Xinjiang Joinworld Co.,Ltd.
SSE:600888.SS
6.66 (CNY) • At close April 30, 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 Q3 | 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
| 2,910.859 | 3,401.317 | 2,535.629 | 2,823.941 | 2,708.844 | 3,061.883 | 3,201.46 | 1,828.443 | 2,224.419 | 1,904.346 | 2,081.893 | 2,182.929 | 2,531.57 | 2,041.214 | 2,440.201 | 2,468.795 | 1,418.984 | 1,494.865 | 1,804.944 | 1,865.06 | 2,022.24 | 2,068.398 | 2,791.619 | 3,236.855 | 2,581.388 | 1,982.458 | 2,377.848 | 1,982.691 | 1,716.568 | 1,324.495 | 720.819 | 1,183.854 | 770.701 | 1,589.949 | 1,299.668 | 1,495.386 | 933.702 | 1,402.98 | 486.997 | 1,865.468 | 754.817 | 1,495.891 | 495.733 | 808.602 | 226.219 | 559.536 | 396.031 | 383.716 | 484.085 | 509.399 | 780.223 | 1,024.64 | 1,753.487 | 2,103.952 | 1,387.483 | 1,735.546 | 299.503 | 672.148 | 782.92 | 885.266 | 906.042 | 789.988 | 870.125 | 919.649 | 970.583 | 948.866 | 920.178 | 946.542 | 991.791 | 78.219 | 46.747 | 81.302 | 66.382 | 45.165 | 31.52 | 55.483 | 57.254 | 46.219 | 39.867 | 32.606 | 40.113 | 54.349 | 48.299 | 37.171 | 30.363 | 40.487 | 77.159 | 49.727 | 48.991 | 52.776 | 85.7 | 100.984 | 170.231 | 161.205 | 85.36 | 74.78 | 38.497 | 28.132 | 42.15 | 30.847 | 57.343 | 10.125 | 26.054 | 0 | 22.144 | 0 | 11.874 |
| Short Term Investments
| 3,554.034 | 3,364.974 | -65.772 | -121.9 | 60.06 | 70.06 | -129.132 | -125.738 | 4.466 | 0.578 | 4.695 | 2,221.586 | 1,976.254 | -77.909 | -65.282 | -66.232 | -66.913 | -67.438 | -74.093 | -75.693 | -77.142 | -77.197 | 16.976 | 5 | 5 | -63.369 | -60.538 | -60.631 | 6.104 | -60.843 | -60.809 | 0.195 | 1.916 | 1.613 | -10.809 | -10.902 | -11.575 | -11.088 | -11.181 | -11.274 | -11.367 | -11.46 | -10.942 | -11.115 | -11.203 | -11.29 | -11.092 | -11.178 | -11.264 | -11.35 | -10.795 | -10.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3.32 | 4.666 | 4.553 | 4.889 | 3.153 | 1.078 | 0.607 | 0.628 | 2.96 | 3.836 | 3.868 | 3.32 | 2.588 | 2.993 | 2.154 | 6.954 | 3.187 | 0 | 0.198 | 0 | 0 |
| Cash and Short Term Investments
| 2,910.859 | 3,401.317 | 2,895.69 | 2,823.941 | 2,768.905 | 3,061.883 | 3,201.46 | 1,828.443 | 2,224.419 | 1,904.346 | 2,081.893 | 2,182.929 | 2,531.57 | 2,041.214 | 2,440.201 | 2,468.795 | 1,418.984 | 1,494.865 | 1,804.944 | 1,865.06 | 2,022.24 | 2,068.398 | 2,808.595 | 3,241.855 | 2,586.388 | 1,982.458 | 2,377.848 | 1,982.691 | 1,722.672 | 1,324.495 | 720.819 | 1,184.049 | 772.617 | 1,591.562 | 1,299.668 | 1,495.386 | 933.702 | 1,402.98 | 486.997 | 1,865.468 | 754.817 | 1,495.891 | 495.733 | 808.602 | 226.219 | 559.536 | 396.031 | 383.716 | 484.085 | 509.399 | 780.223 | 1,024.64 | 1,753.487 | 2,103.952 | 1,387.483 | 1,735.546 | 299.503 | 672.148 | 782.92 | 885.266 | 906.042 | 789.988 | 870.125 | 919.649 | 970.583 | 948.866 | 920.178 | 946.542 | 991.791 | 78.219 | 46.747 | 81.302 | 66.382 | 45.165 | 31.52 | 55.483 | 57.254 | 46.219 | 39.867 | 32.606 | 40.113 | 54.349 | 48.299 | 37.171 | 30.363 | 41.487 | 80.479 | 54.394 | 53.544 | 57.664 | 88.854 | 102.062 | 170.837 | 161.833 | 88.32 | 78.616 | 42.365 | 31.451 | 44.739 | 33.84 | 59.496 | 17.079 | 29.241 | 0 | 22.342 | 0 | 11.874 |
| Net Receivables
| 2,392.391 | 0 | 2,311.432 | 2,099.146 | 1,712.746 | 1,580.646 | 1,807.358 | 1,644.469 | 1,322.647 | 1,298.208 | 1,552.867 | 1,467.02 | 1,901.53 | 2,161.798 | 1,643.712 | 1,688.477 | 1,410.911 | 1,287.392 | 1,673.556 | 1,270.206 | 1,356.79 | 1,287.059 | 1,298.292 | 1,172.009 | 979.133 | 1,101.997 | 1,196.505 | 1,415.892 | 1,504.404 | 1,518.063 | 1,786.771 | 1,428.724 | 1,479.013 | 1,391.079 | 1,667.887 | 1,307.969 | 1,435.988 | 1,137.356 | 1,248.981 | 1,072.53 | 1,151.662 | 901.75 | 1,311.853 | 1,255.158 | 1,184.54 | 1,017.505 | 0 | 838.163 | 342.616 | 398.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 792.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.57 | 17.664 | 4.216 | 11.62 | 54.614 | 7.09 | 22.471 | 0 | 4.779 | 0 | 6.318 |
| Inventory
| 2,028.36 | 1,714.694 | 1,793.298 | 1,705.786 | 1,884.351 | 1,855.553 | 2,073.145 | 1,885.176 | 2,069.556 | 1,722.332 | 1,775.576 | 1,507.855 | 1,547.518 | 1,493.418 | 1,161.191 | 1,300.522 | 1,338.263 | 1,364.521 | 1,173.528 | 1,141.664 | 1,286.442 | 1,096.664 | 1,049.35 | 935.535 | 1,034.595 | 892.448 | 1,037.129 | 1,220.048 | 1,115.622 | 1,067.448 | 813.985 | 888.516 | 877.433 | 851.148 | 843.102 | 992.176 | 1,124.843 | 1,049.604 | 1,017.6 | 1,064.341 | 1,200.685 | 1,171.105 | 1,231.621 | 1,015.996 | 1,056.364 | 1,184.638 | 1,212.022 | 1,216.301 | 930.327 | 823.394 | 800.085 | 603.909 | 644.805 | 581.923 | 551.231 | 564.198 | 391.508 | 319.832 | 263.343 | 357.057 | 450.863 | 305.541 | 252.844 | 142.219 | 160.018 | 179.358 | 210.52 | 215.434 | 204.348 | 145.662 | 149.147 | 148.125 | 132.9 | 133.829 | 148.815 | 164.235 | 171.133 | 176.062 | 177.666 | 149.161 | 156.184 | 132.633 | 130.151 | 126.277 | 126.959 | 104.322 | 115.171 | 107.303 | 107.572 | 109.571 | 105.495 | 101.579 | 108.233 | 114.549 | 159.19 | 169.897 | 146.528 | 143.159 | 156.168 | 162.759 | 137.603 | 151.295 | 92.694 | 0 | 110.492 | 0 | 103.784 |
| Other Current Assets
| 596.12 | 2,898.339 | 491.493 | 536.172 | 585.037 | 234.057 | 253.562 | 448.198 | 375.053 | 433.499 | 494.629 | 1,413.446 | 650.163 | 754.728 | 793.693 | 587.18 | 809.649 | 705.433 | 875.087 | 624.332 | 472.576 | 658.463 | 847.168 | 524.559 | 516.221 | 512.39 | 702.334 | 397.508 | 542.311 | 650.255 | 1,204.57 | 532.164 | 976.594 | 618.443 | 1,060.979 | 448.931 | 590.788 | 172.771 | 592.495 | 288.737 | 427.394 | 373.386 | 914.389 | 375.74 | 368.438 | 174.599 | 227.096 | 556.827 | 1,008.221 | 465.991 | 817.625 | 972.627 | 730.286 | 739.833 | 1,076.084 | 940.312 | 1,121.507 | 671.931 | 786.629 | 646.13 | 489.493 | 541.467 | 379.875 | 338.192 | 229.429 | 216.739 | 278.708 | 288.878 | 282.305 | 310.252 | 261.123 | 225.438 | 294.177 | 253.961 | 251.291 | 212.178 | 219.871 | 184.459 | 214.927 | 218.59 | 247.79 | 205.689 | 236.756 | 226.832 | 219.967 | 259.279 | 261.11 | 244.078 | 236.404 | 246.522 | 265.793 | 267.734 | 234.579 | 195.091 | 276.42 | 189.917 | 145.61 | 215.262 | 170.587 | 220.629 | 151.89 | 159.939 | 153.323 | 287.152 | 110.711 | 247.542 | 50.176 |
| Total Current Assets
| 7,927.729 | 8,014.35 | 7,491.912 | 7,525.105 | 6,951.039 | 6,802.2 | 7,335.525 | 5,807.15 | 5,991.675 | 5,358.964 | 5,904.966 | 5,964.758 | 6,630.781 | 6,451.157 | 6,038.797 | 6,044.975 | 4,977.806 | 4,852.211 | 5,527.115 | 4,912.058 | 5,138.048 | 5,116.529 | 6,003.404 | 5,873.958 | 5,116.337 | 4,489.294 | 5,313.817 | 5,016.139 | 4,885.009 | 4,560.26 | 4,526.146 | 4,033.454 | 4,105.658 | 4,452.232 | 4,871.636 | 4,244.463 | 4,085.322 | 3,762.711 | 3,346.073 | 4,291.076 | 3,534.559 | 3,942.132 | 3,534.682 | 3,455.496 | 2,835.56 | 2,936.278 | 3,120.953 | 2,995.007 | 2,765.249 | 2,197.742 | 2,397.933 | 2,601.177 | 3,128.578 | 3,425.707 | 3,014.797 | 3,240.057 | 1,812.518 | 1,663.911 | 1,832.891 | 1,888.454 | 1,846.397 | 1,636.996 | 1,502.844 | 1,400.06 | 1,360.03 | 1,344.963 | 1,409.406 | 1,450.854 | 1,478.444 | 534.132 | 457.017 | 454.866 | 493.46 | 428.105 | 431.626 | 431.896 | 448.258 | 406.74 | 432.46 | 400.356 | 444.087 | 392.671 | 415.206 | 390.28 | 377.29 | 405.089 | 456.76 | 405.775 | 397.52 | 413.757 | 460.142 | 471.375 | 513.65 | 471.473 | 523.93 | 438.43 | 336.826 | 407.536 | 375.71 | 428.848 | 403.496 | 335.403 | 297.729 | 287.152 | 248.324 | 247.542 | 172.153 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 6,119.737 | 6,052.417 | 5,942.069 | 5,964.669 | 5,997.403 | 6,023.728 | 5,830.233 | 5,759.396 | 5,543.291 | 5,433.677 | 5,286.089 | 5,163.78 | 5,123.967 | 5,060.592 | 5,037.334 | 4,994.966 | 4,973.053 | 5,005.595 | 4,950.753 | 4,964.431 | 4,951.374 | 4,970.424 | 4,799.387 | 4,657.174 | 4,597.236 | 4,529.767 | 4,388.993 | 4,378.01 | 4,418.758 | 4,454.706 | 4,486.737 | 4,508.691 | 4,530.624 | 4,572.555 | 4,572.82 | 4,577.374 | 4,593.572 | 4,601.044 | 4,519.98 | 4,444.975 | 4,445.198 | 4,440.766 | 4,780.361 | 4,799.719 | 4,819.576 | 4,834.235 | 4,817.866 | 4,819.05 | 4,799.366 | 4,740.519 | 4,453.147 | 4,097.13 | 3,678.562 | 3,362.938 | 2,779.158 | 2,362.652 | 2,102.791 | 1,978.023 | 1,810.847 | 1,067.932 | 968.911 | 914.307 | 898.808 | 906.096 | 919.44 | 933.095 | 901.78 | 898.14 | 860.864 | 808.415 | 807.736 | 801.393 | 782.536 | 806.214 | 801.927 | 812.342 | 831.302 | 846.638 | 855.631 | 867.91 | 893.03 | 917.748 | 899.9 | 891.555 | 891.408 | 906.247 | 862.183 | 808.625 | 764.913 | 735.875 | 713.895 | 650.035 | 672.726 | 649.364 | 467.71 | 527.433 | 481.619 | 244.466 | 253.795 | 293.388 | 298.403 | 299.003 | 290.788 | 270.941 | 271.878 | 250.389 | 176.665 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 533.209 | 256.455 | 254.754 | 257.841 | 269.452 | 271.7 | 270.834 | 272.578 | 275.153 | 271.912 | 272.45 | 272.705 | 275.866 | 278.889 | 270.759 | 273.737 | 271.752 | 273.911 | 271.615 | 274.19 | 277.067 | 273.94 | 273.572 | 239.306 | 239.13 | 241.413 | 218.772 | 220.748 | 222.728 | 224.37 | 224.46 | 158.601 | 159.77 | 158.678 | 157.862 | 158.878 | 159.897 | 160.675 | 161.715 | 162.699 | 163.704 | 164.685 | 163.249 | 130.581 | 129.535 | 130.186 | 130.618 | 131.438 | 131.927 | 132.808 | 132.243 | 132.97 | 133.712 | 134.504 | 135.195 | 135.994 | 129.843 | 61.603 | 61.818 | 62.001 | 62.487 | 62.789 | 63.206 | 62.35 | 62.773 | 62.058 | 62.3 | 9.73 | 9.746 | 9.864 | 9.908 | 9.234 | 9.346 | 9.457 | 12.665 | 6.805 | 6.819 | 6.91 | 7.002 | 7.024 | 7.112 | 7.2 | 7.046 | 7.122 | 7.195 | 7.27 | 8.16 | 7.426 | 7.502 | 7.578 | 7.73 | 7.756 | 7.832 | 7.882 | 7.96 | 8.034 | 8.186 | 8.338 | 8.69 | 8.845 | 8.798 | 8.95 | 9.102 | 0 | 9.417 | 7.006 | 7.126 |
| Goodwill and Intangible Assets
| 533.209 | 256.455 | 254.754 | 257.841 | 269.452 | 271.7 | 270.834 | 272.578 | 275.153 | 271.912 | 272.45 | 272.705 | 275.866 | 278.889 | 270.759 | 273.737 | 271.752 | 273.911 | 271.615 | 274.19 | 277.067 | 273.94 | 273.572 | 239.306 | 239.13 | 241.413 | 218.772 | 220.748 | 222.728 | 224.37 | 224.46 | 158.601 | 159.77 | 158.678 | 157.862 | 158.878 | 159.897 | 160.675 | 161.715 | 162.699 | 163.704 | 164.685 | 163.249 | 130.581 | 129.535 | 130.186 | 130.618 | 131.438 | 131.927 | 132.808 | 132.243 | 132.97 | 133.712 | 134.504 | 135.195 | 135.994 | 129.843 | 61.603 | 61.818 | 62.001 | 62.487 | 62.789 | 63.206 | 62.35 | 62.773 | 62.058 | 62.3 | 9.73 | 9.746 | 9.864 | 9.908 | 9.234 | 9.346 | 9.457 | 12.665 | 6.805 | 6.819 | 6.91 | 7.002 | 7.024 | 7.112 | 7.2 | 7.046 | 7.122 | 7.195 | 7.27 | 8.16 | 7.426 | 7.502 | 7.578 | 7.73 | 7.756 | 7.832 | 7.882 | 7.96 | 8.034 | 8.186 | 8.338 | 8.69 | 8.845 | 8.798 | 8.95 | 9.102 | 0 | 9.417 | 7.006 | 7.126 |
| Long Term Investments
| 0 | 0 | 3,239.833 | 3,133.567 | 3,686.789 | 3,462.872 | 3,304.598 | 3,404.736 | 3,133.438 | 2,955.751 | 2,599.133 | 0 | 0 | 1,937.841 | 1,663.913 | 1,532.677 | 1,443.275 | 1,441.704 | 1,353.241 | 1,283.974 | 1,265.056 | 1,227.135 | 1,070.359 | 1,055.582 | 1,021.157 | 1,067.89 | 986.966 | 984.578 | 879.081 | 819.654 | 496.082 | 411.852 | 411.118 | 392.529 | 389.45 | 397.279 | 312.882 | 302.861 | 281.105 | 271.857 | 263.292 | 171.704 | 113.076 | 112.936 | 112.997 | 113.101 | 113.024 | 113.049 | 113.304 | 113.451 | 112.716 | 65.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.557 | 76.542 | 75.196 | 78.874 | 76.286 | 76.871 | 78.947 | 78.985 | 86.845 | 75.37 | 74.491 | 74.27 | 73.382 | 74.026 | 3.18 | 3.868 | -0.62 | 3.271 | 0 | 2.43 | 0 | 0 |
| Tax Assets
| 73.514 | 63.617 | 68.541 | 78.286 | 60.505 | 54.929 | 54.729 | 47.779 | 47.768 | 50.677 | 41.441 | 31.616 | 36.96 | 35.983 | 75.178 | 35.054 | 32.954 | 34.536 | 37.304 | 40.139 | 32.784 | 32.954 | 45.766 | 45.766 | 43.401 | 43.403 | 47.792 | 46.964 | 48.42 | 48.42 | 51.588 | 44.847 | 48.799 | 48.799 | 42.41 | 42.41 | 45.746 | 45.746 | 45.444 | 45.545 | 48.199 | 48.456 | 45.566 | 45.566 | 49.17 | 49.17 | 49.593 | 49.593 | 43.994 | 43.771 | 43.63 | 41.791 | 39.778 | 42.11 | 41.843 | 41.637 | 29.081 | 28.294 | 14.397 | 14.511 | 16.027 | 14.524 | 15.441 | 15.575 | 17.012 | 20.989 | 14.814 | 14.825 | 13.939 | 13.839 | 13.008 | 11.912 | 11.715 | 10.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.556 | 0 | 3.068 | 0 | 6.74 | 0 | -68.783 | -67.701 | -71.98 | 5.991 | 5.851 | 11.439 | 3.187 | 0 | 0.198 | 0 | 0 |
| Other Non-Current Assets
| 3,825.004 | 3,464.718 | 108.642 | 56.868 | 91.21 | 103.605 | 96.105 | 107.504 | 217.866 | 270.498 | 268.604 | 2,545.39 | 2,245.292 | 182.653 | 146.936 | 119.365 | 109.026 | 105.912 | 116.124 | 139.713 | 124.844 | 107.759 | 319.474 | 347.296 | 158.694 | 53.177 | 5.63 | 12.608 | 83.766 | 28.074 | 12.594 | 73.672 | 71.88 | 73.029 | 69.682 | 69.682 | 82.871 | 83.345 | 42.839 | 40.541 | 42.229 | 36.159 | 18.209 | 18.204 | 18.199 | 18.14 | 18.079 | 18.074 | 18.069 | 18.064 | 18.088 | 18.07 | 65.203 | 65.224 | 65.306 | 65.535 | 65.653 | 65.684 | 65.843 | 52.21 | 52.837 | 53.708 | 53.548 | 60.215 | 59.676 | 59.35 | 107.853 | 108.293 | 108.976 | 103.473 | 116.781 | 116.861 | 114.603 | 101.999 | 101.999 | 101.999 | 101.599 | 101.63 | 111.234 | 99.938 | 87.629 | 88.04 | 86.237 | 86.063 | 84.904 | 1 | 3.32 | 4.666 | 4.553 | 4.889 | 1.621 | 3.531 | 0.411 | 3.655 | -0.01 | 8.11 | 77.958 | 76.522 | 76.525 | 0.012 | 0.012 | 0.014 | 5.262 | 15.695 | 5.587 | 3.277 | 2.75 |
| Total Non-Current Assets
| 10,551.464 | 9,837.206 | 9,613.839 | 9,491.231 | 10,105.358 | 9,916.834 | 9,556.499 | 9,591.992 | 9,217.516 | 8,982.516 | 8,467.716 | 8,013.491 | 7,682.085 | 7,495.957 | 7,194.12 | 6,955.799 | 6,830.059 | 6,861.657 | 6,729.037 | 6,702.447 | 6,651.125 | 6,612.213 | 6,508.559 | 6,345.124 | 6,059.617 | 5,935.649 | 5,648.152 | 5,642.907 | 5,652.753 | 5,575.223 | 5,271.461 | 5,197.662 | 5,222.192 | 5,245.591 | 5,232.224 | 5,245.623 | 5,194.968 | 5,193.671 | 5,051.082 | 4,965.616 | 4,962.623 | 4,861.77 | 5,120.461 | 5,107.006 | 5,129.477 | 5,144.832 | 5,129.18 | 5,131.204 | 5,106.66 | 5,048.612 | 4,759.823 | 4,355.037 | 3,917.256 | 3,604.776 | 3,021.503 | 2,605.817 | 2,327.368 | 2,133.604 | 1,952.905 | 1,196.654 | 1,100.263 | 1,045.327 | 1,031.004 | 1,044.237 | 1,058.901 | 1,075.492 | 1,086.747 | 1,030.988 | 993.524 | 935.59 | 947.432 | 939.4 | 918.2 | 917.671 | 916.591 | 921.146 | 939.72 | 955.179 | 973.867 | 974.871 | 987.771 | 1,012.987 | 993.183 | 984.74 | 983.507 | 999.074 | 950.205 | 895.913 | 855.843 | 824.628 | 803.673 | 740.269 | 763.022 | 747.746 | 557.77 | 618.068 | 573.25 | 335.007 | 341.056 | 311.417 | 316.932 | 318.787 | 311.609 | 286.636 | 289.509 | 260.672 | 186.541 |
| Total Assets
| 18,479.194 | 17,851.557 | 17,105.751 | 17,016.336 | 17,056.397 | 16,719.034 | 16,892.024 | 15,399.142 | 15,209.191 | 14,341.48 | 14,372.681 | 13,978.249 | 14,312.866 | 13,947.115 | 13,232.917 | 13,000.775 | 11,807.865 | 11,713.869 | 12,256.152 | 11,614.505 | 11,789.173 | 11,728.742 | 12,511.963 | 12,219.082 | 11,175.955 | 10,424.942 | 10,961.969 | 10,659.047 | 10,537.762 | 10,135.483 | 9,797.607 | 9,231.116 | 9,327.849 | 9,697.823 | 10,103.86 | 9,490.085 | 9,280.289 | 8,956.381 | 8,397.156 | 9,256.692 | 8,497.181 | 8,803.903 | 8,655.143 | 8,562.501 | 7,965.037 | 8,081.11 | 8,250.133 | 8,126.211 | 7,871.909 | 7,246.354 | 7,157.757 | 6,956.215 | 7,045.834 | 7,030.484 | 6,036.3 | 5,845.874 | 4,139.886 | 3,797.515 | 3,785.796 | 3,085.108 | 2,946.66 | 2,682.323 | 2,533.848 | 2,444.297 | 2,418.931 | 2,420.455 | 2,496.153 | 2,481.843 | 2,471.968 | 1,469.723 | 1,404.449 | 1,394.266 | 1,411.659 | 1,345.775 | 1,348.217 | 1,353.042 | 1,387.978 | 1,361.919 | 1,406.328 | 1,375.228 | 1,431.858 | 1,405.658 | 1,408.389 | 1,375.02 | 1,360.796 | 1,404.162 | 1,406.965 | 1,301.688 | 1,253.362 | 1,238.385 | 1,263.815 | 1,211.644 | 1,276.672 | 1,219.219 | 1,081.7 | 1,056.498 | 910.076 | 742.543 | 716.766 | 740.264 | 720.427 | 654.19 | 609.339 | 573.789 | 537.833 | 508.214 | 358.694 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 2,914.96 | 2,663.157 | 2,755.01 | 2,746.154 | 2,289.88 | 1,762.78 | 2,725.946 | 2,390.899 | 1,926.982 | 1,409.811 | 1,630.322 | 961.388 | 1,400.314 | 1,568.788 | 1,481.316 | 1,248.267 | 1,394.96 | 1,207.927 | 1,549.097 | 1,200.204 | 1,239.27 | 1,155.259 | 1,306.123 | 993.379 | 837.917 | 1,009.814 | 1,082.111 | 1,261.654 | 1,717.943 | 1,869.027 | 1,437.966 | 1,066.239 | 1,295.056 | 1,434.35 | 1,680.585 | 1,570.587 | 1,722.908 | 1,661.776 | 1,090.896 | 1,740.601 | 1,008.361 | 1,458.846 | 1,007.008 | 1,210.578 | 1,116.775 | 1,169.401 | 1,283.984 | 1,420.257 | 1,269.294 | 954.167 | 939.63 | 779.584 | 547.979 | 552.418 | 576.78 | 487.811 | 500.652 | 332.528 | 520.847 | 174.206 | 224.05 | 200.268 | 171.543 | 128.164 | 107.663 | 109.437 | 122.775 | 125.579 | 137.858 | 109.276 | 102.462 | 99.074 | 117.878 | 99.085 | 97.282 | 98.239 | 98.792 | 108.449 | 127.453 | 137.83 | 136.907 | 136.219 | 142.7 | 150.446 | 140.079 | 199.602 | 200.203 | 200.929 | 179.275 | 165.82 | 150.2 | 167.856 | 279.191 | 265.964 | 198.91 | 203.363 | 97.689 | 26.503 | 13.233 | 60.286 | 59.126 | 43.333 | 23.628 | 0 | 62.445 | 0 | 43.91 |
| Short Term Debt
| 209.834 | 0 | 0 | 187.029 | 860.284 | 1,133.675 | 15.703 | 1,201.628 | 109.667 | 942.556 | 18.003 | 1,235.766 | 1,649.771 | 1,650.14 | 777.704 | 655.45 | 594.306 | 1,374.629 | 1,622.212 | 2,522.624 | 2,947.275 | 2,971.137 | 3,334.25 | 3,468.657 | 3,506.619 | 2,886.539 | 1,816.419 | 1,252.42 | 912.35 | 1,137.873 | 1,636.092 | 1,095.698 | 751.309 | 1,356.218 | 990.279 | 1,110.585 | 729.143 | 886.771 | 595.906 | 863.096 | 1,167.6 | 1,472.45 | 978.827 | 888.971 | 540 | 647.503 | 974.653 | 682.675 | 604.619 | 254.605 | 220 | 230 | 230 | 233.254 | 250 | 280 | 130 | 80 | 200 | 190 | 190 | 95 | 95 | 95 | 95 | 110 | 110 | 135 | 135 | 110 | 135 | 145 | 145 | 145 | 173 | 189 | 344.8 | 344.8 | 330.8 | 332.8 | 369 | 376 | 345 | 343 | 383 | 385 | 342 | 415 | 621.094 | 656.7 | 676.7 | 639.5 | 612.5 | 565.4 | 572.47 | 481.9 | 409.5 | 453 | 313 | 278.901 | 299.8 | 223.5 | 252.64 | 0 | 143.5 | 0 | 127 |
| Tax Payables
| 41.999 | 34.949 | 39.031 | 47.398 | 67.783 | 16.849 | 41.25 | 41.4 | 36.595 | 18.706 | 44.076 | 53.638 | 81.551 | 49.404 | 53.072 | 57.11 | 92.313 | 15.489 | 30.105 | 13.563 | 7.347 | 4.17 | 24.565 | 1.535 | 9.415 | 4.62 | 35.805 | 7.539 | 9.148 | 3.107 | 32.848 | 28.676 | 27.533 | 7.033 | 19.095 | 19.598 | 17.882 | 42.404 | 32.446 | 20.421 | 14.079 | 8.078 | 12.632 | -2.203 | -1.962 | -5.141 | -135.805 | -179.813 | -182.443 | -205.995 | -198.396 | -152.377 | -148.831 | -123.173 | -63.009 | -66.651 | 0.296 | -20.762 | 26.711 | 27.036 | 21.607 | 24.159 | 29.848 | 25.092 | 43.595 | 32.235 | 33.395 | 27.085 | 26.267 | 32.214 | 38.146 | 18.62 | 22.365 | 16.303 | 16.309 | 12.29 | 12.848 | 9.72 | 13.766 | 17.599 | 10.188 | 7.08 | 20.589 | 11.157 | 5.476 | 8.439 | 3.461 | 2.655 | 7.405 | 9.547 | 9.571 | 10.157 | 3.188 | 14.371 | 4.07 | 3.49 | 1.523 | -5.326 | -8.64 | 1.223 | 0.939 | -1.177 | 11.599 | 0 | -6.318 | 0 | 3.445 |
| Deferred Revenue
| 0 | 0 | 0 | 346.925 | 109.196 | 113.561 | 386.647 | 290.844 | 88.957 | 77.558 | 133.594 | 0 | 0 | 163.753 | 691.146 | 372.587 | 426.41 | 294.312 | 163.97 | 183.659 | 188.7 | 183.919 | 186.795 | 198.178 | 183.146 | 185.625 | 210.715 | 164.964 | 131.302 | 95.94 | 212.427 | 159.059 | 129.038 | 74.928 | 159.751 | 133.696 | 120.71 | 107.769 | 167.286 | 147.619 | 141.578 | 88.591 | 152.501 | 116.532 | 84.966 | 59.893 | -2.481 | -72.218 | -97.477 | -145.767 | -62.195 | -32.29 | -48.153 | -44.338 | 12.966 | -1.134 | 60.869 | 29.453 | 85.718 | 81.577 | 56.798 | 56.268 | 67.727 | 65.329 | 80.465 | 70.27 | 74.071 | 62.521 | 61.634 | 103.345 | 116.349 | 101.584 | 73.28 | 57.832 | 60.016 | 52.501 | 46.53 | 44.728 | 57.398 | 56.098 | 69.147 | 70.662 | 84.389 | 60.907 | 52.145 | 51.745 | 64.32 | 67.632 | 75.004 | 74.365 | 62.529 | 61.816 | 59.902 | 70.959 | 49.58 | 49.649 | 41.448 | 18.837 | 27.321 | 99.223 | 13.385 | 15.02 | 19.616 | 0 | 3.806 | 0 | 28.858 |
| Other Current Liabilities
| 1,297.556 | 2,026.327 | 991.228 | 176.135 | 791.094 | 871.221 | 1,050.517 | 508.75 | 631.171 | 897.901 | 1,702.725 | 1,122.641 | 805.618 | 797.03 | 403.47 | 449.272 | 343.499 | 390.354 | 894.901 | 261.215 | 130.219 | 491.779 | 140.705 | 355.556 | 108.899 | 181.005 | 205.056 | 514.915 | 623.486 | 505.322 | 179.579 | 761.502 | 858.153 | 454.09 | 843.892 | 1,000.267 | 533.437 | 141.561 | 473.709 | 425.525 | 452.325 | 191.096 | 629.759 | 433.622 | 195.164 | 121.82 | 190.255 | 275.607 | 215.982 | 321.904 | 228.8 | 179.198 | 519.248 | 505.743 | 828.716 | 821.163 | 476.976 | 448.528 | 88.923 | 124.349 | 125.676 | 97.202 | 80.719 | 73.144 | 70.602 | 70.396 | 161.106 | 193.634 | 50.564 | 113.493 | 107.85 | 126.038 | 136.856 | 102.217 | 60.385 | 54.852 | 50.135 | 47.63 | 69.94 | 74.391 | 95.425 | 80.99 | 85.703 | 69.036 | 72.783 | 60.863 | 73.594 | 82.387 | 80.361 | 83.609 | 87.198 | 76.599 | 78.299 | 78.399 | 68.67 | 137.062 | 178.055 | 57.865 | 159.923 | 27.898 | 82.629 | 86.504 | 9.931 | 266.005 | 26.296 | 227.344 | 54.638 |
| Total Current Liabilities
| 4,464.348 | 4,724.433 | 3,785.269 | 3,850.566 | 4,009.041 | 3,784.526 | 4,220.063 | 4,244.673 | 3,793.721 | 3,268.974 | 3,528.719 | 3,373.432 | 3,937.255 | 4,229.115 | 3,242.045 | 2,748.194 | 2,851.489 | 3,259.027 | 4,260.285 | 4,299.479 | 4,512.812 | 4,689.34 | 4,992.438 | 4,819.127 | 4,645.997 | 4,180.607 | 3,350.106 | 3,059.615 | 3,262.926 | 3,611.269 | 3,514.018 | 2,952.116 | 2,932.052 | 3,333.926 | 3,693.601 | 3,701.037 | 3,003.368 | 2,732.511 | 2,192.957 | 3,049.643 | 2,783.943 | 3,130.469 | 2,628.225 | 2,530.967 | 1,849.978 | 1,933.583 | 2,313.087 | 2,198.726 | 1,907.451 | 1,324.681 | 1,190.034 | 1,036.404 | 1,148.396 | 1,168.242 | 1,592.487 | 1,522.322 | 1,107.925 | 840.294 | 836.482 | 515.591 | 561.333 | 416.628 | 377.11 | 321.4 | 316.86 | 322.068 | 427.276 | 481.297 | 349.689 | 364.982 | 383.458 | 388.733 | 422.098 | 362.606 | 346.977 | 354.381 | 506.575 | 510.599 | 541.958 | 562.619 | 611.52 | 600.289 | 593.992 | 573.64 | 601.339 | 653.904 | 619.257 | 700.972 | 888.135 | 893.875 | 923.67 | 894.112 | 973.178 | 924.135 | 844.12 | 825.815 | 682.966 | 532.041 | 477.516 | 467.531 | 425.991 | 352.16 | 297.798 | 266.005 | 225.923 | 227.344 | 228.992 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,075.797 | 1,559.92 | 2,205.288 | 2,391.567 | 2,350.013 | 2,842.405 | 2,961.628 | 1,984.858 | 2,174.66 | 2,313.566 | 2,448.849 | 2,653.369 | 2,701.064 | 2,498.857 | 3,285.966 | 3,667.426 | 3,720.845 | 3,263.855 | 2,870.507 | 2,385.445 | 2,227.73 | 2,188.105 | 2,676.41 | 2,696.08 | 2,482.655 | 2,238.655 | 3,564.41 | 3,685.665 | 3,373.42 | 2,801.849 | 2,540.675 | 2,559.93 | 2,700.585 | 2,700.585 | 2,761.52 | 2,179.675 | 2,646.112 | 2,646.012 | 2,715.213 | 2,714.254 | 2,210.969 | 2,210.01 | 2,115.148 | 2,126.359 | 2,147.57 | 2,146.611 | 1,967.822 | 1,979.033 | 1,976.754 | 1,975.795 | 2,044.836 | 2,043.877 | 2,052.918 | 2,051.959 | 686 | 637.546 | 615 | 615 | 705 | 419 | 349 | 242 | 212 | 222 | 232 | 247 | 177 | 197 | 367 | 432 | 407 | 407 | 387.87 | 457.395 | 488.608 | 502.806 | 406.748 | 396.73 | 430.63 | 394.479 | 424.066 | 425.793 | 442.75 | 449.138 | 430.642 | 431.635 | 458.241 | 293.847 | 65.651 | 65.058 | 65.664 | 59 | 59 | 59 | 0 | 0 | 0.95 | 9.463 | 39.993 | 19.74 | 44.599 | 60.599 | 72.689 | 0 | 95.018 | 0 | 26.03 |
| Deferred Revenue Non-Current
| 368.651 | 371.387 | 322.029 | 334.869 | 342.199 | 1.692 | 258.243 | 246.815 | 259.789 | 267.68 | 301.049 | 296.074 | 304.264 | 278.339 | 286.758 | 279.324 | 275.962 | 281.926 | 307.658 | 302.854 | 310.116 | 280.781 | 254.517 | 250.489 | 257.901 | 264.92 | 275.844 | 268.567 | 276.309 | 277.832 | 274.677 | 268.805 | 272.39 | 280.658 | 290.793 | 251.829 | 258.999 | 274.214 | 229.992 | 241.799 | 258.081 | 263.867 | 1.073 | 1.073 | 1.287 | 1.287 | 1.287 | 1.287 | 1.287 | 1.502 | 1.502 | 1.502 | 1.502 | 1.716 | 1.716 | 1.716 | 1.716 | 1.931 | 1.931 | 1.931 | 1.931 | 1.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.88 | 2.84 | 1.69 | 1.69 | -457.491 | -293.847 | -57.871 | -64.558 | -65.664 | -59 | -59 | -59 | 0 | 0 | 0 | -7.543 | -36.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 61.84 | 72.966 | 40.43 | 33.403 | 37.968 | 37.719 | 19.258 | 21.257 | 21.697 | 19.456 | 0.599 | 12.43 | 1.221 | 1.356 | 0.27 | 1.19 | 1.524 | 3.356 | 0.156 | 0.158 | 10.715 | 5.067 | 1.958 | 0.197 | 0.202 | 0.184 | 0.421 | 0.472 | 1.117 | 0.201 | 0.205 | 0.228 | 0.49 | 0.425 | 0.174 | 0.178 | 0.176 | 0.21 | 0.196 | 0.281 | 0.208 | 0.224 | 0.125 | 0.109 | 0.105 | 0.107 | 0.125 | 0.116 | 0.142 | 0.151 | 0.124 | 0.135 | 0.142 | 0.132 | 0.132 | 0.154 | 0.16 | 0.152 | 0.164 | 0.171 | 1.365 | 1.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.807 | 1.807 | 1.807 | 1.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.232 | 0.23 | 0.232 | 0.232 | 0.232 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 14.644 | 16.088 | 2.524 | 337.397 | 1.653 | 0 | 3.412 | 250.227 | 1.571 | 1.631 | 1.026 | 297.101 | 1.508 | 1.516 | 0.772 | 0.772 | 1.921 | 2.136 | 37.215 | 0 | 37.215 | 280.781 | 37.215 | 0 | 86.915 | 86.915 | 86.915 | 99.215 | 99.215 | 0 | 99.429 | 99.429 | 99.429 | 99.644 | 390.436 | 98.785 | 358.818 | 323.424 | 230.187 | 242.08 | 258.289 | 264.091 | 260.997 | 263.421 | 262.485 | 265.052 | 261.733 | 246.479 | 244.725 | 247.932 | 259.058 | 248.008 | 248.026 | 251.818 | 250.03 | 248.496 | 180.382 | 175.708 | 170.003 | 155.162 | 104.675 | 126.6 | 112.391 | 106.321 | 105.56 | 113.401 | 108.491 | 57.336 | 56.186 | 55.05 | 34.64 | 39.49 | 69.49 | 62.49 | 37.53 | 37.18 | 34.922 | 34.222 | 28.792 | 21.272 | 20.396 | 14.608 | 8.5 | 8.5 | 8.5 | 8.5 | 0.75 | 0 | 7.78 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.92 | 3.12 | 3.12 | 3.12 | 3.12 | 3.12 | 94.928 | 5.17 | 79.4 | 7.207 |
| Total Non-Current Liabilities
| 2,520.931 | 2,020.36 | 2,570.271 | 2,762.367 | 2,731.832 | 2,881.817 | 3,242.54 | 2,256.341 | 2,457.717 | 2,602.334 | 2,751.524 | 2,962.899 | 3,008.057 | 2,780.067 | 3,573.766 | 3,948.712 | 4,000.251 | 3,551.274 | 3,215.536 | 2,688.457 | 2,585.776 | 2,473.952 | 2,970.1 | 2,946.766 | 2,827.672 | 2,590.674 | 3,927.59 | 4,053.919 | 3,750.061 | 3,079.882 | 2,914.986 | 2,928.392 | 3,072.894 | 3,081.312 | 3,152.131 | 2,530.467 | 3,004.93 | 2,969.436 | 2,945.4 | 2,956.334 | 2,469.258 | 2,474.101 | 2,377.343 | 2,390.853 | 2,411.448 | 2,412.95 | 2,230.968 | 2,226.8 | 2,222.766 | 2,225.38 | 2,305.52 | 2,293.522 | 2,302.588 | 2,305.626 | 937.879 | 887.913 | 797.259 | 792.791 | 877.098 | 576.264 | 456.97 | 371.544 | 324.391 | 328.321 | 337.56 | 360.401 | 285.491 | 254.336 | 423.186 | 487.05 | 443.448 | 448.298 | 459.168 | 482.385 | 526.139 | 539.986 | 441.67 | 430.952 | 459.422 | 415.751 | 444.462 | 440.401 | 455.362 | 460.71 | 441.063 | 442.057 | 459.223 | 294.079 | 73.663 | 65.79 | 65.896 | 59.232 | 59.232 | 59.232 | 0.23 | 0.232 | 1.182 | 11.615 | 43.333 | 22.86 | 47.719 | 63.719 | 75.809 | 94.928 | 100.188 | 79.4 | 33.237 |
| Total Liabilities
| 6,985.279 | 6,744.793 | 6,355.54 | 6,612.932 | 6,740.874 | 6,666.342 | 7,462.603 | 6,501.014 | 6,251.438 | 5,871.308 | 6,280.244 | 6,336.331 | 6,945.311 | 7,009.182 | 6,815.811 | 6,696.906 | 6,851.74 | 6,810.301 | 7,475.821 | 6,987.936 | 7,098.588 | 7,163.292 | 7,962.537 | 7,765.893 | 7,473.67 | 6,771.28 | 7,277.696 | 7,113.534 | 7,012.987 | 6,691.151 | 6,429.004 | 5,880.508 | 6,004.945 | 6,415.238 | 6,845.732 | 6,231.504 | 6,008.299 | 5,701.947 | 5,138.357 | 6,005.976 | 5,253.201 | 5,604.57 | 5,005.568 | 4,921.82 | 4,261.425 | 4,346.534 | 4,544.055 | 4,425.525 | 4,130.217 | 3,550.061 | 3,495.554 | 3,329.926 | 3,450.984 | 3,473.867 | 2,530.366 | 2,410.235 | 1,905.183 | 1,633.086 | 1,713.579 | 1,091.855 | 1,018.304 | 788.172 | 701.501 | 649.721 | 654.421 | 682.469 | 712.767 | 735.633 | 772.875 | 852.032 | 826.906 | 837.03 | 881.266 | 844.991 | 873.116 | 894.367 | 948.245 | 941.551 | 1,001.381 | 978.37 | 1,055.982 | 1,040.69 | 1,049.354 | 1,034.35 | 1,042.402 | 1,095.961 | 1,078.48 | 995.051 | 961.799 | 959.665 | 989.566 | 953.344 | 1,032.41 | 983.367 | 844.35 | 826.047 | 684.148 | 543.656 | 520.849 | 490.391 | 473.709 | 415.879 | 373.606 | 360.934 | 326.11 | 306.743 | 262.229 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1,376.188 | 1,376.183 | 1,376.666 | 1,376.666 | 1,376.618 | 1,349.727 | 1,350.025 | 1,350.025 | 1,350.025 | 1,350.025 | 1,347.405 | 1,347.405 | 1,347.405 | 1,347.405 | 1,325.897 | 1,326.113 | 1,024.705 | 1,024.705 | 1,024.705 | 1,024.705 | 1,035.473 | 1,035.473 | 1,035.473 | 1,034.162 | 861.802 | 861.802 | 861.802 | 833.594 | 833.594 | 833.594 | 833.594 | 833.594 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 641.226 | 534.355 | 534.355 | 534.355 | 534.355 | 411.042 | 411.042 | 411.042 | 411.042 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 352.059 | 298.059 | 298.059 | 165.588 | 165.588 | 165.588 | 118.277 | 118.277 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.39 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 103.389 | 79.53 | 79.53 | 57.03 |
| Retained Earnings
| 4,961.848 | 4,749.077 | 4,515.992 | 4,283.695 | 4,145.534 | 3,955.608 | 3,525.603 | 3,195.354 | 3,271.687 | 2,845.489 | 2,692.62 | 2,227.588 | 2,098.739 | 1,695.441 | 1,537.435 | 1,269.362 | 1,091.843 | 1,035.966 | 949.11 | 842.886 | 834.215 | 770.108 | 758.08 | 719.483 | 732.508 | 689.043 | 656.383 | 609.826 | 594.381 | 549.34 | 534.189 | 500.728 | 481.971 | 447.975 | 441.61 | 429.029 | 431.273 | 421.511 | 430.376 | 424.454 | 413.938 | 396.842 | 873.639 | 865.415 | 928.922 | 959.753 | 944.526 | 939.197 | 980.078 | 934.616 | 916.239 | 880.255 | 899.872 | 861.7 | 838.718 | 768.298 | 718.672 | 648.449 | 585.244 | 506.599 | 450.303 | 402.851 | 362.071 | 324.11 | 294.628 | 268.441 | 323.631 | 286.008 | 238.198 | 180.523 | 148.456 | 228.005 | 209.105 | 180.539 | 204.811 | 189.672 | 176.27 | 156.502 | 152.355 | 144.056 | 122.823 | 111.764 | 117.174 | 98.511 | 76.043 | 65.921 | 88.807 | 74.12 | 59.705 | 46.969 | 52.462 | 37.393 | 23.469 | 17.088 | 19.82 | 12.917 | 8.04 | -12.178 | -15.148 | 34.541 | 31.385 | 25.175 | 22.596 | 4.521 | 27.248 | 22.062 | 6.984 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 4,805.619 | 1,244.219 | 4,748.848 | 1,131.339 | 4,547.124 | 1,040.58 | 4,321.073 | 972.72 | 4,061.184 | 740.315 | 3,930.983 | 603.139 | 3,458.295 | 475.465 | 2,790.727 | 10.492 | 1.238 | -17.287 | 66.941 | 4.826 | 11.324 | 1.32 | 1.231 | 1.196 | 2.386 | 2.543 | 6.331 | 1.139 | -33.8 | 1.373 | 2.8 | 2.411 | 0.986 | 1.008 | 0.995 | 1.19 | 1.109 | 1.594 | 1.179 | 1.271 | -0 | 0 | 0 | 0.607 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,901.684 | 4,889.135 | -43.367 | 4,648.9 | 4,582.988 | 4,484.361 | -90.253 | 4,254.83 | 4,222.735 | 4,172.44 | 3,952.569 | 3,970.954 | 3,822.368 | 3,808.258 | 0 | 3,609.806 | 2,734.422 | 2,528.818 | -48.28 | 2,678.827 | 2,724.662 | 2,664.778 | 2,668.481 | 2,624.184 | 2,032.098 | 1,687.21 | 2,104.408 | 2,041.598 | 2,037.393 | 2,016.037 | 1,990.994 | 1,977.44 | 2,173.419 | 1,908.642 | 2,148.063 | 1,908.642 | 1,987.054 | 1,979.065 | 2,159.198 | 1,972.032 | 1,969.395 | 2,154.733 | 1,935.359 | 2,118.678 | 2,118.656 | 1,934.652 | 2,110.302 | 2,110.25 | 2,217.265 | 2,217.317 | 2,201.617 | 2,201.679 | 2,283.935 | 2,283.874 | 2,256.174 | 2,256.299 | 1,163.972 | 1,163.922 | 1,134.914 | 1,134.957 | 1,126.432 | 1,139.727 | 1,118.777 | 1,118.94 | 1,118.321 | 1,117.915 | 1,108.148 | 1,108.508 | 1,109.11 | 140.718 | 131.062 | 164.18 | 155.981 | 157.707 | 152.065 | 150.775 | 160.011 | 160.234 | 148.608 | 148.628 | 148.413 | 148.417 | 136.783 | 136.814 | 136.861 | 136.712 | 133.524 | 126.444 | 125.471 | 134.424 | 115.585 | 115.375 | 115.375 | 115.375 | 109.13 | 109.136 | 115.059 | 107.676 | 107.676 | 111.944 | 162.187 | 109.747 | 109.747 | 104.945 | 104.945 | 99.879 | 32.451 |
| Total Shareholders Equity
| 11,239.719 | 11,014.394 | 10,654.911 | 10,309.261 | 10,221.019 | 9,642.26 | 9,332.499 | 8,800.208 | 8,852.532 | 8,367.954 | 7,992.593 | 7,545.947 | 7,268.512 | 6,840.71 | 6,321.627 | 6,205.281 | 4,858.996 | 4,807.141 | 4,682.23 | 4,529.132 | 4,594.35 | 4,470.359 | 4,462.034 | 4,377.829 | 3,626.408 | 3,578.643 | 3,622.593 | 3,485.017 | 3,465.367 | 3,398.97 | 3,324.976 | 3,311.761 | 3,296.616 | 3,256.02 | 3,230.898 | 3,231.031 | 3,243.959 | 3,226.403 | 3,230.8 | 3,222.717 | 3,209.149 | 3,192.8 | 3,633.635 | 3,625.319 | 3,688.804 | 3,719.648 | 3,696.054 | 3,690.674 | 3,731.698 | 3,686.288 | 3,652.211 | 3,616.29 | 3,594.85 | 3,556.616 | 3,505.934 | 3,435.639 | 2,234.703 | 2,164.429 | 2,072.217 | 1,993.615 | 1,928.794 | 1,894.636 | 1,832.907 | 1,795.109 | 1,765.008 | 1,738.415 | 1,783.838 | 1,746.574 | 1,699.366 | 619.3 | 577.577 | 557.773 | 530.674 | 500.995 | 475.154 | 458.724 | 439.67 | 420.125 | 404.351 | 396.074 | 374.625 | 363.57 | 357.346 | 338.715 | 316.293 | 306.022 | 325.72 | 303.953 | 288.565 | 275.828 | 271.437 | 256.157 | 242.233 | 235.852 | 232.34 | 225.441 | 220.918 | 198.887 | 195.917 | 249.874 | 246.718 | 238.311 | 235.732 | 212.855 | 211.723 | 201.471 | 96.465 |
| Total Equity
| 11,493.914 | 11,106.764 | 10,750.211 | 10,403.403 | 10,315.523 | 9,736.564 | 9,429.42 | 8,898.128 | 8,957.753 | 8,470.172 | 8,092.438 | 7,641.918 | 7,367.554 | 6,937.933 | 6,417.106 | 6,303.868 | 4,956.125 | 4,903.568 | 4,780.331 | 4,626.569 | 4,690.585 | 4,565.45 | 4,549.425 | 4,453.189 | 3,702.285 | 3,653.662 | 3,684.273 | 3,545.513 | 3,524.775 | 3,444.333 | 3,368.603 | 3,350.608 | 3,322.904 | 3,282.585 | 3,258.129 | 3,258.581 | 3,271.991 | 3,254.434 | 3,258.799 | 3,250.716 | 3,243.98 | 3,199.333 | 3,649.575 | 3,640.681 | 3,703.612 | 3,734.576 | 3,706.078 | 3,700.686 | 3,741.692 | 3,696.293 | 3,662.203 | 3,626.288 | 3,594.85 | 3,556.616 | 3,505.934 | 3,435.639 | 2,234.703 | 2,164.429 | 2,072.217 | 1,993.253 | 1,928.356 | 1,894.151 | 1,832.347 | 1,794.576 | 1,764.51 | 1,737.987 | 1,783.386 | 1,746.21 | 1,699.093 | 617.691 | 577.544 | 557.236 | 530.393 | 500.784 | 475.102 | 458.675 | 439.733 | 420.368 | 404.947 | 396.858 | 375.876 | 364.968 | 359.035 | 340.67 | 318.394 | 308.202 | 328.485 | 306.637 | 291.564 | 278.72 | 274.249 | 258.299 | 244.262 | 235.852 | 237.35 | 230.451 | 225.928 | 198.887 | 195.917 | 249.874 | 246.718 | 238.311 | 235.732 | 212.855 | 211.723 | 201.471 | 96.465 |
| Total Liabilities & Shareholders Equity
| 18,479.194 | 17,851.557 | 17,105.751 | 17,016.336 | 17,056.397 | 16,719.034 | 16,892.024 | 15,399.142 | 15,209.191 | 14,341.48 | 14,372.681 | 13,978.249 | 14,312.866 | 13,947.115 | 13,232.917 | 13,000.775 | 11,807.865 | 11,713.869 | 12,256.152 | 11,614.505 | 11,789.173 | 11,728.742 | 12,511.963 | 12,219.082 | 11,175.955 | 10,424.942 | 10,961.969 | 10,659.047 | 10,537.762 | 10,135.483 | 9,797.607 | 9,231.116 | 9,327.849 | 9,697.823 | 10,103.86 | 9,490.085 | 9,280.289 | 8,956.381 | 8,397.156 | 9,256.692 | 8,497.181 | 8,803.903 | 8,655.143 | 8,562.501 | 7,965.037 | 8,081.11 | 8,250.133 | 8,126.211 | 7,871.909 | 7,246.354 | 7,157.757 | 6,956.215 | 7,045.834 | 7,030.484 | 6,036.3 | 5,845.874 | 4,139.886 | 3,797.515 | 3,785.796 | 3,085.108 | 2,946.66 | 2,682.323 | 2,533.848 | 2,444.297 | 2,418.931 | 2,420.455 | 2,496.153 | 2,481.843 | 2,471.968 | 1,469.723 | 1,404.449 | 1,394.266 | 1,411.659 | 1,345.775 | 1,348.217 | 1,353.042 | 1,387.978 | 1,361.919 | 1,406.328 | 1,375.228 | 1,431.858 | 1,405.658 | 1,408.389 | 1,375.02 | 1,360.796 | 1,404.162 | 1,406.965 | 1,301.688 | 1,253.362 | 1,238.385 | 1,263.815 | 1,211.644 | 1,276.672 | 1,219.219 | 1,081.7 | 1,056.498 | 910.076 | 742.543 | 716.766 | 740.264 | 720.427 | 654.19 | 609.339 | 573.789 | 537.833 | 508.214 | 358.694 |