Continental Holdings Limited
HKEX:0513.HK
0.162 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 49.156 | 49.156 | 61.637 | 61.637 | 90.695 | 90.695 | 138.848 | 138.848 | 144.008 | 144.008 | 213.185 | 213.185 | 340.207 | 340.207 | 423.523 | 423.523 | 468.521 | 468.521 | 547.336 | 547.336 | 621.38 | 621.38 | 972.838 | 972.838 | 1,128.664 | 1,128.664 | 95.867 | 95.867 | 374.648 | 374.648 | 456.754 | 456.754 | 45.632 | 45.632 | 59.584 | 59.584 | 55.641 | 55.641 | 52.358 | 52.358 | 78.124 | 78.124 | 55.838 | 55.838 | 37.911 | 37.911 | 55.328 | 55.328 | 85.236 | 123.312 | 49.867 | 65.559 | 153.94 |
Short Term Investments
| 2.521 | 2.521 | 8.882 | 2.326 | 15.568 | 8.714 | 11.219 | 11.219 | 3.887 | 3.864 | 4.574 | 4.574 | 12.185 | 12.163 | 11.786 | 11.786 | 13.201 | 13.201 | 12.823 | 12.823 | 13.424 | 13.424 | 5.188 | 5.188 | 6.066 | 6.066 | 6.374 | 6.374 | 5.77 | 5.77 | 4.624 | 4.624 | 4.222 | 4.222 | 4.373 | 4.373 | 6.026 | 6.026 | 16.472 | 16.472 | 14.309 | 14.309 | 14.186 | 14.186 | 12.079 | 12.079 | 12.893 | 12.893 | 11.696 | 13.551 | 15.235 | 0 | 11.517 |
Cash and Short Term Investments
| 51.677 | 51.677 | 70.519 | 70.519 | 106.263 | 106.263 | 150.067 | 150.067 | 147.895 | 147.872 | 217.759 | 217.759 | 352.392 | 352.37 | 435.309 | 435.309 | 481.722 | 481.722 | 560.159 | 560.159 | 634.804 | 634.804 | 978.026 | 978.026 | 1,134.73 | 1,134.73 | 102.241 | 102.241 | 380.418 | 380.418 | 461.378 | 461.378 | 49.854 | 49.854 | 63.957 | 63.957 | 61.667 | 61.667 | 68.83 | 68.83 | 92.433 | 92.433 | 55.838 | 70.024 | 49.99 | 49.99 | 68.221 | 68.221 | 96.932 | 136.863 | 65.102 | 65.559 | 165.457 |
Net Receivables
| 61.399 | 61.399 | 64.718 | 64.718 | 64.591 | 64.591 | 99.488 | 88.268 | 108.755 | 108.755 | 128.363 | 117.582 | -225.391 | 99.943 | 121.707 | 121.707 | -210.694 | 92.687 | 172.671 | 157.347 | -166.355 | 114.881 | 139.656 | 139.656 | 111.737 | 111.737 | 103.071 | 103.071 | 96.085 | 96.085 | 108.534 | 108.534 | 110.975 | 93.231 | 135.928 | 113.924 | 154.966 | 116.38 | 156.781 | 126.841 | 105.054 | 105.054 | 145.382 | 132.694 | 105.198 | 105.198 | 139.735 | 139.735 | 0 | 0 | 116.643 | 224.014 | 0 |
Inventory
| 640.804 | 640.804 | 833.584 | 833.584 | 840.95 | 840.95 | 194.694 | 891.76 | 841.566 | 841.566 | 209.832 | 800.59 | 550.26 | 550.26 | 540.007 | 540.007 | 539.285 | 539.285 | 220.313 | 527.75 | 467.077 | 467.077 | 175.089 | 175.089 | 161.758 | 161.758 | 170.301 | 170.301 | 169.937 | 169.937 | 196.41 | 196.41 | 221.799 | 798.642 | 209.156 | 209.156 | 218.483 | 764.98 | 235.894 | 235.894 | 257.922 | 257.922 | 295.54 | 295.54 | 271.772 | 271.772 | 273.641 | 273.641 | 257.352 | 249.027 | 267.829 | 261.846 | 275.961 |
Other Current Assets
| 17.933 | 17.933 | 14.163 | 20.719 | 15.262 | 22.116 | 697.066 | 22.439 | 120.545 | 15.677 | 590.758 | 15.355 | 335.843 | 22.694 | 15.403 | 27.189 | 318.763 | 28.583 | 307.437 | 28.147 | 301.662 | 33.85 | 168.109 | 33.641 | 122.354 | 16.683 | 112.842 | 16.145 | 106.189 | 15.874 | 120.496 | 16.586 | 576.843 | 21.966 | 569.994 | 596.371 | 546.497 | 44.612 | 513.257 | 559.669 | 119.246 | 28.501 | 14.186 | 26.874 | 119.156 | 26.037 | 151.059 | 24.217 | 120.763 | 144.743 | 9.846 | 15.214 | 133.139 |
Total Current Assets
| 771.813 | 771.813 | 982.984 | 982.984 | 1,027.066 | 1,027.066 | 1,141.315 | 1,141.315 | 1,110.006 | 1,110.006 | 1,146.712 | 1,146.712 | 1,013.104 | 1,013.104 | 1,112.426 | 1,112.426 | 1,129.076 | 1,129.076 | 1,260.58 | 1,260.58 | 1,237.188 | 1,237.188 | 1,321.224 | 1,321.224 | 1,418.842 | 1,418.842 | 385.384 | 385.384 | 656.544 | 656.544 | 778.284 | 778.284 | 959.471 | 959.471 | 979.035 | 979.035 | 981.613 | 981.613 | 974.762 | 974.762 | 469.601 | 469.601 | 510.946 | 510.946 | 440.918 | 440.918 | 492.921 | 492.921 | 475.047 | 530.633 | 459.42 | 566.633 | 574.557 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 542.187 | 542.187 | 62.325 | 548.462 | 542.898 | 542.898 | 541.079 | 541.079 | 541.121 | 566.24 | 687.704 | 687.704 | 650.478 | 677.548 | 745.521 | 745.521 | 663.694 | 691.066 | 657.716 | 641.982 | 651.382 | 651.382 | 85.753 | 657.016 | 680.195 | 680.195 | 65.312 | 739.626 | 64.999 | 711.738 | 90.786 | 717.97 | 94.431 | 750.765 | 98.382 | 807.519 | 104.255 | 855.682 | 113.955 | 1,166.079 | 115.94 | 1,168.372 | 118.89 | 1,181.482 | 116.242 | 1,166.737 | 117.163 | 1,149.312 | 115.437 | 111.702 | 52.298 | 46.678 | 45.793 |
Goodwill
| 0 | 0 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 8.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 7.304 | 7.304 | 494.406 | 8.269 | 8.291 | 8.291 | 8.27 | 8.27 | 33.419 | 8.3 | 8.261 | 8.261 | 35.304 | 8.234 | 8.224 | 8.224 | 35.594 | 8.222 | 37.033 | 37.033 | 29.871 | 29.871 | 601.965 | 30.702 | 32.398 | 32.398 | 709.282 | 34.968 | 679.647 | 32.908 | 659.826 | 32.642 | 691.021 | 34.687 | 745.226 | 36.089 | 790.211 | 38.784 | 1,091.499 | 39.375 | 1,092.515 | 40.083 | 1,103.73 | 41.138 | 1,091.935 | 41.44 | 1,073.506 | 41.357 | 0 | 1,076.08 | 0 | 3.882 | 7.467 |
Goodwill and Intangible Assets
| 7.304 | 7.304 | 502.53 | 16.393 | 16.415 | 16.415 | 16.394 | 16.394 | 41.543 | 16.424 | 16.385 | 16.385 | 43.428 | 16.358 | 16.348 | 16.348 | 43.718 | 16.346 | 45.157 | 45.157 | 29.871 | 29.871 | 601.965 | 30.702 | 32.398 | 32.398 | 709.282 | 34.968 | 679.647 | 32.908 | 659.826 | 32.642 | 691.021 | 34.687 | 745.226 | 36.089 | 790.211 | 38.784 | 1,091.499 | 39.375 | 1,092.515 | 40.083 | 1,103.73 | 41.138 | 1,091.935 | 41.44 | 1,073.506 | 41.357 | 1,062.348 | 1,076.08 | 3.813 | 3.882 | 7.467 |
Long Term Investments
| 54.361 | 54.361 | 2,135.186 | 56.966 | 59.141 | 59.141 | 68.289 | 68.289 | 76.726 | 76.726 | 71.316 | 71.316 | 68.054 | 80.239 | 64.108 | 75.894 | 36.927 | 50.128 | 27.624 | 40.447 | 26.46 | 39.884 | 23.174 | 28.362 | 23.062 | 29.128 | 988.646 | 995.02 | 864.343 | 870.113 | 711.692 | 716.316 | 726.807 | 731.029 | 829.537 | 833.91 | 763.412 | 769.438 | 715.968 | 732.44 | 587.209 | 601.518 | 560.025 | 560.025 | 547.987 | 560.066 | 528.018 | 540.911 | 510.095 | 515.861 | 557.377 | 0 | 340.56 |
Tax Assets
| 0.84 | 0 | 1.023 | 0 | 1.023 | 0 | 2.728 | 0 | 2.728 | 0 | 2.728 | 0 | 2.728 | 0 | 5.762 | 0 | 5.762 | 0 | 5.762 | 0 | 5.762 | 0 | 5.762 | 0 | 5.762 | 0 | 5.762 | 0 | 5.762 | 0 | 5.762 | 0 | 5.762 | 0 | 5.932 | 0 | 5.932 | 0 | 6.109 | 0 | 6.109 | 0 | 6.109 | 0 | 6.109 | 0 | 6.093 | 0 | 6.093 | 9.326 | 9.326 | 9.217 | 9.217 |
Other Non-Current Assets
| 1,990.4 | 1,991.24 | 0 | 2,079.243 | 2,078.1 | 2,079.123 | 2,105.491 | 2,108.219 | 2,092.9 | 2,095.628 | 1,972.703 | 1,975.431 | 1,940.485 | 1,931.028 | 1,649.778 | 1,643.754 | 1,577.301 | 1,569.862 | 1,539.77 | 1,548.443 | 1,524.624 | 1,516.962 | 1,463.071 | 1,463.645 | 1,314.466 | 1,314.162 | 1,236.012 | 1,235.4 | 43.57 | 43.562 | 4.624 | 5.762 | 477.152 | 478.692 | 462.631 | 464.19 | 452.066 | 451.972 | 443.352 | 432.989 | 595.309 | 587.109 | 550.564 | 556.673 | 555.579 | 549.609 | 469.088 | -1,731.58 | 465.196 | 462.73 | 446.5 | 857.388 | 421.517 |
Total Non-Current Assets
| 2,595.092 | 2,595.092 | 2,701.064 | 2,701.064 | 2,697.577 | 2,697.577 | 2,733.981 | 2,733.981 | 2,755.018 | 2,755.018 | 2,750.836 | 2,750.836 | 2,705.173 | 2,705.173 | 2,481.517 | 2,481.517 | 2,327.402 | 2,327.402 | 2,276.029 | 2,276.029 | 2,238.099 | 2,238.099 | 2,179.725 | 2,179.725 | 2,055.883 | 2,055.883 | 3,005.014 | 3,005.014 | 1,658.321 | 1,658.321 | 1,472.69 | 1,472.69 | 1,995.173 | 1,995.173 | 2,141.708 | 2,141.708 | 2,115.876 | 2,115.876 | 2,370.883 | 2,370.883 | 2,397.082 | 2,397.082 | 2,339.318 | 2,339.318 | 2,317.852 | 2,317.852 | 2,193.868 | 1,731.58 | 2,159.169 | 2,175.699 | 1,069.314 | 917.165 | 824.554 |
Total Assets
| 3,366.905 | 3,366.905 | 3,684.048 | 3,684.048 | 3,724.643 | 3,724.643 | 3,875.296 | 3,875.296 | 3,865.024 | 3,865.024 | 3,897.548 | 3,897.548 | 3,718.277 | 3,718.277 | 3,593.943 | 3,593.943 | 3,456.478 | 3,456.478 | 3,536.609 | 3,536.609 | 3,475.287 | 3,475.287 | 3,500.949 | 3,500.949 | 3,474.725 | 3,474.725 | 3,390.398 | 3,390.398 | 2,314.865 | 2,314.865 | 2,250.974 | 2,250.974 | 2,954.644 | 2,954.644 | 3,120.743 | 3,120.743 | 3,097.489 | 3,097.489 | 3,345.645 | 3,345.645 | 2,866.683 | 2,866.683 | 2,850.264 | 2,850.264 | 2,758.77 | 2,758.77 | 2,686.789 | 2,686.789 | 2,634.216 | 2,706.332 | 1,528.734 | 1,483.798 | 1,399.111 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 59.77 | 59.77 | 71.886 | 71.886 | 75.679 | 75.679 | 117.56 | 117.56 | 106.595 | 106.595 | 94.829 | 94.829 | 67.725 | 67.725 | 68.919 | 68.919 | 74.01 | 74.01 | 85.379 | 85.379 | 64.059 | 64.059 | 94.951 | 94.951 | 54.922 | 54.922 | 49.895 | 49.895 | 58.703 | 58.703 | 88.697 | 88.697 | 126.705 | 126.705 | 127.011 | 127.011 | 140.397 | 140.397 | 144.474 | 144.474 | 135.354 | 135.354 | 185.32 | 185.32 | 138.132 | 138.132 | 153.743 | 153.743 | 133.166 | 116.754 | 143.522 | 148.318 | 147.645 |
Short Term Debt
| 890.921 | 890.921 | 1,050.697 | 1,056.452 | 862.872 | 868.588 | 1,048.753 | 1,053.339 | 888.789 | 892.534 | 875.56 | 879.219 | 711.172 | 715.271 | 808.764 | 839.925 | 755.639 | 781.699 | 760.497 | 757.917 | 743.61 | 765.246 | 611.919 | 611.831 | 611.127 | 611 | 661.314 | 661.6 | 119.377 | 124.182 | 189.389 | 196.086 | 571.927 | 574.292 | 524.422 | 616.978 | 468.993 | 471.733 | 449.781 | 452.655 | 416.262 | 418.38 | 386.73 | 388.861 | 336.294 | 348.502 | 397.284 | 0 | 379.061 | 346.896 | 235.139 | 249.475 | 167.5 |
Tax Payables
| 0 | 0 | 1.998 | 0 | 2.304 | 0 | 2.272 | 0 | 2.301 | 0 | 2.986 | 0 | 3.034 | 0 | 2.061 | 0 | 1.998 | 0 | 2.31 | 0 | 2.281 | 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 | 9.676 | 0 | 0 | 0 |
Deferred Revenue
| 0.343 | 4.923 | 0.285 | 0 | -862.872 | 0 | -1,048.753 | 0 | -888.789 | 0 | -875.56 | 0 | 0.72 | 0 | 0.417 | 0 | 0.475 | 0 | 0.438 | 0 | 1.227 | 0 | 0 | 0 | 0 | 0 | 10.54 | 0 | 14.85 | 0 | 20.864 | 0 | 8.453 | 0 | 172.295 | 0 | 76.674 | 0 | 64.175 | 0 | 9.102 | 0 | 41.436 | 0 | 22.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.928 |
Other Current Liabilities
| 44.562 | 44.905 | 82.121 | 76.651 | 946.483 | 77.895 | 1,146.16 | 92.821 | 957.187 | 64.653 | 984.064 | 104.845 | 130.568 | 127.189 | 90.25 | 59.506 | 76.494 | 50.909 | 103.619 | 106.637 | 74.634 | 54.225 | 79.307 | 79.395 | 36.999 | 37.126 | 43.988 | 54.242 | 40.067 | 50.112 | 40.254 | 54.421 | 75.948 | 82.036 | 3.086 | 82.825 | 3.086 | 77.02 | 3.084 | 64.385 | 36.357 | 43.341 | 2.481 | 41.786 | 32.3 | 43.008 | 58.7 | 455.984 | 83.408 | 124.104 | 58.24 | 60.104 | 0.01 |
Total Current Liabilities
| 995.596 | 995.596 | 1,204.989 | 1,204.989 | 1,022.162 | 1,022.162 | 1,263.72 | 1,263.72 | 1,063.782 | 1,063.782 | 1,078.893 | 1,078.893 | 910.185 | 910.185 | 968.35 | 968.35 | 906.618 | 906.618 | 949.933 | 949.933 | 883.53 | 883.53 | 786.177 | 786.177 | 703.048 | 703.048 | 765.737 | 765.737 | 232.997 | 232.997 | 339.204 | 339.204 | 783.033 | 783.033 | 826.814 | 826.814 | 689.15 | 689.15 | 661.514 | 661.514 | 597.075 | 597.075 | 615.967 | 615.967 | 529.642 | 529.642 | 609.727 | 609.727 | 595.635 | 587.754 | 436.901 | 457.897 | 371.083 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 268.727 | 268.727 | 28.097 | 113.544 | 216.101 | 307.617 | 10.125 | 99.152 | 159.036 | 247.935 | 150.87 | 235.707 | 149.169 | 230.965 | 18.615 | 51.109 | 19.785 | 50.335 | 17.874 | 48.408 | 4.549 | 36.218 | 354.576 | 385.759 | 354.777 | 388.57 | 54.983 | 490.98 | 0.314 | 82.35 | 0.494 | 77.03 | 132.361 | 297.707 | 147.159 | 230.324 | 154.13 | 236.291 | 153.469 | 232.86 | 95.382 | 172.156 | 90.446 | 179.125 | 9.978 | 190.449 | 14.132 | 160.911 | 13.694 | 66.194 | 50.802 | 1.125 | 12.619 |
Deferred Revenue Non-Current
| 7.834 | 0 | 10.169 | 0 | 323.493 | 0 | 178.054 | 0 | 325.284 | 0 | 307.078 | 0 | 499.109 | 0 | 714.454 | 0 | 676.614 | 0 | 696.497 | 0 | 670.012 | 0 | 218.354 | 0 | 172.448 | 0 | 504.944 | 0 | 32.634 | 0 | 138.647 | 0 | 418.553 | 0 | 83.165 | 0 | 82.161 | 0 | 79.391 | 0 | 210.797 | 0 | 88.679 | 0 | 219.447 | 0 | 295.398 | 0 | 260.102 | 110 | 327.843 | 395.562 | 301.42 |
Deferred Tax Liabilities Non-Current
| 114.089 | 0 | 110.761 | 0 | 108.931 | 0 | 102.932 | 0 | 106.941 | 0 | 133.335 | 0 | 130.619 | 0 | 144.614 | 0 | 133.25 | 0 | 131.505 | 0 | 133.108 | 0 | 133.94 | 0 | 138.824 | 0 | 151.282 | 0 | 145.132 | 0 | 138.945 | 0 | 147.718 | 0 | 160.516 | 0 | 169.862 | 0 | 245.328 | 0 | 245.437 | 0 | 248.228 | 0 | 245.001 | 0 | 241.497 | 0 | 238.431 | 241.082 | 0.016 | 1.106 | 1.106 |
Other Non-Current Liabilities
| -0.27 | 121.653 | 75.278 | 110.761 | -231.977 | 108.931 | -89.027 | 102.932 | -236.385 | 106.941 | -222.241 | 133.335 | -417.313 | 130.619 | -681.96 | 144.614 | -646.064 | 133.25 | -665.963 | 131.505 | -638.343 | 133.108 | -187.171 | 133.94 | -138.655 | 138.824 | -62.633 | 157.596 | 59.323 | 155.053 | -50.563 | 150.493 | -250.962 | 149.963 | 2.572 | 163.088 | 4.115 | 173.977 | 5.654 | 250.982 | -128.234 | 251.226 | 7.029 | 255.257 | -30.706 | 253.271 | -148.464 | -160.911 | -119.264 | 7.877 | -319.966 | -387.685 | -293.543 |
Total Non-Current Liabilities
| 390.38 | 390.38 | 224.305 | 224.305 | 416.548 | 416.548 | 202.084 | 202.084 | 354.876 | 354.876 | 369.042 | 369.042 | 361.584 | 361.584 | 195.723 | 195.723 | 183.585 | 183.585 | 179.913 | 179.913 | 169.326 | 169.326 | 519.699 | 519.699 | 527.394 | 527.394 | 648.576 | 648.576 | 237.403 | 237.403 | 227.523 | 227.523 | 447.67 | 447.67 | 393.412 | 393.412 | 410.268 | 410.268 | 483.842 | 483.842 | 423.382 | 423.382 | 434.382 | 434.382 | 443.72 | 443.72 | 402.563 | 160.911 | 392.963 | 425.153 | 58.695 | 10.108 | 21.602 |
Total Liabilities
| 1,385.976 | 1,385.976 | 1,429.294 | 1,429.294 | 1,438.71 | 1,438.71 | 1,465.804 | 1,465.804 | 1,418.658 | 1,418.658 | 1,447.935 | 1,447.935 | 1,271.769 | 1,271.769 | 1,164.073 | 1,164.073 | 1,090.203 | 1,090.203 | 1,129.846 | 1,129.846 | 1,052.856 | 1,052.856 | 1,305.876 | 1,305.876 | 1,230.442 | 1,230.442 | 1,414.313 | 1,414.313 | 470.4 | 470.4 | 566.727 | 566.727 | 1,230.703 | 1,230.703 | 1,220.226 | 1,220.226 | 1,099.418 | 1,099.418 | 1,145.356 | 1,145.356 | 1,020.457 | 1,020.457 | 1,050.349 | 1,050.349 | 973.362 | 973.362 | 1,012.29 | 1,012.29 | 988.598 | 1,012.907 | 495.596 | 468.005 | 392.685 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,956.014 | 1,891.062 | 1,959.727 | 0 | 0 | 0 | 0 | 0 | 0 | 1,873.088 | 0 | 1,895.217 | 0 | 1,905.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,453.426 | 0 | 0 | 0 | 0 | 0 | 1,619.521 | 0 | 1,824.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.673 | 560.048 | 560.048 | 442.555 | 442.555 | 51.107 | 51.107 | 51.107 | 51.107 | 51.107 | 51.107 | 51.107 | 51.107 | 31.283 | 31.283 | 31.283 |
Retained Earnings
| 962.551 | 0 | 1,186.767 | 1,186.767 | 1,218.444 | 1,218.444 | 1,310.466 | 0 | 1,330.389 | 1,330.389 | 1,334.102 | 1,334.102 | 1,331.909 | 1,331.909 | 1,330.22 | 1,330.22 | 1,312.415 | 1,312.415 | 1,334.544 | 1,334.544 | 1,344.834 | 1,344.834 | 1,304.589 | 1,304.589 | 1,336.247 | 1,336.247 | 1,053.138 | 1,053.138 | 981.488 | 981.488 | 892.753 | 892.753 | 883.182 | 883.182 | 1,041.598 | 1,041.598 | 1,058.848 | 1,058.848 | 1,264.113 | 1,264.113 | 917.277 | 917.277 | 862.761 | 862.761 | 866.697 | 866.697 | 784.127 | 784.127 | 0 | 0 | 0 | 0 | 447.266 |
Accumulated Other Comprehensive Income/Loss
| 1,257.076 | 1,257.076 | 240.058 | 305.01 | 235.668 | 300.62 | 251.632 | 1,627.05 | 267.151 | 332.103 | 291.546 | 356.498 | 286.717 | 351.669 | 285.9 | 350.852 | -199.251 | 306.495 | 258.238 | 323.19 | -202.014 | 333.286 | 336.215 | 336.215 | -195.314 | 353.765 | 368.674 | 368.674 | -184.26 | 308.702 | 236.83 | 236.83 | -179.678 | 286.242 | 304.253 | 304.253 | -180.162 | 384.68 | 382.083 | 382.083 | -166.35 | 492.29 | 500.425 | 500.425 | -161.935 | 482.211 | 0 | 0 | -151.829 | 0 | 1,005.52 | 0 | -142.253 |
Other Total Stockholders Equity
| -962.551 | 0 | 64.952 | 0 | 64.952 | 0 | 64.952 | 0 | -1,891.062 | -1,891.062 | -1,894.775 | -0 | 64.952 | -0 | 64.952 | 0 | 505.746 | -1,873.088 | 64.952 | -1,895.217 | 535.3 | -1,905.507 | 0 | 0 | 549.079 | 0 | 0 | 0 | 492.962 | -0 | 0 | -1,453.426 | 465.92 | 0 | 0 | 0 | 564.842 | -1,619.521 | 0 | -1,824.161 | 658.64 | 0 | 391.448 | 391.448 | 1,035.594 | 391.448 | 845.612 | 845.612 | 1,752.905 | 1,648.583 | 0 | 985.653 | 669.073 |
Total Shareholders Equity
| 1,817.749 | 1,817.749 | 2,052.45 | 2,052.45 | 2,079.737 | 2,079.737 | 2,187.723 | 2,187.723 | 2,223.165 | 2,223.165 | 2,251.273 | 2,251.273 | 2,244.251 | 2,244.251 | 2,241.745 | 2,241.745 | 2,179.583 | 2,179.583 | 2,218.407 | 2,218.407 | 2,238.793 | 2,238.793 | 2,201.477 | 2,201.477 | 2,250.685 | 2,250.685 | 1,982.485 | 1,982.485 | 1,850.863 | 1,850.863 | 1,690.256 | 1,690.256 | 1,730.097 | 1,730.097 | 1,906.524 | 1,906.524 | 2,004.201 | 2,004.201 | 2,206.244 | 2,206.244 | 1,852.122 | 1,852.122 | 1,805.741 | 1,805.741 | 1,791.463 | 1,791.463 | 1,680.846 | 1,680.846 | 1,652.183 | 1,699.69 | 1,036.803 | 1,016.936 | 1,005.369 |
Total Equity
| 1,980.929 | 1,980.929 | 2,254.754 | 2,254.754 | 2,285.933 | 2,285.933 | 2,409.492 | 2,409.492 | 2,446.366 | 2,446.366 | 2,449.613 | 2,449.613 | 2,446.508 | 2,446.508 | 2,429.87 | 2,429.87 | 2,366.275 | 2,366.275 | 2,406.763 | 2,406.763 | 2,422.431 | 2,422.431 | 2,195.073 | 2,195.073 | 2,244.283 | 2,244.283 | 1,976.085 | 1,976.085 | 1,844.465 | 1,844.465 | 1,684.247 | 1,684.247 | 1,723.941 | 1,723.941 | 1,900.517 | 1,900.517 | 1,998.071 | 1,998.071 | 2,200.289 | 2,200.289 | 1,846.226 | 1,846.226 | 1,799.915 | 1,799.915 | 1,785.408 | 1,785.408 | 1,674.499 | 1,674.499 | 1,645.618 | 1,693.425 | 1,033.138 | 1,015.793 | 1,006.426 |
Total Liabilities & Shareholders Equity
| 3,366.905 | 3,366.905 | 3,684.048 | 3,684.048 | 3,724.643 | 3,724.643 | 3,875.296 | 3,875.296 | 3,865.024 | 3,865.024 | 3,897.548 | 3,897.548 | 3,718.277 | 3,718.277 | 3,593.943 | 3,593.943 | 3,456.478 | 3,456.478 | 3,536.609 | 3,536.609 | 3,475.287 | 3,475.287 | 3,500.949 | 3,500.949 | 3,474.725 | 3,474.725 | 3,390.398 | 3,390.398 | 2,314.865 | 2,314.865 | 2,250.974 | 2,250.974 | 2,954.644 | 2,954.644 | 3,120.743 | 3,120.743 | 3,097.489 | 3,097.489 | 3,345.645 | 3,345.645 | 2,866.683 | 2,866.683 | 2,850.264 | 2,850.264 | 2,758.77 | 2,758.77 | 2,686.789 | 0 | 2,634.216 | 2,706.332 | 1,528.734 | 1,483.798 | 1,399.111 |