6,423 | 6,699.882 | 6,176 | 6,485.58 | 6,988.14 | 6,499.7 | 6,426.414 | 6,328.281 | 6,320.261 | 6,038.781 | 5,877.8 | 5,594 | 5,130.945 | 4,123 | 3,223 | 3,333 | 3,283 | 4,088.843 | 3,893 | 3,989 | 3,385.5 | 3,468 | 2,605 | 2,253 | 1,963 | 2,448 | 2,028 | 1,570 | 1,250 | 915 | 1,060 | 1,147 | 951 | 632 | 732 | 414 | 264 | 304 | 274 | 674.03 | 388 | 368 | 384.65 | 553 | 424 | 434 | 456 | 492 | 384 | 282 | 332 | 400 | 222 | 276 | 296.4 | 209.4 | 153.4 | 153.4 | 120 | 111.9 | 72 | 93 | 98 | 23 | 10 | 0 | 8.5 | 10 | 36.5 | 49 | 39 | 43 | 42.9 | 52.4 | 47.4 | 38.9 | 18.5 | 14.4 | 0.5 | 1.5 | 1.5 | 51.93 | 40.06 | 54.76 | 0 | 90.99 | 0 | 66.68 | 0 |
Tax Payables
| 64.131 | 78.724 | 70.908 | 39.164 | 46.332 | 21.216 | 69.464 | 69.607 | 76.747 | 92.931 | 84.827 | 57.545 | 104.47 | 306.977 | 282.944 | 283.913 | 338.865 | 395.392 | 174.962 | 152.572 | 154.964 | 191.081 | 141.029 | 99.575 | 108.228 | 147.169 | 68.091 | 59.134 | 99.732 | 154.832 | 21.369 | 56.371 | 51.18 | 117.537 | 41.626 | 11.902 | -10.052 | 88.275 | 38.29 | 15.4 | 4.689 | 109.706 | 17.285 | 11.103 | -6.681 | 74.049 | 13.725 | -22.88 | -27.848 | 51.008 | -0.658 | -17.218 | -24.342 | 71.412 | 13.42 | 7.179 | -8.928 | 53.815 | 16.392 | 12.851 | 2.062 | 32.756 | 13.458 | 8.632 | -0.489 | 37.767 | 14.367 | 10.166 | 1.38 | 27.015 | 11.578 | 10.111 | 7.183 | 6.348 | 8.259 | 4.417 | 6.248 | 5.346 | 4.489 | 3.979 | 5.314 | 5.892 | 8.925 | 2.778 | 2.223 | 5.981 | 6.82 | 7.08 | 5.135 | 4.571 | 4.89 | 6.652 | 4.771 | 3.122 | 18.076 | 15.247 | 13.186 | 13.634 | 10.002 | 9.236 | 3.691 | 2.376 | -0.002 | 0 | 0.5 | 0 | -0.286 | 0 |
Deferred Revenue
| 0 | 0 | 2,963.563 | 2,785.114 | 3,099.392 | 2,673.988 | 5,059.127 | 4,796.145 | 2,835.6 | 2,731.043 | 2,687.4 | 2,520.265 | 0 | 5,032.045 | 5,110.11 | 4,956.08 | 5,509.223 | 5,281.948 | 5,505.232 | 5,509.452 | 5,616.996 | 2,800.61 | 2,619.825 | 2,752.035 | 2,536.002 | 3,304.876 | 3,259.868 | 3,447.234 | 3,483.492 | 3,467.576 | 2,961.035 | 2,838.188 | 2,602.332 | 2,854.552 | 2,275.507 | 2,188.075 | 1,883.339 | 2,342.688 | 2,194.539 | 1,636.449 | 1,657.253 | 1,823.588 | 1,496.09 | 1,486.876 | 1,067.272 | 1,488.415 | 1,209.351 | 1,114.921 | 995.694 | 1,127.103 | 823.628 | 803.557 | 725.198 | 956.836 | 498.55 | 622.458 | 429.872 | 497.526 | 486.07 | 481.793 | 391.016 | 502.424 | 388.616 | 328.115 | 330.012 | 364.355 | 351.191 | 389.355 | 386.015 | 374.338 | 252.698 | 223.81 | 198.228 | 181.079 | 153.147 | 154.089 | 117.712 | 131.782 | 89.122 | 88.898 | 68.719 | 81.418 | 73.439 | 53.514 | 0 | 106.709 | 54.941 | 49.722 | 68.736 | 64.104 | 48.018 | 45.363 | 64.754 | 61.309 | 55.285 | 70.709 | 57.583 | 38.482 | 30.788 | 33.857 | 15.71 | 31.632 | 29.587 | 0 | 6.892 | 0 | 22.501 | 0 |
Other Current Liabilities
| 6,115.932 | 6,204.326 | 3,938.455 | 5,661.488 | 3,127.048 | 5,413.53 | 333.345 | 325.02 | 2,388.724 | 3,294.972 | 2,609.343 | 2,523.379 | 5,027.878 | -1,016.171 | 12.268 | -2,461.959 | -23.707 | 2,701.618 | 121.41 | 6,098.452 | 2,991.988 | 2,439.514 | 2,545.702 | 2,440.727 | 2,779.112 | 5,741.174 | 2,795.351 | 2,644.87 | 6,037.313 | 5,589.769 | 2,045.005 | 3,414.428 | 4,928.751 | 6,039.861 | 6,027.554 | 5,882.373 | 2,725.545 | 2,282.021 | 4,300.983 | 4,204.102 | 3,952.009 | 4,239.301 | 4,009.751 | 3,568.566 | 1,859.317 | 1,924.395 | 1,863.544 | 2,916.653 | 2,943.249 | 2,763.389 | 2,296.7 | 2,391.656 | 2,654.926 | 2,792.372 | 1,848.922 | 1,629.43 | 1,359.332 | 1,358.576 | 1,127.868 | 1,140.511 | 1,053.294 | 1,120.3 | 845.75 | 759.561 | 870.856 | 793.297 | 643.116 | 688.822 | 755.398 | 638.816 | 464.525 | 417.541 | 462.777 | 356.66 | 286.046 | 298.849 | 296.081 | 260.744 | 174.278 | 185.342 | 177.388 | 158.507 | 121.375 | 101.199 | 149.948 | 132.924 | 76.475 | 59.104 | 80.545 | 81.033 | 57.485 | 50.163 | 78.573 | 76.505 | 43.344 | 59.28 | 53.631 | 26.229 | 20.907 | 25.729 | 24.051 | 31.256 | 30.589 | 121.655 | 21.492 | 106.867 | 23.174 | 60.693 |
Total Current Liabilities
| 13,260.824 | 13,816.554 | 13,733.458 | 14,018.197 | 14,737.579 | 14,840.45 | 15,025.142 | 15,592.817 | 15,109.879 | 15,304.658 | 15,472.042 | 15,203.949 | 15,575.087 | 15,632.59 | 15,612.723 | 14,126.806 | 14,564.701 | 14,686.653 | 14,091.38 | 14,942.535 | 15,285.684 | 14,517.625 | 14,443.726 | 14,926.52 | 14,608.688 | 14,737.089 | 14,826.953 | 14,824.803 | 14,782.703 | 14,287.268 | 12,586.351 | 12,320.673 | 11,398.284 | 11,588.684 | 11,469.943 | 11,321.022 | 10,937.162 | 10,830.851 | 10,218.364 | 9,447.727 | 9,547.704 | 9,221.976 | 7,686.616 | 6,944.887 | 6,784.606 | 6,806.877 | 5,843.635 | 5,467.857 | 5,163.656 | 5,113.717 | 4,482.783 | 4,386.955 | 4,423.784 | 4,634.959 | 3,100.398 | 2,707.939 | 2,620.765 | 2,525.362 | 2,541.528 | 2,326.842 | 2,285.149 | 2,266.201 | 1,954.368 | 1,798.523 | 1,814.025 | 1,796.907 | 1,613.74 | 1,533.047 | 1,453.708 | 1,440.875 | 1,270.909 | 1,049.649 | 1,231.66 | 976.859 | 810.045 | 771.819 | 727.817 | 634.198 | 555.431 | 527.436 | 472.821 | 458.324 | 375.913 | 336.376 | 352.31 | 280.716 | 207.202 | 210.857 | 248.876 | 246.208 | 226.462 | 245.68 | 277.223 | 253.077 | 292.043 | 320.374 | 232.94 | 152.781 | 131.906 | 73.862 | 109.819 | 94.367 | 99.467 | 121.655 | 124.036 | 106.867 | 100.959 | 60.693 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,133.507 | 1,424.901 | 1,664.863 | 1,675.752 | 1,231.147 | 1,345.186 | 1,097.411 | 1,023.265 | 1,650.608 | 1,451.028 | 1,374.195 | 1,606.023 | 1,566.272 | 1,151.731 | 1,114.65 | 1,577.918 | 1,535.887 | 1,433.748 | 782.5 | 591.5 | 2,131.5 | 697.5 | 737.5 | 450 | 660 | 1,956.321 | 1,509.521 | 1,559.269 | 2,112.017 | 2,211.721 | 2,253.921 | 1,953.62 | 2,327.684 | 1,994.222 | 1,701.758 | 1,741.478 | 1,571.698 | 1,426.435 | 1,330.624 | 1,661.363 | 1,184.652 | 1,184.407 | 1,264.663 | 1,034.42 | 1,034.677 | 734.448 | 984.222 | 803.995 | 803.768 | 823.555 | 723.307 | 633.103 | 640 | 180 | 180 | 190 | 190 | 200 | 28.02 | 28.02 | 28.02 | 28.02 | 28.02 | 29.615 | 29.476 | 31.015 | 15 | 15 | 15 | 15 | 30 | 45 | 65 | 65 | 65 | 65 | 65 | 65 | 74 | 74 | 74 | 74 | 79 | 79 | 29 | 59 | 14.5 | 14.5 | 24.5 | 24.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 4.5 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 9.1 | 0 |
Deferred Revenue Non-Current
| 48.545 | 49.884 | 51.437 | 38.705 | 37.894 | 41.546 | 43.101 | 44.648 | 46.412 | 47.877 | 48.475 | 57.033 | 58.969 | 60.661 | 62.386 | 64.393 | 53.289 | 44.602 | 48.003 | 49.281 | 43.405 | 46.262 | 36.977 | 30.978 | 30.978 | 30.978 | 25.705 | 25.643 | 25.116 | 23.891 | 28.778 | 26.501 | 28.006 | 28.007 | 26.296 | 25.215 | 25.214 | 25.214 | 16.81 | 14.686 | 12.788 | 13.686 | 28.791 | 29.534 | 7.528 | 5.48 | -976.578 | -796.269 | -791.41 | -811.193 | -710.673 | -620.308 | -624.269 | -164.219 | -151.98 | -161.98 | -161.98 | -171.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.561 | 22.985 | 26.585 | 31.385 | 16.501 | 2.142 | -19.992 | -11.258 | 1.554 | 4.254 | 13.65 | 13.65 | -60.35 | -60.35 | -60.35 | -60.35 | -65.35 | -65.35 | -15.35 | -45.35 | -0.85 | -0.85 | -10.85 | -10.85 | -0.85 | -0.85 | -0.85 | -0.85 | -14.5 | -4.5 | -4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 112.484 | 113.336 | 110.742 | 116.192 | 117.355 | 118.151 | 335.415 | 341.353 | 364.826 | 124.752 | 125.244 | 127.023 | 128.921 | 129.408 | 130.747 | 132.679 | 133.93 | 134.952 | 136.239 | 139.06 | 139.586 | 140.322 | 140.971 | 142.995 | 143.339 | 142.38 | 143.675 | 145.07 | 83.556 | 84.674 | 68.687 | 69.429 | 70.605 | 70.933 | 16.378 | 16.458 | 17.053 | 18.573 | 16.49 | 17.8 | 17.331 | 16.811 | 2.705 | 2.024 | 1.984 | 2.354 | 2.263 | 1.809 | 1.732 | 1.772 | 1.588 | 2.137 | 2.723 | 2.271 | 3.388 | 3.483 | 3.501 | 3.659 | 3.491 | 2.83 | 3.736 | 3.254 | 1.489 | 2.731 | 2.227 | 1.856 | 1.628 | 2.324 | 2.847 | 4.097 | 0.384 | 0.427 | 0.469 | 0.512 | 0.555 | 0.597 | 0.64 | 0.683 | 0.725 | 0.768 | 0.811 | 0.853 | 0.896 | 0.939 | 0.981 | 1.024 | 1.067 | 1.109 | 1.152 | 1.195 | 1.237 | 1.28 | 1.323 | 1.365 | 1.536 | 1.536 | 1.536 | 1.707 | 1.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 68.494 | 2.668 | 3.241 | 3.464 | 3.632 | 45.35 | 4.313 | 49.523 | 4.875 | 4.947 | 4.947 | 506.186 | 506.186 | 506.186 | 506.186 | 1,006.186 | 1,006.186 | 1,288.81 | 2,006.186 | 1,506.186 | 6.186 | 1,506.186 | 1,506.186 | 1,006.186 | 1,006.186 | 2.506 | 6.186 | 6.326 | 10.426 | 10.426 | 10.426 | 10.426 | 10.542 | 10.673 | 10.68 | 10.689 | 10.837 | 54.635 | 10.7 | 43.42 | 11.129 | 11.5 | 5.48 | 7.504 | 7.464 | 11.791 | 9.907 | 9.535 | 14.09 | 14.134 | 14.223 | 12.795 | 15.731 | 15.781 | 28.02 | 28.02 | 28.02 | 28.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 | 15 | 30 | 45 | 45.008 | 53.742 | 65 | 65 | 65 | 65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.02 | 0.02 | 14.1 | 0 | 12 |
Total Non-Current Liabilities
| 2,363.03 | 1,590.79 | 1,830.283 | 1,795.407 | 1,390.029 | 1,467.142 | 1,480.239 | 1,414.141 | 2,066.721 | 1,628.604 | 1,552.861 | 2,296.264 | 2,260.347 | 1,847.986 | 1,813.968 | 2,781.176 | 2,729.291 | 2,054.24 | 2,972.928 | 2,286.026 | 2,320.677 | 2,390.27 | 2,421.634 | 1,630.159 | 1,840.503 | 2,139.543 | 1,685.086 | 1,736.308 | 2,231.115 | 2,330.711 | 2,361.812 | 2,059.976 | 2,436.836 | 2,103.834 | 1,755.113 | 1,793.839 | 1,624.801 | 1,481.07 | 1,374.623 | 1,704.782 | 1,225.9 | 1,226.404 | 1,301.639 | 1,071.458 | 1,049.669 | 754.074 | 994.129 | 813.53 | 817.858 | 837.689 | 737.529 | 648.036 | 658.454 | 198.053 | 211.407 | 221.503 | 221.521 | 231.678 | 31.51 | 30.85 | 31.756 | 31.274 | 29.509 | 32.346 | 31.704 | 32.871 | 51.189 | 55.309 | 59.432 | 65.482 | 76.885 | 92.569 | 110.478 | 119.254 | 132.109 | 134.851 | 144.29 | 144.333 | 88.375 | 88.418 | 88.461 | 88.503 | 93.546 | 93.589 | 43.631 | 73.674 | 29.217 | 29.259 | 39.302 | 39.345 | 29.387 | 29.43 | 29.473 | 29.515 | 16.036 | 6.036 | 6.036 | 1.707 | 1.707 | 0 | 0 | 0 | 0 | 1.02 | 1.02 | 14.1 | 9.1 | 12 |
Total Liabilities
| 15,623.854 | 15,407.343 | 15,563.741 | 15,813.605 | 16,127.608 | 16,307.592 | 16,505.382 | 17,006.958 | 17,176.6 | 16,933.262 | 17,024.903 | 17,500.214 | 17,835.435 | 17,480.577 | 17,426.691 | 16,907.982 | 17,293.992 | 16,740.893 | 17,064.308 | 17,228.561 | 17,606.361 | 16,907.895 | 16,865.359 | 16,556.678 | 16,449.191 | 16,876.632 | 16,512.039 | 16,561.112 | 17,013.818 | 16,617.979 | 14,948.163 | 14,380.648 | 13,835.12 | 13,692.518 | 13,225.056 | 13,114.861 | 12,561.964 | 12,311.921 | 11,592.988 | 11,152.509 | 10,773.603 | 10,448.38 | 8,988.256 | 8,016.345 | 7,834.275 | 7,560.951 | 6,837.764 | 6,281.387 | 5,981.513 | 5,951.407 | 5,220.312 | 5,034.99 | 5,082.237 | 4,833.012 | 3,311.805 | 2,929.443 | 2,842.286 | 2,757.04 | 2,573.039 | 2,357.692 | 2,316.905 | 2,297.474 | 1,983.877 | 1,830.869 | 1,845.728 | 1,829.778 | 1,664.929 | 1,588.356 | 1,513.14 | 1,506.357 | 1,347.794 | 1,142.217 | 1,342.137 | 1,096.113 | 942.154 | 906.67 | 872.107 | 778.531 | 643.806 | 615.854 | 561.282 | 546.828 | 469.459 | 429.965 | 395.941 | 354.39 | 236.419 | 240.117 | 288.178 | 285.553 | 255.849 | 275.11 | 306.696 | 282.593 | 308.079 | 326.41 | 238.976 | 154.488 | 133.613 | 73.862 | 109.819 | 94.367 | 99.467 | 122.675 | 125.056 | 120.967 | 110.059 | 72.693 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0.072 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 159.088 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 142.211 | 122.737 | 122.737 | 122.737 | 122.737 | 122.737 | 122.737 | 122.737 | 122.737 | 122.737 | 122.737 | 122.737 | 122.737 | 102.042 | 102.042 | 102.042 | 86.09 | 86.09 | 86.09 | 86.09 | 86.09 |
Retained Earnings
| 1,649.327 | 1,645.918 | 1,691.413 | 1,705.519 | 1,704.679 | 1,691.235 | 1,688.009 | 1,747.141 | 1,744.424 | 1,727.194 | 1,854.476 | 1,864.023 | 1,953.625 | 1,950.229 | 1,991.214 | 2,029.402 | 2,024.008 | 2,012.095 | 2,082.399 | 2,095.491 | 2,067.087 | 2,089.018 | 2,073.255 | 2,088.107 | 2,009.906 | 1,959.585 | 1,907.909 | 1,922.588 | 1,844.68 | 1,794.51 | 1,707.892 | 1,696.158 | 1,618.49 | 1,581.008 | 1,469.179 | 1,448.82 | 1,362.807 | 1,316.609 | 1,196.973 | 1,174.212 | 1,089.906 | 1,044.744 | 891.774 | 875.934 | 839.352 | 799.667 | 709.395 | 700.228 | 635.882 | 602.134 | 529.629 | 530.662 | 477.006 | 448.006 | 394.397 | 404.584 | 359.044 | 334.069 | 289.09 | 308.283 | 271.131 | 249.882 | 218.91 | 239.338 | 204.631 | 186.332 | 153.828 | 177.487 | 145.154 | 127.75 | 105.65 | 134.937 | 113.195 | 101.437 | 87.254 | 73.236 | 99.908 | 90.648 | 84.54 | 101.476 | 88.762 | 79.598 | 74.128 | 64.256 | 53.985 | 75.811 | 68.849 | 61.565 | 52.4 | 46.115 | 68.25 | 61.162 | 52.022 | 46.234 | 59.257 | 52.149 | 62.118 | 61.47 | 49.78 | 64.293 | 39.623 | 31.748 | 16.741 | 33.527 | 21.586 | 11.924 | 5.408 | 12.319 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 99.963 | 487.634 | 99.885 | 489.95 | 101.503 | 489.977 | 101.659 | 489.8 | 101.239 | 489.608 | 101.391 | 484.602 | 101.504 | 484.627 | 602.055 | 600.39 | 600.43 | 600.43 | 600.41 | 600.343 | 608.033 | 607.567 | 603.182 | 603.688 | 604.319 | 605.79 | 606.773 | 608.165 | 608.849 | 610.393 | 610.361 | 609.567 | 9.549 | 11.152 | 15.437 | 8.65 | 11.746 | 10.614 | 8.778 | -0.072 | -0.072 | -0.063 | 6.918 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 487.388 | 487.481 | 487.592 | 387.656 | 0 | 387.656 | 0 | 388.393 | 0 | 379.45 | 0 | 388.393 | 0 | 388.393 | 0 | 482.66 | 600 | 482.66 | 482.635 | 482.635 | 474.51 | 978.448 | 600 | 986.075 | 600 | 889.353 | 600 | 981.903 | 983.375 | 377.584 | 985.749 | 377.584 | 987.977 | 987.945 | 987.151 | 278.421 | 388.736 | 393.022 | 386.235 | 389.33 | 388.198 | 386.362 | 425.728 | 423.758 | 383.404 | 384.502 | 384.374 | 383.012 | 382.78 | 382.9 | 382.349 | 383.995 | 384.538 | 384.397 | 387.747 | 388.034 | 388.088 | 388.56 | 388.056 | 386.075 | 388.217 | 387.345 | 382.015 | 385.703 | 384.156 | 383.005 | 382.208 | 384.26 | 385.792 | 389.505 | 374.407 | 374.498 | 374.581 | 374.673 | 386.703 | 386.795 | 386.886 | 386.978 | 377.196 | 377.288 | 377.379 | 377.471 | 369.505 | 398.039 | 398.13 | 369.779 | 362.447 | 362.538 | 258.976 | 259.068 | 253.052 | 253.144 | 253.235 | 254.36 | 245.578 | 245.578 | 245.761 | 244.445 | 244.628 | 238.617 | 141.858 | 143.073 | 143.073 | 87.151 | 87.151 | 85.163 | 83.006 | 78.953 |
Total Shareholders Equity
| 2,295.803 | 2,292.487 | 2,338.093 | 2,352.227 | 2,351.4 | 2,337.864 | 2,337.047 | 2,396.125 | 2,393.489 | 2,376.333 | 2,503.364 | 2,512.743 | 2,602.321 | 2,599.101 | 2,634.904 | 3,273.036 | 3,267.723 | 3,255.898 | 3,324.512 | 3,337.643 | 3,301.115 | 3,226.554 | 3,210.728 | 3,233.269 | 3,154.602 | 3,099.893 | 3,048.269 | 3,063.58 | 2,987.142 | 2,937.955 | 2,852.728 | 2,841.68 | 2,765.556 | 2,728.041 | 2,615.418 | 1,995.041 | 1,910.631 | 1,868.719 | 1,742.295 | 1,722.63 | 1,637.192 | 1,590.194 | 1,476.59 | 1,458.707 | 1,381.844 | 1,343.258 | 1,252.857 | 1,242.328 | 1,177.75 | 1,144.121 | 1,071.066 | 1,073.745 | 1,020.632 | 991.491 | 941.232 | 951.706 | 906.22 | 881.717 | 836.234 | 853.446 | 818.436 | 796.316 | 760.013 | 784.129 | 747.874 | 728.425 | 695.124 | 720.834 | 690.033 | 676.343 | 639.144 | 668.523 | 646.865 | 635.198 | 616.168 | 602.242 | 629.005 | 619.837 | 603.947 | 620.975 | 608.352 | 599.279 | 585.844 | 604.505 | 594.326 | 587.801 | 573.507 | 566.314 | 434.114 | 427.92 | 444.04 | 437.043 | 427.994 | 422.298 | 427.572 | 420.464 | 436.382 | 428.653 | 417.145 | 425.647 | 288.04 | 276.863 | 261.856 | 206.768 | 194.827 | 183.177 | 174.504 | 177.362 |
Total Equity
| 4,275.572 | 4,219.379 | 4,246.069 | 4,232.682 | 4,326.371 | 4,284.286 | 4,273.185 | 4,310.363 | 4,397.585 | 4,350.751 | 4,517.792 | 4,411.501 | 4,578.645 | 4,545.116 | 4,571.914 | 5,268.269 | 5,388.833 | 5,362.767 | 5,377.758 | 5,344.008 | 5,350.598 | 5,851.72 | 5,750.676 | 5,704.878 | 5,681.133 | 5,545.981 | 5,386.968 | 5,331.101 | 5,267.596 | 5,146.08 | 4,771.026 | 4,698.951 | 4,561.095 | 4,465.075 | 4,172.133 | 3,503.695 | 3,470.85 | 3,385.763 | 3,107.861 | 3,001.153 | 2,899.222 | 2,813.846 | 2,646.76 | 2,597.397 | 1,966.756 | 1,916.239 | 1,734.201 | 1,653.811 | 1,597.859 | 1,552.751 | 1,416.846 | 1,407.382 | 1,367.746 | 1,327.866 | 1,258.014 | 1,257.892 | 1,221.439 | 1,188.119 | 1,107.993 | 1,116.097 | 1,092.399 | 1,062.84 | 981.897 | 998.144 | 971.445 | 945.034 | 900.637 | 918.39 | 899.634 | 879.123 | 836.947 | 862.256 | 837.533 | 822.45 | 797.271 | 782.697 | 807.866 | 738.46 | 722.733 | 739.435 | 726.429 | 717.201 | 703.423 | 721.904 | 711.473 | 603.768 | 589.179 | 581.845 | 449.607 | 443.304 | 459.073 | 451.976 | 442.76 | 436.943 | 433.971 | 426.623 | 436.666 | 428.948 | 417.451 | 425.647 | 288.04 | 276.863 | 261.856 | 206.768 | 194.827 | 183.177 | 174.504 | 177.362 |
Total Liabilities & Shareholders Equity
| 19,899.426 | 19,626.722 | 19,809.81 | 20,084.992 | 20,453.979 | 20,633.423 | 20,778.566 | 21,317.321 | 21,574.185 | 21,284.013 | 21,542.695 | 21,911.715 | 22,414.08 | 22,025.693 | 21,998.605 | 22,176.251 | 22,682.825 | 22,103.66 | 22,442.066 | 22,572.569 | 22,956.959 | 22,759.615 | 22,616.035 | 22,261.556 | 22,130.324 | 22,422.613 | 21,899.007 | 21,892.212 | 22,281.414 | 21,764.059 | 19,719.189 | 19,079.599 | 18,396.215 | 18,157.593 | 17,397.189 | 16,618.557 | 16,032.814 | 15,697.684 | 14,700.848 | 14,153.662 | 13,672.825 | 13,262.225 | 11,635.015 | 10,613.742 | 9,801.031 | 9,477.19 | 8,571.964 | 7,935.198 | 7,579.373 | 7,504.158 | 6,637.158 | 6,442.372 | 6,449.983 | 6,160.878 | 4,569.819 | 4,187.335 | 4,063.725 | 3,945.159 | 3,681.031 | 3,473.789 | 3,409.304 | 3,360.315 | 2,965.774 | 2,829.013 | 2,817.173 | 2,774.812 | 2,565.566 | 2,506.747 | 2,412.774 | 2,385.48 | 2,184.741 | 2,004.474 | 2,179.67 | 1,918.563 | 1,739.425 | 1,689.367 | 1,679.972 | 1,516.991 | 1,366.539 | 1,355.289 | 1,287.711 | 1,264.029 | 1,172.882 | 1,151.869 | 1,107.415 | 958.158 | 825.598 | 821.962 | 737.785 | 728.857 | 714.922 | 727.086 | 749.456 | 719.535 | 742.051 | 753.033 | 675.643 | 583.436 | 551.064 | 499.509 | 397.859 | 371.23 | 361.323 | 329.443 | 319.883 | 304.144 | 284.563 | 250.055 |