Zhuzhou Smelter Group Co.,Ltd.
SSE:600961.SS
10.02 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 975.305 | 375.423 | 461.929 | 683.168 | 728.459 | 600.48 | 738.916 | 455.004 | 481.536 | 233.638 | 296.293 | 209.565 | 442.867 | 231.844 | 317.517 | 367.353 | 300.498 | 180.742 | 291.016 | 147.171 | 565.501 | 226.005 | 367.189 | 985.043 | 651.538 | 485.27 | 340.673 | 410.729 | 407.509 | 521.047 | 499.347 | 546.323 | 692.809 | 608.779 | 194.515 | 196.86 | 286.362 | 163.629 | 305.63 | 346.727 | 154.727 | 44.391 | 227.805 | 109.708 | 172.553 | 196.401 | 198.966 | 208.716 | 331.796 | 147.219 | 300.013 | 430.229 | 495.378 | 165.642 | 350.108 | 420.634 | 760.309 | 336.525 | 248.143 | 239.049 | 338.665 | 334.677 | 313.122 | 369.788 | 625.926 | 608.398 | 348.904 | 441.008 | 510.413 | 287.767 | 250.131 | 419.3 | 559.394 | 250.146 | 205.672 | 292.414 | 420.36 | 427.173 | 385.369 | 542.895 | 542.468 | 527.204 | 534.277 | 279.043 |
| Short Term Investments
| 2.27 | 12.305 | 1.934 | 0 | 4.045 | 0 | 0.57 | 12.041 | 0 | 3.113 | 3.197 | 4.936 | 0 | 0 | 0 | 6.477 | 1.855 | 0 | 0.04 | 0 | 15.685 | 0.332 | 2.983 | 12.473 | 0 | 0 | 0 | 16.043 | 16.121 | 6.703 | 0 | 0 | 3.172 | 9.891 | 0 | 0 | 0 | 0.478 | 0 | 20.289 | 1.529 | 0 | 28.167 | 0 | 0 | 0 | 0 | 0 | 0 | 5.96 | 0.558 | 146.02 | 2.953 | 0.619 | 0.326 | 57.899 | 312.96 | 320.78 | 0.996 | 166.93 | 228.47 | 0.473 | 0.641 | -0.112 | 200.59 | 21.877 | 7.139 | 312.404 | 3.403 | 4.737 | 0.095 | -1.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.978 | 2 | 0 |
| Cash and Short Term Investments
| 977.575 | 387.727 | 463.863 | 683.168 | 732.504 | 600.48 | 739.486 | 467.045 | 481.536 | 236.751 | 299.491 | 214.501 | 442.867 | 231.844 | 317.517 | 373.83 | 302.353 | 180.742 | 291.056 | 147.171 | 581.186 | 226.336 | 370.172 | 997.517 | 651.538 | 485.27 | 340.673 | 426.772 | 423.63 | 527.75 | 499.347 | 546.323 | 695.981 | 618.67 | 194.515 | 196.86 | 286.362 | 164.107 | 305.63 | 367.016 | 156.256 | 44.391 | 255.972 | 109.708 | 172.553 | 196.401 | 198.966 | 208.716 | 331.796 | 153.179 | 300.57 | 430.229 | 498.331 | 166.261 | 350.433 | 478.533 | 760.309 | 336.525 | 249.139 | 239.049 | 338.665 | 335.15 | 313.764 | 369.788 | 625.926 | 630.275 | 356.043 | 441.008 | 513.817 | 292.503 | 250.227 | 417.974 | 559.394 | 250.146 | 205.672 | 292.414 | 420.36 | 427.173 | 385.369 | 542.895 | 542.468 | 529.182 | 536.277 | 279.043 |
| Net Receivables
| 1,117.345 | 0 | 785.892 | 620.432 | 507.285 | 784.415 | 446.189 | 848.712 | 752.676 | 0 | 442.163 | 662.953 | 677.451 | 431.239 | 514.804 | 292.383 | 488.702 | 315.696 | 323.653 | 807.18 | 312.381 | 327.526 | 482.046 | 261.819 | 394.794 | 685.611 | 449.62 | 319.956 | 430.013 | 331.557 | 481.772 | 339.81 | 0 | 174.414 | 384.376 | 298.844 | 455.602 | 280.001 | 265.256 | 316.711 | 335.524 | 237.579 | 329.704 | 249.856 | 418.218 | 225.731 | 297.884 | 0 | 301.84 | 147.13 | 613.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,114.692 | 0 | 0 | 0 | 0 | 0 | 0 | 516.946 | 0 | 0 | 0 | 0 | 0 | 0 | 248.052 | 0 | 237.778 | 213.109 | 68.03 | 0 | 116.272 | 94.998 | 59.24 | 108.442 | 86.941 |
| Inventory
| 1,844.78 | 2,124.577 | 2,043.989 | 1,965.616 | 1,700.747 | 2,209.98 | 2,065.386 | 2,026.27 | 2,086.038 | 988.575 | 1,023.788 | 951.843 | 1,133.955 | 1,160.409 | 835.795 | 1,031.407 | 836.172 | 984.589 | 722.24 | 993.605 | 807.389 | 1,022.939 | 1,151.884 | 1,244.838 | 1,439.326 | 1,475.246 | 1,875.559 | 1,661.572 | 2,201.046 | 1,645.104 | 1,851.75 | 1,971.811 | 1,951.763 | 1,658.938 | 1,554.627 | 1,520.194 | 1,411.057 | 1,293.617 | 1,966.518 | 1,769.383 | 1,825.164 | 1,693.459 | 1,990.212 | 1,984.645 | 1,672.205 | 1,726.987 | 1,707.339 | 2,234.818 | 2,059.959 | 1,938.583 | 1,937.158 | 1,956.192 | 2,068.957 | 2,185.982 | 1,919.678 | 1,845.984 | 1,907.947 | 2,342.688 | 2,896.92 | 2,275.714 | 2,361.176 | 2,376.938 | 1,728.077 | 1,845.473 | 1,510.003 | 1,125.116 | 1,622.694 | 1,424.133 | 1,983.247 | 2,229.755 | 2,622.413 | 2,641.265 | 2,454.068 | 1,832.871 | 1,564.927 | 1,368.25 | 917.622 | 914.552 | 836.226 | 729.645 | 695.601 | 677.388 | 614.673 | 478.961 |
| Other Current Assets
| 667.163 | 1,536.763 | 534.717 | 430.34 | 520.457 | 510.716 | 730.263 | 716.297 | 583.55 | 5.301 | 485.253 | 524.166 | 536.14 | 514.293 | 533.098 | 554.121 | 584.919 | 555.532 | 1,591.376 | 1,256.593 | 1,648.603 | 1,684.392 | 1,704.411 | 1,393.049 | 1,851.211 | 1,773.633 | 1,315.685 | 280.548 | 455.759 | 306.298 | 208.928 | 272.503 | 538.74 | 340.38 | 490.025 | 505.287 | 276.192 | 561.174 | 544.559 | 565.242 | 977.235 | 694.403 | 379.832 | 341.61 | 345.297 | 619.544 | 340.629 | 438.852 | 712.282 | 370.235 | -151.322 | 317.239 | 999.885 | 690.051 | 1,381.39 | 933.805 | 805.023 | 485.656 | 901.279 | 864.341 | 647.461 | 556.932 | 471.89 | 420.494 | 583.91 | 271.382 | 435.021 | 480.708 | 437.266 | 537.37 | 811.098 | 785.055 | 781.675 | 151.226 | 460.283 | 331.688 | 276.843 | 141.915 | 363.955 | 100.926 | 151.816 | 119.878 | 208.328 | 167.148 |
| Total Current Assets
| 4,606.862 | 4,049.067 | 3,828.461 | 3,699.557 | 3,460.994 | 3,835.078 | 3,981.324 | 3,707.867 | 3,903.799 | 2,220.826 | 2,250.695 | 2,353.463 | 2,790.413 | 2,337.785 | 2,096.133 | 2,251.741 | 2,212.146 | 2,036.558 | 3,020.098 | 3,204.549 | 3,559.284 | 3,261.194 | 3,708.513 | 4,345.053 | 4,176.173 | 3,926.401 | 3,981.537 | 2,688.848 | 3,578.079 | 2,810.709 | 3,041.797 | 3,130.448 | 3,186.484 | 2,688.227 | 2,517.799 | 2,521.185 | 2,429.214 | 2,298.898 | 3,081.963 | 3,018.353 | 2,958.656 | 2,432.253 | 2,955.72 | 2,685.818 | 2,608.273 | 2,358.474 | 2,544.819 | 2,882.386 | 3,104.037 | 2,461.997 | 2,699.895 | 2,703.66 | 3,567.173 | 3,042.293 | 3,651.502 | 3,258.322 | 3,473.279 | 3,164.868 | 4,047.337 | 3,379.104 | 3,347.302 | 3,269.02 | 2,513.731 | 2,635.756 | 2,719.839 | 2,026.774 | 2,413.758 | 2,345.85 | 2,934.329 | 3,059.628 | 3,683.737 | 3,844.295 | 3,795.137 | 2,482.295 | 2,230.883 | 2,230.13 | 1,827.935 | 1,551.67 | 1,585.55 | 1,489.738 | 1,484.883 | 1,385.688 | 1,467.72 | 1,012.094 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 4,261.706 | 4,309.404 | 4,398.771 | 4,511.551 | 4,557.624 | 4,537.894 | 4,379.091 | 4,430.973 | 4,434.744 | 2,937.153 | 2,970.962 | 2,998.595 | 3,077.902 | 3,094.127 | 3,235.433 | 3,252.704 | 3,281.549 | 3,284.638 | 3,386.71 | 3,401.246 | 3,424.992 | 3,435.114 | 3,393.409 | 3,355.179 | 2,288.866 | 1,798.298 | 1,583.634 | 2,202.944 | 2,775.87 | 2,736.655 | 2,781.578 | 2,829.796 | 2,879.511 | 2,928.712 | 2,963.532 | 3,014.458 | 3,057.763 | 3,089.849 | 3,111.06 | 3,132.24 | 3,177.257 | 3,209.608 | 3,197.246 | 3,223.277 | 3,246.141 | 3,203.634 | 3,104.974 | 3,090.311 | 2,991.527 | 3,011.173 | 2,986.045 | 2,983.52 | 2,955.322 | 2,926.739 | 2,900.695 | 2,879.5 | 2,839.596 | 2,706.921 | 2,632.697 | 2,636.238 | 2,602.183 | 2,533.67 | 2,446.985 | 2,431.062 | 2,416.613 | 2,403.766 | 2,272.736 | 2,207.275 | 2,070.406 | 1,970.771 | 1,688.743 | 1,601.273 | 1,614.405 | 725.669 | 724.919 | 712.559 | 710.584 | 701.746 | 681.837 | 656.671 | 643.569 | 654.696 | 672.96 | 688.881 |
| 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 |
| Intangible Assets
| 644.616 | 652.718 | 669.23 | 666.633 | 658.253 | 677.93 | 678.847 | 683.881 | 695.914 | 140.676 | 159.963 | 161.071 | 164.968 | 163.762 | 135.865 | 136.098 | 137.106 | 133.808 | 119.969 | 120.727 | 121.651 | 122.255 | 96.1 | 96.747 | 97.394 | 98.041 | 7.594 | 265.27 | 267.298 | 269.327 | 271.355 | 273.383 | 275.411 | 277.44 | 279.487 | 282.5 | 285.513 | 288.526 | 291.539 | 294.416 | 290.106 | 292.99 | 295.874 | 298.759 | 301.643 | 304.527 | 317.362 | 320.306 | 323.249 | 326.046 | 328.376 | 327.555 | 326.074 | 328.594 | 330.316 | 312.688 | 302.707 | 304.527 | 306.463 | 308.263 | 310.033 | 311.755 | 313.643 | 315.414 | 317.184 | 318.957 | 320.756 | 322.57 | 324.453 | 326.323 | 325.016 | 326.88 | 328.746 | 0.149 | 0.164 | 0.178 | 0.192 | 0.207 | 0.143 | 0.153 | 0.068 | 0.073 | 0.079 | 0.045 |
| Goodwill and Intangible Assets
| 644.616 | 652.718 | 669.23 | 666.633 | 658.253 | 677.93 | 678.847 | 683.881 | 695.914 | 140.676 | 159.963 | 161.071 | 164.968 | 163.762 | 135.865 | 136.098 | 137.106 | 133.808 | 119.969 | 120.727 | 121.651 | 122.255 | 96.1 | 96.747 | 97.394 | 98.041 | 7.594 | 265.27 | 267.298 | 269.327 | 271.355 | 273.383 | 275.411 | 277.44 | 279.487 | 282.5 | 285.513 | 288.526 | 291.539 | 294.416 | 290.106 | 292.99 | 295.874 | 298.759 | 301.643 | 304.527 | 317.362 | 320.306 | 323.249 | 326.046 | 328.376 | 327.555 | 326.074 | 328.594 | 330.316 | 312.688 | 302.707 | 304.527 | 306.463 | 308.263 | 310.033 | 311.755 | 313.643 | 315.414 | 317.184 | 318.957 | 320.756 | 322.57 | 324.453 | 326.323 | 325.016 | 326.88 | 328.746 | 0.149 | 0.164 | 0.178 | 0.192 | 0.207 | 0.143 | 0.153 | 0.068 | 0.073 | 0.079 | 0.045 |
| Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 1.762 | 0 | -11.597 | 0.459 | 173.179 | 161.374 | 0 | 0 | 186.794 | 144.963 | 154.235 | 147.502 | -3,127.28 | -3,231.067 | 0 | 0 | 0 | -0.402 | 0 | 0 | -0 | -0 | 0 | -4.18 | -4.18 | -2.539 | -2.539 | 0 | 0 | 0 | 0 | -6.047 | -6.047 | 0 | -0.229 | -0.477 | -0.477 | -0.327 | -0.327 | -0.278 | 0.5 | 73.22 | 65.42 | 122.56 | 127.82 | 135.772 | 0 | 161.597 | 159.171 | 210.974 | 194.541 | 0 | 0 | 228.324 | 0 | 0 | 249.927 | 218.819 | 259.692 | 0 | 85.553 | 177.393 | 0 | 498.757 | 896.699 | 5.405 | 6.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.015 | -1.039 | 0 |
| Tax Assets
| 37.426 | 37.426 | 42.862 | 40.519 | 43.059 | 43.069 | 86.237 | 91.402 | 35.948 | 2.664 | 0.741 | 0.347 | 0.741 | 0.741 | 1.178 | 1.178 | 1.178 | 1.178 | 2.698 | 2.698 | 2.698 | 2.698 | 0.402 | 0.402 | 0.402 | 0.402 | 0.301 | 2.002 | 4.18 | 4.18 | 2.539 | 2.539 | 1.873 | 1.873 | 3.505 | 3.505 | 6.047 | 6.047 | 0.328 | 0.229 | 0.477 | 0.477 | 0.327 | 0.327 | 0.278 | 0.278 | 0.917 | 1.019 | 0.923 | 0.923 | 16.864 | 16.939 | 16.543 | 17.126 | 43.264 | 14.609 | 20.515 | 17.188 | 20.807 | 21.286 | 9.926 | 9.926 | 11.487 | 14.278 | 17.049 | 18.64 | 29.856 | 48.947 | 50.939 | 62.977 | 18.459 | 18.459 | 18.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.015 | 1.99 | 0 |
| Other Non-Current Assets
| 83.882 | 87.94 | 19.407 | 17.594 | 17.368 | 18.324 | 16.541 | 31.107 | 21.513 | 21.565 | 18.682 | 182.802 | 182.925 | -1.997 | 9.092 | -0.642 | 9.243 | 3,284.638 | 3,386.71 | 155.898 | 156.154 | 156.409 | 0.402 | 14.465 | 0 | 118.618 | 0 | 12.041 | 4.18 | 4.18 | 2.539 | 2.539 | 3.567 | 3.567 | -0 | -0 | 6.047 | 6.047 | 0 | 0.229 | 0.477 | 0.477 | 0.327 | 0.327 | 0.278 | 0 | 0 | 0 | 0 | 5.96 | 0.558 | 146.02 | 2.953 | 0.619 | 0.326 | 57.899 | 312.96 | 320.78 | 0.996 | 166.93 | 228.47 | 0.473 | 0.641 | -0.112 | 200.746 | 21.877 | 7.139 | 312.404 | 3.403 | 4.737 | 0.095 | -1.325 | 5.5 | -0.028 | -0.029 | -0.03 | -0.032 | -0.033 | -0.034 | -0.035 | -0.037 | -0.038 | 0.01 | 0.96 |
| Total Non-Current Assets
| 5,027.631 | 5,087.489 | 5,130.27 | 5,236.297 | 5,276.305 | 5,278.979 | 5,160.715 | 5,225.764 | 5,188.579 | 3,275.237 | 3,311.723 | 3,342.815 | 3,426.535 | 3,443.427 | 3,526.532 | 3,543.574 | 3,576.578 | 3,576.982 | 3,665.02 | 3,680.569 | 3,705.494 | 3,716.475 | 3,489.911 | 3,466.793 | 2,386.662 | 2,015.358 | 1,591.529 | 2,482.257 | 3,047.348 | 3,010.162 | 3,055.473 | 3,105.718 | 3,160.361 | 3,211.591 | 3,246.524 | 3,300.463 | 3,349.323 | 3,384.421 | 3,402.927 | 3,426.884 | 3,467.84 | 3,503.076 | 3,493.447 | 3,522.363 | 3,548.061 | 3,508.939 | 3,496.473 | 3,477.055 | 3,438.259 | 3,471.922 | 3,467.615 | 3,474.033 | 3,462.489 | 3,432.249 | 3,485.574 | 3,459.237 | 3,475.779 | 3,349.416 | 3,189.287 | 3,132.717 | 3,150.612 | 3,105.751 | 2,991.575 | 3,020.334 | 2,951.593 | 2,848.792 | 2,807.88 | 2,891.196 | 2,947.958 | 3,261.507 | 2,037.719 | 1,952.112 | 1,967.11 | 725.79 | 725.053 | 712.706 | 710.745 | 701.92 | 681.945 | 656.789 | 643.599 | 654.731 | 674 | 689.885 |
| Total Assets
| 9,634.493 | 9,136.555 | 8,958.731 | 8,935.853 | 8,737.299 | 9,114.057 | 9,142.039 | 8,933.632 | 9,092.377 | 5,496.064 | 5,562.418 | 5,696.278 | 6,216.949 | 5,781.213 | 5,622.665 | 5,795.315 | 5,788.724 | 5,613.54 | 6,685.118 | 6,885.118 | 7,264.778 | 6,977.67 | 7,198.424 | 7,811.846 | 6,562.835 | 5,941.759 | 5,573.065 | 5,171.104 | 6,625.427 | 5,820.87 | 6,097.27 | 6,236.166 | 6,346.846 | 5,899.818 | 5,764.323 | 5,821.647 | 5,778.536 | 5,683.319 | 6,484.89 | 6,445.237 | 6,426.496 | 5,935.329 | 6,449.168 | 6,208.181 | 6,156.334 | 5,867.413 | 6,041.292 | 6,359.442 | 6,542.296 | 5,933.919 | 6,167.51 | 6,177.693 | 7,029.662 | 6,474.543 | 7,137.076 | 6,717.559 | 6,949.058 | 6,514.285 | 7,236.624 | 6,511.821 | 6,497.914 | 6,374.77 | 5,505.306 | 5,656.09 | 5,671.432 | 4,875.566 | 5,221.638 | 5,237.046 | 5,882.287 | 6,321.135 | 5,721.456 | 5,796.407 | 5,762.247 | 3,208.085 | 2,955.936 | 2,942.836 | 2,538.679 | 2,253.589 | 2,267.495 | 2,146.527 | 2,128.483 | 2,040.419 | 2,141.72 | 1,701.979 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,306.361 | 1,126.508 | 497.686 | 629.25 | 811.163 | 895.734 | 943.614 | 1,176.287 | 1,300.679 | 286.37 | 1,011.978 | 1,050.307 | 1,135.141 | 859.342 | 717.392 | 692.488 | 722.416 | 677.838 | 844.553 | 990.825 | 1,068.503 | 1,095.605 | 944.277 | 1,634.416 | 715.082 | 663.396 | 746.269 | 939.586 | 859.893 | 410.122 | 654.258 | 773.364 | 601.727 | 387.03 | 535.95 | 671.552 | 534.805 | 661.457 | 709.511 | 789.299 | 612.805 | 507.968 | 571.285 | 398.473 | 255.766 | 532.028 | 602.639 | 713.283 | 834.057 | 662.302 | 563.633 | 179.764 | 409.942 | 128.1 | 397.307 | 196.858 | 137.518 | 139.68 | 69.425 | 51.438 | 71.799 | 309.184 | 168.131 | 297.187 | 608.295 | 179.692 | 256.819 | 227.397 | 361.828 | 352.408 | 497.617 | 455.008 | 358.676 | 287.274 | 340.968 | 429.192 | 207.724 | 159.194 | 308.277 | 189.457 | 151.219 | 147.478 | 196.01 | 135.188 |
| Short Term Debt
| 1,852.9 | 1,912.6 | 1,972.228 | 2,104.011 | 1,551.205 | 1,698.675 | 2,070.565 | 1,740.755 | 2,211.65 | 2,124.353 | 1,260.907 | 1,382.645 | 1,834.712 | 1,487.218 | 1,460.323 | 1,749.334 | 2,212.268 | 1,970.248 | 1,784 | 1,977.652 | 2,214.214 | 2,350.529 | 2,565.521 | 2,879.826 | 2,833.436 | 2,760.175 | 2,823.222 | 1,980.119 | 4,494.758 | 4,292.129 | 3,396.14 | 3,559.847 | 3,767.155 | 3,734.452 | 3,625.584 | 3,652.337 | 3,746.095 | 3,764.687 | 4,933.128 | 4,506.213 | 4,497.147 | 4,163.275 | 4,553.825 | 4,560.552 | 4,500.601 | 3,844.869 | 3,567.912 | 3,827.807 | 3,344.81 | 2,596.006 | 2,811.324 | 3,459.593 | 3,739.149 | 3,385.275 | 3,015.165 | 2,467.162 | 3,091.231 | 2,443.706 | 2,971.95 | 2,221.095 | 1,911.02 | 1,582.092 | 1,058.432 | 1,239.729 | 1,068.951 | 1,275.436 | 1,344.93 | 1,342.718 | 1,695.417 | 1,902.986 | 1,877.333 | 1,938.042 | 2,244.238 | 779.8 | 618.88 | 990.653 | 728.353 | 615.969 | 442.781 | 535.391 | 585.141 | 420.418 | 578.801 | 586.71 |
| Tax Payables
| 56.633 | 77.525 | 63.276 | 31.476 | 24.634 | 3.45 | 24.905 | 50.94 | 47.766 | 11.069 | 46.567 | 9.749 | 6.405 | 17.984 | 12.285 | 13.747 | 19.056 | 31.058 | 65.519 | 23.948 | 18.675 | 32.281 | 8.705 | 4.676 | 3.18 | 28.519 | 2.727 | 31.537 | 4.651 | 25.617 | 4.34 | 5.726 | 12.818 | 23.58 | 4.348 | 9.014 | 5.452 | 4.776 | 3.878 | 11.663 | 18.217 | 13.563 | -259.449 | -306.704 | -314.896 | -399.893 | -419.464 | -477.287 | -459.094 | -456.499 | -482.148 | -496.442 | -428.436 | -363.363 | -321.699 | -298.337 | -268.931 | -265.143 | -384.965 | -402.018 | -381.732 | -306.838 | -190.834 | -196.835 | -112.025 | -130.362 | 97.285 | 148.961 | 215.826 | 298.158 | 270.339 | 427.926 | 409.198 | 179.523 | 162.402 | 117.348 | 80.59 | 23.74 | 24.934 | 43.744 | 25.793 | 29.7 | 51.499 | 67.686 |
| Deferred Revenue
| 0 | 0 | 0 | 247.124 | 309.653 | 243.469 | 833.36 | 683.371 | 228.723 | 169.44 | 355.557 | 0 | 0 | 524.422 | 675.285 | 509.324 | 572.423 | 580.059 | 518.898 | 442.447 | 529.625 | 258.283 | 157.445 | 265.019 | 209.349 | 274.848 | 240.767 | 302.905 | 191.57 | 205.514 | 170.311 | 163.562 | 183.772 | 182.461 | 200.146 | 194.227 | 143.313 | 132.753 | 150.659 | 137.165 | 207.446 | 117.485 | -116.417 | -162.567 | -201.193 | -276.437 | -145.45 | -231.757 | -64.718 | -216.623 | -257.107 | -380.523 | -120.701 | -247.089 | -147.699 | -144.46 | -76.429 | -101.897 | -282.717 | -237.095 | -278.198 | -188.422 | -106.991 | -117.278 | -10.426 | -29.221 | 208.026 | 288.344 | 334.584 | 449.085 | 404.657 | 521.892 | 567.607 | 247.995 | 198.634 | 174.703 | 118.143 | 92.09 | 74.166 | 106.011 | 78.813 | 69.926 | 74.858 | 93 |
| Other Current Liabilities
| 1,273.506 | 1,053.289 | 1,557.58 | 1,330.278 | 704.515 | 1,272.822 | 155.581 | 463.759 | 1,643.439 | 2,328.365 | 1,353.19 | 1,385.358 | 750.695 | 877.893 | 67.959 | 249.295 | 360.141 | 150.162 | -35.227 | 2.308 | 264.811 | 205.416 | 695.851 | 548.28 | 323.611 | 269.568 | 363.227 | 1,346.301 | 591.344 | 359.552 | 335.808 | 246.625 | 245.287 | 129.766 | 240.531 | 165.622 | 202.234 | 211.211 | 204.39 | 149.773 | 416.575 | 145.501 | 613.709 | 525.68 | 614.674 | 672.694 | 665.171 | 782.404 | 704.241 | 924.607 | 1,111.899 | 1,022.227 | 1,161.816 | 1,008.523 | 1,118.193 | 1,069.279 | 545.897 | 886.882 | 964.424 | 1,073.546 | 804.08 | 717.492 | 590.501 | 594.008 | 244.105 | 255.451 | 326.267 | 353.668 | 353.986 | 335.383 | 402.661 | 505.978 | 426.531 | 463.881 | 475.78 | 197.552 | 202.267 | 220.003 | 192.354 | 134.884 | 108.346 | 216.76 | 93.836 | 66.187 |
| Total Current Liabilities
| 4,489.401 | 4,169.922 | 4,090.77 | 4,095.016 | 3,401.17 | 3,870.681 | 4,028.026 | 4,115.111 | 5,432.257 | 3,470.901 | 3,672.642 | 3,828.059 | 3,726.952 | 3,473.309 | 2,933.244 | 2,987.947 | 3,535.98 | 3,409.366 | 3,177.743 | 3,437.18 | 3,849.121 | 3,942.114 | 4,371.799 | 5,067.198 | 4,084.659 | 3,996.506 | 4,176.213 | 4,297.543 | 5,950.645 | 5,087.42 | 4,560.857 | 4,749.125 | 4,810.758 | 4,457.288 | 4,606.558 | 4,692.752 | 4,631.899 | 4,774.884 | 6,001.567 | 5,594.113 | 5,544.744 | 4,947.791 | 5,479.371 | 5,178.002 | 5,056.144 | 4,649.698 | 4,416.257 | 4,846.207 | 4,424.013 | 3,726.417 | 4,004.708 | 4,165.142 | 4,882.471 | 4,158.535 | 4,208.966 | 3,434.962 | 3,505.715 | 3,205.125 | 3,620.835 | 2,944.061 | 2,405.168 | 2,301.93 | 1,626.23 | 1,934.089 | 1,809.327 | 1,580.218 | 2,025.301 | 2,072.744 | 2,627.057 | 2,888.935 | 3,047.951 | 3,326.954 | 3,438.644 | 1,710.478 | 1,598.031 | 1,734.745 | 1,218.934 | 1,018.906 | 968.347 | 903.476 | 870.5 | 814.356 | 920.146 | 855.772 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 8.295 | 3.365 | 29.257 | 207.732 | 923.9 | 989.214 | 883.456 | 720.376 | 976.766 | 1,114.827 | 883.729 | 836.737 | 1,500.511 | 1,356.337 | 1,711.723 | 1,861.726 | 1,353.384 | 1,353.881 | 1,495.001 | 1,495.048 | 1,495.03 | 1,194.991 | 1,039.898 | 1,040.177 | 787.307 | 403.303 | 858.592 | 383.592 | 409.86 | 409.86 | 1,194.531 | 1,174.554 | 1,217.748 | 1,120.027 | 818.503 | 802.477 | 815.383 | 577.798 | 13.205 | 13.205 | 13.205 | 28.993 | 82.366 | 87.629 | 163.043 | 304.805 | 766.208 | 774.97 | 1,189.385 | 1,222.147 | 1,052.561 | 766.324 | 528.773 | 706.57 | 991.942 | 1,074.442 | 1,199.442 | 967.342 | 1,544.161 | 1,643.761 | 1,798.761 | 1,758.761 | 1,632.141 | 1,474.391 | 1,674.392 | 1,214.392 | 978.656 | 829.733 | 749.835 | 543.443 | 514.139 | 375.396 | 181.578 | 182.05 | 170.05 | 110.05 | 305.05 | 305.05 | 393.05 | 363.05 | 319.05 | 303.05 | 313.05 | 353.05 |
| Deferred Revenue Non-Current
| 150.84 | 136.596 | 166.446 | 164.544 | 151.858 | 155.966 | 164.12 | 169.208 | 176.437 | 79.681 | 84.22 | 82.41 | 82.466 | 84.415 | 84.771 | 85.11 | 85.779 | 93.541 | 95.58 | 101.742 | 103.71 | 104.46 | 93.567 | 87.013 | 88.946 | 91.25 | 0 | 133.692 | 89.066 | 118.755 | 146.664 | 149.541 | 156.545 | 163.549 | 170.553 | 177.557 | 184.561 | 191.565 | 199.549 | 206.833 | 212.594 | 218.355 | 0 | 0 | 0 | 212.711 | 0 | 0 | 0 | 0 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 0 | 0 | 0 | 0.497 | 1.851 | 1.941 | 3.168 | 4.18 | 6.025 | 6.163 | 6.342 | 6.551 | -676.17 | -469.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 8.934 | 8.934 | 10.721 | 8.186 | 10.74 | 10.74 | 50.516 | 50.916 | 0.147 | 0.108 | 864.286 | -0 | -82.466 | -84.415 | -84.771 | -85.11 | -85.779 | -0 | -0 | -395.048 | 0 | -94.991 | 0 | 59.823 | 0 | 496.697 | 0.323 | -383.592 | -409.86 | -409.86 | -1,194.531 | 0 | 1.021 | 1.021 | 0 | 0 | 0 | 0 | -13.205 | -13.205 | -13.205 | -28.993 | 0 | 0 | 0 | -212.711 | 0 | 0 | 0 | 0 | 20.101 | 21.356 | 24.161 | 23.514 | 31.148 | 46.004 | 46.397 | 47.57 | 33.851 | 24.492 | 33.794 | 37.084 | 32.468 | 38.39 | 32.823 | 18.849 | 44.758 | 76.726 | 125.349 | 225.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 328.913 | 326.989 | 341.948 | 337.66 | 1,840.687 | 330.106 | 332.594 | 329.009 | 334.399 | 511.82 | 0 | 82.41 | 0 | 84.415 | 0 | 85.11 | 0 | 0 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,187.013 | 1,100 | 494.553 | 403.641 | 0 | 0 | 0 | 0 | 4.127 | 0 | 0 | 181.566 | 11.013 | 202.367 | 209.371 | 0 | 0 | 0 | 0 | 229.828 | 229.828 | 225.631 | 212.711 | 189.905 | 189.905 | 179.061 | 179.061 | 153.749 | 156.797 | 153.173 | 149.473 | 143.56 | 132.52 | 135.018 | 134.018 | 110.401 | 110.401 | 114.394 | 113.394 | 95.812 | 90.812 | 94.505 | 85.505 | 79.064 | 62.564 | 73.665 | 74.033 | 66.319 | 61.916 | 61.972 | 32.6 | 30.7 | 30.7 | 30.7 | 30.7 | 18 | 16 | 13 | 13 | 9 | 0 |
| Total Non-Current Liabilities
| 496.982 | 475.884 | 548.372 | 1,917.033 | 2,927.184 | 2,830.059 | 1,430.686 | 1,269.509 | 1,487.748 | 1,144.641 | 967.949 | 919.146 | 1,582.978 | 1,440.752 | 1,796.495 | 1,946.836 | 1,439.163 | 1,447.422 | 2,690.58 | 2,696.789 | 2,698.74 | 2,399.452 | 2,233.464 | 2,227.19 | 1,976.253 | 1,394.553 | 1,262.233 | 517.284 | 498.927 | 528.615 | 1,341.195 | 1,328.222 | 1,375.314 | 1,284.597 | 1,000.069 | 991.047 | 1,017.75 | 787.169 | 212.754 | 220.038 | 225.799 | 247.348 | 312.194 | 317.457 | 388.674 | 517.517 | 956.113 | 964.876 | 1,368.446 | 1,401.208 | 1,233.611 | 951.676 | 713.306 | 886.756 | 1,173.85 | 1,260.166 | 1,380.857 | 1,148.93 | 1,688.413 | 1,779.151 | 1,948.8 | 1,911.179 | 1,763.589 | 1,607.772 | 1,807.745 | 1,324.909 | 1,108.82 | 975.574 | 948.849 | 842.644 | 580.458 | 437.312 | 243.55 | 214.65 | 200.75 | 140.75 | 335.75 | 335.75 | 411.05 | 379.05 | 332.05 | 316.05 | 322.05 | 353.05 |
| Total Liabilities
| 4,986.383 | 4,645.806 | 4,639.141 | 6,012.048 | 6,328.354 | 6,700.74 | 5,458.712 | 5,384.62 | 6,920.006 | 4,615.541 | 4,640.59 | 4,747.205 | 5,309.93 | 4,914.061 | 4,729.738 | 4,934.783 | 4,975.143 | 4,856.788 | 5,868.323 | 6,133.969 | 6,547.861 | 6,341.566 | 6,605.263 | 7,294.388 | 6,060.911 | 5,391.059 | 5,438.446 | 4,814.828 | 6,449.572 | 5,616.036 | 5,902.052 | 6,077.347 | 6,186.073 | 5,741.885 | 5,606.627 | 5,683.8 | 5,649.649 | 5,562.053 | 6,214.321 | 5,814.151 | 5,770.543 | 5,195.139 | 5,791.566 | 5,495.459 | 5,444.818 | 5,167.215 | 5,372.371 | 5,811.083 | 5,792.459 | 5,127.625 | 5,238.319 | 5,116.819 | 5,595.777 | 5,045.291 | 5,382.816 | 4,695.127 | 4,886.572 | 4,354.055 | 5,309.247 | 4,723.212 | 4,353.968 | 4,213.109 | 3,389.818 | 3,541.862 | 3,617.071 | 2,905.126 | 3,134.122 | 3,048.319 | 3,575.906 | 3,731.579 | 3,628.409 | 3,764.266 | 3,682.194 | 1,925.128 | 1,798.781 | 1,875.495 | 1,554.684 | 1,354.656 | 1,379.397 | 1,282.526 | 1,202.55 | 1,130.406 | 1,242.196 | 1,208.822 |
| 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 | 12.756 | 11.944 | 6.357 | 6.505 | 0.453 | 0.501 | 11.78 | 11.767 | 14.395 | 16.652 | 0.044 | 2.163 | 2.91 | 2.494 | 0 | 0 | 0 | 2.663 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,072.873 | 1,072.873 | 1,072.873 | 1,072.873 | 1,072.873 | 1,072.873 | 1,072.873 | 1,072.873 | 914.635 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 527.458 | 427.458 | 427.458 | 427.458 | 427.458 | 427.458 | 427.458 | 427.458 | 427.458 | 427.458 | 427.458 | 307.458 |
| Retained Earnings
| -1,156.377 | -1,415.841 | -1,598.559 | -1,789.244 | -1,981.744 | -2,121.684 | -2,199.408 | -2,319.506 | -2,534.569 | -2,776.18 | -2,741.411 | -2,710.765 | -2,741.979 | -2,757.885 | -2,755.554 | -2,763.251 | -2,809.294 | -2,848.82 | -2,804.463 | -2,859.235 | -2,893.534 | -2,935.243 | -2,936.516 | -2,974.426 | -2,987.818 | -2,940.444 | -2,861.971 | -2,633.058 | -1,305.326 | -1,273.198 | -1,285.591 | -1,321.783 | -1,325.857 | -1,328.647 | -1,317.71 | -1,337.588 | -1,343.979 | -1,349.337 | -1,216.684 | -854.099 | -828.48 | -744.711 | -831.346 | -775.156 | -777.763 | -784.524 | -893.531 | -1,001.637 | -853.387 | -807.734 | -667.327 | -543.862 | -186.916 | -187.765 | 90.33 | 323.368 | 310.684 | 401.529 | 248.014 | 162.137 | 465.089 | 463.776 | 449.501 | 414.038 | 404.146 | 399.345 | 469.096 | 474.099 | 448.703 | 432.859 | 613.534 | 551.511 | 598.325 | 489.16 | 405.305 | 313.836 | 230.472 | 148.183 | 148.516 | 124.961 | 186.951 | 171.216 | 163.518 | 156.56 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 3,206.522 | 137.26 | 3,190.845 | 109.305 | 3,192.378 | 117.851 | 2,180.56 | 99.783 | 968.106 | 103.281 | 966.685 | 93.699 | 972.842 | 102.687 | 964.986 | 1,499.767 | 1,508.981 | 1,509.767 | 1,507.632 | 1,501.267 | 1,501.446 | 1,500.869 | 1,500.166 | 1,501.167 | 1,502.937 | 1,495.681 | -12.756 | -11.944 | -6.357 | -6.505 | -0.453 | -0.501 | -11.78 | -11.767 | -14.395 | -16.652 | -0.044 | -2.163 | -2.91 | -2.494 | 1.56 | 0.508 | 1.945 | -2.663 | 4.584 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,594.124 | 4,697.433 | 1,500 | 3,209.118 | 0 | 3,071.858 | 3,081.612 | 4,255.505 | 1,500 | 3,630.894 | 867.423 | 867.423 | 867.423 | 867.423 | -632.577 | 867.423 | 867.423 | 867.423 | 867.423 | 2,472.286 | -632.577 | 2,463.786 | 2,463.965 | 867.423 | 867.423 | 867.423 | 867.423 | 867.423 | 867.423 | 866.948 | 956.162 | 866.948 | 867.239 | 771.167 | 855.459 | 854.997 | 962.335 | 962.335 | 962.335 | 962.335 | 962.335 | 962.335 | 867.239 | 962.843 | 867.239 | 962.335 | 937.737 | 1,025.033 | 1,078.223 | 1,089.071 | 1,071.552 | 1,079.885 | 1,095.816 | 1,092.131 | 1,135.961 | 1,171.087 | 1,222.47 | 1,229.217 | 1,150.621 | 1,097.587 | 1,149.851 | 1,168.543 | 1,136.516 | 1,170.671 | 1,120.335 | 1,041.06 | 1,086.979 | 1,182.966 | 1,325.881 | 1,625.04 | 950.68 | 950.101 | 951.078 | 359.49 | 321.012 | 321.121 | 321.013 | 321.074 | 309.845 | 309.909 | 309.899 | 309.906 | 307.318 | 27.881 |
| Total Shareholders Equity
| 4,510.62 | 4,354.465 | 4,180.836 | 2,492.747 | 2,281.974 | 2,132.352 | 3,565.842 | 3,434.764 | 2,060.626 | 218.009 | 254.153 | 286.922 | 252.164 | 230.22 | 244.746 | 233.842 | 183.149 | 140.924 | 194.495 | 140.509 | 104.074 | 56.001 | 54.907 | 16.419 | 2.324 | 50.7 | 130.943 | 352.6 | 171.895 | 204.835 | 198.029 | 161.689 | 163.483 | 160.644 | 160.303 | 140.439 | 131.419 | 123.804 | 273.065 | 633.532 | 658.403 | 742.588 | 660.007 | 715.145 | 713.975 | 702.607 | 671.344 | 550.803 | 752.294 | 808.795 | 931.682 | 1,063.482 | 1,436.358 | 1,431.824 | 1,753.75 | 2,021.913 | 2,060.613 | 2,158.203 | 1,926.093 | 1,787.182 | 2,142.398 | 2,159.777 | 2,113.475 | 2,112.166 | 2,051.939 | 1,967.863 | 2,083.533 | 2,184.523 | 2,302.042 | 2,585.357 | 2,091.671 | 2,029.07 | 2,076.86 | 1,280.216 | 1,153.774 | 1,062.415 | 978.943 | 896.714 | 885.819 | 862.328 | 924.308 | 908.58 | 898.294 | 491.9 |
| Total Equity
| 4,648.111 | 4,490.749 | 4,319.59 | 2,622.716 | 2,408.945 | 2,257.35 | 3,683.327 | 3,549.012 | 2,172.372 | 880.522 | 921.827 | 949.073 | 907.018 | 867.151 | 892.926 | 860.532 | 813.582 | 756.752 | 816.795 | 751.149 | 716.917 | 636.104 | 593.16 | 517.458 | 501.924 | 550.7 | 134.619 | 356.277 | 175.855 | 204.835 | 195.218 | 158.819 | 160.773 | 157.933 | 157.696 | 137.848 | 128.887 | 121.266 | 270.569 | 631.086 | 655.953 | 740.19 | 657.602 | 712.721 | 711.516 | 700.198 | 668.921 | 548.359 | 749.838 | 806.294 | 929.191 | 1,060.875 | 1,433.885 | 1,429.252 | 1,754.259 | 2,022.431 | 2,062.486 | 2,160.23 | 1,927.377 | 1,788.609 | 2,143.945 | 2,161.661 | 2,115.488 | 2,114.229 | 2,054.361 | 1,970.44 | 2,087.517 | 2,188.727 | 2,306.381 | 2,589.556 | 2,093.047 | 2,032.141 | 2,080.053 | 1,282.957 | 1,157.155 | 1,067.341 | 983.995 | 898.933 | 888.097 | 864 | 925.932 | 910.014 | 899.524 | 493.157 |
| Total Liabilities & Shareholders Equity
| 9,634.493 | 9,136.555 | 8,958.731 | 8,935.853 | 8,737.299 | 9,114.057 | 9,142.039 | 8,933.632 | 9,092.377 | 5,496.064 | 5,562.418 | 5,696.278 | 6,216.949 | 5,781.213 | 5,622.665 | 5,795.315 | 5,788.724 | 5,613.54 | 6,685.118 | 6,885.118 | 7,264.778 | 6,977.67 | 7,198.424 | 7,811.846 | 6,562.835 | 5,941.759 | 5,573.065 | 5,171.104 | 6,625.427 | 5,820.87 | 6,097.27 | 6,236.166 | 6,346.846 | 5,899.818 | 5,764.323 | 5,821.647 | 5,778.536 | 5,683.319 | 6,484.89 | 6,445.237 | 6,426.496 | 5,935.329 | 6,449.168 | 6,208.181 | 6,156.334 | 5,867.413 | 6,041.292 | 6,359.442 | 6,542.296 | 5,933.919 | 6,167.51 | 6,177.693 | 7,029.662 | 6,474.543 | 7,137.076 | 6,717.559 | 6,949.058 | 6,514.285 | 7,236.624 | 6,511.821 | 6,497.914 | 6,374.77 | 5,505.306 | 5,656.09 | 5,671.432 | 4,875.566 | 5,221.638 | 5,237.046 | 5,882.287 | 6,321.135 | 5,721.456 | 5,796.407 | 5,762.247 | 3,208.085 | 2,955.936 | 2,942.836 | 2,538.679 | 2,253.589 | 2,267.495 | 2,146.527 | 2,128.483 | 2,040.419 | 2,141.72 | 1,701.979 |