MeiHua Holdings Group Co.,Ltd
SSE:600873.SS
11.12 (CNY) • At close April 29, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 3,015.835 | 4,561.056 | 3,635.044 | 3,690.406 | 4,618.039 | 4,969.794 | 5,413.045 | 3,313.418 | 3,450.756 | 4,333.601 | 3,372.69 | 4,643.911 | 3,069.033 | 3,396.202 | 2,758.431 | 2,107.374 | 933.339 | 1,571.825 | 1,904.176 | 1,754.771 | 1,929.769 | 2,218.021 | 2,095.772 | 1,598.016 | 1,595.86 | 1,912.598 | 1,930.336 | 3,521.883 | 2,183.173 | 2,277.116 | 3,173.537 | 2,465.406 | 2,266.967 | 2,404.412 | 1,423.978 | 1,063.16 | 826.964 | 1,094.089 | 1,233.718 | 1,337.292 | 2,934.33 | 1,410.781 | 1,287.417 | 1,129.856 | 1,696.582 | 1,216.618 | 1,324.633 | 1,285.643 | 3,587.92 | 863.607 | 1,032.929 | 746.092 | 1,056.913 | 1,862.869 | 1,219.007 | 1,718.291 | 513.437 | 1,215.569 | 103.066 | 103.383 | 145.27 | 116.029 | 193.813 | 135.421 | 129.558 | 91.081 | 71.505 | 66.643 | 61.857 | 76.916 | 40.626 | 76.195 | 41.471 | 68.595 | 67.61 | 32.994 | 76.393 | 58.681 | 22.11 | 27.168 | 29.835 | 18.737 | 11.175 | 22.261 | 34.45 | 40.285 | 13.403 | 11.841 | 29.743 | 61.055 | 29.667 | 9.303 | 25.29 | 46.725 | 9.343 | 56.236 | 10.413 | 16.556 | 11.532 | 19.399 | 17.294 | 13.639 | 0 | 48.859 | 0 | 42.023 | 0 |
| Short Term Investments
| 1,947.574 | 312.034 | 2,017.646 | 985.992 | 169.728 | 271.079 | 480.555 | 746.366 | 741.198 | 175.624 | 1,579.101 | 1,246.165 | 752.849 | -61.052 | 233.309 | 134.72 | 310.209 | -42.206 | -43.698 | -35.874 | -32.538 | 10 | 30.842 | 7.13 | 1.205 | 34.33 | 33.45 | 11.395 | 27.202 | 7.908 | 5.346 | 1.388 | -14.148 | -14.557 | -0 | 0 | 0 | -0 | 133.6 | 30 | 0 | 0 | 45 | 0 | 128.5 | -0 | 80 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0 | -0.18 | 0 | 0 | 47.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 5.511 | 0 | 3.009 | 0 |
| Cash and Short Term Investments
| 4,963.409 | 4,873.09 | 5,652.691 | 4,676.398 | 4,787.767 | 5,240.873 | 5,893.6 | 4,059.785 | 4,191.954 | 4,509.225 | 4,951.791 | 5,890.076 | 3,821.881 | 3,396.202 | 2,991.741 | 2,242.094 | 1,243.548 | 1,571.825 | 1,904.176 | 1,754.771 | 1,929.769 | 2,228.021 | 2,126.614 | 1,605.146 | 1,597.065 | 1,946.928 | 1,963.786 | 3,533.278 | 2,210.375 | 2,285.024 | 3,178.883 | 2,466.794 | 2,266.967 | 2,404.412 | 1,423.978 | 1,063.16 | 826.964 | 1,094.089 | 1,367.318 | 1,337.292 | 2,934.33 | 1,410.781 | 1,332.417 | 1,129.856 | 1,825.082 | 1,216.618 | 1,404.633 | 1,285.643 | 3,587.92 | 863.607 | 1,032.929 | 746.092 | 1,056.913 | 1,862.869 | 1,219.007 | 1,718.291 | 513.437 | 1,215.569 | 103.066 | 103.383 | 145.27 | 116.029 | 193.813 | 135.421 | 129.558 | 91.081 | 71.505 | 66.643 | 61.916 | 76.916 | 40.626 | 76.195 | 41.471 | 68.595 | 67.61 | 32.994 | 76.393 | 58.681 | 22.11 | 27.168 | 29.835 | 18.737 | 11.175 | 22.261 | 34.45 | 40.285 | 13.403 | 11.841 | 29.743 | 61.055 | 29.667 | 9.303 | 25.29 | 46.725 | 9.343 | 56.236 | 10.413 | 16.556 | 11.532 | 19.399 | 17.394 | 13.739 | 0 | 54.37 | 0 | 45.032 | 0 |
| Net Receivables
| 784.976 | 0 | 821.003 | 640.322 | 917.234 | 830.373 | 813.758 | 922.664 | 800.341 | 600.079 | 434.213 | 446.1 | 829.605 | 387.658 | 646.57 | 694.36 | 751.455 | 448.341 | 701.509 | 500.89 | 644.816 | 490.521 | 636.234 | 590.601 | 574.903 | 561.671 | 562.308 | 507.542 | 573.636 | 584.765 | 487.723 | 468.178 | 581.158 | 568.808 | 593.68 | 578.5 | 508.904 | 468.805 | 475.002 | 454.27 | 617.152 | 465.526 | 637.031 | 589.716 | 483.161 | 357.089 | 480.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 293.005 | 0 | 0 | 1,034.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.323 | 39.581 | 0 | 41.35 | 51.181 | 0 | 50.887 | 41.512 | 132.628 | 1.027 | 1.789 | 0.333 | 0.504 | 4.108 | 0.71 | 23.4 | 0 | 0.25 | 0 | 0.24 | 0 |
| Inventory
| 3,065.17 | 2,722.28 | 1,869.967 | 2,504.01 | 3,170.362 | 2,922.519 | 2,268.081 | 3,263.99 | 4,244.583 | 4,068.55 | 2,688.212 | 3,435.677 | 3,552.93 | 2,964.186 | 1,937.204 | 2,871.447 | 2,851.314 | 2,222.502 | 1,496.925 | 1,648.709 | 1,907.458 | 2,133.081 | 1,349.181 | 1,884.211 | 1,790.571 | 1,866.339 | 863.351 | 975.563 | 1,212.388 | 995.023 | 700.996 | 817.986 | 899.969 | 832.886 | 792.088 | 876.06 | 1,240.21 | 1,275.534 | 1,592.14 | 1,888.508 | 1,873.543 | 1,917.06 | 1,397.625 | 1,479.595 | 1,824.914 | 1,637.414 | 1,455.697 | 1,627.627 | 1,519.705 | 944.757 | 1,204.477 | 1,251.175 | 1,267.973 | 1,238.421 | 867.266 | 1,071.07 | 918.368 | 701.905 | 359.015 | 373.726 | 385.239 | 414.971 | 425.749 | 391.4 | 308.345 | 333.69 | 322.4 | 317.247 | 297.279 | 326.13 | 249.251 | 215.36 | 216.498 | 237.329 | 197.032 | 176.72 | 161.26 | 159.518 | 154.372 | 107.01 | 141.021 | 115.913 | 118.786 | 110.009 | 135.549 | 109.72 | 16.577 | 17.648 | 17.804 | 17.957 | 19.394 | 18.557 | 26.628 | 26.793 | 27.626 | 27.545 | 25.06 | 25.007 | 23.486 | 24.496 | 31.196 | 42.889 | 0 | 16.137 | 0 | 7.164 | 0 |
| Other Current Assets
| 685.833 | 1,304.51 | 305.965 | 312.984 | 733.443 | 513.346 | 513.346 | 581.82 | 795.634 | 277.907 | 724.561 | 339.371 | 1,011.111 | 451.672 | 759.096 | 412.85 | 1,203.347 | 427.204 | 1,115.508 | 417.252 | 575.909 | 555.629 | 1,171.219 | 614.743 | 1,203.967 | 720.011 | 1,138.316 | 421.551 | 1,082.498 | 225.022 | 893.417 | 196.406 | 585.513 | 786.077 | 655.317 | 1,351.085 | 2,411.616 | 1,621.079 | 1,897.385 | 2,069.677 | 2,687.838 | 2,633.398 | 2,624.469 | 1,838.176 | 2,272.594 | 1,584.976 | 699.535 | 2,054.169 | 1,844.38 | 1,499.594 | 2,522.178 | 2,843.517 | 2,387.038 | 2,177.297 | 2,138.505 | 2,017.497 | 1,967.099 | 1,439.695 | 266.741 | 312.989 | 319.392 | 603.882 | 244.13 | 216.052 | 243.052 | 131.851 | 192.462 | 192.615 | 216.36 | 153.1 | 217.187 | 204.706 | 202.398 | 153.764 | 127.943 | 171.957 | 182.161 | 139.706 | 154.824 | 145.82 | 123.073 | 137.393 | 141.534 | 135.362 | 76.408 | 90.734 | 22.139 | 20.605 | 21.409 | 21.434 | 27.078 | 26.906 | 26.63 | 21.837 | 67.593 | 21.479 | 45.868 | 17.581 | 49.708 | 53.606 | 55.651 | 40.572 | 109.275 | 46.587 | 121.535 | 36.822 | 149.079 |
| Total Current Assets
| 9,499.388 | 8,899.88 | 8,649.626 | 8,133.714 | 9,608.807 | 9,507.311 | 9,434.691 | 8,840.203 | 10,032.512 | 9,912.584 | 8,798.777 | 10,663.949 | 9,215.528 | 7,577.356 | 6,334.611 | 6,558.104 | 6,139.451 | 5,551.767 | 5,255.247 | 4,635.666 | 5,057.951 | 5,422.418 | 5,283.248 | 4,992.731 | 5,166.506 | 5,094.948 | 4,695.152 | 6,003.956 | 5,078.897 | 4,791.877 | 5,261.018 | 4,528.433 | 4,333.607 | 4,609.183 | 4,232.768 | 4,680.716 | 4,478.791 | 5,026.407 | 4,856.844 | 5,295.477 | 7,495.711 | 5,961.239 | 5,354.511 | 5,037.343 | 5,922.591 | 4,796.097 | 4,040.834 | 4,967.438 | 6,952.006 | 3,307.958 | 4,759.583 | 4,840.784 | 4,711.924 | 5,278.586 | 4,224.778 | 4,806.858 | 3,398.904 | 3,357.169 | 728.822 | 790.098 | 849.901 | 777.003 | 863.691 | 742.873 | 680.954 | 556.622 | 586.367 | 576.504 | 575.555 | 555.253 | 507.064 | 496.261 | 460.366 | 459.688 | 392.585 | 381.671 | 419.814 | 357.906 | 331.306 | 279.998 | 293.929 | 272.042 | 271.494 | 267.632 | 246.407 | 240.739 | 52.119 | 50.094 | 68.956 | 100.446 | 76.139 | 54.765 | 78.548 | 95.355 | 104.563 | 105.6 | 81.585 | 59.476 | 85.231 | 101.609 | 104.951 | 120.6 | 109.275 | 117.342 | 121.535 | 89.258 | 149.079 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 12,045.756 | 12,074.879 | 11,854.058 | 11,771.887 | 11,386.724 | 11,622.891 | 11,794.795 | 11,725.48 | 11,658.991 | 11,669.769 | 10,896.612 | 10,626.51 | 10,849.366 | 11,066.472 | 11,347.847 | 11,036.86 | 11,004.015 | 11,297.901 | 11,467.677 | 11,459.768 | 11,393.3 | 11,484.076 | 11,383.057 | 11,375.442 | 11,566.146 | 11,702.771 | 10,933.915 | 10,592.235 | 10,442.05 | 10,643.795 | 10,710.263 | 10,740.573 | 10,800.712 | 11,043.921 | 11,093.107 | 11,269.342 | 11,532.734 | 11,717.755 | 12,191.939 | 12,419.745 | 12,821.107 | 12,849.22 | 12,753.008 | 12,633.722 | 12,425.042 | 12,496.748 | 12,799.708 | 12,721.246 | 12,667.259 | 12,387.058 | 9,634.812 | 8,498.235 | 7,874.462 | 7,574.26 | 6,700.449 | 6,113.936 | 5,508.833 | 5,233.139 | 153.024 | 151.18 | 154.368 | 145.533 | 138.321 | 151.19 | 154.916 | 158.33 | 164.209 | 164.225 | 165.526 | 166.383 | 174.49 | 176.089 | 171.974 | 165.771 | 240.775 | 237.405 | 228.674 | 222.647 | 217.442 | 217.62 | 219.061 | 219.138 | 214.803 | 209.097 | 207.86 | 208.773 | 244.399 | 246.921 | 231.206 | 233.123 | 248.737 | 248.518 | 240.44 | 234.21 | 226.868 | 228.442 | 233.994 | 226.94 | 240.135 | 221.41 | 199.423 | 174.298 | 148.556 | 143.611 | 124.952 | 121.514 | 76.675 |
| Goodwill
| 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 117.214 | 117.214 | 117.214 | 117.214 | 117.214 | 117.214 | 117.214 | 117.214 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 143.174 | 433.525 | 433.525 | 433.525 | 433.525 | 407.78 | 275.847 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 11.789 | 18.08 | 18.08 | 18.08 | 18.08 | 18.08 | 18.08 | 18.08 | 19.416 | 19.416 | 19.416 | 19.416 | 19.416 | 19.416 | 19.416 | 19.416 | 19.416 | 19.416 | 19.416 | 19.416 | 13.405 | 13.405 | 13.405 | 19.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,345.946 | 1,356.812 | 1,352.736 | 1,364.51 | 1,170.884 | 1,075.943 | 1,084.827 | 1,094.338 | 1,100.626 | 1,109.406 | 1,118.296 | 1,126.663 | 1,136.017 | 1,139.613 | 1,154.619 | 1,163.919 | 1,173.244 | 1,182.579 | 1,191.973 | 1,202.304 | 1,211.812 | 1,221.333 | 1,232.618 | 1,218.931 | 1,212.279 | 1,224.108 | 1,236.693 | 1,248.705 | 1,070.85 | 823.873 | 832.247 | 766.421 | 774.949 | 783.523 | 731.643 | 739.874 | 748.105 | 759.159 | 890.835 | 899.071 | 908.547 | 865.501 | 873.087 | 870.335 | 711.848 | 716.6 | 789.973 | 795.202 | 800.479 | 805.776 | 808.12 | 803.151 | 808.322 | 813.379 | 801.931 | 806.853 | 756.116 | 760.823 | 26.623 | 26.816 | 27.016 | 27.223 | 26.973 | 27.929 | 28.125 | 30.178 | 30.322 | 30.572 | 41.125 | 41.413 | 44.281 | 44.456 | 44.192 | 44.484 | 45.07 | 45.384 | 45.648 | 45.953 | 46.274 | 46.652 | 46.873 | 47.18 | 47.581 | 47.241 | 47.56 | 47.85 | 42.927 | 43.197 | 43.474 | 43.364 | 40.95 | 44.454 | 38.022 | 38.212 | 38.723 | 39.239 | 31.789 | 31.917 | 29.694 | 30.089 | 30.484 | 30.879 | 0 | 31.668 | 0 | 32.458 | 31.351 |
| Goodwill and Intangible Assets
| 1,357.735 | 1,368.601 | 1,364.525 | 1,376.299 | 1,182.673 | 1,087.732 | 1,096.616 | 1,106.127 | 1,112.415 | 1,121.195 | 1,130.085 | 1,138.452 | 1,147.806 | 1,151.402 | 1,271.833 | 1,281.132 | 1,290.458 | 1,299.793 | 1,309.187 | 1,319.518 | 1,329.026 | 1,338.547 | 1,375.792 | 1,362.105 | 1,355.453 | 1,367.281 | 1,379.867 | 1,391.879 | 1,214.024 | 967.047 | 975.421 | 909.595 | 918.123 | 926.697 | 874.817 | 883.048 | 891.278 | 902.333 | 1,324.36 | 1,332.596 | 1,342.072 | 1,299.025 | 1,280.867 | 1,146.183 | 723.637 | 728.389 | 801.762 | 806.991 | 812.268 | 817.565 | 819.909 | 821.231 | 826.402 | 831.459 | 820.011 | 824.932 | 774.196 | 778.903 | 46.039 | 46.232 | 46.432 | 46.639 | 46.389 | 47.345 | 47.541 | 49.594 | 49.738 | 49.988 | 60.542 | 60.829 | 57.686 | 57.862 | 57.597 | 44.484 | 45.07 | 45.384 | 45.648 | 45.953 | 46.274 | 46.652 | 46.873 | 47.18 | 47.581 | 47.241 | 47.56 | 47.85 | 42.927 | 43.197 | 43.474 | 43.364 | 40.95 | 44.454 | 38.022 | 38.212 | 38.723 | 39.239 | 31.789 | 31.917 | 29.694 | 30.089 | 30.484 | 30.879 | 0 | 31.668 | 0 | 32.458 | 31.351 |
| Long Term Investments
| -1,581.467 | 146.636 | -1,437.816 | 1,050.857 | 554.729 | 729.026 | 1,034.27 | 1,514.509 | 543.956 | 1,109.236 | -751.684 | -417.791 | 77.329 | 890.981 | 345.916 | 434.409 | 261.644 | 612.147 | 623.012 | 615.501 | 610.948 | 568.378 | 546.397 | 569.074 | 689.304 | 656.102 | 659.489 | 679.101 | 588.864 | 565.824 | 568.24 | 562.532 | 657.668 | 309.076 | 365.958 | 364.821 | 365.814 | 366.224 | 131.233 | 263.595 | 232.077 | 233.616 | 75.641 | 122.256 | -6.649 | 121.599 | 68.728 | 148.853 | 151.601 | 151.863 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.796 | 0 | 38.017 | 0 | 0 | -4.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.254 | 0 | 0 | 0 | 0 | 41.682 | 0 |
| Tax Assets
| 113.681 | 101.815 | 82.309 | 85.794 | 92.487 | 106.143 | 106.114 | 127.165 | 131.754 | 135.669 | 95.266 | 94.625 | 103.62 | 111.413 | 138.7 | 140.946 | 165.595 | 179.088 | 155.321 | 147.296 | 158.111 | 164.244 | 126.866 | 115.918 | 111.559 | 110.451 | 61.524 | 60.893 | 60.086 | 12.545 | 15.369 | 15.27 | 14.427 | 13.905 | 10.438 | 8.868 | 9.124 | 9.223 | 7.164 | 6.101 | 10.871 | 28.552 | 8.109 | 6.351 | 5.326 | 5.326 | 5.66 | 5.66 | 10.633 | 10.633 | 5.402 | 7.293 | 5.428 | 7.574 | 5.121 | 5.121 | 3.009 | 3.009 | 8.2 | 8.35 | 7.619 | 6.313 | 10.071 | 6.648 | 7.083 | 5.421 | 4.645 | 4.498 | 4.69 | 4.969 | 5.192 | 5.178 | 4.722 | 4.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.343 | 0 | 0 | 0 | 0 | 3.009 | 0 |
| Other Non-Current Assets
| 2,861.766 | 1,217.748 | 3,022.169 | 117.87 | 608.527 | 104.077 | 767.152 | 1,079.773 | 1,047.388 | 541.77 | 2,047.751 | 1,610.935 | 979.787 | 123.578 | 341.198 | 429.48 | 417.404 | 52.612 | 90.765 | 153.016 | 215.065 | 340.039 | 137.258 | 182.017 | 107.632 | 133.475 | 536.305 | 399.555 | 356.488 | 120.828 | 107.218 | 108.131 | 84.622 | 80.23 | 46.345 | 119.257 | 138.838 | 147.554 | 133.6 | 0 | 0 | 230.022 | 245 | 398.416 | 628.5 | 565.432 | 752.076 | 656.225 | 406.536 | 423.237 | 150.461 | 149.859 | 149.456 | 148.956 | 82.415 | 33.184 | 29.998 | 30.04 | 49.981 | 58.801 | 61.475 | 57.036 | 58.486 | 55.876 | 53.56 | 51.626 | 52.463 | 54.295 | 0.117 | 47.192 | -0.18 | 36.624 | 36.98 | 42.994 | 43.064 | 43.549 | 44.035 | 44.52 | 45.02 | 45.491 | 45.772 | 46.257 | 47.157 | 47.192 | 50.966 | 53.62 | 37.253 | 37.503 | 56.556 | 56.57 | 47.705 | 47.705 | 47.705 | 47.237 | 64.656 | 65.566 | 82.248 | 82.348 | 89.515 | 87.164 | 0.82 | 58.698 | 98.574 | 51.511 | 79.929 | 0.866 | 12.063 |
| Total Non-Current Assets
| 14,797.47 | 14,909.678 | 14,885.245 | 14,402.708 | 13,825.141 | 13,649.869 | 14,798.947 | 15,553.054 | 14,494.504 | 14,577.639 | 13,418.031 | 13,052.731 | 13,157.907 | 13,343.845 | 13,445.495 | 13,322.827 | 13,139.115 | 13,441.541 | 13,645.963 | 13,695.098 | 13,706.45 | 13,895.284 | 13,569.37 | 13,604.556 | 13,830.094 | 13,970.081 | 13,571.101 | 13,123.663 | 12,661.513 | 12,310.038 | 12,376.511 | 12,336.101 | 12,475.551 | 12,373.829 | 12,390.665 | 12,645.336 | 12,937.789 | 13,143.09 | 13,788.295 | 14,022.037 | 14,406.126 | 14,640.434 | 14,362.625 | 14,306.928 | 13,775.856 | 13,917.493 | 14,427.933 | 14,338.975 | 14,048.297 | 13,790.356 | 10,610.584 | 9,476.618 | 8,855.749 | 8,562.249 | 7,607.995 | 6,977.173 | 6,316.035 | 6,045.091 | 257.244 | 264.564 | 269.895 | 255.522 | 253.267 | 261.059 | 263.101 | 264.972 | 271.055 | 273.006 | 277.672 | 279.373 | 275.205 | 275.753 | 271.274 | 253.249 | 328.909 | 326.338 | 318.357 | 313.121 | 308.736 | 309.763 | 311.706 | 312.575 | 309.541 | 303.53 | 306.386 | 310.243 | 324.579 | 327.62 | 331.236 | 333.057 | 337.393 | 340.677 | 326.167 | 319.659 | 330.246 | 333.247 | 348.031 | 341.206 | 359.344 | 338.663 | 312.324 | 263.874 | 247.13 | 226.789 | 204.881 | 199.529 | 120.089 |
| Total Assets
| 24,296.858 | 23,809.558 | 23,534.87 | 22,536.421 | 23,433.947 | 23,157.18 | 24,233.638 | 24,393.257 | 24,527.016 | 24,490.222 | 22,216.808 | 23,716.68 | 22,373.435 | 20,921.201 | 19,780.106 | 19,880.931 | 19,278.566 | 18,993.308 | 18,901.211 | 18,330.765 | 18,764.401 | 19,317.701 | 18,852.617 | 18,597.287 | 18,996.6 | 19,065.029 | 18,266.252 | 19,127.619 | 17,740.41 | 17,101.915 | 17,637.529 | 16,864.534 | 16,809.158 | 16,983.012 | 16,623.433 | 17,326.052 | 17,416.58 | 18,169.497 | 18,645.139 | 19,317.514 | 21,901.838 | 20,601.673 | 19,717.136 | 19,344.271 | 19,698.447 | 18,713.59 | 18,468.767 | 19,306.413 | 21,000.303 | 17,098.315 | 15,370.168 | 14,317.402 | 13,567.673 | 13,840.836 | 11,832.774 | 11,784.031 | 9,714.939 | 9,402.26 | 986.065 | 1,054.662 | 1,119.796 | 1,032.525 | 1,116.958 | 1,003.932 | 944.055 | 821.594 | 857.422 | 849.51 | 853.227 | 834.627 | 782.269 | 772.014 | 731.64 | 712.937 | 721.494 | 708.009 | 738.171 | 671.026 | 640.043 | 589.761 | 605.635 | 584.617 | 581.035 | 571.162 | 552.793 | 550.983 | 376.697 | 377.715 | 400.192 | 433.502 | 413.531 | 395.443 | 404.715 | 415.014 | 434.809 | 438.847 | 429.615 | 400.682 | 444.575 | 440.272 | 417.275 | 384.474 | 356.406 | 344.132 | 326.416 | 288.787 | 269.167 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 2,744.689 | 2,857.751 | 1,398.049 | 2,064.035 | 2,379.686 | 2,069.272 | 1,215.329 | 751.362 | 2,700.876 | 1,050.672 | 2,262.387 | 2,254.232 | 2,037.165 | 380.621 | 1,386.744 | 1,288.851 | 1,276.474 | 1,612.872 | 1,292.953 | 559.842 | 708.59 | 886.365 | 1,103.78 | 1,191.517 | 1,345.451 | 35.767 | 1,191.987 | 826.35 | 617.546 | 679.123 | 702.969 | 665.258 | 568.336 | 503.849 | 937.93 | 752.097 | 735.661 | 748.252 | 910.103 | 866.886 | 1,081.572 | 910.95 | 897.54 | 988.661 | 873.483 | 1,123.542 | 1,609.385 | 1,957.322 | 1,834.562 | 2,142.365 | 1,568.691 | 978.81 | 822.638 | 891.852 | 1,073.645 | 1,100.727 | 648.971 | 1,029.868 | 154.891 | 165.11 | 155.96 | 587.329 | 155.214 | 195.153 | 148.563 | 125.626 | 114.969 | 140.583 | 120.647 | 115.377 | 82.023 | 77.782 | 85.796 | 104.429 | 79.846 | 75.792 | 92.176 | 61.172 | 77.019 | 55.013 | 59.834 | 66.463 | 69.246 | 66.136 | 63.565 | 47.382 | 0.463 | 0.462 | 0.49 | 0.539 | 1.422 | 1.537 | 1.543 | 1.545 | 1.802 | 2.026 | 2.587 | 3.039 | 3.448 | 2.304 | 3.017 | 2.981 | 0 | 3.174 | 0 | 3.055 | 0 |
| Short Term Debt
| 1,682.3 | 1,734.833 | 2,151.4 | 2,599.153 | 2,652.344 | 2,075.504 | 1,532.397 | 1,835.831 | 1,779.251 | 1,335.928 | 664.409 | 1,172.993 | 1,455.804 | 2,269.041 | 1,109.456 | 1,954.403 | 1,334.376 | 1,239.894 | 1,623.048 | 2,703.56 | 2,216.711 | 2,202.521 | 4,254.437 | 5,071.459 | 5,417.227 | 5,423.838 | 3,335.072 | 3,010.664 | 3,003.762 | 2,768.494 | 2,881.738 | 2,323.67 | 2,092.663 | 1,555.915 | 1,513.556 | 2,135.312 | 1,560.784 | 1,516.156 | 2,398.931 | 3,506.868 | 5,557.632 | 5,011.77 | 3,427.28 | 4,379.732 | 4,269.96 | 5,213.046 | 2,907.818 | 3,265.428 | 5,169.872 | 2,976.839 | 4,192.13 | 3,569.185 | 4,010.081 | 4,260.003 | 2,678.023 | 2,554.866 | 2,411.94 | 1,953.625 | 192.7 | 264.9 | 237.9 | 219.45 | 274.45 | 237.8 | 197.8 | 170 | 270.1 | 278.9 | 267.9 | 284.8 | 256 | 305.5 | 273.17 | 233.17 | 290.56 | 211.89 | 285.49 | 245.49 | 247.79 | 158.79 | 166.19 | 111.35 | 119.664 | 113.557 | 118.131 | 177.557 | 87.16 | 37.16 | 52.16 | 67.16 | 105 | 105 | 76 | 106 | 69 | 62 | 81 | 77 | 73.5 | 68.3 | 49.8 | 19.8 | 0 | 72.8 | 0 | 29 | 0 |
| Tax Payables
| 325.381 | 280.213 | 148.671 | 99.847 | 175.818 | 138.281 | 174.666 | 128.962 | 254.706 | 369.669 | 202.806 | 280.032 | 371.718 | 307.852 | 154.57 | 132.299 | 153.329 | 92.514 | 102.096 | 85.163 | 91.123 | 84.789 | 104.82 | 98.464 | 165.615 | 171.581 | 125.776 | 94.781 | 189.007 | 146.397 | 82.687 | 73.697 | 111.51 | 119.506 | 74.095 | 86.78 | 43.53 | 46.856 | 37.466 | 76.959 | 109.928 | 46.019 | 87.236 | 68.201 | 46.114 | 28.802 | -223.97 | -341.745 | -155.622 | -260.021 | -492.771 | -511.676 | -435.341 | -434.753 | -265.642 | -336.96 | -240.852 | -189.869 | 4.623 | 5.706 | 16.879 | 9.993 | 1.108 | 2.666 | 11.831 | 11.326 | 8.03 | 5.314 | 6.156 | 3.177 | -2.78 | -3.044 | -3.27 | -4.136 | -2.634 | -4.336 | -2.093 | 8.966 | 1.119 | 3.412 | 0.024 | 11.514 | 9.978 | 12.565 | 1.733 | 8.045 | 2.616 | 2.285 | 1.648 | 2.207 | 1.646 | 1.507 | 1.58 | 1.482 | 1.111 | 0.923 | 0.795 | 1.313 | 0.472 | 1.07 | 1.02 | 0.478 | 0 | 4.06 | 0 | 3.636 | 0 |
| Deferred Revenue
| 0 | 0 | 1,042.733 | 649.201 | 633.186 | 892.931 | 2,002.22 | 1,864.748 | 829.464 | 1,092.851 | 1,198.745 | 0 | 0 | 2,135.242 | 2,163.385 | 2,530.035 | 1,439.263 | 1,494.232 | 627.556 | 144.121 | 784.706 | 576.609 | 657.489 | 1,605.493 | 633.173 | 595.831 | 923.739 | 1,658.031 | 612.294 | 525.648 | 670.292 | 702.268 | 655.422 | 650.496 | 743.087 | 715.367 | 679.206 | 717.636 | 759.734 | 883.851 | 867.437 | 1,077.968 | 1,031.659 | 1,027.093 | 686.753 | 718.391 | 471.933 | 592.384 | 419.66 | 312.13 | 161.681 | -159.889 | -178.057 | -110.435 | 47.405 | -27.497 | -92.803 | -53.05 | 69.496 | 48.421 | 79.386 | 39.445 | 81.639 | 69.613 | 51.221 | 31.112 | 43.568 | 67.174 | 46.684 | 34.722 | 15.303 | 27.205 | 31.362 | 14.331 | 46.197 | 62.629 | 59.134 | 75.313 | 42.819 | 46.945 | 46.263 | 61.213 | 43.831 | 46.51 | 46.048 | 43.421 | 17.137 | 16.145 | 15.437 | 18.571 | 22.767 | 16.291 | 16.67 | 21.021 | 26.67 | 29.607 | 26.106 | 28.064 | 18.775 | 19.119 | 15.81 | 18.82 | 0 | 29.673 | 0 | 31.993 | 0 |
| Other Current Liabilities
| 2,238.92 | 2,566.194 | 2,528.063 | 1,813.915 | 1,234.319 | 2,245.682 | 2,158.453 | 2,919.974 | 2,119.132 | 3,916.158 | 1,187.862 | 3,261.929 | 1,862.333 | 2,211.871 | 3,060.04 | 1,668.417 | 578.851 | 2,283.498 | 1,791.622 | 1,669.508 | 1,152.184 | 1,565.769 | 505.111 | 1,507.029 | 56.499 | 2,364.791 | 1,227.327 | 3,297.423 | 638.187 | 698.56 | 824.661 | 1,405.551 | 635.946 | 2,407.519 | 1,276.527 | 2,521.292 | 2,444.884 | 4,131.996 | 3,522.159 | 5,388.266 | 5,449.824 | 5,309.245 | 4,725.593 | 3,668.344 | 4,159.835 | 2,363.158 | 3,325.676 | 3,639.936 | 2,824.026 | 3,418.253 | 829.219 | 676.137 | 584.882 | 630.944 | 568.231 | 815.458 | 442.719 | 359.742 | 260.299 | 235.092 | 326.796 | 886.764 | 340.736 | 224.546 | 249.451 | 231.68 | 185.489 | 137.857 | 164.613 | 137.902 | 168.482 | 115.685 | 106.897 | 127.769 | 105.233 | 192.627 | 132.517 | 141.619 | 81.93 | 141.416 | 150.36 | 169.078 | 131.836 | 145.338 | 105.236 | 74.285 | 16.479 | 86.045 | 86.068 | 91.892 | 23.735 | 17.011 | 49.302 | 20.889 | 26.943 | 39.61 | 26.769 | 72.168 | 19.894 | 20.23 | 21.737 | 21.739 | 120 | 28.931 | 91.416 | 30.539 | 29.98 |
| Total Current Liabilities
| 6,991.289 | 7,438.989 | 7,268.915 | 6,576.95 | 6,442.166 | 6,528.739 | 6,754.971 | 6,285.413 | 7,683.43 | 6,672.428 | 5,516.21 | 6,969.186 | 5,727.02 | 5,585.733 | 5,710.809 | 5,946.753 | 4,782.293 | 5,228.778 | 5,437.276 | 4,933.755 | 4,684.519 | 5,457.239 | 6,625.637 | 7,759.05 | 7,617.965 | 7,995.977 | 5,880.162 | 7,229.217 | 4,448.503 | 4,292.573 | 5,162.347 | 4,468.176 | 4,063.879 | 4,586.789 | 4,545.195 | 5,495.481 | 5,464.065 | 6,443.259 | 7,628.392 | 9,838.978 | 12,198.956 | 11,277.984 | 9,137.649 | 9,104.939 | 9,349.392 | 8,729.648 | 7,618.91 | 8,520.941 | 9,672.837 | 8,277.437 | 6,097.269 | 4,712.456 | 4,982.261 | 5,348.046 | 4,054.257 | 4,134.09 | 3,262.778 | 3,153.366 | 612.513 | 670.808 | 737.535 | 682.984 | 771.508 | 660.166 | 607.644 | 534.632 | 578.587 | 562.653 | 559.316 | 541.256 | 503.726 | 495.923 | 462.593 | 461.232 | 473.005 | 475.973 | 508.091 | 457.247 | 407.858 | 358.631 | 376.408 | 357.815 | 330.724 | 337.596 | 288.665 | 307.269 | 106.718 | 125.953 | 140.365 | 161.798 | 131.803 | 125.055 | 128.425 | 129.916 | 98.856 | 104.558 | 111.151 | 153.52 | 97.314 | 91.704 | 75.574 | 45.327 | 120 | 108.965 | 91.416 | 66.229 | 29.98 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,414.514 | 1,350.079 | 1,079.344 | 1,382.247 | 1,658.943 | 2,002.553 | 2,712.236 | 3,144.641 | 3,305.902 | 3,681.03 | 3,656.25 | 4,229.689 | 4,300.053 | 4,198.371 | 3,920.409 | 4,003.657 | 4,235.984 | 3,906.887 | 3,682.293 | 3,813.816 | 4,120.796 | 4,090.203 | 2,533.302 | 1,317.288 | 1,187.741 | 1,206.385 | 2,771.498 | 2,541.34 | 3,292.09 | 3,290.994 | 3,289.906 | 3,288.843 | 2,987.794 | 2,986.745 | 2,985.674 | 3,004.665 | 2,983.67 | 2,982.675 | 2,414.946 | 928.797 | 1,045.949 | 853.361 | 2,365.834 | 2,327.059 | 2,183.073 | 1,893.817 | 2,889.522 | 2,888.026 | 3,193.436 | 3,285.036 | 3,951.463 | 4,144.794 | 3,254.192 | 3,310.312 | 2,852.708 | 2,832.587 | 1,320 | 1,320 | 55 | 70 | 69 | 45 | 45 | 49 | 49 | 26 | 18 | 30 | 36.5 | 40.7 | 34.2 | 37 | 30 | 30 | 30 | 17 | 13.8 | 0 | 30 | 30 | 30 | 30 | 43.8 | 30 | 76.587 | 59.93 | 85 | 65 | 65 | 75 | 85 | 70 | 70 | 70 | 83 | 83 | 68 | 0.652 | 40 | 40 | 30 | 30 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 374.679 | 381.021 | 371.879 | 362.848 | 373.818 | 384.988 | 396.183 | 407.411 | 418.649 | 429.899 | 441.154 | 452.415 | 463.595 | 474.936 | 487.255 | 498.71 | 510.3 | 522.136 | 532.803 | 540.381 | 542.458 | 549.488 | 550.766 | 498.33 | 485.854 | 486.941 | 483.418 | 484.117 | 318.275 | 90.792 | 89.627 | 90.499 | 91.955 | 92.65 | 163.408 | 163.013 | 163.533 | 164.053 | 66.051 | 64.538 | 65.183 | 65.578 | 0 | 0 | 0 | 63.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | -25 | 0 | -29 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.723 | 21.585 | 27.53 | 19.108 | 25.486 | 21.496 | 148.374 | 260.148 | 181.023 | 180.232 | 68.207 | 66.571 | 40.741 | 40.627 | 2.908 | 3.03 | 3.62 | 3.957 | 8.846 | 8.846 | 4.237 | 4.237 | 4.63 | 1.002 | 0 | 3.091 | -2,727.611 | -2,473.052 | -3,224.37 | -3,223.835 | -3,269.906 | -3,268.843 | -2,967.794 | -2,966.745 | -2,965.674 | -2,964.665 | -2,963.67 | -2,962.675 | 21.529 | 21.931 | 22.332 | 22.734 | 0 | 0 | 0 | -63.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.046 | 1.665 | 1.046 | 1.046 | 1.046 | 0 | 1.329 | 1.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43.192 | 42.938 | 69.162 | 68.68 | 68.201 | 56.389 | 41.389 | 41.389 | 10.5 | 10.5 | -441.154 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 21.123 | 20.344 | 0 | 0 | 20 | 20 | 0 | 0 | 43.886 | 552.404 | 67.72 | 157.951 | 20 | 110.499 | 20 | 112.65 | 183.408 | 163.013 | 183.533 | 184.053 | 0 | 0 | 0 | 0 | 67.426 | 63.579 | 63.768 | 64.117 | 62.089 | 53.858 | 54.207 | 54.556 | 52.131 | 34.499 | 36.349 | 38.2 | 0 | 0 | 0 | 0 | 1.85 | 1.85 | 1.85 | -923.15 | 20 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.89 | 0 | 0 | 0.124 | 1.439 | 1.439 | 0.03 | 0.041 | 0.041 | 0 | 0.352 | 0.352 | 0.048 | 0.352 | 1.206 | 0.754 | 0.699 | 0.682 | 0.637 | 0.639 | 0.627 | 0.594 | 0.858 | -7.032 | -6.193 | -6.907 | 4.104 | 4.008 | 4.183 | 3.839 | 0.701 | 3.604 | 3.288 | 3.26 | 13.056 |
| Total Non-Current Liabilities
| 1,854.107 | 1,795.623 | 1,547.914 | 1,832.882 | 2,126.448 | 2,080.438 | 3,298.181 | 3,853.588 | 3,916.073 | 4,301.662 | 4,165.611 | 4,748.676 | 4,804.389 | 4,713.934 | 4,410.572 | 4,505.397 | 4,749.904 | 4,447.98 | 4,245.065 | 4,383.386 | 4,667.491 | 4,643.927 | 3,108.698 | 1,836.62 | 1,673.594 | 1,696.418 | 3,298.802 | 3,093.744 | 3,678.085 | 3,448.945 | 3,399.533 | 3,399.342 | 3,099.749 | 3,099.395 | 3,169.082 | 3,167.678 | 3,167.203 | 3,166.728 | 2,502.526 | 1,015.265 | 1,133.465 | 941.673 | 2,433.26 | 2,390.638 | 2,246.841 | 1,956.833 | 2,951.611 | 2,941.885 | 3,247.643 | 3,339.592 | 4,003.594 | 4,179.293 | 3,290.541 | 3,348.512 | 2,852.708 | 2,832.587 | 1,320 | 1,320 | 77.896 | 93.515 | 91.896 | 67.896 | 66.046 | 69 | 70.329 | 27.046 | 18 | 30 | 36.5 | 40.7 | 34.2 | 37 | 31.89 | 30 | 30 | 17.124 | 15.239 | 1.439 | 30.03 | 30.041 | 30.041 | 30 | 44.152 | 30.352 | 76.635 | 60.282 | 86.206 | 65.754 | 65.699 | 75.682 | 85.637 | 70.639 | 70.627 | 70.594 | 83.858 | 75.968 | 61.807 | -6.255 | 44.104 | 44.008 | 34.183 | 33.839 | 0.701 | 3.604 | 3.288 | 3.26 | 13.056 |
| Total Liabilities
| 8,845.396 | 9,234.613 | 8,816.829 | 8,409.832 | 8,568.614 | 8,609.177 | 10,053.152 | 10,139.001 | 11,599.503 | 10,974.089 | 9,681.821 | 11,717.861 | 10,531.409 | 10,299.667 | 10,121.381 | 10,452.149 | 9,532.197 | 9,676.758 | 9,682.34 | 9,317.142 | 9,352.01 | 10,101.166 | 9,734.336 | 9,595.67 | 9,291.559 | 9,692.395 | 9,178.965 | 10,322.961 | 8,126.588 | 7,741.518 | 8,561.88 | 7,867.518 | 7,163.628 | 7,686.184 | 7,714.277 | 8,663.159 | 8,631.268 | 9,609.987 | 10,130.918 | 10,854.243 | 13,332.421 | 12,219.657 | 11,570.909 | 11,495.576 | 11,596.233 | 10,686.481 | 10,570.521 | 11,462.826 | 12,920.48 | 11,617.028 | 10,100.863 | 8,891.749 | 8,272.802 | 8,696.558 | 6,906.966 | 6,966.677 | 4,582.778 | 4,473.366 | 690.409 | 764.323 | 829.431 | 750.88 | 837.554 | 729.166 | 677.973 | 561.678 | 596.587 | 592.653 | 595.816 | 581.956 | 537.926 | 532.923 | 494.483 | 491.232 | 503.005 | 493.096 | 523.33 | 458.686 | 437.888 | 388.672 | 406.449 | 387.815 | 374.876 | 367.948 | 365.3 | 367.551 | 192.924 | 191.706 | 206.065 | 237.481 | 217.44 | 195.694 | 199.052 | 200.509 | 182.714 | 180.526 | 172.958 | 147.265 | 141.418 | 135.712 | 109.757 | 79.166 | 120.701 | 112.569 | 94.704 | 69.489 | 43.036 |
| 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 |
| Common Stock
| 2,852.789 | 2,852.789 | 2,852.789 | 2,852.789 | 2,943.426 | 2,943.426 | 2,943.426 | 2,943.426 | 3,042.465 | 3,042.465 | 3,042.465 | 3,098.62 | 3,098.62 | 3,098.62 | 3,098.62 | 3,100.022 | 3,100.022 | 3,100.022 | 3,100.022 | 3,100.022 | 3,104.29 | 3,104.29 | 3,104.29 | 3,108.175 | 3,108.175 | 3,108.175 | 3,108.175 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 3,108.227 | 2,708.237 | 2,708.237 | 2,708.237 | 2,708.237 | 2,708.237 | 1,008.237 | 1,008.237 | 1,008.237 | 1,008.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 108.237 | 94.9 | 94.9 | 94.9 | 94.9 | 73 |
| Retained Earnings
| 11,389.346 | 10,370.64 | 10,224.873 | 9,703.375 | 10,179.427 | 9,427.722 | 8,596.287 | 7,806.617 | 7,227.642 | 7,605.769 | 6,826.4 | 5,958.156 | 5,758.659 | 4,548.727 | 3,725.593 | 3,402.764 | 3,733.044 | 3,324.603 | 3,269.866 | 3,086.506 | 3,490.411 | 3,244.847 | 3,200.32 | 3,009.438 | 3,711.476 | 3,369.737 | 3,207.001 | 2,947.34 | 3,751.323 | 3,503.398 | 3,113.44 | 3,038.556 | 3,691.988 | 3,350.581 | 3,084.236 | 2,823.805 | 2,952.276 | 2,730.531 | 2,712.11 | 2,666.609 | 2,825.066 | 2,643.765 | 2,459.881 | 2,321.032 | 2,574.552 | 2,499.446 | 2,391.464 | 2,336.806 | 2,573.041 | 2,427.453 | 2,245.204 | 2,401.552 | 2,270.771 | 2,120.177 | 1,925.964 | 1,817.51 | 2,132.317 | 1,929.05 | 63.957 | 55.86 | 53.411 | 49.441 | 49.372 | 45.455 | 41.25 | 38.453 | 40.921 | 36.512 | 35.146 | 30.938 | 22.578 | 19.517 | 18.648 | 7.66 | 6.014 | 3.408 | 2.084 | 0.522 | -114.621 | -115.243 | -117.026 | -118.571 | -118.289 | -119.903 | -123.631 | -126.859 | -110.511 | -108.276 | -100.157 | -98.263 | -98.193 | -94.536 | -88.622 | -79.78 | -41.786 | -43.403 | -45.066 | -48.308 | 0.874 | 2.378 | 5.135 | 2.927 | 4.772 | 0.63 | 11.521 | 0.969 | 19.361 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,640.38 | 1,307.271 | 2,380.809 | 1,335.935 | 3,007.804 | 2,606.505 | 3,619.456 | 1,776.468 | 3,072.913 | 1,222.254 | 3,385.7 | 1,311.445 | 2,919.168 | 850.24 | 2,849.755 | 3.475 | 2.882 | 2.882 | 2.501 | 2.501 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,209.327 | 1,351.516 | 0 | 263.155 | -638.328 | 455.932 | -367.031 | 897.708 | 2,113.676 | 2,324.895 | -406.791 | 2,745.838 | 2,762.118 | 2,923.03 | -300.953 | 2,680.944 | 2,672.696 | 1,872.961 | -218.723 | 2,579.028 | 2,577.38 | 2,630.098 | 2,578.456 | 2,639.122 | 2,618.523 | 2,636.088 | 2,513.916 | 2,493.534 | 2,493.534 | 2,493.534 | 2,605.211 | 2,605.211 | 2,605.211 | 2,975.624 | 2,494.394 | 2,242.451 | 2,494.394 | 2,242.451 | 2,240.465 | 2,464.561 | 2,464.561 | 2,464.561 | 2,419.436 | 2,419.436 | 2,419.436 | 2,419.436 | 2,398.555 | 2,398.555 | 2,398.555 | 345.597 | 315.864 | 315.864 | 315.864 | 315.864 | 1,991.607 | 1,991.607 | 1,991.607 | 1,991.607 | 74.656 | 78.165 | 81.767 | 78.37 | 78.139 | 78.139 | 75.31 | 73.068 | 73.27 | 74.867 | 77.427 | 77.764 | 78.409 | 77.196 | 77.552 | 89.319 | 73.94 | 73.94 | 75.93 | 75.93 | 188.838 | 188.838 | 188.838 | 189.291 | 188.169 | 188.169 | 187.759 | 187.759 | 186.048 | 186.048 | 186.048 | 186.048 | 186.048 | 186.048 | 186.048 | 186.048 | 185.644 | 194.389 | 193.488 | 193.488 | 194.045 | 198.896 | 194.182 | 195.676 | 136.032 | 136.032 | 125.291 | 123.429 | 133.77 |
| Total Shareholders Equity
| 15,451.462 | 14,574.945 | 14,718.042 | 14,126.59 | 14,865.333 | 14,163.015 | 14,180.486 | 14,254.256 | 12,927.513 | 13,516.133 | 12,534.988 | 11,998.819 | 11,842.026 | 10,621.533 | 9,442.429 | 9,183.729 | 9,509.237 | 9,085.946 | 8,965.48 | 8,765.556 | 9,172.081 | 8,979.234 | 8,883.066 | 8,756.735 | 9,438.175 | 9,110.289 | 8,829.092 | 8,549.1 | 9,353.083 | 9,105.158 | 8,826.878 | 8,751.994 | 9,405.425 | 9,064.019 | 8,686.856 | 8,426.425 | 8,554.896 | 8,333.152 | 8,284.876 | 8,239.396 | 8,397.853 | 8,216.552 | 7,987.544 | 7,848.695 | 8,102.215 | 8,027.109 | 7,898.246 | 7,843.587 | 8,079.823 | 5,481.287 | 5,269.305 | 5,425.653 | 5,294.872 | 5,144.278 | 4,925.808 | 4,817.354 | 5,132.161 | 4,928.894 | 246.849 | 242.261 | 243.414 | 236.047 | 235.748 | 231.83 | 224.797 | 219.758 | 222.428 | 219.616 | 220.809 | 216.939 | 209.224 | 204.95 | 204.437 | 190.552 | 188.19 | 185.584 | 186.25 | 184.688 | 182.453 | 181.831 | 180.049 | 178.503 | 178.117 | 176.503 | 172.364 | 169.136 | 183.773 | 186.009 | 194.127 | 196.021 | 196.091 | 199.748 | 205.663 | 214.505 | 252.095 | 258.321 | 256.658 | 253.416 | 303.156 | 304.66 | 307.554 | 305.346 | 235.705 | 231.563 | 231.712 | 219.298 | 226.131 |
| Total Equity
| 15,451.462 | 14,574.945 | 14,718.042 | 14,126.59 | 14,865.333 | 14,163.015 | 14,180.486 | 14,254.256 | 12,927.513 | 13,516.133 | 12,534.988 | 11,998.819 | 11,842.026 | 10,621.533 | 9,658.724 | 9,428.782 | 9,746.37 | 9,316.55 | 9,218.871 | 9,013.623 | 9,412.391 | 9,216.535 | 9,118.282 | 9,001.618 | 9,705.041 | 9,372.634 | 9,087.288 | 8,804.658 | 9,613.821 | 9,360.397 | 9,075.649 | 8,997.015 | 9,645.53 | 9,296.828 | 8,909.156 | 8,662.892 | 8,785.312 | 8,559.51 | 8,514.221 | 8,463.271 | 8,569.417 | 8,382.016 | 8,146.227 | 7,848.695 | 8,102.215 | 8,027.109 | 7,898.246 | 7,843.587 | 8,079.823 | 5,481.287 | 5,269.305 | 5,425.653 | 5,294.872 | 5,144.278 | 4,925.808 | 4,817.354 | 5,132.161 | 4,928.894 | 295.656 | 290.339 | 290.365 | 281.645 | 279.404 | 274.766 | 266.082 | 259.915 | 260.835 | 256.857 | 257.41 | 252.67 | 244.343 | 239.091 | 237.156 | 221.705 | 218.489 | 214.913 | 214.841 | 212.341 | 202.155 | 201.089 | 199.186 | 196.803 | 206.159 | 203.214 | 187.493 | 183.432 | 183.773 | 186.009 | 194.127 | 196.021 | 196.091 | 199.748 | 205.663 | 214.505 | 252.095 | 258.321 | 256.658 | 253.416 | 303.156 | 304.66 | 307.517 | 305.308 | 235.705 | 231.563 | 231.712 | 219.298 | 226.131 |
| Total Liabilities & Shareholders Equity
| 24,296.858 | 23,809.558 | 23,534.87 | 22,536.421 | 23,433.947 | 23,157.18 | 24,233.638 | 24,393.257 | 24,527.016 | 24,490.222 | 22,216.808 | 23,716.68 | 22,373.435 | 20,921.201 | 19,780.106 | 19,880.931 | 19,278.566 | 18,993.308 | 18,901.211 | 18,330.765 | 18,764.401 | 19,317.701 | 18,852.617 | 18,597.287 | 18,996.6 | 19,065.029 | 18,266.252 | 19,127.619 | 17,740.41 | 17,101.915 | 17,637.529 | 16,864.534 | 16,809.158 | 16,983.012 | 16,623.433 | 17,326.052 | 17,416.58 | 18,169.497 | 18,645.139 | 19,317.514 | 21,901.838 | 20,601.673 | 19,717.136 | 19,344.271 | 19,698.447 | 18,713.59 | 18,468.767 | 19,306.413 | 21,000.303 | 17,098.315 | 15,370.168 | 14,317.402 | 13,567.673 | 13,840.836 | 11,832.774 | 11,784.031 | 9,714.939 | 9,402.26 | 986.065 | 1,054.662 | 1,119.796 | 1,032.525 | 1,116.958 | 1,003.932 | 944.055 | 821.594 | 857.422 | 849.51 | 853.227 | 834.627 | 782.269 | 772.014 | 731.64 | 712.937 | 721.494 | 708.009 | 738.171 | 671.026 | 640.043 | 589.761 | 605.635 | 584.617 | 581.035 | 571.162 | 552.793 | 550.983 | 376.697 | 377.715 | 400.192 | 433.502 | 413.531 | 395.443 | 404.715 | 415.014 | 434.809 | 438.847 | 429.615 | 400.682 | 444.575 | 440.372 | 417.275 | 384.474 | 356.406 | 344.132 | 326.416 | 288.787 | 269.167 |