
Gansu Qilianshan Cement Group Co., Ltd.
SSE:600720.SS
7.8 (CNY) • At close April 30, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6,775.964 | 7,661.858 | 6,222.714 | 4,619.946 | 5,325.754 | 6,406.175 | 2,706.204 | 1,855.817 | 1,151.24 | 1,073.403 | 2,616.457 | 1,926.744 | 1,186.75 | 736.728 | 1,119.927 | 1,349.703 | 1,265.624 | 1,108.512 | 1,982.648 | 978.568 | 999.134 | 448.752 | 918.276 | 350.971 | 699.456 | 478.648 | 638.77 | 698.42 | 544.328 | 792.523 | 582.452 | 455.787 | 696.799 | 622.33 | 1,275.174 | 489.731 | 555.201 | 604.038 | 458.551 | 389.481 | 337.026 | 424.878 | 497.114 | 667.142 | 631.493 | 466.897 | 701.495 | 798.179 | 624.025 | 811.088 | 470.294 | 678.889 | 914.302 | 921.378 | 564.724 | 600.674 | 559.308 | 575.226 | 842.552 | 1,191.518 | 1,101.977 | 760.138 | 1,332.593 | 1,323.081 | 625.843 | 372.56 | 349.416 | 218.239 | 217.295 | 261.489 | 260.33 | 191.45 | 148.251 | 161.843 | 133.132 | 77.402 | 92.182 | 68.589 | 46.352 | 65.322 | 48.484 | 105.099 | 108.486 | 110.893 | 175.731 | 71.554 | 70.645 | 111.628 | 50.123 | 98.272 | 40.997 | 108.04 | 86.578 | 143.538 | 103.301 | 240.077 | 49.698 | 36.43 | 18.631 | 33.388 | 41.365 | 6.316 | 0 | 107.656 |
Short Term Investments
| 0 | 2,652.396 | -2,141.335 | -2,130.776 | 0 | 0 | -429.435 | -418.905 | 101.736 | -1.914 | -1.97 | 39.202 | 46.652 | 53.866 | 444 | 35.36 | 39.92 | 40.204 | 35.04 | 33.44 | 35.76 | 517.956 | 51.28 | 58.08 | 123.934 | -78.758 | -73.153 | -70.797 | -73.356 | -76.464 | -64.615 | -66.934 | -47.402 | -50.187 | -52.341 | -55.056 | -58.66 | -58.805 | -56.198 | -55.005 | -56.16 | -58.3 | -53.603 | -62.705 | -48.49 | -44.839 | -38.53 | -46.814 | -47.406 | -47.504 | -42.237 | -40.899 | -41.693 | -42.147 | -35.474 | -36.141 | -36.809 | -37.425 | -17.7 | -18.032 | -20.346 | -20.534 | 8.431 | 8.431 | 8.431 | 8.431 | -14.164 | -14.384 | -14.604 | 23.77 | -14.898 | 85.457 | 83.457 | 41.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
Cash and Short Term Investments
| 6,775.964 | 7,661.858 | 6,222.714 | 4,619.946 | 5,325.754 | 6,406.175 | 2,706.204 | 1,855.817 | 1,151.24 | 1,073.403 | 2,616.457 | 1,965.946 | 1,233.402 | 790.593 | 1,563.927 | 1,385.063 | 1,305.544 | 1,148.716 | 2,017.688 | 1,012.008 | 1,034.894 | 966.708 | 969.556 | 409.051 | 823.39 | 478.648 | 638.77 | 698.42 | 544.328 | 792.523 | 582.452 | 455.787 | 696.799 | 622.33 | 1,275.174 | 489.731 | 555.201 | 604.038 | 458.551 | 389.481 | 337.026 | 424.878 | 497.114 | 667.142 | 631.493 | 466.897 | 701.495 | 798.179 | 624.025 | 811.088 | 470.294 | 678.889 | 914.302 | 921.378 | 564.724 | 600.674 | 559.308 | 575.226 | 842.552 | 1,191.518 | 1,101.977 | 760.138 | 1,332.593 | 1,323.081 | 625.843 | 372.56 | 349.416 | 218.239 | 217.295 | 261.489 | 260.33 | 191.45 | 148.251 | 161.843 | 133.132 | 77.402 | 92.182 | 68.589 | 46.352 | 65.322 | 48.484 | 105.099 | 108.486 | 110.893 | 175.731 | 71.554 | 70.645 | 111.628 | 50.123 | 98.272 | 40.997 | 108.04 | 86.578 | 143.538 | 103.301 | 240.077 | 49.698 | 36.43 | 18.631 | 33.388 | 41.365 | 6.316 | 0 | 113.656 |
Net Receivables
| 12,395.824 | 12,410.376 | 11,302.052 | 10,230.822 | 9,020.75 | 8,828.485 | 928.582 | 730.829 | 737.642 | 689.291 | 1,028.058 | 813.151 | 816.734 | 698.341 | 924.954 | 992.556 | 774.478 | 600.719 | 871.815 | 765.663 | 0 | 680.725 | 821.515 | 821.347 | 859.809 | 903.77 | 926.1 | 853.471 | 672.781 | 701.781 | 1,134.133 | 1,106.626 | 970.195 | 944.361 | 1,276.208 | 1,055.192 | 764.145 | 742.77 | 1,059.234 | 926.518 | 694.578 | 742.763 | 1,078.56 | 887.948 | 709.936 | 803.794 | 1,177.118 | 472.998 | 411.014 | 553.313 | -0 | 929.371 | 777.592 | 866.921 | 1,027.769 | 712.038 | 418.314 | 279.341 | 369.328 | 303.858 | 751.729 | 232.922 | 298.938 | 288.116 | 343.279 | 243.375 | 340.773 | 384.449 | 344.116 | 235.836 | 0 | 0 | 0 | 0 | 0 | 0 | 410.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.379 | 0.887 | 1.316 | 0 | 13.862 | 0 | 0 | 0 | 0 |
Inventory
| 23.331 | 22.158 | 46.948 | 29.63 | 47.322 | 28.742 | 625.634 | 606.973 | 837.354 | 765.543 | 718.286 | 668.756 | 705.843 | 825.667 | 622.823 | 649.753 | 504.543 | 486.14 | 421.263 | 451.202 | 497.288 | 486.927 | 426.86 | 436.753 | 536.764 | 487.638 | 512.884 | 560.381 | 693.94 | 596.417 | 505.642 | 561.127 | 644.063 | 670.227 | 597.595 | 616.772 | 677.208 | 663.465 | 642.29 | 820.111 | 1,045.852 | 758.671 | 789.36 | 861.231 | 1,013.643 | 787.571 | 577.798 | 740.878 | 837.401 | 711.933 | 598.643 | 699.683 | 865.712 | 693.809 | 582.589 | 572.097 | 514.484 | 391.565 | 302.456 | 323.719 | 323.72 | 279.923 | 257.672 | 263.415 | 321.852 | 332.187 | 301.112 | 275.33 | 304.585 | 260.587 | 202.78 | 227.455 | 229.105 | 193.264 | 185.879 | 189.511 | 207.846 | 174.887 | 152.772 | 142.505 | 159.438 | 143.014 | 107.095 | 113.754 | 135.733 | 127.477 | 134.145 | 107.68 | 97.596 | 84.995 | 56.897 | 67.704 | 72.28 | 51.528 | 52.308 | 60.203 | 60.591 | 66.858 | 85.347 | 84.711 | 112.532 | 86.036 | 0 | 58.899 |
Other Current Assets
| 1,060.678 | 936.701 | 1,019.073 | 2,436.416 | 2,783.244 | 2,607.833 | 81.087 | 114.684 | 193.69 | 2,658.816 | 87.761 | 135.248 | 1,082.672 | 144.723 | 179.265 | 221.998 | 283.448 | 127.074 | 168.613 | 219.22 | 1,013.064 | 106.324 | 118.671 | 167.779 | 198.324 | 181.548 | 196.913 | 283.05 | 312.068 | 296.25 | 273.67 | 657.449 | 409.597 | 312.707 | 1,587.876 | 356.662 | 1,180.394 | 347.915 | 1,431.778 | 390.39 | 401.273 | 346.459 | 340.623 | 351.329 | 505.111 | 490.472 | 511.286 | 722.473 | 618.761 | 450.912 | 1,426.027 | 349.266 | 396.349 | 340.395 | 292.82 | 312.077 | 506.496 | 455.906 | 506.335 | 429.405 | 366.949 | 418.464 | 436.129 | 572.375 | 385.849 | 295.423 | 274.114 | 216.698 | 175.575 | 95.834 | 546.809 | 488.38 | 436.585 | 391.33 | 492.187 | 481.426 | 61.068 | 385.835 | 439.929 | 414.503 | 334.941 | 259.966 | 372.138 | 360.817 | 345.558 | 242.842 | 280.94 | 178.544 | 213.575 | 183.163 | 222.199 | 169.093 | 176.845 | 154.735 | 215.148 | 195.526 | 208.656 | 201.618 | 189.185 | 146.721 | 92.406 | 99.585 | 194.679 | 41.254 |
Total Current Assets
| 20,255.797 | 21,031.094 | 18,590.787 | 17,316.813 | 17,177.07 | 17,871.234 | 4,341.506 | 3,308.304 | 2,919.925 | 2,556.438 | 4,450.561 | 3,583.101 | 3,021.916 | 2,459.324 | 3,290.969 | 3,249.37 | 2,868.013 | 2,362.648 | 3,479.379 | 2,448.093 | 2,545.246 | 2,240.684 | 2,336.602 | 1,834.93 | 2,418.287 | 1,944.908 | 2,274.667 | 2,395.321 | 2,223.116 | 2,386.97 | 2,495.897 | 2,470.832 | 2,720.653 | 2,549.625 | 3,460.645 | 2,518.357 | 2,412.803 | 2,358.188 | 2,532.618 | 2,526.499 | 2,478.729 | 2,272.771 | 2,705.658 | 2,767.65 | 2,860.183 | 2,493.849 | 2,967.697 | 2,734.528 | 2,491.2 | 2,527.246 | 2,494.964 | 2,657.209 | 2,953.954 | 2,822.503 | 2,467.902 | 2,196.886 | 1,998.602 | 1,702.038 | 2,020.672 | 2,248.5 | 2,178.58 | 1,691.447 | 2,325.333 | 2,446.987 | 1,676.823 | 1,208.504 | 1,265.414 | 1,094.715 | 1,041.571 | 853.745 | 1,009.919 | 907.284 | 813.941 | 746.438 | 811.198 | 748.34 | 712.249 | 629.311 | 639.053 | 622.329 | 542.863 | 508.079 | 587.719 | 585.463 | 657.023 | 441.873 | 485.73 | 397.852 | 361.294 | 366.43 | 320.093 | 344.836 | 335.703 | 349.801 | 370.757 | 501.185 | 319.832 | 306.222 | 293.163 | 278.682 | 246.303 | 191.937 | 194.679 | 213.809 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,726.252 | 1,749.463 | 1,770.362 | 1,799.448 | 1,819.272 | 1,853.068 | 7,146.696 | 7,086.414 | 7,036.546 | 7,057.18 | 7,117.981 | 7,203.455 | 7,209.367 | 7,295.184 | 7,406.137 | 7,391.455 | 7,314.087 | 7,320.562 | 7,251.076 | 7,097.379 | 7,043.704 | 7,087.877 | 6,470.648 | 6,541.074 | 6,403.24 | 6,380.902 | 6,381.78 | 6,356.878 | 6,433.201 | 6,509.166 | 6,597.014 | 6,622.13 | 6,746.322 | 6,851.651 | 7,000.664 | 7,075.45 | 7,074.227 | 7,196.66 | 7,270.792 | 6,614.999 | 6,636.715 | 6,757.911 | 6,989.579 | 6,992.152 | 6,857.156 | 6,870.134 | 6,500.647 | 6,583.538 | 6,071.095 | 6,076.239 | 5,584.297 | 5,435.405 | 5,168.292 | 4,693.253 | 4,550.847 | 4,448.309 | 3,899.243 | 3,744.405 | 3,447.319 | 3,106.481 | 2,827.013 | 2,565.32 | 2,301.86 | 1,856.063 | 1,818.995 | 1,819.628 | 1,759.07 | 1,708.814 | 1,719.701 | 1,756.165 | 1,349.624 | 1,372.909 | 1,409.076 | 1,441.553 | 1,399.822 | 1,404.814 | 1,413.026 | 1,420.217 | 1,323.894 | 1,340.588 | 1,054.397 | 1,072.721 | 1,041.118 | 1,033.298 | 1,039.444 | 981.041 | 965.766 | 761.772 | 731.094 | 716.274 | 684.771 | 682.069 | 608.365 | 559.243 | 502.151 | 248.613 | 215.048 | 218.893 | 216.148 | 218.103 | 209.766 | 207.552 | 97.876 | 84.954 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 66.112 | 66.112 | 66.112 | 66.112 | 66.112 | 67.829 | 67.829 | 67.829 | 67.829 | 67.829 | 67.829 | 67.829 | 67.829 | 67.829 | 67.829 | 67.829 | 89.816 | 89.816 | 89.816 | 89.816 | 89.816 | 89.816 | 89.816 | 89.816 | 115.83 | 115.83 | 115.83 | 115.83 | 115.83 | 115.83 | 115.83 | 115.83 | 115.83 | 93.843 | 93.843 | 93.843 | 104.588 | 104.588 | 104.588 | 104.588 | 206.893 | 214.113 | 191.53 | 191.53 | 191.53 | 191.53 | 221.574 | 46.241 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 39.02 | 17.439 | 17.439 | 17.439 | 35.741 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 323.08 | 323.247 | 326.341 | 327.638 | 332.755 | 337.671 | 936.896 | 946.944 | 956.081 | 963.961 | 947.506 | 984.867 | 990.495 | 1,002.4 | 951.573 | 920.638 | 873.732 | 881.244 | 871.355 | 879.712 | 888.181 | 896.034 | 798.221 | 791.581 | 798.637 | 804.743 | 810.365 | 813.809 | 811.927 | 787.679 | 759.482 | 773.671 | 730.063 | 735.859 | 690.491 | 691.408 | 691.655 | 696.413 | 693.061 | 630.581 | 634.249 | 639.219 | 634.536 | 639.269 | 655.166 | 635.933 | 588.375 | 581.625 | 556.143 | 560.479 | 504.301 | 507.233 | 508.342 | 456.086 | 398.553 | 401.161 | 373.645 | 373.54 | 275.851 | 277.657 | 253.657 | 254.55 | 254.1 | 255.753 | 239.411 | 225.647 | 226.583 | 224.138 | 225.469 | 225.247 | 132.501 | 133.831 | 134.596 | 134.793 | 31.847 | 32.087 | 32.383 | 32.539 | 32.807 | 33.019 | 30.923 | 31.124 | 31.325 | 31.526 | 31.727 | 31.928 | 32.129 | 13.001 | 13.104 | 13.207 | 12.77 | 12.86 | 13.362 | 13.489 | 13.744 | 14.082 | 9.325 | 9.496 | 9.666 | 9.836 | 10.006 | 10.176 | 0 | 9.316 |
Goodwill and Intangible Assets
| 323.08 | 323.247 | 326.341 | 327.638 | 332.755 | 337.671 | 1,003.008 | 1,013.055 | 1,022.193 | 1,030.073 | 1,013.618 | 1,052.696 | 1,058.325 | 1,070.229 | 1,019.402 | 988.467 | 941.561 | 949.073 | 939.184 | 947.541 | 956.011 | 963.864 | 888.037 | 881.397 | 888.454 | 894.559 | 900.181 | 903.625 | 901.743 | 877.495 | 875.312 | 889.501 | 845.892 | 851.688 | 806.321 | 807.238 | 807.484 | 812.242 | 808.891 | 724.424 | 728.091 | 733.061 | 739.124 | 743.857 | 759.754 | 740.521 | 795.268 | 795.739 | 747.673 | 752.009 | 695.831 | 698.763 | 729.916 | 502.326 | 437.573 | 440.181 | 412.665 | 412.56 | 314.871 | 316.677 | 292.678 | 293.57 | 293.121 | 294.774 | 278.431 | 264.667 | 265.603 | 263.158 | 264.489 | 264.268 | 149.94 | 151.27 | 152.035 | 134.793 | 31.847 | 32.087 | 32.383 | 32.539 | 32.807 | 33.019 | 30.923 | 31.124 | 31.325 | 31.526 | 31.727 | 31.928 | 32.129 | 13.001 | 13.104 | 13.207 | 12.77 | 12.86 | 13.362 | 13.489 | 13.744 | 14.082 | 9.325 | 9.496 | 9.666 | 9.836 | 10.006 | 10.176 | 0 | 9.316 |
Long Term Investments
| 0 | 0 | 4,859.954 | 5,052.22 | 4,951.944 | 6,212.334 | 555.393 | 528.278 | -0 | 109.91 | 118.837 | 85.349 | 84.229 | 81.385 | -303.282 | 101.824 | 87.598 | 92.582 | 101.52 | 103.12 | 100.8 | -390.306 | 93.199 | 88.428 | 8.479 | 291.441 | 179.279 | 180.512 | 213.775 | 237.384 | 261.584 | 295.302 | 305.137 | 300.903 | 300.287 | 289.149 | 339.667 | 399.84 | 459.31 | 1,114.461 | 1,119.839 | 991.121 | 734.968 | 724.283 | 776.892 | 773.161 | 735.5 | 708.273 | 745.95 | 741.83 | 728.185 | 702.023 | 683.165 | 675.234 | 652.135 | 625.441 | 603.051 | 595.325 | 572.504 | 64.462 | 66.776 | 24.491 | 0 | 0 | 0 | 0 | 23.674 | 23.894 | 25.22 | 0 | 117.405 | 0 | 0 | -9.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 476.217 | 487.26 | 464.966 | 458.897 | 435.803 | 435.85 | 77.918 | 79.24 | 83.969 | 83.699 | 86.401 | 84.923 | 91.598 | 95.291 | 75.029 | 78.722 | 80.109 | 79.554 | 66.764 | 67.245 | 59.967 | 59.639 | 56.142 | 45.38 | 46.889 | 55.302 | 57.943 | 54.87 | 54.552 | 55.8 | 57.125 | 55.724 | 52.942 | 55.531 | 41.516 | 39.098 | 36.233 | 35.199 | 34.493 | 30.399 | 29.685 | 31.307 | 30.057 | 23.722 | 22.222 | 21.673 | 26.575 | 30.886 | 26.902 | 25.783 | 25.86 | 26.295 | 30.693 | 30.69 | 43.154 | 46.392 | 45.481 | 40.433 | 24.735 | 24.567 | 25.297 | 22.468 | 20.981 | 24.278 | 14.686 | 14.686 | 14.364 | 14.567 | 14.39 | 15.2 | 8.063 | 8.063 | 8.063 | 9.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 7,114.691 | 7,151.823 | 2,292.826 | 2,195.046 | 2,170.203 | 781.946 | 614.475 | 633.083 | 1,048.596 | 879.069 | 846.188 | 875.815 | 862.664 | 589.399 | 864.478 | 197.709 | 231.935 | 195.492 | 256.055 | 281.517 | 268.209 | 740.918 | 530.733 | 343.916 | 431.09 | 134.308 | 13.656 | 13.656 | 71.723 | 74.112 | 75.26 | 52.583 | 54.899 | 54.764 | 53.757 | 53.863 | 37.639 | 38.149 | 44.237 | 37.965 | 34.419 | 51.303 | 29.727 | 40.552 | 33.222 | 33.137 | 12.638 | 10.627 | 6.573 | 6.573 | 4.806 | 4.806 | 7.019 | 7.019 | 6.254 | 4.849 | 11.098 | 11.387 | 18.797 | 18.865 | 12.065 | 21.084 | 21.95 | 22.138 | 22.326 | 22.514 | -0.203 | -0.203 | -0.203 | 38.39 | -0.008 | 100.52 | 92.744 | 114.59 | 163.48 | 163.402 | 105.439 | 113.056 | 115.805 | 117.037 | 272.519 | 261.972 | 205.082 | 163.952 | 128.22 | 124.47 | 157.056 | 75.712 | 63.998 | 64.116 | 49.48 | 49.818 | 50.109 | 50.372 | 39.582 | 44.606 | 48.405 | 47.233 | 43.572 | 42.539 | 29.455 | 12.531 | 9.221 | 0 |
Total Non-Current Assets
| 9,640.241 | 9,711.793 | 9,714.449 | 9,833.249 | 9,709.977 | 9,620.868 | 9,397.489 | 9,340.07 | 9,191.305 | 9,159.932 | 9,183.026 | 9,302.239 | 9,306.182 | 9,131.488 | 9,061.765 | 8,758.178 | 8,655.29 | 8,637.263 | 8,614.599 | 8,496.802 | 8,428.69 | 8,461.992 | 8,038.758 | 7,900.196 | 7,778.152 | 7,756.512 | 7,532.839 | 7,509.542 | 7,674.994 | 7,753.957 | 7,866.295 | 7,915.239 | 8,005.192 | 8,114.538 | 8,202.545 | 8,264.798 | 8,295.251 | 8,482.09 | 8,617.724 | 8,522.247 | 8,548.75 | 8,564.703 | 8,523.455 | 8,524.567 | 8,449.247 | 8,438.627 | 8,070.627 | 8,129.063 | 7,598.193 | 7,602.434 | 7,038.978 | 6,867.291 | 6,619.085 | 5,908.522 | 5,689.963 | 5,565.172 | 4,971.538 | 4,804.111 | 4,378.225 | 3,531.052 | 3,223.83 | 2,926.934 | 2,637.912 | 2,197.252 | 2,134.437 | 2,121.495 | 2,062.508 | 2,010.23 | 2,023.597 | 2,074.023 | 1,625.024 | 1,632.762 | 1,661.917 | 1,690.936 | 1,595.149 | 1,600.303 | 1,550.848 | 1,565.812 | 1,472.506 | 1,490.644 | 1,357.839 | 1,365.817 | 1,277.526 | 1,228.776 | 1,199.391 | 1,137.439 | 1,154.95 | 850.485 | 808.196 | 793.597 | 747.02 | 744.747 | 671.835 | 623.105 | 555.476 | 307.301 | 272.778 | 275.622 | 269.386 | 270.478 | 249.226 | 230.258 | 107.097 | 94.27 |
Total Assets
| 29,896.038 | 30,742.887 | 28,305.236 | 27,150.062 | 26,887.047 | 27,492.102 | 13,738.995 | 12,648.373 | 12,111.23 | 11,716.37 | 13,633.587 | 12,885.34 | 12,328.099 | 11,590.812 | 12,352.733 | 12,007.548 | 11,523.303 | 10,999.912 | 12,093.978 | 10,944.895 | 10,973.937 | 10,702.676 | 10,375.36 | 9,735.126 | 10,196.44 | 9,701.42 | 9,807.506 | 9,904.863 | 9,898.11 | 10,140.928 | 10,362.192 | 10,386.071 | 10,725.845 | 10,664.163 | 11,663.19 | 10,783.155 | 10,708.054 | 10,840.277 | 11,150.342 | 11,048.747 | 11,027.478 | 10,837.474 | 11,229.113 | 11,292.216 | 11,309.43 | 10,932.476 | 11,038.324 | 10,863.591 | 10,089.394 | 10,129.68 | 9,533.942 | 9,524.5 | 9,573.039 | 8,731.024 | 8,157.864 | 7,762.058 | 6,970.14 | 6,506.149 | 6,398.897 | 5,779.552 | 5,402.409 | 4,618.381 | 4,963.245 | 4,644.239 | 3,811.26 | 3,329.999 | 3,327.922 | 3,104.945 | 3,065.168 | 2,927.768 | 2,634.943 | 2,540.046 | 2,475.858 | 2,437.374 | 2,406.346 | 2,348.642 | 2,263.097 | 2,195.123 | 2,111.559 | 2,112.973 | 1,900.702 | 1,873.896 | 1,865.244 | 1,814.239 | 1,856.414 | 1,579.312 | 1,640.681 | 1,248.337 | 1,169.49 | 1,160.027 | 1,067.113 | 1,089.583 | 1,007.539 | 972.906 | 926.234 | 808.486 | 592.611 | 581.844 | 562.549 | 549.16 | 495.529 | 422.196 | 301.776 | 308.079 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7,171.468 | 7,714.376 | 6,154.105 | 6,464.84 | 6,320.932 | 6,922.889 | 2,340.972 | 1,660.766 | 1,442.004 | 7,817.844 | 2,421.134 | 2,193.452 | 1,212.859 | 1,174.391 | 1,678.095 | 1,879.075 | 1,272.057 | 869.405 | 1,831.169 | 1,615.166 | 1,826.188 | 1,617.902 | 1,308.039 | 1,320.934 | 1,469.234 | 1,286.765 | 1,288.178 | 1,310.127 | 1,171.013 | 1,108.735 | 1,111.554 | 1,214.908 | 1,328.868 | 1,313.305 | 1,191.927 | 1,186.594 | 945.554 | 797.499 | 943.219 | 927.344 | 905.941 | 878.882 | 1,037.29 | 1,132.338 | 1,044.389 | 932.021 | 1,092.613 | 1,124.481 | 894.957 | 929.279 | 799.091 | 924.599 | 813.255 | 773.834 | 764.08 | 724.297 | 437.564 | 408.887 | 320.506 | 328.311 | 396.229 | 330.802 | 269.196 | 268.522 | 251.065 | 182.368 | 255.868 | 218.864 | 233.595 | 234.401 | 241.34 | 191.41 | 218.153 | 204.985 | 180.639 | 147.725 | 117.533 | 154.981 | 144.003 | 128.365 | 145.958 | 139.025 | 146.204 | 179.794 | 162.519 | 133.979 | 167.054 | 107.447 | 74.144 | 81.047 | 54.804 | 38.569 | 24.847 | 20.733 | 25.069 | 18.759 | 33.158 | 29.212 | 31.17 | 26.619 | 26.89 | 31.989 | 0 | 24.189 |
Short Term Debt
| 20.8 | 10 | 21.843 | -1,942.579 | 3.843 | 8.843 | 300 | 301.074 | 200 | 9.955 | 157.258 | 1.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 372.344 | 350 | 750 | 1,215 | 1,165 | 1,225 | 1,200 | 875 | 1,735.24 | 782.832 | 766.4 | 1,185 | 1,415 | 1,588.127 | 1,427.27 | 1,781.615 | 1,935.245 | 1,647.5 | 2,021.65 | 1,943 | 1,933 | 1,830.5 | 2,494.5 | 2,679.596 | 2,510.596 | 2,601.216 | 2,539.216 | 2,537.62 | 2,518.62 | 1,931.243 | 1,891.243 | 2,435.363 | 1,261.243 | 1,780.62 | 640 | 450 | 836 | 400 | 645 | 560 | 390 | 695 | 1,017 | 1,137 | 1,345 | 1,305.5 | 1,158.3 | 1,163.701 | 1,016.901 | 852 | 802.8 | 768.3 | 729.3 | 687.42 | 773.42 | 639.22 | 520.1 | 492.466 | 498.166 | 367.4 | 281.4 | 174.2 | 126.5 | 130.5 | 104.5 | 114.5 | 74.49 | 59.49 | 59.49 | 52 | 77 | 47 | 57 | 52 | 62 | 61 | 52 | 63.6 | 64.6 | 63.6 | 54 | 0 | 22 |
Tax Payables
| 381.53 | 574.764 | 342.297 | 359.291 | 372.729 | 193.36 | 133.82 | 122.025 | 59.629 | 79.86 | 186.638 | 225.873 | 76.795 | 77.419 | 138.547 | 149.466 | 93.239 | 122.161 | 219.494 | 211.274 | 57.546 | 85.792 | 185.205 | 161.702 | 49.229 | 87.276 | 131.996 | 96.058 | 29.241 | 44.759 | 147.962 | 90.884 | 26.766 | 34.399 | 95.796 | 48.009 | 16.344 | 30.249 | 101.201 | 62.386 | 55.724 | 90.377 | 126.287 | 79.903 | 16.019 | 64.167 | 103.331 | 40.501 | 10.125 | 3.507 | 31.57 | 0.874 | -2.326 | 18.066 | 100.996 | 74.323 | 24.254 | 21.397 | 51.95 | 27.116 | 30.015 | 39.232 | 72.377 | 50.549 | 46.01 | 32.617 | 55.903 | 38.793 | 20.237 | 16.862 | 19.684 | 14.662 | 9.56 | 8.165 | 17.1 | 16.179 | 15.608 | 9.935 | 22.553 | 22.287 | 22.395 | 14.694 | 28.282 | 28.346 | 21.406 | 17.605 | 18.809 | 8.356 | 3.512 | 0.048 | 6.623 | -1.759 | -6.598 | -9.386 | 4.186 | 18.438 | 12.437 | 13.44 | 11.212 | 14.78 | 11.689 | 14.092 | 0 | 5.662 |
Deferred Revenue
| 0 | 0 | 0 | 3,903.327 | 1,717.58 | 1,809.324 | 704.1 | 717.524 | 380.629 | 209.323 | 410.814 | 287.802 | 0 | 532.703 | 760.912 | 603.329 | 750.141 | 610.215 | 967.644 | 806.561 | 678.954 | 562.322 | 828.27 | 754.941 | 669.028 | 320.213 | 321.881 | 327.697 | 305.513 | 297.96 | 370.27 | 363.708 | 283.638 | 281.277 | 405.254 | 376.54 | 278.693 | 294.48 | 425.034 | 420.777 | 352.912 | 390.711 | 567.227 | 506.38 | 465.433 | 550.784 | 564.249 | 553.599 | 346.691 | 366.809 | 426.277 | 357.802 | 363.164 | 279.769 | 324.183 | 290.158 | 216.415 | 230.961 | 269.134 | 188.844 | 182.705 | 158.924 | 253.856 | 208.402 | 276.909 | 263.868 | 320.093 | 199.998 | 173.139 | 140.294 | 152.612 | 150.746 | 121.589 | 122.945 | 140.169 | 149.354 | 148.094 | 145.391 | 138.068 | 167.107 | 124.386 | 127.369 | 150.598 | 113.176 | 108.771 | 104.518 | 112.699 | 56.748 | 95.379 | 53.74 | 41.612 | 67.198 | 49.049 | 60.444 | 58.444 | 98.441 | 79.791 | 29.081 | 90.088 | 90.926 | 70.455 | 79.835 | 0 | 61.526 |
Other Current Liabilities
| 3,777.046 | 3,908.304 | 3,955.802 | 2,446.516 | 4,172.341 | 4,523.647 | 304.297 | 300.042 | 674.358 | 8,117.289 | 316.048 | 316.532 | 1,255.066 | 521.155 | 302.553 | 270.023 | 390.879 | -19.072 | 752.967 | 234.946 | 262.035 | -83.447 | 587.237 | 593.796 | 260.72 | 373.347 | 232.262 | 477.179 | 1,039.798 | -205.521 | 576.962 | 787.261 | 841.195 | 618.207 | 653.435 | 236.805 | 518.02 | 389.702 | 562.343 | 600.76 | 308.265 | 425.467 | 737.671 | 707.155 | 805.852 | 754.208 | 782.287 | 745.4 | 612.388 | 526.739 | 1,185.409 | 1,183.837 | 761.686 | 1,151.852 | 355.355 | 1,167.695 | 727.444 | 277.965 | 526.204 | 343.68 | 372.223 | 269.317 | 353.401 | 343.503 | 447.533 | 351.536 | 375.985 | 289.688 | 255.912 | 221.03 | 227.859 | 221.884 | 173.091 | 174.941 | 218.323 | 266.038 | 392.539 | 379.316 | 137.189 | 169.604 | 123.835 | 146.869 | 148.743 | 113.436 | 116.154 | 119.388 | 119.816 | 58.418 | 97.766 | 66.517 | 42.32 | 79.26 | 67.383 | 77.873 | 63.918 | 89.41 | 77.328 | 97.23 | 87.211 | 86.925 | 67.553 | 72.545 | 97.13 | 65.357 |
Total Current Liabilities
| 11,350.845 | 12,207.444 | 10,474.046 | 11,231.396 | 10,869.845 | 11,648.739 | 3,397.369 | 2,723.642 | 2,375.992 | 1,803.608 | 3,491.892 | 3,024.46 | 2,544.72 | 1,772.966 | 2,569.726 | 2,555.325 | 2,063.75 | 1,582.709 | 2,803.63 | 2,425.281 | 2,758.643 | 2,554.913 | 2,879.596 | 2,826.432 | 3,359.169 | 2,912.388 | 3,199.317 | 3,083.364 | 3,420.566 | 3,279.132 | 2,889.262 | 2,859.453 | 3,381.829 | 3,380.91 | 3,529.285 | 3,275.219 | 3,261.533 | 3,152.696 | 3,254.263 | 3,612.14 | 3,565.841 | 3,327.726 | 3,731.748 | 4,413.895 | 4,545.856 | 4,260.992 | 4,579.447 | 4,449.598 | 4,055.09 | 3,978.144 | 3,947.313 | 4,000.553 | 4,007.978 | 3,204.995 | 3,001.05 | 2,606.315 | 1,639.261 | 1,544.249 | 1,298.66 | 1,344.107 | 1,358.467 | 1,029.35 | 1,389.973 | 1,679.574 | 1,881.607 | 1,911.521 | 1,993.257 | 1,705.645 | 1,673.444 | 1,488.937 | 1,340.883 | 1,230.755 | 1,169.104 | 1,117.391 | 1,103.482 | 1,203.362 | 1,164.9 | 1,064.333 | 796.209 | 818.421 | 659.589 | 582.167 | 497.429 | 448.076 | 430.579 | 375.471 | 420.18 | 248.711 | 234.913 | 207.102 | 155.746 | 193.07 | 132.632 | 145.782 | 145.174 | 192.007 | 183.923 | 191.883 | 193.193 | 192.924 | 169.732 | 172.626 | 97.13 | 117.208 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,078.154 | 1,078.844 | 1,138.794 | 1,141.511 | 1,161.782 | 1,147.38 | 0.116 | 0.483 | 0.475 | 171.986 | 251.96 | 329.986 | 389.283 | 389.307 | 389.49 | 412.189 | 450.985 | 451.308 | 452.471 | 452.821 | 452.797 | 404.772 | 7.457 | 7.446 | 250 | 250 | 200 | 600 | 528.6 | 728.6 | 1,250.8 | 1,589.1 | 1,682.3 | 1,482.61 | 2,228.3 | 1,832.9 | 1,900.126 | 1,865.126 | 2,107.87 | 1,892.22 | 2,068.87 | 2,068.87 | 2,219.37 | 1,841.887 | 2,106.887 | 1,802.682 | 1,813.947 | 2,041.947 | 1,989.947 | 2,022.308 | 2,225.928 | 2,317.928 | 2,374.928 | 2,414.928 | 1,955.398 | 2,044.898 | 2,441.518 | 2,117.542 | 2,338.982 | 1,903.609 | 1,633.609 | 1,253.609 | 1,355.97 | 920.97 | 670.97 | 210.97 | 118.63 | 166.518 | 232.587 | 245.407 | 241.89 | 286.788 | 316.9 | 321.588 | 298.95 | 152.067 | 122.799 | 149.678 | 341.537 | 317.38 | 309.764 | 355.364 | 387.124 | 388.224 | 460.51 | 431.71 | 448.666 | 308.89 | 270 | 288.89 | 238.89 | 238.89 | 238.89 | 193.89 | 153.89 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 78.445 | 81.107 | 34.854 | 16.39 | 17.921 | 19.104 | 20.664 | 22.216 | 23.895 | 25.646 | 26.715 | 19.146 | 20.527 | 21.908 | 25.94 | 27.346 | 28.705 | 30.147 | 45.712 | 27.932 | 24.951 | 24.656 | 35.828 | 35.08 | 36.53 | 35.691 | 57.707 | 56.862 | 56.91 | 55.047 | 72.427 | 74.374 | 49.563 | 48.483 | 52.419 | 51.614 | 52.33 | 48.265 | 0 | 0 | 0 | 38.978 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 5.35 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -241.89 | -286.788 | -316.9 | -1.29 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.152 | 53.451 | 87.366 | 83.856 | 80.957 | 76.987 | 30.083 | 30.564 | 31.466 | 31.306 | 31.711 | 39.74 | 42.126 | 44.452 | 41.531 | 39.894 | 41.557 | 41.4 | 42.409 | 42.651 | 43.886 | 47.256 | 34.074 | 36.947 | 49.934 | 39.33 | 43.659 | 44.215 | 57.439 | 63.206 | 73.511 | 82.03 | 90.041 | 88.956 | 89.98 | 87.246 | 126.224 | 115.482 | 94.571 | 99.334 | 76.325 | 32.181 | 34.48 | 35.897 | 37.366 | 38.995 | 28.179 | 36.075 | 32.964 | 33.938 | 35.482 | 36.489 | 65.265 | 7.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 3.183 | 4.336 | 2.076 | 1.416 | 1.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,945.695 | 2,042.511 | 2,011.665 | 2,016.011 | 1,880.182 | 1,821.526 | 247.879 | 223.994 | 219.279 | 228.782 | 279.128 | 274.262 | 281.963 | 311.68 | 267.31 | 310.443 | 308.856 | 314.424 | 181.929 | 188.159 | 178.97 | 182.021 | 143.352 | 148.357 | 144.292 | 146.737 | 97.897 | 95.531 | 130.113 | 166.861 | 98.557 | 102.233 | 105.752 | 108.825 | 142.475 | 94.642 | 95.167 | 96.432 | 248.416 | 102.408 | 102.249 | 103.428 | 82.939 | 80.849 | 80.794 | 0 | 62.803 | 32.68 | 65.434 | 28.17 | 27.069 | 27.121 | 18.647 | 16.735 | 18.887 | 17.887 | 17.88 | 17.887 | 23.781 | 23.538 | 21.045 | 23.552 | 12.092 | 11.53 | 11.53 | 8.67 | 4.77 | 4.77 | 4.77 | 5.17 | 0 | 0 | 0 | 2.71 | 1.3 | 1.3 | 1.3 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.16 | 14.16 | 0 | 0 | 28.33 | 28.33 | 28.33 | 28.33 | 28.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.571 | 8.616 |
Total Non-Current Liabilities
| 3,079.001 | 3,174.807 | 3,237.826 | 3,241.378 | 3,122.921 | 3,045.893 | 312.932 | 271.431 | 269.139 | 451.179 | 583.463 | 666.204 | 737.267 | 771.084 | 725.046 | 781.672 | 821.925 | 829.04 | 702.748 | 710.977 | 704.358 | 664.197 | 230.596 | 220.683 | 469.177 | 460.722 | 377.384 | 774.825 | 752.682 | 959.465 | 1,480.575 | 1,830.225 | 1,935.003 | 1,735.439 | 2,533.182 | 2,089.162 | 2,171.079 | 2,125.522 | 2,356.286 | 2,145.576 | 2,299.774 | 2,252.744 | 2,302.31 | 1,922.736 | 2,187.682 | 1,992.861 | 1,881.051 | 2,115.002 | 2,055.381 | 2,088.717 | 2,292.78 | 2,385.839 | 2,464.19 | 2,443.396 | 1,974.286 | 2,062.786 | 2,459.399 | 2,135.429 | 2,362.763 | 1,927.147 | 1,654.654 | 1,277.161 | 1,368.062 | 932.5 | 682.5 | 219.64 | 123.4 | 171.288 | 237.607 | 253.76 | 246.226 | 288.864 | 318.315 | 325.588 | 300.25 | 153.367 | 124.099 | 150.878 | 341.537 | 317.38 | 309.764 | 355.364 | 387.124 | 388.224 | 460.51 | 431.71 | 462.826 | 323.05 | 270 | 288.89 | 267.22 | 267.22 | 267.22 | 222.22 | 182.22 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 8.571 | 8.616 |
Total Liabilities
| 14,429.845 | 15,382.252 | 13,711.873 | 14,472.774 | 13,992.766 | 14,694.633 | 3,710.301 | 2,995.073 | 2,645.131 | 2,254.788 | 4,075.356 | 3,690.664 | 3,281.987 | 2,544.051 | 3,294.772 | 3,336.997 | 2,885.675 | 2,411.749 | 3,506.378 | 3,136.258 | 3,463 | 3,219.11 | 3,110.192 | 3,047.115 | 3,828.346 | 3,373.11 | 3,576.702 | 3,858.189 | 4,173.247 | 4,238.598 | 4,369.837 | 4,689.678 | 5,316.831 | 5,116.349 | 6,062.467 | 5,364.381 | 5,432.612 | 5,278.218 | 5,610.549 | 5,757.716 | 5,865.615 | 5,580.47 | 6,034.057 | 6,336.631 | 6,733.538 | 6,253.853 | 6,460.498 | 6,564.6 | 6,110.471 | 6,066.861 | 6,240.093 | 6,386.392 | 6,472.168 | 5,648.392 | 4,975.336 | 4,669.1 | 4,098.66 | 3,679.678 | 3,661.423 | 3,271.254 | 3,013.121 | 2,306.511 | 2,758.035 | 2,612.074 | 2,564.107 | 2,131.161 | 2,116.656 | 1,876.933 | 1,911.051 | 1,742.697 | 1,587.109 | 1,519.619 | 1,487.42 | 1,442.979 | 1,403.732 | 1,356.729 | 1,288.999 | 1,215.211 | 1,137.746 | 1,135.801 | 969.353 | 937.531 | 884.553 | 836.3 | 891.089 | 807.181 | 883.006 | 571.761 | 504.913 | 495.992 | 422.966 | 460.29 | 399.852 | 368.002 | 327.394 | 227.007 | 183.923 | 191.883 | 193.193 | 192.924 | 169.732 | 172.626 | 105.702 | 125.824 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,294.596 | 2,294.596 | 2,294.596 | 2,061.708 | 2,061.708 | 2,061.708 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 776.29 | 597.146 | 597.146 | 597.146 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 474.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 395.902 | 346.954 | 346.954 | 346.954 | 346.954 | 346.954 | 346.954 | 346.954 | 346.954 | 346.954 | 346.954 | 216.846 | 125.772 | 125.772 | 125.772 | 125.772 | 125.772 | 112 | 112 | 70 |
Retained Earnings
| 4,208.02 | 4,114.088 | 3,459.335 | 3,106.594 | 3,328.821 | 3,236.829 | 6,346.03 | 6,040.877 | 5,813.672 | 5,803.021 | 5,886.74 | 5,546.923 | 5,396.731 | 5,393.927 | 5,488.064 | 5,135.62 | 5,109.227 | 5,062.397 | 5,077.933 | 4,362.681 | 4,093.132 | 4,080.58 | 3,955.372 | 3,416.057 | 3,156.53 | 3,078.594 | 3,022.026 | 2,868.926 | 2,510.821 | 2,649.451 | 2,667.341 | 2,322.935 | 2,017.324 | 2,137.965 | 2,178.51 | 2,010.419 | 1,836.515 | 2,029.057 | 1,963.839 | 2,036.508 | 1,907.857 | 2,071.579 | 2,207.191 | 2,008.261 | 1,665.04 | 1,749.975 | 1,680.687 | 1,455.02 | 1,271.587 | 1,345.22 | 1,353.817 | 1,213.103 | 1,170.164 | 1,257.846 | 1,345.83 | 1,270.567 | 1,064.026 | 1,023.819 | 972.707 | 821.332 | 720.078 | 647.045 | 578.169 | 427.24 | 374.203 | 326.957 | 315.485 | 237.01 | 187.982 | 189.121 | 191.167 | 179.304 | 155.33 | 164.497 | 169.074 | 164.101 | 153.519 | 160.195 | 159.911 | 163.68 | 151.891 | 156.429 | 168.861 | 148.445 | 135.439 | 135.457 | 126.672 | 110.783 | 97.596 | 97.333 | 116.029 | 100.043 | 81.229 | 80.091 | 85.178 | 71.397 | 88.41 | 73.149 | 60.266 | 50.125 | 29.23 | 25.341 | 22.594 | 11.057 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 8,504.58 | 7,178.34 | 7,162.917 | 7,163.68 | 2,112.596 | 817.888 | 2,087.933 | 800.119 | 2,087.756 | 796.667 | 2,068.746 | 786.462 | 1,980.43 | 697.618 | 1,977.02 | 183.702 | 178.14 | 171.353 | 159.826 | 157.954 | 157.01 | 147.873 | 140.877 | 176.443 | 187.122 | 184.432 | 209.415 | 223.036 | 253.911 | 273.543 | 288.863 | 284.89 | 276.42 | 260.892 | 260.913 | 331.287 | 412.754 | 450.47 | 420.446 | 330.197 | 88.367 | 82.265 | 78.017 | 90.983 | 71.868 | 67.665 | 64.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,623.396 | 8,615.971 | 0 | 7,210.843 | 7,203.252 | 7,203.252 | 0 | 2,101.98 | 0 | 1,284.092 | 0 | 1,284.092 | 0 | 1,284.092 | 0 | 1,981.709 | 0 | 1,284.092 | 0 | 1,284.092 | 0 | 1,284.092 | 1,877.226 | 1,868.088 | 1,861.092 | 1,837.672 | 1,876.952 | 1,284.092 | 1,899.245 | 1,284.092 | 1,930.995 | 1,950.627 | 1,963.856 | 1,284.092 | 1,948.878 | 1,284.092 | 1,933.665 | 2,004.038 | 2,025.413 | 2,063.129 | 2,033.105 | 1,942.856 | 1,651.913 | 1,632.622 | 1,628.374 | 1,687.297 | 1,592.137 | 1,767.078 | 1,763.765 | 1,761.887 | 1,126.791 | 1,123.051 | 1,120.021 | 1,119.22 | 1,072.478 | 1,070.83 | 1,069.003 | 1,067.384 | 994.215 | 993.317 | 991.681 | 990.67 | 957.72 | 956.322 | 337.14 | 338.863 | 313.414 | 317.819 | 318.262 | 327.05 | 323.522 | 318.804 | 316.998 | 316.454 | 314.266 | 313.398 | 312.551 | 312.19 | 307.559 | 307.702 | 307.503 | 306.986 | 301.534 | 300.883 | 300.024 | 179.584 | 163.276 | 163.43 | 162.863 | 162.399 | 126.033 | 124.301 | 122.5 | 121.399 | 110.092 | 237.504 | 145.897 | 144.471 | 137.615 | 132.755 | 127.055 | 69.497 | 61.48 | 101.199 |
Total Shareholders Equity
| 15,126.012 | 15,024.655 | 14,258.511 | 12,346.643 | 12,553.447 | 12,462.218 | 9,234.917 | 8,919.147 | 8,677.895 | 8,663.522 | 8,750.786 | 8,403.972 | 8,241.767 | 8,240.771 | 8,244.785 | 7,893.62 | 7,862.536 | 7,815.174 | 7,819.999 | 7,097.96 | 6,816.883 | 6,802.46 | 6,608.889 | 6,060.435 | 5,793.912 | 5,757.614 | 5,675.269 | 5,519.479 | 5,186.356 | 5,338.608 | 5,374.627 | 5,049.852 | 4,757.469 | 4,874.137 | 4,903.679 | 4,720.353 | 4,546.47 | 4,809.385 | 4,765.541 | 4,875.927 | 4,717.252 | 4,790.725 | 4,635.394 | 4,417.173 | 4,069.704 | 4,152.008 | 4,049.115 | 3,819.245 | 3,632.499 | 3,704.254 | 2,955.51 | 2,811.056 | 2,765.087 | 2,851.969 | 2,893.21 | 2,816.299 | 2,607.931 | 2,566.105 | 2,441.824 | 2,289.552 | 2,186.661 | 2,112.618 | 2,010.791 | 1,858.464 | 1,107.246 | 1,059.212 | 1,024.801 | 950.731 | 902.146 | 911.99 | 910.592 | 894.01 | 868.231 | 876.854 | 879.242 | 873.402 | 861.972 | 868.287 | 863.372 | 867.284 | 855.296 | 859.317 | 866.297 | 845.23 | 831.365 | 662.126 | 636.902 | 621.167 | 607.413 | 606.685 | 589.016 | 571.299 | 550.683 | 547.951 | 542.224 | 526.107 | 360.079 | 342.538 | 323.653 | 311.157 | 282.057 | 206.838 | 196.074 | 182.256 |
Total Equity
| 15,466.193 | 15,360.635 | 14,593.363 | 12,677.288 | 12,894.281 | 12,797.469 | 10,028.694 | 9,653.301 | 9,466.099 | 9,461.582 | 9,558.231 | 9,194.676 | 9,046.112 | 9,046.761 | 9,057.961 | 8,670.55 | 8,637.628 | 8,588.163 | 8,587.6 | 7,808.637 | 7,510.936 | 7,483.566 | 7,265.168 | 6,688.011 | 6,368.094 | 6,328.31 | 6,230.805 | 6,046.674 | 5,724.862 | 5,902.33 | 5,992.355 | 5,696.393 | 5,409.014 | 5,547.814 | 5,600.723 | 5,418.775 | 5,275.442 | 5,562.059 | 5,539.793 | 5,291.03 | 5,161.863 | 5,257.004 | 5,195.055 | 4,955.585 | 4,575.892 | 4,678.623 | 4,577.826 | 4,298.991 | 3,978.923 | 4,062.819 | 3,293.849 | 3,138.108 | 3,100.871 | 3,082.633 | 3,182.528 | 3,092.958 | 2,871.48 | 2,826.471 | 2,737.474 | 2,508.298 | 2,389.288 | 2,311.87 | 2,205.21 | 2,032.165 | 1,247.153 | 1,198.838 | 1,211.266 | 1,228.012 | 1,154.117 | 1,185.071 | 1,047.834 | 1,020.427 | 988.438 | 994.395 | 1,002.614 | 991.913 | 974.097 | 979.912 | 973.812 | 977.172 | 931.35 | 936.365 | 980.691 | 977.939 | 965.325 | 772.131 | 757.675 | 676.575 | 664.577 | 664.035 | 644.147 | 629.294 | 607.687 | 604.904 | 598.84 | 581.479 | 408.688 | 389.961 | 369.356 | 356.235 | 325.797 | 249.569 | 196.074 | 182.256 |
Total Liabilities & Shareholders Equity
| 29,896.038 | 30,742.887 | 28,305.236 | 27,150.062 | 26,887.047 | 27,492.102 | 13,738.995 | 12,648.373 | 12,111.23 | 11,716.37 | 13,633.587 | 12,885.34 | 12,328.099 | 11,590.812 | 12,352.733 | 12,007.548 | 11,523.303 | 10,999.912 | 12,093.978 | 10,944.895 | 10,973.937 | 10,702.676 | 10,375.36 | 9,735.126 | 10,196.44 | 9,701.42 | 9,807.506 | 9,904.863 | 9,898.11 | 10,140.928 | 10,362.192 | 10,386.071 | 10,725.845 | 10,664.163 | 11,663.19 | 10,783.155 | 10,708.054 | 10,840.277 | 11,150.342 | 11,048.747 | 11,027.478 | 10,837.474 | 11,229.113 | 11,292.216 | 11,309.43 | 10,932.476 | 11,038.324 | 10,863.591 | 10,089.394 | 10,129.68 | 9,533.942 | 9,524.5 | 9,573.039 | 8,731.024 | 8,157.864 | 7,762.058 | 6,970.14 | 6,506.149 | 6,398.897 | 5,779.552 | 5,402.409 | 4,618.381 | 4,963.245 | 4,644.239 | 3,811.26 | 3,329.999 | 3,327.922 | 3,104.945 | 3,065.168 | 2,927.768 | 2,634.943 | 2,540.046 | 2,475.858 | 2,437.374 | 2,406.346 | 2,348.642 | 2,263.097 | 2,195.123 | 2,111.559 | 2,112.973 | 1,900.702 | 1,873.896 | 1,865.244 | 1,814.239 | 1,856.414 | 1,579.312 | 1,640.681 | 1,248.337 | 1,169.49 | 1,160.027 | 1,067.113 | 1,089.583 | 1,007.539 | 972.906 | 926.234 | 808.486 | 592.611 | 581.844 | 562.549 | 549.16 | 495.529 | 422.196 | 301.776 | 308.079 |