Giordano International Limited
HKEX:0709.HK
1.67 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 749 | 720 | 882 | 860 | 918 | 1,004 | 1,022 | 1,194 | 1,101 | 970 | 1,265 | 1,142 | 1,249 | 1,150 | 1,202 | 1,156 | 1,030 | 939 | 862 | 688 | 752 | 1,437 | 1,320 | 1,512 | 378 | 1,452 | 378 | 1,272 | 318 | 1,207 | 318 | 1,062 | 265.5 | 984 | 265.5 | 824 | 206 | 206 | 206 | 133 | 133 | 133 | 133 | 142.5 | 142.5 | 142.5 | 142.5 | 180.75 | 180.75 | 180.75 | 180.75 | 225.75 | 225.75 | 225.75 | 225.75 | 188 | 188 | 188 | 188 | 83.75 | 83.75 | 83.75 | 83.75 | 87.75 | 87.75 | 87.75 | 87.75 |
Short Term Investments
| 0 | 215 | 137 | 106 | 37 | 39 | 62 | 62 | 55 | 489 | 59 | 173 | 273 | 315 | 329 | 237 | 54 | 137 | 167 | 227 | 188 | 205 | 192 | 640 | 160 | 0 | 160 | -74 | -103.75 | -75 | -103.75 | -77 | -93.25 | 0 | -93.25 | 0 | -79.25 | -79.25 | -79.25 | -65.5 | -65.5 | -65.5 | -65.5 | -93.75 | -93.75 | -93.75 | -93.75 | -89.5 | -89.5 | -89.5 | -89.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 749 | 935 | 1,019 | 966 | 955 | 1,043 | 1,084 | 1,256 | 1,156 | 1,459 | 1,324 | 1,315 | 1,522 | 1,465 | 1,531 | 1,393 | 1,084 | 1,076 | 1,029 | 915 | 940 | 1,437 | 1,320 | 1,512 | 538 | 1,452 | 538 | 1,272 | 318 | 1,207 | 318 | 1,062 | 265.5 | 984 | 265.5 | 824 | 206 | 206 | 206 | 133 | 133 | 133 | 133 | 142.5 | 142.5 | 142.5 | 142.5 | 180.75 | 180.75 | 180.75 | 180.75 | 225.75 | 225.75 | 225.75 | 225.75 | 188 | 188 | 188 | 188 | 83.75 | 83.75 | 83.75 | 83.75 | 87.75 | 87.75 | 87.75 | 87.75 |
Net Receivables
| 300 | 323 | 314 | 395 | 376 | 430 | 367 | 402 | 144 | 212 | 236 | 316 | 256 | 294 | 232 | 266 | 225 | 264 | 232 | 291 | 263 | 316 | 0 | 759 | 0 | 0 | 0 | 3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 514 | 474 | 501 | 612 | 541 | 606 | 494 | 434 | 486 | 548 | 526 | 552 | 499 | 524 | 461 | 447 | 392 | 491 | 453 | 514 | 445 | 518 | 518 | 476 | 119 | 375 | 119 | 605 | 151.25 | 411 | 151.25 | 404 | 101 | 296 | 101 | 294 | 73.5 | 73.5 | 73.5 | 74.25 | 74.25 | 74.25 | 74.25 | 110.25 | 110.25 | 110.25 | 110.25 | 105.5 | 105.5 | 105.5 | 105.5 | 92.25 | 92.25 | 92.25 | 92.25 | 82.75 | 82.75 | 82.75 | 82.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 133 | 129 | 167 | 212 | 239 | 236 | 244 | 236 | 191 | 153 | 178 | 274 | 304 | 291 | 341 | 329 | 369 | 325 | 359 | 333 | 346 | 345 | 621 | 793 | 39 | 597 | 39 | 678 | 170.25 | 699 | 170.25 | 638 | 159.5 | 433 | 159.5 | 456 | 114 | 114 | 114 | 116.25 | 116.25 | 116.25 | 116.25 | 131.25 | 131.25 | 131.25 | 131.25 | 127 | 127 | 127 | 127 | 105 | 105 | 105 | 105 | 129 | 129 | 129 | 129 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
Total Current Assets
| 1,563 | 1,732 | 1,834 | 1,973 | 1,872 | 2,079 | 1,945 | 2,092 | 1,973 | 2,360 | 2,250 | 2,457 | 2,587 | 2,574 | 2,571 | 2,435 | 2,070 | 2,156 | 2,073 | 2,053 | 1,994 | 2,616 | 2,459 | 2,784 | 696 | 2,424 | 696 | 2,558 | 639.5 | 2,317 | 639.5 | 2,104 | 526 | 1,713 | 526 | 1,574 | 393.5 | 393.5 | 393.5 | 323.5 | 323.5 | 323.5 | 323.5 | 384 | 384 | 384 | 384 | 413.25 | 413.25 | 413.25 | 413.25 | 423 | 423 | 423 | 423 | 399.75 | 399.75 | 399.75 | 399.75 | 84.5 | 84.5 | 84.5 | 84.5 | 88.5 | 88.5 | 88.5 | 88.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 958 | 928 | 843 | 823 | 835 | 805 | 855 | 952 | 1,081 | 1,450 | 1,514 | 207 | 218 | 234 | 222 | 221 | 228 | 239 | 254 | 281 | 295 | 284 | 258 | 267 | 66.75 | 222 | 66.75 | 229 | 57.25 | 209 | 57.25 | 202 | 50.5 | 171 | 50.5 | 188 | 47 | 47 | 47 | 56.75 | 56.75 | 56.75 | 56.75 | 71.75 | 71.75 | 71.75 | 71.75 | 65.25 | 65.25 | 65.25 | 65.25 | 86 | 86 | 86 | 86 | 152.25 | 152.25 | 152.25 | 152.25 | 48 | 48 | 48 | 48 | 49.5 | 49.5 | 49.5 | 49.5 |
Goodwill
| 541 | 541 | 541 | 541 | 541 | 541 | 541 | 541 | 546 | 546 | 546 | 546 | 546 | 546 | 546 | 546 | 546 | 546 | 546 | 535 | 535 | 535 | 536 | 536 | 134 | 5 | 134 | 5 | 1.25 | 5 | 1.25 | 5 | 1.25 | 0 | 1.25 | 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
| 0 | 0 | 541 | 541 | 541 | 541 | 541 | 541 | 546 | 546 | 546 | 134 | 143 | 147 | 185 | 192 | 198 | 205 | 218 | 228 | 242 | 246 | 277 | 263 | 65.75 | 0 | 65.75 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 541 | 541 | 1,082 | 1,082 | 1,082 | 1,082 | 1,082 | 1,082 | 1,092 | 1,092 | 1,092 | 546 | 546 | 546 | 546 | 546 | 546 | 546 | 546 | 535 | 535 | 781 | 813 | 799 | 199.75 | 5 | 199.75 | 5 | 1.25 | 5 | 1.25 | 5 | 1.25 | 0 | 1.25 | 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 |
Long Term Investments
| 469 | 539 | 520 | 539 | 519 | 567 | 577 | 603 | 534 | 594 | 558 | 586 | 560 | 607 | 546 | 543 | 533 | 544 | 551 | 579 | 591 | 381 | 387 | -51 | 134.25 | 675 | 134.25 | 723 | 117.25 | 688 | 117.25 | 698 | 104 | 0 | 104 | 0 | 89.5 | 89.5 | 89.5 | 76.25 | 76.25 | 76.25 | 76.25 | 104.5 | 104.5 | 104.5 | 104.5 | 97.5 | 97.5 | 97.5 | 97.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4 | 39 | 46 | 55 | 78 | 96 | 92 | 96 | 69 | 54 | 46 | 47 | 49 | 51 | 51 | 50 | 47 | 48 | 48 | 45 | 48 | 49 | 46 | 48 | 12 | 33 | 12 | 42 | 10.5 | 34 | 10.5 | 29 | 7.25 | 25 | 7.25 | 22 | 5.5 | 5.5 | 5.5 | 6.5 | 6.5 | 6.5 | 6.5 | 9.25 | 9.25 | 9.25 | 9.25 | 8.5 | 8.5 | 8.5 | 8.5 | 6 | 6 | 6 | 6 | 4.5 | 4.5 | 4.5 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 137 | 77 | -471 | -464 | -462 | -421 | -423 | -442 | -431 | -354 | -360 | -47 | -49 | -51 | -51 | -50 | -47 | -48 | -48 | -45 | -48 | 358 | 366 | 758 | 42.5 | 245 | 42.5 | 265 | 129.75 | 278 | 129.75 | 282 | 141 | 1,018 | 141 | 1,026 | 167 | 167 | 167 | 176.25 | 176.25 | 176.25 | 176.25 | 164.25 | 164.25 | 164.25 | 164.25 | 161.5 | 161.5 | 161.5 | 161.5 | 227.5 | 227.5 | 227.5 | 227.5 | 122.75 | 122.75 | 122.75 | 122.75 | 270.75 | 270.75 | 270.75 | 270.75 | 269.5 | 269.5 | 269.5 | 269.5 |
Total Non-Current Assets
| 2,105 | 2,124 | 2,020 | 2,035 | 2,052 | 2,129 | 2,183 | 2,291 | 2,345 | 2,836 | 2,850 | 1,339 | 1,324 | 1,387 | 1,314 | 1,310 | 1,307 | 1,329 | 1,351 | 1,395 | 1,421 | 1,853 | 1,870 | 1,821 | 455.25 | 1,180 | 455.25 | 1,264 | 316 | 1,214 | 316 | 1,216 | 304 | 1,214 | 304 | 1,236 | 309 | 309 | 309 | 315.75 | 315.75 | 315.75 | 315.75 | 349.75 | 349.75 | 349.75 | 349.75 | 332.75 | 332.75 | 332.75 | 332.75 | 319.5 | 319.5 | 319.5 | 319.5 | 279.5 | 279.5 | 279.5 | 279.5 | 318.75 | 318.75 | 318.75 | 318.75 | 319 | 319 | 319 | 319 |
Total Assets
| 3,668 | 3,856 | 3,854 | 4,008 | 3,924 | 4,208 | 4,128 | 4,383 | 4,318 | 5,196 | 5,100 | 4,124 | 4,253 | 4,322 | 4,259 | 4,114 | 3,715 | 3,847 | 3,815 | 3,857 | 3,853 | 4,469 | 4,329 | 4,605 | 1,151.25 | 3,604 | 1,151.25 | 3,822 | 955.5 | 3,531 | 955.5 | 3,320 | 830 | 2,927 | 830 | 2,810 | 702.5 | 702.5 | 702.5 | 639.25 | 639.25 | 639.25 | 639.25 | 733.75 | 733.75 | 733.75 | 733.75 | 746 | 746 | 746 | 746 | 742.5 | 742.5 | 742.5 | 742.5 | 679.25 | 679.25 | 679.25 | 679.25 | 403.25 | 403.25 | 403.25 | 403.25 | 407.5 | 407.5 | 407.5 | 407.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 195 | 199 | 121 | 193 | 117 | 165 | 90 | 166 | 144 | 139 | 113 | 124 | 143 | 90 | 217 | 205 | 100 | 232 | 108 | 167 | 171 | 160 | 178 | 193 | 48.25 | 461 | 48.25 | 298 | 172.25 | 546 | 172.25 | 548 | 137 | 385 | 137 | 419 | 104.75 | 104.75 | 104.75 | 112.75 | 112.75 | 112.75 | 112.75 | 75 | 75 | 75 | 75 | 149.75 | 149.75 | 149.75 | 149.75 | 128.75 | 128.75 | 128.75 | 128.75 | 57.5 | 57.5 | 57.5 | 57.5 | 2 | 2 | 2 | 2 | 2.25 | 2.25 | 2.25 | 2.25 |
Short Term Debt
| 344 | 359 | 333 | 338 | 389 | 405 | 455 | 479 | 537 | 801 | 817 | 298 | 298 | 298 | 298 | 298 | 0 | 0 | 0 | 0 | 0 | 332 | 334 | 339 | 0 | 44 | 0 | 63 | 0 | 75 | 0 | 84 | 0 | 192 | 0 | 74 | 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 |
Tax Payables
| 102 | 104 | 111 | 113 | 122 | 126 | 109 | 100 | 96 | 100 | 114 | 97 | 144 | 145 | 115 | 87 | 95 | 90 | 96 | 90 | 99 | 136 | 136 | 151 | 0 | 118 | 0 | 148 | 0 | 115 | 0 | 87 | 0 | 48 | 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 |
Deferred Revenue
| 102 | 104 | 111 | 113 | 122 | 126 | 109 | 100 | 96 | 100 | 114 | -298 | -298 | -298 | -298 | -298 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 178 | 226 | 208 | 217 | 174 | 174 | 178 | 233 | 182 | 412 | 214 | 473 | 483 | 515 | 467 | 435 | 431 | 429 | 447 | 395 | 316 | 372 | 339 | 555 | 210.75 | 0 | 210.75 | 400 | -119.5 | 0 | -119.5 | 0 | -94.25 | 0 | -94.25 | 34 | -77.75 | 27 | -77.75 | 25.25 | -87.5 | 25.25 | -87.5 | 125 | 50 | 125 | 50 | 48 | -101.75 | 48 | -101.75 | 37 | -91.75 | 37 | -91.75 | 91.25 | 33.75 | 91.25 | 33.75 | 16.75 | 14.75 | 16.75 | 14.75 | 13.25 | 11 | 13.25 | 11 |
Total Current Liabilities
| 1,023 | 1,096 | 995 | 1,087 | 1,046 | 1,122 | 1,050 | 1,178 | 1,151 | 1,652 | 1,486 | 992 | 1,068 | 1,048 | 1,097 | 1,025 | 626 | 751 | 651 | 652 | 586 | 1,000 | 987 | 1,229 | 307.25 | 623 | 307.25 | 900 | 225 | 736 | 225 | 719 | 179.75 | 625 | 179.75 | 527 | 131.75 | 131.75 | 131.75 | 138 | 138 | 138 | 138 | 200 | 200 | 200 | 200 | 197.75 | 197.75 | 197.75 | 197.75 | 165.75 | 165.75 | 165.75 | 165.75 | 148.75 | 148.75 | 148.75 | 148.75 | 18.75 | 18.75 | 18.75 | 18.75 | 15.5 | 15.5 | 15.5 | 15.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 392 | 337 | 281 | 287 | 299 | 400 | 400 | 440 | 507 | 572 | 597 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -111 | -118 | -112 | -108 | 400 | 400 | 440 | 507 | -125 | -109 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 99 | 111 | 118 | 112 | 108 | 123 | 127 | 134 | 111 | 125 | 109 | 123 | 118 | 127 | 105 | 103 | 113 | 111 | 117 | 121 | 119 | 118 | 121 | 121 | 30.25 | 103 | 30.25 | 101 | 25.25 | 123 | 25.25 | 108 | 27 | 79 | 27 | 82 | 20.5 | 20.5 | 20.5 | 19.25 | 19.25 | 19.25 | 19.25 | 27.25 | 27.25 | 27.25 | 27.25 | 25.75 | 25.75 | 25.75 | 25.75 | 23 | 23 | 23 | 23 | 22.25 | 22.25 | 22.25 | 22.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 0 | 19 | 132 | 130 | 136 | 0 | 221 | 220 | 102 | 102 | 25.5 | 0 | 25.5 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 15 | 3.75 | 3.75 | 3.75 | 5.5 | 5.5 | 5.5 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.75 | 19.75 | 19.75 | 19.75 | 2 | 2 | 2 | 2 | 2.25 | 2.25 | 2.25 | 2.25 |
Total Non-Current Liabilities
| 491 | 448 | 399 | 399 | 407 | 523 | 527 | 574 | 618 | 697 | 706 | 123 | 124 | 133 | 105 | 122 | 132 | 130 | 136 | 121 | 221 | 220 | 223 | 223 | 55.75 | 103 | 55.75 | 101 | 25.25 | 123 | 25.25 | 108 | 27 | 92 | 27 | 97 | 24.25 | 24.25 | 24.25 | 24.75 | 24.75 | 24.75 | 24.75 | 27.25 | 27.25 | 27.25 | 27.25 | 25.75 | 25.75 | 25.75 | 25.75 | 23 | 23 | 23 | 23 | 42 | 42 | 42 | 42 | 2 | 2 | 2 | 2 | 2.25 | 2.25 | 2.25 | 2.25 |
Total Liabilities
| 1,514 | 1,544 | 1,394 | 1,486 | 1,453 | 1,645 | 1,577 | 1,752 | 1,769 | 2,349 | 2,192 | 1,115 | 1,192 | 1,181 | 1,202 | 1,147 | 758 | 881 | 787 | 773 | 807 | 1,220 | 1,210 | 1,452 | 363 | 726 | 363 | 1,001 | 250.25 | 859 | 250.25 | 827 | 206.75 | 717 | 206.75 | 624 | 156 | 156 | 156 | 162.75 | 162.75 | 162.75 | 162.75 | 227.25 | 227.25 | 227.25 | 227.25 | 223.5 | 223.5 | 223.5 | 223.5 | 188.75 | 188.75 | 188.75 | 188.75 | 190.75 | 190.75 | 190.75 | 190.75 | 18.75 | 18.75 | 18.75 | 18.75 | 15.5 | 15.5 | 15.5 | 15.5 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,767 | 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 | 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 |
Common Stock
| 81 | 81 | 80 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 78 | 78 | 78 | 78 | 77 | 19.25 | 77 | 19.25 | 76 | 19 | 76 | 19 | 75 | 18.75 | 75 | 18.75 | 75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 558 | 655 | 772 | 819 | 785 | 844 | 811 | 859 | 844 | 1,089 | 1,187 | 1,267 | 1,311 | 1,369 | 1,374 | 1,370 | 1,335 | 1,351 | 1,328 | 1,346 | 1,285 | 1,486 | 1,411 | 0 | 0 | 231 | 0 | 350 | 87.5 | 1,352 | 87.5 | 277 | 69.25 | 127 | 69.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56 | 56 | 56 | 56 | 194.25 | 194.25 | 194.25 | 194.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -9 | 42 | 37 | 53 | 59 | 116 | 127 | 171 | 71 | 111 | 67 | 82 | 109 | 145 | 92 | 33 | 64 | 59 | 150 | 187 | 237 | 244 | 209 | 0 | -222 | 0 | -222 | 0 | -198.5 | 0 | -198.5 | 0 | -194.25 | 0 | -194.25 | 0 | -190.25 | -190.25 | -190.25 | -178.75 | -178.75 | -178.75 | -178.75 | 0 | 0 | 0 | 0 | -157.25 | -157.25 | -157.25 | -157.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,415 | 1,411 | 1,392 | 1,366 | 1,364 | 1,363 | 1,362 | 1,361 | 1,361 | 1,361 | 1,361 | 1,361 | 1,356 | 1,328 | 1,309 | 1,303 | 1,301 | 1,301 | 1,301 | 1,299 | 1,299 | 1,288 | 1,256 | 2,920 | 991 | 2,481 | 991 | 2,309 | 797.25 | 1,152 | 797.25 | 2,056 | 729.5 | 1,924 | 729.5 | 2,043 | 718 | 718 | 718 | 636.5 | 636.5 | 636.5 | 636.5 | 431.75 | 431.75 | 431.75 | 431.75 | 466.75 | 466.75 | 466.75 | 466.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 2,045 | 2,189 | 2,281 | 2,317 | 2,287 | 2,402 | 2,379 | 2,470 | 2,355 | 2,640 | 2,694 | 2,789 | 2,855 | 2,921 | 2,854 | 2,785 | 2,779 | 2,790 | 2,858 | 2,910 | 2,899 | 3,096 | 2,954 | 2,997 | 788.25 | 2,789 | 788.25 | 2,735 | 705.25 | 2,580 | 705.25 | 2,408 | 623.25 | 2,126 | 623.25 | 2,118 | 546.5 | 546.5 | 546.5 | 476.5 | 476.5 | 476.5 | 476.5 | 506.5 | 506.5 | 506.5 | 506.5 | 522.5 | 522.5 | 522.5 | 522.5 | 553.75 | 553.75 | 553.75 | 553.75 | 488.5 | 488.5 | 488.5 | 488.5 | 384.5 | 384.5 | 384.5 | 384.5 | 392 | 392 | 392 | 392 |
Total Equity
| 2,154 | 2,312 | 2,460 | 2,522 | 2,471 | 2,563 | 2,551 | 2,631 | 2,549 | 2,847 | 2,908 | 3,009 | 3,061 | 3,141 | 3,057 | 2,967 | 2,957 | 2,966 | 3,028 | 3,084 | 3,046 | 3,249 | 3,119 | 3,153 | 788.25 | 2,878 | 788.25 | 2,821 | 705.25 | 2,672 | 705.25 | 2,493 | 623.25 | 2,210 | 623.25 | 2,186 | 546.5 | 546.5 | 546.5 | 476.5 | 476.5 | 476.5 | 476.5 | 506.5 | 506.5 | 506.5 | 506.5 | 522.5 | 522.5 | 522.5 | 522.5 | 553.75 | 553.75 | 553.75 | 553.75 | 488.5 | 488.5 | 488.5 | 488.5 | 384.5 | 384.5 | 384.5 | 384.5 | 392 | 392 | 392 | 392 |
Total Liabilities & Shareholders Equity
| 3,668 | 3,856 | 3,854 | 4,008 | 3,924 | 4,208 | 4,128 | 4,383 | 4,318 | 5,196 | 5,100 | 4,124 | 4,253 | 4,322 | 4,259 | 4,114 | 3,715 | 3,847 | 3,815 | 3,857 | 3,853 | 4,469 | 4,329 | 4,605 | 1,151.25 | 3,604 | 1,151.25 | 3,822 | 955.5 | 3,531 | 955.5 | 3,320 | 830 | 2,927 | 830 | 2,810 | 702.5 | 702.5 | 702.5 | 639.25 | 639.25 | 639.25 | 639.25 | 733.75 | 733.75 | 733.75 | 733.75 | 746 | 746 | 746 | 746 | 742.5 | 742.5 | 742.5 | 742.5 | 679.25 | 679.25 | 679.25 | 679.25 | 403.25 | 403.25 | 403.25 | 403.25 | 407.5 | 407.5 | 407.5 | 407.5 |