Wuchan Zhongda Group Co.,Ltd.
SSE:600704.SS
5.16 (CNY) • At close April 3, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 27,880.5 | 30,539.332 | 26,116.535 | 21,611.759 | 34,632.745 | 36,156.473 | 31,508.449 | 22,077.905 | 26,762.077 | 23,883.574 | 21,239.776 | 20,500.769 | 21,574.683 | 19,822.926 | 18,963.95 | 15,350.735 | 17,477.769 | 17,513.794 | 19,584.178 | 15,459.693 | 13,600.217 | 11,875.272 | 14,405.361 | 14,427.147 | 13,484.373 | 11,668.577 | 11,506.906 | 13,748.38 | 10,039.774 | 13,225.622 | 12,953.982 | 10,629.396 | 10,126.868 | 11,380.374 | 11,343.414 | 13,730.847 | 11,011.079 | 6,697.102 | 3,813.024 | 3,323.26 | 3,802.728 | 3,792.259 | 4,365.476 | 3,029.831 | 3,937.18 | 3,511.237 | 4,111.247 | 3,733.759 | 3,645.559 | 3,385.691 | 3,868.647 | 3,410.396 | 4,375.743 | 4,820.438 | 4,616.313 | 3,233.174 | 3,579.237 | 3,210.05 | 4,087.265 | 3,159.622 | 3,430.177 | 1,845.736 | 1,525.366 | 1,175.766 | 872.171 | 1,198.173 | 1,711.243 | 1,625.622 | 1,125.36 | 1,057.161 | 696.026 | 932.719 | 725.738 | 856.13 | 721.108 | 568.607 | 695.235 | 684.272 | 770.339 | 716.803 | 738.043 | 871.001 | 644.748 | 599.351 | 574.899 | 448.905 | 395.173 | 306.082 | 442.088 | 288.457 | 276.759 | 285.34 | 467.921 | 392.508 | 275.81 | 394.49 | 219.459 | 209.999 | 275.595 | 228.061 | 0 | 150.127 | 0 | 52.25 |
| Short Term Investments
| 3,926.23 | 4,661.44 | 3,645.261 | 4,329.013 | 4,828.017 | 4,176.974 | 4,085.969 | 2,106.358 | 4,350.784 | 3,204.173 | 2,650.913 | 3,853.899 | 3,189.605 | 2,983.73 | 2,692.339 | 2,601.141 | 3,107.292 | 3,212.211 | 2,403.258 | 2,633.72 | 2,970.527 | 3,094.078 | 4,518.311 | 254.795 | 1,126.511 | 855.448 | 273.288 | 342.557 | 736.831 | 536.074 | 554.743 | 234.638 | 865.995 | 497.153 | 1,958.69 | 1,275.839 | 735.159 | 457.975 | 112.278 | 51.367 | 196.465 | 248.378 | 401.027 | 306.419 | 459.69 | 387.996 | 299.078 | 11.748 | 61.396 | 58.992 | 15.385 | 9.336 | 37.743 | 16.435 | 3.196 | 1.936 | 13.141 | 9.346 | 73.458 | 109.138 | 0.079 | 0 | 0.011 | 0.011 | 0.011 | 10.724 | 23.556 | 18.466 | 5.16 | 5.922 | 0.338 | 228.529 | 190.397 | 279.999 | 137.523 | 105.683 | 8.446 | 6.223 | 25.907 | 7.067 | 12.145 | 12.563 | 8.364 | 11.5 | 74.13 | 62.901 | 47.209 | 46.46 | 11.688 | 7.137 | 7.96 | 7.35 | 3.182 | 1.559 | 60.718 | 101.957 | 75.7 | 105.99 | 107.99 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 31,806.73 | 35,200.772 | 29,761.796 | 25,940.772 | 39,460.762 | 40,333.448 | 35,594.418 | 24,184.263 | 31,112.861 | 27,087.747 | 23,890.689 | 24,354.669 | 24,764.288 | 22,806.656 | 21,656.289 | 17,951.876 | 20,585.061 | 20,726.005 | 21,987.436 | 18,093.413 | 16,570.744 | 14,969.351 | 18,923.672 | 14,681.943 | 14,610.884 | 12,524.025 | 11,780.194 | 14,090.938 | 10,776.605 | 13,761.696 | 13,508.726 | 10,864.033 | 10,992.863 | 11,877.527 | 13,302.104 | 15,006.686 | 11,746.237 | 7,155.076 | 3,925.302 | 3,374.627 | 3,999.193 | 4,040.637 | 4,766.504 | 3,336.25 | 4,396.87 | 3,899.233 | 4,410.324 | 3,745.507 | 3,706.954 | 3,444.683 | 3,884.033 | 3,419.732 | 4,413.486 | 4,836.873 | 4,619.509 | 3,235.11 | 3,592.378 | 3,219.396 | 4,160.723 | 3,268.759 | 3,430.256 | 1,845.736 | 1,525.377 | 1,175.776 | 872.182 | 1,208.897 | 1,734.799 | 1,644.088 | 1,130.519 | 1,063.082 | 696.364 | 1,161.247 | 916.136 | 1,136.129 | 858.631 | 674.291 | 703.68 | 690.495 | 796.247 | 723.87 | 750.189 | 883.563 | 653.112 | 610.851 | 649.03 | 511.805 | 442.382 | 352.541 | 453.776 | 295.594 | 284.719 | 292.69 | 471.103 | 394.066 | 336.528 | 496.446 | 295.159 | 315.989 | 383.586 | 228.061 | 0 | 150.127 | 0 | 52.25 |
| Net Receivables
| 23,074.171 | 20,176.852 | 20,381.612 | 16,872.616 | 22,410.701 | 19,284.2 | 19,712.922 | 16,970.393 | 18,862.971 | 24,752.484 | 18,168.31 | 16,354.837 | 15,893.759 | 16,452.058 | 15,996.035 | 12,245.713 | 13,552.401 | 13,232.865 | 13,168.648 | 10,184.757 | 13,687.742 | 10,616.926 | 9,142.935 | 7,783.443 | 9,130.389 | 0 | 11,003.433 | 7,928.928 | 8,597.291 | 9,709.948 | 8,673.028 | 6,450.994 | 6,700.716 | 9,187.014 | 5,671.428 | 5,505.944 | 5,496.004 | 1,074.696 | 998.61 | 3,206.185 | 999.279 | 955.535 | 974.637 | 1,129.876 | 878.529 | 834.131 | 0 | 632.733 | 1,084.188 | 1,123.256 | 1,358.267 | 1,250.909 | 1,049.581 | 1,002.228 | 1,050.249 | 848.328 | 1,009.935 | 1,340.497 | 1,074.344 | 771.108 | 802.302 | 438.277 | 445.684 | 3,886.28 | 976.166 | 958.421 | 773.647 | 0 | 0 | 692.579 | 629.582 | 828.821 | 714.683 | 634.769 | 494.589 | 591.733 | 450.441 | 410.898 | 411.934 | 423.659 | 363.278 | 388.542 | 310.243 | 418.752 | 293.641 | 340.954 | 352.542 | 284.223 | 375.217 | 428.867 | 404.37 | 393.677 | 505.456 | 16.187 | 42.652 | 6.709 | 9.468 | 75.164 | 6.405 | 76.239 | 0 | 21.551 | 0 | 11.727 |
| Inventory
| 49,354.103 | 55,546.668 | 57,268.126 | 37,735.914 | 48,058.216 | 45,884.467 | 49,431.517 | 34,978.193 | 43,041.731 | 48,461.62 | 47,155.772 | 29,006.071 | 42,313.421 | 41,074.895 | 40,355.043 | 23,346.261 | 30,672.756 | 27,158.025 | 26,376.963 | 19,687.987 | 23,363.517 | 21,443.73 | 21,592.884 | 18,449.083 | 21,349.35 | 18,829.322 | 21,945.477 | 15,977.905 | 18,451.018 | 17,638.246 | 19,251.25 | 12,168.982 | 26,373.464 | 25,840.694 | 24,760.923 | 22,890.562 | 27,188.769 | 17,380.265 | 17,302.678 | 16,410.648 | 16,739.209 | 15,888.171 | 15,538.832 | 15,708.856 | 15,487.045 | 14,345.056 | 13,542.377 | 12,910.053 | 12,800.749 | 12,544.337 | 12,382.971 | 11,858.751 | 10,917.533 | 10,759.97 | 10,298.473 | 9,035.894 | 8,616.273 | 7,699.793 | 6,777.953 | 6,213.474 | 6,020.669 | 3,966.229 | 3,866.599 | 3,845.973 | 4,037.87 | 3,432.869 | 2,832.461 | 2,730.349 | 2,723.585 | 2,455.6 | 2,344.334 | 2,233.328 | 2,164.921 | 1,940.598 | 1,869.702 | 1,760.409 | 1,739.18 | 1,474.546 | 1,500.912 | 1,446.986 | 1,283.631 | 1,032.809 | 851.601 | 1,170.969 | 1,094.024 | 1,070.122 | 1,067.786 | 1,051.553 | 1,248.339 | 1,133.001 | 926.638 | 923.223 | 717.997 | 899.613 | 930.622 | 834.457 | 695.323 | 562.63 | 512.869 | 444.013 | 0 | 192.72 | 0 | 197.374 |
| Other Current Assets
| 39,593.324 | 37,217.972 | 73,110.652 | 29,041.611 | 34,117.405 | 49,717.768 | 29,956.804 | 40,243.779 | 30,603.437 | 54,701.333 | 32,661.298 | 19,172.042 | 29,765.961 | 25,230.732 | 25,835.82 | 28,692.372 | 22,439.96 | 36,363.443 | 19,912.736 | 20,794.976 | 19,763.954 | 16,559.374 | 15,536.83 | 20,316.453 | 18,897.425 | 29,193.134 | 16,767.461 | 18,967.049 | 13,911.111 | 22,680.874 | 31,980.031 | 25,091.462 | 13,188.666 | 13,086.016 | 12,431.728 | 10,666.169 | 22,484.981 | 3,820.923 | 5,328.534 | 22,066.592 | 3,899.12 | 3,088.587 | 3,148.831 | 2,514.21 | 3,903.37 | 3,616.919 | 3,117.065 | 3,405.21 | 2,698.946 | 2,730.524 | 2,464.988 | 2,002.798 | 2,379.358 | 2,241.471 | 2,675.039 | 2,253.798 | 1,985.384 | 1,847.05 | 2,637 | 2,714.994 | 2,361.733 | 715.292 | 540.125 | 1,586.839 | 381.819 | 405.504 | 410.57 | 1,383.599 | 1,182.282 | 271.828 | 267.038 | 272.171 | 258.993 | 256.557 | 300.728 | 302.797 | 346.425 | 351.473 | 269.846 | 234.664 | 205.202 | 173.3 | 418.441 | 359.012 | 427.722 | 364.167 | 384.666 | 342.585 | 330.187 | 251.439 | 258.292 | 279.177 | 324.399 | 734.478 | 1,086.121 | 973.336 | 1,040.582 | 786.402 | 780.032 | 709.561 | 963.65 | 484.938 | 676.377 | 358.485 |
| Total Current Assets
| 143,828.328 | 148,141.008 | 146,895.37 | 109,590.912 | 144,047.085 | 135,935.684 | 134,695.661 | 101,937.941 | 126,191.417 | 130,250.7 | 123,681.456 | 89,987.35 | 115,963.561 | 108,186.455 | 103,843.188 | 70,847.624 | 89,167.888 | 84,247.473 | 81,445.784 | 61,135.834 | 73,385.957 | 66,591.662 | 68,103.524 | 54,732.032 | 67,255.994 | 60,546.482 | 61,576.697 | 51,017.416 | 54,419.758 | 56,149.119 | 64,740.007 | 47,635.212 | 59,516.489 | 57,280.898 | 56,166.182 | 54,069.36 | 61,419.988 | 29,482.185 | 26,556.514 | 24,529.999 | 25,636.801 | 23,972.929 | 24,428.804 | 22,689.192 | 23,787.285 | 21,861.208 | 21,069.767 | 20,060.77 | 20,290.837 | 19,842.8 | 20,090.258 | 18,532.19 | 18,759.958 | 18,840.541 | 18,643.269 | 15,373.13 | 15,203.971 | 14,106.735 | 14,650.02 | 12,968.335 | 12,614.96 | 6,965.534 | 6,377.786 | 6,062.439 | 6,268.037 | 6,005.691 | 5,751.477 | 5,758.036 | 5,036.386 | 4,483.089 | 3,937.318 | 4,266.345 | 4,054.733 | 3,968.053 | 3,523.649 | 3,329.23 | 3,239.727 | 2,927.412 | 2,978.938 | 2,829.179 | 2,602.299 | 2,478.215 | 2,233.396 | 2,482.114 | 2,464.417 | 2,287.049 | 2,247.377 | 2,030.902 | 2,407.519 | 2,108.902 | 1,874.019 | 1,867.626 | 2,018.955 | 2,031.435 | 2,395.923 | 2,310.948 | 2,040.531 | 1,731.223 | 1,682.891 | 1,438.136 | 963.65 | 849.336 | 676.377 | 619.836 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 16,789.579 | 17,199.633 | 16,943.958 | 17,345.303 | 14,355.28 | 13,900.161 | 13,979.203 | 14,035.198 | 13,276.229 | 13,082.285 | 12,175.195 | 11,376.954 | 10,523.921 | 10,677.133 | 10,381.912 | 9,418.542 | 9,917.616 | 9,551.457 | 8,870.421 | 8,794.42 | 8,207.567 | 8,225.088 | 8,600.921 | 8,466.67 | 7,655.34 | 7,354.615 | 7,108.566 | 6,934.832 | 5,654.793 | 5,678.569 | 6,297.208 | 5,375.699 | 5,207.825 | 4,973.96 | 4,830.147 | 4,968.208 | 4,369.748 | 1,483.52 | 1,495.093 | 1,490.478 | 1,497.311 | 1,489.048 | 1,433.862 | 1,440.955 | 1,352.862 | 1,314.098 | 1,345.89 | 1,351.396 | 1,301.363 | 1,259.814 | 1,252.516 | 1,257.266 | 1,164.743 | 1,132.822 | 1,091.805 | 1,088.969 | 1,096.361 | 1,095.598 | 1,098.86 | 1,089.523 | 1,085.419 | 318.37 | 318.616 | 316.011 | 313.856 | 361.975 | 351.047 | 348.764 | 348.326 | 346.187 | 336.486 | 365.151 | 355.113 | 343.875 | 336.5 | 333.802 | 335.717 | 336.941 | 335.361 | 333.418 | 402.66 | 472.373 | 470.25 | 471.845 | 475.681 | 476.495 | 479.412 | 481.692 | 485.848 | 490.8 | 421.677 | 426.463 | 441.476 | 431.016 | 509.744 | 306.903 | 297.526 | 266.202 | 259.343 | 247.382 | 180.061 | 161.537 | 103.188 | 97.968 |
| Goodwill
| 1,825.985 | 1,828.484 | 1,850.109 | 1,850.109 | 1,891.057 | 1,831.814 | 1,901.356 | 1,835.844 | 1,852.512 | 1,852.512 | 1,122.711 | 1,122.711 | 1,251.37 | 1,267.632 | 1,258.457 | 1,258.513 | 1,341.2 | 1,341.2 | 1,288.225 | 1,288.225 | 1,252.317 | 1,252.528 | 1,127.31 | 1,129.841 | 1,162.224 | 1,123.653 | 1,118.23 | 1,118.23 | 954.436 | 959.218 | 1,175.684 | 812.913 | 864.097 | 729.161 | 793.824 | 729.161 | 188.983 | 156.563 | 156.563 | 156.563 | 160.814 | 167.814 | 174.554 | 174.554 | 183.372 | 167.222 | 167.222 | 167.222 | 162.81 | 152.612 | 134.17 | 134.17 | 100.413 | 100.413 | 100.248 | 100.248 | 100.248 | 100.248 | 102.577 | 100.311 | 106.214 | 23.665 | 23.665 | 23.665 | 25.147 | 25.147 | 25.147 | 25.147 | 19.962 | 17.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,768.931 | 4,737.075 | 4,891.173 | 4,831.922 | 5,668.895 | 5,700.481 | 5,722.704 | 5,792.043 | 5,726.372 | 5,481.613 | 5,227.598 | 5,260.485 | 5,095.18 | 4,411.317 | 4,350.672 | 4,346.683 | 1,954.256 | 1,673.881 | 1,647.645 | 1,620.89 | 1,609.796 | 1,623.536 | 1,825.452 | 1,897.455 | 1,795.418 | 1,739.202 | 1,586.476 | 1,694.558 | 1,298.181 | 1,402.12 | 1,566.241 | 1,441.293 | 1,564.267 | 1,590.771 | 1,678.715 | 1,554.524 | 1,313.782 | 777.854 | 782.132 | 783.969 | 803.14 | 810.093 | 765.614 | 772.261 | 791.512 | 759.335 | 766.038 | 772.254 | 808.899 | 685.088 | 680.661 | 709.339 | 683.637 | 673.408 | 628.432 | 633.096 | 676.615 | 680.454 | 685.126 | 597.118 | 599.346 | 0.962 | 0.2 | 0.263 | 7.506 | 9.75 | 2.412 | 2.432 | 2.414 | 2.432 | 2.45 | 2.467 | 2.485 | 2.503 | 2.52 | 6.55 | 6.613 | 6.676 | 6.739 | 6.801 | 9.789 | 9.868 | 9.969 | 7.498 | 12.172 | 13.627 | 7.756 | 7.795 | 7.558 | 7.591 | 7.634 | 7.677 | 7.764 | 7.87 | 7.966 | 8.065 | 7.972 | 12.74 | 12.875 | 13.016 | 0 | 8.903 | 0 | 5.739 |
| Goodwill and Intangible Assets
| 6,594.916 | 6,565.559 | 6,741.282 | 6,682.031 | 7,559.953 | 7,532.295 | 7,624.06 | 7,627.887 | 7,578.884 | 7,334.126 | 6,350.31 | 6,383.196 | 6,346.549 | 5,678.949 | 5,609.129 | 5,605.195 | 3,295.455 | 3,015.081 | 2,935.87 | 2,909.115 | 2,862.113 | 2,876.064 | 2,952.763 | 3,027.295 | 2,957.642 | 2,862.855 | 2,704.706 | 2,812.788 | 2,252.617 | 2,361.339 | 2,741.925 | 2,254.206 | 2,428.364 | 2,319.932 | 2,472.538 | 2,283.685 | 1,502.765 | 934.418 | 938.695 | 940.533 | 963.954 | 977.907 | 940.168 | 946.815 | 974.883 | 926.556 | 933.259 | 939.475 | 971.709 | 837.7 | 814.831 | 843.509 | 784.049 | 773.821 | 728.681 | 733.345 | 776.864 | 780.703 | 787.703 | 697.429 | 705.56 | 24.627 | 23.865 | 23.928 | 32.653 | 34.897 | 27.559 | 27.579 | 22.376 | 19.794 | 2.45 | 2.467 | 2.485 | 2.503 | 2.52 | 6.55 | 6.613 | 6.676 | 6.739 | 6.801 | 9.789 | 9.868 | 9.969 | 7.498 | 12.172 | 13.627 | 7.756 | 7.795 | 7.558 | 7.591 | 7.634 | 7.677 | 7.764 | 7.87 | 7.966 | 8.065 | 7.972 | 12.74 | 12.875 | 13.016 | 0 | 8.903 | 0 | 5.739 |
| Long Term Investments
| 10,915.44 | 32,652.845 | 30,641.671 | 23,851.422 | 3,101.612 | 3,499.248 | 2,930.635 | 4,035.566 | 1,799.096 | 3,779.594 | 4,177.666 | 2,570.736 | 2,230.59 | 2,396.672 | 1,528.474 | 1,556.23 | 1,439.858 | 1,234.05 | 2,233.218 | 1,866.685 | 1,081.495 | 327.009 | -878.761 | 5,515.013 | 5,978.451 | 7,384.906 | 9,491.908 | 10,333.27 | 11,191.262 | 10,536.381 | 8,683.732 | 10,208.565 | 6,478.346 | 5,101.617 | 1,641.993 | 2,290.559 | 2,798.032 | 1,754.945 | 1,328.119 | 1,240.165 | 657.795 | 587.747 | 376.718 | 426.719 | 246.601 | 301.449 | 425.651 | 696.867 | 512.183 | 584.628 | 685.272 | 666.184 | 721.942 | 798.36 | 861.607 | 813.678 | 823.433 | 753.753 | 561.283 | 591.268 | 443.164 | 0 | 357.002 | 415.011 | 324.261 | 402.822 | 604.751 | 774.516 | 278.208 | 270.204 | 346.178 | 17.57 | 17.254 | -65.381 | 73.809 | 116.637 | 194.66 | 208.944 | 187.501 | 206.478 | 312.596 | 299.599 | 315.723 | 321.069 | 367.815 | 406.478 | 461.032 | 454.991 | 394.068 | 389.349 | 397.078 | 396.723 | 376.479 | 308.746 | 364.825 | 250.486 | 269.27 | 217.198 | 119.995 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 1,821.065 | 1,718.599 | 1,688.583 | 1,945.948 | 1,598.278 | 1,661.874 | 1,353.398 | 1,414.416 | 1,225.929 | 1,295.959 | 1,202.615 | 1,177.234 | 1,186.819 | 1,171.74 | 1,116.535 | 1,126.633 | 909.005 | 880.223 | 915.379 | 880.778 | 795.367 | 804.925 | 691.096 | 828.488 | 757.534 | 785.465 | 756.608 | 694.899 | 624.385 | 611.429 | 824.395 | 711.392 | 892.963 | 877.614 | 874.809 | 839.788 | 876.376 | 395.946 | 376.733 | 390.329 | 305.435 | 300.913 | 318.212 | 304.245 | 280.891 | 256.368 | 226.77 | 219.974 | 226.367 | 191.469 | 191.619 | 146.992 | 83.171 | 75.181 | 67.693 | 63.094 | 78.979 | 76.487 | 74.17 | 69.172 | 41.065 | 28.772 | 28.398 | 29.64 | 60.729 | 61.378 | 71.924 | 71.525 | 15.394 | 14.599 | 14.82 | 0 | 0 | -0 | 157.816 | 0 | 54.552 | 46.803 | 59.007 | 35.715 | 29.669 | 26.116 | 19.83 | 25.911 | 82.095 | 73.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -305.542 | -361.689 | -247.046 | 81.111 | 109.99 | 115.117 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 22,496.793 | 964.283 | 1,119.679 | 7,004.681 | 22,109.904 | 19,482.36 | 18,710.642 | 15,999.873 | 17,762.48 | 17,116.146 | 15,800.036 | 17,954.215 | 19,523.09 | 19,148.799 | 18,731.404 | 18,098.377 | 17,691.223 | 17,635.591 | 17,025.022 | 17,745.205 | 17,825.264 | 17,666.498 | 17,850.533 | 13,483.297 | 14,776.359 | 15,222.284 | 14,710.428 | 14,150.603 | 14,103.996 | 11,872.621 | 10,826.285 | 10,386.104 | 9,546.213 | 9,173.887 | 9,872.032 | 8,517.685 | 6,218.489 | 2,538.639 | 1,886.101 | 1,727.912 | 1,835.446 | 1,867.829 | 1,981.979 | 1,591.384 | 1,704.437 | 1,550.684 | 1,402.02 | 1,001.119 | 960.678 | 935.113 | 942.461 | 882.994 | 977.242 | 871.594 | 757.876 | 519.527 | 697.935 | 576.62 | 575.908 | 451.858 | 234.58 | 338.522 | 36.44 | 38.999 | 19.425 | 29.943 | 44.272 | 38.415 | 48.173 | 47.214 | 50.693 | 252.217 | 212.385 | 300.77 | 0.685 | 124.771 | 29 | 86.032 | 76.036 | 76.036 | 69.311 | 69.311 | 70.816 | 69.311 | 20.152 | 20.152 | 56.905 | 54.38 | 15.785 | 8.441 | 9.302 | 8.731 | 7.486 | 311.415 | 427.694 | 355.27 | 6.517 | 5.688 | 5.188 | 263.649 | 160.022 | 134.178 | 69.577 | 26.284 |
| Total Non-Current Assets
| 58,617.793 | 59,100.918 | 57,135.173 | 56,829.385 | 48,725.026 | 46,075.938 | 44,597.938 | 43,112.94 | 41,642.618 | 42,608.11 | 39,705.823 | 39,462.335 | 39,810.97 | 39,073.293 | 37,367.454 | 35,804.979 | 33,253.158 | 32,316.402 | 31,979.91 | 32,196.203 | 30,771.806 | 29,899.584 | 29,216.552 | 31,320.763 | 32,125.326 | 33,610.125 | 34,772.216 | 34,926.392 | 33,827.052 | 31,060.338 | 29,373.544 | 28,935.965 | 24,553.712 | 22,447.011 | 19,691.519 | 18,899.925 | 15,765.409 | 7,107.467 | 6,024.742 | 5,789.417 | 5,259.94 | 5,223.444 | 5,050.938 | 4,710.118 | 4,559.674 | 4,349.155 | 4,333.59 | 4,208.832 | 3,972.301 | 3,808.723 | 3,886.698 | 3,796.946 | 3,731.146 | 3,651.777 | 3,507.661 | 3,218.613 | 3,473.571 | 3,283.161 | 3,097.925 | 2,899.25 | 2,509.789 | 710.29 | 764.321 | 823.591 | 750.924 | 891.015 | 1,099.554 | 1,260.798 | 712.476 | 697.998 | 750.627 | 637.406 | 587.237 | 581.766 | 571.331 | 581.76 | 620.541 | 685.396 | 664.644 | 658.448 | 824.025 | 877.268 | 886.588 | 895.633 | 957.915 | 990.57 | 1,005.105 | 998.858 | 903.26 | 896.181 | 835.691 | 839.594 | 833.205 | 753.505 | 948.54 | 673.677 | 662.397 | 611.818 | 512.518 | 524.047 | 340.083 | 304.617 | 172.765 | 129.991 |
| Total Assets
| 202,446.121 | 207,241.926 | 204,030.544 | 166,420.297 | 192,772.111 | 182,011.622 | 179,293.599 | 145,050.881 | 167,834.035 | 172,858.81 | 163,387.278 | 129,449.686 | 155,774.531 | 147,259.748 | 141,210.642 | 106,652.603 | 122,421.045 | 116,563.875 | 113,425.694 | 93,332.037 | 104,157.763 | 96,491.246 | 97,320.076 | 86,052.795 | 99,381.321 | 94,156.607 | 96,348.913 | 85,943.807 | 88,246.811 | 87,209.457 | 94,113.551 | 76,571.177 | 84,070.201 | 79,727.909 | 75,857.701 | 72,969.285 | 77,185.397 | 36,589.652 | 32,581.256 | 30,319.415 | 30,896.741 | 29,196.373 | 29,479.742 | 27,399.31 | 28,346.959 | 26,210.364 | 25,403.357 | 24,269.601 | 24,263.138 | 23,651.523 | 23,976.957 | 22,329.135 | 22,491.104 | 22,492.318 | 22,150.931 | 18,591.743 | 18,677.542 | 17,389.896 | 17,747.945 | 15,867.585 | 15,124.748 | 7,675.825 | 7,142.107 | 6,886.029 | 7,018.961 | 6,896.706 | 6,851.031 | 7,018.833 | 5,748.863 | 5,181.087 | 4,687.944 | 4,903.751 | 4,641.97 | 4,549.819 | 4,094.98 | 3,910.99 | 3,860.268 | 3,612.808 | 3,643.582 | 3,487.627 | 3,426.325 | 3,355.482 | 3,119.984 | 3,377.747 | 3,422.332 | 3,277.619 | 3,252.482 | 3,029.76 | 3,310.779 | 3,005.083 | 2,709.711 | 2,707.22 | 2,852.16 | 2,784.94 | 3,344.462 | 2,984.625 | 2,702.928 | 2,343.041 | 2,195.41 | 1,962.183 | 1,303.733 | 1,153.953 | 849.142 | 749.827 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 39,580.958 | 43,164.843 | 39,307.867 | 11,902.862 | 46,782.939 | 44,362.365 | 37,821.086 | 30,882.664 | 38,269.355 | 39,297.034 | 33,839.091 | 25,145.353 | 31,665.146 | 32,320.23 | 12,302.338 | 23,168.785 | 26,418.842 | 27,128.743 | 23,932.861 | 21,709.223 | 25,306.851 | 23,673.52 | 24,502.235 | 20,962.063 | 19,925.618 | 16,655.256 | 17,045.221 | 15,594.556 | 4,424.445 | 14,036.768 | 15,507.126 | 15,124.656 | 16,094.167 | 15,798.279 | 15,078.299 | 15,359.01 | 14,196.716 | 3,788.758 | 3,575.798 | 10,551.902 | 3,594.315 | 3,290.172 | 3,918.729 | 3,917.055 | 3,786.157 | 4,039.926 | 3,659.825 | 4,151.818 | 4,009.657 | 4,002.283 | 3,903.441 | 4,032.743 | 3,979.345 | 4,097.62 | 4,301.226 | 3,805.222 | 3,662.859 | 3,781.737 | 3,648.471 | 3,749.325 | 3,506.538 | 336.397 | 366.733 | 3,080.653 | 931.945 | 1,112.516 | 971.119 | 426.654 | 918.117 | 819.023 | 672.905 | 861.842 | 470.408 | 522.281 | 420.313 | 574.843 | 176.242 | 179.383 | 142.409 | 342.439 | 197.797 | 206.451 | 213.285 | 239.379 | 109.462 | 119 | 129.318 | 141.056 | 142.942 | 203.803 | 170.441 | 144.086 | 111.018 | 228.722 | 449.69 | 427.853 | 178.962 | 222.314 | 352.972 | 282.004 | 0 | 105.39 | 0 | 92.619 |
| Short Term Debt
| 30,980.391 | 33,483.584 | 39,150.894 | 34,884.529 | 35,144.672 | 36,281.959 | 27,384.233 | 17,098.071 | 18,210.736 | 24,346.786 | 29,729.993 | 16,264.461 | 20,881.676 | 20,243.312 | 21,290.473 | 9,374.017 | 14,762.756 | 21,352.452 | 15,799.799 | 7,700.45 | 10,101.248 | 10,357.26 | 10,673.433 | 8,915.03 | 15,663.654 | 18,500.244 | 18,669.006 | 14,866.74 | 19,252.783 | 19,101.826 | 19,218.703 | 11,228.288 | 9,906.754 | 10,297.942 | 9,468.746 | 10,572.498 | 15,312.903 | 5,794.597 | 5,980.46 | 8,823.876 | 7,432.241 | 6,262.433 | 6,603.077 | 5,888.684 | 6,754.293 | 5,932.088 | 5,768.185 | 5,279.639 | 6,693.578 | 4,935.516 | 6,221.666 | 4,405.61 | 3,484.061 | 3,326.228 | 3,555.338 | 2,354.046 | 3,317.364 | 2,946.362 | 3,354.228 | 1,865.412 | 2,179.709 | 1,864.458 | 1,799.24 | 1,521.404 | 1,464.065 | 1,247.654 | 819.349 | 1,134.433 | 839.125 | 712.087 | 532.138 | 914.539 | 1,142.855 | 1,043.664 | 1,141.696 | 1,301.595 | 1,491.853 | 1,406.988 | 964.117 | 922.671 | 1,047.19 | 955.837 | 971.415 | 794.152 | 1,034.474 | 1,005.305 | 887.226 | 868.215 | 1,103.746 | 901.934 | 850.702 | 875.052 | 995.969 | 1,025 | 1,512.878 | 1,335.362 | 1,222.288 | 1,011.646 | 769.907 | 675.145 | 0 | 521.687 | 0 | 399.544 |
| Tax Payables
| 943.628 | 508.354 | 1,058.035 | 835.091 | 1,018.971 | 1,011.319 | 1,345.798 | 1,604.706 | 1,132.078 | 942.86 | 1,594.132 | 2,137.213 | 1,343.66 | 1,562.179 | 1,979.406 | 2,114.902 | 1,017.272 | 892.349 | 928.556 | 914.193 | 849.933 | 763.655 | 694.722 | 1,091.737 | 780.809 | 1,019.308 | 1,038.86 | 1,124.786 | 689.566 | 507.349 | 518.833 | 910.261 | 580.07 | 549.945 | 728.952 | 757.899 | 691.723 | 278.612 | 333.894 | 642.463 | 459.095 | 481.829 | 631.319 | 813.024 | 468.946 | 429.451 | 601.548 | 554.417 | 234.931 | 260.9 | 437.136 | 245.311 | -168.563 | -198.83 | -74.391 | -21.342 | -193.95 | -184.307 | -79.534 | 11.226 | -127.31 | -63.119 | -38.877 | -28.459 | -64.101 | -59.117 | -39.589 | -6.985 | -58.086 | -53.314 | -11.977 | 5.192 | -25.895 | -12.667 | 16.715 | 55.903 | -26.743 | -28.239 | -30.431 | -8.393 | -25.109 | -17.647 | -2.242 | -16.727 | -19.083 | -24.938 | -31.073 | -19.863 | -33.257 | -23.459 | -22.721 | -10.637 | -6.515 | 2.876 | 7.647 | -5.627 | -4.757 | 3.366 | -2.201 | -36.171 | 0 | -32.801 | 0 | -136.082 |
| Deferred Revenue
| 32,078.21 | 29,958.36 | 28,217.734 | 16,707.137 | 35,478.948 | 32,654.952 | 26,024.197 | 16,603.999 | 29,415.902 | 26,754.421 | 0 | 27,463.264 | 35,824.765 | 31,450.295 | 30,174.647 | 21,194.982 | 28,377.73 | 24,286.701 | 23,273.315 | 7,127.056 | 7,381.575 | 6,792.507 | 6,834.672 | 7,291.3 | 7,953.904 | 7,226.226 | 7,142.334 | 6,020.85 | 5,937.82 | 4,850.358 | 4,762.189 | 5,966.343 | 4,663.662 | 4,396.386 | 3,752.277 | 3,601.243 | 4,021.029 | 7,656.944 | 6,642.492 | 7,383.473 | 2,164.013 | 2,431.995 | 2,470.99 | 1,979.327 | 2,802.175 | 2,006.739 | 1,879.278 | 1,531.148 | 1,781.704 | 1,518.699 | 1,802.964 | 1,362.892 | 902.241 | 988.424 | 1,151.813 | 1,324.61 | 1,582.339 | 1,729.018 | 1,037.027 | 1,168.987 | 1,057.992 | 78.704 | 182.478 | 289.403 | 283.833 | 88.585 | 69.895 | 150.786 | 117.038 | 107.435 | 143.526 | 159.733 | 154.402 | 151.577 | 186.563 | 228.981 | 112.648 | 88.243 | 86.186 | 92.363 | 93.947 | 109.758 | 116.155 | 122.426 | 89.248 | 120.345 | 135.167 | 133.239 | 81.154 | 76.909 | 74.609 | 72.509 | 125.106 | 145.772 | 115.502 | 134.167 | 153.415 | 147.321 | 99.699 | 9.103 | 0 | 1.705 | 0 | -108.756 |
| Other Current Liabilities
| 32,241.224 | 63,606.564 | 53,790.715 | 52,049.61 | 20,640.546 | 21,959.437 | 25,957.245 | 36,966.001 | 23,138.303 | 26,292.247 | 48,885.506 | 39,400.408 | 26,403.012 | 16,584.8 | 60,184.717 | 8,107.234 | 18,355.13 | 15,021.148 | 16,224.44 | 16,384.903 | 22,679.715 | 18,599.193 | 17,588.572 | 17,921.814 | 20,076.343 | 16,388.903 | 19,743.417 | 15,260.905 | 29,321.535 | 20,999.2 | 24,487.309 | 15,193.42 | 23,692.884 | 24,465.949 | 18,595.492 | 17,479.916 | 18,266.473 | 6,542.158 | 4,815.689 | 16,206.784 | 4,426.591 | 8,196.859 | 5,614.134 | 6,575.835 | 7,534.111 | 6,865.505 | 6,498.412 | 7,306.858 | 7,533.945 | 8,994.659 | 7,279.147 | 7,212.274 | 8,422.699 | 8,538.462 | 8,407.412 | 7,298.404 | 7,038.472 | 6,309.18 | 6,166.241 | 5,955.634 | 5,654.512 | 2,856.25 | 2,518.766 | 5,302.793 | 2,650.099 | 2,526.989 | 2,740.75 | 2,963.459 | 2,301.57 | 1,589.132 | 1,252.832 | 1,019.988 | 954.224 | 854.438 | 677.11 | 506.472 | 708.036 | 649.065 | 1,114.167 | 786.092 | 669.758 | 583.179 | 420.952 | 849.222 | 836.084 | 761.292 | 866.715 | 710.805 | 746.211 | 652.387 | 517.784 | 519.987 | 567.647 | 387.11 | 336.581 | 261.625 | 291.066 | 214.48 | 176.583 | 224.034 | 808.961 | 119.565 | 422.79 | 127.406 |
| Total Current Liabilities
| 135,824.411 | 140,763.345 | 133,307.512 | 99,672.092 | 128,653.369 | 120,728.117 | 117,724.962 | 86,551.442 | 109,148.151 | 117,633.348 | 114,048.723 | 82,947.435 | 105,437.915 | 102,160.816 | 95,756.934 | 63,959.92 | 80,490.468 | 75,708.304 | 72,852.63 | 53,715.983 | 66,319.322 | 60,186.135 | 60,293.634 | 48,890.644 | 64,400.328 | 59,789.936 | 62,949.264 | 52,867.836 | 59,626.15 | 59,495.501 | 64,494.161 | 48,422.968 | 54,937.538 | 51,112.114 | 47,623.766 | 47,770.567 | 52,488.844 | 24,061.069 | 21,348.333 | 19,214.631 | 18,076.255 | 18,231.293 | 19,238.249 | 17,194.597 | 18,543.506 | 17,266.97 | 16,527.97 | 17,292.732 | 18,472.111 | 18,193.357 | 17,841.391 | 15,895.937 | 15,717.542 | 15,763.481 | 16,189.586 | 13,436.331 | 13,824.744 | 12,852.973 | 13,089.406 | 11,576.751 | 11,213.449 | 4,993.985 | 4,645.862 | 4,457.165 | 4,982.008 | 4,828.041 | 4,491.629 | 4,668.346 | 4,000.725 | 3,066.928 | 2,445.897 | 2,801.561 | 2,541.591 | 2,407.716 | 2,255.835 | 2,438.812 | 2,349.388 | 2,207.197 | 2,190.263 | 2,042.809 | 1,889.636 | 1,727.82 | 1,603.41 | 1,866.025 | 1,960.937 | 1,860.658 | 1,852.187 | 1,700.213 | 1,959.642 | 1,734.665 | 1,516.206 | 1,527.665 | 1,668.12 | 1,643.707 | 2,306.795 | 2,010.818 | 1,687.558 | 1,451.805 | 1,297.261 | 1,145.012 | 808.961 | 713.841 | 422.79 | 483.487 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 10,984.5 | 12,044.016 | 15,701.015 | 13,098.82 | 12,706.872 | 10,739.379 | 10,891.764 | 10,322.781 | 10,570.269 | 8,762.308 | 5,350.767 | 4,973.746 | 8,663.612 | 7,213.516 | 8,636.786 | 6,964.731 | 7,699.688 | 7,884.315 | 8,046.977 | 7,733.719 | 6,413.092 | 5,733.661 | 5,653.892 | 6,954.87 | 6,920.91 | 6,936 | 5,120.588 | 5,363.708 | 3,693.435 | 3,702.416 | 4,085.621 | 3,802.318 | 5,666.02 | 5,692.821 | 5,184.222 | 2,479.678 | 4,803.113 | 4,715.722 | 3,682.324 | 2,846.523 | 5,218.616 | 4,917.158 | 4,188.109 | 4,396.213 | 3,805.628 | 3,051.309 | 2,927.206 | 1,218.2 | 1,115 | 643 | 1,432.2 | 2,031.738 | 2,677.238 | 2,599.238 | 1,851.538 | 1,413.95 | 1,401.95 | 1,148 | 1,268 | 1,068 | 948 | 786.75 | 538.75 | 538.75 | 271.45 | 229.9 | 377 | 241 | 330.8 | 723.3 | 883.55 | 768.75 | 793.5 | 793.525 | 506.835 | 158.31 | 195 | 114 | 168.63 | 188.63 | 218.767 | 319.836 | 240.162 | 260.4 | 240 | 220 | 250.075 | 190.075 | 190 | 100 | 47 | 47 | 60 | 55 | 85 | 45 | 64 | 64 | 98.5 | 98.5 | 0 | 4.403 | 0 | 3.432 |
| Deferred Revenue Non-Current
| 198.188 | 0.182 | 178.417 | 242.164 | 188.88 | 193.154 | 182.889 | 191.387 | 220.36 | 185.45 | 302.245 | 181.286 | 187.772 | 189.764 | 172.117 | 189.022 | 339.51 | 330.111 | 303.357 | 316.102 | 299.005 | 293.614 | 230.667 | 229.874 | 207.303 | 192.913 | 169.08 | 167.065 | 141.264 | 123.696 | 109.111 | 104.296 | 85.729 | 80.959 | 68.943 | 75.632 | 59.495 | 33.355 | 33.061 | 33.062 | 5.651 | 5.46 | 55.354 | 55.374 | 298.96 | 299.39 | 249.056 | 249.067 | 244.319 | 320.575 | 296.98 | 240.311 | 39.595 | 41.49 | 35.772 | 36.172 | 5.701 | 5.701 | 5.701 | 5.664 | 31.662 | -783.214 | -536.04 | -538 | -270.7 | -226.9 | -374 | -238 | -328.05 | -722.51 | -882.8 | -768 | -788.7 | -788.975 | -502.285 | -154.36 | -191.22 | -110.22 | -165.1 | -184.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.432 | 3.432 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 1,212.891 | 1,111.373 | 1,032.052 | 1,337.314 | 1,135.376 | 1,122.315 | 905.541 | 893.871 | 915.33 | 1,006.318 | 815.241 | 845.573 | 883.628 | 818.602 | 696.284 | 774.022 | 491.194 | 551.016 | 480.775 | 511.962 | 527.671 | 535.112 | 557.826 | 505.978 | 596.995 | 691.711 | 735.614 | 875.758 | 416.685 | 425.147 | 433.093 | 427.848 | 442.954 | 445.454 | 462.654 | 479.276 | 385.004 | 76.961 | 11.462 | 8.01 | 28.44 | 14.205 | 12.808 | 12.944 | 51.686 | 47.342 | 49.229 | 44.379 | 39.338 | 56.443 | 65.513 | 59.161 | 87.482 | 107.249 | 114.155 | 105.038 | 89.245 | 69.486 | 57.475 | 61.527 | 37.226 | 33.883 | 45.087 | 39.586 | 32.899 | 53.265 | 106.383 | 142.346 | 0.525 | 0.525 | 0.525 | 0.525 | 0.6 | 0.6 | 0.6 | 0.6 | 0.675 | 0.675 | 0.675 | 0.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.613 | 3.226 | 4.839 | 6.453 | 9.679 | 9.679 |
| Other Non-Current Liabilities
| 528.358 | 766.038 | 2,596.708 | 969.443 | 1,082.952 | 1,216.812 | 1,797.15 | 2,395.693 | 2,205.824 | 2,292.062 | 1,950.435 | 1,383.224 | 1,485.771 | 2,323.692 | 930.235 | 863.177 | 773.973 | 577.151 | 483.471 | 519.557 | 250.175 | 321.342 | 438.044 | 427.177 | 309.885 | 312.854 | 306.057 | 306.158 | 287.837 | 71.947 | 93.156 | 66.85 | 85.757 | 79.553 | 91.57 | 76.756 | 84.068 | 7.651 | 52.262 | -1,064.764 | 36.394 | 37.043 | 38.055 | 38.295 | 30.439 | 30.648 | 26.595 | 30.822 | 21.585 | 12.549 | 12.416 | 12.39 | 11.35 | 11.494 | 11.806 | 11.858 | 24.933 | 24.978 | 25.07 | 25.07 | 18.135 | 3.536 | 2.71 | 0.75 | 0.75 | 3 | 3 | 3 | 2.75 | 0.79 | 0.75 | 0.75 | 4.8 | 4.55 | 4.55 | 3.95 | 3.78 | 3.78 | 3.53 | 3.65 | 2.83 | 3.55 | 3.55 | 3.603 | 2.753 | 2.853 | 2.903 | 1.003 | 0.803 | 0.803 | 0.803 | 0.803 | 0.683 | 2.732 | 3.5 | 3.993 | 3.066 | 3.846 | 2.691 | 1.691 | 5.367 | 0 | 4.01 | 0 |
| Total Non-Current Liabilities
| 12,923.937 | 15,640.21 | 19,508.193 | 17,061.64 | 15,114.081 | 13,271.66 | 13,777.344 | 12,518.208 | 13,911.784 | 12,246.137 | 8,418.688 | 7,202.543 | 11,220.782 | 9,537.208 | 10,435.422 | 8,790.952 | 9,304.365 | 9,342.594 | 9,314.58 | 8,961.498 | 7,489.943 | 6,883.729 | 6,880.43 | 8,117.899 | 8,035.093 | 8,133.478 | 6,331.339 | 6,712.688 | 4,539.221 | 4,323.205 | 4,720.98 | 4,401.312 | 6,280.459 | 6,298.787 | 5,807.388 | 3,111.342 | 5,331.68 | 4,833.688 | 3,734.586 | 3,817.745 | 5,289.101 | 4,973.866 | 4,294.325 | 4,502.826 | 4,186.713 | 3,428.687 | 3,252.086 | 1,542.469 | 1,420.242 | 1,032.566 | 1,807.109 | 2,343.601 | 2,815.665 | 2,759.471 | 2,013.27 | 1,567.018 | 1,521.829 | 1,248.165 | 1,356.246 | 1,160.261 | 1,035.023 | 824.169 | 586.548 | 579.086 | 305.099 | 286.165 | 486.384 | 386.347 | 334.075 | 724.615 | 884.825 | 770.025 | 798.9 | 798.675 | 511.985 | 162.86 | 199.455 | 118.455 | 172.835 | 192.955 | 221.598 | 323.386 | 243.713 | 264.003 | 242.753 | 222.853 | 252.978 | 191.078 | 190.803 | 100.803 | 47.803 | 47.803 | 60.683 | 57.732 | 88.5 | 48.993 | 67.066 | 67.846 | 106.236 | 106.85 | 10.207 | 10.856 | 13.689 | 13.111 |
| Total Liabilities
| 148,748.347 | 156,403.555 | 152,815.705 | 116,733.732 | 143,767.449 | 133,999.777 | 131,502.306 | 99,069.65 | 123,059.934 | 129,879.485 | 122,467.411 | 90,149.979 | 116,658.697 | 111,698.024 | 106,192.356 | 72,750.872 | 89,794.832 | 85,050.898 | 82,167.21 | 62,677.482 | 73,809.264 | 67,069.864 | 67,174.064 | 57,008.543 | 72,435.421 | 67,923.414 | 69,280.603 | 59,580.525 | 64,165.37 | 63,818.707 | 69,215.141 | 52,824.281 | 61,217.997 | 57,410.902 | 53,431.154 | 50,881.909 | 57,820.525 | 28,894.758 | 25,082.919 | 23,032.376 | 23,365.357 | 23,205.159 | 23,532.574 | 21,697.423 | 22,730.219 | 20,695.657 | 19,780.056 | 18,835.201 | 19,892.353 | 19,225.924 | 19,648.5 | 18,239.538 | 18,533.207 | 18,522.952 | 18,202.857 | 15,003.349 | 15,346.573 | 14,101.138 | 14,445.652 | 12,737.012 | 12,248.473 | 5,818.154 | 5,232.41 | 5,036.252 | 5,287.107 | 5,114.206 | 4,978.013 | 5,054.693 | 4,334.8 | 3,791.543 | 3,330.722 | 3,571.586 | 3,340.491 | 3,206.391 | 2,767.82 | 2,601.672 | 2,548.843 | 2,325.652 | 2,363.098 | 2,235.764 | 2,111.233 | 2,051.206 | 1,847.123 | 2,130.028 | 2,203.689 | 2,083.51 | 2,105.165 | 1,891.291 | 2,150.444 | 1,835.468 | 1,564.009 | 1,575.467 | 1,728.802 | 1,701.439 | 2,395.295 | 2,059.811 | 1,754.624 | 1,519.652 | 1,403.497 | 1,251.862 | 819.167 | 724.697 | 436.479 | 496.599 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.424 | 46.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.046 | 0.047 | 0 | 0.047 | 0.042 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,192.562 | 5,192.562 | 5,193.362 | 5,193.362 | 5,193.362 | 5,193.362 | 5,194.872 | 5,194.872 | 5,194.872 | 5,194.872 | 5,196.032 | 5,196.032 | 5,196.032 | 5,196.032 | 5,062.182 | 5,062.182 | 5,062.182 | 5,062.182 | 5,062.182 | 5,062.182 | 4,306.682 | 4,306.682 | 4,306.682 | 4,306.682 | 4,306.682 | 4,306.682 | 4,306.682 | 4,306.682 | 4,306.682 | 4,306.682 | 2,871.122 | 2,871.122 | 2,871.122 | 2,871.122 | 2,208.555 | 2,208.555 | 1,906.992 | 995.995 | 995.995 | 995.995 | 995.995 | 790.516 | 790.516 | 790.516 | 790.516 | 790.516 | 790.516 | 790.516 | 790.516 | 658.763 | 658.763 | 658.763 | 658.763 | 439.175 | 439.175 | 439.175 | 439.175 | 439.175 | 439.175 | 439.175 | 439.175 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 374.752 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 288.269 | 257.154 | 257.154 | 257.154 | 257.154 | 257.154 | 171.436 | 141.964 | 141.964 | 118.303 | 90.303 |
| Retained Earnings
| 19,987.982 | 19,313.715 | 19,657.377 | 18,830.747 | 18,188.065 | 17,416.186 | 17,280.053 | 16,311.994 | 15,822.69 | 14,709.94 | 14,559.591 | 13,525.737 | 12,949.68 | 11,861.53 | 11,686.139 | 10,761.095 | 10,749.142 | 9,891.728 | 10,151.524 | 9,541.568 | 9,396.702 | 8,625.239 | 9,007.496 | 7,930.761 | 7,767.766 | 7,191.304 | 7,634.148 | 6,803.153 | 6,445.165 | 5,906.161 | 6,795.244 | 6,401.842 | 5,916.658 | 5,407.261 | 5,510.405 | 5,228.939 | 4,917.147 | 2,456.003 | 2,398.432 | 2,255.79 | 2,228.187 | 2,234.841 | 2,207.103 | 2,066.244 | 1,948.418 | 1,877 | 1,886.56 | 1,752.713 | 1,676.568 | 1,645.629 | 1,562.582 | 1,382.967 | 1,266.629 | 1,287.835 | 1,206.287 | 957.507 | 751.489 | 695.364 | 685.181 | 549.721 | 540.845 | 426.386 | 412.045 | 362.457 | 315.576 | 285.422 | 273.613 | 256.532 | 159.898 | 166.116 | 138.988 | 120.83 | 101.328 | 132.99 | 113.4 | 101.345 | 81.471 | 77.245 | 68.096 | 53.328 | 121.682 | 116.218 | 138.287 | 125.308 | 119.962 | 106.441 | 93.93 | 81.742 | 108.88 | 103.067 | 89.443 | 74.059 | 90 | 42.303 | 129.305 | 90.049 | 154.439 | 101.634 | 94.43 | 108.063 | 90.637 | 50.828 | 40.595 | 51.988 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 4,905.51 | 11,555.254 | 4,396.201 | 10,945.078 | 4,252.313 | 10,820.237 | 4,047.283 | 10,505.53 | 0 | 10,202.579 | 2,812.215 | 9,316.896 | 2,272.939 | 9,049.365 | 2,925.557 | 2,669.183 | 2,689.688 | 2,698.185 | 2,692.928 | 6,635.77 | 6,625.976 | 6,631.204 | 6,809.642 | 5,294.461 | 5,429.174 | 5,781.48 | 6,103.477 | 5,019.442 | 4,897.824 | 4,900.353 | 4,874.4 | 4,798.807 | 4,759.002 | 4,789.164 | 4,830.919 | 4,788.667 | 262.844 | 102.075 | 4,709.59 | -0.046 | -0.046 | -0.047 | 95.508 | -0.047 | -0.042 | -0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,449.608 | 11,338.422 | -231.025 | 10,828.064 | 9,461.139 | 9,427.415 | 12,297.129 | 12,230.952 | 9,064.442 | 11,845.584 | 8,857.132 | 7,593.309 | 12,788.377 | 8,649.046 | 1,998 | 8,783.204 | 7,980.206 | 10,666.772 | 7,868.078 | 10,561.006 | 11,448.881 | 4,814.702 | 11,452.237 | 11,367.48 | 10,004.383 | 7,485.887 | 10,508.843 | 10,830.84 | 4,571.675 | 7,496.82 | 10,908.696 | 8,286.743 | 10,620.383 | 10,595.728 | 11,315.545 | 11,357.299 | 8,613.3 | 2,760.387 | 2,600.132 | 11,909.796 | 2,610.124 | 1,081.84 | 1,329.005 | 978.572 | 1,341.127 | 1,326.191 | 1,402.8 | 1,387.86 | 1,138.494 | 1,298.739 | 1,327.378 | 1,308.229 | 1,375.314 | 1,575.966 | 1,617 | 1,589.969 | 1,530.133 | 1,470.833 | 1,434.837 | 1,446.957 | 1,235.487 | 769.933 | 803.547 | 787.043 | 761.765 | 822.886 | 981.918 | 1,090.029 | 671.529 | 664.664 | 652.232 | 652.232 | 641.549 | 643.352 | 645.528 | 648.126 | 642.164 | 728.647 | 728.647 | 728.647 | 736.864 | 736.864 | 737.098 | 812.233 | 730.036 | 728.064 | 727.875 | 727.875 | 721.391 | 720.698 | 720.816 | 720.405 | 709.88 | 709.607 | 434.518 | 445.12 | 418.431 | 404.742 | 401.331 | 406.542 | 225.165 | 225.167 | 242.837 | 98.501 |
| Total Shareholders Equity
| 38,630.152 | 35,844.699 | 36,174.967 | 34,852.174 | 35,807.595 | 35,005.839 | 34,772.053 | 33,743.034 | 32,999.983 | 31,796.823 | 31,431.683 | 30,378.953 | 30,934.089 | 27,979.547 | 27,795.687 | 26,880.136 | 26,460.713 | 25,620.682 | 25,779.969 | 25,164.756 | 25,152.265 | 24,372.598 | 24,766.415 | 23,868.119 | 22,078.832 | 21,637.083 | 22,449.674 | 21,940.676 | 20,342.965 | 19,685.417 | 20,575.062 | 20,156.584 | 19,408.163 | 18,874.11 | 19,034.505 | 18,794.793 | 15,437.44 | 6,212.385 | 5,994.559 | 5,804.505 | 5,834.26 | 4,357.272 | 4,326.577 | 4,180.961 | 4,080.061 | 3,993.707 | 4,079.84 | 3,931.089 | 3,605.578 | 3,603.131 | 3,548.723 | 3,349.958 | 3,300.705 | 3,302.977 | 3,262.462 | 2,986.652 | 2,720.797 | 2,605.372 | 2,559.194 | 2,435.854 | 2,215.507 | 1,571.071 | 1,590.344 | 1,524.252 | 1,452.094 | 1,483.06 | 1,630.283 | 1,721.313 | 1,206.18 | 1,205.532 | 1,165.972 | 1,147.814 | 1,117.629 | 1,151.095 | 1,133.68 | 1,124.223 | 1,098.387 | 1,094.161 | 1,085.012 | 1,070.244 | 1,146.815 | 1,141.352 | 1,163.654 | 1,148.392 | 1,138.267 | 1,122.775 | 1,110.074 | 1,097.886 | 1,118.54 | 1,112.034 | 1,098.528 | 1,083.181 | 1,088.15 | 1,040.453 | 820.977 | 775.843 | 830.023 | 777.218 | 752.915 | 683.181 | 457.766 | 417.959 | 401.735 | 240.793 |
| Total Equity
| 53,697.774 | 50,643.792 | 51,214.839 | 49,429.261 | 49,004.662 | 48,011.845 | 47,791.293 | 45,981.231 | 44,774.101 | 42,979.324 | 40,919.867 | 39,299.707 | 39,115.834 | 35,561.724 | 35,018.286 | 33,901.731 | 32,626.213 | 31,512.978 | 31,258.484 | 30,654.555 | 30,348.499 | 29,421.382 | 30,146.012 | 29,044.252 | 26,945.9 | 26,233.193 | 27,068.31 | 26,363.283 | 24,081.441 | 23,390.75 | 24,898.41 | 23,746.896 | 22,852.204 | 22,317.007 | 22,426.547 | 22,087.376 | 19,364.872 | 7,694.895 | 7,498.336 | 7,287.04 | 7,531.384 | 5,991.214 | 5,947.168 | 5,701.886 | 5,616.74 | 5,514.706 | 5,623.301 | 5,434.401 | 4,370.785 | 4,425.599 | 4,328.457 | 4,089.597 | 3,957.897 | 3,969.366 | 3,948.074 | 3,588.394 | 3,330.969 | 3,288.758 | 3,302.293 | 3,130.572 | 2,876.276 | 1,857.671 | 1,909.697 | 1,849.778 | 1,731.855 | 1,782.5 | 1,873.018 | 1,964.14 | 1,414.062 | 1,389.545 | 1,357.222 | 1,332.165 | 1,301.479 | 1,343.428 | 1,327.16 | 1,309.318 | 1,311.425 | 1,287.156 | 1,280.485 | 1,251.863 | 1,315.091 | 1,304.276 | 1,272.861 | 1,247.719 | 1,218.642 | 1,194.109 | 1,147.317 | 1,138.469 | 1,160.334 | 1,169.616 | 1,145.702 | 1,131.752 | 1,123.358 | 1,083.5 | 949.167 | 924.814 | 948.304 | 823.389 | 791.912 | 710.321 | 484.566 | 429.256 | 412.663 | 253.228 |
| Total Liabilities & Shareholders Equity
| 202,446.121 | 207,241.926 | 204,030.544 | 166,420.297 | 192,772.111 | 182,011.622 | 179,293.599 | 145,050.881 | 167,834.035 | 172,858.81 | 163,387.278 | 129,449.686 | 155,774.531 | 147,259.748 | 141,210.642 | 106,652.603 | 122,421.045 | 116,563.875 | 113,425.694 | 93,332.037 | 104,157.763 | 96,491.246 | 97,320.076 | 86,052.795 | 99,381.321 | 94,156.607 | 96,348.913 | 85,943.807 | 88,246.811 | 87,209.457 | 94,113.551 | 76,571.177 | 84,070.201 | 79,727.909 | 75,857.701 | 72,969.285 | 77,185.397 | 36,589.652 | 32,581.256 | 30,319.415 | 30,896.741 | 29,196.373 | 29,479.742 | 27,399.31 | 28,346.959 | 26,210.364 | 25,403.357 | 24,269.601 | 24,263.138 | 23,651.523 | 23,976.957 | 22,329.135 | 22,491.104 | 22,492.318 | 22,150.931 | 18,591.743 | 18,677.542 | 17,389.896 | 17,747.945 | 15,867.585 | 15,124.748 | 7,675.825 | 7,142.107 | 6,886.029 | 7,018.961 | 6,896.706 | 6,851.031 | 7,018.833 | 5,748.863 | 5,181.087 | 4,687.944 | 4,903.751 | 4,641.97 | 4,549.819 | 4,094.98 | 3,910.99 | 3,860.268 | 3,612.808 | 3,643.582 | 3,487.627 | 3,426.325 | 3,355.482 | 3,119.984 | 3,377.747 | 3,422.332 | 3,277.619 | 3,252.482 | 3,029.76 | 3,310.779 | 3,005.083 | 2,709.711 | 2,707.22 | 2,852.16 | 2,784.94 | 3,344.462 | 2,984.625 | 2,702.928 | 2,343.041 | 2,195.41 | 1,962.183 | 1,303.733 | 1,153.953 | 849.142 | 749.827 |