CMC Magnetics Corporation
TWSE:2323.TW
11.8 (TWD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 2,943.293 | 2,763.663 | 2,613.653 | 3,697.814 | 3,327.127 | 6,699.312 | 3,375.701 | 3,874.306 | 4,572.563 | 4,847.874 | 4,148.317 | 4,287.701 | 4,134.598 | 4,195.33 | 3,987.808 | 6,420.23 | 6,706.862 | 4,523.274 |
Short Term Investments
| 7,125.362 | 5,264.45 | 4,967.966 | 4,443.917 | 4,380.803 | 2,877.031 | 2,536.86 | 2,427.933 | 2,107.637 | 2,115.293 | 1,024.488 | 3,718.49 | 2,588.918 | 2,885.374 | 3,213.174 | 2,230.366 | 2,178.817 | 1,717.176 |
Cash and Short Term Investments
| 10,068.655 | 8,028.113 | 7,581.619 | 8,141.731 | 7,707.93 | 9,576.343 | 5,912.561 | 6,302.239 | 6,680.2 | 6,963.167 | 5,172.805 | 8,006.191 | 6,723.516 | 7,080.704 | 7,200.982 | 8,650.596 | 8,885.679 | 6,240.45 |
Net Receivables
| 1,489.94 | 1,707.726 | 2,015.733 | 2,124.755 | 3,017.944 | 1,947.091 | 2,174.407 | 2,116.862 | 2,586.144 | 3,446.845 | 3,357.011 | 3,771.715 | 5,041.288 | 4,368.381 | 5,051.674 | 4,411.906 | 5,745.589 | 7,802.313 |
Inventory
| 2,734.354 | 3,355.34 | 3,330.559 | 2,796.644 | 3,093.515 | 1,470.396 | 1,477.903 | 2,067.379 | 2,579.021 | 2,463.74 | 3,093.425 | 3,205.349 | 3,158.936 | 3,944.243 | 4,678.882 | 6,233.273 | 5,187.328 | 4,386.943 |
Other Current Assets
| 159.27 | 188.886 | 195.548 | 221.501 | 277.493 | 268.899 | 335.973 | 394.614 | 462.561 | 470.702 | 1,289.152 | 492.267 | 569.857 | 668.743 | 730.087 | 1,008.381 | 1,663.789 | 1,009.03 |
Total Current Assets
| 14,452.219 | 13,280.065 | 13,123.459 | 13,284.631 | 14,096.882 | 13,262.729 | 9,900.844 | 10,881.094 | 12,307.926 | 13,344.454 | 12,912.393 | 15,475.522 | 15,493.597 | 16,062.071 | 17,661.625 | 20,304.156 | 21,482.385 | 19,438.736 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 4,148.743 | 4,591.223 | 5,001.753 | 5,809.234 | 6,454.191 | 8,900.335 | 12,980.006 | 14,797.071 | 17,188.582 | 21,910.267 | 24,902.114 | 30,020.285 | 34,679.229 | 39,347.753 | 45,544.549 | 51,698.738 | 55,741.494 | 59,125.54 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.967 | -19.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 46.94 | 61.038 | 110.758 | 146.877 | 181.74 | 88.685 | 169.99 | 220.666 | 253.583 | 124.966 | 130.187 | 91.891 | 129.14 | 212.568 | 406.378 | 522.753 | 487.315 | 743.412 |
Goodwill and Intangible Assets
| 46.94 | 61.038 | 110.758 | 146.877 | 181.74 | 88.685 | 169.99 | 202.699 | 233.621 | 124.966 | 130.187 | 91.891 | 129.14 | 212.568 | 406.378 | 522.753 | 487.315 | 743.412 |
Long Term Investments
| 5,918.673 | -1,423.279 | -720.888 | -659.951 | -1,292.615 | -1,466.986 | -1,189.585 | -746.626 | -132.225 | -94.288 | 351.264 | -2,404.075 | -839.142 | -936.077 | -1,180.103 | 693.615 | 2,541.019 | 3,362.532 |
Tax Assets
| 289.085 | 268.404 | 459.891 | 488.033 | 515.798 | 520.645 | 562.097 | 689.397 | 794.278 | 877.087 | 927.674 | 844.204 | 878.092 | 948.88 | 1,229.323 | 1,261.162 | 1,119.994 | 1,155.587 |
Other Non-Current Assets
| 638.77 | 6,586.571 | 6,179.086 | 5,736.185 | 5,502.144 | 4,055.443 | 3,502.006 | 3,434.926 | 3,195.01 | 3,227.001 | 2,521.668 | 4,710.721 | 3,725.668 | 3,860.704 | 4,161.316 | 4,048.237 | 4,573.96 | 4,286.678 |
Total Non-Current Assets
| 11,042.211 | 10,083.957 | 11,030.6 | 11,520.378 | 11,361.258 | 12,098.122 | 16,024.514 | 18,377.467 | 21,279.266 | 26,045.033 | 28,832.907 | 33,263.026 | 38,572.987 | 43,433.828 | 50,161.463 | 58,224.505 | 64,463.782 | 68,673.749 |
Total Assets
| 25,494.43 | 23,364.022 | 24,154.059 | 24,805.009 | 25,458.14 | 25,360.851 | 25,925.358 | 29,258.561 | 33,587.192 | 39,389.487 | 41,745.3 | 48,738.548 | 54,066.584 | 59,495.899 | 67,823.088 | 78,528.661 | 85,946.167 | 88,112.485 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 860.811 | 653.767 | 969.157 | 797.84 | 733.673 | 823.402 | 836.837 | 667.656 | 840.487 | 1,466.947 | 1,328.002 | 1,354.356 | 2,443.259 | 2,599.727 | 2,508.53 | 2,712.433 | 3,054.195 | 1,044.34 |
Short Term Debt
| 1,568.905 | 2,390.817 | 1,454.709 | 504.683 | 1,470.197 | 1,765.377 | 1,567.174 | 3,588.881 | 3,548.047 | 4,769.81 | 5,344.068 | 5,355.704 | 5,738.632 | 6,907.212 | 8,130.264 | 14,992.491 | 11,391.314 | 9,999.746 |
Tax Payables
| 0.35 | 2.323 | 6.726 | 181.506 | 64.9 | 7.799 | 0 | 0 | 0 | 0 | 0 | 58.443 | 1.227 | 7.03 | 26.479 | 7.273 | 7.638 | 128.393 |
Deferred Revenue
| 78.163 | 94.74 | 813.401 | 1,394.169 | 1,677.137 | 785.456 | 638.237 | 766.048 | 1,093.743 | 987.187 | 925.44 | 1,060.421 | 1,193.132 | 1,237.827 | 1,388.765 | 2,303.898 | 2,304.677 | 2,641.378 |
Other Current Liabilities
| 772.461 | 576.392 | 158.042 | 709.775 | 114.711 | 90.302 | 382.036 | 350.784 | 377.283 | 320.836 | 287.035 | 4,253.363 | 4,646.674 | 5,250.764 | 5,461.977 | 225.573 | 297.062 | 739.148 |
Total Current Liabilities
| 3,280.34 | 3,715.716 | 3,395.309 | 3,406.467 | 3,995.718 | 3,464.537 | 3,424.284 | 5,373.369 | 5,859.56 | 7,544.78 | 7,884.545 | 12,023.844 | 14,021.697 | 15,995.53 | 17,489.536 | 20,234.395 | 17,047.248 | 14,424.612 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 3,020 | 2,622.661 | 2,060.564 | 1,776.261 | 1,535.671 | 1,968.46 | 2,484.02 | 2,216.955 | 3,064.726 | 3,440.333 | 3,499.482 | 2,749.462 | 4,529.732 | 6,580.731 | 7,696.772 | 12,918.682 | 16,421.685 | 19,727.391 |
Deferred Revenue Non-Current
| 182.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 79.136 | 30.596 | 95.692 | 96.884 | 100.339 | 108.974 | 97.809 | 96.367 | 102.035 | 100.052 | 99.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 112.699 | 131.374 | 160.072 | 203.746 | 292.764 | 324.647 | 345.818 | 398.493 | 410.631 | 365.005 | 366.964 | 392.878 | 383.302 | 377.353 | 427.137 | 201.43 | 254.076 | 255.212 |
Total Non-Current Liabilities
| 3,394.576 | 2,784.631 | 2,316.328 | 2,076.891 | 1,928.774 | 2,402.081 | 2,927.647 | 2,711.815 | 3,577.392 | 3,905.39 | 3,966.44 | 3,142.34 | 4,913.034 | 6,958.084 | 8,123.909 | 13,120.112 | 16,675.761 | 19,982.603 |
Total Liabilities
| 6,674.916 | 6,500.347 | 5,711.637 | 5,483.358 | 5,924.492 | 5,866.618 | 6,351.931 | 8,085.184 | 9,436.952 | 11,450.17 | 11,850.985 | 15,166.184 | 18,934.731 | 22,953.614 | 25,613.445 | 33,354.507 | 33,723.009 | 34,407.215 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 17.071 | 460.961 | 382.832 | 274.436 | 293.253 | 206.108 | 0 | 0 | 0 | 229.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,893.483 | 10,893.483 | 11,588.812 | 11,588.812 | 11,588.812 | 17,741.264 | 18,306.475 | 18,778.715 | 20,667.435 | 25,815.618 | 27,129.098 | 27,509.048 | 27,934.968 | 28,491.208 | 28,491.208 | 29,070.121 | 29,450.671 | 30,382.131 |
Retained Earnings
| 670.648 | -1,051.187 | 152.592 | 129.554 | 213.793 | -5,671.352 | -6,293.519 | -5,199.745 | -2,825.458 | -4,435.093 | -2,606.643 | -641.681 | -1,698.752 | -5,753.961 | -2,963.617 | -3,784.508 | 2,423.588 | 4,384.59 |
Accumulated Other Comprehensive Income/Loss
| 202.983 | -17.071 | -460.961 | -382.832 | -274.436 | -293.253 | -206.108 | 8.492 | 198.314 | 258.872 | -229.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,712.789 | 6,695.718 | 6,367.784 | 7,258.209 | 7,423.937 | 6,996.492 | 7,064.317 | 6,999.165 | 5,602.739 | 5,368.04 | 4,484.158 | 5,733.996 | 7,742.739 | 12,324.244 | 15,560.427 | 18,479.119 | 19,406.404 | 18,220.166 |
Total Shareholders Equity
| 18,479.903 | 16,538.014 | 18,109.188 | 18,976.575 | 19,226.542 | 19,066.404 | 19,077.273 | 20,586.627 | 23,643.03 | 27,007.437 | 29,006.613 | 32,601.363 | 33,978.955 | 35,061.491 | 41,088.018 | 43,764.732 | 51,280.663 | 52,986.887 |
Total Equity
| 18,819.514 | 16,863.675 | 18,442.422 | 19,321.651 | 19,533.648 | 19,494.233 | 19,573.427 | 21,173.377 | 24,150.24 | 27,939.317 | 29,894.315 | 33,572.364 | 35,131.853 | 36,542.285 | 42,209.643 | 45,174.154 | 52,223.158 | 53,705.27 |
Total Liabilities & Shareholders Equity
| 25,494.43 | 23,364.022 | 24,154.059 | 24,805.009 | 25,458.14 | 25,360.851 | 25,925.358 | 29,258.561 | 33,587.192 | 39,389.487 | 41,745.3 | 48,738.548 | 54,066.584 | 59,495.899 | 67,823.088 | 78,528.661 | 85,946.167 | 88,112.485 |