China Mobile Limited
600941.SS
SHH
107.9
CNY+0.91(+0.85%)
As of today
China Mobile Limited fundamentals
600941.SS Balance Sheet
| Period Ending | Dec 31, 1997 | Dec 31, 1998 | Dec 31, 1999 | Dec 31, 2000 | Dec 31, 2001 | Dec 31, 2002 | Dec 31, 2003 | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2007 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 40,069,952,160 | 17,481,725,240 | 19,349,000,000 | 27,702,000,000 | 21,821,000,000 | 32,575,000,000 | 39,129,000,000 | 45,149,000,000 | 64,461,000,000 | 71,167,000,000 | 78,859,000,000 | 87,426,000,000 | 78,894,000,000 | 87,543,000,000 | 86,259,000,000 | 70,906,000,000 | 44,931,000,000 | 66,744,000,000 | 79,842,000,000 | 90,413,000,000 | 120,636,000,000 | 57,302,000,000 | 175,933,000,000 | 212,729,000,000 | 243,943,000,000 | 223,483,000,000 | 141,559,000,000 | 167,309,000,000 | |
| Short-Term Investments | 0 | 0 | 8,227,000,000 | 12,204,000,000 | 14,970,000,000 | 11,069,000,000 | 17,227,000,000 | 20,264,000,000 | 41,925,000,000 | 82,294,000,000 | 109,685,000,000 | 130,833,000,000 | 185,613,000,000 | 204,803,000,000 | 246,687,000,000 | 331,997,000,000 | 374,977,000,000 | 354,118,000,000 | 342,497,000,000 | 367,194,000,000 | 345,001,000,000 | 368,312,000,000 | 245,058,000,000 | 238,985,000,000 | 255,928,000,000 | 108,303,000,000 | 222,364,000,000 | 236,765,000,000 | |
| Total Cash & Short-Term Investments | 40,069,952,160 | 17,481,725,240 | 27,576,000,000 | 39,906,000,000 | 36,791,000,000 | 43,644,000,000 | 56,356,000,000 | 65,413,000,000 | 106,386,000,000 | 153,461,000,000 | 188,544,000,000 | 218,259,000,000 | 264,507,000,000 | 292,346,000,000 | 332,946,000,000 | 402,903,000,000 | 419,908,000,000 | 420,862,000,000 | 422,339,000,000 | 457,607,000,000 | 465,637,000,000 | 425,614,000,000 | 420,991,000,000 | 451,714,000,000 | 499,871,000,000 | 331,786,000,000 | 363,923,000,000 | 404,074,000,000 | |
| Net Receivables | 2,377,901,120 | 2,806,547,100 | 7,298,000,000 | 10,106,000,000 | 7,420,000,000 | 8,813,000,000 | 8,923,000,000 | 9,023,000,000 | 8,742,000,000 | 10,426,000,000 | 10,116,000,000 | 10,776,000,000 | 9,937,000,000 | 15,136,000,000 | 28,909,000,000 | 20,582,000,000 | 26,297,000,000 | 32,096,000,000 | 44,922,000,000 | 103,208,000,000 | 57,094,000,000 | 73,634,000,000 | 73,180,000,000 | 53,561,000,000 | 53,968,000,000 | 69,277,000,000 | 87,835,000,000 | 114,020,000,000 | |
| Inventory | 77,000,280 | 101,002,580 | 207,000,000 | 828,000,000 | 1,029,000,000 | 1,586,000,000 | 2,050,000,000 | 2,499,000,000 | 2,365,000,000 | 3,007,000,000 | 3,295,000,000 | 3,494,000,000 | 3,847,000,000 | 4,249,000,000 | 7,944,000,000 | 7,195,000,000 | 9,152,000,000 | 9,130,000,000 | 9,994,000,000 | 8,832,000,000 | 10,222,000,000 | 8,857,000,000 | 7,338,000,000 | 8,044,000,000 | 10,203,000,000 | 11,696,000,000 | 12,026,000,000 | 11,229,000,000 | |
| Other Current Assets | 105,150,920 | 2,645,936,440 | 517,000,000 | 1,289,000,000 | 2,933,000,000 | 5,175,000,000 | 2,128,000,000 | 2,974,000,000 | 3,583,000,000 | 4,613,000,000 | 5,680,000,000 | 7,641,000,000 | 9,064,000,000 | 10,151,000,000 | 12,854,000,000 | 15,913,000,000 | 11,832,000,000 | 16,218,000,000 | 11,442,000,000 | 16,998,000,000 | 25,243,000,000 | 28,970,000,000 | 28,357,000,000 | 12,527,000,000 | 31,329,000,000 | 99,064,000,000 | 31,433,000,000 | 39,236,000,000 | |
| Total Current Assets | 42,630,004,480 | 23,035,211,360 | 35,598,000,000 | 52,129,000,000 | 46,811,000,000 | 59,218,000,000 | 69,457,000,000 | 79,909,000,000 | 121,076,000,000 | 171,507,000,000 | 207,635,000,000 | 240,170,000,000 | 287,355,000,000 | 321,882,000,000 | 382,685,000,000 | 446,593,000,000 | 467,189,000,000 | 477,583,000,000 | 488,697,000,000 | 586,645,000,000 | 558,196,000,000 | 535,116,000,000 | 529,866,000,000 | 579,743,000,000 | 595,371,000,000 | 456,371,000,000 | 498,104,000,000 | 568,559,000,000 | |
| Property, Plant & Equipment (Net) | 18,634,067,760 | 33,987,368,170 | 46,556,000,000 | 92,996,000,000 | 114,595,000,000 | 169,240,000,000 | 175,017,000,000 | 210,463,000,000 | 250,706,000,000 | 270,710,000,000 | 304,590,000,000 | 363,265,000,000 | 406,169,000,000 | 440,164,000,000 | 464,400,000,000 | 486,016,000,000 | 564,227,000,000 | 658,136,000,000 | 673,643,000,000 | 712,209,000,000 | 726,141,000,000 | 738,676,000,000 | 817,118,000,000 | 842,288,000,000 | 850,397,000,000 | 895,036,000,000 | 883,912,000,000 | 869,390,000,000 | |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 36,522,000,000 | 34,373,000,000 | 35,300,000,000 | 35,300,000,000 | 36,894,000,000 | 36,894,000,000 | 36,894,000,000 | 36,894,000,000 | 36,894,000,000 | 36,894,000,000 | 36,894,000,000 | 36,894,000,000 | 35,300,000,000 | 35,343,000,000 | 35,343,000,000 | 35,343,000,000 | 35,343,000,000 | 35,343,000,000 | 35,344,000,000 | 35,344,000,000 | 1,000,000 | 35,301,000,000 | 35,301,000,000 | |
| Intangible Assets | 0 | 0 | 2,878,000,000 | 7,996,000,000 | 10,594,000,000 | 19,182,000,000 | 24,957,000,000 | 38,839,000,000 | 7,243,000,000 | 8,375,000,000 | 8,852,000,000 | 10,400,000,000 | 727,000,000 | 813,000,000 | 818,000,000 | 15,168,000,000 | 20,798,000,000 | 25,621,000,000 | 27,541,000,000 | 28,428,000,000 | 30,043,000,000 | 30,398,000,000 | 30,930,000,000 | 23,405,000,000 | 23,910,000,000 | 47,843,000,000 | 47,597,000,000 | 52,961,000,000 | |
| Goodwill & Intangible Assets | 0 | 0 | 2,878,000,000 | 7,996,000,000 | 10,594,000,000 | 55,704,000,000 | 59,330,000,000 | 74,139,000,000 | 42,543,000,000 | 45,269,000,000 | 45,746,000,000 | 47,294,000,000 | 37,621,000,000 | 37,707,000,000 | 37,712,000,000 | 52,062,000,000 | 57,692,000,000 | 60,921,000,000 | 62,884,000,000 | 63,771,000,000 | 65,386,000,000 | 65,741,000,000 | 66,273,000,000 | 58,749,000,000 | 59,254,000,000 | 47,844,000,000 | 70,300,000,000 | 88,262,000,000 | |
| Long-Term Investments | 0 | 0 | 46,000,000 | 107,000,000 | 93,000,000 | 93,000,000 | 93,000,000 | 77,000,000 | 77,000,000 | 77,000,000 | 77,000,000 | 84,000,000 | 6,000,000 | 40,183,000,000 | 43,928,000,000 | 48,476,000,000 | 54,067,000,000 | 70,571,000,000 | 115,936,000,000 | 124,074,000,000 | 132,543,000,000 | 145,912,000,000 | 155,741,000,000 | 162,922,000,000 | 258,855,000,000 | 264,682,000,000 | 436,096,000,003 | 238,243,000,000 | |
| Tax Assets | 0 | 0 | 2,306,000,000 | 3,046,000,000 | 1,476,000,000 | 455,000,000 | 3,263,000,000 | 4,068,000,000 | 6,625,000,000 | 7,113,000,000 | 5,445,000,000 | 6,884,000,000 | 8,939,000,000 | 9,720,000,000 | 10,913,000,000 | 13,544,000,000 | 17,401,000,000 | 20,507,000,000 | 25,423,000,000 | 29,767,000,000 | 33,343,000,000 | 29,654,000,000 | 32,628,000,000 | 38,998,000,000 | 43,216,000,000 | 43,638,000,000 | 47,337,000,000 | 50,755,000,000 | |
| Other Non-Current Assets | 3,684,422,000 | 7,521,380,650 | 51,000,000 | 164,000,000 | 180,000,000 | 190,000,000 | 143,000,000 | 96,000,000 | 0 | 0 | 0 | 0 | 11,278,000,000 | 12,279,000,000 | 12,920,000,000 | 5,418,000,000 | 6,816,000,000 | 8,731,000,000 | 61,312,000,000 | 4,528,000,000 | 6,504,000,000 | 20,811,000,000 | 27,614,000,000 | 45,182,000,000 | 34,234,000,000 | 192,667,000,000 | 21,607,999,997 | 292,918,000,000 | |
| Total Non-Current Assets | 22,318,489,760 | 41,508,748,820 | 51,837,000,000 | 104,309,000,000 | 126,938,000,000 | 225,682,000,000 | 237,846,000,000 | 288,843,000,000 | 299,951,000,000 | 323,169,000,000 | 355,858,000,000 | 417,527,000,000 | 464,013,000,000 | 540,053,000,000 | 569,873,000,000 | 605,516,000,000 | 700,203,000,000 | 818,866,000,000 | 939,198,000,000 | 934,349,000,000 | 963,917,000,000 | 1,000,794,000,000 | 1,099,374,000,000 | 1,148,139,000,000 | 1,245,956,000,000 | 1,443,867,000,000 | 1,459,253,000,000 | 1,539,568,000,000 | |
| Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,300,000,000 | 0 | |
| Total Assets | 64,948,494,240 | 64,543,960,180 | 87,435,000,000 | 156,438,000,000 | 173,749,000,000 | 284,900,000,000 | 307,303,000,000 | 368,752,000,000 | 421,027,000,000 | 494,676,000,000 | 563,493,000,000 | 657,697,000,000 | 751,368,000,000 | 861,935,000,000 | 952,558,000,000 | 1,052,109,000,000 | 1,167,392,000,000 | 1,296,449,000,000 | 1,427,895,000,000 | 1,520,994,000,000 | 1,522,113,000,000 | 1,535,910,000,000 | 1,629,240,000,000 | 1,727,882,000,000 | 1,841,327,000,000 | 1,900,238,000,000 | 1,992,657,000,000 | 2,108,127,000,000 | |
| Accounts Payable | 1,769,350,520 | 5,960,808,000 | 7,805,000,000 | 12,586,000,000 | 12,775,000,000 | 20,507,000,000 | 27,284,000,000 | 36,712,000,000 | 43,290,000,000 | 59,452,000,000 | 65,780,000,000 | 81,717,000,000 | 96,627,000,000 | 112,148,000,000 | 117,882,000,000 | 125,055,000,000 | 174,517,000,000 | 228,251,000,000 | 244,224,000,000 | 252,044,000,000 | 236,472,000,000 | 194,068,000,000 | 167,714,000,000 | 172,551,000,000 | 165,459,000,000 | 286,065,000,000 | 199,829,000,000 | 246,698,000,000 | |
| Short-Term Debt | 2,147,728,240 | 5,339,890,500 | 4,419,000,000 | 12,095,000,000 | 5,439,000,000 | 8,200,000,000 | 13,158,000,000 | 8,248,000,000 | 68,000,000 | 3,064,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 5,049,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 1,068,000,000 | 0 | 4,998,000,000 | 0 | 0 | 22,668,000,000 | 24,173,000,000 | 26,059,000,000 | 30,919,000,000 | 35,175,000,000 | 32,512,000,000 | |
| Tax Payables | 0 | 0 | 2,868,000,000 | 6,735,000,000 | 6,003,000,000 | 6,568,000,000 | 4,516,000,000 | 6,664,000,000 | 9,249,000,000 | 9,823,000,000 | 14,261,000,000 | 11,283,000,000 | 8,079,000,000 | 9,178,000,000 | 10,861,000,000 | 10,856,000,000 | 8,706,000,000 | 6,020,000,000 | 8,034,000,000 | 8,545,000,000 | 8,716,000,000 | 10,553,000,000 | 9,815,000,000 | 13,856,000,000 | 13,575,000,000 | 14,001,000,000 | 15,985,000,000 | 17,041,000,000 | |
| Deferred Revenue | 0 | 0 | 1,784,325,760 | 0 | 0 | 14,826,000,000 | 22,869,000,000 | 31,832,000,000 | 40,831,000,000 | 48,970,000,000 | 53,148,000,000 | 62,143,000,000 | 35,573,000,000 | 43,489,000,000 | 51,753,000,000 | 57,988,000,000 | 61,789,000,000 | 62,615,000,000 | 78,100,000,000 | 84,289,000,000 | 158,865,000,000 | 132,814,000,000 | 127,246,000,000 | 152,373,000,000 | 164,360,000,000 | 75,255,000,000 | 0 | 0 | |
| Other Current Liabilities | 2,245,427,520 | 4,651,086,020 | 6,475,000,000 | 13,222,000,000 | 14,498,000,000 | 10,013,000,000 | 10,323,000,000 | 22,959,000,000 | 16,516,000,000 | 19,298,000,000 | 24,462,000,000 | 28,348,000,000 | 69,458,000,000 | 167,237,000,000 | 92,680,000,000 | 103,829,000,000 | 125,833,000,000 | 303,379,000,000 | 170,680,000,000 | 186,513,000,000 | 199,512,000,000 | 136,963,000,000 | 204,045,000,000 | 227,666,000,000 | 212,695,000,000 | 202,352,000,000 | 307,576,000,000 | 336,767,000,000 | |
| Total Current Liabilities | 6,162,506,280 | 15,951,784,520 | 21,567,000,000 | 44,638,000,000 | 35,298,000,000 | 60,114,000,000 | 78,150,000,000 | 97,666,000,000 | 109,954,000,000 | 140,607,000,000 | 154,953,000,000 | 180,573,000,000 | 209,805,000,000 | 255,630,000,000 | 273,244,000,000 | 297,796,000,000 | 370,913,000,000 | 431,876,000,000 | 501,038,000,000 | 536,389,000,000 | 529,982,000,000 | 474,398,000,000 | 462,067,000,000 | 517,274,000,000 | 582,148,000,000 | 533,337,000,000 | 558,565,000,000 | 633,018,000,000 | |
| Long-Term Debt | 2,870,537,320 | 990,984,330 | 7,284,000,000 | 24,369,000,000 | 22,403,000,000 | 36,348,000,000 | 19,407,000,000 | 36,633,000,000 | 36,545,000,000 | 33,574,000,000 | 33,582,000,000 | 33,553,000,000 | 33,551,000,000 | 28,615,000,000 | 28,617,000,000 | 28,619,000,000 | 4,989,000,000 | 4,992,000,000 | 4,995,000,000 | 0 | 0 | 0 | 51,635,000,000 | 42,460,000,000 | 30,922,000,000 | 81,741,000,000 | 67,759,000,000 | 55,930,000,000 | |
| Non-Current Deferred Revenue | 0 | 0 | 1,492,000,000 | 3,654,000,000 | 4,237,000,000 | 869,000,000 | 688,000,000 | 944,000,000 | 1,324,000,000 | 930,000,000 | 597,000,000 | 584,000,000 | 317,000,000 | 248,000,000 | 261,000,000 | 334,000,000 | 662,000,000 | 840,000,000 | 1,291,000,000 | 2,175,000,000 | 2,888,000,000 | 4,881,000,000 | 6,861,000,000 | 8,601,000,000 | 8,487,000,000 | 8,810,000,000 | 9,281,000,000 | 9,274,000,000 | |
| Non-Current Deferred Tax Liabilities | 0 | 0 | -1,490,054,400 | -17,000,000 | 0 | 0 | 97,000,000 | 105,000,000 | 97,000,000 | 192,000,000 | 122,000,000 | 80,000,000 | 61,000,000 | 39,000,000 | 17,000,000 | 51,000,000 | 104,000,000 | 98,000,000 | 203,000,000 | 292,000,000 | 362,000,000 | 822,000,000 | 1,388,000,000 | 1,668,000,000 | 2,369,000,000 | 2,571,000,000 | 3,077,000,000 | 3,877,000,000 | |
| Other Non-Current Liabilities | 1,352,886,640 | 1,757,610,470 | 0 | 0 | 0 | 15,176,000,000 | 9,976,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 630,000,000 | 0 | 0 | 0 | 0 | 0 | 5,107,000,000 | 7,109,000,000 | 7,656,000,000 | 7,990,000,000 | 9,489,000,000 | |
| Total Non-Current Liabilities | 4,223,423,960 | 2,748,594,800 | 8,776,000,000 | 28,023,000,000 | 26,640,000,000 | 52,393,000,000 | 30,168,000,000 | 37,682,000,000 | 37,966,000,000 | 34,696,000,000 | 34,301,000,000 | 34,217,000,000 | 33,929,000,000 | 28,902,000,000 | 28,895,000,000 | 29,004,000,000 | 5,755,000,000 | 5,930,000,000 | 6,489,000,000 | 2,467,000,000 | 3,250,000,000 | 5,703,000,000 | 59,884,000,000 | 57,836,000,000 | 48,887,000,000 | 100,778,000,000 | 88,107,000,000 | 78,570,000,000 | |
| Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Capital Lease Obligations | 0 | 0 | 175,000,000 | 2,859,000,000 | 1,720,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 68,000,000 | 0 | 0 | 0 | 0 | 74,303,000,000 | 66,633,000,000 | 56,981,000,000 | 112,660,000,000 | 102,934,000,000 | 88,442,000,000 | |
| Total Liabilities | 10,385,930,240 | 18,700,379,320 | 30,343,000,000 | 72,661,000,000 | 61,938,000,000 | 112,507,000,000 | 108,318,000,000 | 135,348,000,000 | 147,920,000,000 | 175,303,000,000 | 189,254,000,000 | 214,790,000,000 | 243,734,000,000 | 284,532,000,000 | 302,139,000,000 | 326,800,000,000 | 376,668,000,000 | 437,806,000,000 | 507,527,000,000 | 538,856,000,000 | 533,232,000,000 | 480,101,000,000 | 521,951,000,000 | 575,110,000,000 | 631,035,000,000 | 634,115,000,000 | 646,672,000,000 | 711,588,000,000 | |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Common Stock | 1,268,434,720 | 1,261,704,360 | 1,465,220,160 | 1,986,000,000 | 1,986,000,000 | 2,099,000,000 | 2,099,000,000 | 2,102,000,000 | 2,116,000,000 | 2,130,000,000 | 2,136,000,000 | 2,138,000,000 | 2,139,000,000 | 2,139,000,000 | 2,140,000,000 | 2,142,000,000 | 2,142,000,000 | 400,737,000,000 | 402,130,000,000 | 402,130,000,000 | 402,130,000,000 | 402,130,000,000 | 402,130,000,000 | 402,130,000,000 | 402,130,000,000 | 453,504,000,000 | 455,001,000,000 | 461,838,000,000 | |
| Retained Earnings | 1,348,746,840 | 6,137,976,460 | 7,408,881,600 | 18,522,000,000 | 41,504,000,000 | 67,208,000,000 | 85,032,000,000 | 109,096,000,000 | 132,411,000,000 | 158,709,000,000 | 193,804,000,000 | 239,585,000,000 | 281,255,000,000 | 281,255,000,000 | 374,697,000,000 | 416,197,000,000 | 457,219,000,000 | 492,602,000,000 | 500,104,000,000 | 536,313,000,000 | 522,748,000,002 | 915,369,000,000 | 964,488,000,000 | 1,010,835,000,000 | 1,069,187,000,000 | 1,107,120,000,000 | 777,161,000,006 | 804,674,000,000 | |
| Accumulated Other Comprehensive Income/Loss | 1,321,424,160 | -12,214,689,060 | -51,125,422,080 | -283,755,000,000 | -278,722,000,000 | -271,684,000,000 | -262,907,000,000 | -253,316,000,000 | -240,943,000,000 | -225,644,000,000 | 371,615,000,000 | 440,140,000,000 | 504,609,000,000 | 574,018,000,000 | 646,924,000,000 | 721,305,000,000 | 786,631,000,000 | 455,839,000,000 | 515,206,000,000 | 576,891,000,000 | 583,506,000,000 | 650,275,000,000 | 701,643,000,000 | 746,786,000,000 | 804,220,000,000 | 95,289,000,000 | 0 | 0 | |
| Other Total Stockholders' Equity | 50,609,882,960 | 50,643,687,080 | 99,345,000,000 | 347,007,000,000 | 347,011,000,000 | 375,642,000,000 | 374,579,000,000 | 375,279,000,000 | 379,240,000,000 | 383,807,000,000 | -191,714,000,000 | -239,585,000,000 | -326,446,000,000 | -326,446,000,000 | -374,697,000,000 | -416,197,000,000 | -457,219,000,000 | -492,602,000,000 | -500,104,000,000 | -536,313,000,000 | -2 | -915,369,000,000 | -964,488,000,000 | -1,010,835,000,000 | -1,069,187,000,000 | 59,989,000,000 | 109,569,999,994 | 125,520,000,000 | |
| Total Stockholders' Equity | 54,548,488,680 | 45,828,678,840 | 57,092,000,000 | 83,760,000,000 | 111,779,000,000 | 172,202,000,000 | 198,803,000,000 | 233,161,000,000 | 272,824,000,000 | 319,002,000,000 | 373,751,000,000 | 442,278,000,000 | 506,748,000,000 | 576,157,000,000 | 649,064,000,000 | 723,447,000,000 | 788,773,000,000 | 856,576,000,000 | 917,336,000,000 | 979,021,000,000 | 985,636,000,000 | 1,052,405,000,000 | 1,103,773,000,000 | 1,148,916,000,000 | 1,206,350,000,000 | 1,262,048,000,000 | 1,341,732,000,000 | 1,392,032,000,000 | |
| Total Equity | 54,562,564,000 | 45,843,580,860 | 57,092,000,000 | 83,777,000,000 | 111,811,000,000 | 172,393,000,000 | 198,985,000,000 | 233,404,000,000 | 273,107,000,000 | 319,373,000,000 | 374,239,000,000 | 442,907,000,000 | 507,634,000,000 | 577,403,000,000 | 650,419,000,000 | 725,309,000,000 | 790,724,000,000 | 858,643,000,000 | 920,368,000,000 | 982,138,000,000 | 988,881,000,000 | 1,055,809,000,000 | 1,107,289,000,000 | 1,152,772,000,000 | 1,210,292,000,000 | 1,266,123,000,000 | 1,345,985,000,000 | 1,396,539,000,000 | |
| Total Liabilities & Stockholders' Equity | 64,948,494,240 | 64,543,960,180 | 87,435,000,000 | 156,438,000,000 | 173,749,000,000 | 284,900,000,000 | 307,303,000,000 | 368,752,000,000 | 421,027,000,000 | 494,676,000,000 | 563,493,000,000 | 657,697,000,000 | 751,368,000,000 | 861,935,000,000 | 952,558,000,000 | 1,052,109,000,000 | 1,167,392,000,000 | 1,296,449,000,000 | 1,427,895,000,000 | 1,520,994,000,000 | 1,522,113,000,000 | 1,535,910,000,000 | 1,629,240,000,000 | 1,727,882,000,000 | 1,841,327,000,000 | 1,900,238,000,000 | 1,992,657,000,000 | 2,108,127,000,000 | |
| Minority Interest | 14,075,320 | 14,902,020 | 0 | 17,000,000 | 32,000,000 | 191,000,000 | 182,000,000 | 243,000,000 | 283,000,000 | 371,000,000 | 488,000,000 | 629,000,000 | 886,000,000 | 1,246,000,000 | 1,355,000,000 | 1,862,000,000 | 1,951,000,000 | 2,067,000,000 | 3,032,000,000 | 3,117,000,000 | 3,245,000,000 | 3,404,000,000 | 3,516,000,000 | 3,856,000,000 | 3,942,000,000 | 4,075,000,000 | 4,253,000,000 | 4,507,000,000 | |
| Total Liabilities & Total Equity | 64,948,494,240 | 64,543,960,180 | 87,435,000,000 | 156,438,000,000 | 173,749,000,000 | 284,900,000,000 | 307,303,000,000 | 368,752,000,000 | 421,027,000,000 | 494,676,000,000 | 563,493,000,000 | 657,697,000,000 | 751,368,000,000 | 861,935,000,000 | 952,558,000,000 | 1,052,109,000,000 | 1,167,392,000,000 | 1,296,449,000,000 | 1,427,895,000,000 | 1,520,994,000,000 | 1,522,113,000,000 | 1,535,910,000,000 | 1,629,240,000,000 | 1,727,882,000,000 | 1,841,327,000,000 | 1,900,238,000,000 | 1,992,657,000,000 | 2,108,127,000,000 | |
| Total Investments | 0 | 0 | 8,273,000,000 | 12,311,000,000 | 15,063,000,000 | 11,162,000,000 | 17,320,000,000 | 20,341,000,000 | 42,002,000,000 | 82,371,000,000 | 109,762,000,000 | 130,840,000,000 | 185,619,000,000 | 245,063,000,000 | 290,615,000,000 | 380,473,000,000 | 429,044,000,000 | 424,689,000,000 | 458,433,000,000 | 124,074,000,000 | 132,543,000,000 | 146,413,000,000 | 155,741,000,000 | 162,922,000,000 | 249,128,000,000 | 372,985,000,000 | 658,460,000,000 | 475,008,000,000 | |
| Total Debt | 5,018,265,560 | 6,328,391,160 | 11,703,000,000 | 36,464,000,000 | 27,842,000,000 | 44,548,000,000 | 32,565,000,000 | 21,248,000,000 | 36,613,000,000 | 36,638,000,000 | 33,650,000,000 | 33,621,000,000 | 33,619,000,000 | 33,664,000,000 | 28,685,000,000 | 28,687,000,000 | 5,057,000,000 | 5,060,000,000 | 4,995,000,000 | 4,998,000,000 | 8,611,000,000 | 10,873,000,000 | 74,303,000,000 | 66,633,000,000 | 56,981,000,000 | 112,660,000,000 | 102,934,000,000 | 88,442,000,000 | |
| Net Debt | -35,051,686,600 | -11,153,334,080 | -7,646,000,000 | 8,762,000,000 | 6,021,000,000 | 11,973,000,000 | -6,564,000,000 | -23,901,000,000 | -27,848,000,000 | -34,529,000,000 | -45,209,000,000 | -53,805,000,000 | -45,275,000,000 | -53,879,000,000 | -57,574,000,000 | -42,219,000,000 | -39,874,000,000 | -61,684,000,000 | -74,847,000,000 | -85,415,000,000 | -112,025,000,000 | -46,429,000,000 | -101,630,000,000 | -146,096,000,000 | -186,962,000,000 | -110,823,000,000 | -38,625,000,000 | -78,867,000,000 |