
Wangfujing Group Co., Ltd.
SSE:600859.SS
14.35 (CNY) • At close July 25, 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 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7,787.618 | 8,769.808 | 8,837.491 | 10,613.356 | 10,878.793 | 11,119.105 | 10,907.993 | 10,806.891 | 10,767.536 | 9,996.595 | 11,312.898 | 13,127.293 | 13,588.026 | 14,302.816 | 6,101.987 | 6,580.323 | 6,724.362 | 7,235.921 | 6,193.962 | 4,815.732 | 4,823.341 | 8,624.782 | 9,910.102 | 6,784.076 | 6,658.213 | 6,950.009 | 7,035.766 | 4,944.97 | 5,956.185 | 6,031.311 | 7,239.465 | 6,760.401 | 7,340.231 | 8,026.504 | 7,597.457 | 5,117.179 | 5,337.628 | 5,850.979 | 6,199.957 | 5,591.065 | 5,467.323 | 5,974.992 | 5,548.077 | 5,120.112 | 5,215.136 | 5,871.925 | 5,622.862 | 6,489.144 | 7,639.792 | 6,957.72 | 5,386.053 | 4,616.097 | 4,676.071 | 5,204.455 | 3,281.207 | 2,800.662 | 3,129.512 | 2,948.142 | 2,252.895 | 1,699.222 | 2,025.677 | 1,859.549 | 1,074.7 | 602.45 | 770.086 | 1,112.217 | 1,031.126 | 1,230.344 | 1,585.42 | 1,606.61 | 1,276.457 | 1,124.26 | 1,342.758 | 1,252.662 | 889.791 | 886.234 | 940.786 | 1,249.082 | 1,143.676 | 984.502 | 1,125.721 | 1,147.841 | 1,037.75 | 923.251 | 902.898 | 1,005.893 | 851.52 | 769.46 | 622.57 | 633.515 | 544.807 | 456.637 | 410.173 | 442.828 | 502.497 | 292.296 | 476.132 | 407.111 | 129.361 | 149.51 | 111.8 | 465.604 | 0 | 356.563 | 0 | 401.59 | 0 | 0 | 0 |
Short Term Investments
| 1,715 | 1,210 | 796 | -2,780.424 | -2,848.51 | 0 | -2,229.028 | -2,289.005 | -1,512.798 | 29.935 | -1,876.094 | 28.807 | 1,863.48 | -2,807.487 | -2,687.873 | -2,579.092 | -2,643.866 | -2,638.136 | 401.594 | 1,141.444 | 1,128.243 | -2,652.648 | -2,591.674 | -2,625.519 | -2,680.358 | -2,724.08 | -2,413.662 | -2,457.12 | -2,521.328 | -2,581.807 | -1,119.041 | -1,130.258 | -1,158.86 | -219.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 474.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 645.441 | 615.845 | 0 | 0 | 19.779 | 18.59 | 15.568 | 11.451 | 13.954 | 18.503 | 25.681 | 32.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.029 | 0.029 | 4.252 | 4.256 | 4.256 | -88.174 | 0 | 0 | 0 | 0 | 4.25 | 1.748 | 1 | 31 | 11 | 1 | 0 | 34.424 | 0 | 123.36 | 0 | 0 | 0 |
Cash and Short Term Investments
| 9,502.618 | 9,979.808 | 9,633.491 | 10,613.356 | 10,878.793 | 11,119.105 | 10,907.993 | 10,806.891 | 10,767.536 | 9,996.595 | 11,312.898 | 13,127.293 | 13,588.026 | 14,302.816 | 6,101.987 | 6,580.323 | 6,724.362 | 7,235.921 | 6,595.556 | 5,957.176 | 5,951.584 | 8,624.782 | 9,910.102 | 6,784.076 | 6,658.213 | 6,950.009 | 7,035.766 | 4,944.97 | 5,956.185 | 6,031.311 | 7,239.465 | 6,760.401 | 7,340.231 | 8,026.504 | 7,597.457 | 5,117.179 | 5,337.628 | 5,850.979 | 6,199.957 | 5,591.065 | 5,467.323 | 5,974.992 | 5,548.077 | 5,120.112 | 5,215.136 | 5,871.925 | 5,622.862 | 6,489.144 | 7,639.792 | 6,957.72 | 5,386.053 | 4,616.097 | 4,676.071 | 5,204.455 | 3,281.207 | 2,800.662 | 3,129.512 | 2,948.142 | 2,252.895 | 1,699.222 | 2,025.677 | 1,859.549 | 1,094.48 | 621.04 | 785.654 | 1,123.668 | 1,045.08 | 1,248.846 | 1,611.101 | 1,638.889 | 1,276.457 | 1,124.26 | 1,342.758 | 1,252.662 | 889.791 | 886.234 | 940.786 | 1,249.082 | 1,143.676 | 984.502 | 1,125.721 | 1,147.841 | 1,037.75 | 923.251 | 902.898 | 1,005.92 | 851.548 | 769.489 | 626.822 | 637.771 | 549.062 | 456.637 | 410.173 | 442.828 | 502.497 | 292.296 | 480.381 | 408.86 | 130.361 | 180.51 | 122.8 | 466.604 | 0 | 390.988 | 0 | 524.951 | 0 | 0 | 0 |
Net Receivables
| 490.924 | 541.672 | 525.296 | 797.085 | 407.582 | 451.615 | 518.161 | 316.668 | 302.989 | 386.333 | 271.881 | 273.779 | 267.801 | 270.554 | 222.885 | 168 | 184.738 | 252.296 | 204.62 | 134.831 | 825.679 | 165.219 | 983.611 | 270.622 | 215.928 | 281.687 | 383.457 | 207.045 | 171.331 | 242.846 | 1,142.873 | 132.423 | 2,137.332 | 219.758 | 82.505 | 66.368 | 0 | 2,097.728 | 81.743 | 63.037 | 67.205 | 72.632 | 72.684 | 46.913 | 62.638 | 105.943 | 71.082 | 129.079 | 138.43 | 78.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 806.018 | 0 | 0 | 479.189 | 522.958 | 0 | 414.598 | 167.304 | 0 | 0 | 646.655 | 607.774 | 0 | 0 | 0 | 0 | 0 | 0 | 302.587 | 0 | 0 | 342.135 | 338.993 | 0.239 | 354.614 | 326.467 | 448.036 | 372.945 | 0 | 16.719 | 12.946 | 18.127 | 13.756 | 14.615 | 29.314 | 20.105 | 0 | 23.808 | 0 | 7.168 | 0 | 0 | 0 |
Inventory
| 1,787.142 | 1,831.919 | 1,876.448 | 1,772.888 | 1,715.168 | 1,824.863 | 1,834.134 | 1,697.758 | 1,827.422 | 1,656.8 | 1,717.171 | 1,733.294 | 1,789.228 | 1,755.507 | 1,097.623 | 1,044.488 | 1,096.786 | 1,035.315 | 1,054.109 | 1,025.458 | 1,076.273 | 1,006.431 | 998.891 | 922.596 | 967.009 | 920.637 | 842.589 | 792.971 | 792.511 | 768.674 | 863.446 | 818.942 | 395.299 | 395.013 | 398.365 | 367.645 | 404.167 | 411.685 | 391.668 | 353.858 | 377.435 | 386.932 | 379.311 | 344.928 | 362.227 | 382.267 | 361.257 | 330.975 | 349.638 | 399.174 | 337.074 | 314.989 | 358.22 | 363.414 | 293.428 | 252.547 | 262.487 | 277.341 | 294.7 | 276.535 | 294.521 | 304.998 | 285.208 | 254.029 | 253.502 | 285.515 | 290.482 | 266.973 | 273.336 | 294.457 | 535.414 | 502.126 | 483.612 | 472.423 | 446.028 | 432.679 | 445.385 | 438.268 | 359.702 | 346.347 | 350.848 | 359.095 | 687.065 | 676.903 | 679.791 | 704.365 | 746.592 | 740.767 | 756.316 | 769.538 | 843.422 | 881.52 | 898.837 | 903.67 | 924.168 | 846.478 | 456.032 | 438.174 | 566.146 | 508.405 | 371.492 | 304.126 | 0 | 124.769 | 0 | 62.272 | 0 | 0 | 0 |
Other Current Assets
| 585.901 | 517.169 | 563.82 | 550.084 | 596.987 | 657.496 | 545.765 | 498.623 | 533.885 | 439.931 | 348.36 | 438.198 | 551.205 | 511.214 | 319.643 | 372.871 | 330.199 | 151.76 | 574.226 | 273.774 | 720.082 | 482.698 | 445.135 | 493.694 | 567.031 | 371.888 | 1,335.924 | 785.334 | 926.342 | 777.24 | 196.588 | 241.375 | 273.418 | 283.592 | 1,539.378 | 104.483 | 1,415.386 | 1,100.481 | 837.825 | 908.093 | 889.76 | 375.72 | 536.262 | 530.156 | 588.157 | 680.636 | 745.59 | 585.403 | 645.713 | 897.347 | 323.617 | 679.843 | 603.12 | 532.861 | 552.8 | 430.509 | 480.521 | 439.23 | 545.384 | 473.934 | 442.924 | 377.82 | 419.94 | 381.994 | 374.423 | 355.928 | 523.491 | 372.081 | 251.297 | 321.74 | 377.084 | 302.229 | 285.172 | 256.447 | 357.165 | 285.97 | 420.256 | 413.112 | 347.067 | 276.481 | 344.906 | 338.007 | 242.467 | 218.883 | 218.065 | 280.186 | 266.277 | 238.571 | 245.549 | 267.898 | 265.683 | 240.725 | 298.093 | 260.645 | 312.901 | 308.82 | 385.136 | 755.864 | 698.116 | 690.984 | 895.757 | 826.081 | 1,497.425 | 408.233 | 1,037.476 | 166.697 | 548.856 | 559.914 | 553.837 |
Total Current Assets
| 12,366.585 | 12,870.567 | 12,599.056 | 13,509.405 | 13,806.421 | 14,134.408 | 14,025.746 | 13,508.934 | 13,588.071 | 12,632.739 | 13,846.053 | 16,045.121 | 16,530.43 | 17,047.736 | 7,950.383 | 8,358.426 | 8,530.59 | 9,173.203 | 8,942.984 | 8,332.48 | 8,573.617 | 11,080.007 | 12,337.738 | 8,947.857 | 9,114.796 | 8,817.051 | 9,597.736 | 7,060.85 | 8,041.41 | 8,059.9 | 9,346.273 | 8,634.671 | 10,006.565 | 10,185.387 | 9,617.705 | 7,001.321 | 7,157.181 | 7,363.145 | 7,483.577 | 6,891.068 | 6,773.214 | 7,014.063 | 6,463.65 | 5,995.196 | 6,181.27 | 6,787.991 | 6,729.71 | 7,405.521 | 8,635.142 | 8,254.241 | 6,586.167 | 5,610.93 | 5,637.411 | 6,100.73 | 4,127.435 | 3,483.718 | 3,872.521 | 3,664.714 | 3,092.98 | 2,449.691 | 2,763.121 | 2,542.368 | 1,799.628 | 1,257.063 | 1,413.578 | 1,765.111 | 1,859.053 | 1,887.901 | 2,135.734 | 2,255.086 | 2,188.956 | 1,928.615 | 2,111.543 | 1,981.532 | 1,692.983 | 1,604.883 | 1,806.427 | 2,100.462 | 1,850.445 | 1,607.33 | 1,821.475 | 1,844.942 | 1,967.282 | 1,819.036 | 1,800.754 | 1,990.472 | 1,864.418 | 1,748.827 | 1,628.687 | 1,675.043 | 1,658.167 | 1,578.882 | 1,607.103 | 1,607.143 | 1,739.566 | 1,463.293 | 1,334.496 | 1,621.025 | 1,408.378 | 1,394.514 | 1,401.538 | 1,610.838 | 1,497.425 | 940.675 | 1,037.476 | 760.546 | 548.856 | 559.914 | 553.837 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 16,005.89 | 16,491.102 | 16,144.603 | 16,428.659 | 16,287.063 | 16,610.949 | 16,281.229 | 15,319.684 | 15,524.729 | 14,962.291 | 14,748.7 | 13,792.593 | 13,425.848 | 13,690.051 | 11,616.144 | 11,650.63 | 12,031.206 | 5,513.57 | 5,085.416 | 5,103.904 | 5,153.16 | 5,212.277 | 4,864.553 | 4,896.726 | 4,937.307 | 5,000.098 | 4,575.352 | 4,581.497 | 4,619.453 | 4,669.033 | 5,858.476 | 5,833.078 | 3,675.243 | 3,595.377 | 3,451.501 | 2,771.554 | 2,591.326 | 2,201.754 | 2,173.498 | 2,189.209 | 2,213.165 | 2,246.553 | 2,340.066 | 2,370.93 | 2,381.836 | 2,400.803 | 2,279.787 | 2,382.674 | 2,367.092 | 2,406.152 | 2,355.626 | 2,301.207 | 2,300.315 | 2,341.526 | 2,451.348 | 2,366.504 | 2,299.194 | 2,294.148 | 2,320.374 | 2,266.646 | 2,268.458 | 2,275.934 | 2,271.522 | 2,262.387 | 2,328.588 | 2,350.446 | 3,162.341 | 1,159.931 | 1,162.621 | 867.197 | 827.878 | 799.961 | 804.603 | 997.114 | 792.113 | 762.543 | 754.247 | 763.268 | 955.15 | 947.827 | 945.34 | 930.718 | 791.262 | 790.872 | 797.158 | 810.561 | 804.099 | 808.986 | 813.304 | 825.068 | 818.937 | 827.692 | 837.133 | 848.291 | 865.995 | 912.727 | 1,165.115 | 678.689 | 625.935 | 600.664 | 337.07 | 344.818 | 335.45 | 340.632 | 275.959 | 262.388 | 243.413 | 230.305 | 204.049 |
Goodwill
| 1,219.911 | 1,219.911 | 1,225.274 | 1,225.274 | 1,225.274 | 1,225.274 | 1,225.274 | 1,225.274 | 1,225.274 | 1,225.274 | 1,225.065 | 1,233.946 | 1,233.946 | 857.769 | 857.769 | 857.769 | 857.769 | 857.769 | 863.438 | 863.438 | 863.438 | 863.438 | 892.804 | 892.804 | 892.804 | 892.804 | 857.769 | 857.769 | 857.769 | 857.769 | 857.769 | 857.769 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 57.022 | 57.022 | 57.022 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 29.73 | 11.778 | 11.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,031.98 | 1,047.117 | 1,049.232 | 1,061.929 | 1,075.795 | 1,090.3 | 1,100.418 | 1,114.915 | 1,128.75 | 1,143.492 | 1,152.848 | 1,166.46 | 1,178.295 | 1,193.874 | 809.606 | 819.988 | 831.286 | 843.102 | 855.315 | 868.034 | 881.572 | 894.283 | 918.827 | 929.348 | 942.772 | 957.167 | 948.819 | 962.158 | 974.46 | 987.897 | 997.904 | 1,008.995 | 1,014.313 | 1,027.227 | 1,024.77 | 926.488 | 937.964 | 944.3 | 924.959 | 931.59 | 940.467 | 949.965 | 958.447 | 967.553 | 969.664 | 978.813 | 989.3 | 1,201.667 | 1,204.675 | 1,214.87 | 1,224.08 | 1,234.248 | 1,030.972 | 1,039.267 | 1,046.9 | 1,055.042 | 1,063.874 | 1,072.652 | 1,080.845 | 1,089.7 | 1,098.563 | 1,107.329 | 1,115.449 | 1,124.167 | 1,097.687 | 1,106.275 | 310.37 | 313.706 | 316.492 | 319.86 | 291.222 | 294.009 | 297.033 | 297.726 | 135.783 | 132.994 | 134.433 | 136.443 | 137.638 | 139.043 | 140.66 | 142.345 | 148.832 | 150.148 | 151.325 | 152.958 | 154.591 | 156.227 | 157.86 | 159.492 | 160.622 | 161.685 | 176.558 | 164.38 | 157.665 | 109.483 | 142.13 | 33.819 | 34.308 | 34.797 | 35.286 | 35.775 | 36.264 | 36.753 | 37.242 | 37.794 | 38.221 | 0 | 0 |
Goodwill and Intangible Assets
| 2,251.891 | 2,267.028 | 2,274.507 | 2,287.203 | 2,301.069 | 2,315.574 | 2,325.693 | 2,340.19 | 2,354.024 | 2,368.767 | 2,377.913 | 2,400.405 | 2,412.241 | 2,051.644 | 1,667.376 | 1,677.758 | 1,689.055 | 1,700.871 | 1,718.753 | 1,731.472 | 1,745.011 | 1,757.721 | 1,811.631 | 1,822.152 | 1,835.576 | 1,849.971 | 1,806.588 | 1,819.927 | 1,832.229 | 1,845.666 | 1,855.674 | 1,866.764 | 1,044.043 | 1,056.957 | 1,054.5 | 956.218 | 967.694 | 974.03 | 954.689 | 961.32 | 970.197 | 979.695 | 988.177 | 997.283 | 999.394 | 1,008.543 | 1,019.03 | 1,258.688 | 1,261.697 | 1,271.892 | 1,253.81 | 1,263.978 | 1,060.702 | 1,068.997 | 1,076.63 | 1,084.772 | 1,093.604 | 1,102.382 | 1,110.576 | 1,119.43 | 1,128.293 | 1,137.059 | 1,145.179 | 1,153.897 | 1,127.417 | 1,136.005 | 340.1 | 343.436 | 346.222 | 349.59 | 303 | 305.787 | 297.033 | 297.726 | 135.783 | 132.994 | 134.433 | 136.443 | 137.638 | 139.043 | 140.66 | 142.345 | 148.832 | 150.148 | 151.325 | 152.958 | 154.591 | 156.227 | 157.86 | 159.492 | 160.622 | 161.685 | 176.558 | 164.38 | 157.665 | 109.483 | 142.13 | 33.819 | 34.308 | 34.797 | 35.286 | 35.775 | 36.264 | 36.753 | 37.242 | 37.794 | 38.221 | 0 | 0 |
Long Term Investments
| 603.633 | 1,097.51 | 1,490.082 | 4,980.925 | 5,086.01 | 4,112.366 | 4,373.408 | 4,412.126 | 3,649.304 | 4,095.109 | 3,620.046 | 4,867.262 | 0 | 4,673.231 | 4,222.781 | 4,113.295 | 4,321.59 | 4,324.217 | 1,242.6 | 510.819 | 381.054 | 4,258.933 | 3,875.217 | 3,958.297 | 3,974.885 | 3,934.978 | 3,716.563 | 3,770.312 | 3,934.718 | 4,186.324 | 2,528.369 | 2,636.149 | 2,960.17 | 1,887.272 | 1,711.376 | 1,550.052 | 1,844.322 | 2,157.661 | 2,059.941 | 2,985.073 | 2,932.652 | 2,839.156 | 2,606.342 | 2,883.665 | 2,922.398 | 2,927.204 | 2,965.949 | 1,893 | 1,301.834 | 1,668.849 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 796.771 | 920.866 | 754.011 | 495.206 | 595.971 | 1,220.26 | 2,005.272 | 2,586.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 289.785 | 287.66 | 265.167 | 281.236 | 276.077 | 277.751 | 365.145 | 0 | 0 | 0 | 0 | 339.505 | 317.999 | 336.985 | 315.012 | 303.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2,519.204 | 2,569.256 | 2,427.682 | 2,502.585 | 2,479.774 | 2,379.022 | 1,586.837 | 1,472.439 | 1,518.342 | 352.888 | 358.04 | 380.595 | 358.638 | 363.081 | 247.653 | 235.835 | 231.572 | 59.153 | 75.619 | 75.473 | 75.773 | 84.406 | 96.198 | 97.134 | 97.407 | 98.168 | 92.416 | 92.258 | 90.419 | 104.774 | 104.232 | 97.827 | 58.47 | 59.016 | 60.56 | 50.119 | 56.563 | 57.125 | 57.227 | 56.247 | 57.727 | 60.824 | 55.373 | 55.96 | 56.545 | 59.709 | 59.039 | 60.144 | 63.661 | 67.945 | 53.37 | 49.37 | 62.145 | 67.588 | 55.487 | 61.078 | 72.71 | 81.182 | 51.87 | 53.999 | 56.1 | 60.403 | 53.642 | 54.715 | 55.156 | 55.986 | 55.399 | 57.131 | 55.623 | 60.217 | 67.001 | 68.188 | 18.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.323 | 1.411 | 0 | 0 | 0 | 0 | -195.554 | -164.628 | 94.684 | 128.678 | 39.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 6,980.944 | 6,374.228 | 5,801.598 | 1,346.257 | 1,344.975 | 1,569.316 | 1,378.576 | 1,377.517 | 2,160.436 | 1,780.307 | 2,185.554 | 1,760.728 | 6,026.076 | 1,324.839 | 1,265.936 | 1,257.677 | 1,239.677 | 1,232.663 | 4,506.783 | 5,207.039 | 5,456.748 | 1,712.954 | 1,551.916 | 1,467.681 | 1,579.454 | 2,004.617 | 1,375.782 | 1,375.782 | 1,325.202 | 1,323.604 | 1,164.7 | 1,164.669 | 0.045 | 1,003.89 | 1,154.367 | 1,121.988 | 1,162.366 | 1,199.874 | 698.545 | 629.218 | 628.978 | 609.083 | 764.641 | 754.858 | 801.474 | 855.892 | 849.637 | 841.624 | 855.023 | 853.618 | 1,166.621 | 1,224.312 | 1,353.818 | 1,263.387 | 1,073.957 | 1,140.269 | 1,154.14 | 1,171.097 | 1,095.45 | 1,070.728 | 1,301.014 | 1,397.542 | 493.489 | 491.662 | 423.696 | 383.988 | 346.165 | 360.736 | 375.051 | 382.853 | 1,055.937 | 1,089.234 | 1,135.848 | 962.343 | 1,004.958 | 649.98 | 582.187 | 587.702 | 417.469 | 423.985 | 429.737 | 433.26 | 417.092 | 393.907 | 395.67 | 100.777 | 94.171 | 98.088 | 108.11 | 113.777 | 89.764 | 0.03 | 362.101 | 379.588 | 403.084 | 431.108 | 341.057 | 310.204 | 8.189 | 8.321 | 8.653 | 355.906 | 414.305 | 372.413 | 234.694 | 181.998 | 133.081 | 155.606 | 148.818 |
Total Non-Current Assets
| 28,361.562 | 28,799.123 | 28,138.472 | 27,545.628 | 27,498.89 | 26,987.226 | 25,945.742 | 24,921.956 | 25,206.836 | 23,559.362 | 23,290.253 | 23,201.584 | 22,222.802 | 22,102.846 | 19,019.889 | 18,935.195 | 19,513.1 | 12,830.474 | 12,629.171 | 12,628.707 | 12,811.746 | 13,026.292 | 12,199.514 | 12,241.989 | 12,424.629 | 12,887.832 | 11,566.701 | 11,639.776 | 11,802.021 | 12,129.4 | 11,511.452 | 11,598.487 | 7,737.971 | 7,602.512 | 7,432.304 | 6,449.93 | 6,622.272 | 6,590.443 | 5,943.9 | 6,821.066 | 6,802.719 | 6,735.311 | 6,754.599 | 7,062.696 | 7,161.647 | 7,252.152 | 7,173.442 | 6,436.13 | 5,849.308 | 6,268.457 | 4,829.426 | 4,838.866 | 4,776.98 | 4,741.499 | 4,657.422 | 4,652.623 | 4,619.648 | 4,648.81 | 4,578.269 | 4,510.803 | 4,753.865 | 4,870.938 | 4,760.604 | 4,883.527 | 4,688.868 | 4,421.63 | 4,499.977 | 3,141.494 | 3,944.789 | 4,246.484 | 2,253.815 | 2,263.17 | 2,255.844 | 2,257.182 | 1,932.854 | 1,545.517 | 1,470.867 | 1,487.412 | 1,510.257 | 1,510.856 | 1,515.736 | 1,506.323 | 1,357.186 | 1,334.927 | 1,344.154 | 1,354.081 | 1,340.521 | 1,328.467 | 1,360.51 | 1,374.415 | 1,348.397 | 1,355.965 | 1,375.792 | 1,392.259 | 1,426.745 | 1,453.318 | 1,792.253 | 1,176.083 | 1,100.101 | 1,087.473 | 723.533 | 736.499 | 786.019 | 749.799 | 547.896 | 482.179 | 414.715 | 385.911 | 352.867 |
Total Assets
| 40,728.147 | 41,669.69 | 40,737.528 | 41,055.033 | 41,305.311 | 41,121.634 | 39,971.488 | 38,430.891 | 38,794.906 | 36,192.1 | 37,136.306 | 39,246.705 | 38,753.232 | 39,150.581 | 26,970.272 | 27,293.621 | 28,043.69 | 22,003.677 | 21,572.155 | 20,961.186 | 21,385.363 | 24,106.299 | 24,537.252 | 21,189.846 | 21,539.425 | 21,704.883 | 21,164.437 | 18,700.626 | 19,843.431 | 20,189.3 | 20,857.725 | 20,233.158 | 17,744.536 | 17,787.899 | 17,050.009 | 13,451.251 | 13,779.453 | 13,953.588 | 13,427.477 | 13,712.134 | 13,575.933 | 13,749.373 | 13,218.249 | 13,057.892 | 13,342.918 | 14,040.143 | 13,903.152 | 13,841.651 | 14,484.45 | 14,522.698 | 11,415.593 | 10,449.796 | 10,414.391 | 10,842.229 | 8,784.857 | 8,136.34 | 8,492.168 | 8,313.523 | 7,671.249 | 6,960.495 | 7,516.986 | 7,413.306 | 6,560.232 | 6,140.59 | 6,102.446 | 6,186.741 | 6,359.03 | 5,029.395 | 6,080.523 | 6,501.57 | 4,442.771 | 4,191.784 | 4,367.387 | 4,238.714 | 3,625.837 | 3,150.4 | 3,277.294 | 3,587.875 | 3,360.702 | 3,118.186 | 3,337.211 | 3,351.265 | 3,324.468 | 3,153.963 | 3,144.908 | 3,344.553 | 3,204.939 | 3,077.295 | 2,989.197 | 3,049.458 | 3,006.565 | 2,934.847 | 2,982.895 | 2,999.401 | 3,166.311 | 2,916.611 | 3,126.749 | 2,797.108 | 2,508.48 | 2,481.987 | 2,125.071 | 2,347.338 | 2,283.444 | 1,690.474 | 1,585.371 | 1,242.726 | 963.571 | 945.825 | 906.704 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,267.416 | 2,595.112 | 2,390.913 | 2,237.72 | 2,584.244 | 2,882.65 | 2,821.696 | 2,496.562 | 2,719.836 | 2,097.708 | 2,423.979 | 2,367.973 | 2,303.567 | 2,850.299 | 2,026.229 | 1,886.418 | 2,044.451 | 3,049.927 | 2,048.968 | 1,589.151 | 1,241.915 | 2,372.721 | 1,986.419 | 1,905.683 | 2,093.044 | 2,408.695 | 1,975.288 | 1,873.809 | 2,166.987 | 2,645.264 | 2,068.653 | 1,904.077 | 1,406.979 | 2,459.01 | 1,353.664 | 1,150.313 | 1,223.699 | 1,614.15 | 1,257.715 | 1,171.329 | 1,328.611 | 1,694.84 | 1,348.462 | 1,201.685 | 1,370.844 | 1,872.663 | 1,486.305 | 1,345.184 | 1,484.843 | 1,779.065 | 1,367.312 | 1,130.647 | 1,263.944 | 1,701.228 | 1,380.75 | 1,021.807 | 1,192.524 | 1,407.325 | 1,074.262 | 857.751 | 1,027.043 | 1,132.891 | 876.098 | 690.026 | 744.196 | 917.173 | 889.689 | 632.235 | 735.187 | 885.322 | 749.347 | 632.489 | 691.724 | 799.393 | 599.872 | 467.202 | 519.163 | 581.636 | 428.495 | 296.237 | 358.481 | 426.715 | 453.499 | 369.792 | 377.695 | 340.534 | 316.594 | 256.245 | 302.216 | 349.354 | 319.074 | 254.899 | 279.41 | 336.747 | 305.095 | 274.72 | 150.394 | 138.27 | 69.977 | 72.532 | 67.701 | 81.05 | 0 | 87.343 | 0 | 33.065 | 0 | 0 | 0 |
Short Term Debt
| 170 | 220 | 220 | 220 | 1,275.385 | 203 | 1,286.939 | 223 | 227 | 197 | 1,100.752 | 197 | 3,236.818 | 197 | 2,548.939 | 0 | 598.257 | 199.5 | 0 | 0 | 0 | 0 | 1,099.068 | 1,099.068 | 0 | 0 | 0 | 0 | 533.188 | 538.596 | 0 | 1,146.066 | 0 | 47.172 | 2.8 | 2.8 | 2.8 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 70 | 640 | 690 | 590 | 490 | 490 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 460 | 460 | 470 | 528.1 | 567.1 | 584.1 | 585.5 | 569.5 | 716.5 | 717.082 | 765.5 | 612.5 | 631.375 | 614.5 | 642.5 | 642.5 | 645.5 | 780.5 | 719.93 | 895.15 | 711.15 | 511.15 | 511.15 | 102 | 330.46 | 0 | 356.57 | 0 | 105.82 | 0 | 0 | 0 |
Tax Payables
| 178.039 | 178.157 | 176.944 | 154.66 | 217.098 | 142.236 | 242.893 | 205.084 | 185.297 | 128.652 | 174.561 | 133.748 | 169.736 | 295.585 | 215.608 | 163.004 | 183.827 | 206.092 | 197.19 | 133.388 | 138.339 | 290.384 | 235.733 | 204.608 | 252.597 | 351.061 | 275.748 | 215.179 | 246.451 | 321.187 | 219.017 | 167.176 | 93.62 | 207.464 | 105.374 | 37.184 | 22.784 | 108.821 | 87.78 | 11.721 | -0.528 | 89.593 | 76.825 | -8.952 | -7.387 | 151.882 | 149.401 | 15.054 | 163.707 | 202.945 | 195.655 | 40.792 | 31.244 | 279.578 | 136.085 | 59.336 | 99.163 | 227.541 | 102.249 | 25.495 | 55.159 | 138.617 | 89.778 | 24.249 | 43.167 | 133.161 | 80.745 | 44.576 | 61.617 | 139.618 | 26.049 | -7.163 | 40.745 | 100.68 | 45.593 | -14.804 | -6.765 | 42.602 | 25.38 | -8.99 | 12.252 | 46.66 | 28.936 | 12.954 | 16.403 | 36.073 | 21.778 | -2.405 | 8.718 | 31.966 | 22.701 | 3.392 | 11.472 | 11.435 | 11.185 | 28.358 | 28.247 | 18.917 | 3.144 | 13.928 | 26.173 | 31.685 | 0 | 15.253 | 0 | 4.258 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 4,204.475 | 4,161.864 | 826.736 | 4,273.681 | 4,135.436 | 808.027 | 795.231 | 814.122 | 770.794 | 806.648 | 4,244.824 | 3,488.052 | 3,423.462 | 3,648.433 | 3,696.566 | 3,654.348 | 3,696.894 | 1,928.176 | 2,302.952 | 2,259.635 | 2,229.899 | 2,254.901 | 2,587.176 | 0 | 0 | 2,124.344 | 2,436.497 | 2,063.161 | 2,949.064 | 1,083.829 | -1,147.172 | 1,127.99 | 837.24 | 865.188 | 814.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 770.58 | 859.744 | 748.363 | 713.802 | 745.841 | 911.765 | 1,283.891 | 642.612 | 757.238 | 833.439 | 898.861 | 837.784 | 718.756 | 768.983 | 643.69 | 460.264 | 518.056 | 520.947 | 525.839 | 462.583 | 532.072 | 551.553 | 434.383 | 385.974 | 393.649 | 394.282 | 343.937 | 305.716 | 304.816 | 330.913 | 276.01 | 270.345 | 329.72 | 290.842 | 303.056 | 287.835 | 354.771 | 215.096 | 179.716 | 182.458 | 140.795 | 179.222 | 0 | 218.859 | 0 | 119.895 | 0 | 0 | 0 |
Other Current Liabilities
| 5,024.63 | 5,309.786 | 5,065.431 | 5,337.395 | 3,468.085 | 5,660.819 | 3,540.686 | 4,540.321 | 5,200.605 | 5,354.719 | 4,572.219 | 7,669.158 | 4,296.277 | 7,337.422 | 3,524.767 | 4,591.242 | 3,050.806 | 2,512.608 | 3,598.384 | 3,937.36 | 4,603.177 | 5,810.757 | 5,718.157 | 4,582.832 | 5,773.474 | 5,996.978 | 4,954.239 | 3,387.41 | 3,634.185 | 3,749.667 | 5,815.583 | 4,476.524 | 3,707.813 | 8,428.236 | 2,595.104 | 2,309.895 | 2,465.668 | 2,359.84 | 2,521.533 | 2,494.711 | 2,679.823 | 2,730.82 | 3,027.311 | 3,050.831 | 3,285.386 | 3,547.978 | 3,871.894 | 3,734.259 | 4,206.181 | 4,118.549 | 3,822.13 | 3,246.542 | 3,476.185 | 3,437.709 | 3,157.549 | 2,868.463 | 3,145.873 | 2,850.59 | 2,721.927 | 2,313.207 | 2,532.312 | 2,289.511 | 2,188.25 | 1,921.808 | 2,124.406 | 2,421.481 | 2,351.123 | 1,588.011 | 1,824.019 | 1,720.808 | 1,846.342 | 1,660.511 | 1,642.156 | 1,657.659 | 1,173.589 | 917.386 | 1,016.013 | 903 | 834.569 | 739.459 | 821.126 | 730.209 | 497.565 | 431.801 | 405.66 | 512.857 | 407.836 | 338.786 | 331.412 | 330.589 | 323.067 | 321.124 | 345.319 | 311.862 | 341.763 | 299.41 | 370.349 | 287.719 | 270.599 | 260.573 | 117.999 | 154.76 | 1,212.048 | 210.793 | 566.038 | 121.856 | 170.812 | 147.323 | 122.776 |
Total Current Liabilities
| 7,640.085 | 8,303.054 | 7,853.288 | 7,949.775 | 8,348.339 | 8,888.705 | 8,713.036 | 8,241.081 | 8,332.738 | 7,778.079 | 8,271.511 | 10,367.88 | 10,006.399 | 10,633.944 | 8,315.543 | 6,640.664 | 6,555.137 | 6,819.388 | 6,601.898 | 5,659.899 | 5,983.431 | 8,473.861 | 9,039.377 | 7,792.191 | 8,119.115 | 8,756.733 | 7,205.276 | 5,476.398 | 6,580.812 | 7,254.715 | 8,103.253 | 7,693.843 | 5,208.413 | 4,630.968 | 4,056.941 | 3,500.192 | 3,714.951 | 4,085.611 | 3,867.028 | 3,677.761 | 4,007.906 | 4,515.253 | 4,452.598 | 4,243.564 | 4,648.842 | 5,572.523 | 5,507.6 | 5,094.497 | 5,854.73 | 6,100.558 | 5,385.098 | 4,417.981 | 4,771.373 | 5,418.515 | 4,674.384 | 3,949.606 | 4,437.56 | 4,485.456 | 3,898.439 | 3,196.452 | 3,634.513 | 3,631.019 | 3,794.126 | 3,326.083 | 3,501.769 | 3,961.814 | 3,811.557 | 2,354.822 | 2,710.823 | 2,835.748 | 2,711.738 | 2,375.837 | 2,464.626 | 2,441.056 | 1,909.055 | 1,459.784 | 1,618.412 | 1,987.238 | 1,748.443 | 1,496.706 | 1,719.959 | 1,770.684 | 1,564.1 | 1,400.047 | 1,369.258 | 1,605.965 | 1,463.29 | 1,358.126 | 1,254.847 | 1,343.284 | 1,279.343 | 1,221.916 | 1,278.701 | 1,305.543 | 1,438.543 | 1,322.418 | 1,444.139 | 1,156.057 | 854.87 | 858.183 | 313.873 | 597.955 | 1,212.048 | 669.959 | 566.038 | 264.998 | 170.812 | 147.323 | 122.776 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 9,706.835 | 9,975.652 | 9,498.036 | 9,697.581 | 9,418.203 | 8,991.236 | 9,042.305 | 8,178.779 | 8,512.361 | 7,851.586 | 8,193.859 | 8,350.915 | 7,761.158 | 8,047.55 | 6,965.942 | 8,999.406 | 9,841.6 | 10,986.513 | 2,719.354 | 3,216.346 | 3,184.609 | 3,167.756 | 3,200.136 | 1,211.811 | 1,180.088 | 1,159.394 | 2,287.476 | 1,761.248 | 1,749.068 | 1,699.068 | 1,646.911 | 1,606.335 | 1,378.759 | 2,345.772 | 2,197.637 | 2,197.091 | 2,196.544 | 2,195.998 | 2,195.298 | 2,193.87 | 2,192.261 | 2,191.016 | 2,189.661 | 2,188.306 | 2,186.882 | 2,185.596 | 2,184.31 | 2,183.023 | 2,181.79 | 2,180.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 662.038 | 665.833 | 659.639 | 653.431 | 0 | 0 | 0 | 0 | 320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.581 | 1.415 | 2.261 | 3.062 | 5.424 | 10 | 63.5 | 50 | 50 | 29.084 | 200 | 200 | 0 | 59.885 | 0 | 32.206 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 16.678 | 13.672 | 5.558 | 7.471 | 11.482 | 18.873 | 21.802 | 18.782 | 22.866 | 27.607 | 11.366 | 8.85 | 12.734 | 12.418 | 7.496 | 7.981 | 2.567 | 2.704 | 53.256 | 53.434 | 53.434 | 56.832 | 57.759 | 57.759 | 0 | 49.577 | 0.022 | 0.022 | 0.022 | 0.022 | 1.378 | 1.21 | 1.26 | 1.01 | 0.729 | 0.557 | 0.607 | 0.657 | 0.904 | 1.029 | 1.154 | 1.279 | 1.93 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,542.223 | 2,611.629 | 2,481.135 | 2,561.646 | 2,511.646 | 2,415.075 | 1,629.926 | 1,559.116 | 1,611.576 | 444.104 | 442.371 | 295.878 | 312.603 | 226.263 | 225.361 | 226.868 | 228.877 | 230.366 | 241.107 | 249.078 | 245.532 | 266.676 | 264.734 | 281.775 | 275.95 | 255.332 | 284.66 | 290.876 | 319.645 | 367.536 | 376.214 | 392.049 | 90.996 | 55.912 | 61.031 | 59.152 | 56.959 | 93.296 | 61.678 | 166.824 | 109.892 | 83.057 | 21.094 | 2.866 | 11.767 | 11.125 | 23.872 | 49.138 | 57.233 | 61.289 | 10.28 | 16.902 | 14.203 | 12.805 | 21.196 | 44.836 | 42.818 | 39.405 | 51.635 | 45.189 | 103.746 | 122.608 | 97.621 | 126.935 | 81.769 | 16.721 | 40.773 | 147.161 | 344.074 | 447.098 | 6.735 | 4.078 | 0.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 528.497 | 499.862 | 364.342 | 366.065 | 366.065 | 158.764 | 107.891 | 111.109 | 135.61 | 147.518 | 107.211 | 108.282 | 110.287 | 127.558 | 42.326 | 42.403 | 42.403 | 362.16 | 7.151 | 29.59 | 74.454 | 75.109 | 3.759 | 3.759 | 51.805 | 4.659 | 78.224 | 77.913 | 77.913 | 78.501 | 85.455 | 84.555 | 83.335 | 1,023.335 | 191.438 | 191.405 | 191.376 | 190.74 | 69.516 | 69.516 | 69.516 | 69.516 | 0 | 2.102 | 14.132 | 90.247 | 53.125 | 52.404 | 52.535 | 52.634 | 52.28 | 52.382 | 52.515 | 52.648 | 53.417 | 56.347 | 56.711 | 59.718 | 56.304 | 59.173 | 59.109 | 61.972 | 59.59 | 62.363 | 65.325 | 68.427 | 61.193 | 64.314 | 76.514 | 76.518 | 0.121 | 0.03 | 0 | -162.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.206 | 15.546 | 20.293 | 23.371 | 0.976 | 30.869 | 33.751 | 37.743 | 0 | 73.945 | 39.011 | 48.336 | 45.651 | 68.043 |
Total Non-Current Liabilities
| 12,794.233 | 13,100.815 | 12,349.071 | 12,632.764 | 12,307.396 | 11,565.074 | 10,801.924 | 9,867.786 | 10,282.414 | 8,470.815 | 8,754.808 | 8,763.926 | 8,196.782 | 8,413.789 | 7,241.125 | 9,276.657 | 10,115.447 | 3,052.473 | 3,020.868 | 3,548.448 | 3,558.03 | 3,566.373 | 3,526.389 | 1,555.104 | 1,507.843 | 1,468.964 | 2,650.382 | 2,130.059 | 2,146.648 | 2,145.127 | 2,109.958 | 2,084.15 | 1,554.35 | 2,486.029 | 2,450.835 | 2,448.205 | 2,445.487 | 2,480.691 | 2,327.396 | 2,431.24 | 2,372.824 | 2,344.868 | 2,212.685 | 2,193.273 | 2,201.015 | 2,199.266 | 2,261.307 | 2,284.566 | 2,291.558 | 2,294.373 | 62.561 | 69.284 | 66.718 | 65.453 | 74.613 | 101.183 | 99.528 | 99.122 | 769.976 | 770.195 | 822.493 | 838.012 | 157.211 | 189.298 | 147.094 | 85.148 | 421.966 | 211.474 | 420.588 | 523.615 | 6.856 | 4.108 | 0.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.581 | 1.415 | 2.261 | 3.062 | 5.424 | 14.206 | 79.046 | 70.293 | 73.371 | 30.061 | 230.869 | 233.751 | 37.743 | 59.885 | 73.945 | 71.217 | 48.336 | 45.651 | 68.043 |
Total Liabilities
| 20,434.318 | 21,403.869 | 20,202.359 | 20,582.539 | 20,655.735 | 20,453.779 | 19,514.96 | 18,108.867 | 18,615.152 | 16,248.893 | 17,026.319 | 19,131.805 | 18,203.18 | 19,047.732 | 15,556.668 | 15,917.321 | 16,670.584 | 9,871.86 | 9,622.765 | 9,208.347 | 9,541.461 | 12,040.234 | 12,565.766 | 9,347.295 | 9,626.958 | 10,225.697 | 9,855.658 | 7,606.456 | 8,727.46 | 9,399.842 | 10,213.211 | 9,777.993 | 6,762.763 | 7,116.997 | 6,507.777 | 5,948.397 | 6,160.438 | 6,566.303 | 6,194.424 | 6,109.001 | 6,380.73 | 6,860.121 | 6,665.283 | 6,436.837 | 6,849.857 | 7,771.789 | 7,768.907 | 7,379.063 | 8,146.288 | 8,394.932 | 5,447.658 | 4,487.265 | 4,838.092 | 5,483.968 | 4,748.998 | 4,050.788 | 4,537.088 | 4,584.578 | 4,668.415 | 3,966.647 | 4,457.007 | 4,469.032 | 3,951.337 | 3,515.382 | 3,648.863 | 4,046.962 | 4,233.523 | 2,566.296 | 3,131.411 | 3,359.363 | 2,718.594 | 2,379.945 | 2,465.385 | 2,441.056 | 1,909.055 | 1,459.784 | 1,618.412 | 1,987.238 | 1,748.443 | 1,496.706 | 1,719.959 | 1,770.684 | 1,564.1 | 1,400.047 | 1,369.258 | 1,605.965 | 1,463.29 | 1,358.126 | 1,254.847 | 1,343.284 | 1,279.924 | 1,223.331 | 1,280.962 | 1,308.606 | 1,443.968 | 1,336.624 | 1,523.185 | 1,226.349 | 928.241 | 888.244 | 544.742 | 831.705 | 1,249.791 | 729.844 | 639.983 | 336.215 | 219.148 | 192.974 | 190.819 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,135.049 | 1,132.841 | 1,132.841 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 776.25 | 601.599 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 462.768 | 417.642 | 417.642 | 417.642 | 417.642 | 393.355 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 392.973 | 357.248 | 357.248 | 357.248 | 357.248 | 297.707 | 297.707 | 242.576 | 202.147 | 183.769 | 183.769 | 151.125 | 151.125 | 151.125 |
Retained Earnings
| 6,261.792 | 6,206.151 | 6,421.549 | 6,287.886 | 6,422.746 | 6,220.907 | 6,224.853 | 6,094.482 | 5,914.592 | 5,688.161 | 6,003.461 | 5,989.311 | 6,438.627 | 6,071.282 | 3,216.701 | 3,403.933 | 3,387.436 | 4,098.773 | 3,985.52 | 3,778.073 | 3,866.107 | 4,068.347 | 4,056.39 | 3,908.683 | 3,977.251 | 3,547.826 | 3,422.198 | 3,189.35 | 3,167.22 | 3,163.165 | 3,063.251 | 2,838.925 | 2,468.374 | 2,278.279 | 2,210.547 | 2,111.567 | 2,366.375 | 2,179.121 | 2,194.769 | 2,249.634 | 2,230.012 | 2,004.354 | 1,927.963 | 2,050.51 | 2,157.091 | 1,934.124 | 1,850.324 | 2,021.579 | 1,873.16 | 1,651.198 | 1,601.951 | 1,576.624 | 1,406.378 | 1,192.409 | 1,093.609 | 1,081.904 | 966.28 | 765.996 | 731.846 | 769.6 | 853.986 | 710.748 | 636.6 | 571.114 | 542.874 | 441.95 | 363.158 | 384.149 | 291.801 | 193.048 | 90.483 | 195.692 | 300.442 | 210.927 | 149.412 | 133.623 | 106.854 | 57.225 | 78.228 | 90.918 | 88.067 | 55.315 | 73.382 | 70.55 | 69.442 | 44.608 | 51.075 | 35.931 | 58.266 | 34.361 | 63.491 | 49.773 | 43.577 | 34.206 | 45.588 | 56.292 | 75.76 | 51.538 | 54.549 | 66.463 | 156.409 | 92.355 | 62.327 | 0.287 | 39.95 | 0.614 | 44.652 | 73.651 | 38.208 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 2,437.887 | 0.224 | 2,623.657 | 12,328.703 | 2,367.283 | 12,323.083 | 2,381.82 | 12,204.336 | 2,244.339 | 12,155.413 | 2,241.104 | 6,886.058 | 1,816.732 | 6,627.503 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 29.132 | 94.915 | 105.252 | 183.251 | 318.575 | 316.696 | 357.105 | 271.588 | 166.336 | 181.372 | 175.733 | 169.155 | 278.166 | 182.311 | 498.068 | 327.63 | 247.124 | 60.914 | 0 | -0 | 31.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12,289.751 | 12,315.909 | 12,295.553 | 12,317.364 | 0 | 12,581.372 | 0 | 12,324.746 | 0 | 12,319.232 | 0 | 12,183.481 | 0 | 9,901.783 | 0 | 4,803.702 | 0 | 10,744.115 | 6,558.406 | 6,553.103 | 6,552.913 | 6,552.913 | 6,450.716 | 6,450.716 | 6,450.716 | 6,476.935 | 6,455.756 | 4,354.202 | 6,544.092 | 4,354.202 | 6,150.36 | 4,354.202 | 7,427.29 | 7,322.038 | 7,266.661 | 4,498.781 | 4,631.034 | 4,740.045 | 4,570.479 | 4,886.235 | 4,497.393 | 4,416.887 | 4,157.875 | 4,103.189 | 3,868.229 | 3,866.305 | 3,816.798 | 3,780.761 | 3,804.304 | 3,815.729 | 3,700.221 | 3,720.086 | 3,711.992 | 3,707.798 | 2,279.355 | 2,350.273 | 2,344.219 | 2,333.98 | 1,708.317 | 1,679.359 | 1,670.314 | 1,726.902 | 1,460.334 | 1,548.278 | 1,412.779 | 1,217.636 | 1,280.149 | 1,599.578 | 2,187.561 | 2,491.299 | 1,167.604 | 1,162.209 | 1,158.619 | 1,276.913 | 1,138.376 | 1,138.376 | 1,138.376 | 1,138.376 | 1,130.82 | 1,130.82 | 1,130.82 | 1,130.82 | 1,107.504 | 1,107.361 | 1,107.361 | 1,107.318 | 1,104.925 | 1,104.217 | 1,104.038 | 1,084.296 | 1,099.026 | 1,098.889 | 1,098.284 | 1,098.284 | 1,116.637 | 1,126.492 | 1,134.055 | 1,133.7 | 1,135.194 | 1,152.539 | 1,125.521 | 1,125.521 | 728.192 | 758.514 | 721.556 | 721.709 | 548.646 | 528.075 | 526.552 |
Total Shareholders Equity
| 19,686.592 | 19,657.109 | 19,852.151 | 19,740.299 | 19,931.081 | 19,937.328 | 19,688.605 | 19,554.278 | 19,372.724 | 19,142.336 | 19,342.847 | 19,307.841 | 19,726.881 | 19,347.01 | 10,879.009 | 10,800.618 | 10,791.19 | 11,498.549 | 11,320.177 | 11,107.426 | 11,195.27 | 11,397.51 | 11,283.356 | 11,135.649 | 11,204.217 | 10,801.011 | 10,654.205 | 10,431.693 | 10,487.562 | 10,168.477 | 9,989.861 | 9,805.945 | 10,671.914 | 10,376.567 | 10,253.458 | 7,211.947 | 7,460.177 | 7,381.934 | 7,228.016 | 7,598.637 | 7,190.173 | 6,884.009 | 6,548.606 | 6,616.467 | 6,488.089 | 6,263.197 | 6,129.89 | 6,265.108 | 6,140.232 | 5,929.695 | 5,764.94 | 5,759.478 | 5,581.138 | 5,362.975 | 3,790.605 | 3,849.819 | 3,728.141 | 3,517.618 | 2,833.518 | 2,841.932 | 2,917.273 | 2,830.623 | 2,489.907 | 2,512.365 | 2,348.626 | 2,052.559 | 2,036.28 | 2,376.7 | 2,872.335 | 3,077.321 | 1,651.06 | 1,750.874 | 1,852.034 | 1,762.519 | 1,680.761 | 1,664.973 | 1,638.203 | 1,588.574 | 1,602.022 | 1,614.711 | 1,611.861 | 1,579.108 | 1,573.859 | 1,570.884 | 1,569.776 | 1,544.899 | 1,548.972 | 1,533.121 | 1,555.277 | 1,531.372 | 1,555.49 | 1,541.635 | 1,534.834 | 1,525.462 | 1,555.198 | 1,553.788 | 1,567.064 | 1,542.486 | 1,546.992 | 1,558.141 | 1,579.637 | 1,515.583 | 1,033.095 | 960.948 | 945.275 | 906.092 | 744.423 | 752.851 | 715.885 |
Total Equity
| 20,293.83 | 20,265.821 | 20,535.168 | 20,472.494 | 20,649.576 | 20,648.982 | 20,456.528 | 20,322.024 | 20,179.754 | 19,943.207 | 20,109.987 | 20,114.9 | 20,550.052 | 20,102.849 | 11,413.605 | 11,376.3 | 11,373.106 | 12,131.816 | 11,949.39 | 11,752.839 | 11,843.902 | 12,066.065 | 11,971.487 | 11,842.55 | 11,912.466 | 11,479.186 | 11,308.779 | 11,094.17 | 11,115.971 | 10,789.458 | 10,644.514 | 10,455.166 | 10,981.773 | 10,670.902 | 10,542.232 | 7,502.855 | 7,619.016 | 7,387.286 | 7,233.053 | 7,603.133 | 7,195.203 | 6,889.253 | 6,552.966 | 6,621.055 | 6,493.061 | 6,268.354 | 6,134.245 | 6,462.588 | 6,338.162 | 6,127.766 | 5,967.935 | 5,962.531 | 5,576.3 | 5,358.261 | 4,035.859 | 4,085.552 | 3,955.08 | 3,728.945 | 3,002.834 | 2,993.848 | 3,059.979 | 2,944.274 | 2,608.895 | 2,625.208 | 2,453.583 | 2,139.779 | 2,125.507 | 2,463.099 | 2,949.112 | 3,142.207 | 1,724.178 | 1,811.84 | 1,902.002 | 1,797.658 | 1,716.783 | 1,690.616 | 1,658.883 | 1,600.636 | 1,612.259 | 1,621.479 | 1,617.252 | 1,580.581 | 1,760.368 | 1,753.917 | 1,775.65 | 1,738.589 | 1,741.649 | 1,719.169 | 1,734.35 | 1,706.174 | 1,726.641 | 1,711.516 | 1,701.933 | 1,690.796 | 1,722.343 | 1,579.987 | 1,603.564 | 1,570.758 | 1,580.239 | 1,593.742 | 1,580.328 | 1,515.633 | 1,033.653 | 960.63 | 945.388 | 906.511 | 744.423 | 752.851 | 715.885 |
Total Liabilities & Shareholders Equity
| 40,728.147 | 41,669.69 | 40,737.528 | 41,055.033 | 41,305.311 | 41,121.634 | 39,971.488 | 38,430.891 | 38,794.906 | 36,192.1 | 37,136.306 | 39,246.705 | 38,753.232 | 39,150.581 | 26,970.272 | 27,293.621 | 28,043.69 | 22,003.677 | 21,572.155 | 20,961.186 | 21,385.363 | 24,106.299 | 24,537.252 | 21,189.846 | 21,539.425 | 21,704.883 | 21,164.437 | 18,700.626 | 19,843.431 | 20,189.3 | 20,857.725 | 20,233.158 | 17,744.536 | 17,787.899 | 17,050.009 | 13,451.251 | 13,779.453 | 13,953.588 | 13,427.477 | 13,712.134 | 13,575.933 | 13,749.373 | 13,218.249 | 13,057.892 | 13,342.918 | 14,040.143 | 13,903.152 | 13,841.651 | 14,484.45 | 14,522.698 | 11,415.593 | 10,449.796 | 10,414.391 | 10,842.229 | 8,784.857 | 8,136.34 | 8,492.168 | 8,313.523 | 7,671.249 | 6,960.495 | 7,516.986 | 7,413.306 | 6,560.232 | 6,140.59 | 6,102.446 | 6,186.741 | 6,359.03 | 5,029.395 | 6,080.523 | 6,501.57 | 4,442.771 | 4,191.784 | 4,367.387 | 4,238.714 | 3,625.837 | 3,150.4 | 3,277.294 | 3,587.875 | 3,360.702 | 3,118.186 | 3,337.211 | 3,351.265 | 3,324.468 | 3,153.963 | 3,144.908 | 3,344.553 | 3,204.939 | 3,077.295 | 2,989.197 | 3,049.458 | 3,006.565 | 2,934.847 | 2,982.895 | 2,999.401 | 3,166.311 | 2,916.611 | 3,126.749 | 2,797.108 | 2,508.48 | 2,481.987 | 2,125.071 | 2,347.338 | 2,283.444 | 1,690.474 | 1,585.371 | 1,242.726 | 963.571 | 945.825 | 906.704 |