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 Q12024 Q42024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q12001 Q42001 Q22000 Q42000 Q21999 Q41999 Q21998 Q41998 Q21997 Q41997 Q21996 Q41996 Q21995 Q41995 Q21994 Q41994 Q2
Assets:
Current Assets:
Cash & Cash Equivalents 7,787.6188,769.8088,837.49110,613.35610,878.79311,119.10510,907.99310,806.89110,767.5369,996.59511,312.89813,127.29313,588.02614,302.8166,101.9876,580.3236,724.3627,235.9216,193.9624,815.7324,823.3418,624.7829,910.1026,784.0766,658.2136,950.0097,035.7664,944.975,956.1856,031.3117,239.4656,760.4017,340.2318,026.5047,597.4575,117.1795,337.6285,850.9796,199.9575,591.0655,467.3235,974.9925,548.0775,120.1125,215.1365,871.9255,622.8626,489.1447,639.7926,957.725,386.0534,616.0974,676.0715,204.4553,281.2072,800.6623,129.5122,948.1422,252.8951,699.2222,025.6771,859.5491,074.7602.45770.0861,112.2171,031.1261,230.3441,585.421,606.611,276.4571,124.261,342.7581,252.662889.791886.234940.7861,249.0821,143.676984.5021,125.7211,147.8411,037.75923.251902.8981,005.893851.52769.46622.57633.515544.807456.637410.173442.828502.497292.296476.132407.111129.361149.51111.8465.6040356.5630401.59000
Short Term Investments 1,7151,210796-2,780.424-2,848.510-2,229.028-2,289.005-1,512.79829.935-1,876.09428.8071,863.48-2,807.487-2,687.873-2,579.092-2,643.866-2,638.136401.5941,141.4441,128.243-2,652.648-2,591.674-2,625.519-2,680.358-2,724.08-2,413.662-2,457.12-2,521.328-2,581.807-1,119.041-1,130.258-1,158.86-219.0210000000000000000474.8380000000645.441615.8450019.77918.5915.56811.45113.95418.50325.68132.2780000000000000000.0270.0290.0294.2524.2564.256-88.17400004.251.748131111034.4240123.36000
Cash and Short Term Investments 9,502.6189,979.8089,633.49110,613.35610,878.79311,119.10510,907.99310,806.89110,767.5369,996.59511,312.89813,127.29313,588.02614,302.8166,101.9876,580.3236,724.3627,235.9216,595.5565,957.1765,951.5848,624.7829,910.1026,784.0766,658.2136,950.0097,035.7664,944.975,956.1856,031.3117,239.4656,760.4017,340.2318,026.5047,597.4575,117.1795,337.6285,850.9796,199.9575,591.0655,467.3235,974.9925,548.0775,120.1125,215.1365,871.9255,622.8626,489.1447,639.7926,957.725,386.0534,616.0974,676.0715,204.4553,281.2072,800.6623,129.5122,948.1422,252.8951,699.2222,025.6771,859.5491,094.48621.04785.6541,123.6681,045.081,248.8461,611.1011,638.8891,276.4571,124.261,342.7581,252.662889.791886.234940.7861,249.0821,143.676984.5021,125.7211,147.8411,037.75923.251902.8981,005.92851.548769.489626.822637.771549.062456.637410.173442.828502.497292.296480.381408.86130.361180.51122.8466.6040390.9880524.951000
Net Receivables 490.924541.672525.296797.085407.582451.615518.161316.668302.989386.333271.881273.779267.801270.554222.885168184.738252.296204.62134.831825.679165.219983.611270.622215.928281.687383.457207.045171.331242.8461,142.873132.4232,137.332219.75882.50566.36802,097.72881.74363.03767.20572.63272.68446.91362.638105.94371.082129.079138.4378.2550000000000000000806.01800479.189522.9580414.598167.30400646.655607.774000000302.58700342.135338.9930.239354.614326.467448.036372.945016.71912.94618.12713.75614.61529.31420.105023.80807.168000
Inventory 1,787.1421,831.9191,876.4481,772.8881,715.1681,824.8631,834.1341,697.7581,827.4221,656.81,717.1711,733.2941,789.2281,755.5071,097.6231,044.4881,096.7861,035.3151,054.1091,025.4581,076.2731,006.431998.891922.596967.009920.637842.589792.971792.511768.674863.446818.942395.299395.013398.365367.645404.167411.685391.668353.858377.435386.932379.311344.928362.227382.267361.257330.975349.638399.174337.074314.989358.22363.414293.428252.547262.487277.341294.7276.535294.521304.998285.208254.029253.502285.515290.482266.973273.336294.457535.414502.126483.612472.423446.028432.679445.385438.268359.702346.347350.848359.095687.065676.903679.791704.365746.592740.767756.316769.538843.422881.52898.837903.67924.168846.478456.032438.174566.146508.405371.492304.1260124.769062.272000
Other Current Assets 585.901517.169563.82550.084596.987657.496545.765498.623533.885439.931348.36438.198551.205511.214319.643372.871330.199151.76574.226273.774720.082482.698445.135493.694567.031371.8881,335.924785.334926.342777.24196.588241.375273.418283.5921,539.378104.4831,415.3861,100.481837.825908.093889.76375.72536.262530.156588.157680.636745.59585.403645.713897.347323.617679.843603.12532.861552.8430.509480.521439.23545.384473.934442.924377.82419.94381.994374.423355.928523.491372.081251.297321.74377.084302.229285.172256.447357.165285.97420.256413.112347.067276.481344.906338.007242.467218.883218.065280.186266.277238.571245.549267.898265.683240.725298.093260.645312.901308.82385.136755.864698.116690.984895.757826.0811,497.425408.2331,037.476166.697548.856559.914553.837
Total Current Assets 12,366.58512,870.56712,599.05613,509.40513,806.42114,134.40814,025.74613,508.93413,588.07112,632.73913,846.05316,045.12116,530.4317,047.7367,950.3838,358.4268,530.599,173.2038,942.9848,332.488,573.61711,080.00712,337.7388,947.8579,114.7968,817.0519,597.7367,060.858,041.418,059.99,346.2738,634.67110,006.56510,185.3879,617.7057,001.3217,157.1817,363.1457,483.5776,891.0686,773.2147,014.0636,463.655,995.1966,181.276,787.9916,729.717,405.5218,635.1428,254.2416,586.1675,610.935,637.4116,100.734,127.4353,483.7183,872.5213,664.7143,092.982,449.6912,763.1212,542.3681,799.6281,257.0631,413.5781,765.1111,859.0531,887.9012,135.7342,255.0862,188.9561,928.6152,111.5431,981.5321,692.9831,604.8831,806.4272,100.4621,850.4451,607.331,821.4751,844.9421,967.2821,819.0361,800.7541,990.4721,864.4181,748.8271,628.6871,675.0431,658.1671,578.8821,607.1031,607.1431,739.5661,463.2931,334.4961,621.0251,408.3781,394.5141,401.5381,610.8381,497.425940.6751,037.476760.546548.856559.914553.837
Non-Current Assets:
Property, Plant & Equipment, Net 16,005.8916,491.10216,144.60316,428.65916,287.06316,610.94916,281.22915,319.68415,524.72914,962.29114,748.713,792.59313,425.84813,690.05111,616.14411,650.6312,031.2065,513.575,085.4165,103.9045,153.165,212.2774,864.5534,896.7264,937.3075,000.0984,575.3524,581.4974,619.4534,669.0335,858.4765,833.0783,675.2433,595.3773,451.5012,771.5542,591.3262,201.7542,173.4982,189.2092,213.1652,246.5532,340.0662,370.932,381.8362,400.8032,279.7872,382.6742,367.0922,406.1522,355.6262,301.2072,300.3152,341.5262,451.3482,366.5042,299.1942,294.1482,320.3742,266.6462,268.4582,275.9342,271.5222,262.3872,328.5882,350.4463,162.3411,159.9311,162.621867.197827.878799.961804.603997.114792.113762.543754.247763.268955.15947.827945.34930.718791.262790.872797.158810.561804.099808.986813.304825.068818.937827.692837.133848.291865.995912.7271,165.115678.689625.935600.664337.07344.818335.45340.632275.959262.388243.413230.305204.049
Goodwill 1,219.9111,219.9111,225.2741,225.2741,225.2741,225.2741,225.2741,225.2741,225.2741,225.2741,225.0651,233.9461,233.946857.769857.769857.769857.769857.769863.438863.438863.438863.438892.804892.804892.804892.804857.769857.769857.769857.769857.769857.76929.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7357.02257.02257.02229.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7329.7311.77811.7780000000000000000000000000000000000000
Intangible Assets 1,031.981,047.1171,049.2321,061.9291,075.7951,090.31,100.4181,114.9151,128.751,143.4921,152.8481,166.461,178.2951,193.874809.606819.988831.286843.102855.315868.034881.572894.283918.827929.348942.772957.167948.819962.158974.46987.897997.9041,008.9951,014.3131,027.2271,024.77926.488937.964944.3924.959931.59940.467949.965958.447967.553969.664978.813989.31,201.6671,204.6751,214.871,224.081,234.2481,030.9721,039.2671,046.91,055.0421,063.8741,072.6521,080.8451,089.71,098.5631,107.3291,115.4491,124.1671,097.6871,106.275310.37313.706316.492319.86291.222294.009297.033297.726135.783132.994134.433136.443137.638139.043140.66142.345148.832150.148151.325152.958154.591156.227157.86159.492160.622161.685176.558164.38157.665109.483142.1333.81934.30834.79735.28635.77536.26436.75337.24237.79438.22100
Goodwill and Intangible Assets 2,251.8912,267.0282,274.5072,287.2032,301.0692,315.5742,325.6932,340.192,354.0242,368.7672,377.9132,400.4052,412.2412,051.6441,667.3761,677.7581,689.0551,700.8711,718.7531,731.4721,745.0111,757.7211,811.6311,822.1521,835.5761,849.9711,806.5881,819.9271,832.2291,845.6661,855.6741,866.7641,044.0431,056.9571,054.5956.218967.694974.03954.689961.32970.197979.695988.177997.283999.3941,008.5431,019.031,258.6881,261.6971,271.8921,253.811,263.9781,060.7021,068.9971,076.631,084.7721,093.6041,102.3821,110.5761,119.431,128.2931,137.0591,145.1791,153.8971,127.4171,136.005340.1343.436346.222349.59303305.787297.033297.726135.783132.994134.433136.443137.638139.043140.66142.345148.832150.148151.325152.958154.591156.227157.86159.492160.622161.685176.558164.38157.665109.483142.1333.81934.30834.79735.28635.77536.26436.75337.24237.79438.22100
Long Term Investments 603.6331,097.511,490.0824,980.9255,086.014,112.3664,373.4084,412.1263,649.3044,095.1093,620.0464,867.26204,673.2314,222.7814,113.2954,321.594,324.2171,242.6510.819381.0544,258.9333,875.2173,958.2973,974.8853,934.9783,716.5633,770.3123,934.7184,186.3242,528.3692,636.1492,960.171,887.2721,711.3761,550.0521,844.3222,157.6612,059.9412,985.0732,932.6522,839.1562,606.3422,883.6652,922.3982,927.2042,965.9491,8931,301.8341,668.849-00000000-0-000796.771920.866754.011495.206595.9711,220.262,005.2722,586.627000000000000000289.785287.66265.167281.236276.077277.751365.1450000339.505317.999336.985315.012303.49400000000
Tax Assets 2,519.2042,569.2562,427.6822,502.5852,479.7742,379.0221,586.8371,472.4391,518.342352.888358.04380.595358.638363.081247.653235.835231.57259.15375.61975.47375.77384.40696.19897.13497.40798.16892.41692.25890.419104.774104.23297.82758.4759.01660.5650.11956.56357.12557.22756.24757.72760.82455.37355.9656.54559.70959.03960.14463.66167.94553.3749.3762.14567.58855.48761.07872.7181.18251.8753.99956.160.40353.64254.71555.15655.98655.39957.13155.62360.21767.00168.18818.361000000000000000001.3231.4110000-195.554-164.62894.684128.67839.0300000000
Other Non-Current Assets 6,980.9446,374.2285,801.5981,346.2571,344.9751,569.3161,378.5761,377.5172,160.4361,780.3072,185.5541,760.7286,026.0761,324.8391,265.9361,257.6771,239.6771,232.6634,506.7835,207.0395,456.7481,712.9541,551.9161,467.6811,579.4542,004.6171,375.7821,375.7821,325.2021,323.6041,164.71,164.6690.0451,003.891,154.3671,121.9881,162.3661,199.874698.545629.218628.978609.083764.641754.858801.474855.892849.637841.624855.023853.6181,166.6211,224.3121,353.8181,263.3871,073.9571,140.2691,154.141,171.0971,095.451,070.7281,301.0141,397.542493.489491.662423.696383.988346.165360.736375.051382.8531,055.9371,089.2341,135.848962.3431,004.958649.98582.187587.702417.469423.985429.737433.26417.092393.907395.67100.77794.17198.088108.11113.77789.7640.03362.101379.588403.084431.108341.057310.2048.1898.3218.653355.906414.305372.413234.694181.998133.081155.606148.818
Total Non-Current Assets 28,361.56228,799.12328,138.47227,545.62827,498.8926,987.22625,945.74224,921.95625,206.83623,559.36223,290.25323,201.58422,222.80222,102.84619,019.88918,935.19519,513.112,830.47412,629.17112,628.70712,811.74613,026.29212,199.51412,241.98912,424.62912,887.83211,566.70111,639.77611,802.02112,129.411,511.45211,598.4877,737.9717,602.5127,432.3046,449.936,622.2726,590.4435,943.96,821.0666,802.7196,735.3116,754.5997,062.6967,161.6477,252.1527,173.4426,436.135,849.3086,268.4574,829.4264,838.8664,776.984,741.4994,657.4224,652.6234,619.6484,648.814,578.2694,510.8034,753.8654,870.9384,760.6044,883.5274,688.8684,421.634,499.9773,141.4943,944.7894,246.4842,253.8152,263.172,255.8442,257.1821,932.8541,545.5171,470.8671,487.4121,510.2571,510.8561,515.7361,506.3231,357.1861,334.9271,344.1541,354.0811,340.5211,328.4671,360.511,374.4151,348.3971,355.9651,375.7921,392.2591,426.7451,453.3181,792.2531,176.0831,100.1011,087.473723.533736.499786.019749.799547.896482.179414.715385.911352.867
Total Assets 40,728.14741,669.6940,737.52841,055.03341,305.31141,121.63439,971.48838,430.89138,794.90636,192.137,136.30639,246.70538,753.23239,150.58126,970.27227,293.62128,043.6922,003.67721,572.15520,961.18621,385.36324,106.29924,537.25221,189.84621,539.42521,704.88321,164.43718,700.62619,843.43120,189.320,857.72520,233.15817,744.53617,787.89917,050.00913,451.25113,779.45313,953.58813,427.47713,712.13413,575.93313,749.37313,218.24913,057.89213,342.91814,040.14313,903.15213,841.65114,484.4514,522.69811,415.59310,449.79610,414.39110,842.2298,784.8578,136.348,492.1688,313.5237,671.2496,960.4957,516.9867,413.3066,560.2326,140.596,102.4466,186.7416,359.035,029.3956,080.5236,501.574,442.7714,191.7844,367.3874,238.7143,625.8373,150.43,277.2943,587.8753,360.7023,118.1863,337.2113,351.2653,324.4683,153.9633,144.9083,344.5533,204.9393,077.2952,989.1973,049.4583,006.5652,934.8472,982.8952,999.4013,166.3112,916.6113,126.7492,797.1082,508.482,481.9872,125.0712,347.3382,283.4441,690.4741,585.3711,242.726963.571945.825906.704
Liabilities & Equity:
Current Liabilities:
Account Payables 2,267.4162,595.1122,390.9132,237.722,584.2442,882.652,821.6962,496.5622,719.8362,097.7082,423.9792,367.9732,303.5672,850.2992,026.2291,886.4182,044.4513,049.9272,048.9681,589.1511,241.9152,372.7211,986.4191,905.6832,093.0442,408.6951,975.2881,873.8092,166.9872,645.2642,068.6531,904.0771,406.9792,459.011,353.6641,150.3131,223.6991,614.151,257.7151,171.3291,328.6111,694.841,348.4621,201.6851,370.8441,872.6631,486.3051,345.1841,484.8431,779.0651,367.3121,130.6471,263.9441,701.2281,380.751,021.8071,192.5241,407.3251,074.262857.7511,027.0431,132.891876.098690.026744.196917.173889.689632.235735.187885.322749.347632.489691.724799.393599.872467.202519.163581.636428.495296.237358.481426.715453.499369.792377.695340.534316.594256.245302.216349.354319.074254.899279.41336.747305.095274.72150.394138.2769.97772.53267.70181.05087.343033.065000
Short Term Debt 1702202202201,275.3852031,286.9392232271971,100.7521973,236.8181972,548.9390598.257199.500001,099.0681,099.0680000533.188538.59601,146.066047.1722.82.82.82.80000000000000000000000207064069059049049090909090909090909090460460470528.1567.1584.1585.5569.5716.5717.082765.5612.5631.375614.5642.5642.5645.5780.5719.93895.15711.15511.15511.15102330.460356.570105.82000
Tax Payables 178.039178.157176.944154.66217.098142.236242.893205.084185.297128.652174.561133.748169.736295.585215.608163.004183.827206.092197.19133.388138.339290.384235.733204.608252.597351.061275.748215.179246.451321.187219.017167.17693.62207.464105.37437.18422.784108.82187.7811.721-0.52889.59376.825-8.952-7.387151.882149.40115.054163.707202.945195.65540.79231.244279.578136.08559.33699.163227.541102.24925.49555.159138.61789.77824.24943.167133.16180.74544.57661.617139.61826.049-7.16340.745100.6845.593-14.804-6.76542.60225.38-8.9912.25246.6628.93612.95416.40336.07321.778-2.4058.71831.96622.7013.39211.47211.43511.18528.35828.24718.9173.14413.92826.17331.685015.25304.258000
Deferred Revenue 0004,204.4754,161.864826.7364,273.6814,135.436808.027795.231814.122770.794806.6484,244.8243,488.0523,423.4623,648.4333,696.5663,654.3483,696.8941,928.1762,302.9522,259.6352,229.8992,254.9012,587.176002,124.3442,436.4972,063.1612,949.0641,083.829-1,147.1721,127.99837.24865.188814.4810000000000000000000000770.58859.744748.363713.802745.841911.7651,283.891642.612757.238833.439898.861837.784718.756768.983643.69460.264518.056520.947525.839462.583532.072551.553434.383385.974393.649394.282343.937305.716304.816330.913276.01270.345329.72290.842303.056287.835354.771215.096179.716182.458140.795179.2220218.8590119.895000
Other Current Liabilities 5,024.635,309.7865,065.4315,337.3953,468.0855,660.8193,540.6864,540.3215,200.6055,354.7194,572.2197,669.1584,296.2777,337.4223,524.7674,591.2423,050.8062,512.6083,598.3843,937.364,603.1775,810.7575,718.1574,582.8325,773.4745,996.9784,954.2393,387.413,634.1853,749.6675,815.5834,476.5243,707.8138,428.2362,595.1042,309.8952,465.6682,359.842,521.5332,494.7112,679.8232,730.823,027.3113,050.8313,285.3863,547.9783,871.8943,734.2594,206.1814,118.5493,822.133,246.5423,476.1853,437.7093,157.5492,868.4633,145.8732,850.592,721.9272,313.2072,532.3122,289.5112,188.251,921.8082,124.4062,421.4812,351.1231,588.0111,824.0191,720.8081,846.3421,660.5111,642.1561,657.6591,173.589917.3861,016.013903834.569739.459821.126730.209497.565431.801405.66512.857407.836338.786331.412330.589323.067321.124345.319311.862341.763299.41370.349287.719270.599260.573117.999154.761,212.048210.793566.038121.856170.812147.323122.776
Total Current Liabilities 7,640.0858,303.0547,853.2887,949.7758,348.3398,888.7058,713.0368,241.0818,332.7387,778.0798,271.51110,367.8810,006.39910,633.9448,315.5436,640.6646,555.1376,819.3886,601.8985,659.8995,983.4318,473.8619,039.3777,792.1918,119.1158,756.7337,205.2765,476.3986,580.8127,254.7158,103.2537,693.8435,208.4134,630.9684,056.9413,500.1923,714.9514,085.6113,867.0283,677.7614,007.9064,515.2534,452.5984,243.5644,648.8425,572.5235,507.65,094.4975,854.736,100.5585,385.0984,417.9814,771.3735,418.5154,674.3843,949.6064,437.564,485.4563,898.4393,196.4523,634.5133,631.0193,794.1263,326.0833,501.7693,961.8143,811.5572,354.8222,710.8232,835.7482,711.7382,375.8372,464.6262,441.0561,909.0551,459.7841,618.4121,987.2381,748.4431,496.7061,719.9591,770.6841,564.11,400.0471,369.2581,605.9651,463.291,358.1261,254.8471,343.2841,279.3431,221.9161,278.7011,305.5431,438.5431,322.4181,444.1391,156.057854.87858.183313.873597.9551,212.048669.959566.038264.998170.812147.323122.776
Non-Current Liabilities:
Long Term Debt 9,706.8359,975.6529,498.0369,697.5819,418.2038,991.2369,042.3058,178.7798,512.3617,851.5868,193.8598,350.9157,761.1588,047.556,965.9428,999.4069,841.610,986.5132,719.3543,216.3463,184.6093,167.7563,200.1361,211.8111,180.0881,159.3942,287.4761,761.2481,749.0681,699.0681,646.9111,606.3351,378.7592,345.7722,197.6372,197.0912,196.5442,195.9982,195.2982,193.872,192.2612,191.0162,189.6612,188.3062,186.8822,185.5962,184.312,183.0232,181.792,180.45100000000662.038665.833659.639653.4310000320000000000000000000000000.5811.4152.2613.0625.4241063.5505029.084200200059.885032.206000
Deferred Revenue Non-Current 16.67813.6725.5587.47111.48218.87321.80218.78222.86627.60711.3668.8512.73412.4187.4967.9812.5672.70453.25653.43453.43456.83257.75957.759049.5770.0220.0220.0220.0221.3781.211.261.010.7290.5570.6070.6570.9041.0291.1541.2791.93-0000-0-0-000000000000000000000000000000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 2,542.2232,611.6292,481.1352,561.6462,511.6462,415.0751,629.9261,559.1161,611.576444.104442.371295.878312.603226.263225.361226.868228.877230.366241.107249.078245.532266.676264.734281.775275.95255.332284.66290.876319.645367.536376.214392.04990.99655.91261.03159.15256.95993.29661.678166.824109.89283.05721.0942.86611.76711.12523.87249.13857.23361.28910.2816.90214.20312.80521.19644.83642.81839.40551.63545.189103.746122.60897.621126.93581.76916.72140.773147.161344.074447.0986.7354.0780.759000000000000000000000000000000000000
Other Non-Current Liabilities 528.497499.862364.342366.065366.065158.764107.891111.109135.61147.518107.211108.282110.287127.55842.32642.40342.403362.167.15129.5974.45475.1093.7593.75951.8054.65978.22477.91377.91378.50185.45584.55583.3351,023.335191.438191.405191.376190.7469.51669.51669.51669.51602.10214.13290.24753.12552.40452.53552.63452.2852.38252.51552.64853.41756.34756.71159.71856.30459.17359.10961.97259.5962.36365.32568.42761.19364.31476.51476.5180.1210.030-162.7110000000000000000000004.20615.54620.29323.3710.97630.86933.75137.743073.94539.01148.33645.65168.043
Total Non-Current Liabilities 12,794.23313,100.81512,349.07112,632.76412,307.39611,565.07410,801.9249,867.78610,282.4148,470.8158,754.8088,763.9268,196.7828,413.7897,241.1259,276.65710,115.4473,052.4733,020.8683,548.4483,558.033,566.3733,526.3891,555.1041,507.8431,468.9642,650.3822,130.0592,146.6482,145.1272,109.9582,084.151,554.352,486.0292,450.8352,448.2052,445.4872,480.6912,327.3962,431.242,372.8242,344.8682,212.6852,193.2732,201.0152,199.2662,261.3072,284.5662,291.5582,294.37362.56169.28466.71865.45374.613101.18399.52899.122769.976770.195822.493838.012157.211189.298147.09485.148421.966211.474420.588523.6156.8564.1080.759000000000000000000.5811.4152.2613.0625.42414.20679.04670.29373.37130.061230.869233.75137.74359.88573.94571.21748.33645.65168.043
Total Liabilities 20,434.31821,403.86920,202.35920,582.53920,655.73520,453.77919,514.9618,108.86718,615.15216,248.89317,026.31919,131.80518,203.1819,047.73215,556.66815,917.32116,670.5849,871.869,622.7659,208.3479,541.46112,040.23412,565.7669,347.2959,626.95810,225.6979,855.6587,606.4568,727.469,399.84210,213.2119,777.9936,762.7637,116.9976,507.7775,948.3976,160.4386,566.3036,194.4246,109.0016,380.736,860.1216,665.2836,436.8376,849.8577,771.7897,768.9077,379.0638,146.2888,394.9325,447.6584,487.2654,838.0925,483.9684,748.9984,050.7884,537.0884,584.5784,668.4153,966.6474,457.0074,469.0323,951.3373,515.3823,648.8634,046.9624,233.5232,566.2963,131.4113,359.3632,718.5942,379.9452,465.3852,441.0561,909.0551,459.7841,618.4121,987.2381,748.4431,496.7061,719.9591,770.6841,564.11,400.0471,369.2581,605.9651,463.291,358.1261,254.8471,343.2841,279.9241,223.3311,280.9621,308.6061,443.9681,336.6241,523.1851,226.349928.241888.244544.742831.7051,249.791729.844639.983336.215219.148192.974190.819
Equity:
Preferred Stock 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Common Stock 1,135.0491,135.0491,135.0491,135.0491,135.0491,135.0491,135.0491,135.0491,135.0491,135.0491,135.0491,135.0491,132.8411,132.841776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25776.25601.599462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768462.768417.642417.642417.642417.642393.355392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973392.973357.248357.248357.248357.248297.707297.707242.576202.147183.769183.769151.125151.125151.125
Retained Earnings 6,261.7926,206.1516,421.5496,287.8866,422.7466,220.9076,224.8536,094.4825,914.5925,688.1616,003.4615,989.3116,438.6276,071.2823,216.7013,403.9333,387.4364,098.7733,985.523,778.0733,866.1074,068.3474,056.393,908.6833,977.2513,547.8263,422.1983,189.353,167.223,163.1653,063.2512,838.9252,468.3742,278.2792,210.5472,111.5672,366.3752,179.1212,194.7692,249.6342,230.0122,004.3541,927.9632,050.512,157.0911,934.1241,850.3242,021.5791,873.161,651.1981,601.9511,576.6241,406.3781,192.4091,093.6091,081.904966.28765.996731.846769.6853.986710.748636.6571.114542.874441.95363.158384.149291.801193.04890.483195.692300.442210.927149.412133.623106.85457.22578.22890.91888.06755.31573.38270.5569.44244.60851.07535.93158.26634.36163.49149.77343.57734.20645.58856.29275.7651.53854.54966.463156.40992.35562.3270.28739.950.61444.65273.65138.208
Accumulated Other Comprehensive Income/Loss 0002,437.8870.2242,623.65712,328.7032,367.28312,323.0832,381.8212,204.3362,244.33912,155.4132,241.1046,886.0581,816.7326,627.50300-00-00-0029.13294.915105.252183.251318.575316.696357.105271.588166.336181.372175.733169.155278.166182.311498.068327.63247.12460.9140-031.007000000000000000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 12,289.75112,315.90912,295.55312,317.364012,581.372012,324.746012,319.232012,183.48109,901.78304,803.702010,744.1156,558.4066,553.1036,552.9136,552.9136,450.7166,450.7166,450.7166,476.9356,455.7564,354.2026,544.0924,354.2026,150.364,354.2027,427.297,322.0387,266.6614,498.7814,631.0344,740.0454,570.4794,886.2354,497.3934,416.8874,157.8754,103.1893,868.2293,866.3053,816.7983,780.7613,804.3043,815.7293,700.2213,720.0863,711.9923,707.7982,279.3552,350.2732,344.2192,333.981,708.3171,679.3591,670.3141,726.9021,460.3341,548.2781,412.7791,217.6361,280.1491,599.5782,187.5612,491.2991,167.6041,162.2091,158.6191,276.9131,138.3761,138.3761,138.3761,138.3761,130.821,130.821,130.821,130.821,107.5041,107.3611,107.3611,107.3181,104.9251,104.2171,104.0381,084.2961,099.0261,098.8891,098.2841,098.2841,116.6371,126.4921,134.0551,133.71,135.1941,152.5391,125.5211,125.521728.192758.514721.556721.709548.646528.075526.552
Total Shareholders Equity 19,686.59219,657.10919,852.15119,740.29919,931.08119,937.32819,688.60519,554.27819,372.72419,142.33619,342.84719,307.84119,726.88119,347.0110,879.00910,800.61810,791.1911,498.54911,320.17711,107.42611,195.2711,397.5111,283.35611,135.64911,204.21710,801.01110,654.20510,431.69310,487.56210,168.4779,989.8619,805.94510,671.91410,376.56710,253.4587,211.9477,460.1777,381.9347,228.0167,598.6377,190.1736,884.0096,548.6066,616.4676,488.0896,263.1976,129.896,265.1086,140.2325,929.6955,764.945,759.4785,581.1385,362.9753,790.6053,849.8193,728.1413,517.6182,833.5182,841.9322,917.2732,830.6232,489.9072,512.3652,348.6262,052.5592,036.282,376.72,872.3353,077.3211,651.061,750.8741,852.0341,762.5191,680.7611,664.9731,638.2031,588.5741,602.0221,614.7111,611.8611,579.1081,573.8591,570.8841,569.7761,544.8991,548.9721,533.1211,555.2771,531.3721,555.491,541.6351,534.8341,525.4621,555.1981,553.7881,567.0641,542.4861,546.9921,558.1411,579.6371,515.5831,033.095960.948945.275906.092744.423752.851715.885
Total Equity 20,293.8320,265.82120,535.16820,472.49420,649.57620,648.98220,456.52820,322.02420,179.75419,943.20720,109.98720,114.920,550.05220,102.84911,413.60511,376.311,373.10612,131.81611,949.3911,752.83911,843.90212,066.06511,971.48711,842.5511,912.46611,479.18611,308.77911,094.1711,115.97110,789.45810,644.51410,455.16610,981.77310,670.90210,542.2327,502.8557,619.0167,387.2867,233.0537,603.1337,195.2036,889.2536,552.9666,621.0556,493.0616,268.3546,134.2456,462.5886,338.1626,127.7665,967.9355,962.5315,576.35,358.2614,035.8594,085.5523,955.083,728.9453,002.8342,993.8483,059.9792,944.2742,608.8952,625.2082,453.5832,139.7792,125.5072,463.0992,949.1123,142.2071,724.1781,811.841,902.0021,797.6581,716.7831,690.6161,658.8831,600.6361,612.2591,621.4791,617.2521,580.5811,760.3681,753.9171,775.651,738.5891,741.6491,719.1691,734.351,706.1741,726.6411,711.5161,701.9331,690.7961,722.3431,579.9871,603.5641,570.7581,580.2391,593.7421,580.3281,515.6331,033.653960.63945.388906.511744.423752.851715.885
Total Liabilities & Shareholders Equity 40,728.14741,669.6940,737.52841,055.03341,305.31141,121.63439,971.48838,430.89138,794.90636,192.137,136.30639,246.70538,753.23239,150.58126,970.27227,293.62128,043.6922,003.67721,572.15520,961.18621,385.36324,106.29924,537.25221,189.84621,539.42521,704.88321,164.43718,700.62619,843.43120,189.320,857.72520,233.15817,744.53617,787.89917,050.00913,451.25113,779.45313,953.58813,427.47713,712.13413,575.93313,749.37313,218.24913,057.89213,342.91814,040.14313,903.15213,841.65114,484.4514,522.69811,415.59310,449.79610,414.39110,842.2298,784.8578,136.348,492.1688,313.5237,671.2496,960.4957,516.9867,413.3066,560.2326,140.596,102.4466,186.7416,359.035,029.3956,080.5236,501.574,442.7714,191.7844,367.3874,238.7143,625.8373,150.43,277.2943,587.8753,360.7023,118.1863,337.2113,351.2653,324.4683,153.9633,144.9083,344.5533,204.9393,077.2952,989.1973,049.4583,006.5652,934.8472,982.8952,999.4013,166.3112,916.6113,126.7492,797.1082,508.482,481.9872,125.0712,347.3382,283.4441,690.4741,585.3711,242.726963.571945.825906.704