Hua Hong Semiconductor Limited
HKEX:1347.HK
22.5 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 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 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 6,423.866 | 6,107.986 | 5,585.181 | 4,989.501 | 1,850.957 | 2,218.547 | 2,008.765 | 1,984.228 | 1,707.65 | -1,610.14 | 1,610.14 | 1,444.347 | 974.522 | 961.506 | 922.786 | 716.459 | 698.957 | 518.302 | 476.286 | 474.67 | 834.678 | 1,155.259 | 777 | 284.28 | 836.722 | 617.661 | 374.89 | 243.853 | 241.437 | 327.788 | 341.255 | 375.186 | 457.909 | 545.879 | 510.441 | 433.972 | 334.937 | 559.377 | 646.773 | 342.399 | 298.136 | 298.136 | 317.045 | 317.045 | -218.17 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,918.428 | 0 | 3,220.28 | 0 | 0 | 0 | 0 | 230.265 | 0 | 84.759 | 270.167 | 519.779 | 611.632 | 208.008 | 606.094 | 667.033 | 775.311 | 190.134 | 0 | 215.864 | 0 | 208.21 | 0 | 203.33 | 0 | 212.707 | 0 | 217.214 | 122.304 | 156.7 | 0 | 230.512 | 0 | 0 | 0 | 0 | 0 | 436.34 |
| Cash and Short Term Investments
| 6,423.866 | 6,107.986 | 5,585.181 | 4,989.501 | 1,850.957 | 2,218.547 | 2,008.765 | 1,984.228 | 1,707.65 | 1,610.14 | 1,610.14 | 1,444.347 | 974.522 | 961.506 | 922.786 | 716.459 | 783.716 | 788.469 | 996.065 | 1,086.302 | 834.678 | 1,761.353 | 1,444.033 | 1,059.591 | 1,026.856 | 617.661 | 374.89 | 243.853 | 241.437 | 327.788 | 341.255 | 375.186 | 457.909 | 545.879 | 510.441 | 556.276 | 491.637 | 559.377 | 646.773 | 342.399 | 298.136 | 298.136 | 317.045 | 317.045 | 218.17 |
| Net Receivables
| 290.416 | 321.839 | 282.955 | 318.787 | 327.508 | 321.41 | 293.866 | 251.315 | 256.179 | 0 | 181.593 | 166.013 | 114.611 | 134.833 | 153.362 | 134.23 | 147.106 | 166.816 | 171.5 | 146.55 | 152.137 | 166.801 | 199.771 | 175.16 | 163.961 | 177.691 | 362.29 | 156.841 | 172.414 | 162.651 | 277.708 | 154.842 | 155.76 | 137.233 | 179.63 | 155.412 | 148.814 | 154.206 | 159.557 | 165.428 | 177.978 | 177.978 | 144.276 | 144.276 | 0 |
| Inventory
| 669.714 | 625.387 | 628.577 | 650.013 | 701.926 | 737.882 | 712.783 | 627.601 | 594.961 | 0 | 547.409 | 503.618 | 463.746 | 389.804 | 226.476 | 205.223 | 176.856 | 154.736 | 142.087 | 133.117 | 139.128 | 140.322 | 129.629 | 132.924 | 127.997 | 128.255 | 115.578 | 115.5 | 100.875 | 96.038 | 95.199 | 98.76 | 101.27 | 102.361 | 107.081 | 84.093 | 85.061 | 91.604 | 93.988 | 84.924 | 81.353 | 81.353 | 99.229 | 99.229 | 0 |
| Other Current Assets
| 115.02 | 85.274 | 72.842 | 85.394 | 199.271 | 39.713 | 60.311 | 61.326 | 319.714 | 0 | 233.643 | 54.824 | 176.421 | 29.636 | 103.634 | 66.606 | 214.046 | 473.989 | 358.459 | 716.286 | 897.234 | 627.25 | 0.642 | 782.836 | 248.439 | 136.399 | 0.674 | 259.874 | 202.834 | 144.301 | 0.632 | 130.231 | 61.195 | 9.926 | 0.678 | 37.111 | 287.409 | 100.895 | 0.72 | 17.821 | 24.599 | 24.599 | 43.236 | 43.236 | 0 |
| Total Current Assets
| 7,499.016 | 7,140.486 | 6,569.555 | 6,043.695 | 3,079.662 | 3,317.552 | 3,075.725 | 2,924.47 | 2,622.325 | 1,610.14 | 2,391.192 | 2,168.802 | 1,614.689 | 1,515.779 | 1,406.258 | 1,122.518 | 1,174.618 | 1,313.843 | 1,496.611 | 1,470.623 | 1,871.04 | 2,089.632 | 1,774.075 | 1,375.2 | 1,403.292 | 1,060.006 | 853.432 | 776.068 | 717.56 | 730.778 | 714.794 | 759.019 | 776.134 | 795.399 | 797.83 | 832.892 | 864.107 | 906.082 | 901.038 | 610.572 | 582.066 | 582.066 | 603.786 | 603.786 | 218.17 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 3,830.805 | 3,666.71 | 3,597.837 | 3,402.016 | 3,336.707 | 3,520.719 | 3,383.879 | 3,218.537 | 3,037.51 | 0 | 3,131.641 | 3,101.35 | 2,892.289 | 2,575.535 | 2,529.309 | 2,349.843 | 1,866.67 | 1,734.608 | 1,632.809 | 1,579.497 | 1,054.638 | 871.505 | 773.18 | 751.971 | 727.636 | 752.938 | 733.462 | 737.713 | 714.933 | 678.861 | 656.517 | 689.29 | 678.183 | 651.898 | 629.18 | 633.94 | 626.432 | 558.894 | 568.626 | 569.881 | 571.964 | 571.964 | 579.304 | 579.304 | 0 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -235.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.32 | 46.526 | 49.827 | 29.182 | 31.17 | 31.217 | 95.248 | 270.398 | 31.516 | 0 | 95.503 | 33.64 | 35.784 | 36.841 | 97.301 | 33.603 | 32.201 | 10.766 | 13.322 | 11.715 | 70.768 | 10.087 | 68.56 | 5.877 | 68.214 | 7.38 | 28.045 | 8.002 | 28.51 | 8.226 | 28.247 | 7.427 | 28.316 | 8.146 | 30.636 | 11.71 | 37.245 | 13.606 | 38.902 | 13.645 | 14.272 | 14.272 | 22.838 | 22.838 | 0 |
| Goodwill and Intangible Assets
| 42.32 | 46.526 | 49.827 | 29.182 | 31.17 | 31.217 | 95.248 | 34.447 | 31.516 | 0 | 95.503 | 33.64 | 35.784 | 36.841 | 97.301 | 33.603 | 32.201 | 10.766 | 13.322 | 11.715 | 70.768 | 10.087 | 68.56 | 5.877 | 68.214 | 7.38 | 28.045 | 8.002 | 28.51 | 8.226 | 28.247 | 7.427 | 28.316 | 8.146 | 30.636 | 11.71 | 37.245 | 13.606 | 38.902 | 13.645 | 14.272 | 14.272 | 22.838 | 22.838 | 0 |
| Long Term Investments
| 426.974 | 427.359 | 409.605 | 281.857 | 281.226 | 315.614 | 309.353 | 2,198.504 | 339.201 | 0 | 379.828 | 367.974 | 343.274 | 336.075 | 105.218 | 301.248 | 79.335 | 279.395 | 73.142 | 267.984 | 64.9 | 277.99 | 64.005 | 267.94 | 61.928 | 284.598 | 57.577 | 260.782 | 46.059 | 249.511 | 45.121 | 254.088 | 42.984 | 258.885 | 40.833 | 264.083 | 44.765 | 272.72 | 42.03 | 272.299 | 270.506 | 270.506 | 217.334 | 217.334 | 0 |
| Tax Assets
| 0 | 0 | -409.605 | 17.217 | 17.393 | 0 | 14.066 | 15.157 | 9.965 | 0 | 3.479 | 0 | 10.501 | 0 | 8.965 | 0 | 8.16 | 0 | 7.567 | 0 | 7.429 | 0 | 6.363 | 0 | 7.832 | 0 | 7.074 | 0 | 7.097 | 0 | 5.72 | 0 | 5.768 | 0 | 4.692 | 0 | 7.179 | 0 | 9.191 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 305.665 | 366.929 | 726.201 | 200.372 | 204.178 | 193.229 | 177.105 | -1,730.743 | 200.227 | -1,610.14 | 200.456 | 202.829 | 94.444 | 218.204 | 421.535 | 215.46 | 414.906 | 201.686 | 389.852 | 246.639 | 476.125 | 272.179 | 392.091 | 240.168 | 401.542 | 270.355 | 398.716 | 207.364 | 386.776 | 200.161 | 376.265 | 206.907 | 396.021 | 221.717 | 408.562 | 222.307 | 434.347 | 255.241 | 430.282 | 228.266 | 228.178 | 228.178 | 224.355 | 224.355 | -218.17 |
| Total Non-Current Assets
| 4,605.764 | 4,507.524 | 4,373.865 | 3,930.644 | 3,870.674 | 4,060.779 | 3,979.651 | 3,735.902 | 3,618.419 | -1,610.14 | 3,810.907 | 3,705.793 | 3,376.292 | 3,166.655 | 3,162.328 | 2,900.154 | 2,401.272 | 2,226.455 | 2,116.692 | 2,105.835 | 1,673.86 | 1,431.761 | 1,304.199 | 1,265.956 | 1,267.152 | 1,315.271 | 1,224.874 | 1,213.861 | 1,183.375 | 1,136.759 | 1,111.87 | 1,157.712 | 1,151.272 | 1,140.646 | 1,113.903 | 1,132.04 | 1,149.968 | 1,100.461 | 1,089.031 | 1,084.091 | 1,084.92 | 1,084.92 | 1,043.831 | 1,043.831 | -218.17 |
| Total Assets
| 12,104.78 | 11,648.01 | 10,943.42 | 9,974.339 | 6,950.336 | 7,378.331 | 7,055.376 | 6,660.372 | 6,240.744 | 0 | 6,202.099 | 5,874.595 | 4,990.981 | 4,682.434 | 4,568.586 | 4,022.672 | 3,575.89 | 3,540.298 | 3,613.303 | 3,576.458 | 3,544.9 | 3,521.393 | 3,078.274 | 2,641.156 | 2,670.444 | 2,375.277 | 2,078.306 | 1,989.929 | 1,900.935 | 1,867.537 | 1,826.664 | 1,916.731 | 1,927.406 | 1,936.045 | 1,911.733 | 1,964.932 | 2,014.075 | 2,006.543 | 1,990.069 | 1,694.663 | 1,666.986 | 1,666.986 | 1,647.617 | 1,647.617 | 0 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 254.546 | 239.261 | 235.41 | 213.53 | 227.907 | 220.243 | 236.999 | 223.704 | 303.263 | 0 | 194.385 | 159.025 | 147.074 | 124.799 | 130.98 | 96.232 | 92.607 | 95.51 | 86.119 | 81.675 | 76.966 | 74.88 | 79.47 | 68.632 | 66.561 | 69.037 | 68.124 | 66.978 | 60.999 | 62.172 | 64.79 | 65.173 | 58.442 | 57.824 | 66.28 | 57.161 | 58.169 | 58.729 | 63.532 | 62.571 | 62.287 | 62.287 | 60.664 | 60.664 | 0 |
| Short Term Debt
| 247.034 | 232.201 | 196.111 | 183.519 | 390.223 | 408.669 | 431.46 | 427.477 | 234.643 | 0 | 196.7 | 181.341 | 140.637 | 90.959 | 52.019 | 223.844 | 7.995 | 4.234 | 6.222 | 4.242 | 5.745 | 4.455 | 4.371 | 60.521 | 60.694 | 60.931 | 60.751 | 4.219 | 4.133 | 1.884 | 1.874 | 42.75 | 42.75 | 42.75 | 42.75 | 61.343 | 62.096 | 81.543 | 81.69 | 100.982 | 100.98 | 100.98 | 101.513 | 101.513 | 0 |
| Tax Payables
| 0 | 0 | 61.495 | 57.885 | 49.557 | 0 | 76.176 | 57.73 | 35.532 | 0 | 54.543 | 0 | 22.165 | 0 | 24.171 | 0 | 14.292 | 0 | 28.088 | 0 | 18.908 | 0 | 30.114 | 0 | 18.888 | 0 | 26.648 | 0 | 16.259 | 0 | 24.222 | 0 | 14.645 | 0 | 21.576 | 0 | 17.451 | 0 | 23.148 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 4.674 | 0 | 0 | 0 | 0 | 0 | 0 | -8,431.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 342.357 | 0 | 298.643 | 0 | 201.322 | 0 | 181.388 | 0 | 167.441 | 0 | 148.956 | 0 | 135.418 | 0 | 145.182 | 0 | 115.015 | 0 | 116.225 | 0 | 120.464 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 564.342 | 495.755 | 538.9 | 453.991 | 486.236 | 591.8 | 713.957 | 9,183.918 | 693.209 | 0 | 689.316 | 851.597 | 608.588 | 470.626 | 482.049 | 483.401 | 386.353 | 359.666 | 40.641 | 417.79 | 55.335 | 267.962 | 44.406 | 225.764 | 42.205 | 210.718 | 40.523 | 194.349 | 38.88 | 176.813 | 35.863 | 158.005 | 51.753 | 169.952 | 53.881 | 161.278 | 60.274 | 183.395 | 63.885 | 156.205 | 160.592 | 160.592 | 161.682 | 161.682 | 0 |
| Total Current Liabilities
| 1,070.596 | 967.217 | 970.421 | 851.04 | 1,104.366 | 1,220.712 | 1,382.416 | 1,403.944 | 1,231.115 | 0 | 1,080.401 | 1,191.963 | 896.299 | 686.384 | 665.048 | 803.477 | 486.955 | 459.41 | 475.339 | 503.707 | 436.689 | 347.297 | 329.569 | 354.917 | 350.848 | 340.686 | 336.839 | 265.546 | 252.968 | 240.869 | 237.945 | 265.928 | 298.127 | 270.526 | 277.926 | 279.782 | 296.764 | 323.667 | 329.571 | 319.758 | 323.859 | 323.859 | 323.859 | 323.859 | 0 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,964.956 | 2,011.239 | 1,925.655 | 1,764.429 | 1,428.856 | 1,515.476 | 1,496.224 | 1,370.013 | 1,362.661 | 0 | 1,411.416 | 1,175.125 | 632.717 | 634.95 | 535.796 | 37.134 | 35.958 | 37.008 | 38.196 | 39.586 | 40.654 | 43.658 | 26.227 | 28.346 | 29.471 | 33.396 | 32.139 | 90.061 | 89.373 | 90.946 | 90.757 | 136.797 | 137.063 | 138.067 | 137.871 | 181.455 | 183.068 | 182.875 | 183.031 | 244.78 | 244.777 | 244.777 | 265.012 | 265.012 | 0 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | -26.625 | -21.938 | 0 | -41.268 | -26.827 | -15.102 | 0 | -25.735 | 0 | -10.391 | 0 | -13.621 | 0 | -3.194 | 0 | -17.176 | 0 | -8.203 | 0 | -18.146 | 0 | -8.855 | 0 | -14.123 | 0 | -3.331 | 0 | -9.276 | 0 | -6.069 | 0 | -5.246 | 0 | -5.283 | 0 | -11.988 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 0 | 30.834 | 26.625 | 21.938 | 0 | 41.268 | 26.827 | 15.102 | 0 | 25.735 | 0 | 10.391 | 0 | 13.621 | 0 | 3.194 | 0 | 17.176 | 0 | 8.203 | 0 | 18.146 | 0 | 8.855 | 0 | 14.123 | 0 | 3.331 | 0 | 9.276 | 0 | 6.069 | 0 | 5.246 | 0 | 5.283 | 0 | 11.988 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 24.332 | 2.345 | 1.966 | 26.625 | 21.938 | 11.463 | 41.268 | 26.827 | 15.102 | 0 | 25.735 | 21.867 | 10.391 | 5.583 | 13.621 | 7.351 | 3.194 | 1.661 | 17.176 | 12.805 | 8.203 | 9.362 | 18.146 | 13.096 | 8.855 | 7.872 | 14.123 | 9.952 | 3.331 | 3.99 | 9.276 | 7.45 | 6.069 | 6.242 | 5.246 | 4.219 | 5.283 | 14.568 | 11.988 | 9.911 | 7.002 | 7.002 | 2.527 | 2.527 | 0 |
| Total Non-Current Liabilities
| 1,989.288 | 2,013.584 | 1,958.455 | 1,791.054 | 1,450.794 | 1,526.939 | 1,537.492 | 1,396.84 | 1,377.763 | 0 | 1,437.151 | 1,196.992 | 643.108 | 640.533 | 549.417 | 44.485 | 39.152 | 38.669 | 55.372 | 52.391 | 48.857 | 53.02 | 44.373 | 41.442 | 38.326 | 41.268 | 46.262 | 100.013 | 92.704 | 94.936 | 100.033 | 144.247 | 143.132 | 144.309 | 143.117 | 185.674 | 188.351 | 197.443 | 195.019 | 254.691 | 251.779 | 251.779 | 267.539 | 267.539 | 0 |
| Total Liabilities
| 3,059.884 | 2,980.801 | 2,928.876 | 2,642.094 | 2,555.16 | 2,747.651 | 2,919.908 | 2,800.784 | 2,608.878 | 0 | 2,517.552 | 2,388.955 | 1,539.407 | 1,326.917 | 1,214.465 | 847.962 | 526.107 | 498.079 | 530.711 | 556.098 | 485.546 | 400.317 | 373.942 | 396.359 | 389.174 | 381.954 | 383.101 | 365.559 | 345.672 | 335.805 | 337.978 | 410.175 | 441.259 | 414.835 | 421.043 | 465.456 | 485.115 | 521.11 | 524.59 | 574.449 | 575.638 | 575.638 | 591.398 | 591.398 | 0 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 628.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 4,935.47 | 4,934.028 | 4,933.559 | 4,932.673 | 1,997.829 | 1,996.528 | 1,994.462 | 1,993.604 | 1,987.494 | 0 | 1,986.152 | 1,984.658 | 1,984.207 | 1,984.004 | 1,979.033 | 1,974.417 | 1,971.748 | 1,968.961 | 1,966.095 | 1,963.245 | 1,961.742 | 1,960.929 | 1,960.159 | 1,559.054 | 1,558.999 | 1,557.264 | 1,554.87 | 1,550.82 | 1,550.164 | 1,550.164 | 1,550.164 | 1,550.164 | 1,550.164 | 1,550.164 | 1,550.164 | 1,550.164 | 1,550.164 | 1,550.164 | 1,550.164 | 1,229.996 | 1,229.996 | 1,229.996 | 8.052 | 8.052 | 0 |
| Retained Earnings
| 576.91 | 0 | 574.652 | 0 | 304.992 | 0 | 103.493 | 0 | 29.64 | 0 | -157.237 | 0 | -341.572 | 0 | -418.713 | 0 | -480.016 | 0 | -607.342 | 0 | -669.246 | 0 | -628.051 | 0 | -725.321 | 0 | -822.287 | 0 | -890.376 | 0 | -912.58 | 0 | -973.452 | 0 | -992.003 | 0 | -1,019.732 | 0 | -1,093.8 | 0 | -1,129.414 | -1,129.414 | -1,174.111 | -1,174.111 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 756.889 | 1,389.777 | 792.784 | 1,164.151 | 604.991 | 1,229.318 | 741.39 | 808.552 | 871.806 | 2,870.359 | 1,041.444 | 704.114 | 993.852 | 563.599 | 968.122 | 394.214 | 766.505 | 265.907 | -3,590.201 | 219.213 | 824.33 | 285.854 | -3,538.168 | 147.552 | 890.727 | 246.891 | -3,593.635 | 73.55 | 852.056 | -18.432 | -3,284.327 | -43.608 | 879.57 | -28.954 | -3,418.532 | -50.688 | 998.528 | -64.731 | -3,551.892 | -109.782 | 990.766 | 990.766 | 1,000.334 | 1,000.334 | 963.757 |
| Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 220.384 | 0 | 191.125 | 0 | 0 | 814.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,476.689 | 0 | 79.679 | 0 | 3,733.265 | 0 | 0 | 0 | 4,556.257 | 0 | 43.419 | 0 | 4,135.429 | -0 | 29.865 | -0 | 4,351.061 | -0 | 0 | -0 | 4,561.007 | 0 | 0 | 0 | 1,221.944 | 1,221.944 | 0 |
| Total Shareholders Equity
| 6,269.269 | 6,323.805 | 6,300.995 | 6,096.824 | 3,128.196 | 3,225.846 | 3,030.47 | 2,802.156 | 2,888.94 | 3,684.547 | 2,870.359 | 2,688.772 | 2,636.487 | 2,547.603 | 2,528.442 | 2,368.631 | 2,258.237 | 2,234.868 | 2,245.241 | 2,182.458 | 2,196.505 | 2,246.783 | 2,155.256 | 1,706.606 | 1,724.405 | 1,804.155 | 1,695.205 | 1,624.37 | 1,555.263 | 1,531.732 | 1,488.686 | 1,506.556 | 1,486.147 | 1,521.21 | 1,490.69 | 1,499.476 | 1,528.96 | 1,485.433 | 1,465.479 | 1,120.214 | 1,091.348 | 1,091.348 | 1,056.219 | 1,056.219 | 963.757 |
| Total Equity
| 9,044.896 | 8,667.209 | 8,014.544 | 7,332.245 | 4,395.176 | 4,630.68 | 4,135.468 | 3,859.588 | 3,631.866 | 3,684.547 | 3,684.547 | 3,485.64 | 3,451.574 | 3,355.517 | 3,354.121 | 3,174.71 | 3,049.783 | 3,042.219 | 3,082.592 | 3,020.36 | 3,059.354 | 3,121.076 | 2,704.332 | 2,244.797 | 2,281.27 | 1,993.323 | 1,695.205 | 1,624.37 | 1,555.263 | 1,531.732 | 1,488.686 | 1,506.556 | 1,486.147 | 1,521.21 | 1,490.69 | 1,499.476 | 1,528.96 | 1,485.433 | 1,465.479 | 1,120.214 | 1,091.348 | 1,091.348 | 1,056.219 | 1,056.219 | 963.757 |
| Total Liabilities & Shareholders Equity
| 12,104.78 | 11,648.01 | 10,943.42 | 9,974.339 | 6,950.336 | 7,378.331 | 7,055.376 | 6,660.372 | 6,240.744 | 3,684.547 | 6,202.099 | 5,874.595 | 4,990.981 | 4,682.434 | 4,568.586 | 4,022.672 | 3,575.89 | 3,540.298 | 3,613.303 | 3,576.458 | 3,544.9 | 3,521.393 | 3,078.274 | 2,641.156 | 2,670.444 | 2,375.277 | 2,078.306 | 1,989.929 | 1,900.935 | 1,867.537 | 1,826.664 | 1,916.731 | 1,927.406 | 1,936.045 | 1,911.733 | 1,964.932 | 2,014.075 | 2,006.543 | 1,990.069 | 1,694.663 | 1,666.986 | 1,666.986 | 1,647.617 | 1,647.617 | 963.757 |