China Aerospace Times Electronics CO., LTD.
SSE:600879.SS
8.47 (CNY) • At close April 17, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 5,013.655 | 3,641.716 | 4,691.192 | 3,603.797 | 4,735.406 | 3,358.043 | 4,382.099 | 4,107.104 | 5,171.041 | 1,486.453 | 1,589.968 | 986.793 | 2,203.839 | 1,062.376 | 1,136.18 | 1,125.664 | 3,072.063 | 800.216 | 1,187.692 | 1,227.16 | 2,897.04 | 956.808 | 1,291.853 | 1,520.132 | 1,644.639 | 708.907 | 1,078.936 | 1,601.654 | 963.888 | 795.706 | 1,008.226 | 1,902.871 | 891.686 | 764.062 | 663.539 | 430.258 | 527.853 | 327.855 | 607.613 | 436.355 | 300.164 | 349.127 | 501.289 | 369.292 | 250.163 | 314.122 | 537.987 | 153.19 | 329.821 | 134.836 | 201.532 | 327.961 | 273.65 | 294.021 | 342.982 | 448.4 | 401.981 | 380.038 | 631.326 | 584.271 | 599.553 | 502.723 | 611.526 | 565.777 | 522.726 | 737.662 | 734.607 | 908.993 | 715.943 | 720.858 | 1,131.277 | 241.193 | 254.595 | 231.072 | 304.038 | 210.958 | 309.158 | 288.73 | 268.598 | 248.351 | 322.901 | 180.246 | 173.717 | 196.681 | 284.005 | 129.115 | 201.775 | 171.23 | 228.539 | 143.882 | 138.278 | 80.972 | 176.367 | 153.537 | 89.265 | 67.903 | 99.979 | 51.334 | 83.604 | 17.05 | 15.79 | 0 | 23.444 | 0 | 20.463 |
| Short Term Investments
| 1,122.672 | 0 | 0 | 0 | 1,018.506 | -58.346 | -58.664 | -64.321 | -64.719 | 0 | 64.812 | 60.903 | -44.673 | -30.578 | -33.95 | 0 | -29.201 | 4,979.024 | -27.584 | 0 | -29.404 | 0 | -35.13 | 0 | -46.011 | 0 | -42.296 | -45.279 | -39.139 | -19.32 | -18.659 | -19.653 | -17.106 | -16.689 | -8.234 | -8.973 | -9.567 | -8.552 | -7.721 | -7.416 | 0 | 0 | -6.364 | -6.272 | 0 | -4.247 | -4.371 | -4.067 | -4.197 | -4.326 | -4.579 | -4.727 | -4.578 | -4.913 | 32.563 | -6.296 | -6.847 | -6.445 | -5.913 | -6.01 | -6.797 | -7.35 | -8.119 | -7.114 | -6.559 | -4.653 | -4.012 | -3.973 | -2.362 | -1.326 | -1.192 | -0.917 | 172.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 57.621 | 57.52 | 58.238 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 5,013.655 | 3,641.716 | 4,691.192 | 3,603.797 | 4,735.406 | 3,358.043 | 4,382.099 | 4,107.104 | 5,171.041 | 1,486.453 | 1,589.968 | 986.793 | 2,203.839 | 1,062.376 | 1,136.18 | 1,125.664 | 3,072.063 | 800.216 | 1,187.692 | 1,227.16 | 2,897.04 | 956.808 | 1,291.853 | 1,520.132 | 1,644.639 | 708.907 | 1,078.936 | 1,601.654 | 963.888 | 795.706 | 1,008.226 | 1,902.871 | 891.686 | 764.062 | 663.539 | 430.258 | 527.853 | 327.855 | 607.613 | 436.355 | 300.164 | 349.127 | 501.289 | 369.292 | 250.163 | 314.122 | 537.987 | 153.19 | 329.821 | 134.836 | 201.532 | 327.961 | 273.65 | 294.021 | 342.982 | 448.4 | 401.981 | 380.038 | 631.326 | 584.271 | 599.553 | 502.723 | 611.526 | 565.777 | 522.726 | 737.662 | 734.607 | 908.993 | 715.943 | 720.858 | 1,131.277 | 241.193 | 254.595 | 231.072 | 304.038 | 210.958 | 309.158 | 288.73 | 268.598 | 248.351 | 322.901 | 180.246 | 173.717 | 204.681 | 284.005 | 129.115 | 201.775 | 228.852 | 286.059 | 202.12 | 198.278 | 80.972 | 176.367 | 153.537 | 89.265 | 67.903 | 99.979 | 51.334 | 83.604 | 17.05 | 15.79 | 0 | 23.444 | 0 | 20.463 |
| Net Receivables
| 0 | 8,901.957 | 11,036.532 | 0 | 9,278.682 | 12,310.431 | 11,871.316 | 10,137.853 | 9,193.836 | 10,698.307 | 10,156.074 | 8,087.027 | 7,237.927 | 9,808.502 | 8,822.462 | 8,255.886 | 7,512.779 | 9,443.667 | 8,840.306 | 7,577.149 | 7,385.452 | 9,660.24 | 9,050.423 | 8,256.547 | 7,786.602 | 9,481.751 | 8,647.605 | 0 | 7,257.715 | 7,963.78 | 7,281.408 | 6,501.719 | 5,912.233 | 5,711.909 | 3,028.436 | 2,353.123 | 3,032.352 | 2,382.237 | 2,215.075 | 1,812.779 | 1,650.491 | 1,275.835 | 1,207.606 | 1,094.402 | 913.415 | 923.393 | 880.152 | 810.409 | 765.114 | 989.317 | 944.847 | 863.39 | 727.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.035 | 0 | 0 | 0 | 57.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 286.754 | 0 | 0 | 0 | 0 | 0 | 0 | 11.682 | 9.464 | 8.447 | 9.152 | 8.16 | 8.816 | 0 | 0 | 0 | 0 |
| Inventory
| 20,245.118 | 21,301.715 | 21,042.083 | 19,680.606 | 19,499.129 | 19,983.133 | 19,535.033 | 19,075.984 | 18,797.054 | 15,873.499 | 14,961.141 | 14,760.581 | 14,011.837 | 14,156.41 | 13,376.356 | 11,936.237 | 11,453.703 | 12,102.164 | 11,040.274 | 10,673.021 | 10,400.681 | 10,016.5 | 8,971.846 | 8,376.533 | 8,070.152 | 7,592.37 | 7,008.129 | 7,093.265 | 7,007.255 | 7,049.402 | 6,630.301 | 6,003.579 | 6,040.28 | 6,230.506 | 4,271.769 | 4,204.578 | 3,904.835 | 4,547.2 | 4,386.847 | 4,176.459 | 4,135.492 | 4,628.13 | 4,388.872 | 4,030.773 | 3,965.671 | 4,097.522 | 3,842.391 | 3,680.364 | 3,526.505 | 3,152.069 | 2,918.761 | 2,954.047 | 2,831.39 | 2,797.766 | 2,716.998 | 2,563.594 | 2,430.144 | 2,609.792 | 2,398.86 | 2,283.659 | 2,189.202 | 2,329.062 | 2,168.215 | 2,125.503 | 2,059.329 | 2,034.871 | 1,968.037 | 1,890.016 | 1,799.235 | 1,799.32 | 1,696.96 | 885.252 | 915.524 | 892.955 | 846.364 | 799.835 | 762.857 | 640.262 | 604.177 | 536.882 | 510.997 | 509.564 | 431.878 | 514.477 | 438.754 | 369.376 | 350.942 | 372.492 | 370.141 | 196.676 | 196.531 | 239.475 | 243.016 | 200.282 | 225.874 | 156.063 | 165.236 | 91.779 | 64.705 | 65.589 | 117.161 | 0 | 79.07 | 0 | 77.963 |
| Other Current Assets
| 13,301.79 | 4,399.465 | 4,769.817 | 5,491.095 | 4,479.277 | 4,173.281 | 4,480.23 | 4,862.75 | 4,053.206 | 4,203.763 | 4,187.158 | 3,892.676 | 1,153.445 | 3,519.209 | 3,445.92 | 3,353.217 | 3,394.663 | 2,385.073 | 2,501.587 | 2,627.248 | 2,640.239 | 2,369.517 | 2,536.359 | 2,629.155 | 2,530.68 | 1,655.305 | 1,828.482 | 9,526.701 | 1,571.027 | 1,249.759 | 1,329.419 | 1,496.559 | 1,495.515 | 1,018.619 | 1,396.187 | 3,085.559 | 1,945.84 | 3,071.502 | 2,910.601 | 2,500.862 | 643.262 | 1,767.388 | 1,764.158 | 1,639.144 | 492.171 | 453.072 | 1,372.869 | 1,301.762 | 384.248 | 530.267 | 532.787 | 399.076 | 386.371 | 1,389.224 | 1,341.142 | 1,232.105 | 1,032.271 | 1,050.925 | 1,106.669 | 1,047.614 | 948.803 | 1,213.671 | 1,175.499 | 1,135.188 | 995.3 | 1,200.948 | 1,076.397 | 906.675 | 849.519 | 893.077 | 866.806 | 713.554 | 537.194 | 596.704 | 531.109 | 585.075 | 398.038 | 543.274 | 526.464 | 408.624 | 315.805 | 459.035 | 444.924 | 336.558 | 312.251 | 364.985 | 324.568 | 246.939 | 205.843 | 203.753 | 220.914 | 278.435 | 254.012 | 201.141 | 297.344 | 163.617 | 132.79 | 195.233 | 153.731 | 90.598 | 76.046 | 209.134 | 79.184 | 168.755 | 60.673 |
| Total Current Assets
| 38,560.563 | 38,244.852 | 41,539.624 | 39,528.272 | 39,011 | 39,824.887 | 40,268.678 | 38,183.691 | 37,215.138 | 32,262.021 | 30,894.341 | 27,727.076 | 27,168.2 | 28,546.496 | 26,780.919 | 24,671.003 | 25,434.416 | 24,731.121 | 23,569.859 | 22,104.578 | 23,323.411 | 23,003.066 | 21,850.482 | 20,782.368 | 20,032.073 | 19,438.333 | 18,563.152 | 18,221.62 | 16,799.883 | 17,058.647 | 16,249.354 | 15,904.728 | 14,339.714 | 13,725.096 | 8,717.724 | 7,720.395 | 7,465.042 | 7,946.557 | 7,905.061 | 7,113.676 | 6,729.409 | 6,744.645 | 6,654.319 | 6,039.209 | 5,621.421 | 5,788.109 | 5,753.247 | 5,135.315 | 5,083.193 | 4,806.488 | 4,597.927 | 4,544.474 | 4,219.35 | 4,481.012 | 4,401.122 | 4,244.1 | 3,864.396 | 4,040.756 | 4,136.855 | 3,915.544 | 3,737.557 | 4,045.456 | 3,955.24 | 3,826.468 | 3,577.355 | 3,973.482 | 3,779.041 | 3,705.684 | 3,318.986 | 3,413.256 | 3,695.043 | 1,839.999 | 1,671.253 | 1,720.731 | 1,681.511 | 1,595.868 | 1,470.053 | 1,472.267 | 1,399.238 | 1,193.857 | 1,149.703 | 1,148.845 | 1,050.519 | 1,055.717 | 1,035.01 | 863.476 | 877.285 | 848.283 | 862.042 | 602.548 | 615.723 | 598.882 | 673.394 | 554.96 | 612.484 | 395.294 | 405.716 | 346.793 | 311.192 | 181.396 | 217.813 | 209.134 | 181.698 | 168.755 | 159.1 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 5,201.565 | 4,936.12 | 5,775.285 | 5,695.57 | 5,546.441 | 5,274.683 | 5,293.696 | 5,325.873 | 5,379.132 | 5,379.469 | 5,321.005 | 5,376.679 | 5,357.805 | 4,839.374 | 4,840.861 | 4,950.71 | 4,999.992 | 4,998.44 | 5,029.187 | 5,058.109 | 5,087.552 | 5,026.062 | 5,024.332 | 5,036.882 | 5,099.736 | 4,930.359 | 4,866.18 | 4,783.282 | 4,740.438 | 4,677.088 | 4,583.625 | 4,529.606 | 4,512.815 | 4,391.918 | 2,784.745 | 2,773.766 | 2,750.672 | 2,691.522 | 2,658.864 | 2,647.791 | 2,644.524 | 2,543.777 | 2,520.506 | 2,508.286 | 2,514.8 | 2,296.367 | 2,236.438 | 2,138.495 | 2,121.286 | 2,039.765 | 2,012.339 | 1,972.338 | 1,964.065 | 1,961.929 | 1,853.849 | 1,926.109 | 1,915.361 | 1,733.619 | 1,653.711 | 1,516.268 | 1,440.725 | 1,333.915 | 1,270.926 | 1,200.584 | 1,153.824 | 1,071.027 | 1,040.901 | 929.505 | 898.12 | 864.194 | 805.029 | 571.31 | 574.724 | 592.464 | 576.279 | 562.118 | 560.875 | 524.02 | 516.305 | 590.123 | 584.856 | 545.727 | 530.748 | 514.936 | 506.985 | 489.658 | 464.174 | 447.881 | 429.987 | 204.193 | 189.985 | 187.426 | 188.308 | 183.322 | 225.371 | 181.901 | 180.056 | 272.357 | 274.904 | 283.147 | 148.753 | 145.748 | 149.32 | 123.87 | 125.245 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.176 | 2.176 | 2.176 | 2.176 | 2.176 | 2.176 | 2.176 | 2.176 | 2.176 | 2.176 | 2.176 | 2.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,132.948 | 1,090.017 | 1,224.992 | 1,234.781 | 1,251.655 | 1,415.257 | 1,423.429 | 1,418.383 | 1,415.644 | 1,125.72 | 1,113.459 | 909.646 | 922.468 | 761.294 | 769.881 | 668.429 | 680.803 | 687.02 | 702.321 | 707.866 | 722.924 | 687.314 | 671.127 | 635.596 | 636.301 | 752.444 | 746.449 | 750.919 | 734.513 | 770.196 | 719.287 | 703.446 | 663.976 | 708.248 | 429.789 | 435.921 | 429.763 | 434.751 | 435.412 | 395.299 | 403.443 | 390.474 | 395.054 | 405.212 | 418.626 | 430.543 | 433.458 | 434.59 | 433.944 | 436.857 | 429.626 | 435.262 | 418.858 | 448.132 | 445.9 | 441.237 | 425.015 | 419.188 | 415.063 | 404.441 | 404.277 | 392.446 | 371.089 | 369.479 | 364.821 | 160.655 | 161.511 | 162.559 | 143.342 | 117.75 | 116.343 | 70.699 | 71.094 | 47.652 | 54.324 | 52.173 | 52.377 | 51.756 | 42.126 | 37.508 | 37.712 | 32.523 | 32.74 | 33.227 | 33.399 | 59.445 | 47.209 | 47.694 | 47.742 | 16.595 | 16.985 | 17.073 | 17.074 | 17.272 | 17.471 | 17.669 | 17.868 | 70.855 | 71.523 | 72.424 | 52.76 | 0 | 53.852 | 0 | 19.456 |
| Goodwill and Intangible Assets
| 1,132.948 | 1,090.017 | 1,224.992 | 1,234.781 | 1,251.655 | 1,415.257 | 1,423.429 | 1,418.383 | 1,415.644 | 1,125.72 | 1,113.459 | 909.646 | 922.468 | 761.294 | 769.881 | 668.429 | 680.803 | 687.02 | 702.321 | 707.866 | 722.924 | 687.314 | 671.127 | 635.596 | 636.301 | 752.444 | 746.449 | 750.919 | 734.513 | 770.196 | 719.287 | 703.446 | 663.976 | 708.248 | 429.789 | 435.921 | 429.763 | 434.751 | 435.412 | 395.299 | 403.443 | 390.474 | 395.054 | 405.212 | 418.626 | 430.543 | 433.458 | 434.59 | 433.944 | 436.857 | 429.626 | 435.262 | 418.858 | 448.132 | 445.9 | 441.237 | 425.015 | 421.364 | 417.239 | 406.617 | 406.453 | 394.622 | 373.265 | 371.655 | 366.997 | 162.831 | 163.687 | 164.735 | 145.518 | 117.75 | 116.343 | 70.699 | 71.094 | 47.652 | 54.324 | 52.173 | 52.377 | 51.756 | 42.126 | 37.508 | 37.712 | 32.523 | 32.74 | 33.227 | 33.399 | 59.445 | 47.209 | 47.694 | 47.742 | 16.595 | 16.985 | 17.073 | 17.074 | 17.272 | 17.471 | 17.669 | 17.868 | 70.855 | 71.523 | 72.424 | 52.76 | 0 | 53.852 | 0 | 19.456 |
| Long Term Investments
| 0 | 1,102.492 | 389.52 | 408.715 | 454.526 | 122.37 | 122.36 | 127.81 | 126.811 | 65.421 | 0 | 0 | 104.835 | 49.918 | 53.873 | 19.14 | 48.342 | -4,941.522 | 51.879 | 24.753 | 54.998 | 14 | 49.13 | 14.256 | 63.07 | 18.022 | 60.318 | 63.301 | 58.516 | 37.434 | 42.975 | 44.604 | 42.165 | 40.937 | 32.2 | 32.966 | 33.9 | 34.338 | 33.732 | 36.799 | 26.579 | 27.068 | 33.542 | 33.446 | 17.052 | 21.199 | 21.352 | 22.072 | 22.219 | 188.861 | 188.046 | 187.284 | 187.001 | 180.334 | 132.044 | 171.841 | 172.833 | 170.521 | 168.863 | 167.501 | 167.666 | 134.651 | 133.251 | 129.046 | 128.25 | 129.656 | 129.181 | 128.854 | 127.236 | 127.302 | 127.026 | 144.995 | -3.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.491 | 0 | 0 | 0 | 44.805 | 44.906 | 40.347 | 39.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 138.59 | 147.356 | 196.951 | 132.884 | 132.884 | 69.235 | 69.235 | 69.235 | 69.235 | 59.273 | 58.805 | 58.134 | 58.134 | 47.671 | 47.671 | 47.671 | 47.671 | 45.648 | 45.648 | 45.611 | 45.611 | 36.493 | 36.493 | 37.454 | 37.454 | 32.852 | 32.852 | 32.923 | 32.923 | 28.444 | 28.446 | 28.474 | 28.253 | 18.945 | 11.146 | 11.146 | 11.146 | 10.105 | 8.992 | 8.992 | 8.992 | 6.317 | 6.317 | 6.317 | 6.568 | 4.918 | 4.918 | 4.918 | 4.918 | 5.811 | 5.811 | 5.811 | 5.811 | 6.858 | 6.858 | 6.858 | 6.858 | 5.822 | 5.822 | 5.825 | 5.825 | 6.155 | 6.155 | 6.155 | 6.155 | 4.358 | 4.358 | 4.358 | 4.358 | 3.876 | 3.876 | 3.164 | 3.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.676 | 0 | 0 | 0 | 0 | 0 | 58.378 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 1,220.82 | 13.087 | 24.484 | 34.889 | 39.875 | 38.23 | 40.834 | 27.514 | 28.89 | 42.943 | 110.237 | 108.577 | -5.743 | 0.381 | -6.244 | 29.193 | -6.231 | 4,998.44 | -6.259 | 23.742 | -6.228 | 23.482 | -7.528 | 31.224 | -15.566 | 34.495 | -5.94 | -5.937 | -5.921 | -6.178 | -5.409 | -5.414 | -5.42 | -5.421 | -0.082 | -0.052 | -0.052 | -0.058 | 0.014 | -0.002 | 7.663 | 7.61 | -0.224 | -0.224 | 6.253 | -0.013 | -0.001 | -0.013 | -0.015 | -0.015 | -0.015 | -0.012 | -0.012 | 0.09 | 37.847 | -0.124 | -0.381 | -0.321 | -0.321 | -0.337 | -1.041 | -1.04 | -1.804 | -0.815 | -0.832 | -0.788 | -0.786 | -0.706 | -0.745 | -0.692 | -0.849 | -0.774 | 169.791 | 171.122 | 169.952 | 162.664 | 164.91 | 153.258 | 178.587 | 119.105 | 107.974 | 182.286 | 182.303 | -0.006 | 185.365 | 183.757 | 101.757 | 57.621 | 57.52 | 238 | 238 | 351.162 | 353.422 | 301.889 | 27.614 | 25.448 | 25.309 | 4.603 | 4.681 | 4.411 | 4.031 | 57.9 | 3.918 | 22.533 | 2.866 |
| Total Non-Current Assets
| 7,693.923 | 7,289.072 | 7,611.231 | 7,506.839 | 7,425.381 | 6,919.775 | 6,949.553 | 6,968.815 | 7,019.712 | 6,672.825 | 6,603.505 | 6,453.036 | 6,437.499 | 5,698.638 | 5,706.041 | 5,715.143 | 5,770.578 | 5,788.026 | 5,822.777 | 5,860.082 | 5,904.857 | 5,787.35 | 5,773.555 | 5,755.412 | 5,820.995 | 5,768.172 | 5,699.859 | 5,624.488 | 5,560.47 | 5,506.984 | 5,368.924 | 5,300.717 | 5,241.79 | 5,154.627 | 3,257.798 | 3,253.747 | 3,225.428 | 3,170.657 | 3,137.014 | 3,088.88 | 3,091.201 | 2,975.246 | 2,955.195 | 2,953.037 | 2,963.3 | 2,753.013 | 2,696.165 | 2,600.063 | 2,582.351 | 2,671.279 | 2,635.806 | 2,600.684 | 2,575.723 | 2,597.343 | 2,476.498 | 2,545.921 | 2,519.686 | 2,331.005 | 2,245.315 | 2,095.874 | 2,019.629 | 1,868.304 | 1,781.793 | 1,706.625 | 1,654.395 | 1,367.084 | 1,337.34 | 1,226.745 | 1,174.487 | 1,112.43 | 1,051.425 | 789.393 | 815.609 | 811.237 | 800.555 | 776.956 | 778.163 | 729.034 | 737.019 | 746.737 | 730.542 | 760.536 | 745.791 | 730.325 | 725.749 | 732.86 | 613.14 | 598.001 | 580.154 | 557.514 | 544.17 | 555.661 | 558.803 | 502.483 | 270.456 | 225.018 | 223.233 | 347.815 | 351.108 | 359.982 | 205.544 | 203.648 | 207.091 | 146.404 | 147.567 |
| Total Assets
| 46,254.486 | 45,533.924 | 49,150.854 | 47,035.111 | 46,436.381 | 46,744.663 | 47,218.231 | 45,152.506 | 44,234.85 | 38,934.846 | 37,497.846 | 34,180.112 | 33,605.699 | 34,245.134 | 32,486.96 | 30,386.146 | 31,204.993 | 30,519.147 | 29,392.636 | 27,964.659 | 29,228.268 | 28,790.416 | 27,624.036 | 26,537.78 | 25,853.068 | 25,206.506 | 24,263.011 | 23,846.108 | 22,360.354 | 22,565.631 | 21,618.278 | 21,205.444 | 19,581.504 | 18,879.723 | 11,975.522 | 10,974.142 | 10,690.47 | 11,117.214 | 11,042.075 | 10,202.556 | 9,820.61 | 9,719.891 | 9,609.515 | 8,992.246 | 8,584.722 | 8,541.122 | 8,449.413 | 7,735.378 | 7,665.545 | 7,477.767 | 7,233.733 | 7,145.157 | 6,795.073 | 7,078.355 | 6,877.62 | 6,790.021 | 6,384.082 | 6,371.761 | 6,382.169 | 6,011.417 | 5,757.186 | 5,913.76 | 5,737.034 | 5,533.094 | 5,231.75 | 5,340.566 | 5,116.382 | 4,932.429 | 4,493.473 | 4,525.686 | 4,746.468 | 2,629.392 | 2,486.862 | 2,531.968 | 2,482.066 | 2,372.824 | 2,248.216 | 2,201.301 | 2,136.257 | 1,940.594 | 1,880.245 | 1,909.381 | 1,796.31 | 1,786.041 | 1,760.759 | 1,596.336 | 1,490.425 | 1,446.284 | 1,442.197 | 1,160.062 | 1,159.893 | 1,154.542 | 1,232.197 | 1,057.444 | 882.939 | 620.312 | 628.949 | 694.608 | 662.301 | 541.378 | 423.357 | 412.782 | 388.789 | 315.159 | 306.667 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 12,779.008 | 11,487.536 | 12,824.666 | 11,497.284 | 10,540.424 | 15,064.304 | 14,633.11 | 13,953.586 | 12,877.406 | 12,120.904 | 10,602.867 | 9,368.513 | 8,414.52 | 9,531.442 | 9,158.888 | 7,814.248 | 7,468.065 | 7,211.468 | 4,904.06 | 6,880.755 | 6,726.32 | 7,645.805 | 6,943.927 | 6,264.032 | 5,919.221 | 5,785.903 | 5,302.194 | 5,043.338 | 4,874.519 | 5,002.781 | 4,475.279 | 3,955.577 | 4,107.081 | 3,625.345 | 2,419.169 | 2,060.712 | 2,687.343 | 1,909.605 | 1,958.842 | 1,785.52 | 1,923.973 | 1,358.09 | 1,347.338 | 1,214.162 | 1,200.898 | 1,157.108 | 1,079.396 | 1,041.674 | 933.041 | 709.847 | 655.511 | 692.33 | 674.425 | 721.934 | 678.632 | 582.36 | 529.747 | 465.427 | 413.398 | 420.94 | 412.774 | 491.968 | 458.281 | 407.939 | 393.426 | 406.981 | 358.911 | 371.83 | 354.346 | 321.012 | 326.562 | 94.371 | 98.695 | 96.798 | 102.871 | 94.848 | 97.34 | 86.316 | 78.142 | 58.283 | 54.442 | 52.855 | 47.865 | 46.185 | 43.932 | 37.125 | 32.091 | 33.953 | 34.8 | 38.151 | 34.647 | 36.408 | 44.407 | 50.898 | 55.305 | 58.24 | 62.437 | 61.316 | 37.776 | 31.088 | 22.253 | 0 | 25.109 | 0 | 16.788 |
| Short Term Debt
| 3,920.974 | 3,633.574 | 8,164.248 | 3,147 | 5,731.965 | 1,920 | 6,534 | 5,892.087 | 5,313.851 | 6,662.048 | 4,333.99 | 3,417.825 | 4,488.422 | 5,029.318 | 6,377.468 | 5,703.721 | 2,843.972 | 1,819 | 1,402 | 3,866 | 3,720.5 | 2,966 | 4,266 | 5,692.95 | 5,078 | 5,444.63 | 5,020.63 | 4,837.63 | 3,552.13 | 4,246.63 | 3,856.63 | 4,125.63 | 4,378.13 | 3,633.03 | 1,123 | 470 | 592.03 | 2,263 | 2,184 | 1,627 | 969.5 | 1,589 | 1,669 | 1,180 | 178.5 | 417.4 | 382.4 | 1,178.4 | 1,635 | 2,021.1 | 1,829 | 1,719.5 | 730.5 | 831.9 | 739.9 | 1,792.9 | 315.9 | 1,573.45 | 1,689.41 | 1,311.48 | 1,022.52 | 1,212.5 | 1,192.5 | 1,320.12 | 1,038.36 | 1,291.74 | 1,154.5 | 883 | 375 | 615 | 850 | 675 | 565 | 655 | 628 | 595 | 500 | 505 | 516 | 435 | 339 | 429 | 359 | 389 | 380.5 | 352.5 | 265 | 245 | 238.5 | 230 | 230 | 270 | 305 | 195.295 | 279.63 | 186.135 | 162.735 | 199.047 | 191.461 | 186.603 | 151.955 | 0 | 138.305 | 0 | 97.575 |
| Tax Payables
| 176.154 | 90.402 | 35.372 | 115.607 | 54.255 | 70.555 | 96.553 | 79.561 | 160.929 | 89.155 | 113.04 | 102.344 | 156.09 | 69.214 | 60.242 | 75.892 | 141.686 | 55.334 | 60.39 | 37.049 | 82.156 | 53.349 | 52.726 | 43.736 | 89.683 | 39.524 | 56.591 | 35.569 | 104.326 | 6.569 | 38.874 | 34.638 | 102.702 | 38.515 | 49.852 | 20.634 | 69.721 | 24.906 | 31.883 | 17.899 | 28.998 | 16.028 | 16.654 | 12.453 | 24.124 | 11.859 | 23.759 | 19.769 | 28.142 | 12.991 | 18.595 | 12.818 | 26.673 | 12.384 | 12.162 | 12.259 | 24.95 | 10.059 | 15.971 | 21.081 | 33.528 | 3.859 | 6.439 | 12.144 | 18.606 | 13.52 | 15.935 | 28.614 | 27.244 | 14.954 | 19.246 | 15.134 | 14.956 | 12.38 | 12.176 | 12.029 | 12.315 | 13.09 | 11.523 | 4.4 | 5.546 | 6.722 | 12.629 | 3.843 | 13.358 | 6.386 | 4.029 | 1.965 | 4.966 | 1.511 | 4.721 | 0.363 | 8.588 | 9.137 | -2.454 | 2.473 | -1.276 | 1.772 | 7.124 | 7.568 | 3.93 | 0 | 3.979 | 0 | 0.181 |
| Deferred Revenue
| 0 | 0 | 1,845.239 | 2,313.147 | 2,727.069 | 3,034.05 | 3,182.435 | 2,239.346 | 2,608.234 | 1,650.608 | 0 | 2,394.031 | 0 | 2,804.513 | 2,562.154 | 2,657.81 | 2,782.525 | 2,094.782 | 2,197.033 | 2,086.297 | 1,004.996 | 905.749 | 702.693 | 520.085 | 760.205 | 719.305 | 700.846 | 457.32 | 628.674 | 431.45 | 479.624 | 486.033 | 623.958 | 385.246 | 249.077 | 211.138 | 315.867 | 229.182 | 240.41 | 215.159 | 223.646 | 265.839 | 285.995 | 248.978 | 269.284 | 275.461 | 279.879 | 209.13 | 267.728 | 226.584 | 211.804 | 215.277 | 266.346 | 242.562 | 211.027 | 213.552 | 269.245 | 281.114 | 226.533 | 215.837 | 263.054 | 255.616 | 240.589 | 268.748 | 268.972 | 240.51 | 254.383 | 263.475 | 276.878 | 229.605 | 253.091 | 126.721 | 129.792 | 179.304 | 145.775 | 145.734 | 137.006 | 168.744 | 146.832 | 97.669 | 129.551 | 105.128 | 105.189 | 102.643 | 120.006 | 66.312 | 78.508 | 77.802 | 125.059 | 75.783 | 73.56 | 61.071 | 85.405 | 38.663 | 77.944 | 15.771 | 53.05 | 5.794 | 11.172 | 29.884 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 4,550.903 | 5,528.938 | 3,511.936 | 7,877.26 | 6,028.087 | 3,655.059 | 3,779.2 | 4,995.523 | 3,294.753 | 2,605.949 | 6,895.847 | 6,344.557 | 6,021.919 | 1,948.591 | 446.749 | 426.939 | 7,229.071 | 7,950.459 | 9,556.434 | 1,762.951 | 4,431.091 | 4,928.158 | 2,713.211 | 1,237.231 | 1,274.985 | 714.326 | 762.086 | 1,331.641 | 1,600.455 | 1,231.431 | 829.304 | 1,266.563 | 1,447.409 | 2,221.245 | 2,156.538 | 2,167.714 | 4,190.184 | 838.496 | 601.641 | 808.093 | 975.294 | 974.348 | 814.634 | 622.787 | 1,485.265 | 1,398.341 | 1,436.46 | 1,365.639 | 890.266 | 655.711 | 680.832 | 809.412 | 1,481.365 | 1,706.167 | 1,700.037 | 698.322 | 1,837.448 | 799.572 | 662.002 | 693.666 | 762.617 | 719.964 | 641.038 | 642.548 | 724.319 | 596.155 | 612.714 | 671.628 | 819.942 | 718.41 | 753.648 | 143.851 | 204.16 | 197.621 | 172.945 | 173.763 | 169.908 | 168.302 | 138.802 | 96.813 | 177.404 | 103.421 | 94.403 | 101.2 | 108.658 | 78.445 | 76.705 | 93.601 | 145.523 | 106.812 | 126.629 | 90.682 | 124.751 | 117.471 | 177.517 | 16.035 | 96.33 | 6.222 | 7.203 | 26.306 | 10.584 | 188.684 | 5.066 | 130.084 | 17.328 |
| Total Current Liabilities
| 21,427.039 | 20,740.45 | 24,536.222 | 22,637.151 | 22,354.731 | 22,516.799 | 27,092.247 | 24,920.758 | 24,255.173 | 23,196.937 | 21,945.744 | 19,233.239 | 19,080.952 | 20,146.756 | 18,605.502 | 16,678.61 | 17,682.794 | 17,036.261 | 15,922.884 | 14,633.052 | 15,965.063 | 15,593.312 | 14,678.556 | 13,758.034 | 13,122.095 | 12,703.687 | 11,842.346 | 11,248.179 | 10,131.43 | 10,487.411 | 9,679.711 | 9,382.408 | 10,035.321 | 9,518.134 | 5,748.559 | 4,719.06 | 4,473.972 | 5,036.007 | 5,016.776 | 4,238.512 | 3,897.765 | 3,937.465 | 3,847.627 | 3,278.379 | 2,888.787 | 2,984.708 | 2,922.015 | 3,605.482 | 3,486.449 | 3,399.649 | 3,183.938 | 3,234.06 | 2,912.963 | 3,272.385 | 3,130.732 | 3,085.841 | 2,708.046 | 2,848.508 | 2,780.781 | 2,447.167 | 2,231.439 | 2,428.291 | 2,298.257 | 2,382.75 | 2,110.788 | 2,308.396 | 2,142.06 | 1,955.073 | 1,503.862 | 1,669.376 | 1,949.456 | 928.356 | 829.961 | 961.799 | 915.992 | 875.639 | 779.563 | 772.708 | 744.466 | 594.496 | 570.628 | 591.999 | 513.896 | 540.228 | 546.448 | 474.455 | 377.825 | 374.519 | 435.506 | 376.474 | 395.997 | 397.454 | 482.745 | 372.802 | 509.999 | 262.883 | 320.226 | 268.357 | 243.564 | 251.564 | 188.722 | 188.684 | 172.46 | 130.084 | 131.873 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 293.38 | 338.812 | 315.072 | 226.218 | 88.893 | 94.129 | 257.053 | 549.137 | 489.694 | 338.768 | 318.62 | 335.236 | 292.031 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155.531 | 0 | 0 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 303.511 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 0 | 0 | 2.62 | 5.12 | 50.12 | 100.12 | 100.12 | 102.62 | 95 | 95 | 99.75 | 99.75 | 100.5 | 100.5 | 100.5 | 97.5 | 97.5 | 97.5 | 92.004 | 92.004 | 93.004 | 93.004 | 117.054 | 118.014 | 118.014 | 72.814 | 0 | 0 | 0 | 0 | 10.653 | 19.363 | 33.107 | 33.107 | 171.538 | 172.958 | 141.541 | 94.582 | 0 | 91.038 | 0 | 76.708 |
| Deferred Revenue Non-Current
| 290.302 | 293.534 | 295.911 | 342.997 | 300.235 | 305.713 | 285.597 | 284.155 | 290.976 | 187.943 | 175.037 | 88.497 | 94.769 | 100.806 | 101.671 | 103.419 | 105.033 | 113.56 | 114.963 | 103.463 | 104.387 | 111.206 | 112.741 | 105.83 | 107.201 | 66.706 | 68.451 | 70.196 | 71.941 | 86.046 | 87.791 | 89.411 | 88.681 | 31.506 | 33.251 | 34.996 | 36.741 | 0 | 40.611 | 42.628 | 44.373 | 0 | 245.149 | 248.824 | 247.703 | 256.275 | 253.413 | 250.246 | 250.405 | 243.998 | 242.472 | 239.572 | 238.405 | 228.275 | 236.246 | -61.953 | -64.246 | -153.564 | -134.508 | -126.694 | -135.267 | -94.47 | -98.275 | 0 | 0 | 257.014 | 232.535 | 196.119 | 152.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57.638 | 58.827 | 61.865 | 21.723 | 21.723 | 1.116 | 1.116 | 7.759 | 7.396 | 6.642 | 6.642 | 6.642 | 5.867 | 7.161 | 7.161 | 5.867 | 5.867 | 7.111 | 5.867 | 5.867 | 5.867 | 5.139 | 5.49 | 5.839 | 5.992 | 6.863 | 7.367 | 7.91 | 7.91 | 9.699 | 9.699 | 8.341 | 8.341 | 10.377 | -104.703 | -107.687 | 11.417 | 0 | -93.001 | -96.758 | -100.494 | 0 | 1.713 | 1.81 | 1.907 | 2.004 | 2.101 | 2.198 | 2.295 | 2.392 | 2.489 | 2.586 | 2.683 | 2.78 | 2.877 | 2.974 | 3.071 | 3.178 | 3.275 | 3.372 | 3.469 | 3.566 | 3.663 | 3.76 | 3.857 | 3.946 | 4.043 | 4.14 | 4.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.018 | 21.555 | 330.445 | 22.127 | 326.141 | 16.273 | 16.902 | 12.082 | 34.941 | 16.034 | 16.559 | 22.055 | 16.526 | 32.825 | 33.405 | 44.355 | 160.19 | 142.572 | 128.121 | 181.572 | 163.41 | 216.073 | 92.38 | 101.722 | 0 | 196.532 | 246.583 | 257.724 | 256.884 | 297.302 | 269.04 | 282.353 | 330.895 | 394.37 | 195.297 | 227.309 | 410.013 | 251.688 | 247.61 | 245.869 | 243.879 | 251.181 | 15.453 | 15.453 | 19.338 | 8.235 | 6.605 | 9.551 | 7.353 | 7.852 | 8.225 | 8.849 | 8.849 | 10.469 | 10.469 | 238.047 | 235.754 | 146.436 | 165.492 | 173.306 | 164.733 | 205.53 | 201.725 | 250.512 | 256.702 | 2.62 | 5.12 | 50.12 | 100.12 | 242.626 | 229.328 | 188.979 | 183.371 | 162.703 | 155.936 | 153.419 | 153.773 | 176.465 | 175.614 | 157.451 | 143.12 | 143.832 | 130.631 | 123.644 | 119.747 | 114.728 | 117.317 | 110.97 | 102.984 | 0 | 0 | 0 | 0 | 0 | 0.032 | 2.974 | 2.954 | 2.87 | 1.362 | -1.742 | 0 | 95.268 | 0 | 76.708 | 0 |
| Total Non-Current Liabilities
| 700.337 | 712.729 | 380.787 | 613.065 | 114.587 | 417.231 | 560.668 | 853.132 | 796.612 | 549.387 | 516.858 | 452.429 | 409.193 | 240.792 | 142.237 | 153.641 | 166.057 | 263.242 | 248.951 | 290.902 | 273.663 | 332.418 | 210.61 | 213.391 | 268.724 | 270.101 | 322.401 | 635.83 | 636.736 | 693.047 | 666.529 | 680.105 | 727.917 | 736.254 | 528.548 | 527.309 | 535.337 | 551.688 | 547.61 | 545.869 | 543.879 | 551.181 | 562.315 | 566.087 | 565.436 | 564.51 | 562.119 | 559.797 | 560.053 | 554.241 | 553.186 | 551.007 | 549.937 | 541.523 | 549.592 | 541.021 | 538.825 | 449.614 | 468.767 | 476.678 | 468.202 | 509.096 | 505.388 | 254.272 | 260.558 | 266.2 | 246.818 | 300.499 | 357.277 | 342.746 | 331.948 | 283.979 | 278.371 | 262.453 | 255.686 | 253.919 | 254.273 | 276.965 | 273.114 | 254.951 | 240.62 | 235.836 | 222.635 | 216.648 | 212.751 | 231.783 | 235.332 | 228.984 | 175.798 | 0 | 0 | 0 | 0 | 10.653 | 19.395 | 36.081 | 36.061 | 174.408 | 174.321 | 139.8 | 94.582 | 95.268 | 91.038 | 76.708 | 76.708 |
| Total Liabilities
| 22,127.376 | 21,453.179 | 24,917.009 | 23,250.215 | 22,469.318 | 22,934.031 | 27,652.915 | 25,773.891 | 25,051.786 | 23,746.324 | 22,462.602 | 19,685.668 | 19,490.144 | 20,387.548 | 18,747.739 | 16,832.251 | 17,848.851 | 17,299.504 | 16,171.835 | 14,923.954 | 16,238.726 | 15,925.73 | 14,889.167 | 13,971.425 | 13,390.819 | 12,973.789 | 12,164.747 | 11,884.009 | 10,768.166 | 11,180.458 | 10,346.24 | 10,062.513 | 10,763.239 | 10,254.389 | 6,277.107 | 5,246.369 | 5,009.309 | 5,587.695 | 5,564.386 | 4,784.382 | 4,441.644 | 4,488.646 | 4,409.942 | 3,844.466 | 3,454.224 | 3,549.218 | 3,484.134 | 4,165.279 | 4,046.502 | 3,953.89 | 3,737.125 | 3,785.067 | 3,462.9 | 3,813.908 | 3,680.323 | 3,626.862 | 3,246.87 | 3,298.122 | 3,249.548 | 2,923.845 | 2,699.641 | 2,937.387 | 2,803.645 | 2,637.021 | 2,371.347 | 2,574.596 | 2,388.878 | 2,255.572 | 1,861.138 | 2,012.121 | 2,281.404 | 1,212.335 | 1,108.333 | 1,224.252 | 1,171.678 | 1,129.559 | 1,033.836 | 1,049.673 | 1,017.58 | 849.447 | 811.248 | 827.835 | 736.531 | 756.876 | 759.2 | 706.238 | 613.157 | 603.503 | 611.304 | 376.474 | 395.997 | 397.454 | 482.745 | 383.455 | 529.393 | 298.964 | 356.287 | 442.765 | 417.885 | 391.364 | 283.304 | 283.952 | 263.498 | 206.793 | 208.581 |
| 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 |
| Common Stock
| 3,299.299 | 3,299.299 | 3,299.299 | 3,299.299 | 3,299.299 | 3,299.299 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 2,719.271 | 1,359.636 | 1,222.542 | 1,222.542 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 1,039.537 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 811.041 | 540.694 | 540.694 | 540.694 | 540.694 | 540.694 | 540.694 | 540.694 | 540.694 | 540.694 | 491.384 | 491.384 | 491.384 | 491.384 | 491.384 | 351.5 | 351.5 | 351.5 | 351.5 | 351.5 | 351.5 | 351.5 | 351.5 | 351.5 | 351.5 | 351.5 | 234.333 | 234.333 | 234.333 | 234.333 | 234.333 | 234.333 | 234.333 | 145.722 | 145.722 | 97.148 | 97.148 | 97.148 | 84.561 | 84.561 | 76.873 | 76.873 | 51.249 | 51.249 |
| Retained Earnings
| 6,747.871 | 6,768.438 | 6,614.453 | 6,508.007 | 6,365.004 | 6,352.366 | 6,227.867 | 6,211.824 | 6,029.807 | 5,926.674 | 5,780.065 | 5,588.451 | 5,421.969 | 5,312.435 | 5,208.098 | 5,010.824 | 4,882.616 | 4,776.677 | 4,802.587 | 4,635.39 | 4,599.183 | 4,495.436 | 4,379.359 | 4,230.842 | 4,144.624 | 4,029.437 | 3,910.605 | 3,788.786 | 3,688.94 | 3,480.76 | 3,374.59 | 3,256.329 | 3,165.705 | 3,179.884 | 2,409.228 | 2,446.723 | 2,411.946 | 2,274.921 | 2,229.146 | 2,178.333 | 2,146.738 | 2,015.978 | 1,983.07 | 1,935.395 | 1,901.722 | 1,772.994 | 1,748.021 | 1,704.367 | 1,754.019 | 1,646.569 | 1,619.766 | 1,579.357 | 1,551.016 | 1,516.284 | 1,457.615 | 1,426.691 | 1,399.038 | 1,332.759 | 1,389.491 | 1,350.355 | 1,318.815 | 1,288.652 | 1,246.454 | 1,204.214 | 1,168.032 | 1,072.498 | 1,025.772 | 972.267 | 913.688 | 700.245 | 649.424 | 612.586 | 575.066 | 523.611 | 526.271 | 461.158 | 431.106 | 393.079 | 362.256 | 347.607 | 323.298 | 347.993 | 326.056 | 285.648 | 270.805 | 225.351 | 212.698 | 225.376 | 213.627 | 180.688 | 161.256 | 155.083 | 147.723 | 89.53 | 90.327 | 70.008 | 68.778 | 51.657 | 44.229 | 33.04 | 23.23 | 21.918 | 18.345 | 15.215 | 4.934 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 10,587.34 | 3,778.987 | 10,578.122 | 3,804.204 | 10,467.775 | 3,658.532 | 6,906.606 | 3,639.209 | 5,214.269 | 1,953.94 | 5,140.869 | 1,861.19 | 5,094.286 | 1,833.685 | 5,079.25 | 159.836 | 178.922 | 162.036 | 155.198 | 146.627 | 133.262 | 126.896 | 117.87 | 106.222 | 104.131 | 99.854 | 91.127 | 80.623 | 80.772 | 77.389 | 69.785 | 59.528 | 75.661 | 46.057 | 42.321 | 35.527 | 31.306 | 28.099 | 23.097 | 17.587 | 6.57 | 5.956 | 6.332 | 2.895 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,631.991 | 0 | 10,570.83 | 0 | 10,596.047 | 0 | 3,270.145 | 0 | 6,897.362 | 0 | 5,209.829 | 0 | 3,255.889 | 0 | 5,089.568 | 0 | 3,255.889 | 0 | 3,256.61 | 0 | 5,054.91 | 5,038.94 | 3,257.736 | 5,023.548 | 3,257.757 | 5,012.226 | 5,007.949 | 4,999.221 | 4,982.206 | 4,980.681 | 4,976.122 | 6,328.283 | 4,231.829 | 4,191.598 | 2,058.732 | 2,054.996 | 3,935.372 | 1,903.884 | 2,040.612 | 1,903.884 | 2,030.1 | 1,903.884 | 1,903.884 | 2,017.427 | 2,013.99 | 2,009.606 | 2,009.606 | 889.622 | 889.622 | 907.028 | 907.028 | 907.028 | 907.028 | 889.406 | 879.686 | 875.632 | 875.632 | 874.687 | 874.687 | 874.687 | 874.687 | 822.994 | 1,093.341 | 1,093.341 | 1,093.341 | 1,093.341 | 1,093.651 | 1,093.651 | 1,104.775 | 1,214.215 | 1,214.952 | 253.014 | 281.086 | 234.096 | 234.096 | 234.096 | 373.98 | 350.566 | 350.566 | 338.344 | 343.241 | 328.431 | 328.431 | 331.384 | 393.863 | 309.881 | 309.881 | 380.181 | 391.898 | 362.348 | 362.348 | 362.348 | 385.781 | 345.79 | 101.453 | 92.436 | 106.736 | 102.404 | 105.365 | 31.776 | 31.629 | 29.41 | 29.41 | 41.903 | 41.903 |
| Total Shareholders Equity
| 20,679.161 | 20,655.078 | 20,484.582 | 20,385.428 | 20,260.35 | 20,119.441 | 15,875.815 | 15,837.702 | 15,644.175 | 13,860.214 | 13,709.166 | 13,448.591 | 13,258.319 | 13,125.992 | 13,016.938 | 12,809.345 | 12,673.758 | 12,583.153 | 12,592.177 | 12,418.142 | 12,373.364 | 12,253.647 | 12,131.205 | 11,973.662 | 11,875.816 | 11,760.934 | 11,637.825 | 11,507.278 | 11,390.418 | 11,180.712 | 11,069.983 | 10,944.248 | 8,620.076 | 8,594.024 | 5,507.497 | 5,541.256 | 5,497.213 | 5,358.276 | 5,309.295 | 5,253.479 | 5,216.375 | 5,073.181 | 5,039.658 | 4,992.359 | 4,955.249 | 4,822.138 | 4,797.165 | 3,405.03 | 3,454.682 | 3,364.638 | 3,337.835 | 3,297.426 | 3,269.085 | 3,216.731 | 3,148.342 | 3,113.364 | 3,085.711 | 3,018.487 | 3,075.219 | 3,036.083 | 3,004.543 | 2,922.686 | 2,880.489 | 2,838.249 | 2,802.067 | 2,706.533 | 2,660.118 | 2,606.613 | 2,563.392 | 2,455.154 | 2,405.07 | 1,356.983 | 1,319.151 | 1,249.09 | 1,251.75 | 1,186.638 | 1,156.585 | 1,095.145 | 1,064.323 | 1,037.451 | 1,013.141 | 1,027.923 | 1,005.986 | 968.531 | 950.735 | 886.732 | 874.079 | 839.89 | 828.141 | 777.369 | 757.937 | 751.764 | 744.404 | 669.653 | 337.502 | 308.166 | 272.662 | 251.209 | 243.781 | 149.377 | 139.419 | 128.201 | 124.628 | 108.366 | 98.086 |
| Total Equity
| 24,127.11 | 24,080.746 | 23,907.25 | 23,784.896 | 23,644.893 | 23,810.632 | 19,565.316 | 19,378.615 | 19,183.064 | 15,188.522 | 15,035.244 | 14,494.444 | 14,115.555 | 13,857.586 | 13,739.22 | 13,553.896 | 13,356.143 | 13,219.643 | 13,220.801 | 13,040.705 | 12,989.542 | 12,864.686 | 12,734.869 | 12,566.355 | 12,462.249 | 12,232.717 | 12,098.264 | 11,962.099 | 11,592.188 | 11,385.173 | 11,272.038 | 11,142.931 | 8,818.266 | 8,625.334 | 5,698.415 | 5,727.773 | 5,681.161 | 5,529.519 | 5,477.689 | 5,418.174 | 5,378.967 | 5,231.244 | 5,199.573 | 5,147.78 | 5,130.498 | 4,991.903 | 4,965.278 | 3,570.099 | 3,619.043 | 3,523.877 | 3,496.608 | 3,360.091 | 3,332.173 | 3,264.447 | 3,197.296 | 3,163.159 | 3,137.212 | 3,073.639 | 3,132.621 | 3,087.572 | 3,057.545 | 2,976.373 | 2,933.389 | 2,896.072 | 2,860.404 | 2,765.97 | 2,727.504 | 2,676.857 | 2,632.335 | 2,513.565 | 2,465.064 | 1,417.056 | 1,378.529 | 1,307.717 | 1,310.388 | 1,243.266 | 1,214.38 | 1,151.627 | 1,118.677 | 1,091.146 | 1,068.997 | 1,081.547 | 1,059.778 | 1,029.165 | 1,001.559 | 890.098 | 877.268 | 842.781 | 830.893 | 783.588 | 763.896 | 757.088 | 749.452 | 673.989 | 353.546 | 321.348 | 272.662 | 251.844 | 244.416 | 150.014 | 140.053 | 128.83 | 125.291 | 108.366 | 98.086 |
| Total Liabilities & Shareholders Equity
| 46,254.486 | 45,533.924 | 49,150.854 | 47,035.111 | 46,436.381 | 46,744.663 | 47,218.231 | 45,152.506 | 44,234.85 | 38,934.846 | 37,497.846 | 34,180.112 | 33,605.699 | 34,245.134 | 32,486.96 | 30,386.146 | 31,204.993 | 30,519.147 | 29,392.636 | 27,964.659 | 29,228.268 | 28,790.416 | 27,624.036 | 26,537.78 | 25,853.068 | 25,206.506 | 24,263.011 | 23,846.108 | 22,360.354 | 22,565.631 | 21,618.278 | 21,205.444 | 19,581.504 | 18,879.723 | 11,975.522 | 10,974.142 | 10,690.47 | 11,117.214 | 11,042.075 | 10,202.556 | 9,820.61 | 9,719.891 | 9,609.515 | 8,992.246 | 8,584.722 | 8,541.122 | 8,449.413 | 7,735.378 | 7,665.545 | 7,477.767 | 7,233.733 | 7,145.157 | 6,795.073 | 7,078.355 | 6,877.62 | 6,790.021 | 6,384.082 | 6,371.761 | 6,382.169 | 6,011.417 | 5,757.186 | 5,913.76 | 5,737.034 | 5,533.094 | 5,231.75 | 5,340.566 | 5,116.382 | 4,932.429 | 4,493.473 | 4,525.686 | 4,746.468 | 2,629.392 | 2,486.862 | 2,531.968 | 2,482.066 | 2,372.824 | 2,248.216 | 2,201.301 | 2,136.257 | 1,940.594 | 1,880.245 | 1,909.381 | 1,796.31 | 1,786.041 | 1,760.759 | 1,596.336 | 1,490.425 | 1,446.284 | 1,442.197 | 1,160.062 | 1,159.893 | 1,154.542 | 1,232.197 | 1,057.444 | 882.939 | 620.312 | 628.949 | 694.608 | 662.301 | 541.378 | 423.357 | 412.782 | 388.789 | 315.159 | 306.667 |