Hiroca Holdings Ltd.
TWSE:1338.TW
30.7 (TWD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
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 | 2011 Q4 | 2011 Q2 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,723.28 | 2,667.756 | 2,986.053 | 2,345.492 | 2,394.293 | 2,194.112 | 2,151.723 | 2,343.372 | 2,315.422 | 2,375.087 | 2,300.865 | 1,950.526 | 2,192.35 | 2,248.547 | 2,140.907 | 2,076.201 | 2,619.985 | 3,023.117 | 2,769.79 | 2,755.07 | 2,808.345 | 2,815.04 | 2,760.503 | 2,595.522 | 2,574.735 | 2,554.475 | 2,483.452 | 2,359.398 | 2,278.293 | 2,190.265 | 2,323.921 | 2,394.705 | 2,410.013 | 2,300.63 | 2,315.158 | 1,995.956 | 2,086.179 | 2,110.205 | 1,607.07 | 1,520.692 | 962.847 | 1,041.888 | 1,387.408 | 1,054.258 | 1,177.518 | 1,268.215 | 1,347.63 | 1,032.896 | 1,093.154 | 1,296.153 | 1,029.315 | 1,123.738 |
Short Term Investments
| 170.503 | 127.541 | 119.624 | 162.452 | 221.746 | 286.386 | 241.292 | 203.958 | 205.487 | 136.424 | 128.191 | 169.42 | 173.394 | 192.618 | 195.87 | 190.155 | 222.442 | 194.71 | 179.215 | 201.186 | 188.545 | 195.411 | 150.972 | 144.9 | 134.309 | 133.439 | 136.844 | 140.246 | 132.23 | 133.187 | 123.539 | 114.291 | 112.502 | 129.415 | 120.69 | 132.046 | 147.624 | 131.068 | 109.481 | 73.22 | 150.619 | 284.493 | 166.493 | 122.499 | 180.354 | 138.817 | 94.672 | 60.026 | 24.951 | 69.918 | 29.383 | 28.675 |
Cash and Short Term Investments
| 2,723.28 | 2,795.297 | 2,986.053 | 2,507.944 | 2,616.039 | 2,480.498 | 2,393.015 | 2,547.33 | 2,520.909 | 2,511.511 | 2,429.056 | 2,119.946 | 2,365.744 | 2,441.165 | 2,336.777 | 2,266.356 | 2,842.427 | 3,217.827 | 2,949.005 | 2,956.256 | 2,996.89 | 3,010.451 | 2,911.475 | 2,740.422 | 2,709.044 | 2,687.914 | 2,620.296 | 2,499.644 | 2,410.523 | 2,323.452 | 2,447.46 | 2,508.996 | 2,522.515 | 2,430.045 | 2,435.848 | 2,128.002 | 2,233.803 | 2,241.273 | 1,716.551 | 1,593.912 | 1,113.466 | 1,326.381 | 1,553.901 | 1,176.757 | 1,357.872 | 1,407.032 | 1,442.302 | 1,092.922 | 1,118.105 | 1,366.071 | 1,058.698 | 1,152.413 |
Net Receivables
| 1,832.587 | 1,744.324 | 2,031.344 | 2,155.201 | 2,093.788 | 2,328.111 | 2,413.582 | 2,638.817 | 2,429.564 | 2,676.501 | 2,693.506 | 2,019.111 | 2,002.028 | 2,097.202 | 2,374.793 | 1,988.648 | 1,604.461 | 1,409.202 | 2,105.89 | 1,734.871 | 1,864.205 | 1,738.701 | 2,064.84 | 2,142.358 | 2,325.849 | 2,222.298 | 2,431.72 | 2,301.936 | 2,171.388 | 1,972.222 | 2,279.308 | 2,013.959 | 2,038.982 | 2,179.446 | 2,448.397 | 2,500.874 | 2,614.879 | 2,279.822 | 2,828.596 | 2,497.765 | 2,899.267 | 2,618.375 | 2,782.004 | 2,481.293 | 2,257.354 | 1,861.331 | 1,415.424 | 1,526.316 | 1,672.192 | 1,533.994 | 1,320.639 | 979.041 |
Inventory
| 697.514 | 833.157 | 790.631 | 910.657 | 792.47 | 891.384 | 1,019.24 | 1,208.243 | 1,177.525 | 1,239.053 | 1,327.195 | 1,419.486 | 1,315.505 | 1,266.977 | 1,058.981 | 938.288 | 821.646 | 831.273 | 835.829 | 919.909 | 871.214 | 869.934 | 924.881 | 884.219 | 843.753 | 894.349 | 793.763 | 739.366 | 727.486 | 730.539 | 697.909 | 647.603 | 667.684 | 724.338 | 741.065 | 762.134 | 684.475 | 698.359 | 742.119 | 711.832 | 698.584 | 766.481 | 809.106 | 864.432 | 794.921 | 697.595 | 577.706 | 642.582 | 449.38 | 420.49 | 433.853 | 385.643 |
Other Current Assets
| 241.866 | 51.632 | 210.087 | 74.543 | 60.489 | 71.596 | 68.2 | 70.357 | 90.046 | 105.312 | 119.344 | 89.058 | 114.158 | 101.165 | 87.66 | 77.649 | 66.835 | 52.806 | 83.663 | 88.002 | 119.412 | 116.628 | 145.903 | 172.182 | 169.504 | 204.491 | 174.065 | 211.626 | 215.601 | 168.242 | 168.546 | 131.709 | 108.641 | 75.139 | 117.841 | 67.241 | 72.887 | 65.579 | 67.049 | 61.934 | 59.253 | 70.274 | 101.279 | 147.191 | 161.778 | 146.668 | 107.504 | 127.262 | 137.099 | 77.543 | 61.347 | 29.269 |
Total Current Assets
| 5,495.247 | 5,424.41 | 6,018.115 | 5,648.345 | 5,562.786 | 5,771.589 | 5,894.037 | 6,464.747 | 6,218.044 | 6,532.377 | 6,569.101 | 5,647.601 | 5,797.435 | 5,906.509 | 5,858.211 | 5,270.941 | 5,335.369 | 5,511.108 | 5,974.387 | 5,699.038 | 5,851.721 | 5,735.714 | 6,047.099 | 5,939.181 | 6,048.15 | 6,009.052 | 6,019.844 | 5,752.572 | 5,524.998 | 5,194.455 | 5,593.223 | 5,302.267 | 5,337.822 | 5,408.968 | 5,743.151 | 5,458.251 | 5,606.044 | 5,285.033 | 5,354.315 | 4,865.443 | 4,770.57 | 4,781.511 | 5,246.29 | 4,669.673 | 4,571.925 | 4,112.626 | 3,542.936 | 3,389.082 | 3,376.776 | 3,398.098 | 2,874.537 | 2,546.366 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,501.94 | 4,523.768 | 4,535.437 | 4,741.95 | 4,570.949 | 4,747.467 | 4,662.28 | 4,629.326 | 4,616.386 | 4,588.809 | 4,461.89 | 4,151.048 | 4,196.947 | 3,959.937 | 3,853.62 | 3,677.409 | 3,227.22 | 3,355.495 | 3,679.866 | 3,788.769 | 3,898.645 | 3,921.586 | 3,181.676 | 3,126.577 | 3,145.465 | 3,169.533 | 3,079.381 | 3,047.935 | 2,805.476 | 2,591.111 | 2,688.295 | 2,574.236 | 2,554.129 | 2,622.669 | 2,683.629 | 2,596.087 | 2,474.044 | 2,524.414 | 2,558.773 | 2,457.356 | 2,473.823 | 2,517.93 | 2,562.741 | 2,557.254 | 2,535.536 | 2,563.523 | 2,203.674 | 2,012.947 | 1,660.456 | 1,387.284 | 903.858 | 752.783 |
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 |
Intangible 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126.32 | 128.578 | 131.882 | 138.255 | 126.318 | 131.077 |
Goodwill and Intangible Assets
| -0 | 127.541 | 0 | 0 | 0 | 0 | -102.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126.32 | 128.578 | 131.882 | 138.255 | 126.318 | 131.077 |
Long Term Investments
| 461.975 | 425.16 | 467.159 | 347.831 | 213.125 | 242.021 | 170.707 | 257.229 | 259.106 | 371.339 | 375.623 | 298.209 | 256.869 | 240.617 | 221.951 | 200.468 | 177.444 | 177.327 | 171.907 | 132.729 | 164.952 | 232.94 | 285.512 | 310.664 | 365.215 | 380.42 | 395.04 | 374.04 | 391.859 | 378.519 | 415.82 | 420.262 | 457.665 | 440.906 | 473.689 | 411.769 | 383.278 | 394.124 | 420.162 | 456.064 | 301.268 | 141.299 | 237.006 | 239.75 | 190.395 | 197.926 | 228.973 | 263.042 | 311.066 | 128.044 | 170.256 | 139.838 |
Tax Assets
| 82.449 | 92.519 | 100.008 | 0 | 0 | 0 | 102.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.672 | 60.026 | 24.951 | 69.918 | 29.383 | 28.675 |
Other Non-Current Assets
| 168.77 | 53.904 | 155.525 | 347.918 | 391.761 | 403.812 | 360.734 | 350.079 | 296.062 | 294.608 | 301.82 | 323.856 | 293.674 | 301.222 | 420.298 | 381.113 | 498.994 | 277.257 | 265.357 | 289.654 | 300.154 | 328.999 | 451.294 | 385.09 | 367.433 | 372.178 | 377.272 | 402.83 | 526.519 | 668.849 | 673.932 | 553.125 | 581.593 | 479.753 | 446.056 | 483.363 | 405.222 | 293.538 | 266.691 | 218.401 | 285.772 | 417.684 | 348.246 | 325.35 | 369.225 | 329 | 253.529 | 211.38 | 170.846 | 139.583 | 94.721 | 99.919 |
Total Non-Current Assets
| 5,215.134 | 5,222.892 | 5,258.129 | 5,437.699 | 5,175.835 | 5,393.3 | 5,193.721 | 5,236.634 | 5,171.554 | 5,254.756 | 5,139.333 | 4,773.113 | 4,747.49 | 4,501.776 | 4,495.869 | 4,258.99 | 3,903.658 | 3,810.079 | 4,117.13 | 4,211.152 | 4,363.751 | 4,483.525 | 3,918.482 | 3,822.331 | 3,878.113 | 3,922.131 | 3,851.693 | 3,824.805 | 3,723.854 | 3,638.479 | 3,778.047 | 3,547.623 | 3,593.387 | 3,543.328 | 3,603.374 | 3,491.219 | 3,262.544 | 3,212.076 | 3,245.626 | 3,131.821 | 3,060.863 | 3,076.913 | 3,147.993 | 3,122.354 | 3,095.156 | 3,090.449 | 2,907.168 | 2,675.973 | 2,299.201 | 1,863.084 | 1,324.536 | 1,152.292 |
Total Assets
| 10,710.381 | 10,647.302 | 11,276.244 | 11,086.044 | 10,738.621 | 11,164.889 | 11,087.758 | 11,701.381 | 11,389.598 | 11,787.133 | 11,708.434 | 10,420.714 | 10,544.925 | 10,408.285 | 10,354.08 | 9,529.931 | 9,239.027 | 9,321.187 | 10,091.517 | 9,910.19 | 10,215.472 | 10,219.239 | 9,965.581 | 9,761.512 | 9,926.263 | 9,931.183 | 9,871.537 | 9,577.377 | 9,248.852 | 8,832.934 | 9,371.27 | 8,849.89 | 8,931.209 | 8,952.296 | 9,346.525 | 8,949.47 | 8,868.588 | 8,497.109 | 8,599.941 | 7,997.264 | 7,831.433 | 7,858.424 | 8,394.283 | 7,792.027 | 7,667.081 | 7,203.075 | 6,450.104 | 6,065.055 | 5,675.977 | 5,261.182 | 4,199.073 | 3,698.658 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 714.803 | 681.045 | 895.863 | 906.419 | 758.628 | 820.459 | 980.764 | 1,234.989 | 965.509 | 1,245.639 | 1,427.15 | 1,082.719 | 1,015.663 | 1,228.529 | 1,350.637 | 1,121.092 | 845.201 | 691.342 | 1,147.638 | 974.309 | 887.617 | 859.423 | 1,129.726 | 1,132.861 | 1,002.951 | 1,039.863 | 1,232.917 | 1,117.45 | 975.103 | 901.511 | 1,139.335 | 937.73 | 813.833 | 941.465 | 1,151.302 | 1,165.93 | 1,211.003 | 1,192.164 | 1,529.462 | 1,368.556 | 1,514.568 | 1,313.919 | 1,773.579 | 1,538.786 | 1,588.451 | 1,363.32 | 862.44 | 1,177.556 | 930.476 | 922.91 | 628.698 | 522.204 |
Short Term Debt
| 1,728.919 | 1,456.544 | 1,868.831 | 1,974.776 | 1,879.873 | 1,857.561 | 1,062.784 | 1,243.736 | 1,132.097 | 1,070.218 | 1,398.055 | 1,291.738 | 1,129.236 | 939.233 | 1,323.999 | 1,116.797 | 1,113.717 | 1,399.715 | 1,231.947 | 1,232.607 | 1,033.036 | 1,023.913 | 911.66 | 856.1 | 577.881 | 1,074.38 | 1,068.788 | 1,105.614 | 813.103 | 760.425 | 685.48 | 627.496 | 450.377 | 339.464 | 442.11 | 544.931 | 629.228 | 414.36 | 315.595 | 96.482 | 751.002 | 729.182 | 796.023 | 769.032 | 493.601 | 485.175 | 420.655 | 387.739 | 245.008 | 363.733 | 246.573 | 131.603 |
Tax Payables
| 2.644 | 9.971 | 11.669 | 6.339 | 4.591 | 25.582 | 25.303 | 31.53 | 16.992 | 31.465 | 31.013 | 21.629 | 9.196 | 49.576 | 67.983 | 36.356 | 43.028 | 9.821 | 43.251 | 43.941 | 38.09 | 36.59 | 51.777 | 42.974 | 39.298 | 41.404 | 48.122 | 53.364 | 51.154 | 63.106 | 85.729 | 75.35 | 61.514 | 79.469 | 88.402 | 52.515 | 50.242 | 57.241 | 91.019 | 54.624 | 62.437 | 54.563 | 82.885 | 31.043 | 11.38 | 17.321 | 0 | 30.477 | 44.899 | 120.108 | 58.075 | 77.205 |
Deferred Revenue
| 72.29 | 1,021.305 | 80.04 | 527.733 | 566.134 | 514.671 | 626.676 | 607.812 | 782.348 | 654.107 | 647.534 | 554.097 | 517.674 | 565.935 | 608.552 | 608.85 | 765.051 | 468.694 | 611.872 | 553.526 | 850.545 | 528.272 | 649.66 | 556.626 | 978.379 | 573.153 | 623.666 | 557.468 | 918.199 | 525.198 | 670.435 | 536.004 | 862.778 | 471.118 | 635.711 | 547.838 | 835.645 | 536.557 | 547.745 | 563.303 | 592.977 | 590.431 | 716.599 | 648.62 | 859.226 | 685.018 | 559.875 | 496.247 | 534.978 | 403.876 | 281.012 | 285.43 |
Other Current Liabilities
| 525.886 | 58.053 | 521.905 | 57.361 | 67.167 | 78.596 | 68.591 | 74.422 | 83.274 | 83.934 | 74.108 | 44.709 | 53.435 | 53.739 | 179.484 | 228.828 | 283.352 | 47.545 | 63.17 | 87.337 | 56.289 | 61.3 | 70.64 | 59.316 | 57.173 | 66.963 | 63.487 | 46.997 | 34.513 | 37.061 | 47.724 | 43.53 | 50.991 | 33.779 | 53.598 | 30.597 | 51.177 | 34.989 | 57.211 | 60.117 | 57.8 | 51.625 | 28.13 | 26.129 | 24.978 | 8.723 | 94.5 | 90.748 | 80.081 | 59.218 | 69.468 | 98.202 |
Total Current Liabilities
| 3,041.898 | 3,216.947 | 3,366.639 | 3,466.289 | 3,271.802 | 3,271.287 | 2,738.815 | 3,160.959 | 2,963.228 | 3,053.898 | 3,546.847 | 2,973.263 | 2,716.008 | 2,787.436 | 3,462.672 | 3,075.567 | 3,007.321 | 2,607.296 | 3,054.627 | 2,847.779 | 2,827.487 | 2,472.908 | 2,761.686 | 2,604.903 | 2,616.384 | 2,754.359 | 2,988.858 | 2,827.529 | 2,740.918 | 2,224.195 | 2,542.974 | 2,144.76 | 2,177.979 | 1,785.826 | 2,282.721 | 2,289.296 | 2,727.053 | 2,178.07 | 2,450.013 | 2,088.458 | 2,916.347 | 2,685.157 | 3,314.331 | 2,982.567 | 2,966.256 | 2,542.236 | 1,937.47 | 2,152.29 | 1,790.543 | 1,749.737 | 1,225.751 | 1,037.439 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 832.212 | 790.138 | 1,105.589 | 936.436 | 968.086 | 1,084.967 | 1,569.421 | 1,632.72 | 1,640.463 | 1,667.89 | 1,495.671 | 980.986 | 996.372 | 787.984 | 311.974 | 206.259 | 184.162 | 264.828 | 357.56 | 456.823 | 580.857 | 681.609 | 384.168 | 450.722 | 517.98 | 14.598 | 41.998 | 86.923 | 159.265 | 233.328 | 320.746 | 368.54 | 434.811 | 440 | 420.843 | 122.016 | 22.821 | 66.045 | 47.177 | 57.334 | 92.971 | 238.506 | 215.932 | 233.218 | 199.733 | 239.727 | 272.43 | 314.668 | 356.209 | 15.156 | 36.097 | 21.934 |
Deferred Revenue Non-Current
| 222.414 | 0 | 162.795 | 0 | 0 | 0 | -79.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.853 | -6.404 | -29.888 | -19.192 | 0 | -12.248 | -11.013 | -9.259 | -7.774 | -5.973 | -4.545 | -3.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 88.274 | 86.201 | 83.66 | 0 | 0 | 0 | 79.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.853 | 6.404 | 29.888 | 19.192 | 0 | 12.248 | 11.013 | 9.259 | 7.774 | 5.973 | 4.545 | 3.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.446 | 0.44 | 126.672 | 105.529 | 90.499 | 21.302 | 37.511 | 54.001 | 90.939 | 74.095 | 66.235 | 44.556 | 124.557 | 131.974 | 13.711 | 8.504 | 4.583 | 24.662 | 21.085 | 17.412 | 47.039 | 39.362 | 35.824 | 35.536 | 36.84 | 28.787 | 20.064 | 11.853 | 6.404 | 29.888 | 19.192 | 13.227 | 12.248 | 11.013 | 9.259 | 7.774 | 5.973 | 4.545 | 3.061 | 0 | 0 | 0 | 29.555 | 28.98 | 29.299 | 4.804 | 4.661 | 0 | 0 | 0 | 9.834 | 0 |
Total Non-Current Liabilities
| 1,143.346 | 876.779 | 1,478.716 | 1,041.965 | 1,058.585 | 1,106.269 | 1,606.932 | 1,686.721 | 1,731.402 | 1,741.985 | 1,561.906 | 1,025.542 | 1,120.929 | 919.958 | 325.685 | 214.763 | 188.745 | 289.49 | 378.645 | 474.235 | 627.896 | 720.971 | 419.992 | 486.258 | 554.82 | 43.385 | 62.062 | 98.776 | 165.669 | 263.216 | 339.938 | 381.767 | 447.059 | 451.013 | 430.102 | 129.79 | 28.794 | 70.59 | 50.238 | 57.334 | 92.971 | 238.506 | 245.487 | 262.198 | 229.032 | 244.531 | 277.091 | 314.668 | 356.209 | 15.156 | 45.931 | 21.934 |
Total Liabilities
| 4,185.244 | 4,093.726 | 4,845.355 | 4,508.254 | 4,330.387 | 4,377.556 | 4,345.747 | 4,847.68 | 4,694.63 | 4,795.883 | 5,108.753 | 3,998.805 | 3,836.937 | 3,707.394 | 3,788.357 | 3,290.33 | 3,196.066 | 2,896.786 | 3,433.272 | 3,322.014 | 3,455.383 | 3,193.879 | 3,181.678 | 3,091.161 | 3,171.204 | 2,797.744 | 3,050.92 | 2,926.305 | 2,906.587 | 2,487.411 | 2,882.912 | 2,526.527 | 2,625.038 | 2,236.839 | 2,712.823 | 2,419.086 | 2,755.847 | 2,248.66 | 2,500.251 | 2,145.792 | 3,009.318 | 2,923.663 | 3,559.818 | 3,244.765 | 3,195.288 | 2,786.767 | 2,214.561 | 2,466.958 | 2,146.752 | 1,764.893 | 1,271.682 | 1,059.373 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 784.319 | 902.638 | 1,005.904 | 899.262 | 728.338 | 665.918 | 424.706 | 356.492 | 499.413 | 531.464 | 342.114 | 267.278 | 316.971 | 274.759 | 374.738 | 479.691 | 149.432 | 110.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 838.4 | 850 | 850 | 781 | 781 | 781 | 781 | 781 | 710 | 710 | 630 | 630 | 630 | 630 | 630 |
Retained Earnings
| 1,778.086 | 1,827.85 | 1,852.997 | 1,892.296 | 1,874.754 | 1,974.005 | 2,021.875 | 2,048.569 | 1,996.155 | 2,274.076 | 2,138.134 | 2,022.836 | 2,315.732 | 2,291.672 | 2,176.429 | 1,988.269 | 1,894.463 | 2,446.418 | 2,459.448 | 2,328.501 | 2,268.338 | 2,711.204 | 2,611.393 | 2,503.798 | 2,401.999 | 2,919.191 | 2,661.475 | 2,442.715 | 2,248.482 | 2,627.169 | 2,442.345 | 2,236.147 | 2,088.866 | 2,398.471 | 2,210.144 | 2,004.879 | 1,825.638 | 2,008.024 | 2,073.036 | 1,882.109 | 1,734.097 | 1,762.117 | 1,457.009 | 1,263.453 | 1,138.773 | 1,296.951 | 1,240.783 | 1,231.267 | 1,139.228 | 1,078.883 | 761.343 | 524.072 |
Accumulated Other Comprehensive Income/Loss
| 782.449 | 756.71 | 625.453 | 731.625 | 581.429 | 876.655 | 804.537 | 886.578 | 794.855 | 824.263 | 584.798 | 525.133 | 512.998 | 532.799 | -784.319 | -902.638 | -1,005.904 | -899.262 | -728.338 | -665.918 | -424.706 | -356.492 | -499.413 | -531.464 | -342.114 | -267.278 | -316.971 | -274.759 | -374.738 | -479.691 | -149.432 | -110.744 | 95.883 | 286.725 | 383.543 | 517.388 | 280.805 | 372.327 | 433.683 | 265.625 | 95.799 | 183.245 | 209.393 | 116.256 | 236.162 | 92.013 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,787.09 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 2,786.955 | 3,296.913 | 3,178.594 | 3,075.328 | 2,912.992 | 3,083.916 | 3,146.336 | 3,387.548 | 3,218.709 | 3,075.788 | 3,043.737 | 3,233.087 | 3,062.831 | 3,013.138 | 3,055.35 | 2,955.371 | 2,632.458 | 2,962.717 | 3,001.405 | 3,112.149 | 3,036.351 | 3,036.351 | 3,036.351 | 3,036.351 | 2,973.078 | 2,714.093 | 2,825.65 | 2,183.95 | 2,181.246 | 2,359.789 | 2,359.789 | 2,288.789 | 2,289.971 | 2,258.198 | 1,710.138 | 1,733.141 | 1,759.604 | 1,510.297 | 1,462.542 |
Total Shareholders Equity
| 6,186.025 | 6,209.915 | 6,103.805 | 6,249.276 | 6,081.538 | 6,476.015 | 6,451.767 | 6,560.502 | 6,416.365 | 6,723.694 | 6,348.287 | 6,173.324 | 6,454.085 | 6,449.826 | 6,311.742 | 6,005.263 | 5,808.191 | 6,197.81 | 6,381.764 | 6,313.237 | 6,494.286 | 6,768.313 | 6,525.581 | 6,385.935 | 6,473.486 | 6,820.422 | 6,513.013 | 6,336.465 | 6,042.253 | 6,098.027 | 6,243.462 | 6,075.952 | 6,135.298 | 6,559.947 | 6,468.438 | 6,397.018 | 5,981.194 | 6,191.829 | 6,070.812 | 5,823.384 | 4,794.846 | 4,907.608 | 4,807.191 | 4,520.498 | 4,444.724 | 4,388.935 | 4,208.981 | 3,571.405 | 3,502.369 | 3,468.487 | 2,901.64 | 2,616.614 |
Total Equity
| 6,525.137 | 6,553.576 | 6,430.889 | 6,577.79 | 6,408.234 | 6,787.333 | 6,742.011 | 6,853.701 | 6,694.968 | 6,991.25 | 6,599.681 | 6,421.909 | 6,707.988 | 6,700.891 | 6,565.723 | 6,239.601 | 6,042.961 | 6,424.401 | 6,658.245 | 6,588.176 | 6,760.089 | 7,025.36 | 6,783.903 | 6,670.351 | 6,755.059 | 7,133.439 | 6,820.617 | 6,651.072 | 6,342.265 | 6,345.523 | 6,488.358 | 6,323.363 | 6,306.171 | 6,715.457 | 6,633.702 | 6,530.384 | 6,112.741 | 6,248.449 | 6,099.69 | 5,851.472 | 4,822.115 | 4,934.761 | 4,834.465 | 4,547.262 | 4,471.793 | 4,416.308 | 4,235.543 | 3,598.097 | 3,529.225 | 3,496.289 | 2,927.391 | 2,639.285 |
Total Liabilities & Shareholders Equity
| 10,710.381 | 10,647.302 | 11,276.244 | 11,086.044 | 10,738.621 | 11,164.889 | 11,087.758 | 11,701.381 | 11,389.598 | 11,787.133 | 11,708.434 | 10,420.714 | 10,544.925 | 10,408.285 | 10,354.08 | 9,529.931 | 9,239.027 | 9,321.187 | 10,091.517 | 9,910.19 | 10,215.472 | 10,219.239 | 9,965.581 | 9,761.512 | 9,926.263 | 9,931.183 | 9,871.537 | 9,577.377 | 9,248.852 | 8,832.934 | 9,371.27 | 8,849.89 | 8,931.209 | 8,952.296 | 9,346.525 | 8,949.47 | 8,868.588 | 8,497.109 | 8,599.941 | 7,997.264 | 7,831.433 | 7,858.424 | 8,394.283 | 7,792.027 | 7,667.081 | 7,203.075 | 6,450.104 | 6,065.055 | 5,675.977 | 5,261.182 | 4,199.073 | 3,698.658 |