Air China Limited
SSE:601111.SS
7.38 (CNY) • At close April 21, 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 | 2005 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 22,467.901 | 21,852.907 | 22,373.042 | 22,467.149 | 15,628.496 | 22,219.322 | 26,614.822 | 32,638.728 | 11,435.877 | 14,577.834 | 19,419.374 | 11,953.983 | 16,709.664 | 9,482.681 | 9,094.395 | 9,912.976 | 6,575.243 | 9,698.597 | 14,107.088 | 11,197.453 | 9,663.667 | 8,253.213 | 8,374.494 | 6,727.921 | 7,807.572 | 9,645.275 | 9,871.8 | 6,264.28 | 6,260.074 | 12,520.406 | 11,661.198 | 15,680.112 | 7,322.356 | 9,419.791 | 8,397.932 | 8,816.113 | 7,793.044 | 10,260.916 | 9,296.318 | 9,037.969 | 9,734.557 | 10,588.476 | 9,154.556 | 11,095.064 | 15,507.677 | 18,560.025 | 14,682.342 | 14,850.404 | 12,590.884 | 13,618.987 | 12,207.835 | 10,935.386 | 15,420.242 | 16,599.513 | 15,623.593 | 14,580.354 | 15,011.027 | 8,601.033 | 7,058.305 | 4,526.364 | 3,201.568 | 4,575.296 | 3,902.568 | 4,601.133 | 4,663.792 | 4,049.8 | 4,558.193 | 4,493.08 | 3,787.152 | 2,967.859 | 3,935.981 | 3,291 | 5,517.757 | 7,743.619 | 2,818.507 | 2,744.162 |
| Short Term Investments
| 37.559 | 2.593 | 2.125 | 2.538 | 2.505 | 2.687 | 112.981 | 3.127 | 3.398 | 52.772 | 3.221 | 3.5 | 4.157 | -749.26 | 391.942 | 50.014 | 1,686.93 | 126,731.984 | 542.035 | -53.849 | 355.947 | -565.288 | -603.505 | -637.779 | -878.863 | 124.363 | 83.632 | 402.302 | 19.938 | 40.351 | 20.173 | 10.229 | 0.222 | 0.551 | 0.598 | 0.913 | 0.995 | 24.136 | 13.825 | 14.154 | 12.534 | 24.064 | 10.753 | 11.909 | 11.35 | 12.503 | 11.701 | 13.022 | 12.671 | 13.735 | 14.392 | 14.239 | 12.144 | 18.363 | 19.748 | 33.28 | 27.379 | 25.968 | 23.073 | 0 | 0 | 0 | 0 | 228.384 | 253.406 | 0 | 104.157 | 46.207 | 6.493 | 127.508 | 212.572 | 153 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 22,505.46 | 21,855.5 | 22,375.167 | 22,469.687 | 15,631.001 | 22,222.009 | 26,727.803 | 32,641.855 | 11,439.275 | 14,630.606 | 19,422.595 | 11,957.483 | 16,713.821 | 9,482.681 | 9,094.395 | 9,962.99 | 6,575.243 | 9,698.597 | 14,107.088 | 11,197.453 | 9,663.667 | 8,253.213 | 8,374.494 | 6,727.921 | 7,807.572 | 9,769.638 | 9,955.432 | 6,666.582 | 6,280.012 | 12,560.757 | 11,681.371 | 15,690.341 | 7,322.578 | 9,420.342 | 8,398.53 | 8,817.026 | 7,794.039 | 10,285.052 | 9,310.143 | 9,052.123 | 9,747.091 | 10,612.54 | 9,165.309 | 11,106.973 | 15,519.027 | 18,572.528 | 14,694.043 | 14,863.426 | 12,603.555 | 13,632.722 | 12,222.227 | 10,949.625 | 15,432.386 | 16,617.876 | 15,643.341 | 14,613.634 | 15,038.406 | 8,627.001 | 7,081.378 | 4,526.364 | 3,201.568 | 4,575.296 | 3,902.568 | 4,829.517 | 4,917.198 | 4,049.8 | 4,662.35 | 4,539.287 | 3,793.645 | 3,095.367 | 4,148.553 | 3,444 | 5,517.757 | 7,743.619 | 2,818.507 | 2,744.162 |
| Net Receivables
| 0 | 8,985.709 | 10,239.414 | 0 | 8,524.387 | 0 | 11,899.944 | 0 | 4,464.565 | 0 | 5,637.711 | 0 | 6,185.875 | 0 | 7,153.987 | 3,901.031 | 6,440.625 | 4,528.148 | 0 | 5,167.234 | 5,998.052 | 7,211.329 | 7,387.606 | 6,388.983 | 5,374.375 | 5,247.723 | 4,606.184 | 3,545.205 | 5,500.028 | 4,106.233 | 3,737.513 | 3,444.005 | 3,286.928 | 3,680.916 | 3,770.414 | 3,425.168 | 3,661.578 | 3,286.288 | 3,846.028 | 3,409.834 | 2,984.364 | 3,153.517 | 3,167.741 | 3,250.487 | 3,100.715 | 3,168.176 | 8,168.079 | 7,417.881 | 6,695.165 | 7,027.325 | 6,622.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,115.63 | 3,537.932 | 0 | 0 | 0 | 0 | 5,442.928 | 0 | 5,206.47 | 0 | 0 | 5,759.709 | 0 | 4,521.41 | 5,125.81 | 4,288.255 | 4,084.583 |
| Inventory
| 4,224.992 | 5,002.901 | 4,853.666 | 4,580.834 | 3,782.746 | 3,916.847 | 3,680.001 | 3,291.223 | 2,557.823 | 2,467.366 | 2,643.71 | 2,611.116 | 2,050.282 | 2,406.238 | 2,325.036 | 2,452.987 | 1,853.99 | 2,677.975 | 2,633.232 | 2,797.373 | 2,098.673 | 2,510.288 | 2,286.569 | 2,103.356 | 1,877.494 | 2,523.405 | 1,848.745 | 1,669.004 | 1,535.769 | 2,137.871 | 2,065.946 | 1,976.963 | 1,680.633 | 1,912.602 | 1,995.273 | 1,887.489 | 1,730.742 | 1,816.696 | 1,661.165 | 1,116.787 | 1,100.179 | 1,094.874 | 1,075.501 | 1,053.831 | 1,044.617 | 1,111.6 | 1,132.481 | 1,159.045 | 1,105.048 | 1,130.715 | 1,079.389 | 1,105.146 | 1,128.164 | 1,130.397 | 1,092.316 | 974.436 | 932.317 | 1,080.817 | 1,074.784 | 893.757 | 931.271 | 839.729 | 809.228 | 787.666 | 812.941 | 962.454 | 831.609 | 792.424 | 755.34 | 787.241 | 746.054 | 711 | 1,253.973 | 1,269.433 | 1,230.633 | 1,090.691 |
| Other Current Assets
| 13,956.751 | 4,504 | 5,426.865 | 9,249.036 | 4,396.587 | 8,999.487 | 958.796 | 6,685.215 | 3,783.468 | 7,777.278 | 4,745.549 | 9,880.077 | 5,446.75 | 7,860.7 | 4,924.994 | 8,401.926 | 4,866.043 | 7,990.859 | 7,972.294 | 7,050.46 | 7,284.298 | 6,654.415 | 7,538.663 | 7,738.792 | 8,666.666 | 8,386.518 | 7,956.507 | 6,397.398 | 7,443.524 | 10,190.882 | 10,304.149 | 7,434.847 | 7,982.753 | 5,739.989 | 6,090.895 | 6,969.858 | 6,341.255 | 5,638.45 | 6,154.125 | 5,937.141 | 7,048.432 | 6,358 | 6,992.911 | 5,774.235 | 5,761.252 | 4,885.424 | 8,637.223 | 7,715.347 | 7,432.414 | 7,035.325 | 6,730.209 | 5,245.35 | 4,901.11 | 5,670.802 | 5,559.204 | 5,264.136 | 5,017.409 | 5,572.543 | 5,254.695 | 3,544.267 | 3,045.925 | 3,870.924 | 4,182.324 | 3,601.08 | 3,496.251 | 4,448.171 | 4,423.24 | 4,298.84 | 4,122.915 | 5,207.852 | 4,769.652 | 4,319 | 3,808.257 | 5,324.715 | 4,489.375 | 4,192.043 |
| Total Current Assets
| 40,687.203 | 40,348.11 | 42,895.112 | 40,633.024 | 32,334.721 | 38,513.327 | 43,266.544 | 45,439.221 | 22,245.131 | 26,767.559 | 32,449.565 | 26,015.418 | 30,396.728 | 22,464.873 | 23,498.412 | 24,718.934 | 19,735.901 | 24,895.579 | 28,469.632 | 26,212.52 | 24,816.856 | 24,629.245 | 25,587.332 | 22,959.052 | 23,726.107 | 25,927.284 | 24,366.868 | 18,278.189 | 20,759.333 | 28,995.743 | 24,832.302 | 28,546.156 | 19,322.381 | 20,753.849 | 20,255.112 | 21,099.541 | 19,527.614 | 21,026.486 | 20,971.461 | 19,515.885 | 20,490.059 | 21,218.931 | 20,401.462 | 21,185.526 | 25,425.611 | 27,737.728 | 24,463.747 | 23,737.818 | 20,548.32 | 21,798.762 | 20,031.825 | 17,300.121 | 21,461.66 | 23,419.075 | 22,294.861 | 20,852.206 | 20,988.132 | 15,280.361 | 13,410.857 | 8,964.388 | 7,178.764 | 9,285.949 | 8,894.12 | 9,218.263 | 9,226.39 | 9,460.425 | 9,917.199 | 9,630.551 | 8,671.9 | 9,090.46 | 9,664.259 | 8,474 | 11,458.422 | 14,337.767 | 8,538.515 | 8,026.897 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 260,465.145 | 259,416.965 | 258,749.08 | 257,050.919 | 259,721.695 | 258,577.165 | 260,520.862 | 260,153.34 | 241,870.098 | 238,627.177 | 237,296.109 | 238,704.115 | 239,085.633 | 236,726.186 | 237,145.294 | 236,656.465 | 237,930.731 | 236,847.178 | 238,426.62 | 239,465.225 | 240,993.352 | 235,256.194 | 231,973.134 | 230,459.51 | 192,582.4 | 198,353.916 | 193,689.638 | 190,955.599 | 188,615.166 | 184,973.07 | 179,348.349 | 178,490.927 | 178,230.971 | 182,527.884 | 179,650.848 | 173,718.113 | 170,015.213 | 174,142.836 | 171,950.987 | 167,490.714 | 166,056.469 | 161,755.523 | 159,291.06 | 160,021.596 | 155,761.214 | 153,651.591 | 149,804.053 | 146,691.315 | 142,281 | 140,200.38 | 135,889.555 | 132,642.923 | 129,303.895 | 125,888.479 | 119,959.216 | 114,744.208 | 111,743.286 | 108,954.635 | 105,132.486 | 82,319.025 | 80,878.658 | 79,775.218 | 78,158.693 | 77,904.84 | 77,132.04 | 75,536.178 | 73,262.166 | 70,347.708 | 65,968.264 | 62,971.377 | 61,180.949 | 59,973 | 64,065.509 | 61,802.631 | 59,840.566 | 57,294.211 |
| Goodwill
| 4,097.942 | 4,097.942 | 4,097.942 | 4,097.942 | 4,097.942 | 4,097.942 | 4,097.942 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,102.185 | 1,279.076 | 1,279.076 | 1,425.722 | 1,449.03 | 1,449.03 | 1,449.03 | 349.055 | 349.055 | 349.055 | 349.055 | 349.055 | 349.055 | 511.309 | 511.309 | 499.775 | 131.945 | 131.945 | 131.945 | 1,322 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 5,937.851 | 5,778.581 | 5,468.474 | 5,726.75 | 5,817.144 | 5,497.44 | 5,250.508 | 4,851.646 | 4,300.216 | 4,250.114 | 3,453.371 | 3,502.815 | 3,544.175 | 3,545.707 | 3,564.677 | 3,582.001 | 3,597.206 | 3,577.035 | 3,624.093 | 3,667.79 | 3,722.394 | 3,744.113 | 3,784.794 | 3,722.359 | 3,759.144 | 4,022.614 | 4,452.612 | 4,351.19 | 4,400.762 | 4,429.45 | 4,425.929 | 4,221.131 | 4,252.314 | 4,232.213 | 4,245.362 | 4,243.249 | 4,169.341 | 4,109.304 | 4,134.968 | 3,992.84 | 3,619.45 | 3,245.262 | 3,242.35 | 2,880.055 | 2,864.299 | 2,893.524 | 2,783.278 | 2,803.615 | 2,810.814 | 2,775.423 | 2,802.582 | 2,832.286 | 2,805.249 | 2,860.935 | 2,885.195 | 2,897.72 | 2,867.6 | 2,763.534 | 2,768.263 | 2,557.068 | 2,576.301 | 2,546.596 | 2,558.048 | 2,557.283 | 2,563.887 | 1,745.472 | 1,747.235 | 1,581.235 | 1,396.62 | 518.549 | 525.322 | 519 | 552.46 | 491.016 | 497.063 | 506.023 |
| Goodwill and Intangible Assets
| 10,035.793 | 9,876.523 | 9,566.416 | 9,824.692 | 9,915.086 | 9,595.382 | 9,348.45 | 5,953.831 | 5,402.401 | 5,352.299 | 4,555.556 | 4,605 | 4,646.36 | 4,647.892 | 4,666.862 | 4,684.186 | 4,699.391 | 4,679.22 | 4,726.278 | 4,769.975 | 4,824.579 | 4,846.298 | 4,886.979 | 4,824.544 | 4,861.329 | 5,124.799 | 5,554.797 | 5,453.375 | 5,502.947 | 5,531.635 | 5,528.114 | 5,323.316 | 5,354.499 | 5,334.398 | 5,347.547 | 5,345.434 | 5,271.526 | 5,211.489 | 5,237.153 | 5,095.025 | 4,721.635 | 4,347.447 | 4,344.535 | 3,982.24 | 3,966.484 | 3,995.709 | 3,885.463 | 3,905.8 | 3,912.999 | 3,877.608 | 3,904.767 | 3,934.471 | 3,907.434 | 4,140.011 | 4,164.271 | 4,323.442 | 4,316.63 | 4,212.564 | 4,217.293 | 2,906.123 | 2,925.356 | 2,895.651 | 2,907.103 | 2,906.338 | 2,912.942 | 2,256.781 | 2,258.544 | 2,081.01 | 1,528.565 | 650.494 | 657.267 | 1,841 | 552.46 | 491.016 | 497.063 | 506.023 |
| Long Term Investments
| 20,099.465 | 21,004.855 | 19,079.997 | 19,771.489 | 19,252.342 | 16,794.08 | 15,842.566 | 18,699.221 | 14,175.717 | 14,526.292 | 13,503.545 | 12,608.483 | 13,628.934 | 13,755.132 | 13,999.512 | 12,863.704 | 13,959.666 | -109,572.267 | 13,901.668 | 16,603.396 | 17,638.811 | 18,741.952 | 17,653.391 | 17,336.896 | 18,730.284 | 18,708.472 | 17,527.611 | 14,388.051 | 16,616.075 | 15,044.971 | 15,307.471 | 16,143.69 | 16,331.242 | 14,929.635 | 14,635.332 | 13,853.016 | 13,568.66 | 15,145.278 | 13,646.519 | 13,660.318 | 13,445.693 | 16,200.401 | 15,699.504 | 16,149.122 | 15,976.458 | 15,309.153 | 14,998.732 | 15,332.168 | 15,227.506 | 14,670.213 | 14,237.281 | 14,780.87 | 14,792.276 | 15,157.334 | 14,931.366 | 15,697.062 | 15,495.206 | 15,145.838 | 14,477.548 | 0 | 0 | 0 | 0 | 7,346.188 | 7,069.669 | 0 | 8,908.313 | 10,244.397 | 11,398.15 | 11,598.259 | 11,126.301 | 11,682 | 0 | 0 | 0 | 0 |
| Tax Assets
| 12,908.13 | 13,617.818 | 13,652.265 | 13,683.858 | 13,703.962 | 13,878.557 | 13,913.565 | 13,718.562 | 10,417.452 | 10,675.813 | 10,571.776 | 10,287.535 | 9,700.554 | 9,572.526 | 8,447.681 | 8,393.598 | 6,691.963 | 6,168.439 | 6,294.735 | 5,221.11 | 4,291.504 | 4,278.438 | 4,200.424 | 4,433.46 | 2,775.467 | 2,550.929 | 2,519.757 | 2,503.111 | 2,431.886 | 2,200.934 | 2,178.668 | 2,961.818 | 2,983.067 | 3,740.481 | 3,672.78 | 3,551.086 | 3,684.379 | 3,471.579 | 3,416.531 | 3,472.363 | 3,484.577 | 3,012.102 | 3,141.691 | 3,208.434 | 3,159.535 | 2,773.204 | 2,793.793 | 2,810.989 | 2,756.316 | 3,114.512 | 3,119.645 | 2,899.228 | 2,992.769 | 2,226.925 | 2,319.315 | 2,083.885 | 2,074.171 | 1,705.464 | 1,803.69 | 1,119.632 | 1,552.443 | 1,587.346 | 2,035.267 | 1,825.087 | 1,930.109 | 1,061.085 | 430.394 | 430.82 | 385.843 | 423.474 | 447.77 | 426 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 1,573.676 | 286.701 | 1,477.928 | 352.775 | 374.875 | 1,506.041 | 1,622.966 | 1,188.467 | 900.536 | 991.267 | 955.145 | 917.483 | 956.943 | 279.183 | 270.69 | 1,067.186 | 1,053.058 | 127,827.765 | 1,817.539 | 1,251.962 | 1,688.451 | 1,255.492 | 1,207.308 | 1,164.656 | 1,040.419 | 1,913.931 | 1,843.963 | 3,042.594 | 1,792.409 | 2,327.328 | 1,918.842 | 1,886.397 | 1,906.032 | 1,876.039 | 1,886.736 | 1,654.075 | 1,636.143 | 1,459.323 | 1,438.385 | 1,459.674 | 1,444.436 | 1,180.295 | 1,070.408 | 1,089.695 | 1,072.581 | 1,082.468 | 970.792 | 978.633 | 984.765 | 925.571 | 879.431 | 848.477 | 865.534 | 589.524 | 555.512 | 637.764 | 602.188 | 447.851 | 536.466 | 13,981.708 | 13,627.986 | 8,415.202 | 8,245.378 | 587.319 | 626.593 | 9,239.77 | 493.062 | 444.969 | 342.517 | 400.659 | 528.924 | 400 | 11,041.046 | 10,972.114 | 3,182.342 | 3,234.829 |
| Total Non-Current Assets
| 305,082.209 | 304,202.862 | 302,525.686 | 300,683.733 | 302,967.96 | 300,351.225 | 301,248.409 | 299,713.421 | 272,766.204 | 270,172.848 | 266,882.131 | 267,122.616 | 268,018.424 | 264,980.919 | 264,530.039 | 263,665.139 | 264,334.809 | 265,950.335 | 265,166.84 | 267,311.668 | 269,436.697 | 264,378.374 | 259,921.236 | 258,219.066 | 219,989.899 | 226,652.047 | 221,135.766 | 216,342.73 | 214,958.483 | 210,077.938 | 204,281.444 | 204,806.148 | 204,805.811 | 208,408.437 | 205,193.243 | 198,121.724 | 194,175.921 | 199,430.505 | 195,689.575 | 191,178.094 | 189,152.81 | 186,495.768 | 183,547.198 | 184,451.087 | 179,936.272 | 176,812.125 | 172,452.833 | 169,718.905 | 165,162.586 | 162,788.284 | 158,030.679 | 155,105.969 | 151,861.908 | 148,002.273 | 141,929.68 | 137,486.361 | 134,231.481 | 130,466.352 | 126,167.483 | 100,326.488 | 98,984.443 | 92,673.417 | 91,346.441 | 90,569.772 | 89,671.353 | 88,093.814 | 85,352.479 | 83,548.904 | 79,623.339 | 76,044.263 | 73,941.211 | 74,322 | 75,659.015 | 73,265.761 | 63,519.971 | 61,035.063 |
| Total Assets
| 345,769.412 | 344,550.972 | 345,420.798 | 341,316.757 | 335,302.681 | 338,864.552 | 344,514.953 | 345,152.642 | 295,011.335 | 296,940.407 | 299,331.696 | 293,138.034 | 298,415.152 | 287,445.792 | 288,028.451 | 288,384.073 | 284,070.71 | 290,845.914 | 293,636.472 | 293,524.188 | 294,253.553 | 289,007.619 | 285,508.568 | 281,178.118 | 243,716.006 | 252,579.331 | 245,502.634 | 234,620.919 | 235,717.816 | 239,073.681 | 229,113.746 | 233,352.304 | 224,128.192 | 229,162.286 | 225,448.355 | 219,221.265 | 213,703.535 | 220,456.991 | 216,661.036 | 210,693.979 | 209,642.869 | 207,714.699 | 203,948.66 | 205,636.613 | 205,361.883 | 204,549.853 | 196,916.58 | 193,456.723 | 185,710.906 | 184,587.046 | 178,062.504 | 172,406.09 | 173,323.568 | 171,421.348 | 164,224.541 | 158,338.567 | 155,219.613 | 145,746.713 | 139,578.34 | 109,290.876 | 106,163.207 | 101,959.366 | 100,240.561 | 99,788.035 | 98,897.743 | 97,554.239 | 95,269.678 | 93,179.455 | 88,295.239 | 85,134.723 | 83,605.47 | 82,796 | 87,117.437 | 87,603.528 | 72,058.487 | 69,061.96 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 19,538.712 | 21,937.423 | 22,123.451 | 22,157.718 | 15,953.874 | 22,974.979 | 18,082.511 | 18,652.262 | 11,628.611 | 15,500.198 | 11,128.312 | 14,783.095 | 10,895.744 | 14,896.695 | 12,550.181 | 14,192.448 | 9,736.813 | 15,128.179 | 11,491.674 | 15,140.65 | 17,307.98 | 17,228.493 | 15,025.344 | 17,700.209 | 13,007.959 | 15,994.716 | 16,292.51 | 15,767.931 | 10,651.489 | 14,854.289 | 13,761.923 | 12,711.929 | 11,775.901 | 12,193.57 | 12,186.362 | 13,117.954 | 9,094.928 | 13,133.429 | 8,978.536 | 12,246.22 | 9,126.896 | 12,998.594 | 10,446.461 | 13,065.31 | 8,987.599 | 12,401.101 | 11,503.707 | 12,330.124 | 11,247.814 | 11,857.743 | 13,236.154 | 12,544.957 | 12,081.912 | 12,700.818 | 12,110.79 | 10,520.566 | 9,813.81 | 10,325.953 | 10,064.786 | 10,123.341 | 7,876.286 | 8,858.76 | 10,290.723 | 9,792.942 | 9,286.453 | 8,283.8 | 10,362.994 | 6,787.788 | 6,338.341 | 5,289.522 | 7,446.394 | 7,168 | 6,479.774 | 6,566.286 | 6,095.222 | 5,331.381 |
| Short Term Debt
| 19,887.141 | 99,464.534 | 108,720.766 | 24,312.837 | 80,252.775 | 23,341.53 | 61,407.712 | 34,148.985 | 76,302.658 | 22,154.949 | 49,660.909 | 31,322.483 | 68,053.963 | 45,875.744 | 65,346.287 | 35,252.582 | 65,481.864 | 55,798.441 | 63,778.728 | 36,731.251 | 51,019.331 | 33,982.676 | 53,115.541 | 37,750.063 | 34,320.487 | 30,179.318 | 38,497.087 | 35,416.85 | 27,065.221 | 31,285.635 | 37,277.402 | 35,135.634 | 42,020.545 | 24,354.323 | 36,650.257 | 25,093.084 | 17,254.287 | -4,662.113 | 31,455.408 | 10,664.061 | 32,526.851 | 13,147.88 | 32,508.46 | 12,591.244 | 43,385.603 | 14,431.249 | 48,178.721 | 33,906.742 | 32,090.68 | 34,021.942 | 32,138.319 | 26,526.218 | 28,748.011 | 22,797.04 | 27,513.733 | 27,093.833 | 27,124.797 | 25,129.001 | 27,594.435 | 22,694.155 | 8,870.4 | 20,177.59 | 19,002.144 | 16,054.356 | 19,565.778 | 15,770.365 | 16,185.723 | 13,884.455 | 6,546.088 | 13,394.275 | 14,364.195 | 13,801 | 13,824.735 | 14,226.932 | 15,033.329 | 12,610.928 |
| Tax Payables
| 655.407 | 506.535 | 565.23 | 409.388 | 76.662 | 442.637 | 488.356 | 309.667 | 275.93 | 207.697 | 148.642 | 138.485 | 166.085 | 229.711 | 195.929 | 212.693 | 206.547 | 214.726 | 131.466 | 645.763 | 1,255.056 | 1,181.37 | 563.694 | 1,498.603 | 1,428.926 | 1,625.701 | 974.498 | 2,152.831 | 2,361.253 | 2,425.669 | 1,761.131 | 1,469.326 | 1,361.742 | 1,407.233 | 878.773 | 1,379.728 | 1,304.379 | 1,390.783 | 1,018.719 | 1,342.686 | 973.62 | 937.477 | 385.973 | 527.043 | 711.649 | 1,090.223 | 441.305 | 565.667 | 444.972 | 1,505.092 | 810.823 | 2,115.23 | 2,756.215 | 3,201.988 | 2,074.408 | 2,129.006 | 2,998.802 | 2,496.336 | 1,343.926 | 686.21 | 720.295 | 301.892 | 133.277 | 117.818 | 300.198 | 456.215 | 410.853 | 1,240.781 | 1,906.067 | 1,949.97 | 1,332.203 | 1,335 | 1,619.44 | 1,351.343 | 866.49 | 1,227.225 |
| Deferred Revenue
| 0 | 1,264.426 | 18,872.851 | 1,498.49 | 1,522.492 | 21,423.754 | 21,174.093 | 1,487.978 | 1,154.155 | 1,470.24 | 1,433.805 | 1,705.498 | 22,388.032 | 17,340.225 | 16,084.375 | 12,326.535 | 13,696.238 | 12,253.484 | 12,237.529 | 11,553.968 | 14,519.737 | 14,308.571 | 13,507.474 | 11,124.464 | 12,700.164 | 14,899.503 | 13,992.586 | 12,014.445 | 13,475.948 | 14,608.088 | 14,486.973 | 11,385.103 | 12,795.356 | 13,264.494 | 11,634.219 | 13,066.042 | 14,492.393 | 13,692.036 | 9,834.367 | 8,337.222 | 8,555.72 | 8,465.668 | 8,596.223 | 8,195.734 | 9,192.48 | 9,529.849 | 9,200.775 | 8,141.98 | 8,433.218 | 10,367.272 | 11,235.282 | 10,811.997 | 12,353.183 | 11,815.98 | 9,536.802 | 8,753.267 | 9,960.704 | 10,258.72 | 8,870.347 | 4,580.191 | 5,870.651 | 7,188.981 | 7,023.319 | 9,628.225 | 12,214.542 | 4,138.393 | 3,266.502 | 3,942.819 | 4,669.886 | 4,266.926 | 3,291.723 | 3,221 | 4,755.671 | 4,399.308 | 3,517.462 | 4,626.661 |
| Other Current Liabilities
| 97,528.795 | 26,076.978 | 8,652.479 | 76,232.914 | 12,511.471 | 66,140.13 | 30,960.091 | 60,834.368 | 3,121.254 | 52,705.239 | 26,891.888 | 46,685.725 | 10,820.215 | 17,841.275 | 6,313.108 | 37,605.566 | 3,688.859 | 13,935.44 | 16,539.756 | 29,205.698 | -2,969.981 | 19,790.784 | 7,351.702 | 16,093.381 | 22,172.186 | 12,321.98 | 12,249.846 | 16,512.27 | 31,677.122 | 18,715.367 | 10,659.91 | 14,886.379 | 7,804.895 | 17,297.602 | 16,714.247 | 16,276.808 | 22,559.752 | 17,439.146 | 18,331.472 | 16,279.824 | 17,844.904 | 16,968.976 | 16,696.828 | 20,850.973 | 16,559.41 | 22,767.585 | 13,250.015 | 11,741.773 | 12,027.917 | 13,602.735 | 14,808.292 | 12,568.201 | 14,281.246 | 13,315.486 | 11,761.341 | 10,713.382 | 10,695.689 | 11,912.179 | 11,171.622 | 3,932.032 | 18,927.325 | 9,465.603 | 8,862.153 | 11,326.367 | 13,543.468 | 6,191.848 | 2,947.628 | 4,729.024 | 11,301.772 | 4,904.728 | 4,202.512 | 3,383 | 4,636.575 | 5,166.329 | 4,633.862 | 5,065.872 |
| Total Current Liabilities
| 137,610.055 | 150,514.322 | 141,332.312 | 123,112.857 | 110,317.274 | 112,899.276 | 112,338.189 | 113,945.282 | 92,482.608 | 90,568.083 | 87,829.751 | 92,929.788 | 91,415.724 | 81,890.469 | 85,655.88 | 87,263.289 | 80,394.185 | 87,549.648 | 93,056.1 | 81,723.362 | 77,629.717 | 75,380.585 | 77,447.795 | 75,335.07 | 72,231.076 | 77,731.81 | 76,719.597 | 69,849.882 | 71,755.085 | 67,280.96 | 63,678.243 | 64,203.268 | 63,846.434 | 66,832.769 | 66,429.639 | 55,867.574 | 50,213.346 | 54,685.317 | 59,784.135 | 57,207.235 | 60,472.271 | 60,984.263 | 60,037.722 | 63,426.038 | 69,644.261 | 69,749.856 | 73,373.748 | 58,544.306 | 55,811.383 | 60,987.512 | 60,993.588 | 53,754.606 | 57,867.384 | 52,015.332 | 53,460.272 | 50,456.787 | 50,633.098 | 49,863.469 | 50,174.769 | 37,435.738 | 36,394.306 | 38,803.845 | 38,288.297 | 37,291.483 | 42,695.897 | 30,702.228 | 29,907.198 | 26,642.048 | 26,092.268 | 25,538.495 | 27,345.304 | 25,687 | 26,560.524 | 27,310.891 | 26,628.903 | 24,235.407 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 142,971.147 | 131,362.965 | 146,181.373 | 176,018.998 | 182,780.941 | 180,894.384 | 164,847.912 | 167,606.412 | 154,959.463 | 165,324.515 | 140,076.933 | 132,663.461 | 129,467.098 | 120,796.48 | 113,590.306 | 111,307.548 | 113,521.6 | 103,443.78 | 99,337.093 | 103,539.667 | 103,185.318 | 99,928.199 | 99,808.031 | 96,978.627 | 61,443.576 | 65,957.297 | 60,494.345 | 61,568.291 | 59,906.871 | 68,538.148 | 67,712.828 | 73,564.595 | 74,142.717 | 76,036.618 | 77,757.975 | 83,406.481 | 86,790.801 | 86,800.474 | 82,307.926 | 82,261.336 | 80,263.494 | 76,086.074 | 76,612.981 | 74,093.654 | 68,239.121 | 67,138.583 | 59,220.291 | 71,323.808 | 67,730.768 | 62,139.324 | 59,445.657 | 61,219.934 | 58,590.341 | 62,564.567 | 58,148.494 | 57,385.009 | 56,984.724 | 56,480.136 | 55,608.842 | 27,955.331 | 42,687.554 | 36,466.783 | 36,364.038 | 38,775.715 | 34,279.844 | 34,532.008 | 17,170.891 | 18,556.773 | 30,047.18 | 16,608.139 | 15,493.946 | 14,997 | 13,251.206 | 24,040.519 | 21,932.943 | 21,261.663 |
| Deferred Revenue Non-Current
| 406.943 | 417.058 | 428.738 | 388.492 | 1,759.775 | 430.713 | 395.217 | 495.686 | 418.2 | 431.659 | 524.577 | 533.592 | 544.383 | 549.103 | 478.61 | 482.447 | 488.791 | 550.285 | 525.69 | 516.657 | 521.227 | 480.94 | 487.092 | 492.197 | 647.973 | 706.633 | 741.152 | 3,785.082 | 3,568.127 | 3,563.064 | 3,307.775 | 3,272.472 | 3,092.841 | 4,189.779 | 3,945.688 | 3,729.76 | 3,489.698 | 3,904.099 | 3,743.285 | 3,516.793 | 3,336.106 | 4,158.681 | 4,038.858 | 3,944.432 | 3,767.948 | 3,871.7 | 3,708.793 | 2,825.34 | 3,361.737 | 3,780.073 | 2,898.901 | 2,917.019 | 3,161.536 | 3,192.617 | 2,447.091 | 2,571.713 | 2,271.951 | 2,677.342 | 2,421.21 | 16,294.914 | 16,865.604 | 1,009.541 | 916.349 | 1,487.172 | 1,307.706 | 1,342.848 | 15,533.974 | 14,667.283 | 14,630.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 128.016 | 399.743 | 327.262 | 349.167 | 347.91 | 371.164 | 365.656 | 589.095 | 323.297 | 325.72 | 326.049 | 326.954 | 328.063 | 329.728 | 330.724 | 332.965 | 334.72 | 335.915 | 337.092 | 353.597 | 621.44 | 661.123 | 693.432 | 901.317 | 879.372 | 813.135 | 954.85 | 1,085.417 | 1,130.054 | 940.644 | 998.954 | 2,374.211 | 2,428.313 | 3,264.512 | 3,086.895 | 2,986.3 | 2,867.738 | 2,782.8 | 2,637.416 | 2,443.827 | 2,336.862 | 2,252.409 | 2,079.324 | 2,133.206 | 2,014.407 | 1,836.692 | 1,832.943 | 1,667.914 | 1,561.424 | 1,476.22 | 1,404.322 | 1,214.255 | 1,213.03 | 1,155.985 | 1,076.412 | 1,050.481 | 1,005.84 | 921.043 | 869.02 | 143 | 143 | 189.745 | 180 | 165 | 214 | 1,119.51 | 776 | 578.081 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 23,708.042 | 23,875 | 23,281.987 | 6,407.312 | 4,500.47 | 6,243.445 | 33,645.626 | 33,174.201 | 25,267.581 | 4,954.763 | 25,937.506 | 10,828.911 | 10,794.811 | 10,694.116 | 10,709.561 | 11,557.891 | 5,517.284 | 11,283.607 | 11,245.648 | 11,222.286 | 10,919.208 | 10,847.226 | 10,050.209 | 10,276.983 | 7,957.077 | 4,081.87 | 7,964.242 | 739.344 | 9,124.03 | 4,404.905 | 4,282.274 | 611.661 | 4,144.247 | 4,183.716 | 4,037.96 | 10,575.705 | 10,104.25 | 10,789.128 | 10,333.859 | 9,801.08 | 9,435.48 | 10,184.065 | 9,874.525 | 9,902.811 | 9,535.508 | 9,376.141 | 9,189.641 | 5,599.171 | 3,299.065 | -30,399.066 | 3,964.147 | 3,539.912 | 2,989.756 | 2,624.838 | 3,021.638 | 2,869.282 | 2,624.68 | 2,453.873 | 2,433.172 | 1,342.14 | 2,976.904 | 1,435.543 | 1,303.256 | 902.621 | 112.754 | 217.197 | 217.168 | 202.976 | 712.482 | 11,532.035 | 11,363.756 | 11,448 | 12,388.089 | 1,124.049 | 1,058.261 | 953.097 |
| Total Non-Current Liabilities
| 167,214.148 | 156,054.766 | 170,219.36 | 183,163.969 | 189,389.096 | 187,939.706 | 199,254.411 | 201,865.394 | 180,968.541 | 171,036.657 | 166,865.065 | 144,352.918 | 141,134.355 | 132,369.427 | 125,109.201 | 123,680.851 | 119,862.395 | 115,613.587 | 111,445.523 | 115,632.207 | 115,247.193 | 111,917.488 | 111,038.764 | 108,649.124 | 70,927.998 | 71,558.935 | 70,154.589 | 67,178.134 | 69,030.901 | 77,446.761 | 76,301.831 | 79,822.939 | 83,808.118 | 87,674.625 | 88,828.518 | 93,982.186 | 96,895.051 | 97,589.602 | 92,641.785 | 92,062.416 | 89,698.974 | 86,270.139 | 86,487.506 | 83,996.465 | 77,774.629 | 76,514.724 | 68,409.932 | 79,748.319 | 75,952.994 | 70,672.213 | 67,713.027 | 68,891.12 | 65,954.663 | 69,538.007 | 64,693.635 | 63,876.485 | 62,887.195 | 62,532.394 | 61,332.244 | 45,735.385 | 45,807.458 | 39,101.612 | 38,763.643 | 41,330.508 | 35,914.304 | 37,211.563 | 33,698.033 | 34,005.113 | 30,764.662 | 28,140.174 | 26,857.702 | 26,445 | 25,639.295 | 25,164.568 | 22,991.204 | 22,214.761 |
| Total Liabilities
| 304,824.203 | 306,569.088 | 311,551.672 | 306,276.826 | 299,706.37 | 300,838.982 | 311,592.6 | 315,810.676 | 273,451.149 | 261,604.74 | 254,694.816 | 237,282.706 | 232,550.079 | 214,259.896 | 210,765.081 | 210,944.14 | 200,256.58 | 203,163.235 | 204,501.623 | 197,355.569 | 192,876.91 | 187,298.073 | 188,486.559 | 183,984.194 | 143,159.074 | 149,290.745 | 146,874.186 | 137,028.016 | 140,785.986 | 144,727.721 | 139,980.074 | 144,026.207 | 147,654.552 | 154,507.394 | 155,258.157 | 149,849.76 | 147,108.397 | 152,274.919 | 152,425.92 | 149,269.651 | 150,171.245 | 147,254.402 | 146,525.228 | 147,422.503 | 147,418.89 | 146,264.58 | 141,783.68 | 138,292.625 | 131,764.377 | 131,659.725 | 128,706.615 | 122,645.726 | 123,822.047 | 121,553.339 | 118,153.907 | 114,333.272 | 113,520.293 | 112,395.863 | 111,507.013 | 83,171.123 | 82,201.764 | 77,905.457 | 77,051.94 | 78,621.991 | 78,610.201 | 67,913.791 | 63,605.231 | 60,647.161 | 56,856.93 | 53,678.669 | 54,203.006 | 52,132 | 52,199.819 | 52,475.459 | 49,620.107 | 46,450.167 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 871.587 | 0 | 621.425 | 0 | 14.562 | 0 | 588.27 | 0 | 962.968 | 0 | 797.981 | 0 | 1,693.743 | 3,236.355 | 2,786.557 | 0 | 2,062.598 | 0 | 0 | 0 | 5,707.061 | 0 | 4,369.967 | 5,003.81 | 5,058.975 | 0 | 3,533.665 | 0 | 2,056.715 | 0 | 3,388.806 | 0 | 0 | 0 | 0 | 0 | 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
| 17,448.421 | 16,593.72 | 16,593.72 | 16,593.72 | 16,200.793 | 16,200.793 | 16,200.793 | 16,200.793 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 14,524.815 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 13,084.751 | 12,891.955 | 12,891.955 | 12,891.955 | 12,891.955 | 12,891.955 | 12,891.955 | 12,891.955 | 12,891.955 | 12,891.955 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251.362 | 12,251 | 12,251.362 | 12,251.362 | 9,433.211 | 9,433.211 |
| Retained Earnings
| -30,744.12 | -29,121.309 | -33,277.628 | -32,169.594 | -30,495.138 | -28,640.391 | -32,882.54 | -32,089.267 | -29,309.022 | -18,787.295 | -10,118.937 | 416.046 | 9,315.969 | 15,658.133 | 19,193.984 | 19,775.647 | 25,983.437 | 30,281.059 | 30,963.528 | 36,782.32 | 41,587.53 | 42,496.491 | 38,873.859 | 40,462.507 | 42,880.893 | 43,042.636 | 39,576.251 | 40,772.865 | 37,771.234 | 39,510.043 | 34,557.955 | 34,914.86 | 33,448.46 | 34,527.678 | 30,758.591 | 31,680.412 | 29,245.119 | 29,314.117 | 26,869.039 | 25,575.417 | 23,900.173 | 23,560.484 | 20,878.864 | 21,338.072 | 21,245.364 | 22,236.871 | 19,294.744 | 19,708.143 | 19,459.551 | 19,170.608 | 15,996.49 | 17,374.053 | 17,134.982 | 18,201.754 | 14,402.13 | 14,186.829 | 12,515.511 | 10,782.647 | 5,615.869 | 3,093.555 | 921.848 | -296.656 | -1,181.954 | -3,126.393 | -4,107.603 | 5,128.903 | 7,068.473 | 7,932.857 | 6,888.843 | 6,850.223 | 4,662.805 | 4,654 | 4,131.428 | 4,702.573 | 1,403.022 | 1,582.711 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 15,227.305 | 52,919.72 | 14,882.259 | 51,501.154 | 14,982.542 | 51,214.204 | 15,068.199 | 39,412.18 | 12,248.231 | 37,434.901 | 14,236.593 | 37,808.28 | 14,427.281 | 37,163.544 | -871.587 | 24,869.727 | -621.425 | 402.908 | -14.562 | 26,246.005 | -588.27 | 24,843.053 | -962.968 | 26,421.915 | -797.981 | 23,708.28 | -1,693.743 | -3,236.355 | -2,786.557 | 24,052.713 | -2,062.598 | 12,259.394 | 12,110.399 | 10,687.711 | -5,707.061 | 12,927.894 | -4,369.967 | -5,003.81 | -5,058.975 | 14,393.272 | -3,533.665 | 14,765.115 | -2,056.715 | 14,204.313 | -3,388.806 | 14,428.328 | 0 | 0 | 0 | 0 | 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
| 58,443.11 | 53,070.734 | 38,064.863 | 0 | 36,642.048 | 0 | 36,642.048 | 0 | 23,325.142 | 0 | 38,519.072 | 0 | 37,561.735 | 0 | 23,325.142 | 0 | 22,453.555 | 0 | 26,270.841 | 0 | 23,310.58 | 0 | 36,264.682 | 0 | 26,270.841 | 0 | 35,416.312 | 0 | 23,325.142 | 31,583.295 | 20,538.585 | 0 | 11,501.234 | 0 | 7,232.137 | 0 | 10,802.47 | 0 | 12,303.776 | 11,643.735 | 11,413.175 | 0 | 14,355.025 | 0 | 14,590.83 | 0 | 19,301.192 | 19,001.209 | 18,312.208 | 17,504.428 | 17,444.686 | 16,709.572 | 16,711.081 | 16,222.381 | 16,642.982 | 16,105.073 | 16,245.159 | 10,122.726 | 10,333.635 | 10,735.717 | 10,749.662 | 11,650.313 | 11,651.633 | 11,628.406 | 11,630.131 | 11,777.631 | 11,815.172 | 11,780.326 | 12,892.569 | 12,158.973 | 12,313.59 | 13,577 | 14,795.754 | 14,520.591 | 8,802.197 | 8,824.1 |
| Total Shareholders Equity
| 45,147.411 | 40,543.145 | 36,608.26 | 37,343.846 | 37,229.962 | 39,061.556 | 34,942.843 | 35,325.73 | 23,609.134 | 35,149.7 | 42,924.95 | 52,375.762 | 61,402.519 | 67,991.228 | 71,471.222 | 71,464.006 | 77,582.421 | 81,350.516 | 82,812.674 | 89,118.117 | 93,505.857 | 93,849.422 | 89,663.356 | 89,876.726 | 93,216.239 | 93,932.818 | 89,517.378 | 88,253.607 | 86,120.794 | 85,618.153 | 81,115.863 | 81,388.74 | 68,876.496 | 67,103.96 | 63,185.878 | 62,140.93 | 59,820.396 | 61,454.636 | 58,309.484 | 56,070.49 | 54,340.012 | 56,519.763 | 53,799.896 | 54,421.183 | 54,154.19 | 54,511.169 | 51,680.687 | 51,794.103 | 50,578.538 | 49,566.991 | 46,333.131 | 46,975.58 | 46,738.018 | 47,316.09 | 43,937.067 | 43,183.857 | 41,652.625 | 33,156.735 | 28,200.866 | 26,080.634 | 23,922.872 | 23,605.019 | 22,721.041 | 20,753.375 | 19,773.89 | 29,157.896 | 31,135.007 | 31,964.545 | 31,288.095 | 31,260.558 | 29,227.757 | 30,482 | 31,239.98 | 31,474.526 | 19,638.429 | 19,840.022 |
| Total Equity
| 40,945.209 | 37,981.884 | 33,869.126 | 35,039.931 | 35,287.996 | 38,025.57 | 32,922.353 | 29,341.966 | 21,560.186 | 35,335.667 | 44,636.88 | 55,855.328 | 65,865.073 | 73,185.896 | 77,263.37 | 77,439.933 | 83,814.13 | 87,682.679 | 89,134.849 | 96,168.619 | 101,376.643 | 101,709.546 | 97,022.009 | 97,193.924 | 100,556.932 | 103,288.586 | 98,628.448 | 97,592.903 | 94,931.83 | 94,345.96 | 89,133.672 | 89,326.097 | 76,473.64 | 74,654.892 | 70,190.198 | 69,371.505 | 66,595.138 | 68,182.072 | 64,235.116 | 61,424.328 | 59,471.624 | 60,460.297 | 57,423.432 | 58,214.11 | 57,942.993 | 58,285.273 | 55,132.9 | 55,164.098 | 53,946.529 | 52,927.321 | 49,355.889 | 49,760.364 | 49,501.521 | 49,868.009 | 46,070.634 | 44,005.295 | 41,699.32 | 33,350.85 | 28,071.327 | 26,119.753 | 23,961.443 | 24,053.909 | 23,188.621 | 21,166.044 | 20,287.542 | 29,640.448 | 31,664.447 | 32,532.294 | 31,438.309 | 31,456.054 | 29,402.464 | 30,664 | 34,917.619 | 35,128.069 | 22,438.38 | 22,611.792 |
| Total Liabilities & Shareholders Equity
| 345,769.412 | 344,550.972 | 345,420.798 | 341,316.757 | 335,302.681 | 338,864.552 | 344,514.953 | 345,152.642 | 295,011.335 | 296,940.407 | 299,331.696 | 293,138.034 | 298,415.152 | 287,445.792 | 288,028.451 | 288,384.073 | 284,070.71 | 290,845.914 | 293,636.472 | 293,524.188 | 294,253.553 | 289,007.619 | 285,508.568 | 281,178.118 | 243,716.006 | 252,579.331 | 245,502.634 | 234,620.919 | 235,717.816 | 239,073.681 | 229,113.746 | 233,352.304 | 224,128.192 | 229,162.286 | 225,448.355 | 219,221.265 | 213,703.535 | 220,456.991 | 216,661.036 | 210,693.979 | 209,642.869 | 207,714.699 | 203,948.66 | 205,636.613 | 205,361.883 | 204,549.853 | 196,916.58 | 193,456.723 | 185,710.906 | 184,587.046 | 178,062.504 | 172,406.09 | 173,323.568 | 171,421.348 | 164,224.541 | 158,338.567 | 155,219.613 | 145,746.713 | 139,578.34 | 109,290.876 | 106,163.207 | 101,959.366 | 100,240.561 | 99,788.035 | 98,897.743 | 97,554.239 | 95,269.678 | 93,179.455 | 88,295.239 | 85,134.723 | 83,605.47 | 82,796 | 87,117.437 | 87,603.528 | 72,058.487 | 69,061.96 |