
Far East Smarter Energy Co., Ltd.
SSE:600869.SS
4.36 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,801.902 | 3,149.093 | 3,394.704 | 3,450.249 | 3,905.733 | 4,457.01 | 4,447.668 | 4,318.448 | 4,469.986 | 4,680.841 | 4,156.237 | 3,386.325 | 3,160.463 | 3,619.439 | 3,956.279 | 3,249.14 | 2,781.846 | 2,518.626 | 2,788.778 | 2,592.721 | 2,208.236 | 2,441.869 | 2,993.348 | 2,303.655 | 2,418.872 | 1,967.215 | 1,685.668 | 2,542.934 | 2,117.666 | 2,091.392 | 1,697.673 | 1,913.95 | 2,142.115 | 2,927.84 | 1,724.658 | 2,497.858 | 2,029.749 | 2,537.548 | 3,255.46 | 3,279.95 | 1,405.901 | 1,324.304 | 1,593.016 | 2,100.404 | 1,766.004 | 1,492.651 | 2,693.948 | 2,117.77 | 2,820.374 | 3,055.368 | 3,420.233 | 4,021.153 | 2,509.223 | 3,106.578 | 2,967.84 | 2,709.342 | 2,577.21 | 58.353 | 57.081 | 42.844 | 39.449 | 32.792 | 46.234 | 51.341 | 25.891 | 21.441 | 23.64 | 37.21 | 25.322 | 31.441 | 36.619 | 28.48 | 12.753 | 17.819 | 16.474 | 28.219 | 24.953 | 22.698 | 38.059 | 59.927 | 17.97 | 22.6 | 15.023 | 17.581 | 22.921 | 17.453 | 21.633 | 17.163 | 23.076 | 17.148 | 17.461 | 25.884 | 25.778 | 22.367 | 27.543 | 52.528 | 64.954 | 60.456 | 68.12 | 69.745 | 0 | 26.227 | 0 | 54.037 | 0 |
Short Term Investments
| -43.112 | 0 | 0 | -54.16 | -56.816 | -59.557 | -60.171 | 0.032 | -64.976 | 10 | 488.171 | 300.098 | -4.155 | 2.044 | 0.021 | 0.348 | 0.174 | 30.569 | 0.205 | 52.161 | -8.695 | -4.697 | 0.662 | 0.035 | -6.919 | -6.065 | -6.161 | -7.007 | -1.566 | 0.007 | -0.271 | 0.104 | 1.002 | 1.196 | 0.818 | 3.293 | 0.795 | 0.874 | 0.095 | 0.846 | 0.686 | 0.968 | 0.836 | 0.989 | 0.99 | 0.811 | 7.794 | 1.862 | 82.709 | 318.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.993 | 0 | 0 | 0 | 0 | 2.001 | 1.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 45.03 | 0 |
Cash and Short Term Investments
| 2,801.902 | 3,149.093 | 3,394.704 | 3,450.249 | 3,905.733 | 4,457.01 | 4,447.668 | 4,318.48 | 4,469.986 | 4,690.841 | 4,156.237 | 3,686.423 | 3,160.463 | 3,621.483 | 3,956.3 | 3,249.489 | 2,782.019 | 2,549.195 | 2,788.983 | 2,644.882 | 2,208.236 | 2,441.869 | 2,994.01 | 2,303.689 | 2,418.872 | 1,967.215 | 1,685.668 | 2,542.934 | 2,117.666 | 2,091.399 | 1,697.673 | 1,914.054 | 2,143.117 | 2,929.036 | 1,725.477 | 2,501.15 | 2,030.545 | 2,538.422 | 3,255.555 | 3,280.796 | 1,406.587 | 1,325.272 | 1,593.852 | 2,101.393 | 1,766.994 | 1,493.461 | 2,701.742 | 2,119.632 | 2,903.084 | 3,373.699 | 3,420.233 | 4,021.153 | 2,509.223 | 3,106.578 | 2,967.84 | 2,709.342 | 2,577.21 | 58.353 | 57.081 | 42.844 | 39.449 | 32.792 | 46.234 | 51.341 | 25.891 | 21.441 | 23.64 | 37.21 | 25.322 | 31.441 | 36.619 | 28.48 | 12.753 | 17.819 | 16.474 | 28.219 | 26.953 | 24.588 | 38.059 | 59.927 | 17.97 | 22.6 | 15.023 | 17.581 | 22.921 | 17.453 | 21.633 | 17.163 | 23.076 | 17.148 | 17.461 | 25.884 | 25.778 | 22.367 | 27.543 | 52.528 | 64.954 | 60.456 | 68.12 | 69.745 | 0 | 126.227 | 0 | 99.067 | 0 |
Net Receivables
| 7,682.929 | 7,235.005 | 6,482.444 | 6,429.352 | 6,700.626 | 7,249.799 | 5,762.905 | 5,612.539 | 5,689.496 | 7,023.711 | 4,411.584 | 6,336.879 | 5,334.513 | 5,893.024 | 4,908.202 | 5,762.19 | 5,214.312 | 4,931.678 | 4,536.92 | 4,812.764 | 4,767.227 | 4,834.403 | 5,410.967 | 5,758.738 | 5,681.112 | 6,549.168 | 6,101.136 | 0 | 6,700.674 | 6,623.484 | 5,622.712 | 5,204.031 | 5,530.488 | 5,350.604 | 4,035.565 | 4,355.169 | 3,848.49 | 4,039.628 | 3,483.363 | 3,604.186 | 3,803.462 | 3,691.713 | 3,453.148 | 3,534.289 | 3,600.308 | 3,470.327 | 3,403.343 | 3,471.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.834 | 0 | 0 | 0 | 0 | 0 | 0 | 169.906 | 0 | 11.679 | 0 | 0 | 0 | 0 | 133.079 | 128.456 | 156.029 | 175.305 | 121.595 | 2.996 | 7.18 | 0.941 | 1.391 | 13.735 | 3.414 | 3.879 | 0 | 2.503 | 0 | 3.165 | 0 |
Inventory
| 3,245.839 | 3,060.613 | 3,217.992 | 2,903.178 | 3,180.888 | 3,102.376 | 2,966.403 | 2,573.921 | 2,899.322 | 2,823.337 | 2,784.44 | 2,612.802 | 2,876.553 | 2,561.804 | 2,200.304 | 1,955.561 | 3,072.08 | 3,179.941 | 2,573.985 | 2,597.556 | 2,578.595 | 2,437.282 | 2,478.879 | 2,601.519 | 2,915.732 | 3,169.967 | 2,862.465 | 2,787.5 | 2,937.397 | 2,360.462 | 1,947.429 | 1,651.265 | 1,797.846 | 1,675.706 | 1,284.074 | 1,133.392 | 1,043.648 | 999.142 | 881.878 | 917.752 | 1,018.827 | 935.075 | 906.771 | 968.151 | 1,160.992 | 1,064.95 | 1,087.141 | 1,124.992 | 1,194.586 | 1,072.886 | 1,153.357 | 1,180.3 | 1,426.635 | 1,290.587 | 1,255.511 | 1,037.852 | 1,171.513 | 46.002 | 31.941 | 47.33 | 26.396 | 24.738 | 28.086 | 41.5 | 39.531 | 49.616 | 49.46 | 56.523 | 58.344 | 50.945 | 49.297 | 44.031 | 34.784 | 32.02 | 35.571 | 39.596 | 40.952 | 31.436 | 32.958 | 32.802 | 31.045 | 34.437 | 35.027 | 38.325 | 37.553 | 35.501 | 27.037 | 36.728 | 45.342 | 42.482 | 41.857 | 47.501 | 44.804 | 50.393 | 38.409 | 42.469 | 40.633 | 39.624 | 47.114 | 49.622 | 0 | 25.208 | 0 | 60.394 | 0 |
Other Current Assets
| 845.176 | 1,410.437 | 1,541.134 | 1,268.289 | 1,463.24 | 1,370.002 | 1,401.278 | 1,417.532 | 1,976.946 | 2,005.615 | 2,117.198 | 1,933.73 | 1,429.574 | 1,304.344 | 1,511.127 | 1,175.91 | 1,472.755 | 1,333.863 | 1,382.376 | 1,249.404 | 1,516.571 | 1,181.171 | 1,204.641 | 1,165.256 | 1,402.312 | 6,958.916 | 1,410.305 | 7,395.498 | 989.674 | 776.151 | 1,340.195 | 742.348 | 954.811 | 777.989 | 1,153.511 | 578.05 | 808.036 | 721.13 | 1,188.558 | 971.853 | 852.209 | 690.581 | 792.096 | 620.687 | 1,049.28 | 1,435.399 | 1,362.657 | 1,110.046 | 4,063.135 | 3,851.202 | 4,709.622 | 4,630.07 | 4,549.609 | 4,400.24 | 3,519.94 | 3,562.341 | 3,680.509 | 103.937 | 109.189 | 2,703.877 | 90.37 | 87.084 | 78.649 | 75.851 | 141.352 | 115.61 | 102.71 | 95.096 | 111.054 | 104.264 | 98.69 | 124.956 | 136.115 | 114.415 | 131.908 | 104.774 | 117.595 | 111.534 | 125.244 | 118.369 | 178.484 | 173.786 | 147.748 | 125.13 | 168.328 | 147.194 | 161.58 | 141.913 | 45.807 | 42.837 | 42.722 | 35.022 | 60.574 | 179.631 | 181.076 | 159.379 | 138.611 | 131.83 | 133.001 | 122.126 | 232.409 | 116.034 | 224.998 | 57.706 | 100.899 |
Total Current Assets
| 14,575.846 | 14,853.149 | 14,636.275 | 14,051.067 | 15,250.487 | 15,298.762 | 14,578.253 | 13,922.472 | 15,035.75 | 15,113.641 | 13,469.458 | 13,104.793 | 12,801.104 | 12,674.315 | 12,575.933 | 11,483.239 | 12,541.167 | 11,994.677 | 11,282.264 | 11,304.605 | 11,070.629 | 10,894.725 | 11,630.752 | 11,826.866 | 12,418.028 | 12,096.098 | 12,059.574 | 12,725.933 | 12,745.411 | 11,258.594 | 10,014.489 | 9,014.837 | 9,993.874 | 10,220.772 | 8,198.627 | 8,567.762 | 7,730.719 | 8,301.822 | 8,809.354 | 8,774.587 | 7,081.086 | 6,813.231 | 6,745.867 | 7,224.519 | 7,577.575 | 6,968.694 | 8,109.705 | 7,479.497 | 8,160.805 | 8,297.787 | 9,283.212 | 9,831.523 | 8,485.466 | 8,797.405 | 7,743.291 | 7,309.535 | 7,429.232 | 208.292 | 198.211 | 211.109 | 156.215 | 144.615 | 152.97 | 168.693 | 206.774 | 186.667 | 175.81 | 188.829 | 194.72 | 186.65 | 184.606 | 197.466 | 183.652 | 164.254 | 183.953 | 172.588 | 185.501 | 167.558 | 196.26 | 211.097 | 227.499 | 230.822 | 197.799 | 192.715 | 228.802 | 200.148 | 210.251 | 195.804 | 247.304 | 230.923 | 258.069 | 271.072 | 252.751 | 255.388 | 248.002 | 255.318 | 245.589 | 243.996 | 251.65 | 245.373 | 232.409 | 269.972 | 224.998 | 220.332 | 100.899 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,036.401 | 4,522.41 | 3,836.134 | 3,778.607 | 3,600.795 | 3,417.401 | 3,256.534 | 3,089.983 | 2,477.651 | 2,353.997 | 2,365.691 | 2,426.293 | 3,282.251 | 3,360.869 | 3,338.014 | 3,401.02 | 3,269.769 | 3,321.402 | 3,364.002 | 3,425.849 | 3,386.054 | 3,433.083 | 3,428.66 | 3,341.344 | 3,063.819 | 2,738.815 | 2,601.77 | 2,537.912 | 2,321.819 | 2,200.826 | 2,198.356 | 2,140.219 | 2,207.024 | 2,166.985 | 2,190.064 | 2,199.47 | 2,173.405 | 2,215.52 | 2,248.541 | 2,250.39 | 2,019.506 | 1,893.716 | 1,859.093 | 1,780.593 | 1,648.141 | 1,568.484 | 1,396.601 | 1,343.369 | 1,157.125 | 1,014.144 | 853.31 | 851.07 | 942.651 | 906.409 | 835.276 | 812.818 | 768.002 | 60.2 | 65.6 | 66.268 | 67.402 | 68.508 | 69.332 | 70.434 | 73.229 | 74.316 | 75.728 | 75.85 | 90.901 | 92.01 | 92.963 | 94.349 | 95.807 | 97.332 | 98.709 | 99.538 | 96.571 | 97.232 | 99.003 | 99.128 | 86.494 | 86.687 | 86.306 | 87.382 | 88.901 | 89.815 | 89.648 | 89.623 | 95.096 | 93.124 | 97.492 | 93.391 | 68.175 | 55.617 | 35.598 | 35.687 | 36.126 | 35.494 | 34.369 | 33.851 | 31.024 | 29.86 | 35.08 | 24.983 | 16.035 |
Goodwill
| 603.884 | 603.884 | 603.884 | 603.884 | 603.884 | 603.884 | 603.884 | 603.884 | 603.884 | 603.884 | 603.884 | 603.884 | 649.241 | 649.241 | 649.241 | 649.241 | 1,517.502 | 1,517.502 | 1,517.502 | 1,517.502 | 1,710.078 | 1,733.467 | 1,733.467 | 1,733.467 | 1,925.698 | 1,925.698 | 1,925.698 | 1,925.698 | 1,942.833 | 1,344.109 | 1,318.665 | 1,318.665 | 1,332.363 | 1,332.363 | 1,332.363 | 1,332.363 | 391.323 | 391.323 | 391.323 | 391.323 | 387.709 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 747.805 | 752.775 | 758.84 | 764.763 | 754.972 | 689.623 | 696.16 | 625.925 | 579.795 | 584.065 | 587.555 | 592.111 | 612.878 | 618.966 | 624.636 | 630.131 | 636.205 | 644.083 | 649.618 | 654.558 | 653.137 | 658.637 | 664.375 | 669.722 | 666.554 | 675.817 | 681.163 | 686.035 | 465.863 | 469.905 | 471.57 | 475.184 | 475.25 | 479.821 | 484.213 | 488.641 | 342.367 | 346.003 | 348.654 | 321.64 | 354.767 | 257.58 | 260.173 | 261.478 | 265.062 | 235.137 | 219.232 | 145.492 | 89.635 | 90.445 | 86.16 | 79.536 | 76.753 | 75.291 | 75.948 | 76.536 | 76.891 | 0.707 | 0.868 | 0.93 | 3.806 | 3.809 | 3.915 | 3.979 | 4.127 | 4.191 | 4.255 | 4.32 | 4.629 | 4.532 | 4.596 | 4.66 | 4.755 | 4.82 | 4.884 | 4.948 | 3.887 | 3.891 | 3.895 | 3.899 | 4.191 | 4.158 | 4.203 | 4.206 | 4.249 | 4.254 | 4.297 | 4.302 | 4.383 | 2.819 | 2.825 | 2.83 | 0 | 16.676 | 17.325 | 9.615 | 8.547 | 8.108 | 7.255 | 6.466 | 0 | 5.745 | 0 | 3.131 | 3.03 |
Goodwill and Intangible Assets
| 1,351.689 | 1,356.659 | 1,362.724 | 1,368.647 | 1,358.856 | 1,293.507 | 1,300.045 | 1,229.81 | 1,183.679 | 1,187.949 | 1,191.439 | 1,195.995 | 1,262.119 | 1,268.208 | 1,273.877 | 1,279.373 | 2,153.707 | 2,161.586 | 2,167.12 | 2,172.06 | 2,363.215 | 2,392.104 | 2,397.842 | 2,403.189 | 2,592.252 | 2,601.515 | 2,606.861 | 2,611.733 | 2,408.696 | 1,814.013 | 1,790.235 | 1,793.849 | 1,807.613 | 1,812.184 | 1,816.577 | 1,821.005 | 733.69 | 737.326 | 739.977 | 712.963 | 742.477 | 282.18 | 284.774 | 286.079 | 289.663 | 259.738 | 243.833 | 170.093 | 89.635 | 90.445 | 86.16 | 79.536 | 76.753 | 75.291 | 75.948 | 76.536 | 76.891 | 0.707 | 0.868 | 0.93 | 3.806 | 3.809 | 3.915 | 3.979 | 4.127 | 4.191 | 4.255 | 4.32 | 4.629 | 4.532 | 4.596 | 4.66 | 4.755 | 4.82 | 4.884 | 4.948 | 3.887 | 3.891 | 3.895 | 3.899 | 4.191 | 4.158 | 4.203 | 4.206 | 4.249 | 4.254 | 4.297 | 4.302 | 4.383 | 2.819 | 2.825 | 2.83 | 0 | 16.676 | 17.325 | 9.615 | 8.547 | 8.108 | 7.255 | 6.466 | 0 | 5.745 | 0 | 3.131 | 3.03 |
Long Term Investments
| 189.806 | 187.451 | 241.574 | 247.812 | 249.605 | 252.526 | 253.368 | 195.316 | 381.339 | 331.739 | 0 | 10.09 | 236.582 | 230.439 | 232.884 | 233.85 | 260.568 | 235.666 | 276.581 | 224.1 | 285.272 | 254.358 | 254 | 254.251 | 257.547 | 257.037 | 232.797 | 232.172 | 236.882 | 224.98 | 254.289 | 146.617 | 137.44 | 135.094 | 135.582 | 131.908 | 117.109 | 96.604 | 95.311 | 83.06 | 79.47 | 77.989 | 73.22 | 73.068 | 53.128 | 53.308 | 46.352 | 52.284 | -81.656 | -317.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.325 | 0 | 0 | 0 | 0 | 52.848 | 52.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.449 | 0 |
Tax Assets
| 282.621 | 408.452 | 260.085 | 252.344 | 290.923 | 293.347 | 278.812 | 276.812 | 249.965 | 236.054 | 234.467 | 246.895 | 265.611 | 286.677 | 293.734 | 288.927 | 392.633 | 403.579 | 403.69 | 385.447 | 414.666 | 395.11 | 374.557 | 368.667 | 366.489 | 349.238 | 335.608 | 361.69 | 322.259 | 295.304 | 283.665 | 285.815 | 267.617 | 260.193 | 250.436 | 247.673 | 211.47 | 209.538 | 195.02 | 193.523 | 169.375 | 164.379 | 150.024 | 159.445 | 137.475 | 137.315 | 136.997 | 135.768 | 159.656 | 103.593 | 84.818 | 84.818 | 73.556 | 79.256 | 79.256 | 82.451 | 68.954 | 5.179 | 5.122 | 5.122 | 4.764 | 5.322 | 4.764 | 4.764 | 12.005 | 12.005 | 12.005 | 12.005 | 16.408 | 16.408 | 16.408 | 11.325 | 0 | 0 | 0 | 0 | 2.001 | 1.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.03 | 0 |
Other Non-Current Assets
| 570.914 | 4.849 | 596.132 | 379.779 | 287.624 | 263.9 | 266.643 | 350.663 | 144.979 | 208.136 | 664.997 | 625.481 | 304.812 | 294.261 | 225.945 | 174.242 | 142.696 | 171.313 | 122.441 | 161.167 | 194.583 | 193.26 | 188.715 | 175.91 | 297.279 | 483.359 | 352.874 | 396.055 | 503.941 | 340.001 | 155.531 | 229.028 | 193.739 | 203.169 | 187.711 | 194.607 | 167.352 | 190.576 | 211.765 | 228.545 | 252.68 | 401.562 | 375.403 | 432.174 | 16.907 | 17.34 | 24.936 | 19.617 | 94.223 | 329.993 | 12.865 | 13.014 | 13.205 | 13.32 | 13.469 | 13.618 | 27.391 | 21.941 | 22.109 | 22.258 | 27.425 | 27.574 | 27.722 | 27.871 | 36.522 | 36.771 | 36.82 | 36.969 | 31.814 | 31.838 | 30.908 | 48.678 | 52.422 | 52.642 | 53.283 | 53.429 | 0.097 | 0.053 | 55.38 | 55.38 | 33.026 | 33.026 | 79.385 | 78.289 | 50.328 | 50.328 | 50.227 | 50.228 | 54.586 | 57.758 | 60.314 | 54.389 | 48.577 | 51.489 | 50.774 | 52.25 | 52.351 | 52.715 | 58.235 | 57.719 | 67.817 | 13.071 | 34.053 | 26.145 | 113.632 |
Total Non-Current Assets
| 6,431.431 | 6,479.822 | 6,296.649 | 6,027.19 | 5,787.804 | 5,520.68 | 5,355.4 | 5,142.584 | 4,437.613 | 4,317.875 | 4,456.594 | 4,504.754 | 5,351.375 | 5,440.453 | 5,364.455 | 5,377.412 | 6,219.373 | 6,293.547 | 6,333.834 | 6,368.624 | 6,643.79 | 6,667.915 | 6,643.774 | 6,543.361 | 6,577.387 | 6,429.964 | 6,129.909 | 6,139.563 | 5,793.597 | 4,875.124 | 4,682.077 | 4,595.528 | 4,613.433 | 4,577.624 | 4,580.37 | 4,594.662 | 3,403.026 | 3,449.565 | 3,490.613 | 3,468.482 | 3,263.507 | 2,819.826 | 2,742.514 | 2,731.358 | 2,145.314 | 2,036.185 | 1,848.719 | 1,721.131 | 1,418.984 | 1,220.898 | 1,037.153 | 1,028.438 | 1,106.165 | 1,074.276 | 1,003.948 | 985.422 | 941.239 | 88.028 | 93.699 | 94.577 | 103.397 | 105.213 | 105.733 | 107.049 | 125.883 | 127.284 | 128.808 | 129.143 | 143.752 | 144.788 | 144.875 | 147.687 | 152.985 | 154.793 | 156.876 | 157.915 | 155.404 | 155.856 | 158.278 | 158.407 | 123.71 | 123.871 | 169.894 | 169.878 | 143.479 | 144.398 | 144.172 | 144.153 | 154.065 | 153.701 | 160.63 | 150.61 | 116.752 | 123.782 | 103.697 | 97.553 | 97.024 | 96.318 | 99.859 | 98.035 | 98.841 | 48.676 | 69.133 | 55.84 | 132.696 |
Total Assets
| 21,007.278 | 21,332.97 | 20,932.924 | 20,078.257 | 21,038.291 | 20,819.442 | 19,933.653 | 19,065.056 | 19,473.363 | 19,431.516 | 17,926.052 | 17,609.547 | 18,152.479 | 18,114.768 | 17,940.388 | 16,860.651 | 18,760.539 | 18,288.224 | 17,616.098 | 17,673.229 | 17,714.418 | 17,562.639 | 18,274.526 | 18,370.227 | 18,995.415 | 18,526.061 | 18,189.483 | 18,865.496 | 18,539.008 | 16,133.718 | 14,696.566 | 13,610.364 | 14,607.307 | 14,798.397 | 12,778.997 | 13,162.423 | 11,133.745 | 11,751.387 | 12,299.967 | 12,243.069 | 10,344.593 | 9,633.057 | 9,488.381 | 9,955.877 | 9,722.889 | 9,004.878 | 9,958.423 | 9,200.628 | 9,579.789 | 9,518.685 | 10,320.364 | 10,859.961 | 9,591.631 | 9,871.68 | 8,747.24 | 8,294.957 | 8,370.472 | 296.32 | 291.911 | 305.686 | 259.612 | 249.827 | 258.703 | 275.742 | 332.656 | 313.951 | 304.619 | 317.973 | 338.471 | 331.439 | 329.481 | 345.154 | 336.637 | 319.047 | 340.83 | 330.503 | 340.905 | 323.414 | 354.538 | 369.505 | 351.209 | 354.693 | 367.692 | 362.593 | 372.281 | 344.546 | 354.423 | 339.957 | 401.369 | 384.624 | 418.699 | 421.682 | 369.503 | 379.17 | 351.699 | 352.871 | 342.613 | 340.314 | 351.508 | 343.408 | 331.249 | 318.648 | 294.13 | 276.172 | 233.595 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,835.218 | 5,740.596 | 5,489.86 | 5,395.574 | 5,642.84 | 5,478.037 | 4,503.767 | 4,885.224 | 5,493.104 | 5,140.091 | 4,623.888 | 4,928.321 | 5,090.444 | 4,601.608 | 4,680.424 | 4,354.797 | 3,956.467 | 3,314.051 | 2,793.634 | 2,967.151 | 2,651.207 | 2,727.528 | 2,292.01 | 2,542.507 | 2,422.232 | 2,694.519 | 2,659.213 | 3,091.675 | 2,982.874 | 1,597.259 | 1,585.946 | 1,609.139 | 2,159.635 | 1,964.997 | 1,527.564 | 1,492.964 | 1,133.452 | 1,099.318 | 911.532 | 1,119.28 | 764.733 | 580.921 | 686.228 | 591.505 | 623.706 | 612 | 526.304 | 499.878 | 434.626 | 409.627 | 299.528 | 364.085 | 620.793 | 645.309 | 658.397 | 682.354 | 876.613 | 38.573 | 35.405 | 513.253 | 31.338 | 30.36 | 27.372 | 33.699 | 19.638 | 21.518 | 28.453 | 33.991 | 65.012 | 56.484 | 67.125 | 56.275 | 63.542 | 59.834 | 56.268 | 48.721 | 43.457 | 46.024 | 44.048 | 39.051 | 48.808 | 50.534 | 51.489 | 52.093 | 48.016 | 45.57 | 43.609 | 49.153 | 45.862 | 33.284 | 34.582 | 34.272 | 23.681 | 32.12 | 22.28 | 21.801 | 18.839 | 18.246 | 12.547 | 11.685 | 0 | 10.145 | 0 | 5.436 | 0 |
Short Term Debt
| 5,300.177 | 5,509.145 | 6,485.374 | 5,965.881 | 5,661.667 | 5,929.942 | 5,426.097 | 5,554.626 | 5,504.552 | 5,836.463 | 5,954.092 | 5,480.257 | 5,388.603 | 6,282.515 | 5,899.094 | 5,074.637 | 5,092.948 | 4,987.032 | 5,354.676 | 4,945.896 | 4,945.679 | 5,185.795 | 6,288.274 | 5,932.772 | 5,258.88 | 4,511.536 | 3,830.431 | 3,868.4 | 3,540.051 | 2,026.883 | 2,153.801 | 1,923.051 | 2,432.95 | 2,772.805 | 3,337.644 | 3,625.286 | 3,926.251 | 4,586.762 | 5,507.93 | 5,337.465 | 3,755 | 3,952.897 | 3,515.46 | 4,234.836 | 4,269.127 | 3,792.822 | 4,387.012 | 3,672.678 | 4,548.604 | 3,992 | 4,508.707 | 5,057.656 | 5,369.46 | 5,586.85 | 4,935.85 | 4,455.557 | 4,397 | 65 | 71.5 | 86 | 69.5 | 78 | 82 | 94.3 | 114 | 79.7 | 85.85 | 92.5 | 80 | 80 | 76.75 | 91.25 | 74 | 79 | 98.5 | 115.025 | 99.9 | 101.95 | 129.2 | 115.35 | 139.27 | 105.79 | 152.67 | 96.59 | 57.43 | 103.13 | 101.87 | 39.83 | 35.7 | 47 | 37 | 41.2 | 41.6 | 41.6 | 48.6 | 46.6 | 37.6 | 39.3 | 73.6 | 73.63 | 0 | 52.73 | 0 | 30.45 | 0 |
Tax Payables
| 83.379 | 47.441 | 71.196 | 77.867 | 115.986 | 158.553 | 180.551 | 153.564 | 137.822 | 109.552 | 139.095 | 182.382 | 285.355 | 212.84 | 292.23 | 257.407 | 272.042 | 235.286 | 299.905 | 297.945 | 263.833 | 221.142 | 198.502 | 220.162 | 179.996 | 105.115 | 90.529 | 137.159 | 176.099 | 132.73 | 140.676 | 148.198 | 205.097 | 190.445 | 219.933 | 252.367 | 154.728 | 116.393 | 160.145 | 167.303 | 146.431 | 174.39 | 168.884 | 176.374 | 68.867 | 48.959 | 168.039 | 124.801 | 86.974 | 74.347 | 112.38 | 164.744 | 112.581 | 103.594 | 120.259 | 129.046 | 96.813 | 29.959 | 19.359 | 16.684 | 7.401 | 7.43 | 12.323 | 13.419 | 8.723 | 8.578 | 8.304 | 8.462 | 3.903 | 4.591 | 2.26 | 8.163 | 4.402 | 5.246 | 6.145 | 6.696 | 5.531 | 5.358 | 7.083 | 9.2 | 1.159 | 1.269 | 0.522 | 2.826 | 0.075 | 0.374 | 0.757 | 0.635 | 1.153 | 1.237 | 1.483 | 2.517 | 12.288 | 11.552 | 6.602 | 8.167 | 4.477 | 6.581 | 7.204 | 6.092 | 0 | 12.284 | 0 | 11.571 | 0 |
Deferred Revenue
| 0 | 1,212.281 | 1,240.632 | 2,043.826 | 2,282.639 | 2,067.449 | 1,296.113 | 885.624 | 1,263.666 | 0 | 0 | 2,017.252 | 2,284.132 | 2,166.552 | 2,196.528 | 2,118.677 | 2,683.93 | 2,776.81 | 1,054.086 | 1,167.847 | 1,185.588 | 1,120.602 | 1,175.042 | 1,585.993 | 1,508.637 | 1,136.929 | 1,145.576 | 1,324.64 | 1,304.139 | 1,160.081 | 1,020.179 | 1,085.132 | 1,024.505 | 1,032.324 | 1,412.527 | 1,573.046 | 876.261 | 745.004 | 721.137 | 777.912 | 1,021.975 | 816.895 | 755.268 | 850.575 | 706.639 | 624.252 | 740.446 | 730.105 | 663.787 | 1,141.125 | 718.766 | 745.218 | 439.863 | 349.595 | 403.585 | 514.56 | 456.656 | 93.002 | 105.432 | 89.077 | 97.132 | 67.609 | 64.372 | 59.781 | 61.722 | 58.304 | 43.454 | 25.667 | 16.833 | 18.327 | 15.915 | 28.569 | 47.999 | 37.201 | 44.915 | 25.834 | 46.773 | 28.809 | 35.298 | 44.436 | 52.206 | 38.83 | 39.041 | 27.82 | 42.102 | 22.793 | 34.936 | 12.714 | 17.875 | 9.771 | 28.496 | 23.231 | 31.902 | 22.014 | 18.751 | 16.87 | 11.841 | 12.228 | 27.097 | 21.235 | 0 | 24.569 | 0 | 36.293 | 0 |
Other Current Liabilities
| 4,010.217 | 3,159.641 | 2,479.597 | 1,629.189 | 2,390.853 | 1,309.927 | 3,461.253 | 2,159.479 | 1,225.734 | 2,657.225 | 2,464.922 | 493.848 | 2,661.668 | 79.044 | 325.181 | 720.492 | 1,697.647 | 516.418 | 2,750.596 | 1,483.662 | 2,829.449 | 2,367.643 | 868.44 | 2,463.896 | 813.835 | 1,882.966 | 2,519.485 | 2,642.45 | 2,336.791 | 1,788.201 | 1,349.741 | 1,905.336 | 1,750.639 | 999.524 | 1,024.409 | 2,571.044 | 799.335 | 957.45 | 793.999 | 590.489 | 1,723.848 | 704.97 | 957.812 | 710.06 | 790.242 | 1,411.124 | 1,608.087 | 1,650.79 | 1,619.104 | 1,972.878 | 1,835.446 | 1,761.258 | 1,358.038 | 1,538.297 | 1,236 | 1,323.487 | 1,288.333 | 63.441 | 87.651 | 4,701.029 | 91.314 | 60.233 | 52.65 | 46.714 | 56.694 | 73.436 | 38.178 | 40.888 | 17.354 | 19.578 | 14.481 | 21.469 | 47.802 | 32.108 | 38.908 | 20.714 | 54.908 | 37.127 | 41.928 | 76.59 | 51.813 | 83.56 | 39.083 | 87.599 | 100.925 | 24.751 | 34.765 | 72.952 | 28.191 | 10.329 | 29.482 | 24.131 | 64.36 | 56.847 | 53.983 | 51.489 | 7.949 | 6.136 | 20.521 | 15.412 | 86.701 | 12.391 | 69.751 | 24.844 | 29.315 |
Total Current Liabilities
| 14,228.992 | 14,456.823 | 14,526.027 | 14,077.938 | 15,110.05 | 14,943.909 | 13,571.668 | 12,752.893 | 13,624.877 | 13,743.331 | 13,181.997 | 13,102.06 | 13,426.07 | 13,342.559 | 13,393.458 | 12,526.01 | 12,527.216 | 11,829.596 | 11,198.811 | 10,853.235 | 10,690.168 | 10,502.108 | 10,822.268 | 11,152.015 | 10,183.58 | 9,194.136 | 9,099.657 | 9,739.684 | 9,035.815 | 7,337.442 | 6,250.342 | 5,585.723 | 6,548.32 | 6,960.095 | 7,522.076 | 7,941.661 | 6,890.026 | 7,504.927 | 8,094.743 | 7,992.449 | 6,390.012 | 6,230.073 | 6,083.652 | 6,563.35 | 6,458.581 | 5,864.904 | 6,689.441 | 5,948.148 | 6,689.308 | 6,448.852 | 6,756.061 | 7,347.743 | 7,460.872 | 7,874.05 | 6,950.506 | 6,590.444 | 6,658.759 | 196.972 | 213.914 | 229.091 | 199.554 | 176.023 | 174.345 | 188.132 | 199.055 | 183.231 | 160.785 | 175.842 | 166.268 | 160.654 | 160.616 | 177.157 | 189.745 | 176.188 | 199.821 | 191.157 | 203.796 | 190.46 | 222.258 | 240.192 | 241.05 | 241.152 | 243.764 | 239.108 | 206.446 | 173.825 | 181.001 | 162.57 | 110.907 | 91.851 | 102.547 | 102.121 | 141.928 | 142.119 | 131.464 | 128.058 | 68.864 | 70.263 | 113.872 | 106.819 | 86.701 | 87.55 | 69.751 | 72.301 | 29.315 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,309.634 | 1,506.18 | 521.94 | 234.227 | 81.993 | 80.412 | 1,391.012 | 1,172.995 | 682 | 682.032 | 13.119 | 13.97 | 245.59 | 396.852 | 359 | 297.832 | 304.032 | 689.192 | 648.549 | 1,167.087 | 963.516 | 1,161.676 | 1,669.09 | 1,586.348 | 2,906.191 | 2,938.534 | 2,817.433 | 2,538.076 | 2,695.056 | 2,416.869 | 2,031.321 | 1,775.538 | 1,601.297 | 1,716.243 | 172.95 | 504.272 | 155.85 | 560.684 | 178.75 | 600.372 | 0 | 0 | 0 | 0 | 6 | 4 | 4 | 4 | 215.323 | 43.722 | 25.011 | 43.851 | 121.478 | 111.663 | 73.858 | 70 | 85 | 0 | 0 | 94 | 0 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.75 | 47.5 | 49 | 49 | 100 | 100 | 110 | 110 | 24.008 | 7 | 2.528 | 2.528 | 42.528 | 40 | 0.999 | 0.408 | 0 | 1.001 | 0 | 0.3 | 0 |
Deferred Revenue Non-Current
| 422.753 | 424.716 | 396.707 | 366.039 | 373.206 | 373.406 | 342.247 | 319.351 | 272.368 | 269.833 | 278.06 | 278.536 | 269.216 | 271.58 | 275.015 | 278.183 | 282.408 | 284.219 | 282.706 | 285.367 | 106.627 | 107.092 | 107.626 | 108.022 | 346.727 | 47.786 | 48.297 | 48.627 | 15.194 | 15.57 | 15.947 | 16.321 | 14.53 | 14.964 | 15.896 | 15.655 | 36.203 | 32.643 | 31.455 | 33.342 | 34.665 | 33.665 | 33.665 | 21.939 | 255.271 | 204.336 | 198.33 | 202.212 | 0 | 206.487 | 194.084 | 193.926 | 0 | 0 | 0 | 0 | 193.215 | 0 | 0 | -94.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.589 | 105.738 | 10.535 | 11.005 | 11.546 | 12.086 | 12.616 | 13.141 | 13.613 | 14.359 | 14.917 | 15.162 | 19.183 | 19.785 | 20.43 | 21.193 | 21.202 | 20.088 | 20.858 | 21.628 | 22.206 | 23.021 | 23.836 | 24.653 | 27.908 | 28.794 | 29.679 | 30.528 | 43.108 | 15.845 | 16.339 | 16.852 | 21.869 | 22.481 | 23.015 | 24.293 | 12.473 | 13.007 | 13.154 | 13.579 | 10.753 | 10.933 | 11.6 | 11.291 | 11.828 | 12.012 | 12.37 | 12.578 | 0.825 | 0.825 | 0.825 | 0.825 | 0 | 0 | 0 | 0 | 0.154 | 0 | 0 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 558.303 | 61.144 | 699.823 | 634.926 | 609.764 | 633.918 | 661.526 | 719.724 | 543.5 | 536.811 | 518.693 | 370.165 | 438.901 | 460.88 | 483.661 | 453.19 | 453.863 | 484.829 | 518.06 | 553.14 | 640.699 | 574.965 | 593.386 | 518.647 | 402.666 | 633.843 | 593.106 | 500.111 | 638.596 | 445.83 | 489.526 | 525.915 | 547.732 | 598.907 | 608.362 | 320.462 | 682.974 | 705.023 | 649.983 | 671.524 | 640.894 | 24.953 | 25.942 | 256.077 | 21.314 | 20.974 | 21.975 | 22.091 | 10.583 | 10.583 | 10.583 | 10.583 | 197.064 | 181.677 | 170.019 | 148.585 | 11.53 | 0.1 | 0.1 | -93.958 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0.032 | 0.021 | 0.011 | 0 | 0.069 | 0.78 | 0.604 | 0.722 | 0.981 | 1.394 | 0.18 | 0.7 | 1.108 | 0 | 1.917 | 1.575 | 0.35 |
Total Non-Current Liabilities
| 2,300.279 | 1,992.04 | 1,629.005 | 1,246.197 | 1,076.508 | 1,099.822 | 1,791.99 | 1,877.816 | 1,511.481 | 1,503.034 | 824.79 | 677.834 | 972.889 | 1,149.098 | 1,138.107 | 1,050.398 | 1,061.505 | 1,332.559 | 1,470.172 | 1,809.419 | 1,733.048 | 1,866.754 | 2,393.938 | 2,237.671 | 3,683.492 | 3,553.93 | 3,488.515 | 3,117.343 | 3,391.954 | 2,894.115 | 2,553.133 | 2,142.569 | 2,185.429 | 2,081.464 | 820.222 | 864.682 | 887.499 | 910.973 | 873.342 | 947.444 | 686.312 | 298.104 | 271.304 | 289.308 | 294.413 | 241.322 | 236.675 | 240.88 | 226.731 | 261.617 | 230.504 | 249.185 | 318.542 | 293.34 | 243.877 | 218.585 | 289.899 | 0.1 | 0.1 | 0.1 | 0.1 | 10.1 | 10.1 | 10.1 | 0.1 | 0.1 | 0.1 | 0.1 | 20.1 | 20.1 | 20.1 | 20.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 40.75 | 47.5 | 49.007 | 49 | 100.032 | 100.021 | 110.011 | 110 | 24.077 | 7.78 | 3.132 | 3.25 | 43.509 | 41.394 | 1.179 | 1.108 | 1.108 | 1.001 | 1.917 | 1.875 | 0.35 |
Total Liabilities
| 16,529.271 | 16,448.863 | 16,155.032 | 15,324.135 | 16,186.558 | 16,043.731 | 15,363.657 | 14,630.709 | 15,136.358 | 15,246.365 | 14,006.787 | 13,779.893 | 14,398.959 | 14,491.657 | 14,531.564 | 13,576.408 | 13,588.722 | 13,162.156 | 12,668.983 | 12,662.653 | 12,423.216 | 12,368.862 | 13,216.206 | 13,389.685 | 13,867.073 | 12,748.066 | 12,588.172 | 12,857.027 | 12,427.769 | 10,231.557 | 8,803.475 | 7,728.292 | 8,733.749 | 9,041.559 | 8,342.299 | 8,806.343 | 7,777.525 | 8,415.901 | 8,968.085 | 8,939.893 | 7,076.324 | 6,528.178 | 6,354.956 | 6,852.658 | 6,752.995 | 6,106.226 | 6,926.116 | 6,189.028 | 6,916.039 | 6,710.469 | 6,986.565 | 7,596.928 | 7,779.414 | 8,167.39 | 7,194.383 | 6,809.029 | 6,948.658 | 197.072 | 214.014 | 229.191 | 199.654 | 186.123 | 184.445 | 198.232 | 199.155 | 183.331 | 160.885 | 175.942 | 186.368 | 180.754 | 180.716 | 197.257 | 189.845 | 176.288 | 199.921 | 191.257 | 203.896 | 190.56 | 222.258 | 240.192 | 241.05 | 241.152 | 243.764 | 239.108 | 247.196 | 221.325 | 230.008 | 211.57 | 210.939 | 191.872 | 212.558 | 212.121 | 166.005 | 149.899 | 134.596 | 131.308 | 112.373 | 111.657 | 115.052 | 107.927 | 87.809 | 88.552 | 71.668 | 74.176 | 29.665 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,219.353 | 2,082.989 | 2,082.989 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 990.043 | 495.022 | 495.022 | 495.022 | 427.433 | 427.433 | 427.433 | 427.433 | 427.433 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 60 |
Retained Earnings
| 634.761 | 604.307 | 914.288 | 889.411 | 991.923 | 926.401 | 727.653 | 607.258 | 577.832 | 436.888 | 175.538 | 88.928 | -19.464 | -140.111 | -322.288 | -441.97 | 1,434.913 | 1,392.268 | 1,219.902 | 1,287.228 | 1,563.994 | 1,439.651 | 1,321.92 | 1,245.873 | 1,392.022 | 1,315.99 | 1,164.455 | 1,094.09 | 1,210.378 | 1,171.83 | 1,167.189 | 1,155.322 | 1,152.662 | 1,076.038 | 955.268 | 868.599 | 700.477 | 612.867 | 533.852 | 450.556 | 459.457 | 371.803 | 401.643 | 368.101 | 253.481 | 183.085 | 313.518 | 295.938 | 448.257 | 592.751 | 1,104.227 | 1,033.469 | 1,029.539 | 921.611 | 770.14 | 703.25 | 638.668 | -22.201 | -43.577 | -44.987 | -64.68 | -60.946 | -50.566 | -47.271 | 7.881 | 5.004 | 18.111 | 16.42 | 10.723 | 9.285 | 8.324 | 10.064 | 13.477 | 9.444 | 6.614 | 5.139 | -76.773 | -80.927 | -81.508 | -84.475 | -105.693 | -102.332 | -92.068 | -92.376 | -88.408 | -90.263 | -89.109 | -85.131 | -23.527 | -21.083 | -8.008 | -4.437 | -10.332 | 13.662 | 3.938 | 8.22 | 15.362 | 13.282 | 21.37 | 20.408 | 30.967 | 17.724 | 18.518 | 4.785 | 20.582 |
Accumulated Other Comprehensive Income/Loss
| 0 | 733.486 | 1,565.043 | 679.762 | 1,515.208 | 635.713 | 1,488.401 | 608.744 | 1,430.057 | 561.02 | 1,430.463 | 561.029 | 1,426.513 | 554.443 | 1,404.13 | 0.008 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,619.781 | 1,610.341 | 0 | 1,556.616 | 0 | 1,505.149 | 0 | 1,478.18 | 0 | 1,430.456 | 0 | 869.436 | 0 | 869.436 | 0 | 869.436 | 1,391.665 | 1,391.666 | 1,391.665 | 1,402.865 | 1,391.667 | 869.436 | 1,391.666 | 1,391.666 | 1,364.62 | 1,889.683 | 1,888.703 | 2,273.634 | 2,252.313 | 2,252.313 | 2,252.313 | 2,252.313 | 2,253.408 | 2,252.313 | 1,206.919 | 1,206.919 | 1,349.385 | 1,573.44 | 1,464.711 | 1,507.283 | 1,507.283 | 1,507.283 | 1,507.283 | 1,507.283 | 1,507.283 | 1,646.054 | 1,646.054 | 1,646.054 | 1,224.156 | 1,719.178 | 1,733.25 | 1,733.25 | 353.941 | 353.941 | 353.941 | 353.941 | 354.403 | 0.132 | 0.132 | 1,107.334 | 3.152 | 3.152 | 3.152 | 3.152 | 3.956 | 3.956 | 3.956 | 11.195 | 19.706 | 19.706 | 18.788 | 16.185 | 11.54 | 11.54 | 12.52 | 12.52 | 91.683 | 91.683 | 91.683 | 91.683 | 94.045 | 94.045 | 94.045 | 103.626 | 91.519 | 91.519 | 91.519 | 91.519 | 91.497 | 91.497 | 91.838 | 91.497 | 91.442 | 113.4 | 89.631 | 89.631 | 92.834 | 88.956 | 93.039 | 93.039 | 90.355 | 90.355 | 82.046 | 77.211 | 123.349 |
Total Shareholders Equity
| 4,473.895 | 4,434 | 4,698.683 | 4,665.38 | 4,726.483 | 4,650.903 | 4,435.407 | 4,304.791 | 4,227.241 | 4,086.697 | 3,825.354 | 3,738.746 | 3,626.401 | 3,503.121 | 3,301.195 | 3,181.513 | 5,045.93 | 5,003.286 | 4,830.92 | 4,898.246 | 5,175.013 | 5,050.67 | 4,932.939 | 4,856.892 | 4,975.995 | 5,425.026 | 5,272.511 | 5,587.076 | 5,682.044 | 5,643.496 | 5,638.855 | 5,626.988 | 5,625.423 | 5,547.704 | 4,245.176 | 4,158.507 | 3,206.154 | 3,176.35 | 3,154.855 | 3,114.131 | 3,121.777 | 3,034.123 | 3,063.962 | 3,030.421 | 2,889.579 | 2,819.182 | 2,949.615 | 2,925.535 | 2,662.457 | 2,806.95 | 3,332.499 | 3,261.741 | 1,810.912 | 1,702.984 | 1,551.513 | 1,484.623 | 1,420.504 | 97.931 | 76.555 | 75.145 | 58.472 | 62.205 | 72.586 | 75.88 | 131.837 | 128.96 | 142.067 | 140.376 | 150.429 | 148.991 | 147.112 | 146.249 | 145.016 | 140.984 | 139.134 | 137.659 | 134.91 | 130.755 | 130.174 | 127.207 | 108.352 | 111.713 | 121.976 | 121.668 | 123.111 | 121.256 | 122.41 | 126.388 | 187.971 | 190.414 | 203.83 | 207.06 | 201.11 | 227.25 | 213.569 | 217.851 | 228.195 | 226.673 | 234.409 | 233.446 | 241.322 | 228.08 | 220.564 | 201.997 | 203.93 |
Total Equity
| 4,478.007 | 4,459.391 | 4,777.892 | 4,754.122 | 4,851.733 | 4,775.711 | 4,569.996 | 4,434.347 | 4,337.005 | 4,185.151 | 3,919.266 | 3,829.654 | 3,753.52 | 3,623.111 | 3,408.823 | 3,284.242 | 5,171.818 | 5,126.068 | 4,947.116 | 5,010.576 | 5,291.202 | 5,193.778 | 5,058.32 | 4,980.542 | 5,128.342 | 5,777.996 | 5,601.311 | 6,008.469 | 6,111.239 | 5,902.161 | 5,893.091 | 5,882.072 | 5,873.558 | 5,756.838 | 4,436.698 | 4,356.08 | 3,356.22 | 3,335.487 | 3,331.882 | 3,303.176 | 3,268.269 | 3,104.879 | 3,133.426 | 3,103.219 | 2,969.894 | 2,898.652 | 3,032.307 | 3,011.599 | 2,663.75 | 2,808.216 | 3,333.799 | 3,263.033 | 1,812.217 | 1,704.29 | 1,552.856 | 1,485.928 | 1,421.813 | 99.248 | 77.897 | 76.495 | 59.958 | 63.704 | 74.259 | 77.51 | 133.501 | 130.62 | 143.734 | 142.031 | 152.103 | 150.685 | 148.765 | 147.896 | 146.792 | 142.759 | 140.909 | 139.246 | 137.009 | 132.855 | 132.28 | 129.313 | 110.159 | 113.541 | 123.928 | 123.485 | 125.084 | 123.221 | 124.415 | 128.387 | 190.43 | 192.752 | 206.141 | 209.561 | 203.498 | 229.271 | 217.103 | 221.563 | 230.24 | 228.657 | 236.457 | 235.481 | 243.441 | 230.096 | 222.463 | 201.997 | 203.93 |
Total Liabilities & Shareholders Equity
| 21,007.278 | 21,332.97 | 20,932.924 | 20,078.257 | 21,038.291 | 20,819.442 | 19,933.653 | 19,065.056 | 19,473.363 | 19,431.516 | 17,926.052 | 17,609.547 | 18,152.479 | 18,114.768 | 17,940.388 | 16,860.651 | 18,760.539 | 18,288.224 | 17,616.098 | 17,673.229 | 17,714.418 | 17,562.639 | 18,274.526 | 18,370.227 | 18,995.415 | 18,526.061 | 18,189.483 | 18,865.496 | 18,539.008 | 16,133.718 | 14,696.566 | 13,610.364 | 14,607.307 | 14,798.397 | 12,778.997 | 13,162.423 | 11,133.745 | 11,751.387 | 12,299.967 | 12,243.069 | 10,344.593 | 9,633.057 | 9,488.381 | 9,955.877 | 9,722.889 | 9,004.878 | 9,958.423 | 9,200.628 | 9,579.789 | 9,518.685 | 10,320.364 | 10,859.961 | 9,591.631 | 9,871.68 | 8,747.24 | 8,294.957 | 8,370.472 | 296.32 | 291.911 | 305.686 | 259.612 | 249.827 | 258.703 | 275.742 | 332.656 | 313.951 | 304.619 | 317.973 | 338.471 | 331.439 | 329.481 | 345.154 | 336.637 | 319.047 | 340.83 | 330.503 | 340.905 | 323.414 | 354.538 | 369.505 | 351.209 | 354.693 | 367.692 | 362.593 | 372.281 | 344.546 | 354.423 | 339.957 | 401.369 | 384.624 | 418.699 | 421.682 | 369.503 | 379.17 | 351.699 | 352.871 | 342.613 | 340.314 | 351.508 | 343.408 | 331.249 | 318.648 | 294.13 | 276.172 | 233.595 |