Easyknit International Holdings Limited
HKEX:1218.HK
2.04 (HKD) • At close November 7, 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
| 307.435 | 307.435 | 436.413 | 436.413 | 398.894 | 398.894 | 261.04 | 261.04 | 184.425 | 184.425 | 304.625 | 304.625 | 308.222 | 308.222 | 57.236 | 57.236 | 117.92 | 117.92 | 103.718 | 103.718 | 191.67 | 191.67 | 184.503 | 184.503 | 150.37 | 150.37 | 158.235 | 158.235 | 25.473 | 25.473 | 410.181 | 410.181 | 12.332 | 12.332 | 58.816 | 58.816 | 378.52 | 378.52 | 337.744 | 337.744 | 601.139 | 601.139 | 40.834 | 40.834 | 340.869 | 340.869 | 462.11 | 395.061 | 403.369 | 256.122 | 73.851 | 26.732 | 116.555 |
Short Term Investments
| 240.441 | 34.851 | 191.188 | 2.161 | 142.854 | 0.624 | 226.305 | 33.604 | 382.72 | 20.32 | 349.206 | 24.608 | 156.616 | 7.74 | 245.525 | 3.81 | 76.539 | 3.843 | 82.082 | 15.591 | 117.428 | 11.762 | 148.654 | 148.654 | 129.979 | 100.094 | 247.535 | 247.535 | 382.802 | 287.493 | 20.519 | 20.519 | 64.695 | 64.695 | 171.045 | 151.962 | 325.435 | 325.435 | 347.749 | 12.821 | 307.902 | 307.902 | 227.871 | 227.871 | 287.564 | 287.564 | 155.76 | 67.049 | 149.009 | 567.835 | 96.948 | 513.233 | 400.605 |
Cash and Short Term Investments
| 547.876 | 547.876 | 627.601 | 627.601 | 541.748 | 541.748 | 487.345 | 487.345 | 567.145 | 567.145 | 653.831 | 653.831 | 464.838 | 464.838 | 302.761 | 302.761 | 194.459 | 194.459 | 185.8 | 185.8 | 309.098 | 309.098 | 333.157 | 333.157 | 280.349 | 250.464 | 405.77 | 405.77 | 408.275 | 312.966 | 430.7 | 430.7 | 12.332 | 77.027 | 229.861 | 210.778 | 703.955 | 703.955 | 685.493 | 698.314 | 909.041 | 909.041 | 268.705 | 268.705 | 628.433 | 628.433 | 617.87 | 617.87 | 403.369 | 823.957 | 73.851 | 539.965 | 517.16 |
Net Receivables
| 115.72 | 0.905 | 171.37 | 0.708 | 194.05 | 1.015 | 305.742 | 3.018 | 299.845 | 6.555 | 260.53 | 5.341 | 154.641 | 2.828 | 201.111 | 2.622 | 229.646 | 2.799 | 289.966 | 0.236 | 0.243 | 0.243 | 0.699 | 0.699 | 0.418 | 0.418 | 0.307 | 0.307 | 0.304 | 0.304 | 0.45 | 0.45 | 0.478 | 0.478 | 0.858 | 0.858 | 10.702 | 10.702 | 28.364 | 28.364 | 9.941 | 9.941 | 3.951 | 3.951 | 15.5 | 15.5 | 27.625 | 27.625 | 0 | 0 | 0 | 0 | 77.88 |
Inventory
| 5,668.549 | 5,668.549 | 5,588.902 | 5,588.902 | 5,499.666 | 5,499.666 | 5,311.722 | 5,311.722 | 5,207.6 | 5,207.6 | 4,806.618 | 4,806.618 | 1,911.305 | 1,911.305 | 2,106.086 | 2,106.086 | 2,103.584 | 2,103.584 | 2,101.172 | 2,101.172 | 2,051.613 | 2,051.613 | 1,431.423 | 1,431.423 | 964.256 | 964.256 | 917.143 | 917.143 | 704.625 | 704.625 | 636.449 | 636.449 | 757.04 | 757.04 | 919.952 | 919.952 | 1,640.517 | 1,640.517 | 1,572.61 | 1,572.61 | 1,561.777 | 1,561.777 | 1,444.424 | 1,444.424 | 781.081 | 781.081 | 709.782 | 709.782 | 0 | 0 | 0 | 0 | 0.945 |
Other Current Assets
| 2.048 | 322.453 | 402.62 | 762.309 | 426.99 | 762.255 | 317.009 | 506.692 | 17.561 | 673.251 | 3.401 | 583.188 | 9.622 | 310.311 | 36.216 | 476.42 | 38.386 | 337.929 | 2.096 | 358.317 | 381.454 | 381.454 | 507.383 | 507.383 | 608.621 | 608.621 | 722.34 | 659.697 | 709.6 | 709.6 | 118.442 | 196.944 | 106.513 | 297.755 | 116.982 | 483.971 | 604.918 | 595.052 | 13.621 | 480.491 | 1,534.943 | 401.014 | 1,409.177 | 334.73 | 714.636 | 356.933 | 196.975 | 196.975 | 344.256 | 80.482 | 538.83 | 0 | 59.2 |
Total Current Assets
| 6,334.193 | 6,334.193 | 6,790.493 | 6,790.493 | 6,662.454 | 6,662.454 | 6,116.076 | 6,116.076 | 6,092.151 | 6,092.151 | 5,724.38 | 5,724.38 | 2,540.406 | 2,540.406 | 2,646.174 | 2,646.174 | 2,566.075 | 2,566.075 | 2,579.034 | 2,579.034 | 2,636.742 | 2,636.742 | 2,124.008 | 2,124.008 | 1,723.665 | 1,723.665 | 1,735.382 | 1,735.382 | 1,440.002 | 1,440.002 | 1,244.024 | 1,244.024 | 1,067.605 | 1,067.605 | 1,463.597 | 1,463.597 | 2,624.791 | 2,624.791 | 2,432.03 | 2,432.03 | 2,573.871 | 2,573.871 | 1,823.939 | 1,823.939 | 1,494.383 | 1,494.383 | 1,396.492 | 1,396.492 | 1,168.143 | 961.558 | 756.595 | 775.995 | 655.185 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 191.613 | 191.613 | 193.888 | 193.888 | 197.472 | 197.472 | 201.382 | 201.382 | 204.316 | 204.316 | 207.752 | 207.752 | 107.631 | 107.631 | 77.689 | 77.689 | 80.377 | 80.377 | 83.18 | 83.18 | 83.77 | 83.77 | 85.696 | 85.696 | 88.242 | 88.242 | 90.978 | 90.978 | 11.036 | 11.036 | 5.404 | 5.404 | 5.041 | 5.041 | 4.708 | 4.708 | 36.22 | 36.22 | 36.861 | 36.861 | 37.306 | 37.306 | 37.456 | 37.456 | 47.802 | 47.802 | 59.862 | 59.862 | 62.379 | 2.182 | 2.162 | 2.226 | 2.335 |
Goodwill
| 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 |
Intangible Assets
| 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 2.53 | 2.53 | 7.063 | 7.063 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 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
| 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 2.53 | 2.53 | 7.063 | 7.063 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.479 | 0 | 0 | 0 | 0 |
Long Term Investments
| 2,211.418 | 29.291 | -117.385 | 73.803 | 86.229 | 86.229 | 64.28 | 64.28 | -298.458 | 84.262 | -265.23 | 83.976 | 882.844 | 1,039.46 | 692.328 | 937.853 | 853.483 | 930.022 | 642.3 | 724.382 | 701.559 | 818.987 | 537.982 | 686.636 | 645.352 | 775.331 | 420.775 | 598.634 | 316.525 | 631.909 | 980.147 | 936.199 | 1,302.314 | 1,302.314 | 654.916 | 825.961 | -227.519 | 97.916 | -262.771 | 84.978 | -237.347 | 70.555 | 150.091 | 377.962 | -251.599 | 35.965 | -123.912 | 31.848 | -113.479 | -514.748 | 132.085 | -298.141 | -190.325 |
Tax Assets
| 1.03 | 0 | 16.863 | 0 | 16.862 | 0 | 12.063 | 0 | 13.559 | 0 | 18.871 | 0 | 8.724 | 0 | 2.632 | 0 | 2.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,986.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.241 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.285 | 2,183.442 | 2,343.116 | 2,168.791 | 2,225.447 | 2,242.309 | 2,536.178 | 2,548.241 | 2,900.527 | 2,531.366 | 2,890.545 | 2,560.21 | 1,363.501 | 1,215.609 | 1,467.807 | 1,224.914 | 1,355.062 | 1,281.155 | 1,553.639 | 1,471.557 | 1,604.218 | 1,486.79 | 2,013.924 | 1,865.27 | 1,976.752 | 1,846.773 | 0.205 | 1,808.977 | 2,103.286 | 1,787.902 | 1,722.915 | 1,766.863 | 1,749.891 | 1,749.891 | 2,160.48 | 1,989.435 | 3,150.096 | 2,824.661 | 3,069.254 | 2,721.505 | 2,909.219 | 2,601.317 | 2,128.316 | 1,900.445 | 2,766.701 | 2,479.137 | 2,415.854 | -91.71 | 1,691.881 | 1,875.614 | 1,271.923 | 1,556.821 | 1,276.977 |
Total Non-Current Assets
| 2,404.846 | 2,404.846 | 2,436.982 | 2,436.982 | 2,526.51 | 2,526.51 | 2,816.433 | 2,816.433 | 2,827.007 | 2,827.007 | 2,852.438 | 2,852.438 | 2,363.2 | 2,363.2 | 2,240.956 | 2,240.956 | 2,292.054 | 2,292.054 | 2,279.619 | 2,279.619 | 2,390.047 | 2,390.047 | 2,638.102 | 2,638.102 | 2,710.846 | 2,710.846 | 2,499.089 | 2,499.089 | 2,431.347 | 2,431.347 | 2,708.466 | 2,708.466 | 3,057.246 | 3,057.246 | 2,820.104 | 2,820.104 | 2,958.797 | 2,958.797 | 2,843.344 | 2,843.344 | 2,709.178 | 2,709.178 | 2,315.863 | 2,315.863 | 2,562.904 | 2,562.904 | 2,351.804 | 91.71 | 1,769.501 | 1,363.048 | 1,406.17 | 1,260.906 | 1,088.987 |
Total Assets
| 8,739.039 | 8,739.039 | 9,227.475 | 9,227.475 | 9,188.964 | 9,188.964 | 8,932.509 | 8,932.509 | 8,919.158 | 8,919.158 | 8,576.818 | 8,576.818 | 4,903.606 | 4,903.606 | 4,887.13 | 4,887.13 | 4,858.129 | 4,858.129 | 4,858.653 | 4,858.653 | 5,026.789 | 5,026.789 | 4,762.11 | 4,762.11 | 4,434.511 | 4,434.511 | 4,234.471 | 4,234.471 | 3,871.349 | 3,871.349 | 3,952.49 | 3,952.49 | 4,124.851 | 4,124.851 | 4,283.701 | 4,283.701 | 5,583.588 | 5,583.588 | 5,275.374 | 5,275.374 | 5,283.049 | 5,283.049 | 4,139.802 | 4,139.802 | 4,057.287 | 4,057.287 | 3,748.296 | 3,748.296 | 2,937.644 | 2,324.606 | 2,162.765 | 2,036.901 | 1,744.172 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 99.913 | 46.062 | 70.846 | 36.163 | 68.771 | 29.622 | 54.818 | 26.871 | 47.733 | 20.655 | 25.45 | 6.401 | 11.766 | 4.29 | 19.285 | 9.962 | 16.968 | 5.508 | 14.355 | 5.685 | 13.197 | 1.993 | 11.168 | 4.343 | 19.476 | 9.151 | 6.173 | 6.173 | 95.226 | 0.01 | 101.926 | 12.337 | 87.018 | 3.132 | 68.469 | 9.586 | 104.494 | 12.225 | 87.671 | 21.138 | 68.711 | 20.079 | 16.427 | 16.427 | 56.868 | 12.963 | 18.263 | 19.137 | 58.768 | 52.439 | 49.839 | 33.436 | 30.745 |
Short Term Debt
| 2,323.231 | 2,535.578 | 2,362.971 | 2,574.903 | 1,615.872 | 1,827.158 | 1,445.624 | 1,608.391 | 1,206.853 | 1,365.569 | 932.544 | 1,047.608 | 468.52 | 569.298 | 884.578 | 978.506 | 824.126 | 913.623 | 767.799 | 853.261 | 752.551 | 853.56 | 525.887 | 581.887 | 601.657 | 601.657 | 282.595 | 282.595 | 262.273 | 262.273 | 325.709 | 325.709 | 224.773 | 224.773 | 159.281 | 159.281 | 902.767 | 902.767 | 994.164 | 994.164 | 34.602 | 34.602 | 27.505 | 27.505 | 30.878 | 30.878 | 24.065 | 0 | 17.308 | 17.336 | 0 | 0 | 0 |
Tax Payables
| 65.041 | 0 | 72.191 | 0 | 65.476 | 0 | 70.154 | 0 | 71.306 | 0 | 72.375 | 0 | 51.573 | 0 | 50.924 | 0 | 50.351 | 0 | 50.124 | 0 | 50.514 | 0 | 28.476 | 0 | 29.354 | 0 | 33.135 | 0 | 24.381 | 0 | 28.571 | 0 | 41.917 | 0 | 44.579 | 0 | 29.615 | 0 | 19.824 | 0 | 16.176 | 0 | 26.008 | 0 | 29.94 | 0 | 48.863 | 0 | 39.321 | 23.86 | 24.092 | 23.751 | 23.995 |
Deferred Revenue
| 35.34 | 0 | 22.354 | 0 | -1,655.021 | 0 | -1,473.571 | 0 | 16.534 | 0 | 15.742 | 0 | 6.276 | 0 | 63.551 | 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 | 35.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 329.65 | 206.494 | 620.894 | 465.999 | 2,228.395 | 401.237 | 1,781.961 | 173.57 | 329.597 | 214.493 | 282.499 | 202.226 | 182.142 | 95.116 | 162.5 | 141.446 | 175.893 | 97.856 | 159.784 | 82.992 | 180.258 | 90.453 | 299.719 | 250.544 | 73.138 | 83.463 | 108.855 | 108.855 | 24.381 | 119.597 | 28.571 | 118.16 | 41.917 | 125.803 | 44.579 | 103.462 | 29.615 | 121.884 | 19.824 | 86.357 | 16.176 | 64.808 | 24.337 | 59.782 | 29.94 | 73.845 | 101.528 | 124.719 | 43.008 | 23.86 | 24.092 | 23.751 | 23.995 |
Total Current Liabilities
| 2,788.134 | 2,788.134 | 3,077.065 | 3,077.065 | 2,258.017 | 2,258.017 | 1,808.832 | 1,808.832 | 1,600.717 | 1,600.717 | 1,256.235 | 1,256.235 | 668.704 | 668.704 | 1,129.914 | 1,129.914 | 1,016.987 | 1,016.987 | 941.938 | 941.938 | 946.006 | 946.006 | 836.774 | 836.774 | 694.271 | 694.271 | 397.623 | 397.623 | 381.88 | 381.88 | 456.206 | 456.206 | 353.708 | 353.708 | 272.329 | 272.329 | 1,036.876 | 1,036.876 | 1,101.659 | 1,101.659 | 119.489 | 119.489 | 103.714 | 103.714 | 117.686 | 117.686 | 143.856 | 143.856 | 119.084 | 93.635 | 73.931 | 57.187 | 54.74 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,348.814 | 1,348.814 | 1,315.022 | 1,315.022 | 1,914.025 | 1,914.025 | 2,167.605 | 2,167.605 | 2,356.969 | 2,356.969 | 2,353.068 | 2,353.068 | 1,004.457 | 1,004.457 | 587.974 | 587.974 | 605.321 | 605.321 | 549.848 | 549.848 | 533.433 | 533.433 | 695.449 | 695.449 | 550.085 | 550.085 | 949.556 | 949.556 | 637.209 | 637.209 | 544.706 | 544.706 | 677.248 | 677.248 | 849.759 | 849.759 | 635.059 | 635.059 | 652.633 | 652.633 | 1,706.56 | 1,706.56 | 1,316.111 | 1,316.111 | 724.689 | 724.689 | 735.916 | 735.916 | 361.471 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 1,314.71 | 0 | 1,913.713 | 0 | 2,167.443 | 0 | -23.955 | 0 | -21.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.073 | 0 | -0.895 | 0 | -1.296 | 0 | -16.854 | 0 | -13.908 | 0 | -12.735 | 0 | -0.229 | 0 | -12.988 | 0 | 735.916 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 21.455 | 0 | 24.537 | 0 | 21.351 | 0 | 23.955 | 0 | 21.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.073 | 0 | 0.895 | 0 | 1.296 | 0 | 16.854 | 0 | 13.908 | 0 | 12.735 | 0 | 0.229 | 0 | 12.988 | 0 | 12.255 | 0 | 166.436 | 131.006 | 126.203 | 108.672 | 74.15 |
Other Non-Current Liabilities
| 0 | 0 | -1,314.71 | 21.455 | -1,913.713 | 24.537 | -2,167.443 | 21.351 | 23.955 | 23.955 | 21.431 | 21.431 | 0 | -1,004.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -533.433 | 0 | -695.449 | 0 | -550.085 | 0 | -949.556 | 0 | -637.209 | 1.073 | 1.073 | 0.895 | 0.895 | 1.296 | 1.296 | 16.854 | 16.854 | 13.908 | 13.908 | 12.735 | 12.735 | 0.229 | 0.229 | 12.988 | 12.988 | -735.916 | -735.916 | 0 | 370.043 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,348.814 | 1,348.814 | 1,336.477 | 1,336.477 | 1,938.562 | 1,938.562 | 2,188.956 | 2,188.956 | 2,380.924 | 2,380.924 | 2,374.499 | 2,374.499 | 1,004.457 | 1,004.457 | 587.974 | 587.974 | 605.321 | 605.321 | 549.848 | 549.848 | 533.433 | 533.433 | 695.449 | 695.449 | 550.085 | 550.085 | 949.556 | 949.556 | 637.209 | 637.209 | 545.779 | 545.779 | 678.143 | 678.143 | 851.055 | 851.055 | 651.913 | 651.913 | 666.541 | 666.541 | 1,719.295 | 1,719.295 | 1,316.34 | 1,316.34 | 737.677 | 737.677 | 748.171 | 735.916 | 527.907 | 501.049 | 126.203 | 108.672 | 74.15 |
Total Liabilities
| 4,136.948 | 4,136.948 | 4,413.542 | 4,413.542 | 4,196.579 | 4,196.579 | 3,997.788 | 3,997.788 | 3,981.641 | 3,981.641 | 3,630.734 | 3,630.734 | 1,673.161 | 1,673.161 | 1,717.888 | 1,717.888 | 1,622.308 | 1,622.308 | 1,491.786 | 1,491.786 | 1,479.439 | 1,479.439 | 1,532.223 | 1,532.223 | 1,244.356 | 1,244.356 | 1,347.179 | 1,347.179 | 1,019.089 | 1,019.089 | 1,001.985 | 1,001.985 | 1,031.851 | 1,031.851 | 1,123.384 | 1,123.384 | 1,688.789 | 1,688.789 | 1,768.2 | 1,768.2 | 1,838.784 | 1,838.784 | 1,420.054 | 1,420.054 | 855.363 | 855.363 | 892.027 | 892.027 | 646.991 | 594.684 | 200.134 | 165.859 | 128.89 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 21.849 | 0 | 0 | 0 | 3,270.204 | 0 | 500.48 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 7.399 | 7.399 | 7.399 | 7.399 | 7.399 | 7.399 | 7.399 | 7.399 | 7.399 | 7.399 | 7.782 | 7.782 | 8.22 | 8.22 | 9.132 | 9.132 | 9.132 | 9.132 | 9.132 | 9.132 | 9.132 | 9.132 | 9.132 | 9.132 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 | 7.942 |
Retained Earnings
| 1,769.973 | 1,769.973 | 1,914.835 | 1,914.835 | 2,769.724 | 2,769.724 | 2,736.71 | 0 | 3,470.288 | 3,470.288 | 3,489.585 | 3,489.585 | 2,490.851 | 2,490.851 | 2,394.662 | 2,394.662 | 2,468.543 | 2,468.543 | 2,595.531 | 2,595.531 | 2,770.864 | 2,770.864 | 2,458.078 | 2,458.078 | 2,419.79 | 2,419.79 | 2,145.429 | 2,145.429 | 2,126.598 | 2,126.598 | 2,207.705 | 2,207.705 | 2,378.386 | 2,378.386 | 2,456.859 | 2,456.859 | 2,248.181 | 2,248.181 | 2,096.817 | 2,096.817 | 2,009.852 | 2,009.852 | 1,995.348 | 1,995.348 | 2,014.957 | 2,014.957 | 1,827.136 | 1,827.136 | 1,402.614 | 1,721.98 | 1,954.689 | 1,863.1 | 1,607.34 |
Accumulated Other Comprehensive Income/Loss
| 183.692 | 206.472 | 177.756 | 247.628 | 181.599 | 251.471 | 166.571 | 3,396.362 | 206.938 | 276.81 | 192.715 | 262.587 | 206.73 | 276.602 | 203.868 | 273.74 | 196.453 | 266.325 | 200.327 | 270.199 | 275.229 | 275.229 | 270.441 | 270.441 | 323.156 | 323.156 | 294.654 | 294.654 | 278.453 | 278.453 | 295.591 | 295.591 | 267.405 | 267.405 | 256.249 | 256.249 | 276.824 | 276.824 | 286.808 | 286.808 | 271.456 | 271.456 | 277.191 | 277.191 | 289.196 | 289.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 424.14 | 423.209 | 493.081 | 423.209 | -2,777.123 | 423.209 | -7.399 | -0 | 493.081 | 423.209 | 508.499 | 438.627 | 525.472 | 455.6 | 562.142 | 492.27 | 562.142 | 492.27 | 562.142 | 492.27 | 492.27 | 492.27 | 492.27 | 492.27 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 439.267 | 722.67 | 722.67 | 715.705 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 2,407.053 | 2,407.053 | 2,593.071 | 2,593.071 | 3,451.803 | 3,451.803 | 3,403.761 | 3,403.761 | 4,177.706 | 4,177.706 | 4,198.581 | 4,198.581 | 3,231.273 | 3,231.273 | 3,169.804 | 3,169.804 | 3,236.27 | 3,236.27 | 3,367.132 | 3,367.132 | 3,547.495 | 3,547.495 | 3,229.921 | 3,229.921 | 3,190.155 | 3,190.155 | 2,887.292 | 2,887.292 | 2,852.26 | 2,852.26 | 2,950.505 | 2,950.505 | 3,093 | 3,093 | 3,160.317 | 3,160.317 | 2,972.214 | 2,972.214 | 2,830.834 | 2,830.834 | 2,728.517 | 2,728.517 | 2,719.748 | 2,719.748 | 2,751.362 | 2,751.362 | 2,557.748 | 2,557.748 | 2,126.261 | 1,729.922 | 1,962.631 | 1,871.042 | 1,615.282 |
Total Equity
| 4,602.091 | 4,602.091 | 4,813.933 | 4,813.933 | 4,992.385 | 4,992.385 | 4,934.721 | 4,934.721 | 4,937.517 | 4,937.517 | 4,946.084 | 4,946.084 | 3,230.445 | 3,230.445 | 3,169.242 | 3,169.242 | 3,235.821 | 3,235.821 | 3,366.867 | 3,366.867 | 3,547.35 | 3,547.35 | 3,229.887 | 3,229.887 | 3,190.155 | 3,190.155 | 2,887.292 | 2,887.292 | 2,852.26 | 2,852.26 | 2,950.505 | 2,950.505 | 3,093 | 3,093 | 3,160.317 | 3,160.317 | 3,894.799 | 3,894.799 | 3,507.174 | 3,507.174 | 3,444.265 | 3,444.265 | 2,719.748 | 2,719.748 | 3,201.924 | 3,201.924 | 2,856.269 | 2,856.269 | 2,290.653 | 1,729.922 | 1,962.631 | 1,871.042 | 1,615.282 |
Total Liabilities & Shareholders Equity
| 8,739.039 | 8,739.039 | 9,227.475 | 9,227.475 | 9,188.964 | 9,188.964 | 8,932.509 | 8,932.509 | 8,919.158 | 8,919.158 | 8,576.818 | 8,576.818 | 4,903.606 | 4,903.606 | 4,887.13 | 4,887.13 | 4,858.129 | 4,858.129 | 4,858.653 | 4,858.653 | 5,026.789 | 5,026.789 | 4,762.11 | 4,762.11 | 4,434.511 | 4,434.511 | 4,234.471 | 4,234.471 | 3,871.349 | 3,871.349 | 3,952.49 | 3,952.49 | 4,124.851 | 4,124.851 | 4,283.701 | 4,283.701 | 5,583.588 | 5,583.588 | 5,275.374 | 5,275.374 | 5,283.049 | 5,283.049 | 4,139.802 | 4,139.802 | 4,057.287 | 4,057.287 | 3,748.296 | 0 | 2,937.644 | 2,324.606 | 2,162.765 | 2,036.901 | 1,744.172 |