
CRRC Corporation Limited
SSE:601766.SS
6.98 (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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 67,512.492 | 48,760.864 | 47,742.24 | 67,551.716 | 55,929.833 | 44,057.162 | 39,550.761 | 47,497.449 | 54,861.839 | 53,033.999 | 46,545.477 | 38,940.969 | 48,585.115 | 43,183.808 | 35,495.05 | 34,302.556 | 33,492.359 | 36,961.318 | 46,290.586 | 42,698.622 | 44,904.764 | 42,251.503 | 34,293.702 | 38,684.947 | 38,171.008 | 43,403.156 | 35,714.482 | 41,516.309 | 60,886.392 | 37,275.691 | 35,029.38 | 35,174.514 | 45,594.983 | 39,458.962 | 35,303.53 | 34,568.444 | 39,368.687 | 37,968.527 | 34,637.588 | 22,193.108 | 18,312.009 | 16,874.448 | 19,136.522 | 19,289.865 | 16,400.137 | 12,851.459 | 13,668.847 | 12,823.35 | 15,044.694 | 10,158.463 | 12,810.409 | 22,962.27 | 23,730.328 | 8,494.834 | 13,037.102 | 9,530.101 | 14,526.051 | 9,923.307 | 11,168.952 | 7,240.382 | 12,891.514 | 9,822.675 | 9,998.219 | 9,129.795 | 11,722.772 | 11,226.481 | 3,897.216 |
Short Term Investments
| 8,222.272 | 6,631.94 | 8,762.645 | 8,128.055 | 9,125.928 | 11,002.26 | 12,263.79 | 12,825.44 | 10,431.092 | 13,328.984 | 14,047.115 | 13,825.315 | 10,694.693 | 9,511.01 | 8,871.048 | 9,362.715 | 5,799.39 | 10,220.835 | 9,907.523 | 7,216.226 | 9,180.616 | 6,370.217 | 7,090.213 | 5,721.379 | 7,246.736 | 13,404.77 | 4,443.029 | 9,085.317 | 2,569.294 | 936.433 | 798.346 | 734.555 | 731.916 | 2.857 | 1,278.469 | 3.017 | 3.424 | 5.067 | 5.258 | 0.005 | 0.006 | 10.544 | 9.313 | 8.903 | 10.989 | 13.35 | 14.247 | 9.511 | 9.589 | 7.459 | 8.071 | 21.45 | 47.635 | 7.387 | 15.169 | 16.373 | 17.512 | 20.931 | 17.64 | 22.42 | 24.248 | 27.809 | 0 | 670.594 | 100 | 115.301 | 183.885 |
Cash and Short Term Investments
| 75,734.764 | 55,392.804 | 56,504.885 | 75,679.771 | 65,055.761 | 55,059.422 | 51,814.551 | 60,322.889 | 65,292.931 | 66,362.983 | 60,592.592 | 52,766.284 | 59,279.808 | 52,694.818 | 44,366.098 | 43,665.271 | 39,291.749 | 47,182.153 | 56,198.109 | 49,914.848 | 54,085.38 | 48,621.72 | 41,383.915 | 44,406.326 | 45,417.744 | 56,807.926 | 40,157.511 | 50,601.626 | 63,455.686 | 38,212.124 | 35,827.726 | 35,909.069 | 46,326.899 | 39,461.819 | 36,581.999 | 34,571.461 | 39,372.111 | 37,973.594 | 34,642.846 | 22,193.113 | 18,312.014 | 16,884.992 | 19,145.834 | 19,298.768 | 16,411.125 | 12,864.809 | 13,683.094 | 12,832.861 | 15,054.283 | 10,165.922 | 12,818.48 | 22,983.72 | 23,777.964 | 8,502.221 | 13,052.271 | 9,546.474 | 14,543.563 | 9,944.238 | 11,186.592 | 7,262.802 | 12,915.763 | 9,850.484 | 9,998.219 | 9,129.795 | 11,822.772 | 11,341.782 | 4,081.101 |
Net Receivables
| 0 | 171,069.185 | 162,542.799 | 136,185.509 | 171,891.469 | 150,656.64 | 162,162.868 | 133,868.737 | 152,313.417 | 136,080.886 | 148,896.41 | 122,818.675 | 146,312.028 | 138,029.491 | 157,785.803 | 121,471.861 | 132,905.501 | 135,717.179 | 142,328.186 | 0 | 120,389.453 | 125,892.154 | 143,416.296 | 99,506.414 | 111,174.036 | 93,931.262 | 103,022.715 | 98,599.77 | 122,321.799 | 113,356.121 | 124,351.748 | 92,440.377 | 103,867.327 | 92,481.652 | 98,513.773 | 83,241.423 | 87,091.682 | 79,674.398 | 76,105.447 | 37,784.093 | 71,095.05 | 47,821.18 | 42,834.324 | 34,215.871 | 41,147.943 | 34,988.201 | 30,175.175 | 32,100.173 | 30,512.442 | 42,312.538 | 40,260.944 | 27,563.313 | 21,310.719 | 44,466.614 | 33,452.142 | 32,101.87 | 17,170.427 | 0 | 20,246.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 78,946.885 | 92,850.577 | 86,201.047 | 81,668.08 | 66,848.74 | 88,772.921 | 81,656.068 | 74,600.339 | 63,136.015 | 84,060.059 | 76,616.007 | 71,969.067 | 61,420.021 | 78,367.651 | 74,819.646 | 76,525.428 | 62,966.123 | 81,605.665 | 76,282.599 | 72,132.7 | 60,833.768 | 74,725.097 | 71,563.588 | 70,571.139 | 55,121.5 | 80,750.301 | 74,219.379 | 69,689.191 | 55,221.998 | 73,476.892 | 67,550.4 | 64,088.043 | 54,416.164 | 69,250.945 | 70,079.285 | 66,211.366 | 59,786.201 | 76,796.541 | 74,783.562 | 38,975.892 | 30,663.146 | 30,326.816 | 27,646.712 | 25,748.621 | 17,721.119 | 26,382.724 | 21,914.232 | 19,614.343 | 18,770.236 | 20,515.837 | 17,926.409 | 17,223.092 | 17,841.991 | 21,481.765 | 19,103.433 | 17,663.539 | 17,733.284 | 16,822.628 | 13,564.651 | 12,526.418 | 11,415.07 | 12,442.675 | 10,673.601 | 9,796.034 | 8,389.453 | 8,153.293 | 5,875.2 |
Other Current Assets
| 191,611.485 | 19,808.903 | 10,561.513 | 19,765.294 | 9,648.018 | 25,537.775 | 11,700.932 | 24,430.521 | 8,352.53 | 25,276.595 | 36,110.022 | 35,642.457 | 43,760.71 | 33,431.89 | 46,614.119 | 39,241.685 | 13,274.145 | 33,899.166 | 10,745.983 | 20,667.363 | 15,303.862 | 29,119.539 | 10,253.922 | 34,599.629 | 14,508.482 | 57,846.118 | 20,953.434 | 33,015.737 | 11,243.565 | 31,675.978 | 12,439.176 | 33,037.052 | 11,881.732 | 27,329.798 | 10,539.426 | 23,312.342 | 13,920.018 | 23,880.692 | 16,764.421 | 12,902.803 | -51,842.318 | 10,698.71 | 10,520.612 | 10,080.917 | 6,780.386 | 6,266.001 | 36,062.094 | 38,302.507 | 38,436.872 | 42,731.65 | 40,696.469 | 28,588.077 | 21,987.39 | 44,682.898 | 34,835.098 | 32,315.65 | 17,926.061 | 21,460.839 | 20,654.619 | 20,894.251 | 12,072.083 | 15,942.89 | 13,358.911 | 13,428.532 | 10,812.952 | 12,634.131 | 10,293.923 |
Total Current Assets
| 346,293.134 | 339,121.469 | 319,587.946 | 313,298.654 | 314,587.463 | 320,026.758 | 307,334.419 | 293,222.486 | 290,455.05 | 311,780.523 | 299,302.317 | 283,196.483 | 279,882.63 | 302,523.85 | 289,933.059 | 280,904.245 | 249,727.225 | 298,404.163 | 286,191.251 | 263,750.29 | 251,215.115 | 278,443.385 | 268,428.412 | 249,083.508 | 227,512.128 | 277,334.973 | 255,521.241 | 251,906.324 | 255,471.21 | 256,721.115 | 241,735.202 | 225,474.541 | 220,589.28 | 228,524.214 | 217,604.61 | 207,336.592 | 205,178.03 | 218,325.225 | 205,444.212 | 111,855.901 | 103,660.426 | 105,731.699 | 101,898.483 | 89,344.177 | 82,952.781 | 80,501.735 | 71,659.42 | 70,749.711 | 72,261.391 | 73,413.409 | 71,441.358 | 68,794.889 | 63,607.344 | 74,666.884 | 66,990.802 | 59,525.663 | 50,124.201 | 48,227.705 | 45,405.861 | 40,683.471 | 36,402.916 | 38,236.049 | 34,030.731 | 32,354.361 | 31,025.176 | 32,129.205 | 20,250.224 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 72,280.405 | 68,715.988 | 67,477.755 | 65,908.415 | 66,723.846 | 65,471.119 | 65,718.053 | 65,522.136 | 66,382.492 | 65,422.811 | 65,618.292 | 65,429.853 | 66,724.052 | 66,051.217 | 67,093.967 | 67,602.952 | 68,095.13 | 66,978 | 66,587.19 | 66,876.711 | 67,596.202 | 65,874.654 | 65,776.908 | 65,466.292 | 65,488.942 | 65,153.646 | 66,109.958 | 65,760.154 | 65,917.917 | 66,196.513 | 65,968.059 | 66,242.356 | 66,364.108 | 64,063.755 | 63,282.005 | 62,250.587 | 62,179.704 | 60,135.789 | 59,536 | 29,375.893 | 28,827.564 | 27,545.073 | 26,028.726 | 25,370.504 | 25,200.595 | 24,265.793 | 23,641.592 | 23,190.749 | 22,970.563 | 22,268.663 | 21,869.514 | 21,585.001 | 21,374.794 | 19,634.698 | 18,823.232 | 17,593.398 | 17,066.19 | 16,022.37 | 15,126.772 | 14,109.734 | 13,511.906 | 12,202.109 | 11,359.26 | 10,437.099 | 10,242.709 | 8,576.677 | 7,442.18 |
Goodwill
| 306.816 | 306.129 | 306.129 | 317.51 | 307.406 | 369.05 | 277.139 | 258.237 | 261.739 | 285.782 | 275.099 | 272.181 | 272.806 | 326.376 | 326.11 | 340.35 | 328.749 | 302.254 | 313.85 | 470.226 | 462.158 | 725.416 | 714.772 | 699.915 | 713.042 | 1,244.017 | 1,239.319 | 1,211.281 | 1,242.487 | 1,264.79 | 1,281.491 | 1,299.744 | 1,286.76 | 1,290.161 | 1,293.524 | 1,269.409 | 1,315.234 | 1,335.261 | 1,310.831 | 691.601 | 763.868 | 617.126 | 61.436 | 67.242 | 61.386 | 105.774 | 105.774 | 97.147 | 97.147 | 53.821 | 53.541 | 52.339 | 53.972 | 49.979 | 65.126 | 54.265 | 48.879 | 57.875 | 57.483 | 57.875 | 61.171 | 61.404 | 62.932 | 56.742 | 56.742 | 8.718 | 11.777 |
Intangible Assets
| 17,663.651 | 17,160.717 | 17,178.235 | 17,244.018 | 17,436.604 | 16,883.83 | 16,746.346 | 16,764.246 | 16,852.44 | 16,910.17 | 16,947.081 | 17,080.755 | 17,212.512 | 16,352.737 | 16,465.153 | 16,336.34 | 16,468.404 | 16,453.014 | 16,766.36 | 16,129.828 | 16,348.708 | 16,634.407 | 16,756.922 | 16,807.532 | 16,936.71 | 17,545.085 | 17,623.334 | 17,791.376 | 18,019.454 | 17,838.163 | 17,989.676 | 17,858.292 | 17,662.078 | 17,529.591 | 17,651.433 | 17,867.042 | 18,024.128 | 17,621.699 | 17,807.548 | 6,098.946 | 5,956.221 | 5,780.208 | 5,417.873 | 5,406.961 | 5,262.468 | 5,196.125 | 5,090.061 | 5,054.906 | 5,010.982 | 5,051.378 | 4,870.084 | 4,900.602 | 4,855.067 | 5,031.282 | 4,475.797 | 4,401.547 | 4,381.495 | 4,105.724 | 3,852.819 | 3,698.308 | 3,909.592 | 3,477.541 | 3,478.614 | 3,491.632 | 3,475.32 | 3,130.447 | 3,085.932 |
Goodwill and Intangible Assets
| 17,970.467 | 17,466.846 | 17,484.364 | 17,561.528 | 17,744.01 | 17,252.88 | 17,023.485 | 17,022.483 | 17,114.179 | 17,195.952 | 17,222.18 | 17,352.936 | 17,485.318 | 16,679.113 | 16,791.263 | 16,676.69 | 16,797.153 | 16,755.268 | 17,080.21 | 16,600.054 | 16,810.866 | 17,359.823 | 17,471.694 | 17,507.447 | 17,649.752 | 18,789.102 | 18,862.653 | 19,002.657 | 19,261.941 | 19,102.953 | 19,271.167 | 19,158.036 | 18,948.838 | 18,819.752 | 18,944.957 | 19,136.451 | 19,339.362 | 18,956.96 | 19,118.379 | 6,790.548 | 6,720.089 | 6,397.333 | 5,479.309 | 5,474.203 | 5,323.854 | 5,301.899 | 5,195.835 | 5,152.053 | 5,108.129 | 5,105.199 | 4,923.625 | 4,952.941 | 4,909.039 | 5,081.261 | 4,540.923 | 4,455.812 | 4,430.374 | 4,163.599 | 3,910.302 | 3,756.183 | 3,970.763 | 3,538.945 | 3,541.545 | 3,548.374 | 3,532.062 | 3,139.165 | 3,097.708 |
Long Term Investments
| 17,726.916 | 34,474.132 | 33,431.373 | 36,225.354 | 33,535.396 | 12,549.213 | 10,841.407 | 10,250.813 | 10,974.153 | 8,006.848 | 7,102.637 | 8,573.75 | 11,879.421 | 11,026.303 | 11,356.813 | 10,752.7 | 13,561.256 | 9,135.905 | 9,093.752 | 11,417.349 | 9,522.013 | 11,260.106 | 9,386.306 | 10,708.181 | 9,370.03 | 2,241.82 | 10,842.345 | 2,317.05 | 12,879.26 | 13,688.908 | 13,259.463 | 12,823.195 | 12,526.192 | 13,279.755 | 11,035.24 | 11,857.59 | 6,963.89 | 5,707.196 | 5,665.601 | 2,422.046 | 3,587.223 | 4,112.333 | 3,805.098 | 3,769.751 | 3,651.47 | 3,338.967 | 3,308.345 | 3,487.073 | 3,089.596 | 2,921.686 | 2,576.382 | 2,551.116 | 2,292.346 | 2,111.24 | 2,073.153 | 1,387.895 | 1,117.167 | 1,030.736 | 926.515 | 908.842 | 872.585 | 610.572 | 0 | 0 | 501.756 | 633.454 | 499.72 |
Tax Assets
| 4,438.024 | 4,307.503 | 6,118.752 | 3,932.982 | 6,407.659 | 3,917.687 | 3,798.281 | 3,665.729 | 3,630.804 | 3,901.296 | 3,804.868 | 3,762.166 | 3,731.804 | 3,787.991 | 3,764.103 | 3,727.144 | 3,631.981 | 3,702.706 | 3,641.835 | 3,440.045 | 3,400.751 | 3,781.331 | 3,660.054 | 3,619.488 | 3,644.579 | 3,841.845 | 3,859.114 | 3,666.002 | 3,697.406 | 3,124.928 | 3,122.283 | 2,977.868 | 3,009.338 | 2,935.751 | 3,041.187 | 2,723.473 | 2,743.53 | 2,398.55 | 2,323.863 | 1,375.716 | 1,153.124 | 743.319 | 659.67 | 545.326 | 586.193 | 485.602 | 520.41 | 449.479 | 469.695 | 367.97 | 422.536 | 374.797 | 362.558 | 227.392 | 317.811 | 234.065 | 287.119 | 199.633 | 202.745 | 184.533 | 183.44 | 66.831 | 67.351 | 61.583 | 60.507 | 33.896 | 46.417 |
Other Non-Current Assets
| 54,114.684 | 37,415.377 | 37,355.281 | 34,607.876 | 35,329.547 | 57,498.347 | 58,716.781 | 58,705.646 | 53,583.468 | 52,279.209 | 53,775.902 | 50,086.413 | 47,123.274 | 47,355.592 | 48,380.424 | 45,621.796 | 40,567.623 | 42,201.656 | 38,929.879 | 34,736.148 | 35,027.538 | 34,924.237 | 34,410.11 | 30,841.485 | 33,857.619 | 30,768.824 | 20,838.365 | 29,736.129 | 17,943.153 | 16,943.551 | 17,311.497 | 17,500.458 | 16,872.856 | 15,679.119 | 16,829.649 | 15,358.105 | 15,289.213 | 14,812.644 | 15,379.132 | 6,556.899 | 6,616.583 | 6,382.281 | 4,435.101 | 3,933.517 | 3,414.519 | 2,485.439 | 1,495.179 | 1,516.238 | 1,317.927 | 1,412.65 | 1,482.556 | 216.402 | 240.309 | 314.384 | 172.147 | 421.849 | 540.618 | 42.835 | 40.746 | 46.411 | 47.747 | 49.581 | 683.126 | 695.873 | 126.464 | 139.771 | 193.282 |
Total Non-Current Assets
| 166,530.496 | 162,379.846 | 161,867.525 | 158,236.155 | 159,740.458 | 156,689.246 | 156,098.007 | 155,166.807 | 151,685.096 | 146,806.116 | 147,523.879 | 145,205.118 | 146,943.869 | 144,900.216 | 147,386.57 | 144,381.282 | 142,653.143 | 138,773.535 | 135,332.866 | 133,070.307 | 132,357.37 | 133,200.151 | 130,705.072 | 128,142.893 | 130,010.922 | 120,795.237 | 120,512.435 | 120,481.992 | 119,699.677 | 119,056.853 | 118,932.469 | 118,701.913 | 117,721.332 | 114,778.132 | 113,133.038 | 111,326.206 | 106,515.699 | 102,011.139 | 102,022.975 | 46,521.102 | 46,904.583 | 45,180.34 | 40,407.904 | 39,093.301 | 38,176.631 | 35,877.7 | 34,161.361 | 33,795.592 | 32,955.909 | 32,076.168 | 31,274.613 | 29,680.257 | 29,179.046 | 27,368.975 | 25,927.265 | 24,093.019 | 23,441.469 | 21,459.173 | 20,207.081 | 19,005.703 | 18,586.441 | 16,468.038 | 15,651.282 | 14,742.93 | 14,463.498 | 12,522.963 | 11,279.308 |
Total Assets
| 512,823.63 | 501,501.315 | 481,455.471 | 471,534.809 | 474,327.921 | 476,716.004 | 463,432.426 | 448,389.293 | 442,140.146 | 458,586.639 | 446,826.196 | 428,401.601 | 426,826.499 | 447,424.066 | 437,319.629 | 425,285.527 | 392,380.368 | 437,177.698 | 421,524.117 | 396,820.597 | 383,572.485 | 411,643.536 | 399,133.484 | 377,226.401 | 357,523.05 | 398,130.21 | 376,033.676 | 372,388.316 | 375,170.887 | 375,777.968 | 360,667.671 | 344,176.454 | 338,310.612 | 343,302.346 | 330,737.648 | 318,662.798 | 311,693.729 | 320,336.364 | 307,467.187 | 158,377.003 | 150,565.01 | 150,912.039 | 142,306.387 | 128,437.478 | 121,129.412 | 116,379.435 | 105,820.781 | 104,545.303 | 105,217.301 | 105,489.577 | 102,715.97 | 98,475.146 | 92,786.391 | 102,035.859 | 92,918.067 | 83,618.682 | 73,565.67 | 69,686.878 | 65,612.942 | 59,689.174 | 54,989.357 | 54,704.087 | 49,682.013 | 47,097.29 | 45,488.674 | 44,652.168 | 31,529.532 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 209,277.858 | 166,690.739 | 184,748.371 | 179,917.968 | 180,870.059 | 137,769.599 | 119,039.262 | 113,722.987 | 112,418.376 | 128,367.982 | 106,458.431 | 105,404.271 | 106,137.551 | 114,684.292 | 109,718.583 | 109,859.771 | 91,394.919 | 157,075.534 | 142,792.161 | 122,182.587 | 120,016.126 | 112,301.525 | 101,977.662 | 132,758.699 | 121,168.707 | 140,481.522 | 114,988.49 | 93,018.301 | 91,154.542 | 118,830.636 | 84,338.842 | 84,798.372 | 79,387.816 | 82,455.709 | 108,292.396 | 105,167.859 | 105,969.188 | 104,595.603 | 98,723.499 | 49,396.564 | 92,941.107 | 56,108.308 | 49,884.802 | 46,390.201 | 45,791.16 | 39,199.49 | 35,624.671 | 36,599.134 | 39,662.96 | 42,285.777 | 34,985.179 | 29,096.289 | 27,855.543 | 37,969.625 | 32,460.329 | 30,421.686 | 24,969.856 | 26,048.33 | 22,648.819 | 21,510.435 | 18,651.577 | 19,348.193 | 16,031.908 | 13,320.941 | 11,542.174 | 10,633.788 | 7,941.712 |
Short Term Debt
| 7,065.648 | 8,636.647 | 14,264.463 | -16,387.09 | 19,474.726 | 23,371.188 | 27,411.098 | 17,107.031 | 23,753.093 | 21,620.741 | 30,122.706 | 13,027.145 | 17,697.042 | 29,099.554 | 35,500.785 | 11,767.082 | 10,304.277 | -20,250.051 | -19,119.442 | -18,878.95 | -15,865.09 | 12,640.172 | 30,459.521 | -8,305.541 | 22,331.801 | 23.185 | 34,769.377 | 25,049.999 | 60,886.208 | 10,550.255 | 24,594.241 | 14,959.226 | 49,783.359 | 11,725.059 | 10,899.605 | 3,815.351 | 204.572 | 16,310.002 | 27,091.734 | -1,218.915 | 8,346.276 | 4,556.993 | 17,661.126 | 5,801.576 | 7,646.292 | 7,274.706 | 9,132.052 | 5,792.72 | 9,473.464 | 9,356.607 | 15,181.897 | 13,081.831 | 18,710.681 | 14,231.351 | 16,762.131 | 9,018.447 | 5,796.222 | 2,828.881 | 2,599.463 | 2,767.226 | 3,480.66 | 5,652.801 | 4,004.449 | 3,310.058 | 3,911.092 | 3,973.206 | 5,430.59 |
Tax Payables
| 3,628.077 | 1,944.049 | 722.721 | 1,188.708 | 949.824 | 1,819.884 | 1,948.524 | 1,217.269 | 3,093.07 | 2,809.424 | 1,800.838 | 1,187.627 | 2,358.706 | 1,470.803 | 1,631.349 | 1,288.888 | 2,318.069 | 2,087.269 | 1,502.483 | 1,146.545 | 2,554.947 | 2,019.236 | 1,162.071 | 1,220.862 | 3,529.455 | 1,470.776 | 1,459.685 | 1,622.511 | 3,379.973 | 2,216.548 | 2,508.667 | 1,576.247 | 3,281.189 | 2,976.985 | 2,220.541 | 1,917.003 | 3,564.231 | 2,077.402 | 1,918.61 | 1,000.871 | 1,340.639 | 1,142.841 | 1,087.65 | 1,033.427 | 1,574.129 | 574.295 | 538.495 | 728.976 | 1,275.073 | 834.097 | 895.064 | 980.403 | 1,426.552 | 892.174 | 1,212.224 | 1,217.394 | 979.53 | 479.231 | 573.685 | 514.631 | 297.677 | -123.287 | -29.899 | -268.397 | -58.39 | -7.503 | 219.079 |
Deferred Revenue
| 0 | 27,770.708 | 25,093.472 | 24,791.172 | 23,188.54 | 49,253.758 | 53,763.613 | 23,274.708 | 23,746.557 | 25,897.427 | 23,975.807 | 25,516.894 | 46,534.642 | 46,001.294 | 49,084.535 | 43,267.854 | 46,204.474 | 51,500.545 | 54,189.471 | 51,246.117 | 47,670.501 | 44,077.462 | 44,914.416 | 40,653.575 | 40,566.868 | 40,962.488 | 44,300.465 | 14,624.694 | 18,381.502 | 16,485.304 | 21,620.384 | 13,243.546 | 16,562.009 | 19,094.849 | 18,098.966 | 12,383.668 | 15,055.011 | 14,674.625 | 12,633.11 | 6,711.883 | 6,674.882 | 7,187.412 | 8,219.389 | 5,675.628 | 5,996.025 | 4,912.105 | 5,351.069 | 4,661.726 | 5,130.214 | 5,313.475 | 7,543.417 | 4,190.713 | 5,210.051 | 4,912.526 | 4,620.486 | 3,984.802 | 3,405.434 | 3,487.991 | 3,713.041 | 2,287.982 | 2,475.851 | 2,154.624 | 2,572.242 | 2,038.231 | 1,884.298 | 1,347.685 | 2,302.301 |
Other Current Liabilities
| 58,733.465 | 68,425.692 | 30,740.944 | 34,154.515 | 25,924.357 | 83,223.921 | 92,509.498 | 80,717.647 | 74,518.018 | 70,896.872 | 92,398.486 | 69,156.215 | 64,826.33 | 72,685.319 | 65,428.131 | 66,362.099 | 59,286.281 | 20,478.171 | 24,489.127 | 40,186.585 | 37,409.319 | 75,728.024 | 74,874.384 | 18,137.614 | 31,954.034 | 24,344.063 | 60,509.327 | 21,714.544 | 56,236.323 | 30,190.564 | 58,450.934 | 20,193.047 | 53,790.31 | 54,641.072 | 27,482.872 | 33,960.573 | 37,136.963 | 43,536.224 | 31,301.693 | 26,310.389 | -17,175.031 | 10,236.865 | 9,225.623 | 19,621.67 | 11,988.618 | 19,323.651 | 11,972.055 | 16,439.202 | 11,126.917 | 10,457.799 | 10,980.801 | 13,257.191 | 11,192.156 | 13,756.069 | 8,989.294 | 9,923.35 | 10,916.747 | 10,113.939 | 10,516.813 | 7,152.854 | 7,352.79 | 7,075.053 | 7,802.7 | 8,674.646 | 8,194.763 | 7,487.766 | 6,630.316 |
Total Current Liabilities
| 278,705.048 | 273,467.835 | 255,569.971 | 248,456.445 | 250,407.506 | 259,123.346 | 249,156.184 | 232,194.501 | 227,403.751 | 251,908.189 | 244,068.832 | 220,006.509 | 215,556.317 | 239,156.52 | 239,711.877 | 225,622.214 | 197,492.911 | 247,866.108 | 238,178.7 | 211,995.071 | 200,164.511 | 232,750.733 | 225,921.457 | 204,245.529 | 188,351.436 | 230,328.921 | 211,726.879 | 203,603.767 | 203,490.203 | 209,330.772 | 199,544.481 | 177,815.83 | 184,227.175 | 192,237.257 | 185,093.346 | 169,628.122 | 169,090.906 | 182,148.864 | 171,668.646 | 88,912.677 | 85,452.991 | 88,397.78 | 86,078.59 | 72,846.874 | 67,000.199 | 66,372.142 | 57,267.273 | 59,560.032 | 61,538.414 | 62,934.28 | 62,042.942 | 56,415.714 | 59,184.932 | 66,849.219 | 59,423.977 | 50,580.877 | 42,662.355 | 39,470.381 | 36,338.78 | 31,945.146 | 29,782.703 | 31,952.76 | 27,809.158 | 25,037.248 | 23,589.639 | 22,087.257 | 20,221.697 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7,785.516 | 7,672.308 | 8,211.157 | 8,716.928 | 8,530.046 | 8,251.129 | 7,702.771 | 7,680.366 | 7,246.977 | 4,865.857 | 4,665.56 | 7,293.238 | 11,179.783 | 11,413.415 | 11,080.965 | 10,710.317 | 7,994.915 | 9,264.008 | 7,457.768 | 8,636.864 | 8,084.962 | 7,602.525 | 6,073.899 | 5,128.618 | 4,909.954 | 6,856.848 | 7,784.255 | 9,877.125 | 13,721.664 | 12,524.425 | 11,462.231 | 12,859.7 | 14,471.412 | 16,935.009 | 15,187.99 | 17,578.975 | 14,316.253 | 12,331.501 | 13,349.196 | 7,329.171 | 12,215.964 | 5,642.941 | 4,194.671 | 3,631.896 | 3,659.748 | 3,748.502 | 3,754.14 | 715.784 | 727.376 | 880.493 | 469.888 | 386.171 | 2,325.097 | 4,230.535 | 4,217.231 | 4,205.039 | 4,203.724 | 4,241.707 | 4,211.156 | 4,162.946 | 2,171.866 | 183.41 | 192.702 | 358.111 | 664.996 | 1,715.881 | 1,973.05 |
Deferred Revenue Non-Current
| 5,691.226 | 5,455.499 | 5,508.834 | 5,830.001 | 5,979.206 | 6,058.243 | 6,182.765 | 6,218.955 | 6,233.688 | 6,273.236 | 6,414.996 | 7,103.163 | 6,658.989 | 6,521.584 | 6,588.476 | 6,665.378 | 6,751.075 | 6,795.399 | 6,640.079 | 6,473.798 | 6,551.494 | 6,293.721 | 6,328.967 | 5,651.864 | 5,503.288 | 5,607.659 | 5,464.79 | 5,698.623 | 5,756.605 | 6,041.934 | 5,948.026 | 6,011.407 | 5,944.764 | 5,828.506 | 5,534.346 | 5,581.391 | 5,556.354 | 4,901.055 | 4,690.881 | 1,876.216 | 1,742.675 | 295.298 | 128.409 | 0 | 1,815.329 | 10.06 | 2.411 | 10.303 | 10.06 | 0 | 0 | 0 | 0 | 41.913 | 41.951 | 44.117 | 44.298 | 27.799 | 29.325 | 29.324 | 29.325 | 3.213 | 4.787 | 4.818 | 4.818 | 5.758 | 272.979 |
Deferred Tax Liabilities Non-Current
| 521.994 | 689.698 | 2,614.787 | 592.806 | 3,108.088 | 459.391 | 349.994 | 368.744 | 299.859 | 346.645 | 315.38 | 262.41 | 263.506 | 158.29 | 156.625 | 159.96 | 163.231 | 205.704 | 205.395 | 45.889 | 142.756 | 143.119 | 146.771 | 160.398 | 158.546 | 202.345 | 216.927 | 174.353 | 175.882 | 202.533 | 212.042 | 243.136 | 235.835 | 215.161 | 216.297 | 239.195 | 241.975 | 230.295 | 246.574 | 108.775 | 116.811 | 126.581 | 71.316 | 100.938 | 61.21 | 85.576 | 50.203 | 46.518 | 45.427 | 19.297 | 22.272 | 22.586 | 26.788 | 9.311 | 14.191 | 14.232 | 12.899 | 7.003 | 14.673 | 10.242 | 11.903 | 11.336 | 11.271 | 10.381 | 10.066 | 7.395 | 23.899 |
Other Non-Current Liabilities
| 9,925.252 | 10,404.189 | 6,750.064 | 9,934.847 | 6,908.642 | 10,042.026 | 10,015.277 | 9,901.841 | 9,969.955 | 10,897.087 | 10,712.516 | 11,037.12 | 17,798.893 | 11,095.181 | 17,729.622 | 11,031.894 | 17,750.978 | 10,670.071 | 10,281.807 | 10,035.522 | 16,494.53 | 9,638.858 | 9,309.14 | 9,411.869 | 9,605.147 | 9,268.222 | 14,729.29 | 9,717.387 | 16,089.617 | 9,956.383 | 9,583.928 | 9,755.439 | 15,807.409 | 9,799.033 | 9,767.416 | 15,682.899 | 14,711.997 | 13,549.386 | 13,530.355 | 7,824.787 | 1,374.326 | 6,677.835 | 4,648.001 | 4,701.244 | 2,620.77 | 4,908.794 | 4,107.535 | 3,710.686 | 3,386.163 | -19.297 | 3,456.114 | 3,544.487 | 3,161.656 | 3,444.567 | 3,292.872 | 3,208.926 | 2,801.644 | 3,031.47 | 3,006.341 | 2,687.462 | 2,637.467 | 2,913.886 | 2,612.037 | 2,699.578 | 2,541.636 | 2,783.968 | 2,214.336 |
Total Non-Current Liabilities
| 23,923.988 | 24,221.694 | 20,470.055 | 25,074.582 | 21,417.894 | 24,810.789 | 24,250.807 | 24,169.906 | 23,750.479 | 22,382.825 | 22,108.452 | 25,695.931 | 28,978.676 | 29,188.47 | 28,810.587 | 28,567.549 | 25,745.893 | 26,935.182 | 24,585.049 | 25,192.073 | 24,579.492 | 23,678.223 | 21,858.777 | 20,352.749 | 19,486.987 | 21,935.074 | 22,513.545 | 25,467.488 | 29,811.281 | 28,725.275 | 27,206.227 | 28,869.682 | 30,278.821 | 32,777.709 | 30,706.049 | 33,261.874 | 29,028.25 | 25,880.887 | 26,879.551 | 15,153.959 | 13,590.29 | 12,616.073 | 8,971.081 | 8,434.078 | 7,974.582 | 8,667.356 | 7,864.086 | 4,436.773 | 4,169.026 | 4,854.702 | 3,948.274 | 3,953.244 | 5,513.542 | 7,726.326 | 7,566.246 | 7,472.314 | 7,062.566 | 7,307.979 | 7,261.495 | 6,889.974 | 4,850.561 | 3,111.845 | 2,820.797 | 3,072.888 | 3,221.517 | 4,513.001 | 4,484.265 |
Total Liabilities
| 302,629.036 | 297,689.529 | 276,040.026 | 273,531.027 | 271,825.4 | 283,934.135 | 273,406.991 | 256,364.407 | 251,154.23 | 274,291.014 | 266,177.284 | 245,702.44 | 244,534.993 | 268,344.99 | 268,522.464 | 254,189.763 | 223,238.804 | 274,801.29 | 262,763.749 | 237,187.144 | 224,744.003 | 256,428.956 | 247,780.234 | 224,598.278 | 207,838.423 | 252,263.995 | 234,240.424 | 229,071.255 | 233,301.484 | 238,056.047 | 226,750.708 | 206,685.512 | 214,505.996 | 225,014.966 | 215,799.395 | 202,889.996 | 198,119.156 | 208,029.751 | 198,548.197 | 104,066.635 | 99,043.281 | 101,013.853 | 95,049.671 | 81,280.952 | 74,974.781 | 75,039.498 | 65,131.359 | 63,996.805 | 65,707.44 | 67,788.982 | 65,991.216 | 60,368.958 | 64,698.473 | 74,575.545 | 66,990.223 | 58,053.191 | 49,724.921 | 46,778.36 | 43,600.275 | 38,835.12 | 34,633.264 | 35,064.605 | 30,629.956 | 28,110.136 | 26,811.156 | 26,600.258 | 24,705.962 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,242.953 | 0 | 803.205 | 0 | 1,034.813 | 813.41 | 658.026 | 582.486 | 816.791 | 0 | 1,021.339 | 0 | 185.761 | 0 | 226.319 | 0 | 254.078 | 0 | 808.327 | 0 | 801.13 | 0 | 291.935 | 0 | 364.211 | 0 | 36.514 | 52.573 | 0 | 0 | 43.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 28,698.864 | 27,288.758 | 27,288.758 | 27,288.758 | 27,288.758 | 27,288.758 | 27,288.758 | 27,288.758 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 13,803 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 11,840 | 7,000 |
Retained Earnings
| 90,579.708 | 86,068.19 | 83,024.066 | 85,574.662 | 84,566.375 | 79,852.749 | 77,161.524 | 80,056.703 | 79,441.376 | 74,496.338 | 71,599.807 | 73,936.908 | 73,717.157 | 71,045.76 | 68,573.82 | 71,077.858 | 69,736.835 | 65,711.685 | 62,611.135 | 63,862.845 | 63,115.162 | 60,149.488 | 56,575.601 | 57,895.699 | 56,115.657 | 52,778.01 | 49,363.801 | 50,346.282 | 49,035.995 | 45,594.402 | 42,475.014 | 45,981.221 | 44,829.233 | 41,737.381 | 39,012.114 | 40,298.988 | 38,311.211 | 37,952.41 | 34,678.426 | 16,329.399 | 15,357.678 | 14,216.834 | 12,305.032 | 12,257.56 | 11,485.391 | 10,257.124 | 9,084.809 | 9,677.37 | 8,865.673 | 7,978.056 | 7,044.245 | 8,681.619 | 7,610.16 | 6,771.102 | 5,998.492 | 5,398.211 | 4,452.692 | 3,866.887 | 3,164.224 | 2,889.638 | 2,533.759 | 1,986.16 | 1,572.651 | 1,518.035 | 1,325.194 | 1,060.719 | 367.55 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 8,184.46 | 47,714.743 | 7,225.63 | 47,086.324 | 6,756.191 | 46,914.949 | 6,418.578 | 46,131.575 | 5,414.558 | 45,979.726 | 5,675.821 | 45,726.71 | 3,944.862 | 3,660.495 | -1,242.953 | 39,512.595 | -803.205 | 39,604.291 | -1,034.813 | -813.41 | -658.026 | -582.486 | -816.791 | 39,668.817 | -1,021.339 | 40,324.08 | -185.761 | 40,497.691 | -226.319 | 40,604.752 | -254.078 | 29,242.957 | -808.327 | 28,956.888 | -801.13 | 30,148.17 | -291.935 | 10,041.365 | -364.211 | 10,281.443 | -36.514 | -52.573 | 217.13 | 9,469.388 | -43.358 | 9,473.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 49,495.202 | 48,718.278 | 48,666.964 | 0 | 40,482.504 | 0 | 40,482.504 | 0 | 40,482.504 | 0 | 40,482.504 | 0 | 40,482.504 | 0 | 40,643.947 | 41,096.25 | 44,585.648 | 4,366.595 | 39,679.299 | 40,754.063 | 44,079.605 | 39,800.949 | 39,824.478 | 40,025.567 | 39,665.713 | 0 | 39,433.164 | 40,636.666 | 40,268.742 | 0 | 40,212.433 | 0 | 29,660.675 | 0 | 31,302.311 | 0 | 28,357.849 | 0 | 30,390.363 | 0 | -5,298.124 | 0 | 10,139.133 | 11,268.181 | 9,994.813 | 0 | 10,095.028 | 10,239.527 | 10,086.754 | 9,718.335 | 9,791.108 | 9,873.404 | 3,111.47 | 2,863.712 | 2,959.037 | 2,951.769 | 2,976.639 | 2,853.655 | 2,851.745 | 2,987.919 | 2,991.35 | 2,907.318 | 2,903.059 | 2,898.627 | 2,890.876 | 2,850.616 | -2,652.872 |
Total Shareholders Equity
| 168,773.774 | 163,485.332 | 160,389.894 | 161,988.269 | 160,973.373 | 155,637.937 | 153,099.083 | 155,670.516 | 155,041.322 | 149,326.777 | 146,195.733 | 148,615.498 | 148,574.346 | 145,471.334 | 141,861.493 | 144,533.467 | 143,021.347 | 138,289.739 | 135,355.893 | 136,532.595 | 135,893.631 | 132,480.558 | 128,930.2 | 130,451.387 | 128,457.695 | 124,518.518 | 120,993.678 | 122,742.053 | 121,558.591 | 117,616.029 | 114,457.76 | 118,109.909 | 104,856.609 | 100,410.464 | 97,603.183 | 98,686.002 | 96,900.316 | 96,730.053 | 94,002.497 | 41,433.743 | 40,510.531 | 39,345.261 | 37,291.15 | 37,328.741 | 36,559.903 | 34,295.513 | 32,982.838 | 33,719.897 | 32,755.427 | 31,499.391 | 30,638.353 | 32,358.023 | 22,561.63 | 21,474.814 | 20,797.529 | 20,189.98 | 19,244.184 | 18,560.542 | 17,855.968 | 17,717.557 | 17,365.109 | 16,733.478 | 16,315.71 | 16,256.662 | 16,056.07 | 15,751.336 | 4,714.677 |
Total Equity
| 210,194.594 | 203,811.786 | 199,906.611 | 198,003.782 | 196,523.315 | 192,781.869 | 190,025.435 | 192,024.886 | 190,985.916 | 184,295.625 | 180,648.912 | 182,699.161 | 182,291.506 | 179,079.076 | 168,797.165 | 171,095.764 | 169,141.564 | 162,376.408 | 158,760.368 | 159,633.453 | 158,828.482 | 155,214.58 | 151,353.25 | 152,628.123 | 149,684.627 | 145,866.215 | 141,793.252 | 143,317.061 | 141,869.403 | 137,721.921 | 133,916.963 | 137,490.942 | 123,804.616 | 118,287.38 | 114,938.253 | 115,772.802 | 113,574.573 | 112,306.613 | 108,918.99 | 54,310.367 | 51,521.729 | 49,898.186 | 47,256.716 | 47,156.526 | 46,154.631 | 41,339.937 | 40,689.422 | 40,548.498 | 39,509.861 | 37,700.595 | 36,724.754 | 38,106.188 | 28,087.917 | 27,460.314 | 25,927.844 | 25,565.491 | 23,840.749 | 22,908.518 | 22,012.667 | 20,854.054 | 20,356.093 | 19,639.482 | 19,052.057 | 18,987.154 | 18,677.519 | 18,051.91 | 6,823.57 |
Total Liabilities & Shareholders Equity
| 512,823.63 | 501,501.315 | 481,455.471 | 471,534.809 | 474,327.921 | 476,716.004 | 463,432.426 | 448,389.293 | 442,140.146 | 458,586.639 | 446,826.196 | 428,401.601 | 426,826.499 | 447,424.066 | 437,319.629 | 425,285.527 | 392,380.368 | 437,177.698 | 421,524.117 | 396,820.597 | 383,572.485 | 411,643.536 | 399,133.484 | 377,226.401 | 357,523.05 | 398,130.21 | 376,033.676 | 372,388.316 | 375,170.887 | 375,777.968 | 360,667.671 | 344,176.454 | 338,310.612 | 343,302.346 | 330,737.648 | 318,662.798 | 311,693.729 | 320,336.364 | 307,467.187 | 158,377.003 | 150,565.01 | 150,912.039 | 142,306.387 | 128,437.478 | 121,129.412 | 116,379.435 | 105,820.781 | 104,545.303 | 105,217.301 | 105,489.577 | 102,715.97 | 98,475.146 | 92,786.391 | 102,035.859 | 92,918.067 | 83,618.682 | 73,565.67 | 69,686.878 | 65,612.942 | 59,689.174 | 54,989.357 | 54,704.087 | 49,682.013 | 47,097.29 | 45,488.674 | 44,652.168 | 31,529.532 |