
Shanghai Electric Group Company Limited
SSE:601727.SS
7.16 (CNY) • At close April 18, 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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 32,569.013 | 35,490.279 | 27,739.57 | 34,189.044 | 30,164.902 | 30,524.644 | 29,035.347 | 28,620.504 | 26,344.5 | 29,305.644 | 27,021.683 | 27,971.091 | 25,359.181 | 28,868.973 | 28,890.802 | 30,623.201 | 24,243.832 | 24,824.426 | 24,791.323 | 25,265.749 | 21,460.942 | 22,846.751 | 22,194.034 | 23,885.268 | 42,475.805 | 29,836.971 | 34,899.3 | 29,561.874 | 37,224.092 | 32,535.787 | 34,155.564 | 37,328.791 | 43,418.176 | 38,169.222 | 30,798.406 | 34,079.044 | 40,247.806 | 37,452.883 | 31,131.269 | 31,584.769 | 29,986.445 | 25,974.11 | 26,325.325 | 23,689.548 | 26,110.962 | 24,780.579 | 25,982.872 | 21,998.467 | 25,346.523 | 17,978.758 | 20,231.674 | 16,886.592 | 22,668.664 | 17,911.719 | 18,876.907 | 18,188.509 | 22,209.37 | 23,163.312 | 22,186.227 | 16,527.338 | 17,479.824 | 16,791.449 | 18,096.906 | 14,419.989 | 15,330.609 | 13,992.206 |
Short Term Investments
| 7,779.56 | 7,759.936 | 21,787.439 | 7,392.786 | 7,492.363 | 7,674.55 | 7,669.237 | 8,033.179 | 7,657.438 | 7,354.739 | 7,741.165 | 7,615.683 | 7,603.097 | 7,320.601 | 7,346.005 | 8,231.945 | 7,387.914 | 6,559.573 | 6,869.757 | 7,082.766 | 6,964.752 | 6,089.856 | 5,206.447 | 5,095.286 | 4,419.45 | 6,509.392 | 1,293.722 | 1,774.307 | 518.55 | 644.211 | 865.018 | 933.176 | 898.093 | 874.401 | 820.86 | 788.277 | 754.044 | 684.944 | 777.545 | 838.346 | 908.1 | 243.44 | 231.452 | 200.299 | 198.924 | 42.011 | 145.486 | 201.39 | 106.973 | 55.614 | 103.226 | 145.847 | 212.269 | 285.91 | 201.353 | 184.042 | 121.872 | 184.839 | 180.08 | 69.254 | 86.745 | 53.709 | 51.353 | 61.868 | 91.86 | 309.435 |
Cash and Short Term Investments
| 40,348.573 | 43,250.215 | 49,527.009 | 41,581.83 | 37,657.265 | 38,199.194 | 36,704.584 | 36,653.683 | 34,001.938 | 36,660.383 | 34,762.848 | 35,586.774 | 32,962.278 | 36,189.574 | 36,236.807 | 38,855.146 | 31,631.746 | 31,383.999 | 31,661.08 | 32,348.515 | 28,425.694 | 28,936.607 | 27,400.481 | 28,980.554 | 46,895.255 | 36,346.363 | 36,193.022 | 31,336.181 | 37,742.642 | 33,179.998 | 35,020.582 | 38,261.967 | 44,316.269 | 39,043.623 | 31,619.266 | 34,867.321 | 41,001.85 | 38,137.827 | 31,908.814 | 32,423.115 | 30,894.545 | 26,217.55 | 26,556.777 | 23,889.847 | 26,309.886 | 24,822.59 | 26,128.358 | 22,199.857 | 25,453.496 | 18,034.372 | 20,334.9 | 17,032.439 | 22,880.933 | 18,197.629 | 19,078.26 | 18,372.551 | 22,331.242 | 23,348.151 | 22,366.307 | 16,596.592 | 17,566.569 | 16,845.158 | 18,148.259 | 14,481.857 | 15,422.469 | 14,301.641 |
Net Receivables
| 0 | 88,617.267 | 94,396.781 | 63,032.246 | 98,125.05 | 86,328.873 | 102,109.47 | 66,635.529 | 109,427.051 | 0 | 117,806.625 | 0 | 121,944.482 | 84,503.188 | 127,605.249 | 81,479.582 | 138,571.445 | 0 | 108,649.954 | 0 | 116,462.347 | 0 | 98,136.834 | 53,780.774 | 53,204.938 | 49,139.152 | 64,934.648 | 37,913.615 | 51,510.232 | 40,532.483 | 41,998.633 | 33,874.353 | 38,372.585 | 34,720.82 | 37,463 | 32,631.153 | 35,502.339 | 35,230.446 | 36,189.531 | 35,173.111 | 34,126.741 | 33,785.544 | 33,750.209 | 29,177.411 | 31,248.256 | 29,100.09 | 31,044.95 | 27,254.863 | 27,683.365 | 41,100.049 | 0 | 0 | 33,197.569 | 33,754.48 | 32,402.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,999.653 | 0 |
Inventory
| 34,549.775 | 37,606.582 | 34,083.103 | 35,861.933 | 32,423.705 | 36,256.977 | 34,023.456 | 35,649.324 | 30,871.914 | 36,313.247 | 33,492.937 | 33,091.985 | 32,879.469 | 36,473.149 | 34,344.016 | 34,967.197 | 29,986.057 | 36,572.127 | 31,285.14 | 33,794.08 | 27,004.499 | 32,207.071 | 30,888.947 | 34,045.661 | 27,929.297 | 31,156.943 | 28,121.953 | 39,441.18 | 34,473.8 | 35,782.406 | 28,655.324 | 29,400.5 | 24,883.259 | 28,014.542 | 26,295.009 | 25,749.86 | 23,900.184 | 29,849.605 | 27,092.229 | 27,540.696 | 26,185.003 | 28,076.973 | 26,274.319 | 24,593.067 | 22,150.517 | 25,104.738 | 22,581.166 | 23,602.005 | 23,410.267 | 23,970.123 | 21,712.605 | 22,706.26 | 21,175.324 | 22,500.92 | 22,050.98 | 21,910.593 | 20,328.103 | 20,531.763 | 19,304.554 | 20,628.263 | 20,192.998 | 20,880.478 | 21,344.84 | 21,183.847 | 21,750.83 | 19,142.787 |
Other Current Assets
| 128,890.433 | 24,294.315 | 51,649.885 | 45,479.26 | 49,838.281 | 36,550.47 | 53,124.727 | 58,688.014 | 61,626.607 | 13,771.675 | 66,285.551 | 15,087.613 | 73,317.532 | 65,695.837 | 78,563.81 | 69,414.124 | 91,604.577 | 28,599.779 | 66,668.036 | 16,793.634 | 85,054.394 | 19,468.939 | 17,284.998 | 42,073.813 | 58,265.977 | 35,895.425 | 36,452.652 | 34,493.525 | 29,844.883 | 36,884.595 | 25,355.061 | 32,581.699 | 21,425.005 | 29,283.705 | 28,962.567 | 32,429.889 | 24,438.384 | 22,867.509 | 25,793.859 | 23,627.333 | 16,747.954 | 20,798.361 | 17,019.229 | 22,896.422 | 18,328.259 | 20,904.631 | 47,690.642 | 44,177.921 | 43,004.772 | 46,569.917 | 43,219.434 | 42,626.012 | 41,679.607 | 39,220.632 | 38,349.243 | 36,142.879 | 34,151.961 | 34,843.404 | 33,918.947 | 32,879.154 | 32,313.298 | 32,828.657 | 29,984.987 | 29,993.485 | 26,549.131 | 29,061.558 |
Total Current Assets
| 203,788.781 | 193,768.379 | 189,470.639 | 185,955.269 | 191,826.718 | 197,335.514 | 199,101.172 | 197,626.55 | 201,153.633 | 214,283.617 | 206,880.709 | 203,038.697 | 209,775.844 | 222,861.748 | 221,674.059 | 224,716.049 | 227,945.949 | 229,741.441 | 207,211.958 | 193,789.285 | 199,200.945 | 187,431.087 | 180,197.871 | 171,965.133 | 151,727.947 | 152,537.883 | 150,248.358 | 143,184.501 | 144,357.261 | 146,379.482 | 136,376.212 | 134,118.519 | 133,784.099 | 131,062.69 | 127,744.422 | 125,678.223 | 128,646.772 | 126,085.387 | 124,133.114 | 118,764.255 | 111,232.08 | 108,878.428 | 106,926.964 | 100,556.747 | 101,427.295 | 99,932.049 | 96,400.166 | 89,979.783 | 91,778.43 | 88,574.412 | 85,266.939 | 82,364.711 | 83,910.392 | 79,919.181 | 79,478.483 | 76,426.023 | 76,811.306 | 78,723.318 | 75,589.808 | 70,104.009 | 70,072.865 | 70,554.293 | 69,478.086 | 65,659.189 | 63,706.317 | 62,505.986 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 26,564.37 | 25,115.318 | 24,113.14 | 24,121.947 | 23,771.668 | 25,965.058 | 25,774.69 | 25,546.472 | 25,112.428 | 26,356.284 | 25,929.948 | 26,312.933 | 26,355.313 | 30,140.3 | 29,416.892 | 28,525.907 | 28,229.714 | 27,345.72 | 26,718.988 | 26,369.975 | 24,991.436 | 21,956.961 | 20,926.733 | 20,635.762 | 16,179.074 | 17,155.714 | 16,706.539 | 16,686.807 | 16,468.912 | 15,790.151 | 13,038.206 | 12,883.212 | 12,989.838 | 13,001.831 | 12,405.156 | 11,780.231 | 11,999.433 | 13,330.616 | 13,603.689 | 13,859.612 | 14,066.47 | 14,151.901 | 14,046.148 | 14,973.859 | 15,126.318 | 14,902.953 | 15,002.563 | 15,065.132 | 15,225.699 | 15,043.28 | 14,225.166 | 13,889.102 | 13,617.321 | 14,008.734 | 13,866.454 | 13,866.94 | 13,460.019 | 12,337.44 | 12,203.345 | 12,254.372 | 12,278.247 | 12,479.979 | 11,304.5 | 11,558.577 | 11,207.682 | 11,439.785 |
Goodwill
| 2,920.76 | 3,238.095 | 3,203.397 | 3,206.51 | 3,244.929 | 3,323.872 | 3,347.622 | 3,304.258 | 3,288.723 | 3,909.097 | 3,890.434 | 3,938.578 | 3,954.704 | 4,618.795 | 4,643.918 | 4,620.566 | 4,667.958 | 5,197.164 | 5,183.829 | 4,833.038 | 3,641.102 | 3,719.213 | 3,715.36 | 3,700.069 | 3,398.942 | 2,698.914 | 2,615.714 | 2,678.794 | 2,648.897 | 2,666.984 | 1,149.005 | 1,131.993 | 1,136.011 | 189.151 | 189.151 | 175.418 | 175.418 | 155.173 | 148.073 | 148.073 | 148.073 | 148.073 | 148.073 | 148.073 | 148.073 | 167.519 | 167.519 | 167.519 | 167.519 | 158.494 | 158.494 | 12.483 | 12.483 | 12.483 | 12.483 | 12.483 | 16.11 | 77.068 | 77.068 | 77.068 | 77.068 | 124.7 | 3.627 | 3.627 | 3.627 | 12.871 |
Intangible Assets
| 12,050.399 | 12,072.794 | 12,195.671 | 12,257.808 | 12,288.474 | 12,612.791 | 12,475.261 | 12,542.994 | 12,618.804 | 12,676.673 | 12,849.847 | 12,821.629 | 12,997.529 | 8,574.691 | 8,796.905 | 9,039.829 | 9,102.963 | 8,347.175 | 8,453.187 | 8,877.866 | 8,034.867 | 9,129.417 | 9,184.573 | 9,305.467 | 8,804.683 | 7,097.91 | 7,091.278 | 7,202.751 | 7,221.588 | 7,354.362 | 5,531.538 | 5,538.009 | 5,573.292 | 5,269.16 | 2,714.111 | 2,392.374 | 2,442.217 | 2,526.468 | 2,538.516 | 2,644.877 | 2,599.871 | 2,547.373 | 2,684.528 | 2,606.239 | 2,615.727 | 2,727.687 | 2,724.126 | 2,726.631 | 2,675.539 | 2,733.302 | 2,661.493 | 2,602.603 | 2,268.313 | 2,093.463 | 2,031.759 | 2,042.73 | 2,063.177 | 2,038.535 | 2,127.965 | 2,202.185 | 2,222.839 | 2,426.809 | 2,226.467 | 1,929.229 | 2,084.145 | 1,710.754 |
Goodwill and Intangible Assets
| 14,971.159 | 15,310.889 | 15,399.068 | 15,464.318 | 15,533.403 | 15,936.663 | 15,822.883 | 15,847.252 | 15,907.527 | 16,585.77 | 16,740.281 | 16,760.207 | 16,952.233 | 13,193.486 | 13,440.823 | 13,660.395 | 13,770.921 | 13,544.339 | 13,637.016 | 13,710.904 | 11,675.969 | 12,848.63 | 12,899.933 | 13,005.536 | 12,203.625 | 9,796.824 | 9,706.992 | 9,881.545 | 9,870.485 | 10,021.346 | 6,680.543 | 6,670.002 | 6,709.303 | 5,458.311 | 2,903.262 | 2,567.792 | 2,617.635 | 2,681.641 | 2,686.589 | 2,792.95 | 2,747.944 | 2,695.446 | 2,832.601 | 2,754.312 | 2,763.8 | 2,895.206 | 2,891.645 | 2,894.15 | 2,843.058 | 2,891.796 | 2,819.987 | 2,615.086 | 2,280.796 | 2,105.946 | 2,044.242 | 2,055.213 | 2,079.287 | 2,115.603 | 2,205.033 | 2,279.253 | 2,299.907 | 2,551.509 | 2,230.094 | 1,932.856 | 2,087.772 | 1,723.625 |
Long Term Investments
| 12,993.256 | 32,885.341 | 43,893.654 | 30,564.944 | 11,000.69 | 11,358.171 | 11,723.233 | 11,057.229 | 10,947.641 | 10,585.822 | 10,476.009 | 11,090.421 | 10,847.364 | -9,502.208 | -6,272.42 | -7,608.753 | -24,401.037 | -5,367.02 | -3,792.045 | -4,589.523 | -19,735.426 | -1,463.672 | 286.217 | 1,170.104 | 14,766.203 | 9,990.997 | 14,841.317 | 12,565.976 | 11,580.222 | 11,239.237 | 10,692.963 | 10,248.398 | 9,922.701 | 9,312.978 | 8,956.866 | 7,815.86 | 7,759.712 | 7,858.968 | 7,864.723 | 7,304.202 | 7,189.207 | 5,166.932 | 4,837.965 | 4,908.578 | 4,658.646 | 5,131.134 | 4,940.363 | 4,860.468 | 5,007.145 | 5,277.879 | 5,408.652 | 4,611.169 | 3,779.9 | 3,560 | 3,320.098 | 3,413.61 | 3,382.981 | 3,368.62 | 2,963.471 | 3,387.184 | 3,244.083 | 3,356.703 | 3,306.454 | 3,187.229 | 3,400.736 | 3,032.424 |
Tax Assets
| 8,690.212 | 8,331.862 | 9,009.376 | 8,326.648 | 8,300.768 | 8,271.593 | 8,317.531 | 7,721.448 | 7,733.152 | 8,169.86 | 8,147.741 | 8,145.677 | 8,078.305 | 7,337.594 | 7,371.626 | 6,642.906 | 6,568.529 | 6,042.001 | 6,309.577 | 5,989.16 | 5,771.19 | 5,766.686 | 5,427.537 | 5,284.827 | 4,801.223 | 4,534.716 | 4,457.38 | 4,194.546 | 3,982.674 | 3,615.133 | 3,306.527 | 2,884.445 | 2,897.838 | 3,020.435 | 3,002.129 | 2,869.31 | 2,901.249 | 2,826.357 | 2,739.677 | 2,878.056 | 2,683.479 | 2,170.926 | 2,203.838 | 2,195.283 | 2,116.923 | 1,840.619 | 1,911.546 | 1,810.116 | 1,874.894 | 1,616.76 | 1,589.293 | 1,513.291 | 1,502.589 | 1,197.995 | 1,303.98 | 1,148.781 | 1,114.752 | 931.187 | 900.872 | 909.118 | 908.286 | 783.847 | 792.951 | 747.101 | 742.529 | 756.103 |
Other Non-Current Assets
| 35,497.21 | 14,728.337 | 1,000.344 | 14,216.715 | 32,833.32 | 28,223.255 | 28,810.69 | 29,339.155 | 27,166.471 | 28,525.008 | 28,813.996 | 28,281.403 | 28,793.131 | 46,918.12 | 46,178.101 | 46,973.978 | 63,288.658 | 41,805.953 | 38,967.211 | 43,157.918 | 58,619.475 | 37,253.867 | 34,955.206 | 33,028.425 | 18,843.793 | 15,718.318 | 11,312.707 | 12,361.523 | 13,086.205 | 9,818.02 | 9,730.533 | 9,545.711 | 9,330.132 | 9,079.219 | 9,274.333 | 7,523.022 | 8,198.856 | 6,555.68 | 5,678.528 | 5,368.153 | 5,631.384 | 4,002.439 | 3,637.406 | 3,143.809 | 3,199.732 | 1,784.493 | 1,980.295 | 1,932.263 | 1,970.311 | 1,533.39 | 1,513.096 | 1,453.391 | 1,624.061 | 1,627.534 | 1,590.044 | 1,438.738 | 1,363.496 | 1,197.361 | 1,299.922 | 809.077 | 822.694 | 684.71 | 624.946 | 625.968 | 512.839 | 520.843 |
Total Non-Current Assets
| 98,716.207 | 96,371.747 | 93,415.582 | 92,694.572 | 91,439.849 | 89,754.74 | 90,449.027 | 89,511.556 | 86,867.219 | 90,222.744 | 90,107.975 | 90,590.641 | 91,026.346 | 88,087.292 | 90,135.022 | 88,194.433 | 87,456.785 | 83,370.993 | 81,840.747 | 84,638.434 | 81,322.644 | 76,362.472 | 74,495.626 | 73,124.654 | 66,793.918 | 57,196.569 | 57,024.935 | 55,690.397 | 54,988.498 | 50,483.887 | 43,448.772 | 42,231.768 | 41,849.812 | 39,872.774 | 36,541.746 | 32,556.215 | 33,476.885 | 33,253.262 | 32,573.206 | 32,202.973 | 32,318.484 | 28,187.644 | 27,557.958 | 27,975.841 | 27,865.419 | 26,554.405 | 26,726.412 | 26,562.129 | 26,921.107 | 26,363.105 | 25,556.194 | 24,082.039 | 22,804.667 | 22,500.209 | 22,124.818 | 21,923.282 | 21,400.535 | 19,950.211 | 19,572.643 | 19,639.004 | 19,553.217 | 19,856.748 | 18,258.945 | 18,051.731 | 17,951.558 | 17,472.78 |
Total Assets
| 302,504.988 | 290,140.126 | 282,886.221 | 278,649.841 | 283,266.567 | 287,090.254 | 289,550.199 | 287,138.106 | 288,020.852 | 304,506.361 | 296,988.684 | 293,629.338 | 300,802.19 | 310,949.04 | 311,809.081 | 312,910.482 | 315,402.734 | 313,112.434 | 289,052.705 | 278,427.719 | 280,523.589 | 263,793.559 | 254,693.497 | 245,089.787 | 218,521.865 | 209,734.452 | 207,273.293 | 198,874.898 | 199,345.759 | 196,863.369 | 179,824.984 | 176,350.287 | 175,633.911 | 170,935.464 | 164,286.168 | 158,234.438 | 162,123.657 | 159,338.649 | 156,706.32 | 150,967.228 | 143,550.564 | 137,066.072 | 134,484.922 | 128,532.588 | 129,292.714 | 126,486.454 | 123,126.578 | 116,541.912 | 118,699.537 | 114,937.517 | 110,823.133 | 106,446.75 | 106,715.059 | 102,419.39 | 101,603.301 | 98,349.305 | 98,211.841 | 98,673.529 | 95,162.451 | 89,743.013 | 89,626.082 | 90,411.041 | 87,737.031 | 83,710.92 | 81,657.875 | 79,978.766 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 75,693.955 | 58,271.127 | 54,128.897 | 70,857.001 | 44,742.564 | 45,949.491 | 46,301.661 | 45,856.284 | 43,530.802 | 50,090.832 | 48,752.931 | 48,998.98 | 47,120.955 | 76,284.636 | 52,063.595 | 50,351.744 | 48,489.035 | 50,131.039 | 46,277.32 | 44,069.948 | 43,932.887 | 38,616.349 | 34,982.22 | 52,002.1 | 45,268.312 | 44,814.131 | 30,687.37 | 27,157.888 | 25,011.094 | 30,479.767 | 25,164.861 | 25,272.523 | 21,022.107 | 25,689.06 | 35,968.516 | 31,752.474 | 32,047.385 | 34,820.917 | 32,597.424 | 31,877.308 | 31,835.646 | 27,245.957 | 32,193.436 | 28,259.86 | 29,243.447 | 29,055.161 | 29,156.84 | 24,687.275 | 26,488.056 | 26,491.593 | 23,818.377 | 23,725.361 | 23,379.047 | 22,836.49 | 22,096.918 | 19,802.504 | 17,507.165 | 17,274.449 | 16,680.156 | 15,182.045 | 14,398.683 | 17,180.538 | 15,510.487 | 12,975.344 | 12,044.496 | 11,416.765 |
Short Term Debt
| 9,548.227 | 32,546.775 | 17,233.049 | 27,944.055 | 15,703.248 | -13,865.012 | 20,701.647 | -9,463.577 | 17,016.273 | -7,515.364 | 18,233.333 | -4,375.427 | 18,826.222 | -52,398.108 | 14,909.454 | -16,503.306 | 24,294.079 | -12,352.47 | 30,105.025 | -6,675.468 | 25,382.767 | -20,392.665 | 23,073.649 | -28,832.065 | 8,585.556 | -31,257.018 | -24,447.583 | -34,416.184 | -33,354.316 | -35,403.736 | -32,550.173 | -37,228.626 | 8,323.757 | -33,893.906 | 3,582.232 | -9,508.451 | 1,154.242 | -5,269.836 | 2,620.026 | -2,293.125 | 5,735.857 | 1,981.392 | -5,228.723 | -2,234.759 | 3,916.257 | -4,269.838 | 1,909.51 | 1,630.207 | 1,818.444 | 1,666.81 | 1,431.372 | 706.135 | 442.583 | 840.904 | 642.325 | 535.263 | 460.855 | 241.302 | 196.5 | 681.864 | 744.098 | 767.054 | 356.604 | 490.335 | 564.827 | 865.758 |
Tax Payables
| 2,473.766 | 1,632.653 | 761.037 | 1,686.804 | 2,466.028 | 1,705.174 | 1,962.833 | 1,194.688 | 2,030.487 | 1,908.005 | 1,437.485 | 1,307.157 | 2,180.202 | 2,617.559 | 2,641.78 | 1,947.89 | 2,939.412 | 1,721.649 | 1,727.33 | 2,553.542 | 3,272.191 | 1,467.193 | 2,441.111 | 2,030.887 | 2,691.527 | 1,252.289 | 1,570.638 | 1,393.618 | 2,029.572 | 994.732 | 1,757.968 | 854.064 | 2,328.594 | 1,081.929 | 1,412.42 | 1,449.937 | 2,483.381 | 1,951.415 | 1,443.528 | 1,603.541 | 2,061.649 | 548.858 | 1,384.518 | 1,171.031 | 1,915.492 | 882.855 | 1,326.611 | 1,092.923 | 2,211.333 | 871.256 | 1,335.424 | 952.45 | 1,934.716 | 733.996 | 864.71 | 793.374 | 1,152.138 | 897.584 | 1,106.354 | 1,108.994 | 1,555.319 | 1,161.772 | 1,012.035 | 1,182.246 | 1,257.388 | 1,346.121 |
Deferred Revenue
| 0 | 53,106.947 | 48,786.067 | 46,125.382 | 67,507.643 | 62,482.412 | 60,303.057 | 41,875.82 | 39,529.11 | 42,805.452 | 39,783.773 | 39,472.04 | 59,574.2 | 65,152.507 | 65,784.039 | 66,215.328 | 68,486.093 | 70,758.84 | 60,603.118 | 58,433.309 | 61,547.383 | 59,127.466 | 56,285.65 | 56,187.195 | 49,552.004 | 48,178.211 | 48,817.569 | 9,218.328 | 9,984.206 | 9,292.573 | 10,637.777 | 8,324.009 | 9,917.425 | 8,246.729 | 8,769.269 | 10,810.647 | 12,092.001 | 7,396.002 | 10,056.928 | 6,696.021 | 7,634.862 | 6,291.74 | 8,853.521 | 6,313.436 | 7,457.986 | 6,213.094 | 8,415.816 | 6,224.457 | 7,503.337 | 6,410.571 | 7,782.586 | 5,899.988 | 6,168.698 | 5,045.491 | 5,934.051 | 4,788.979 | 5,107.246 | 5,007.585 | 5,752.313 | 4,982.473 | 5,243.79 | 4,789.424 | 5,815.064 | 5,738.614 | 4,592.684 | 5,300.009 |
Other Current Liabilities
| 102,775.666 | 31,469.417 | 46,074.084 | 60,036.736 | 59,745.669 | 37,646.236 | 57,703.997 | 34,049.507 | 61,418.771 | 36,431.194 | 56,390.247 | 32,030.144 | 60,853.515 | 7,615.317 | 60,907.919 | 35,403.229 | 61,785.88 | 39,416.359 | 45,918.332 | 29,581.966 | 52,353.349 | 29,907.134 | 45,188.245 | 20,120.955 | 63,077.873 | 21,358.65 | 35,728.082 | 33,999.982 | 34,453.672 | 34,282.203 | 33,357.824 | 31,565.815 | 33,829.994 | 30,865.772 | 56,441.834 | 49,446.608 | 63,913.766 | 50,753.785 | 58,883.746 | 48,433.621 | 53,665.02 | 58,094.355 | 42,772.09 | 40,633.854 | 47,184.589 | 40,364.887 | 44,359.174 | 42,141.531 | 43,316.962 | 43,514.293 | 42,502.473 | 40,211.101 | 41,674.302 | 38,885.095 | 39,886.854 | 38,891.247 | 41,803.815 | 42,757.708 | 41,387.148 | 39,567.258 | 40,791.905 | 39,028.855 | 39,993.099 | 37,923.236 | 36,809.135 | 35,820.637 |
Total Current Liabilities
| 190,491.614 | 177,026.919 | 166,983.134 | 160,524.596 | 167,724.581 | 168,277.655 | 169,534.597 | 160,814.075 | 163,525.443 | 173,193.926 | 164,597.769 | 161,491.378 | 168,879.341 | 172,778.537 | 174,329.591 | 173,278.891 | 183,492.354 | 184,847.4 | 168,604.62 | 158,676.669 | 164,061.142 | 149,965.618 | 145,860.764 | 136,425.553 | 119,623.268 | 116,024.263 | 115,781.158 | 108,217.332 | 111,319.728 | 112,501.82 | 107,129.586 | 104,079.041 | 103,060.691 | 98,999.655 | 97,405.002 | 94,761.862 | 99,598.774 | 97,048.285 | 95,544.724 | 93,013.387 | 93,298.172 | 87,870.562 | 87,254.138 | 80,456.858 | 82,259.785 | 78,459.253 | 76,752.135 | 69,551.936 | 73,834.795 | 72,543.952 | 69,087.646 | 65,595.047 | 67,430.648 | 63,296.485 | 63,490.807 | 60,022.388 | 60,923.973 | 61,171.043 | 59,370.158 | 56,540.161 | 57,490.005 | 58,138.219 | 56,872.225 | 52,571.161 | 50,675.846 | 49,449.281 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 29,145.843 | 30,277.375 | 32,548.842 | 35,010.825 | 32,794.164 | 31,056.991 | 28,424.599 | 24,879.902 | 23,473.812 | 28,392.463 | 29,414.142 | 27,241.797 | 27,363.858 | 25,964.692 | 26,600.354 | 23,622.205 | 18,643.902 | 19,958.122 | 17,823.472 | 19,332.894 | 18,920.658 | 19,782.364 | 18,021.314 | 25,152.239 | 22,662.224 | 17,346.762 | 16,722.54 | 15,608.086 | 13,862.934 | 13,541.907 | 10,919.674 | 10,834.96 | 12,145.629 | 11,725.044 | 11,404.37 | 11,082.512 | 10,916.79 | 11,944.454 | 11,754.876 | 7,604.77 | 2,846.845 | 2,962.573 | 2,332.543 | 2,410.359 | 2,344.829 | 3,876.945 | 3,927.63 | 4,174.707 | 2,164.843 | -715.489 | 727.554 | 707.671 | 700.552 | 1,954.738 | 1,902.994 | 1,996.495 | 2,097.285 | 2,251.264 | 2,393.218 | 2,465.064 | 2,418.404 | 2,576.904 | 2,562.178 | 2,496.124 | 2,536.856 | 2,436.27 |
Deferred Revenue Non-Current
| 1,210.875 | 1,203.792 | 1,249.689 | 1,284.292 | 1,333.337 | 1,401.956 | 1,424.471 | 1,476.804 | 1,491.212 | 1,525.956 | 1,574.164 | 1,600.848 | 1,651.556 | 1,705.702 | 1,676.598 | 1,764.202 | 1,774.593 | 1,653.369 | 1,624.139 | 1,626.267 | 1,631.71 | 1,577.014 | 1,384.848 | 1,050.822 | 1,004.508 | 1,244.548 | 965.372 | 958.266 | 1,055.96 | 944.191 | 717.671 | 573.39 | 711.999 | 648.975 | 656.743 | 644.925 | 660.933 | 431.767 | 460.935 | 418.945 | 424.834 | 1,050.609 | 1,038.073 | 878.048 | 773.776 | 897.147 | 773.021 | 543.166 | 607.858 | 50.612 | 49.375 | 42.18 | 38.967 | 45.975 | 44.143 | 48.627 | 39.913 | 54.051 | 60.433 | 40.917 | 45.556 | 117.234 | 77.922 | 88.031 | 97.883 | 128.155 |
Deferred Tax Liabilities Non-Current
| 714.141 | 669.912 | 1,260.592 | 624.356 | 614.502 | 789.315 | 813.348 | 840.508 | 836.321 | 715.502 | 721.475 | 733.65 | 775.648 | 823.26 | 817.686 | 876.689 | 854.267 | 1,005.266 | 976.112 | 1,032.597 | 900.89 | 869.402 | 807.389 | 871.323 | 628.895 | 674.821 | 655.326 | 337.84 | 337.53 | 370.748 | 368.969 | 317.096 | 312.927 | 278.067 | 229.064 | 186.719 | 241.88 | 239.623 | 270.673 | 515.9 | 391.343 | 569.02 | 522.843 | 580.122 | 611.67 | 535.378 | 528.524 | 548.611 | 538.197 | 432.084 | 440.666 | 322.185 | 336.924 | 159.983 | 295.662 | 312.018 | 333.477 | 347.111 | 336.357 | 450.559 | 463.437 | 405.658 | 457.909 | 535.727 | 477.103 | 596.163 |
Other Non-Current Liabilities
| 3,562.196 | 3,072.772 | 3,229.126 | 3,961.019 | 5,821.182 | 734.031 | 4,396.106 | 4,383.341 | 6,827.43 | 4,373.693 | 3,500.552 | 4,161.645 | 3,987.434 | 4,494.526 | 4,088.821 | 3,795.459 | 3,788.276 | 4,258.195 | 6,145.722 | 2,952.112 | 3,420.017 | 2,826.191 | 515.949 | 3,763.324 | 966.35 | 1,913.761 | 1,699.463 | 1,694.785 | 1,366.95 | 2,278.291 | 2,012.388 | 2,050.589 | 2,780.46 | 1,521.131 | 1,218.866 | 1,950.403 | 1,977.919 | 1,815.404 | 1,784.197 | 2,312.268 | 1,980.479 | 686.233 | 379.878 | 1,095.812 | 594.086 | 1,326.72 | 1,221.602 | 939.537 | 871.586 | -482.696 | 550.476 | 450.291 | 552.19 | 214.31 | 350.059 | 354.948 | 314.728 | 319.06 | 423.56 | 205.547 | 145.061 | 62.902 | 46.242 | 47.987 | 34.834 | 42.2 |
Total Non-Current Liabilities
| 34,633.055 | 35,223.851 | 37,027.657 | 40,880.492 | 38,615.346 | 37,475.315 | 35,058.524 | 31,580.555 | 30,301.242 | 35,007.614 | 35,210.333 | 33,737.94 | 33,778.496 | 32,988.18 | 33,183.459 | 30,058.555 | 25,061.038 | 26,874.952 | 23,969.194 | 24,943.87 | 24,873.275 | 25,054.971 | 20,729.5 | 30,837.708 | 25,261.977 | 21,179.892 | 20,042.701 | 18,598.977 | 17,304.444 | 17,135.137 | 14,018.702 | 13,776.035 | 14,926.089 | 14,173.217 | 13,509.043 | 13,032.915 | 12,894.709 | 13,759.858 | 13,539.073 | 9,917.038 | 4,827.324 | 5,268.435 | 4,273.337 | 4,384.219 | 4,324.361 | 6,100.812 | 5,922.253 | 5,657.41 | 4,182.484 | 2,349.673 | 1,768.071 | 1,522.327 | 1,628.633 | 2,375.006 | 2,592.858 | 2,712.088 | 2,785.403 | 2,971.486 | 3,213.568 | 3,162.087 | 3,072.458 | 3,162.698 | 3,144.251 | 3,167.869 | 3,146.676 | 3,202.788 |
Total Liabilities
| 225,124.669 | 212,250.77 | 204,010.791 | 201,405.088 | 206,339.927 | 205,752.97 | 204,593.121 | 192,394.63 | 193,826.685 | 208,201.54 | 199,808.102 | 195,229.318 | 202,657.837 | 205,766.717 | 207,513.05 | 203,337.446 | 208,553.392 | 211,722.352 | 192,573.814 | 183,620.539 | 188,934.417 | 175,020.589 | 166,590.264 | 167,263.261 | 144,885.245 | 137,204.155 | 135,823.859 | 126,816.309 | 128,624.172 | 129,636.957 | 121,148.288 | 117,855.076 | 117,986.78 | 113,172.872 | 110,914.045 | 107,794.777 | 112,493.483 | 110,808.143 | 109,083.797 | 102,930.425 | 98,125.496 | 93,138.997 | 91,527.475 | 84,841.077 | 86,584.146 | 84,560.065 | 82,674.388 | 75,209.346 | 78,017.279 | 74,893.625 | 70,855.717 | 67,117.374 | 69,059.281 | 65,671.491 | 66,083.665 | 62,734.476 | 63,709.376 | 64,142.529 | 62,583.726 | 59,702.248 | 60,562.463 | 61,300.917 | 60,016.476 | 55,739.03 | 53,822.522 | 52,652.069 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.991 | 7.369 | 0 | 2.732 | 0 | 0 | 7.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.005 | 0 | 0 | 0 | 35.406 | 26.195 | 1.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,579.809 | 15,705.971 | 15,705.971 | 15,705.971 | 15,705.971 | 15,181.353 | 15,155.642 | 15,152.472 | 15,152.463 | 15,152.463 | 15,152.462 | 15,152.398 | 14,725.54 | 14,725.188 | 14,725.181 | 14,725.181 | 14,725.181 | 14,725.181 | 13,431.162 | 13,431.158 | 13,431.156 | 13,431.156 | 13,431.156 | 12,824.309 | 12,824.307 | 12,824.305 | 12,823.913 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,823.627 | 12,507.686 | 12,507.686 | 12,507.686 | 12,507.686 | 12,507.686 | 12,507.686 | 11,891.648 |
Retained Earnings
| 12,723.5 | 12,431.752 | 12,280.605 | 11,711.007 | 11,678.998 | 12,240.413 | 12,009.508 | 11,786.116 | 11,419.263 | 13,802.196 | 14,227.085 | 15,231.065 | 15,218.425 | 20,799.214 | 20,249.185 | 27,010.378 | 26,348.897 | 25,150.549 | 24,327.568 | 22,920.4 | 22,806.876 | 21,983.045 | 21,660.575 | 21,515.826 | 20,766.833 | 20,384.769 | 19,981.675 | 20,136.798 | 19,111.899 | 18,829.844 | 17,452.023 | 16,588.138 | 16,102.479 | 16,296.431 | 15,777.076 | 14,099.301 | 13,629.884 | 13,421.778 | 12,865.879 | 12,964.487 | 12,313.281 | 11,760.21 | 11,370.666 | 11,653.04 | 11,064.903 | 11,084.181 | 10,530.079 | 10,608.395 | 10,089.001 | 9,834.657 | 10,534.419 | 10,477.216 | 9,579.939 | 9,445.322 | 8,271.525 | 8,296.798 | 7,471.441 | 8,148.791 | 7,183.326 | 6,527.743 | 5,820.668 | 6,137.101 | 5,179.586 | 4,990.296 | 5,080.508 | 4,356.591 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 12,247.542 | 25,409.227 | 12,246.515 | 25,437.141 | 12,353.205 | 27,802.701 | 12,209.753 | 27,497.268 | 11,874.431 | 27,342.365 | 11,938.715 | 28,078.968 | 10,201.305 | 27,612.684 | 8.191 | 50.203 | 53.216 | 134.599 | 94.648 | -48.991 | -7.369 | 38.307 | -2.732 | 140.173 | 93.695 | -7.026 | 73.453 | 1,070.911 | 1,305.139 | 1,299.429 | 1,084.558 | 1,132.874 | 900.378 | 968.08 | 1,110.938 | 860.322 | 1,293.03 | 954.608 | 707.028 | -7.005 | 10.392 | 7.665 | 231.062 | -35.406 | -26.195 | -1.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 24,886.607 | 25,540.268 | 13,292.566 | 0 | 13,292.566 | 0 | 13,135.198 | 0 | 27,863.241 | 0 | 27,527.919 | 0 | 27,209.932 | -382.271 | 27,639.195 | 27,230.413 | 15,271.217 | 24,546.554 | 15,012.61 | 25,426.468 | 25,386.517 | 24,482.308 | 24,500.445 | 21,840.436 | 16,551.343 | 21,766.605 | 21,720.127 | 21,590.402 | 16,534.623 | 20,274.432 | 15,633.826 | 9,725.393 | 6,009.58 | 14,793.039 | 3,539.036 | 5,530.919 | 4,618.451 | 5,631.055 | 5,731.863 | 5,405.184 | 4,234.66 | 4,697.037 | 4,483.74 | 4,453.512 | 8,317.424 | 4,320.802 | 7,617.215 | 7,763.874 | 7,593.934 | 7,490.004 | 7,040.487 | 6,875.602 | 7,473.669 | 6,655.749 | 6,669.83 | 6,691.262 | 6,707.381 | 6,257.816 | 5,962.271 | 4,124.766 | 4,146.49 | 3,730.515 | 3,579.042 | 3,701.43 | 3,754.292 | 3,618.928 |
Total Shareholders Equity
| 53,189.916 | 53,551.829 | 53,400.522 | 52,700.043 | 52,797.888 | 53,257.363 | 53,077.72 | 55,168.626 | 54,862.313 | 56,879.273 | 57,334.813 | 58,153.239 | 58,134.328 | 64,201.882 | 63,594.351 | 69,946.762 | 66,400.834 | 64,852.745 | 64,976.453 | 63,499.331 | 63,345.856 | 61,617.815 | 61,313.418 | 58,081.802 | 57,290.196 | 56,876.555 | 56,426.983 | 56,452.381 | 55,537.083 | 52,535.438 | 46,517.007 | 45,650.144 | 45,092.754 | 44,520.626 | 40,864.118 | 37,581.425 | 37,251.086 | 36,894.864 | 36,872.195 | 36,425.82 | 34,236.392 | 33,223.818 | 32,581.809 | 32,808.07 | 32,205.954 | 31,700.136 | 30,970.921 | 31,195.896 | 30,506.562 | 30,148.288 | 30,398.533 | 30,176.445 | 29,257.192 | 28,924.698 | 27,764.982 | 27,811.687 | 27,002.449 | 27,230.234 | 25,969.224 | 23,160.195 | 22,474.844 | 22,375.302 | 21,266.314 | 21,199.412 | 21,321.669 | 19,867.167 |
Total Equity
| 77,380.319 | 77,889.356 | 77,625.741 | 77,244.753 | 76,926.64 | 81,337.284 | 84,957.078 | 94,743.476 | 94,194.167 | 96,304.821 | 97,180.582 | 98,400.02 | 98,144.353 | 105,182.323 | 104,296.031 | 109,573.036 | 106,849.342 | 101,390.082 | 96,478.891 | 94,807.18 | 91,589.172 | 88,772.97 | 88,103.233 | 77,826.526 | 73,636.62 | 72,530.297 | 71,449.434 | 72,058.589 | 70,721.587 | 67,226.412 | 58,676.696 | 58,495.211 | 57,647.131 | 57,762.592 | 53,372.123 | 50,439.661 | 49,630.174 | 48,530.506 | 47,622.523 | 48,036.803 | 45,425.068 | 43,927.075 | 42,957.447 | 43,691.511 | 42,708.568 | 41,926.389 | 40,452.19 | 41,332.566 | 40,682.258 | 40,043.892 | 39,967.416 | 39,329.376 | 37,655.778 | 36,747.899 | 35,519.636 | 35,614.829 | 34,502.465 | 34,531 | 32,578.725 | 30,040.765 | 29,063.619 | 29,110.124 | 27,720.555 | 27,971.89 | 27,835.353 | 27,326.697 |
Total Liabilities & Shareholders Equity
| 302,504.988 | 290,140.126 | 282,886.221 | 278,649.841 | 283,266.567 | 287,090.254 | 289,550.199 | 287,138.106 | 288,020.852 | 304,506.361 | 296,988.684 | 293,629.338 | 300,802.19 | 310,949.04 | 311,809.081 | 312,910.482 | 315,402.734 | 313,112.434 | 289,052.705 | 278,427.719 | 280,523.589 | 263,793.559 | 254,693.497 | 245,089.787 | 218,521.865 | 209,734.452 | 207,273.293 | 198,874.898 | 199,345.759 | 196,863.369 | 179,824.984 | 176,350.287 | 175,633.911 | 170,935.464 | 164,286.168 | 158,234.438 | 162,123.657 | 159,338.649 | 156,706.32 | 150,967.228 | 143,550.564 | 137,066.072 | 134,484.922 | 128,532.588 | 129,292.714 | 126,486.454 | 123,126.578 | 116,541.912 | 118,699.537 | 114,937.517 | 110,823.133 | 106,446.75 | 106,715.059 | 102,419.39 | 101,603.301 | 98,349.305 | 98,211.841 | 98,673.529 | 95,162.451 | 89,743.013 | 89,626.082 | 90,411.041 | 87,737.031 | 83,710.92 | 81,657.875 | 79,978.766 |