
AVIC Shenyang Aircraft Company Limited
SSE:600760.SS
44.14 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9,892.067 | 8,940.628 | 8,311.233 | 8,061.769 | 15,572.294 | 9,278.254 | 11,826.296 | 22,311.62 | 22,498.151 | 8,110.212 | 12,985.77 | 19,000.013 | 21,621.071 | 19,143.861 | 40,851.644 | 10,706.266 | 12,632.215 | 5,653.228 | 3,916.984 | 7,008.676 | 7,568.3 | 9,039.545 | 4,761.227 | 9,515.164 | 9,315.291 | 7,748.027 | 6,545.363 | 9,032.828 | 9,246.872 | 134.895 | 155.549 | 283.518 | 300.055 | 165.528 | 197.385 | 178.53 | 154.461 | 205.446 | 289.063 | 208.48 | 229.073 | 186.383 | 218.804 | 352.933 | 300.248 | 270.766 | 315.899 | 356.857 | 373.206 | 331.455 | 430.087 | 391.311 | 336.331 | 379.122 | 468.6 | 348.717 | 357.57 | 131.942 | 135.993 | 122.902 | 122.551 | 95.939 | 118.108 | 70.111 | 30.044 | 23.972 | 35.583 | 37.39 | 43.904 | 42.028 | 51.127 | 83.782 | 62.355 | 98.647 | 95.591 | 109.165 | 78.983 | 57.458 | 43.846 | 34.462 | 69.069 | 90.095 | 101.085 | 207.581 | 127.489 | 3.41 | 26.253 | 20.577 | 15.036 | 32.85 | 44.762 | 55.044 | 47.741 | 18.026 | 18.397 | 13.62 | 19.05 | 26.808 | 53.682 | 158.402 | 96.546 | 0 | 119.798 |
Short Term Investments
| 425.476 | -151.226 | 0 | 0 | 0 | -186.142 | -188.886 | -189.986 | -192.627 | -181.715 | 127.142 | 51.063 | -190.211 | -192.418 | -195.523 | -184.686 | -187.273 | -190.754 | -191.626 | -194.337 | -197.711 | -196.152 | -197.797 | -200.639 | -203.635 | -203.977 | -206.691 | -209.544 | -212.765 | -12.314 | -12.611 | -12.976 | -13.207 | -10.132 | -10.363 | -0.112 | -0.269 | -0.612 | -0.404 | -0.443 | -0.483 | 0 | 0 | 0 | 0.5 | 0 | 0 | -103.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 9,892.067 | 8,940.628 | 8,311.233 | 8,061.769 | 15,572.294 | 9,278.254 | 11,826.296 | 22,311.62 | 22,498.151 | 8,110.212 | 12,985.77 | 19,000.013 | 21,621.071 | 19,143.861 | 40,851.644 | 10,706.266 | 12,632.215 | 5,653.228 | 3,916.984 | 7,008.676 | 7,568.3 | 9,039.545 | 4,761.227 | 9,515.164 | 9,315.291 | 7,748.027 | 6,545.363 | 9,032.828 | 9,246.872 | 134.895 | 155.549 | 283.518 | 300.055 | 165.528 | 197.385 | 178.53 | 154.461 | 205.446 | 289.063 | 208.48 | 229.073 | 186.383 | 218.804 | 352.933 | 300.248 | 270.766 | 315.899 | 356.857 | 373.206 | 331.455 | 430.087 | 391.311 | 336.331 | 379.122 | 468.6 | 348.717 | 357.57 | 131.942 | 135.993 | 122.902 | 122.551 | 95.939 | 118.108 | 70.111 | 30.044 | 23.972 | 35.583 | 37.39 | 43.904 | 42.028 | 51.127 | 83.782 | 62.355 | 98.647 | 95.591 | 109.165 | 78.983 | 57.458 | 43.846 | 34.462 | 69.069 | 90.095 | 101.085 | 207.581 | 127.489 | 3.41 | 26.253 | 20.577 | 15.036 | 32.85 | 44.762 | 55.044 | 47.741 | 18.026 | 18.397 | 13.62 | 19.05 | 26.808 | 53.682 | 158.402 | 96.546 | 0 | 119.798 |
Net Receivables
| 0 | 17,445.641 | 16,677.451 | 16,201.925 | 10,081.022 | 10,635.895 | 8,520.736 | 4,306.407 | 0 | 7,506.736 | 0 | 4,545.088 | 0 | 6,245.099 | 4,055.797 | 5,341.571 | 5,271.241 | 9,450.818 | 9,210.063 | 5,806.372 | 4,079.824 | 3,361.63 | 2,927.769 | 2,791.474 | 2,387.267 | 2,188.747 | 2,065.803 | 1,974.035 | 1,759.402 | 59.966 | 66.355 | 57.273 | 0 | 74.846 | 140.512 | 189.203 | 177.185 | 272.806 | 334.049 | 360.237 | 261.159 | 423.386 | 324.772 | 637.493 | 681.144 | 435.84 | 382.642 | 324.008 | 269.408 | 0 | 0 | 642.955 | 0 | 0 | 0 | 682.494 | 82.903 | 0 | 0 | 0 | 238.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.162 | 122.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 486.324 | 348.014 | 513.862 | 0 | 0 | 357.484 | 368.257 | 0 | 0.5 | 0 | 0 | 0 | 3.771 | 1.12 | 129.46 | 0 | 0 |
Inventory
| 13,600.845 | 11,489.246 | 7,220.811 | 7,054.649 | 11,649.717 | 9,438.769 | 9,874.833 | 10,664.65 | 12,172.484 | 10,012.158 | 6,640.222 | 8,067.837 | 8,789.735 | 6,568.152 | 5,227.227 | 6,545.027 | 7,778.496 | 5,419.791 | 6,124.516 | 6,612.661 | 10,485.833 | 10,487.641 | 8,872.581 | 8,539.946 | 9,770.728 | 8,999.033 | 9,226.819 | 8,277.103 | 7,919.604 | 200.349 | 221.821 | 272.183 | 237.101 | 234.532 | 305.481 | 282.216 | 376.735 | 487.849 | 550.815 | 611.561 | 516.432 | 567.903 | 577.043 | 575.008 | 493.168 | 545.65 | 546.422 | 578.371 | 488.522 | 536.434 | 592.443 | 712.927 | 638.237 | 707.727 | 769.694 | 909.667 | 703.936 | 246.999 | 271.85 | 234.012 | 243.866 | 267.583 | 230.432 | 208.868 | 202.02 | 209.764 | 213.472 | 173.602 | 160.826 | 179.785 | 167.611 | 144.857 | 157.275 | 166.351 | 172.437 | 173.202 | 189.314 | 203.7 | 210.225 | 201.342 | 205.217 | 199.119 | 177.186 | 199.887 | 173.444 | 137.37 | 135.917 | 202.82 | 150.03 | 269.275 | 256.231 | 256.086 | 255.795 | 273.949 | 240.688 | 170.38 | 183.129 | 155.151 | 126.106 | 85.276 | 70.729 | 0 | 137.25 |
Other Current Assets
| 26,528.186 | 5,718.104 | 13,136.574 | 9,116.825 | 9,295.666 | 9,011.537 | 9,545.816 | 11,868.78 | 13,241.913 | 16,754.299 | 18,915.014 | 21,474.332 | 21,691.471 | 24,245.674 | 9,683.767 | 1,193.041 | 1,511.421 | 1,642.066 | 1,333.865 | 605.892 | 621.212 | 1,054.176 | 370.878 | 1,243.236 | 993.28 | 1,270.516 | 757.013 | 1,139.657 | 1,171.079 | 365.106 | 234.753 | 253.804 | 88.588 | 294.135 | 205.984 | 140.528 | 250.227 | 325.02 | 383.569 | 201.084 | 377.385 | 373.074 | 367.149 | 908.98 | 373.637 | 391.875 | 385.308 | 378.555 | 225.594 | 430.352 | 520.161 | 215.286 | 744.285 | 669.367 | 561.412 | 622.872 | 611.156 | 93.419 | 57.121 | 131.505 | 215.235 | 73.202 | 72.508 | 109.394 | 45.64 | 74.111 | 58.084 | 76.319 | 87.839 | 48.223 | 65.31 | 84.213 | 80.583 | 107.677 | 104.123 | 52.888 | 32.056 | 40.231 | 39.798 | 54.593 | 42.791 | 65.102 | 56.261 | 44.283 | 135.082 | 393.879 | 328.445 | 288.77 | 344.529 | 334.601 | 334.989 | 320.653 | 332.487 | 389.87 | 386.323 | 463.876 | 436.187 | 348.243 | 360.931 | 305.642 | 226.368 | 350.134 | 159.284 |
Total Current Assets
| 50,021.098 | 43,593.618 | 38,785.623 | 40,435.168 | 46,598.699 | 38,382.803 | 39,767.681 | 49,151.457 | 51,463.369 | 42,475.953 | 44,764.183 | 53,087.27 | 56,285.943 | 56,202.786 | 59,959.627 | 23,265.161 | 26,512.903 | 21,345.963 | 19,929.788 | 19,721.233 | 22,755.168 | 23,436.316 | 16,767.367 | 21,480.54 | 21,980.847 | 19,557.389 | 18,259.96 | 20,462.459 | 20,157.509 | 772.55 | 726.803 | 962.418 | 930.814 | 800.71 | 957.627 | 858.55 | 875.475 | 1,195.593 | 1,434.994 | 1,466.5 | 1,381.931 | 1,431.088 | 1,487.768 | 1,836.92 | 1,725.827 | 1,533.335 | 1,525.03 | 1,508.485 | 1,356.729 | 1,298.241 | 1,542.691 | 1,962.479 | 1,718.853 | 1,756.215 | 1,799.706 | 1,881.256 | 1,672.662 | 472.36 | 464.964 | 488.418 | 543.652 | 436.725 | 421.048 | 388.373 | 277.704 | 307.848 | 307.138 | 287.311 | 292.569 | 270.036 | 284.048 | 312.852 | 300.213 | 372.675 | 372.15 | 335.255 | 300.353 | 301.389 | 293.87 | 290.397 | 317.077 | 354.316 | 334.532 | 451.752 | 436.015 | 534.659 | 490.615 | 512.167 | 527.021 | 636.726 | 635.981 | 631.784 | 636.024 | 681.844 | 645.908 | 647.875 | 638.366 | 530.202 | 544.49 | 550.441 | 395.183 | 350.134 | 416.332 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,431.112 | 6,530.362 | 6,627.371 | 5,898.196 | 6,290.441 | 5,313.722 | 5,248.898 | 5,286.521 | 5,363.554 | 5,293.688 | 5,021.215 | 4,694.604 | 4,729.069 | 4,631.579 | 4,621.502 | 4,651.428 | 4,656.365 | 4,497.908 | 4,496.289 | 4,412.029 | 4,506.765 | 4,371.495 | 4,312.856 | 4,372.361 | 4,455.537 | 4,232.409 | 4,207.532 | 4,228.256 | 4,255.14 | 337.155 | 340.885 | 347.079 | 355.36 | 433.652 | 517.488 | 534.947 | 1,309.056 | 1,320.242 | 1,336.067 | 1,351.809 | 1,364.713 | 1,407.776 | 1,410.223 | 1,409.988 | 1,412.681 | 1,366.291 | 1,359.206 | 1,355.749 | 1,406.898 | 1,444.562 | 1,448.268 | 1,437.311 | 1,426.364 | 1,326.258 | 1,259.505 | 1,183.636 | 1,118.647 | 595.743 | 562.217 | 525.47 | 497.366 | 474.532 | 477.17 | 440.566 | 447.924 | 455.8 | 465.137 | 394.601 | 390.918 | 380.834 | 348.028 | 320.632 | 357.477 | 304.212 | 262.299 | 272.26 | 277.755 | 279.3 | 279.202 | 286.648 | 217.386 | 227.655 | 228.548 | 231.039 | 237.072 | 129.44 | 134.577 | 261.226 | 143.268 | 272.333 | 279.403 | 285.526 | 292.947 | 319.727 | 335.244 | 357.969 | 367.459 | 367.735 | 365.207 | 275.72 | 187.03 | 168.163 | 151.921 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.435 | 102.435 | 102.435 | 102.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,652.777 | 1,599.564 | 1,608.514 | 1,621.921 | 974.657 | 994.854 | 1,003.263 | 1,015.811 | 1,030.698 | 1,040.705 | 1,020.17 | 919.287 | 930.38 | 936.318 | 939.41 | 939.487 | 950.06 | 953.67 | 968.288 | 974.647 | 988.051 | 984.101 | 996.55 | 1,007.588 | 1,021.911 | 991.807 | 998.624 | 1,005.24 | 1,015.17 | 135.647 | 136.38 | 137.141 | 137.941 | 180.443 | 255.364 | 282.5 | 324.402 | 304.781 | 306.601 | 307.415 | 309.265 | 374.392 | 376.544 | 378.683 | 380.856 | 353.555 | 355.049 | 356.413 | 369.812 | 371.966 | 374.325 | 352.053 | 354.561 | 357.165 | 319.477 | 321.55 | 323.875 | 125.444 | 125.003 | 126.302 | 123.755 | 124.92 | 122.189 | 63.314 | 63.423 | 63.928 | 64.435 | 64.96 | 65.481 | 71.916 | 72.37 | 66.916 | 130.802 | 131.643 | 132.407 | 168.926 | 170.001 | 90.752 | 91.34 | 91.928 | 92.516 | 93.104 | 93.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,652.777 | 1,599.564 | 1,608.514 | 1,621.921 | 974.657 | 994.854 | 1,003.263 | 1,015.811 | 1,030.698 | 1,040.705 | 1,020.17 | 919.287 | 930.38 | 936.318 | 939.41 | 939.487 | 950.06 | 953.67 | 968.288 | 974.647 | 988.051 | 984.101 | 996.55 | 1,007.588 | 1,021.911 | 991.807 | 998.624 | 1,005.24 | 1,015.17 | 135.647 | 136.38 | 137.141 | 137.941 | 180.443 | 255.364 | 282.5 | 324.402 | 304.82 | 306.641 | 307.455 | 309.305 | 374.431 | 376.584 | 378.723 | 380.896 | 353.555 | 355.049 | 356.413 | 369.812 | 371.966 | 374.325 | 352.053 | 354.561 | 459.6 | 421.912 | 423.985 | 426.31 | 125.444 | 125.003 | 126.302 | 123.755 | 124.92 | 122.189 | 63.314 | 63.423 | 63.928 | 64.435 | 64.96 | 65.481 | 71.916 | 72.37 | 66.916 | 130.802 | 131.643 | 132.407 | 168.926 | 170.001 | 90.752 | 91.34 | 91.928 | 92.516 | 93.104 | 93.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 603.112 | 593.33 | 592.322 | 610.674 | 656.988 | 670.11 | 317.519 | 320 | 308.721 | 0 | 0 | 241.274 | 393.778 | 397.129 | 386.404 | 391.954 | 611.057 | 628.897 | 649.635 | 660.218 | 655.236 | 656.951 | 668.743 | 724.472 | 748.839 | 753.329 | 758.66 | 785.829 | 213.526 | 220.999 | 233.354 | 242.813 | 224.904 | 217.668 | 188.687 | 1.199 | 0.912 | 0.704 | 0.943 | 0.983 | 0.5 | 0.5 | 0.5 | -0 | 0.5 | 0.5 | 103.548 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 573.83 | 382.125 | 385.426 | 364.637 | 362.061 | 273.532 | 258.495 | 301.257 | 286.059 | 309.019 | 301.322 | 265.996 | 252.23 | 260.988 | 233.538 | 217.517 | 198.978 | 228.657 | 206.503 | 204.998 | 185.079 | 174.739 | 165.934 | 151.836 | 144.651 | 128.103 | 130.198 | 115.014 | 114.185 | 17.393 | 17.393 | 17.393 | 17.393 | 19.084 | 19.084 | 19.084 | 19.084 | 22.973 | 22.973 | 22.026 | 22.026 | 23.42 | 23.42 | 23.42 | 23.42 | 21.401 | 21.401 | 21.401 | 21.401 | 22.042 | 22.042 | 22.042 | 22.042 | 2.204 | 2.204 | 2.204 | 2.241 | 0 | 0 | 5.75 | 5.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,911.017 | 481.307 | 0.609 | 418.016 | 629.906 | 417.77 | 425.838 | 393.331 | 328.621 | 266.66 | 605.744 | 539.073 | 341.581 | 289.349 | 119.425 | 94.772 | 142.82 | 110.395 | 165.194 | 125.494 | 128.575 | 146.831 | 141.892 | 117.011 | 111.833 | 124.662 | 86.56 | 48.255 | 61.339 | 14.031 | 13.999 | 13.982 | 14.279 | 13.753 | 13.753 | 13.753 | 20.788 | 13.753 | 13.753 | 13.753 | 13.753 | 0.578 | 0.617 | 0.657 | 0.723 | 101.138 | 102.074 | -0.037 | 104.158 | 0.755 | 1.255 | 1.255 | 1.255 | 0.947 | 0.871 | 0.871 | 0.683 | 1 | 0 | 0 | 0 | 0 | 0 | 104.075 | 104.903 | 105.731 | 106.559 | 107.387 | 108.216 | 109.044 | 109.872 | 110.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.039 | 0.059 | 0.079 | 0.098 | 0.118 | 19.841 | 19.841 | 17.415 | 17.415 | 23.638 | 27.863 | 29.423 | 30.025 | 38.516 | 45.116 | 55.211 | 52.519 | 98.872 | 99.292 | 98.592 | 98.592 | 94.378 | 0.046 |
Total Non-Current Assets
| 11,568.736 | 9,596.47 | 9,215.25 | 8,895.091 | 8,867.739 | 7,656.864 | 7,606.604 | 7,314.439 | 7,328.932 | 7,218.793 | 6,948.452 | 6,418.96 | 6,494.534 | 6,512.012 | 6,311.005 | 6,289.609 | 6,340.177 | 6,401.686 | 6,465.171 | 6,366.803 | 6,468.687 | 6,332.402 | 6,274.182 | 6,317.54 | 6,458.404 | 6,225.82 | 6,176.244 | 6,155.424 | 6,231.662 | 717.753 | 729.656 | 748.949 | 767.785 | 871.836 | 1,023.358 | 1,038.972 | 1,674.529 | 1,662.7 | 1,680.139 | 1,695.986 | 1,710.779 | 1,806.704 | 1,811.344 | 1,813.287 | 1,817.72 | 1,842.885 | 1,838.23 | 1,837.074 | 1,902.768 | 1,839.825 | 1,845.89 | 1,812.661 | 1,804.222 | 1,789.009 | 1,684.491 | 1,610.695 | 1,547.881 | 722.187 | 687.22 | 657.522 | 626.871 | 599.452 | 599.358 | 607.955 | 616.25 | 625.459 | 636.131 | 566.948 | 564.615 | 561.794 | 530.27 | 498.248 | 488.279 | 435.855 | 394.706 | 441.186 | 447.756 | 370.052 | 370.541 | 378.595 | 309.941 | 320.818 | 322.318 | 231.137 | 237.19 | 149.281 | 154.418 | 278.641 | 160.683 | 295.971 | 307.266 | 314.949 | 322.973 | 358.243 | 380.36 | 413.18 | 419.978 | 466.607 | 464.499 | 374.312 | 285.622 | 262.54 | 151.968 |
Total Assets
| 61,589.834 | 53,190.088 | 48,000.873 | 49,330.259 | 55,466.438 | 46,039.667 | 47,374.285 | 56,465.896 | 58,792.301 | 49,694.745 | 51,712.635 | 59,506.23 | 62,780.477 | 62,714.798 | 66,270.632 | 29,554.77 | 32,853.081 | 27,747.649 | 26,394.959 | 26,088.036 | 29,223.855 | 29,768.718 | 23,041.549 | 27,798.079 | 28,439.251 | 25,783.209 | 24,436.203 | 26,617.883 | 26,389.172 | 1,490.303 | 1,456.459 | 1,711.367 | 1,698.599 | 1,672.546 | 1,980.985 | 1,897.522 | 2,550.005 | 2,858.293 | 3,115.132 | 3,162.486 | 3,092.711 | 3,237.792 | 3,299.112 | 3,650.208 | 3,543.547 | 3,376.221 | 3,363.261 | 3,345.56 | 3,259.497 | 3,138.067 | 3,388.581 | 3,775.14 | 3,523.075 | 3,545.224 | 3,484.197 | 3,491.951 | 3,220.543 | 1,194.547 | 1,152.184 | 1,145.939 | 1,170.522 | 1,036.177 | 1,020.406 | 996.327 | 893.954 | 933.307 | 943.269 | 854.259 | 857.184 | 831.829 | 814.318 | 811.1 | 788.492 | 808.53 | 766.856 | 776.441 | 748.109 | 671.441 | 664.411 | 668.993 | 627.018 | 675.134 | 656.85 | 682.889 | 673.205 | 683.94 | 645.033 | 790.808 | 687.704 | 932.697 | 943.248 | 946.733 | 958.996 | 1,040.086 | 1,026.268 | 1,061.055 | 1,058.344 | 996.809 | 1,008.989 | 924.752 | 680.804 | 612.674 | 568.299 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 32,394.043 | 20,169.914 | 20,872.341 | 16,108.639 | 19,935.646 | 23,268.395 | 21,548.509 | 21,012.697 | 19,227.281 | 20,979.23 | 16,333.875 | 13,579.709 | 12,329.985 | 17,524.787 | 14,891.85 | 12,749.111 | 13,520.89 | 12,356.007 | 12,899.838 | 11,461.633 | 9,336.008 | 11,266.575 | 10,329.251 | 9,782.015 | 8,770.566 | 9,483.75 | 8,394.689 | 6,576.77 | 5,982.746 | 231.591 | 270.256 | 335.796 | 11,071.069 | 278.597 | 347.908 | 302.166 | 707.216 | 737.298 | 843.845 | 879.351 | 776.075 | 846.505 | 901.636 | 1,123.878 | 1,166.436 | 1,023.369 | 932.349 | 895.959 | 785.192 | 772.803 | 851.487 | 1,070.296 | 913.701 | 976.757 | 926.307 | 1,116.312 | 1,012.859 | 408.962 | 367.108 | 373.796 | 441.202 | 331.558 | 325.669 | 330.134 | 239.705 | 272.199 | 299.004 | 211.54 | 218.292 | 184.086 | 176.623 | 171.927 | 149.573 | 160.868 | 154.451 | 163.75 | 158.462 | 149.523 | 141.874 | 137.81 | 128.006 | 133.442 | 110.709 | 135.559 | 111.699 | 112.897 | 67.198 | 90.875 | 88.567 | 124.844 | 114.675 | 114.221 | 123.203 | 115.773 | 116.67 | 147.875 | 163.085 | 114.074 | 141.548 | 110.009 | 100.803 | 0 | 89.61 |
Short Term Debt
| 0 | 0 | 0 | 100.038 | 0 | -4,561.744 | -469.034 | 50 | 10 | -12,971.655 | -20,419.809 | 0 | -37,447.98 | 0 | 0 | -3,383.162 | 0 | -1,107.927 | 33.5 | -2,483.759 | 33.5 | 38.5 | 228.5 | 228.5 | 223.5 | 31 | 211 | 215 | 218.5 | 564.322 | 363 | 458 | 720 | 605.8 | 644 | 614 | 711 | 631 | 891 | 665 | 879 | 648 | 730.45 | 788 | 911.4 | 753.95 | 794.55 | 962.8 | 855 | 788.85 | 909.21 | 905 | 838 | 707.9 | 713.5 | 563.5 | 423.5 | 200 | 200 | 150 | 60 | 100 | 50 | 26.384 | 58.117 | 48 | 31.84 | 31.84 | 0 | 35.96 | 28.12 | 28.12 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 28 | 28 | 28 | 38 | 50 | 50 | 50 | 35 | 35 | 35 | 35 | 10 | 10 | 0 | 0 | 0 | 14 |
Tax Payables
| 320.62 | 75.36 | 46.003 | 61.896 | 203.855 | 249.087 | 259.023 | 111.417 | 1,447.007 | 132.346 | 91.901 | 66.209 | 54.303 | 93.377 | 109.917 | 111.802 | 81.611 | 96.529 | 84.374 | 131.261 | 22.77 | 31.093 | 52.327 | 32.286 | 53.734 | 42.746 | 43.877 | 44.773 | 114.909 | 9.07 | 10.599 | 2.793 | 32.65 | 8.508 | 6.481 | 7.247 | 10.737 | 4.885 | 11.101 | -0.354 | 8.424 | -2.96 | -0.33 | 16.843 | 26.291 | 19.673 | 30.376 | 29.974 | 35.131 | 16.516 | 13.323 | 19.82 | 20.366 | 15.321 | 18.334 | 17.937 | 22.651 | -12.486 | -14.362 | -11.227 | -7.733 | -13.356 | -13.606 | -9.148 | -10.67 | -14.051 | -17.3 | -14.614 | -11.695 | -12.405 | -16.17 | -12.362 | -19.348 | -16.637 | -17.658 | -10.317 | -13.026 | -12.552 | -16.561 | -15.406 | -18.128 | -14.946 | -16.373 | -16.51 | -14.688 | -11.106 | -9.276 | -17.053 | -7.169 | -15.027 | -11.36 | -10.423 | -10.865 | 4.565 | 7.171 | 11.987 | 43.487 | 38.857 | 46.471 | 43.645 | 51.152 | 0 | 33.639 |
Deferred Revenue
| 0 | 0 | 2,952.414 | 5,273.518 | 6,705.965 | 5,349.506 | 9,828.513 | 18,471.669 | 22,109.076 | 13,248.505 | 20,606.7 | 0 | 36,800.766 | 31,591.249 | 38,153.198 | 3,718.98 | 7,268.85 | 1,445.204 | 768.119 | 2,869.636 | 434.676 | 371.79 | 347.255 | 358.144 | 409.965 | 294.367 | 348.135 | 375.381 | 461.11 | 60.113 | 173.625 | 141.057 | 129.35 | 99.895 | 274.804 | 229.92 | 285.933 | 248.984 | 348.163 | 270.222 | 311.86 | 216.659 | 132.069 | 162.956 | 151.848 | 143.872 | 121.787 | 119.931 | 131.292 | 123.708 | 153.501 | 172.67 | 157.379 | 126.526 | 100.753 | 112.398 | 106.739 | 38.86 | 39.185 | 80.571 | 84.428 | 86.64 | 90.147 | 101.226 | 100.326 | 97.545 | 96.941 | 86.615 | 87.318 | 111.53 | 96.4 | 100.344 | 95.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.089 | 21.499 | 6.809 | 22.208 | 3.155 | 5.533 | 9.647 | 14.25 | 40.787 | 43.215 | 52.496 | 62.525 | 0 | 66.598 | 0 | 0 | 0 | 74.54 |
Other Current Liabilities
| 5,541.503 | 11,948.745 | 7,241.302 | 12,920.283 | 15,463.549 | 1,153.202 | 1,023.153 | 19,892.333 | 23,266.055 | 1,124.921 | 1,063.504 | 31,973.065 | 181.959 | 1,171.836 | 1,082.003 | 937.675 | 3,111.849 | 1,040.739 | 1,340.183 | 966.822 | 9,228.135 | 8,589.845 | 2,725.98 | 7,991.827 | 9,826.71 | 7,410.368 | 7,391.337 | 11,014.855 | 11,222.994 | 105.451 | 215.413 | 296.399 | -10,769.654 | 133.641 | 351.716 | 313.168 | 405.159 | 610.022 | 476.953 | 669.701 | 425.829 | 422.013 | 294.92 | 316.198 | 232.363 | 303.385 | 219.58 | 220.221 | 359.243 | 250.433 | 277.599 | 404.74 | 341.251 | 314.759 | 199.09 | 232.01 | 259.393 | 106.709 | 106.731 | 144.769 | 145.979 | 154.765 | 146.294 | 142.442 | 136.328 | 124.409 | 138.134 | 134.301 | 146.498 | 139.673 | 125.509 | 122.654 | 128.855 | 115.776 | 120.371 | 131.834 | 131.617 | 68.986 | 68.193 | 77.181 | 46.741 | 48.516 | 51.266 | 47.098 | 55.538 | 61.6 | 48.656 | 47.117 | 66.12 | 45.622 | 46.014 | 49.902 | 54.946 | 64.66 | 60.506 | 44.497 | 21.836 | 14.394 | 21.521 | 14.508 | 15.154 | 162.045 | 43.48 |
Total Current Liabilities
| 38,256.166 | 32,194.019 | 28,159.646 | 29,190.856 | 35,603.05 | 29,446.868 | 32,096.867 | 41,066.447 | 43,950.343 | 35,775.002 | 38,295.981 | 45,618.983 | 49,351.22 | 49,952.375 | 53,821.151 | 17,182.687 | 21,443.865 | 14,559.085 | 14,357.896 | 14,991.11 | 19,055.089 | 19,926.013 | 13,336.058 | 18,392.772 | 19,284.476 | 16,967.864 | 16,040.902 | 18,226.778 | 18,000.258 | 910.435 | 859.269 | 1,092.988 | 1,068.531 | 1,026.546 | 1,350.048 | 1,236.581 | 1,834.113 | 1,983.205 | 2,222.899 | 2,213.699 | 2,088.417 | 1,913.559 | 1,926.676 | 2,244.919 | 2,345.13 | 2,100.376 | 1,976.855 | 2,108.953 | 2,034.566 | 1,828.602 | 2,051.618 | 2,399.856 | 2,113.318 | 2,014.736 | 1,857.231 | 1,929.76 | 1,718.403 | 703.185 | 659.477 | 657.338 | 695.175 | 572.967 | 508.357 | 489.812 | 423.48 | 430.557 | 451.677 | 363.067 | 353.095 | 347.313 | 314.081 | 310.339 | 267.079 | 260.008 | 257.164 | 285.268 | 277.053 | 205.956 | 193.506 | 199.585 | 156.619 | 167.011 | 145.602 | 166.147 | 152.55 | 173.391 | 134.577 | 148.939 | 175.518 | 193.439 | 199.329 | 203.7 | 217.285 | 219.999 | 219.348 | 239.359 | 263.409 | 177.325 | 219.541 | 168.161 | 167.109 | 162.045 | 180.729 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26.418 | 21.555 | 3.927 | 4.527 | 2,966.686 | 102.268 | 107.403 | 112.984 | 104.589 | 5.665 | 5.621 | 6.969 | 133.658 | 7.636 | 7.236 | 8.535 | 7.83 | 2,450 | 1,450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 450 | 0 | 0 | 0 | 450 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 335.787 | 325 | 325 | 105 | 265 | 345 | 165 | 165 | 305 | 300 | 300 | 300 | 265 | 315 | 265 | 225 | 0 | 0 | 0 | 5 | 0 | 50 | 50 | 18.04 | 18.04 | 36.04 | 36.04 | 52.04 | 52.04 | 67.88 | 67.88 | 88 | 96 | 50 | 20 | 0 | 0 | 0 | 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 Revenue Non-Current
| 27.664 | 23.814 | 24.472 | 26.467 | 28.137 | 30.333 | 29.452 | 31.648 | 33.844 | 33.041 | 35.237 | 23.216 | 25.21 | 14.2 | 15.483 | 16.767 | 18.051 | 17.487 | 18.985 | 20.31 | 21.572 | 21.409 | 22.59 | 23.922 | 24.94 | 24.44 | 24.44 | 18.21 | 18.21 | 54.29 | 55.373 | 56.094 | 57.537 | 58.62 | 86.117 | 88.532 | 90.746 | 92.706 | 95.688 | 97.994 | 100.14 | 0 | 0 | 0 | 108.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.379 | 17.595 | 11.44 | 11.399 | 10.525 | 11.255 | 10.123 | 10.753 | 7.641 | 3.631 | 3.846 | 3.058 | 3.058 | 3.024 | 3.024 | 2.439 | 2.026 | 1.736 | 1.736 | 1.807 | 1.215 | 0.46 | 0.462 | 0.474 | 0.474 | 0.649 | 0.586 | 0.48 | 0.503 | 0 | 0 | 0 | -450 | -98.462 | -98.462 | -98.461 | -85.581 | -82.965 | -81.531 | -79.258 | -77.892 | 0 | 0 | 0 | -108.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.279 | 0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,209.368 | 3,512.954 | 607.969 | 3,066.218 | 3,564.678 | 979.816 | 562.492 | 782.746 | 882.518 | 601.656 | 773.106 | 1,032.112 | 1,221.58 | 760.223 | 887.729 | 1,153.336 | 545.948 | 227.129 | 391.349 | 489.922 | 373.41 | 515.571 | 574.338 | 518.578 | 475.653 | 737.985 | 525.582 | 627.92 | 613.093 | 0.158 | 0.158 | 0.158 | 971.952 | 60.158 | 1.538 | 90.071 | 105.165 | 17.035 | 18.469 | 118.736 | 22.108 | 102.285 | 121.778 | 125.46 | 117.363 | 110.705 | 112.851 | 114.997 | 117.143 | 0 | 121.262 | 123.031 | 123.801 | 84.374 | 79.843 | 77.857 | 68.474 | 0 | 0 | 0 | 5.767 | -2.426 | 11.796 | 14.497 | 17.187 | 31.68 | 0 | 0 | 0 | 2.827 | 2.827 | 2.827 | 0 | 0 | 0 | 0 | 0 | 0.265 | 1.572 | 1.527 | 1.621 | 4.393 | 2.193 | 2.2 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 4,282.828 | 3,575.917 | 647.808 | 3,108.61 | 641.536 | 1,123.672 | 709.471 | 938.131 | 1,028.592 | 643.993 | 817.809 | 1,065.356 | 1,129.106 | 785.083 | 913.472 | 1,181.078 | 573.855 | 2,696.353 | 1,862.07 | 962.038 | 846.198 | 987.44 | 1,047.39 | 992.973 | 951.067 | 1,213.074 | 1,000.608 | 1,096.609 | 1,081.807 | 54.449 | 55.531 | 56.253 | 57.696 | 160.158 | 187.655 | 190.071 | 205.165 | 209.741 | 214.157 | 218.736 | 222.248 | 438.073 | 446.778 | 450.46 | 213.723 | 375.705 | 457.851 | 279.997 | 282.143 | 420.607 | 421.262 | 423.031 | 423.801 | 349.374 | 394.843 | 343.135 | 293.753 | 0 | 0 | 0 | 5 | -2.426 | 61.796 | 64.497 | 35.227 | 49.72 | 36.04 | 36.04 | 52.04 | 54.867 | 70.707 | 70.707 | 88 | 96 | 50 | 20 | 0 | 0.265 | 1.572 | 1.527 | 1.621 | 4.393 | 2.193 | 2.2 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 42,538.994 | 35,769.936 | 28,807.455 | 32,299.466 | 36,244.585 | 30,570.539 | 32,806.337 | 42,004.578 | 44,978.935 | 36,418.995 | 39,113.79 | 46,684.339 | 50,480.325 | 50,737.458 | 54,734.623 | 18,363.765 | 22,017.72 | 17,255.437 | 16,219.965 | 15,953.148 | 19,901.287 | 20,913.453 | 14,383.448 | 19,385.745 | 20,235.543 | 18,180.938 | 17,041.51 | 19,323.387 | 19,082.065 | 964.884 | 914.799 | 1,149.24 | 1,126.227 | 1,186.704 | 1,537.704 | 1,426.652 | 2,039.279 | 2,192.946 | 2,437.055 | 2,432.435 | 2,310.666 | 2,351.632 | 2,373.454 | 2,695.379 | 2,558.853 | 2,476.081 | 2,434.706 | 2,388.95 | 2,316.709 | 2,249.209 | 2,472.88 | 2,822.887 | 2,537.12 | 2,364.11 | 2,252.074 | 2,272.895 | 2,012.156 | 703.185 | 659.477 | 657.338 | 695.175 | 570.541 | 570.152 | 554.309 | 458.707 | 480.277 | 487.717 | 399.107 | 405.135 | 402.181 | 384.789 | 381.046 | 355.079 | 356.008 | 307.164 | 305.268 | 277.053 | 206.221 | 195.078 | 201.113 | 158.24 | 171.404 | 147.795 | 168.347 | 154.75 | 173.391 | 134.577 | 148.939 | 175.518 | 193.439 | 199.329 | 203.7 | 217.285 | 219.999 | 219.348 | 239.359 | 263.409 | 177.325 | 219.541 | 168.161 | 167.109 | 162.045 | 180.729 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.289 | 61.769 | 63.354 | 58.659 | 67.875 | 0 | 0 | 0 | 0.837 | 4.289 | 0 | 0 | 0 | 0 | 0 | 0 | 48.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,755.7 | 2,755.7 | 2,755.7 | 2,755.7 | 2,755.7 | 2,755.7 | 2,755.7 | 1,960.526 | 1,960.526 | 1,960.526 | 1,960.526 | 1,960.545 | 1,960.545 | 1,960.545 | 1,960.545 | 1,400.389 | 1,400.389 | 1,400.389 | 1,400.389 | 1,400.389 | 1,400.389 | 1,400.389 | 1,400.389 | 1,400.389 | 1,400.389 | 1,397.218 | 1,397.218 | 1,397.218 | 1,397.218 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 344.94 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 273 | 140 | 140 | 70 |
Retained Earnings
| 9,021.988 | 7,832.796 | 7,768.376 | 7,968.427 | 7,252.308 | 6,746.032 | 5,874.803 | 5,810.859 | 5,169.079 | 4,635.318 | 4,013.72 | 4,275.297 | 3,763.947 | 3,609.607 | 3,222.438 | 3,013.208 | 2,668.125 | 2,386.23 | 2,073.712 | 2,013.034 | 1,234.213 | 1,001.026 | 811.325 | 579.011 | 380.731 | -49.819 | -262.761 | -384.803 | -362.509 | -535.517 | -523.425 | -506.417 | -496.278 | -541.417 | -565.509 | -549.746 | -524.044 | -418.676 | -378.997 | -339.858 | -304.353 | -249.217 | -217.427 | -188.289 | -162.592 | -239.35 | -211.247 | -184.034 | -179.968 | -220.45 | -198.801 | -168.262 | -143.895 | 21.993 | 68.987 | 60.381 | 53.531 | -108.228 | -106.955 | -111.06 | -124.314 | -134.026 | -149.407 | -157.643 | -164.414 | -146.631 | -144.109 | -144.509 | -147.612 | -170.013 | -170.132 | -169.678 | -166.319 | -122.39 | -115.268 | -104.499 | -104.652 | -110.103 | -105.592 | -107.007 | -106.109 | -71.157 | -65.813 | -59.991 | -55.442 | -62.406 | -62.327 | 56.531 | -60.681 | 149.653 | 154.313 | 153.433 | 157.111 | 229.581 | 216.138 | 234.759 | 207.998 | 233.37 | 203.334 | 180.946 | 125.556 | 77.448 | 84 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 764.419 | 5,348.633 | 739.302 | 5,216.573 | 612.151 | 5,718.061 | 568 | 5,743.605 | 608.511 | 5,722.678 | 383.179 | 5,647.51 | 324.759 | 6,137.786 | -42.289 | -61.769 | -63.354 | -58.659 | -67.875 | 17.301 | 12.725 | 5.244 | -0.837 | -4.289 | 0.68 | 23.923 | 15.464 | 0 | 0 | 0 | -48.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,298.835 | 5,367.629 | 5,205.514 | -248.07 | 5,190.419 | 4,965.371 | 4,956.254 | 0 | 5,139.679 | -21.902 | 5,747.397 | -23.862 | 5,945.088 | -46.548 | 5,631.512 | -6,184.967 | 6,122.222 | 6,070.703 | 6,128.929 | 6,086.647 | 6,322.373 | 6,111.192 | 6,102.792 | 6,091.856 | 6,081.717 | 6,079.157 | 6,083.856 | 6,068.88 | 5,793.861 | 576.397 | 562.239 | 576.397 | 5,427.959 | 558.423 | 572.581 | 572.581 | 572.581 | 566.707 | 566.707 | 566.707 | 583.771 | 566.724 | 566.724 | 566.724 | 566.724 | 566.38 | 566.419 | 566.419 | 566.419 | 566.419 | 566.419 | 566.419 | 566.419 | 566.226 | 566.226 | 566.226 | 566.226 | 326.59 | 326.662 | 326.662 | -19.459 | 326.662 | 326.662 | 326.662 | 326.662 | 326.662 | 326.662 | 326.662 | 326.662 | 326.662 | 326.662 | 326.732 | 329.559 | 301.913 | 301.959 | 302.673 | 302.708 | 302.323 | 301.996 | 301.887 | 301.887 | 301.886 | 301.867 | 301.533 | 300.898 | 299.955 | 299.783 | 312.338 | 300.218 | 316.606 | 316.606 | 316.6 | 335.965 | 317.507 | 324.821 | 313.937 | 313.937 | 313.114 | 350.439 | 302.645 | 248.139 | 233.181 | 233.57 |
Total Shareholders Equity
| 17,076.523 | 15,956.124 | 15,729.59 | 15,824.689 | 15,095.011 | 14,467.102 | 13,586.757 | 13,489.447 | 12,837.348 | 12,317.548 | 11,687.359 | 11,934.658 | 11,412.523 | 11,171.113 | 10,776.414 | 10,504.203 | 10,148.448 | 9,857.322 | 9,539.676 | 9,500.071 | 8,688.133 | 8,512.607 | 8,314.506 | 8,071.256 | 7,862.837 | 7,426.556 | 7,218.313 | 7,119.376 | 7,132.901 | 399.979 | 412.07 | 429.079 | 439.217 | 376.104 | 352.012 | 367.775 | 393.478 | 492.971 | 532.65 | 571.789 | 607.294 | 662.447 | 694.237 | 723.375 | 749.072 | 671.97 | 700.113 | 727.326 | 731.392 | 690.909 | 712.559 | 743.097 | 767.464 | 933.159 | 980.153 | 971.547 | 964.697 | 491.362 | 492.707 | 488.601 | 475.348 | 465.635 | 450.254 | 442.018 | 435.247 | 453.03 | 455.552 | 455.152 | 452.049 | 429.649 | 429.529 | 430.054 | 433.412 | 452.523 | 459.691 | 471.174 | 471.056 | 465.22 | 469.403 | 467.88 | 468.777 | 503.73 | 509.054 | 514.542 | 518.455 | 510.549 | 510.456 | 641.87 | 512.185 | 739.258 | 743.919 | 743.033 | 741.711 | 820.088 | 806.92 | 821.696 | 794.935 | 819.484 | 789.448 | 756.591 | 513.696 | 450.629 | 387.57 |
Total Equity
| 19,050.84 | 17,420.152 | 17,186.05 | 17,030.793 | 16,257.607 | 15,469.128 | 14,567.947 | 14,461.317 | 13,813.365 | 13,275.75 | 12,598.845 | 12,821.891 | 12,300.152 | 11,977.34 | 11,536.009 | 11,191.005 | 10,835.361 | 10,492.212 | 10,174.994 | 10,134.888 | 9,322.569 | 8,855.264 | 8,658.101 | 8,412.334 | 8,203.708 | 7,602.272 | 7,394.693 | 7,294.496 | 7,307.107 | 525.419 | 541.659 | 562.127 | 572.372 | 485.842 | 443.281 | 470.87 | 510.726 | 665.348 | 678.077 | 730.051 | 782.045 | 886.16 | 925.658 | 954.829 | 984.693 | 900.139 | 928.555 | 956.609 | 942.788 | 888.857 | 915.701 | 952.253 | 985.955 | 1,181.114 | 1,232.123 | 1,219.056 | 1,208.387 | 491.362 | 492.707 | 488.601 | 692.285 | 465.635 | 450.254 | 442.018 | 435.247 | 453.03 | 455.552 | 455.152 | 452.049 | 429.649 | 429.529 | 430.054 | 433.412 | 452.523 | 459.691 | 471.174 | 471.056 | 465.22 | 469.333 | 467.88 | 468.777 | 503.73 | 509.054 | 514.542 | 518.455 | 510.549 | 510.456 | 641.87 | 512.185 | 739.258 | 743.919 | 743.033 | 741.711 | 820.088 | 806.92 | 821.696 | 794.935 | 819.484 | 789.448 | 756.591 | 513.696 | 450.629 | 387.57 |
Total Liabilities & Shareholders Equity
| 61,589.834 | 53,190.088 | 48,000.873 | 49,330.259 | 55,466.438 | 46,039.667 | 47,374.285 | 56,465.896 | 58,792.301 | 49,694.745 | 51,712.635 | 59,506.23 | 62,780.477 | 62,714.798 | 66,270.632 | 29,554.77 | 32,853.081 | 27,747.649 | 26,394.959 | 26,088.036 | 29,223.855 | 29,768.718 | 23,041.549 | 27,798.079 | 28,439.251 | 25,783.209 | 24,436.203 | 26,617.883 | 26,389.172 | 1,490.303 | 1,456.459 | 1,711.367 | 1,698.599 | 1,672.546 | 1,980.985 | 1,897.522 | 2,550.005 | 2,858.293 | 3,115.132 | 3,162.486 | 3,092.711 | 3,237.792 | 3,299.112 | 3,650.208 | 3,543.547 | 3,376.221 | 3,363.261 | 3,345.56 | 3,259.497 | 3,138.067 | 3,388.581 | 3,775.14 | 3,523.075 | 3,545.224 | 3,484.197 | 3,491.951 | 3,220.543 | 1,194.547 | 1,152.184 | 1,145.939 | 1,170.522 | 1,036.177 | 1,020.406 | 996.327 | 893.954 | 933.307 | 943.269 | 854.259 | 857.184 | 831.829 | 814.318 | 811.1 | 788.492 | 808.53 | 766.856 | 776.441 | 748.109 | 671.441 | 664.411 | 668.993 | 627.018 | 675.134 | 656.85 | 682.889 | 673.205 | 683.94 | 645.033 | 790.808 | 687.704 | 932.697 | 943.248 | 946.733 | 958.996 | 1,040.086 | 1,026.268 | 1,061.055 | 1,058.344 | 996.809 | 1,008.989 | 924.752 | 680.804 | 612.674 | 568.299 |