
Shanghai Baosight Software Co.,Ltd.
SSE:600845.SS
26.51 (CNY) • At close May 16, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,516.237 | 4,551.005 | 4,983.89 | 4,675.934 | 6,258.336 | 5,960.138 | 5,441.049 | 4,936.202 | 5,800.298 | 4,929.362 | 4,593.453 | 5,879.909 | 5,272.165 | 4,299.665 | 4,424.007 | 3,714.641 | 4,107.102 | 3,822.786 | 4,193.131 | 3,645.858 | 3,213.532 | 3,139.634 | 3,612.587 | 3,505.678 | 3,725.709 | 3,772.188 | 3,685.575 | 3,628.57 | 3,614.185 | 3,524.979 | 1,973.408 | 2,017.954 | 1,908.48 | 1,742.172 | 1,761.793 | 1,902.691 | 1,727.282 | 1,707.946 | 897.812 | 738.368 | 816.857 | 889.899 | 844.888 | 719.73 | 922.06 | 513.076 | 295.519 | 256.67 | 250.227 | 408.922 | 301.623 | 228.364 | 349.1 | 469.16 | 221.464 | 323.094 | 298.028 | 492.099 | 483.714 | 454.963 | 493.44 | 510.225 | 461.171 | 424.767 | 394.252 | 296.833 | 326.254 | 319.178 | 337.319 | 283.488 | 235.639 | 237.173 | 167.429 | 200.228 | 166.655 | 193.344 | 162.014 | 160.838 | 196.468 | 164.752 | 130.625 | 161.648 | 77.39 | 90.377 | 72.883 | 106.22 | 41.176 | 65.669 | 46.812 | 69.146 | 64.908 | 44.558 | 64.96 | 57.649 | 33.499 | 16.81 | 42.79 | 109.517 | 100.655 | 91.791 | 97.543 | 98.848 | 85.557 | 0 | 97.268 | 0 | 98.406 | 0 | 0 | 0 | 27.564 |
Short Term Investments
| 5.427 | 5.972 | 5.618 | 4.718 | 5.859 | 5.844 | 6.403 | 5.93 | 5.63 | 5.63 | 6.092 | 7.304 | 7.233 | 7.945 | 9.015 | 9.514 | 5.594 | 5.274 | 5.274 | 5.341 | 5.559 | 6.592 | 6.557 | 0.754 | 0.822 | 0.728 | 0.762 | 0.762 | 0.867 | 0.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.217 | 0 | 13.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.767 | 0 | 0 | 0 | 0 | 0 | 7.748 | 8.626 | 10.198 | 11.623 | 11.746 | 9.244 | 7.379 | 4 | 4 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 2 | 5 | 5 | 0 | 26 | 30 | 30 | 30 | 30 | 0.732 | 0.732 | 0.543 | 0.97 | 0.59 | 0.725 | 0.777 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 5 |
Cash and Short Term Investments
| 4,521.664 | 4,556.977 | 4,989.508 | 4,680.651 | 6,264.195 | 5,965.982 | 5,447.451 | 4,942.132 | 5,805.928 | 4,934.992 | 4,599.546 | 5,887.212 | 5,279.397 | 4,307.61 | 4,433.022 | 3,724.155 | 4,112.696 | 3,828.06 | 4,198.404 | 3,651.2 | 3,219.091 | 3,146.226 | 3,619.144 | 3,506.432 | 3,726.531 | 3,772.916 | 3,686.337 | 3,629.332 | 3,615.051 | 3,525.785 | 1,973.408 | 2,017.954 | 1,908.48 | 1,742.172 | 1,761.793 | 1,902.691 | 1,727.282 | 1,707.946 | 897.812 | 738.368 | 816.857 | 889.899 | 844.888 | 719.73 | 922.06 | 513.076 | 295.519 | 256.67 | 250.227 | 408.922 | 301.623 | 228.364 | 349.1 | 469.16 | 221.464 | 323.094 | 298.028 | 492.099 | 483.714 | 454.963 | 493.44 | 510.225 | 461.171 | 424.767 | 394.252 | 296.833 | 334.003 | 327.803 | 347.517 | 295.112 | 247.384 | 246.417 | 174.809 | 204.228 | 170.655 | 198.844 | 167.514 | 166.338 | 201.968 | 170.252 | 136.125 | 167.148 | 82.89 | 95.877 | 78.383 | 111.72 | 46.676 | 67.669 | 51.812 | 74.146 | 64.908 | 70.558 | 94.96 | 87.649 | 63.499 | 46.81 | 43.522 | 110.249 | 101.199 | 92.761 | 98.134 | 99.573 | 86.334 | 0 | 98.668 | 0 | 98.406 | 0 | 0 | 0 | 32.564 |
Net Receivables
| 8,703.101 | 8,674.254 | 8,051.492 | 7,354.667 | 7,741.232 | 7,076.318 | 7,182.965 | 7,028.579 | 6,782.238 | 6,714.923 | 5,711.132 | 5,628.576 | 5,688.718 | 0 | 4,782.765 | 3,785.531 | 3,578.346 | 3,680.042 | 2,994.816 | 2,659.72 | 2,484.716 | 2,881.404 | 2,822.979 | 2,527.656 | 2,203.953 | 2,617.555 | 2,631.281 | 2,553.918 | 2,324.23 | 2,268.441 | 2,157.631 | 2,189.747 | 2,070.085 | 2,315.97 | 2,165.239 | 2,144.474 | 2,205.04 | 2,330.212 | 2,300.57 | 2,375.208 | 2,407.96 | 2,420.224 | 2,372.127 | 2,219.798 | 2,184.645 | 2,069.284 | 2,125.806 | 2,188.624 | 2,051.31 | 1,824.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.381 | 0 | 0 | 0 | 0 | 0 | 0 | 349.262 | 272.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.01 | 0 | 0 | 7.936 | 2.069 | 6.572 | 9.799 | 8.184 | 24.724 | 36.551 | 0 | 25.814 | 0 | 25.199 | 0 | 0 | 0 | 27.793 |
Inventory
| 3,318.771 | 2,723.276 | 2,967.943 | 2,899.34 | 3,097.608 | 3,523.804 | 3,593.392 | 3,463.654 | 3,302.226 | 3,147.801 | 3,818.442 | 3,240.359 | 3,098.378 | 3,062.269 | 2,792.862 | 2,602.519 | 2,964.002 | 2,916.98 | 3,566.33 | 3,662.099 | 3,662.837 | 776.756 | 952.216 | 855.501 | 705.265 | 613.607 | 819.911 | 738.858 | 692.905 | 638.191 | 748.528 | 805.93 | 739.117 | 744.594 | 740.649 | 722.42 | 753.608 | 819.357 | 774.697 | 839.735 | 796.745 | 775.782 | 783.089 | 644.07 | 587.016 | 603.334 | 542.153 | 540.496 | 517.2 | 450.088 | 548.968 | 510.302 | 475.667 | 515.593 | 466.354 | 431.613 | 451.048 | 354.935 | 296.144 | 340.98 | 268.988 | 317.259 | 344.986 | 281.079 | 343.475 | 393.744 | 313.841 | 269.368 | 257.907 | 209.105 | 195.367 | 206.356 | 206.97 | 187.61 | 159.361 | 145.947 | 139.978 | 138.359 | 119.428 | 110.105 | 118.85 | 98.523 | 143.245 | 100.09 | 109.183 | 80.849 | 99.181 | 78.554 | 57.302 | 26.237 | 36.735 | 34.421 | 21.515 | 20.254 | 14.781 | 13.839 | 94.89 | 126.637 | 153.165 | 145.863 | 163.132 | 171.995 | 138.826 | 0 | 147.114 | 0 | 162.926 | 0 | 0 | 0 | 265.126 |
Other Current Assets
| 742.527 | 700.818 | 647.214 | 8,008.401 | 608.95 | 567.019 | 626.959 | 709.966 | 803.226 | 684.679 | 704.882 | 717.382 | 550.692 | 525.14 | 607.446 | 387.468 | 288.766 | 1,499.217 | 308.317 | 341.867 | 449.315 | 379.257 | 352.26 | 186.463 | 268.808 | 1,239.768 | 186.895 | 204.449 | 203.135 | 229.051 | 311.762 | 167.937 | 281.367 | 298.636 | 316.897 | 210.146 | 226.199 | 240.061 | 2,541.828 | 2,639.647 | 2,673.009 | 247.957 | 2,673.989 | 265.878 | 2,473.06 | 326.144 | 2,407.231 | 552.865 | 394.152 | 498.929 | 2,078.21 | 1,951.738 | 1,921.774 | 1,667.497 | 1,861.456 | 1,682.077 | 1,644.507 | 1,456.896 | 1,211.587 | 1,093.89 | 1,180.533 | 989.664 | 1,064.205 | 1,120.118 | 1,061.422 | 906.543 | 901.536 | 908.71 | 784.857 | 714.934 | 722.128 | 674.634 | 578.721 | 519.506 | 525.267 | 460.358 | 422.81 | 416.682 | 392.696 | 430.788 | 51.642 | 41.926 | 316.735 | 332.467 | 262.964 | 246.277 | 246.487 | 244.346 | 230.753 | 186.195 | 202.47 | 159.555 | 95.962 | 77.5 | 105.903 | 87.39 | 228.458 | 178.849 | 182.01 | 340.888 | 359.986 | 413.826 | 398.523 | 701.567 | 417.323 | 750.793 | 386.636 | 799.26 | 929.439 | 991.382 | 271.107 |
Total Current Assets
| 17,286.063 | 16,655.325 | 16,656.157 | 15,588.392 | 17,711.986 | 17,133.124 | 16,850.766 | 16,144.331 | 16,693.618 | 15,482.395 | 14,834.001 | 15,473.53 | 14,617.185 | 13,640.543 | 12,616.095 | 10,499.673 | 10,943.81 | 10,753.993 | 11,067.868 | 10,314.886 | 9,815.96 | 7,183.643 | 7,746.599 | 7,076.052 | 6,904.556 | 6,863.755 | 7,324.423 | 7,126.556 | 6,835.321 | 6,661.468 | 5,191.329 | 5,181.567 | 4,999.049 | 5,101.373 | 4,984.579 | 4,979.732 | 4,912.13 | 5,097.577 | 4,214.337 | 4,217.75 | 4,286.611 | 4,333.862 | 4,301.967 | 3,849.476 | 3,982.136 | 3,511.838 | 3,244.903 | 3,288.624 | 3,055.81 | 2,970.84 | 2,928.801 | 2,690.404 | 2,746.542 | 2,652.251 | 2,549.274 | 2,436.785 | 2,393.583 | 2,303.93 | 1,991.445 | 1,889.832 | 1,942.961 | 1,817.149 | 1,870.362 | 1,825.964 | 1,799.149 | 1,597.12 | 1,549.38 | 1,505.881 | 1,390.282 | 1,219.151 | 1,164.879 | 1,127.407 | 960.5 | 911.345 | 855.283 | 805.148 | 730.303 | 721.379 | 714.092 | 711.144 | 610.236 | 544.138 | 542.87 | 528.433 | 450.53 | 438.846 | 392.343 | 390.57 | 339.867 | 286.578 | 304.113 | 264.534 | 212.438 | 185.367 | 184.183 | 148.039 | 374.806 | 417.804 | 442.945 | 589.31 | 629.436 | 710.118 | 656 | 701.567 | 688.918 | 750.793 | 673.167 | 799.26 | 929.439 | 991.382 | 596.591 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,218.126 | 3,186.757 | 3,021.57 | 3,052.758 | 3,035.414 | 2,998.066 | 2,914.949 | 2,811.261 | 2,359.14 | 2,349.777 | 2,336.122 | 2,342.715 | 2,399.711 | 2,359.564 | 2,487.742 | 1,894.449 | 1,977.354 | 1,719.938 | 1,724.709 | 1,746.873 | 1,699.859 | 1,897.762 | 1,921.519 | 1,815.311 | 1,788.988 | 1,674.562 | 1,308.007 | 1,175.803 | 1,071.861 | 1,128.276 | 1,152.922 | 1,200.526 | 1,122.976 | 1,158.847 | 1,099.922 | 972.894 | 922.454 | 799.977 | 759.681 | 619.194 | 501.245 | 413.542 | 421.639 | 510.599 | 444.039 | 332.533 | 211.3 | 168.793 | 162.795 | 126.321 | 117.806 | 104.098 | 106.719 | 110.275 | 130.922 | 128.982 | 119.422 | 119.343 | 116.405 | 114.708 | 113.778 | 116.137 | 116.966 | 119.851 | 124.438 | 126.845 | 113.677 | 111.723 | 112.293 | 108.397 | 112.868 | 108.284 | 109.549 | 131.113 | 124.299 | 121.545 | 120.278 | 121.014 | 123.087 | 124.646 | 122.357 | 123.783 | 122.139 | 121.304 | 118.234 | 119.542 | 118.331 | 116.367 | 114.142 | 109 | 105.333 | 103.563 | 101.439 | 96.149 | 76.678 | 76.253 | 250.798 | 277.525 | 285.525 | 291.646 | 302.905 | 311.609 | 311.237 | 305.846 | 288.854 | 290.906 | 222.235 | 178.393 | 161.476 | 187.419 | 164.387 |
Goodwill
| 45.472 | 45.137 | 45.137 | 45.137 | 86.75 | 11.723 | 11.723 | 11.723 | 11.723 | 11.723 | 11.723 | 11.723 | 11.723 | 11.723 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 2.043 | 1.023 | 1.023 | 1.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 186.835 | 182.814 | 188.358 | 191.181 | 197.923 | 192.138 | 192.847 | 194.955 | 200.221 | 206.289 | 210.017 | 212.89 | 220.866 | 226.3 | 173.709 | 97.421 | 98.036 | 98.577 | 97.527 | 100.824 | 106.185 | 111.747 | 112.011 | 109.748 | 114.929 | 119.492 | 124.507 | 129.28 | 133.421 | 138.768 | 161.609 | 166.349 | 172.885 | 178.999 | 183.297 | 190.118 | 196.463 | 203.023 | 194.208 | 198.391 | 195.237 | 190.293 | 185.594 | 178.367 | 174.384 | 166.408 | 112.514 | 102.543 | 83.844 | 76.78 | 28.322 | 28.438 | 28.576 | 28.774 | 28.018 | 28.288 | 28.597 | 28.414 | 28.621 | 28.759 | 29.207 | 29.514 | 29.985 | 30.214 | 29.557 | 30.143 | 30.783 | 31.235 | 23.744 | 24.261 | 24.86 | 24.493 | 24.827 | 0.219 | 0.309 | 0.4 | 0.49 | 1.205 | 1.921 | 2.637 | 3.332 | 4.068 | 4.803 | 5.339 | 6.045 | 6.75 | 7.456 | 8.161 | 9.075 | 9.572 | 8.756 | 9.382 | 10.007 | 10.632 | 36.931 | 37.517 | 9.394 | 10.565 | 11.024 | 11.246 | 8.643 | 8.169 | 7.311 | 0 | 6.831 | 0 | 5.411 | 4.265 | 0 | 0 | 4.486 |
Goodwill and Intangible Assets
| 232.307 | 227.951 | 233.495 | 236.318 | 284.673 | 203.861 | 204.57 | 206.677 | 211.944 | 218.012 | 221.74 | 224.613 | 232.588 | 238.023 | 175.752 | 99.464 | 100.078 | 100.62 | 99.57 | 102.867 | 108.228 | 113.79 | 114.054 | 111.791 | 116.972 | 121.535 | 126.549 | 131.323 | 135.464 | 140.811 | 163.652 | 168.392 | 174.928 | 181.042 | 185.34 | 192.161 | 198.506 | 205.066 | 196.251 | 200.434 | 197.28 | 192.335 | 187.637 | 180.41 | 176.427 | 168.451 | 114.557 | 104.586 | 85.887 | 78.823 | 30.365 | 30.481 | 30.618 | 30.817 | 30.061 | 30.331 | 30.64 | 30.457 | 30.664 | 30.801 | 31.249 | 31.557 | 32.028 | 32.257 | 31.6 | 32.186 | 32.826 | 33.278 | 25.787 | 26.304 | 25.883 | 25.517 | 25.851 | 0.219 | 0.309 | 0.4 | 0.49 | 1.205 | 1.921 | 2.637 | 3.332 | 4.068 | 4.803 | 5.339 | 6.045 | 6.75 | 7.456 | 8.161 | 9.075 | 9.572 | 8.756 | 9.382 | 10.007 | 10.632 | 36.931 | 37.517 | 9.394 | 10.565 | 11.024 | 11.246 | 8.643 | 8.169 | 7.311 | 0 | 6.831 | 0 | 5.411 | 4.265 | 0 | 0 | 4.486 |
Long Term Investments
| 547.841 | 548.027 | 578.475 | 579.81 | 599.586 | 601.764 | 502.667 | 504.078 | 500.311 | 500.849 | 524.977 | 520.598 | 516.423 | 514.744 | 535.892 | 528.616 | 539.303 | 534.152 | 235.07 | 230.466 | 222.643 | 221.185 | 203.255 | 163.051 | 159.867 | 100.887 | 92.022 | 81.078 | 84.171 | 88.727 | 86.431 | 84.893 | 84.835 | 74.884 | 66.67 | 75.736 | 71.59 | 75.442 | 60.795 | 64.03 | 52.573 | 29.46 | 28.058 | 27.094 | 26.305 | 27.565 | 29.339 | 28.996 | -0 | 19.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.943 | 0 | 0 | 0 | 0 | 0 | 19.613 | 18.863 | 17.29 | 16.438 | 16.242 | 17.928 | 19.838 | 23.872 | 21.189 | 19.74 | 19.792 | 19.843 | 19.894 | 19.946 | 19.997 | 20.048 | 20.108 | 20.151 | 21.594 | 20.254 | 21.575 | 25.693 | 21.927 | 10.45 | 0 | -10.556 | -16.4 | -13.496 | -16.4 | -16.4 | 15.593 | 14.442 | 13.871 | 12.899 | 13.624 | 16.083 | 1.268 | 0 | 0.462 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 277.911 | 275.299 | 259.199 | 259.198 | 206.397 | 193.926 | 172.231 | 172.231 | 134.238 | 134.238 | 106.587 | 105.862 | 114.195 | 114.195 | 87.675 | 80.057 | 80.507 | 80.507 | 63.354 | 63.354 | 60.655 | 60.013 | 44.318 | 41.737 | 40.068 | 26.707 | 29.168 | 29.164 | 31.477 | 31.477 | 40.081 | 40.082 | 42.653 | 42.653 | 38.273 | 38.343 | 42.901 | 42.94 | 37.948 | 37.948 | 37.888 | 38.668 | 27.06 | 17.268 | 15.418 | 15.539 | 11.024 | 11.029 | 10.945 | 10.945 | 10.166 | 9.395 | 8.631 | 8.631 | 6.722 | 6.722 | 6.085 | 6.117 | 4.963 | 4.963 | 4.829 | 4.829 | 3.992 | 3.992 | 3.443 | 3.443 | 4.117 | 4.121 | 4.289 | 4.361 | 4.461 | 4.461 | 5.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.809 | 12.169 | 11.87 | 11.622 | 12.402 | 8.848 | 12.068 | 11.115 | 0 | 32.841 | 37.015 | 37.146 | 0.09 | 31.298 | -15.117 | -13.898 | -13.248 | -12.162 | -12.843 | 1.561 | 0.777 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 896.641 | 743.327 | 687.994 | 692.449 | 743.364 | 751.945 | 823.089 | 867.333 | 864.603 | 895.76 | 904.816 | 929.368 | 969.147 | 993.1 | 862.433 | 823.718 | 843.747 | 881.238 | 892.959 | 923.394 | 933.954 | 791.285 | 709.494 | 596.923 | 613.699 | 657.972 | 754.02 | 668.217 | 649.384 | 571.665 | 474.498 | 375.42 | 298.728 | 279.288 | 259.103 | 202.951 | 160.763 | 156.019 | 149.777 | 154.134 | 159.11 | 163.794 | 190.73 | 19.841 | 21.643 | 20.62 | 9.442 | 8.925 | 38.923 | 10.42 | 22.575 | 25.22 | 23.802 | 25.032 | 34.372 | 33.93 | 32.337 | 32.298 | 32.786 | 33.549 | 6 | 35.715 | 36.619 | 36.803 | 38.044 | 39.044 | 12.607 | 13.656 | 21.954 | 24.029 | 14.05 | 11.758 | 10.111 | 6.948 | 7.21 | 8.972 | 9.234 | 9.496 | 9.758 | 10.02 | 10.302 | 10.544 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 14.401 | 28.009 | 6 | 7.796 | 6 | 37.191 | 6.098 | 8.32 | 7.236 | 6.483 | 5.57 | 6.018 | 11.695 | 15.138 | 29.249 | 28.221 | 22.852 | 43.775 | 60.796 | 52.541 | 30.949 | 33.818 |
Total Non-Current Assets
| 5,172.827 | 4,981.361 | 4,780.734 | 4,820.534 | 4,869.433 | 4,749.561 | 4,617.507 | 4,561.581 | 4,070.237 | 4,098.637 | 4,094.241 | 4,123.155 | 4,232.064 | 4,219.626 | 4,149.494 | 3,426.305 | 3,540.99 | 3,316.455 | 3,015.661 | 3,066.954 | 3,025.339 | 3,084.034 | 2,992.641 | 2,728.812 | 2,719.594 | 2,581.664 | 2,309.766 | 2,085.586 | 1,972.357 | 1,960.957 | 1,917.584 | 1,869.312 | 1,724.12 | 1,736.714 | 1,649.309 | 1,482.085 | 1,396.214 | 1,279.444 | 1,204.453 | 1,075.741 | 948.096 | 837.8 | 855.124 | 755.212 | 683.831 | 564.708 | 375.662 | 322.329 | 298.551 | 245.803 | 180.912 | 169.195 | 169.771 | 174.756 | 202.078 | 199.966 | 188.483 | 188.214 | 184.819 | 184.022 | 190.799 | 188.239 | 189.605 | 192.902 | 197.524 | 201.519 | 182.84 | 181.641 | 181.613 | 179.529 | 173.504 | 167.949 | 170.719 | 162.152 | 153.007 | 150.657 | 149.793 | 151.558 | 154.661 | 157.248 | 155.988 | 158.442 | 164.86 | 164.963 | 163.743 | 164.168 | 165.763 | 165.07 | 163.213 | 154.539 | 142.097 | 141.229 | 139.857 | 136.432 | 134.49 | 134.767 | 268.987 | 295.87 | 303.655 | 309.2 | 318.347 | 349.117 | 335.731 | 335.094 | 325.768 | 313.758 | 271.42 | 243.454 | 214.017 | 218.368 | 202.691 |
Total Assets
| 22,458.89 | 21,636.686 | 21,436.891 | 20,408.925 | 22,581.419 | 21,882.685 | 21,468.273 | 20,705.912 | 20,763.855 | 19,581.032 | 18,928.242 | 19,596.685 | 18,849.25 | 17,860.169 | 16,765.589 | 13,925.978 | 14,484.8 | 14,070.449 | 14,083.53 | 13,381.84 | 12,841.298 | 10,267.678 | 10,739.24 | 9,804.864 | 9,624.15 | 9,445.418 | 9,634.189 | 9,212.142 | 8,807.678 | 8,622.425 | 7,108.914 | 7,050.88 | 6,723.169 | 6,838.087 | 6,633.888 | 6,461.817 | 6,308.343 | 6,377.021 | 5,418.79 | 5,293.491 | 5,234.706 | 5,171.662 | 5,157.091 | 4,604.688 | 4,665.968 | 4,076.546 | 3,620.565 | 3,610.953 | 3,354.36 | 3,216.643 | 3,109.713 | 2,859.599 | 2,916.313 | 2,827.007 | 2,751.352 | 2,636.751 | 2,582.066 | 2,492.144 | 2,176.264 | 2,073.854 | 2,133.76 | 2,005.388 | 2,059.966 | 2,018.867 | 1,996.673 | 1,798.639 | 1,732.22 | 1,687.522 | 1,571.895 | 1,398.68 | 1,338.383 | 1,295.355 | 1,131.219 | 1,073.497 | 1,008.29 | 955.806 | 880.096 | 872.937 | 868.753 | 868.392 | 766.224 | 702.581 | 707.729 | 693.396 | 614.273 | 603.014 | 558.107 | 555.64 | 503.081 | 441.117 | 446.21 | 405.763 | 352.294 | 321.799 | 318.673 | 282.806 | 643.793 | 713.674 | 746.6 | 898.51 | 947.783 | 1,059.235 | 991.732 | 1,036.661 | 1,014.686 | 1,064.551 | 944.587 | 1,042.714 | 1,143.456 | 1,209.75 | 799.281 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,933.523 | 4,562.315 | 2,982.053 | 3,615.141 | 4,347.143 | 3,576.232 | 4,413.205 | 2,611.827 | 4,209.596 | 3,564.526 | 3,355.454 | 2,929.855 | 3,415.366 | 2,795.15 | 3,057.293 | 2,112.999 | 2,180.353 | 1,744.543 | 2,482.567 | 1,781.915 | 1,195.779 | 1,583.743 | 2,143.569 | 1,887.774 | 1,753.276 | 1,739.461 | 1,943.109 | 1,768.281 | 1,339.57 | 1,415.752 | 1,489.406 | 1,481.983 | 1,356.964 | 1,525.123 | 1,562.088 | 1,412.57 | 1,326.34 | 1,126.449 | 1,716.745 | 1,653.208 | 1,622.016 | 1,571.096 | 1,683.154 | 1,393.228 | 1,365.278 | 1,303.27 | 1,233.947 | 1,255.378 | 1,283.039 | 1,109.635 | 1,128.329 | 947.532 | 1,087.794 | 778.218 | 841.271 | 810.063 | 826.369 | 685.166 | 551.974 | 582.607 | 606.505 | 449.21 | 515.378 | 540.84 | 594.679 | 464.975 | 424.695 | 361.957 | 324.266 | 263.218 | 289.009 | 300.949 | 222.849 | 222.101 | 197.475 | 190.019 | 164.685 | 169.68 | 170.092 | 156.473 | 147.389 | 136.817 | 143.199 | 151.258 | 100.121 | 116.08 | 98.107 | 90.69 | 64.514 | 49.092 | 55.936 | 36.461 | 8.433 | 13.496 | 16.232 | 3.07 | 118.923 | 70.468 | 103.118 | 105.005 | 115.252 | 141.812 | 92.497 | 0 | 168.996 | 0 | 135.058 | 0 | 0 | 0 | 194.19 |
Short Term Debt
| 40.026 | 52.934 | 64.043 | 64.051 | 69.059 | 91.083 | 98.071 | 203.065 | 148.128 | 148.151 | 158.019 | 158.019 | 148.015 | 220.793 | 98.328 | 20.018 | 88.143 | 20.021 | 30.009 | 30.029 | 40 | 20.189 | 20 | 20 | 20.156 | 150 | 25.156 | 31.233 | 25 | 10.149 | 20 | 15 | 20 | 10 | 20 | 47 | 77 | 77 | 67 | 67 | 61.87 | 71.87 | 91.87 | 84.87 | 196.931 | 196.931 | 188.586 | 157.915 | 50 | 40 | 40 | 40 | 25 | 25 | 32 | 27 | 20 | 20 | 15 | 15 | 17 | 15 | 33 | 18 | 8 | 8 | 8 | 13 | 16 | 8 | 6 | 8 | 11 | 8 | 17 | 11 | 0 | 3 | 10.49 | 2.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5 | 5 | 13 | 13.55 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182.8 | 184 | 192 | 224 | 224 | 188.5 | 179 | 0 | 130.2 | 0 | 105.95 | 0 | 0 | 0 | 120.485 |
Tax Payables
| 28.245 | 98.181 | 33.564 | 56.07 | 17.955 | 13.184 | 28.272 | 56.511 | 31.304 | 115.521 | 52.353 | 37.092 | 31.88 | 94.413 | 77.849 | 42.454 | 67.106 | 128.269 | 11.121 | 20.16 | 5.294 | 89.052 | 46.018 | 36.633 | 28.549 | 93.344 | 37.976 | 43.908 | 46.058 | 73.54 | 50.896 | 42.604 | 47.516 | 95.95 | 34.667 | 43.396 | 58.667 | 103.623 | 58.537 | 30.938 | 58.044 | 92.372 | 38.87 | 47.16 | 47.148 | 65.785 | 30.278 | 56.927 | 35.206 | 59.92 | 29.088 | 35.87 | 38.691 | 55.958 | 31.885 | 23.482 | 20.152 | 35.273 | 44.567 | 17.34 | 23.597 | 14.877 | 3.683 | 19.424 | 8.506 | -12.825 | 15.605 | 42.396 | 15.642 | 20.528 | 10.275 | 16.083 | 8.12 | 24.559 | 10.512 | 9.91 | 16.819 | 21.234 | 3.703 | 8.635 | 2.479 | 2.09 | -2.461 | 8.849 | -3.952 | 6.888 | -3.215 | 2.651 | 1.144 | 5.827 | 3.21 | 3.334 | 10.261 | 8.563 | 10.078 | 5.606 | 3.05 | 2.06 | -3.096 | -1.274 | -1.959 | 1.085 | -0.984 | 0 | -3.452 | 0 | 0.689 | 0 | 0 | 0 | -2.457 |
Deferred Revenue
| 0 | 0 | 2,661.064 | 2,640.989 | 3,051.958 | 3,391.893 | 4,546.922 | 4,770.424 | 3,454.167 | 3,714.563 | 4,163.724 | 0 | 0 | 4,404.969 | 4,049.525 | 3,724.144 | 3,902.215 | 4,155.534 | 4,359.377 | 4,393.462 | 4,231.431 | 390.113 | 805.032 | 416.748 | 252.135 | 265.215 | 382.918 | 346.639 | 268.725 | 173.369 | 322.263 | 285.385 | 337.188 | 257.199 | 176.436 | 218.227 | 213.436 | 201.162 | 219.475 | 191.486 | 268.309 | 194.034 | 199.715 | 203.585 | 159.684 | 158.588 | 134.617 | 168.134 | 149.798 | 137.275 | 184.984 | 177.089 | 141.14 | 129.017 | 133.71 | 114.986 | 96.776 | 94.868 | 147.471 | 105.127 | 108.702 | 79.063 | 142.727 | 165.471 | 104.431 | 46.42 | 156.858 | 144.26 | 131.768 | 91.719 | 161.2 | 150.207 | 104.49 | 93.093 | 122.203 | 121.851 | 110.685 | 83.062 | 174.857 | 94.972 | 70.829 | 34.462 | 25.622 | 43.875 | 27.726 | 33.838 | 30.414 | 65.77 | 45.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.821 | 49.514 | 37.047 | 35.61 | 37.513 | 39.315 | 36.262 | 0 | 28.244 | 0 | 18.259 | 0 | 0 | 0 | 26.099 |
Other Current Liabilities
| 3,559.729 | 3,690.83 | 2,811.094 | 4,473.925 | 4,228.323 | 5,212.29 | 1,431.683 | 2,804.28 | 1,214.135 | 939.589 | 909.044 | 5,205.595 | 4,696.29 | 1,183.969 | 854.628 | 1,005.572 | 639.161 | 5,000.726 | -10.79 | 1,043.327 | 4,680.895 | 779.793 | 1,438.208 | 1,018.609 | 612.45 | 1,482.269 | 548.453 | 884.283 | 946.415 | 839.145 | 977.107 | 1,065.653 | 638.635 | 864.822 | 782.251 | 789.022 | 698.858 | 984.236 | 714.762 | 763.335 | 789.621 | 702.721 | 527.701 | 579.337 | 554.151 | 694.986 | 479.067 | 508.673 | 347.933 | 463.674 | 415.336 | 397.177 | 364.315 | 629.156 | 569.807 | 553.49 | 472.452 | 577.277 | 439.033 | 393.903 | 409.633 | 511.098 | 527.721 | 507.564 | 464.599 | 474.446 | 447.168 | 480.703 | 464.533 | 402.237 | 371.314 | 335.733 | 285.216 | 252.489 | 239.487 | 226.552 | 202.924 | 210.004 | 234.228 | 218.585 | 139.775 | 103.682 | 126.176 | 109.457 | 114.63 | 86.246 | 79.077 | 96.325 | 87.713 | 51.5 | 64.265 | 60.446 | 46.582 | 29.522 | 39.175 | 34.735 | 120.552 | 157.261 | 123.328 | 49.681 | 62.601 | 53.598 | 50.854 | 429.146 | 114.971 | 454.624 | 99.22 | 358.168 | 450.318 | 503.369 | 65.319 |
Total Current Liabilities
| 8,561.523 | 8,404.26 | 8,551.817 | 8,209.187 | 8,662.48 | 8,892.789 | 9,242.578 | 9,274.996 | 9,057.33 | 8,482.351 | 8,638.593 | 8,330.56 | 8,291.552 | 7,908.293 | 7,244.771 | 6,118.43 | 6,213.701 | 6,451.293 | 6,872.284 | 6,518.359 | 5,921.968 | 2,862.89 | 3,647.795 | 2,963.016 | 2,666.566 | 2,584.857 | 2,937.611 | 2,727.706 | 2,357.043 | 2,338.586 | 2,537.41 | 2,605.241 | 2,400.303 | 2,495.895 | 2,399.006 | 2,291.987 | 2,160.865 | 2,291.308 | 2,557.044 | 2,514.481 | 2,531.551 | 2,438.059 | 2,541.31 | 2,104.595 | 2,163.509 | 2,260.973 | 1,931.878 | 1,978.892 | 1,716.178 | 1,657.132 | 1,612.752 | 1,420.579 | 1,515.8 | 1,488.332 | 1,474.963 | 1,414.035 | 1,338.972 | 1,317.715 | 1,050.575 | 1,008.85 | 1,056.735 | 990.186 | 1,079.782 | 1,085.827 | 1,075.784 | 934.596 | 895.468 | 898.055 | 820.441 | 693.983 | 676.598 | 660.764 | 527.185 | 504.999 | 464.474 | 437.481 | 384.428 | 403.918 | 418.513 | 386.683 | 295.633 | 248.58 | 272.903 | 275.555 | 215.799 | 214.214 | 186.968 | 203.216 | 164.371 | 119.53 | 123.411 | 100.241 | 65.276 | 51.581 | 65.485 | 43.411 | 425.325 | 413.788 | 415.349 | 377.413 | 398.969 | 384.995 | 322.07 | 429.146 | 410.715 | 454.624 | 340.917 | 358.168 | 450.318 | 503.369 | 377.536 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 785.438 | 789.284 | 787.366 | 783.475 | 816.728 | 741.032 | 753.122 | 735.056 | 295.89 | 281.368 | 292.557 | 310.446 | 297.545 | 208.829 | 248.497 | 178.704 | 202.959 | 4.083 | 0.126 | 0.171 | 0.212 | 0.248 | 0.297 | 0.329 | 0.353 | -4.348 | 0.43 | 204.735 | 1,284.891 | 1,270.618 | 0.572 | 0.623 | 0.676 | 0.69 | 0.807 | 0.829 | 0.777 | 0.762 | 0.786 | 0.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.165 | 0.247 | 0.337 | 0.435 | 0.513 | 0.602 | 1.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.416 | 0.716 | 0.7 | 32.22 | 32.181 | 62.129 | 58.107 | 0 | 1.5 | 0 | 6.5 | 0 | 0 | 0 | 81.45 |
Deferred Revenue Non-Current
| 121.944 | 104.633 | 109.069 | 114.543 | 122.069 | 122.738 | 120 | 126.613 | 143.461 | 125.446 | 96.285 | 102.927 | 112.173 | 112.731 | 92.119 | 72.641 | 72.919 | 88.217 | 92.272 | 103.602 | 107.69 | 117.13 | 77.357 | 83.184 | 76.419 | 82.696 | 86.037 | 88.233 | 90.194 | 97.617 | 79.229 | 82.772 | 84.905 | 88.059 | 93.379 | 95.747 | 91.125 | 105.096 | 104.755 | 95.684 | 101.243 | 102.72 | 0 | 0 | 0 | 66.181 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.306 | 22.963 | 25.422 | 25.422 | 24.85 | 23.301 | 19.052 | 19.052 | 17.51 | 17.51 | 13.035 | 13.035 | 12.287 | 12.287 | 10.521 | 0 | 10.521 | 16.521 | 12.318 | 18.148 | 12.318 | 18.07 | 4.375 | 5.671 | 0 | 5.601 | 5.57 | -198.735 | -1,278.891 | -1,264.618 | 5.428 | 5.377 | 5.324 | 5.31 | 5.193 | 5.171 | 5.223 | 5.238 | 5.214 | 5.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.46 | 1.618 | 1.901 | 2.158 | 1.312 | 0.937 | 0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.652 | 1.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 29.918 | 30.096 | 34.342 | 15.376 | 13.824 | 136.562 | 14.353 | 14.353 | 157.814 | 14.353 | 14.45 | 14.45 | 14.45 | 14.45 | 6 | 89.162 | 18.321 | 18.321 | 6 | 103.772 | 6 | 0.248 | 6 | 83.513 | 6 | 0.399 | 0.43 | 94.233 | 6 | 6 | 0.572 | 0.623 | 0.676 | 0.69 | 0.807 | 0.829 | 0.777 | 0.762 | 0.786 | 101.684 | 6 | 108.72 | 107.837 | 63.615 | 63.191 | 72.181 | 56.019 | 52.416 | 53.893 | 41.215 | 46.587 | 43.97 | 22.739 | 26.562 | 31.053 | 33.579 | 38.516 | 31.194 | 39.941 | 39.795 | 35.94 | 33.8 | 29.605 | 28.788 | 30.142 | 31.159 | 24.927 | 21.698 | 25.864 | 21.106 | 19.226 | 17.726 | 16.985 | 22.878 | 20.405 | 16.364 | 26.647 | 20.847 | 16.975 | 18.362 | 18.913 | 18.021 | 11.723 | 12.781 | 13.444 | 13.499 | 7.84 | 7.84 | 9.5 | 9.5 | 6 | 6 | 6 | 6 | 0 | 0 | 0.059 | 0.059 | 0.356 | 0.592 | 0.453 | 0.534 | 1.147 | 2.627 | 0.45 | 7.105 | 1.326 | 76.695 | 76.767 | 81.121 | 7.218 |
Total Non-Current Liabilities
| 962.605 | 946.976 | 956.2 | 824.273 | 977.471 | 772.157 | 906.527 | 895.075 | 471.214 | 438.678 | 416.327 | 440.858 | 436.456 | 348.297 | 357.137 | 267.865 | 294.199 | 106.62 | 110.716 | 122.09 | 126.221 | 135.697 | 88.028 | 89.513 | 82.772 | 89.095 | 92.467 | 298.968 | 1,381.086 | 1,374.236 | 85.802 | 89.395 | 91.58 | 94.749 | 100.185 | 102.577 | 97.902 | 111.858 | 111.541 | 102.456 | 107.243 | 108.72 | 107.837 | 63.615 | 63.191 | 72.181 | 56.019 | 52.416 | 53.893 | 41.215 | 46.587 | 43.97 | 22.739 | 26.562 | 31.053 | 33.579 | 38.516 | 31.194 | 39.941 | 39.795 | 35.94 | 33.8 | 29.605 | 28.788 | 30.142 | 31.159 | 26.388 | 23.316 | 27.766 | 23.264 | 20.538 | 18.663 | 23.658 | 23.126 | 20.743 | 16.799 | 27.159 | 21.449 | 18.048 | 18.362 | 18.913 | 18.021 | 11.723 | 12.781 | 13.444 | 13.499 | 7.84 | 7.84 | 9.5 | 9.5 | 6 | 6 | 6 | 6 | 1.652 | 1.652 | 4.475 | 0.775 | 1.056 | 32.812 | 32.634 | 62.663 | 59.254 | 2.627 | 1.95 | 7.105 | 7.826 | 76.695 | 76.767 | 81.121 | 88.668 |
Total Liabilities
| 9,524.128 | 9,351.236 | 9,508.017 | 9,033.461 | 9,639.951 | 9,664.945 | 10,149.106 | 10,170.071 | 9,528.545 | 8,921.028 | 9,054.92 | 8,771.419 | 8,728.008 | 8,256.59 | 7,601.908 | 6,386.296 | 6,507.899 | 6,557.913 | 6,983 | 6,640.45 | 6,048.189 | 2,998.587 | 3,735.824 | 3,052.529 | 2,749.338 | 2,673.953 | 3,030.079 | 3,026.674 | 3,738.129 | 3,712.822 | 2,623.211 | 2,694.635 | 2,491.883 | 2,590.644 | 2,499.191 | 2,394.564 | 2,258.767 | 2,403.166 | 2,668.585 | 2,616.938 | 2,638.795 | 2,546.779 | 2,649.147 | 2,168.21 | 2,226.7 | 2,333.154 | 1,987.897 | 2,031.308 | 1,770.071 | 1,698.348 | 1,659.339 | 1,464.549 | 1,538.539 | 1,514.893 | 1,506.015 | 1,447.614 | 1,377.488 | 1,348.909 | 1,090.516 | 1,048.645 | 1,092.675 | 1,023.986 | 1,109.387 | 1,114.615 | 1,105.925 | 965.756 | 921.856 | 921.371 | 848.206 | 717.247 | 697.136 | 679.427 | 550.842 | 528.125 | 485.217 | 454.28 | 411.587 | 425.367 | 436.561 | 405.044 | 314.546 | 266.6 | 284.626 | 288.335 | 229.243 | 227.713 | 194.808 | 211.056 | 173.871 | 129.03 | 129.411 | 106.241 | 71.276 | 57.581 | 67.137 | 45.063 | 429.801 | 414.563 | 416.405 | 410.225 | 431.603 | 447.659 | 381.324 | 431.772 | 412.665 | 461.729 | 348.743 | 434.863 | 527.085 | 584.49 | 466.204 |
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 | 0.202 | 0 | 0.32 | 0 | 0 | 0 | 1.082 | 0.951 | 0.848 | 1.007 | 0.631 | 0.741 | 1.249 | 1.497 | 1.572 | 1.814 | 1.501 | 1.477 | 1.101 | 0.786 | 0.851 | 0.995 | 0.803 | 0.818 | 0.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,883.804 | 2,883.804 | 2,884.41 | 2,884.41 | 2,403.675 | 2,403.383 | 2,402.591 | 2,402.591 | 2,002.159 | 1,976.18 | 1,976.18 | 1,520.139 | 1,520.139 | 1,520.142 | 1,520.501 | 1,502.542 | 1,155.641 | 1,155.439 | 1,155.615 | 1,155.615 | 1,140.37 | 1,140.37 | 1,140.5 | 1,140.5 | 877.308 | 877.308 | 877.4 | 865.31 | 791.019 | 783.249 | 783.249 | 783.249 | 783.249 | 783.249 | 783.249 | 783.249 | 391.625 | 391.625 | 364.132 | 364.132 | 364.132 | 364.132 | 364.132 | 364.132 | 364.132 | 340.917 | 340.917 | 340.917 | 340.917 | 340.917 | 340.917 | 340.917 | 340.917 | 340.917 | 340.917 | 340.917 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.044 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 262.244 | 238.404 | 238.404 | 158.404 |
Retained Earnings
| 4,791.278 | 4,346.641 | 4,240.858 | 3,641.409 | 5,303.924 | 4,714.243 | 4,274.881 | 3,565.486 | 4,504.411 | 4,005.497 | 3,547.927 | 4,529.157 | 3,993.522 | 3,538.557 | 3,344.191 | 2,788.074 | 3,299.243 | 2,903.102 | 2,691.719 | 2,382.25 | 2,460.077 | 2,884.117 | 2,697.671 | 2,504.058 | 2,634.754 | 2,534.604 | 2,446.843 | 2,223.896 | 2,210.397 | 2,062.869 | 1,999.431 | 1,880.266 | 1,758.577 | 1,777.585 | 1,728.467 | 1,665.079 | 1,646.364 | 1,570.001 | 1,499.715 | 1,426.916 | 1,341.895 | 1,370.965 | 1,265.373 | 1,192.898 | 1,209.921 | 1,146.979 | 1,053.254 | 1,001.51 | 1,005.156 | 938.775 | 896.603 | 835.442 | 821.106 | 753.779 | 711.395 | 655.44 | 750.127 | 689.221 | 654.406 | 602.492 | 623.262 | 563.443 | 551.563 | 505.957 | 490.975 | 433.835 | 429.852 | 388.67 | 348.62 | 307.726 | 270.868 | 236.098 | 203.506 | 171.945 | 157.482 | 135.635 | 115.612 | 95.465 | 87.132 | 119.463 | 112.251 | 96.604 | 95.641 | 81.088 | 61.204 | 53.342 | 54.031 | 36.288 | 19.885 | 10.627 | 19.741 | 2.577 | -15.758 | -23.94 | -25.91 | -39.761 | -388.11 | -303.231 | -272.084 | -113.661 | -87.924 | 9.658 | 5.681 | 3.73 | 0.863 | -11.282 | -4.364 | 6.778 | 15.298 | 29.184 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 4,583.221 | 1,650.691 | 4,922.705 | 1,651.423 | 4,509.147 | 1,251.465 | 4,739.926 | 1,247.051 | 3,941.81 | 987.969 | 4,318.974 | 1,084.161 | 4,057.319 | 822.487 | 3,621.736 | 2.622 | 3.326 | 4.131 | 3.974 | 3.097 | 4.006 | 1.498 | -0.202 | 1.805 | -0.32 | 47.386 | 310.133 | 310.028 | -1.082 | -0.951 | -0.848 | -1.007 | -0.631 | -0.741 | -1.249 | -1.497 | -1.572 | -1.814 | -1.501 | -1.477 | -1.101 | -0.786 | -0.851 | -0.995 | -0.803 | -0.818 | -0.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,360.874 | 4,167.789 | -557.33 | 3,956.946 | -660.047 | 4,189.865 | 3,867.739 | 2,539.233 | 3,995.989 | 2,713.839 | 3,730.714 | 4,157.849 | 4,005.247 | 3,958.761 | 3,717.366 | 2,994.893 | -336.655 | 3,197.769 | -355.617 | 3,009.36 | 2,994.032 | 2,441.086 | 2,953.565 | 2,557.803 | 3,208.446 | 3,307.435 | 3,131.859 | 2,959.959 | 1,936.699 | 1,937.392 | 1,589.194 | 1,589.194 | 1,589.194 | 1,336.318 | 1,562.859 | 1,562.859 | 1,757.387 | 1,755.89 | 634.806 | 813.244 | 813.452 | 632.911 | 806.124 | 804.552 | 805.579 | 195.102 | 192.102 | 192.89 | 193.193 | 196.226 | 169.749 | 169.793 | 169.524 | 169.838 | 146.315 | 146.092 | 145.98 | 146.147 | 124.847 | 124.67 | 124.452 | 124.495 | 105.18 | 104.858 | 104.823 | 104.904 | 88.423 | 88.456 | 88.761 | 88.396 | 84.426 | 84.537 | 83.309 | 83.324 | 74.465 | 74.48 | 68.6 | 68.608 | 59.176 | 59.337 | 53.061 | 53.135 | 42.104 | 42.148 | 42.187 | 42.158 | 30.673 | 30.547 | 30.505 | 30.505 | 24.578 | 24.578 | 24.578 | 23.937 | 14.085 | 14.085 | 348.564 | 339.237 | 339.092 | 336.879 | 340.622 | 337.226 | 357.974 | 338.022 | 338.022 | 342.423 | 337.083 | 338.829 | 362.67 | 344.289 | 161.291 |
Total Shareholders Equity
| 12,035.957 | 11,398.234 | 11,151.158 | 10,482.765 | 11,970.256 | 11,307.49 | 10,545.211 | 9,758.774 | 10,502.559 | 9,942.567 | 9,254.821 | 10,207.145 | 9,518.908 | 9,017.46 | 8,582.059 | 7,285.509 | 7,739.964 | 7,282.491 | 6,899.805 | 6,547.225 | 6,594.48 | 7,064.599 | 6,791.736 | 6,598.32 | 6,720.508 | 6,614.145 | 6,455.783 | 6,049.165 | 4,938.115 | 4,783.51 | 4,370.792 | 4,251.759 | 4,130.172 | 4,149.021 | 4,073.944 | 4,010.447 | 3,991.222 | 3,914.613 | 2,679.147 | 2,606.106 | 2,520.979 | 2,550.074 | 2,434.527 | 2,362.368 | 2,378.78 | 1,682.998 | 1,587.076 | 1,535.317 | 1,539.267 | 1,473.321 | 1,407.269 | 1,346.152 | 1,331.547 | 1,264.534 | 1,198.627 | 1,142.45 | 1,158.351 | 1,097.611 | 1,041.496 | 989.406 | 1,009.958 | 950.182 | 918.987 | 873.06 | 858.042 | 800.983 | 780.519 | 739.37 | 699.625 | 658.366 | 617.538 | 582.878 | 549.059 | 517.513 | 494.191 | 472.359 | 446.457 | 426.317 | 408.552 | 441.045 | 427.555 | 411.983 | 399.989 | 385.481 | 365.635 | 357.744 | 346.747 | 329.079 | 312.634 | 303.376 | 306.563 | 289.399 | 271.065 | 262.882 | 250.419 | 236.568 | 213.305 | 298.251 | 329.252 | 485.462 | 513.897 | 609.128 | 607.61 | 603.995 | 601.128 | 593.385 | 594.963 | 607.851 | 616.371 | 611.877 | 319.695 |
Total Equity
| 12,934.762 | 12,285.45 | 11,928.874 | 11,254.922 | 12,941.468 | 12,089.002 | 11,319.167 | 10,535.841 | 11,235.31 | 10,660.003 | 9,873.322 | 10,825.267 | 10,121.242 | 9,603.579 | 9,163.681 | 7,539.682 | 7,976.901 | 7,512.535 | 7,100.529 | 6,741.39 | 6,793.11 | 7,269.091 | 7,003.416 | 6,752.336 | 6,874.812 | 6,771.465 | 6,604.11 | 6,185.467 | 5,069.55 | 4,909.603 | 4,485.702 | 4,356.244 | 4,231.286 | 4,247.443 | 4,134.697 | 4,067.253 | 4,049.576 | 3,973.855 | 2,750.204 | 2,676.553 | 2,595.912 | 2,624.884 | 2,507.944 | 2,436.479 | 2,439.268 | 1,743.392 | 1,632.667 | 1,579.645 | 1,584.289 | 1,518.295 | 1,450.374 | 1,395.05 | 1,377.774 | 1,312.114 | 1,245.337 | 1,189.137 | 1,204.578 | 1,143.235 | 1,085.748 | 1,025.209 | 1,041.085 | 981.402 | 950.579 | 904.251 | 890.748 | 832.884 | 810.364 | 766.152 | 723.689 | 681.433 | 641.247 | 615.928 | 580.377 | 545.372 | 523.074 | 501.525 | 468.509 | 447.57 | 432.192 | 463.347 | 451.679 | 435.98 | 423.103 | 405.061 | 385.03 | 375.302 | 363.299 | 344.583 | 329.21 | 312.087 | 316.799 | 299.523 | 281.018 | 264.219 | 251.536 | 237.742 | 213.993 | 299.111 | 330.195 | 488.285 | 516.18 | 611.576 | 610.407 | 604.889 | 602.022 | 602.822 | 595.843 | 607.851 | 616.371 | 625.26 | 333.077 |
Total Liabilities & Shareholders Equity
| 22,458.89 | 21,636.686 | 21,436.891 | 20,408.925 | 22,581.419 | 21,882.685 | 21,468.273 | 20,705.912 | 20,763.855 | 19,581.032 | 18,928.242 | 19,596.685 | 18,849.25 | 17,860.169 | 16,765.589 | 13,925.978 | 14,484.8 | 14,070.449 | 14,083.53 | 13,381.84 | 12,841.298 | 10,267.678 | 10,739.24 | 9,804.864 | 9,624.15 | 9,445.418 | 9,634.189 | 9,212.142 | 8,807.678 | 8,622.425 | 7,108.914 | 7,050.88 | 6,723.169 | 6,838.087 | 6,633.888 | 6,461.817 | 6,308.343 | 6,377.021 | 5,418.79 | 5,293.491 | 5,234.706 | 5,171.662 | 5,157.091 | 4,604.688 | 4,665.968 | 4,076.546 | 3,620.565 | 3,610.953 | 3,354.36 | 3,216.643 | 3,109.713 | 2,859.599 | 2,916.313 | 2,827.007 | 2,751.352 | 2,636.751 | 2,582.066 | 2,492.144 | 2,176.264 | 2,073.854 | 2,133.76 | 2,005.388 | 2,059.966 | 2,018.867 | 1,996.673 | 1,798.639 | 1,732.22 | 1,687.522 | 1,571.895 | 1,398.68 | 1,338.383 | 1,295.355 | 1,131.219 | 1,073.497 | 1,008.29 | 955.806 | 880.096 | 872.937 | 868.753 | 868.392 | 766.224 | 702.581 | 707.729 | 693.396 | 614.273 | 603.014 | 558.107 | 555.64 | 503.081 | 441.117 | 446.21 | 405.763 | 352.294 | 321.799 | 318.673 | 282.806 | 643.793 | 713.674 | 746.6 | 898.51 | 947.783 | 1,059.235 | 991.732 | 1,036.661 | 1,014.686 | 1,064.551 | 944.587 | 1,042.714 | 1,143.456 | 1,209.75 | 799.281 |