Chaintech Technology Corporation
TWSE:2425.TW
43.05 (TWD) • At close November 13, 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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,153.918 | 1,480.564 | 1,125.746 | 1,086.261 | 841.837 | 1,134.612 | 1,061.262 | 605.437 | 477.13 | 618.931 | 692.998 | 501.242 | 554.288 | 468.631 | 330.087 | 344.158 | 318.544 | 337.359 | 360.088 | 609.402 | 613.512 | 746.916 | 652.911 | 738.491 | 494.62 | 415.082 | 596.533 | 641.829 | 455.517 | 622.368 | 342.688 | 449.267 | 368.874 | 320.389 | 311.465 | 364.835 | 247.502 | 248.866 | 347.759 | 288.234 | 263.947 | 221.307 | 274.525 | 179.122 | 389.735 | 149.142 | 300.068 | 317.957 | 306.774 | 543.029 | 598.988 | 244.917 | 246.084 | 156.616 | 79.32 |
Short Term Investments
| 20.969 | 54.545 | 34.616 | 157.401 | 160.403 | 133.918 | 146.729 | 122.336 | 4.439 | 19.826 | 64.204 | 67.072 | 25.552 | 76.454 | 237.671 | 174.979 | 180.235 | 185.148 | 184.273 | 2.01 | 1.698 | 1.968 | 1.755 | 8.536 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.944 | 0 | 0 | 36.303 | 43.883 | 0 | 14.802 | 0 | 0 | 0 | 0 | 38.801 | 35.762 | 0 | 0 | 68.023 | 110.009 | 131.365 | 103.251 | 75.18 | 25.063 | 115.007 |
Cash and Short Term Investments
| 1,174.887 | 1,535.109 | 1,160.362 | 1,243.662 | 1,002.24 | 1,268.53 | 1,207.991 | 727.773 | 481.569 | 638.757 | 757.202 | 568.314 | 579.84 | 545.085 | 567.758 | 519.137 | 498.779 | 522.507 | 544.361 | 611.412 | 615.21 | 748.884 | 654.666 | 747.027 | 512.62 | 415.082 | 596.533 | 641.829 | 455.517 | 622.368 | 342.688 | 449.267 | 368.874 | 320.389 | 311.465 | 364.835 | 247.502 | 248.866 | 347.759 | 303.036 | 263.947 | 221.307 | 274.525 | 179.122 | 428.536 | 184.904 | 300.068 | 317.957 | 374.797 | 653.038 | 730.353 | 348.168 | 321.264 | 181.679 | 194.327 |
Net Receivables
| 844.027 | 834.434 | 983.92 | 0 | 1,265.149 | 1,011.399 | 1,002.008 | 1,363.621 | 1,432.829 | 1,312.115 | 1,382.341 | 1,315.874 | 1,122.713 | 1,080.894 | 1,305.635 | 1,205.631 | 887.273 | 549.942 | 952.112 | 1,013.775 | 1,094.754 | 903.965 | 923.435 | 941.112 | 1,074.649 | 972.1 | 1,077.103 | 1,227.838 | 1,408.242 | 982.804 | 1,614.658 | 1,345.072 | 1,765.291 | 1,432.296 | 1,938.247 | 1,905.224 | 1,880.626 | 1,557.978 | 1,392.773 | 1,265.338 | 1,042.269 | 1,782.977 | 1,572.408 | 1,265.93 | 1,303.452 | 1,079.257 | 737.658 | 515.852 | 0 | 0 | -0.346 | 275.069 | 377.111 | 517.146 | 544.858 |
Inventory
| 101.008 | 693.285 | 706.082 | 795.014 | 716.579 | 636.347 | 401.229 | 606.805 | 536.73 | 664.228 | 512.277 | 451.365 | 646.076 | 544.187 | 273.611 | 347.647 | 329.663 | 575.54 | 346.795 | 521.379 | 213.768 | 412.103 | 95.833 | 225.014 | 220.164 | 470.193 | 114.79 | 226.464 | 224.77 | 161.192 | 184.655 | 263.974 | 359.987 | 824.719 | 467.07 | 485.821 | 326.369 | 443.484 | 208.454 | 263.377 | 471.368 | 723.181 | 539.904 | 223.488 | 188.588 | 101.808 | 37.476 | 160.695 | 18.011 | 87.189 | 39.347 | 147.979 | 170.262 | 257.272 | 249.043 |
Other Current Assets
| 1,661.429 | 103.419 | 275.413 | 456.241 | 371.161 | 95.872 | 131.981 | 290.413 | 130.327 | 120.483 | 216.46 | 156.078 | 138.618 | 198.352 | 173.131 | 122.089 | 164.154 | 105.826 | 126.789 | 158.633 | 1,298.472 | 130.723 | 54.727 | 83.054 | 38.064 | 46.227 | 53.014 | 43.863 | 37.664 | 47.981 | 59.467 | 61.362 | 65.402 | 58.695 | 72.271 | 79.498 | 65.119 | 77.197 | 68.109 | 70.098 | 103.467 | 85.317 | 112.248 | 110.42 | 1,392.709 | 1,161.638 | 764.339 | 44.857 | 30.108 | 31.805 | 119.985 | 67.271 | 68.376 | 54.554 | 555.637 |
Total Current Assets
| 3,781.351 | 3,166.247 | 3,125.777 | 3,586.755 | 3,355.129 | 3,012.148 | 2,743.209 | 2,988.612 | 2,581.455 | 2,735.583 | 2,902.127 | 2,491.631 | 2,487.247 | 2,368.518 | 2,320.135 | 2,194.504 | 1,858.914 | 1,753.815 | 1,970.057 | 2,305.199 | 2,127.45 | 2,195.675 | 1,728.661 | 1,996.207 | 1,845.497 | 1,903.602 | 1,841.44 | 2,139.994 | 2,126.193 | 1,814.345 | 2,201.468 | 2,119.675 | 2,559.554 | 2,646.043 | 2,789.053 | 2,835.378 | 2,555.919 | 2,371.408 | 2,017.095 | 1,901.849 | 1,881.051 | 2,812.782 | 2,499.085 | 1,778.96 | 2,009.833 | 1,448.35 | 1,101.547 | 1,039.361 | 980.511 | 1,016.212 | 889.339 | 838.487 | 937.013 | 1,010.651 | 999.007 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 46.679 | 50.322 | 51.431 | 44.353 | 49.845 | 58.312 | 60.018 | 67.693 | 67.144 | 53.317 | 60.47 | 56.887 | 43.206 | 54.57 | 51.783 | 55.804 | 57.016 | 64.955 | 73.367 | 79.58 | 88.019 | 149.588 | 122.073 | 123.979 | 129.796 | 133.719 | 134.335 | 135.815 | 136.852 | 136.87 | 145.013 | 152.423 | 158.988 | 164.367 | 153.536 | 162.008 | 158.727 | 163.494 | 166.93 | 175.749 | 164.472 | 170.985 | 174.57 | 210.009 | 217.282 | 208.152 | 126.134 | 112.438 | 104.053 | 143.237 | 150.794 | 156.324 | 155.628 | 180.975 | 183.662 |
Goodwill
| 0 | 160.472 | 157.524 | 160.727 | 155.885 | 161.31 | 160.473 | 162.839 | 161.601 | 167.984 | 168.525 | 167.012 | 167.167 | 168.525 | 169.805 | 165.616 | 162.59 | 165.072 | 167.012 | 177.281 | 184.25 | 163.437 | 0 | -1.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.258 | 19.144 | 19.715 | 20.779 | 20.53 | 20.453 | 20.802 | 11.325 | 12.193 | 12.003 | 0 | 1.373 | 4.318 | 7.32 | 10.366 | 13.026 | 15.651 | 18.798 | 21.959 | 42.075 | 48.894 | 57.846 | 0 | 9.608 | 10.031 | 10.233 | 10.134 | 10.185 | 10.12 | 10.021 | 10.582 | 10.841 | 11.279 | 11.664 | 11.808 | 12.329 | 11.935 | 12.196 | 12.404 | 12.108 | 11.893 | 12.201 | 12.337 | 12.208 | 0 | 0 | 12.023 | 12.107 | 12.298 | 12.349 | 12.743 | 12.806 | 11.931 | 12.134 | 12.041 |
Goodwill and Intangible Assets
| 4.258 | 179.616 | 177.239 | 181.506 | 176.415 | 181.763 | 181.275 | 174.164 | 173.794 | 179.987 | 168.525 | 168.385 | 171.485 | 175.845 | 180.171 | 178.642 | 178.241 | 183.87 | 188.971 | 219.356 | 233.144 | 221.283 | 1.755 | 8.536 | 10.031 | 10.233 | 10.134 | 10.185 | 10.12 | 10.021 | 10.582 | 10.841 | 11.279 | 11.664 | 11.808 | 12.329 | 11.935 | 12.196 | 12.404 | 12.108 | 11.893 | 12.201 | 12.337 | 12.208 | 0 | 0 | 12.023 | 12.107 | 12.298 | 12.349 | 12.743 | 12.806 | 11.931 | 12.134 | 12.041 |
Long Term Investments
| 32.413 | 198.705 | 227.325 | 78.769 | 15.377 | 51.622 | -4.346 | 14.862 | 160.666 | 165.714 | 136.281 | 118.07 | 215.939 | 272.322 | 82.052 | 140.717 | 78.05 | -98.428 | -47.228 | 113.075 | 103.475 | 110.525 | 107.23 | 109.396 | -10.031 | -10.233 | -10.134 | -10.185 | 0 | -10.021 | -10.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.559 | 4.681 |
Tax Assets
| 29.569 | 29.569 | 34.841 | 29.638 | 29.638 | 29.723 | 32.561 | 29.829 | 27.635 | 18.445 | 20.773 | 19.147 | 17.342 | 0.417 | 3.132 | 1.916 | 1.517 | 2.95 | 3.435 | 0.492 | 0.492 | 0.078 | 0.006 | 0.137 | 1.764 | 1.044 | 1.869 | 0.004 | 0 | 4.954 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.45 | 4.85 |
Other Non-Current Assets
| 33.144 | 100.887 | 44.518 | 203.713 | 207.66 | 181.469 | 193.605 | 172.202 | 50.428 | 68.826 | 113.164 | 116.513 | 66.061 | 114.772 | 274.273 | 212.617 | 188.065 | 342.929 | 193.013 | 10.294 | 8.497 | 3.581 | 54.778 | 10.057 | 10.576 | 10.703 | 10.596 | 10.645 | 0.524 | 10.467 | 11.049 | 0.474 | 0.437 | 0.356 | 14.674 | 0.371 | 0.129 | 0.07 | 0.071 | 0.068 | 4.397 | 4.428 | 0.068 | 0.067 | 12.371 | 12.035 | 74.195 | 79.23 | 82.822 | 43.052 | 6.434 | 8.527 | 8.8 | 19.912 | 21.084 |
Total Non-Current Assets
| 146.063 | 559.099 | 535.354 | 537.979 | 478.935 | 502.889 | 463.113 | 458.75 | 479.667 | 486.289 | 499.213 | 479.002 | 514.033 | 617.926 | 591.411 | 589.696 | 502.889 | 496.276 | 411.558 | 422.797 | 433.627 | 485.055 | 285.842 | 252.105 | 142.136 | 145.466 | 146.8 | 146.464 | 147.496 | 152.291 | 156.134 | 163.738 | 170.704 | 176.387 | 180.018 | 174.708 | 170.791 | 175.76 | 179.405 | 187.925 | 180.762 | 187.614 | 186.975 | 222.284 | 229.653 | 220.187 | 212.352 | 203.775 | 199.173 | 198.638 | 169.971 | 177.657 | 176.359 | 229.03 | 226.318 |
Total Assets
| 3,927.414 | 3,725.346 | 3,661.131 | 4,124.734 | 3,834.064 | 3,515.037 | 3,206.322 | 3,447.362 | 3,061.122 | 3,221.872 | 3,401.34 | 2,970.633 | 3,001.28 | 2,986.444 | 2,911.546 | 2,784.2 | 2,361.803 | 2,250.091 | 2,381.615 | 2,727.996 | 2,561.077 | 2,680.73 | 2,014.503 | 2,248.312 | 1,987.633 | 2,049.068 | 1,988.24 | 2,286.458 | 2,273.689 | 1,966.636 | 2,357.602 | 2,283.413 | 2,730.258 | 2,822.43 | 2,969.071 | 3,010.086 | 2,726.71 | 2,547.168 | 2,196.5 | 2,089.774 | 2,061.813 | 3,000.396 | 2,686.06 | 2,001.244 | 2,239.486 | 1,668.537 | 1,313.899 | 1,243.136 | 1,179.684 | 1,214.85 | 1,059.31 | 1,016.144 | 1,113.372 | 1,239.681 | 1,225.325 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 148.7 | 347.219 | 372.795 | 539.212 | 423.974 | 581.716 | 330.54 | 573.658 | 420.572 | 687.266 | 773.498 | 444.453 | 474.422 | 377.19 | 371.691 | 445.209 | 254.3 | 258.325 | 369.601 | 525.849 | 268.156 | 394.797 | 156.858 | 374.172 | 161.05 | 343.832 | 212.724 | 503.389 | 403.465 | 154.412 | 400.231 | 298.706 | 360.772 | 699.201 | 759.113 | 836.866 | 678.079 | 467.026 | 410.265 | 472.827 | 191.135 | 767.204 | 676.466 | 297.676 | 306.667 | 225.989 | 163.06 | 140.703 | 110.691 | 187.982 | 27.864 | 57.251 | 81.935 | 112.487 | 110.77 |
Short Term Debt
| 169.448 | 527.578 | 412.788 | 724.107 | 623.396 | 306.067 | 282.527 | 254.419 | 148.432 | 153.017 | 241.261 | 364.762 | 369.69 | 416.837 | 408.746 | 411.225 | 291.919 | 258.239 | 162.563 | 181.292 | 98.622 | 82.702 | 0 | 37.206 | 0.08 | 0 | 0 | 0 | 75.199 | 33.232 | 76.533 | 165.719 | 496.462 | 260.696 | 356.074 | 365.593 | 346.198 | 336.595 | 28.507 | 21.071 | 256.539 | 685.548 | 555.519 | 374.098 | 640.369 | 255.953 | 58.102 | 55.8 | 23.508 | 24.959 | 7.772 | 285.163 | 334.456 | 344.122 | 313.271 |
Tax Payables
| 16.164 | 38.337 | 36.904 | 42.799 | 23.407 | 76.69 | 73.462 | 67.246 | 41.589 | 73.149 | 54.318 | 38.159 | 18.846 | 20.639 | 10.952 | 5.762 | 3.176 | 0 | 0 | 0 | 12.285 | 56.129 | 52.17 | 44.687 | 26.92 | 2.22 | 4.374 | 4.089 | 4.091 | 13.293 | 13.392 | 13.161 | 20.611 | 20.445 | 20.501 | 20.459 | 20.464 | 13.952 | 13.964 | 13.984 | 14.034 | 1.607 | 1.607 | 1.613 | 1.622 | 0 | 0 | 0 | 0 | 0 | 0 | 1.98 | 4.565 | 4.565 | 4.565 |
Deferred Revenue
| -0.01 | 213.919 | 137.588 | 272.298 | 414.77 | 71.452 | 68.618 | 112.214 | 110.115 | 39.165 | 285.521 | 156.28 | 142.274 | 131.759 | 179.406 | 88.082 | 108.508 | 59.4 | 113.528 | 126.117 | 295.176 | 126.344 | 0 | 101.369 | 80.007 | 0 | 0 | 0 | 70.438 | 63.364 | 74.875 | 62.414 | 108.958 | 69.769 | 72.532 | 62.624 | 95.826 | 48.439 | 56.315 | 36.499 | 64.766 | 26.661 | 29.857 | 30.137 | 79.949 | 22.017 | 16.809 | 14.306 | 15.55 | 13.442 | 17.2 | 24.805 | 30.778 | 47.936 | 31.539 |
Other Current Liabilities
| 858.517 | 75.082 | 128.909 | 86.531 | 159.789 | 69.78 | 120.603 | 107.776 | 152.836 | 93.891 | 134.983 | 72.939 | 92.171 | 75.508 | 101.402 | 61.715 | 89.693 | 50.987 | 104.057 | 64.268 | 268.276 | 97.739 | 69.975 | 59.973 | 53.567 | 44.575 | 46.092 | 44.608 | 70.216 | 50.515 | 61.842 | 50.014 | 93.635 | 54.43 | 57.628 | 47.409 | 80.33 | -8.962 | -7.554 | -8.903 | -9.015 | 3.377 | 4.112 | 35.132 | 87.739 | 9.674 | 26.325 | 11.102 | 14.999 | 8.288 | 28.89 | 36.675 | 42.684 | 65.853 | 46.778 |
Total Current Liabilities
| 1,192.829 | 1,089.427 | 1,088.984 | 1,536.006 | 1,462.962 | 1,105.705 | 875.75 | 1,115.313 | 873.544 | 1,046.488 | 1,315.737 | 972.402 | 993.104 | 932.667 | 960.411 | 945.111 | 655.057 | 576.423 | 650.766 | 833.404 | 673.676 | 631.367 | 279.003 | 516.038 | 241.617 | 390.627 | 263.19 | 552.086 | 552.971 | 251.452 | 551.998 | 527.6 | 971.48 | 1,034.772 | 1,193.316 | 1,270.327 | 1,125.071 | 905.489 | 557.815 | 535.478 | 582.225 | 1,511.058 | 1,297.418 | 708.519 | 1,036.397 | 513.633 | 247.487 | 221.911 | 164.748 | 234.671 | 64.526 | 381.069 | 463.64 | 527.027 | 475.384 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7.878 | 14.518 | 32.056 | 7.614 | 11.096 | 16.026 | 19.181 | 24.79 | 26.284 | 22.741 | 23.464 | 27.322 | 13.988 | 17.746 | 10.623 | 7.527 | 4.132 | 4.874 | 0.987 | 1.366 | 7.336 | 11.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.278 | 35.907 | 34.92 | 27.771 | 9.747 | 3.818 | 3.722 | 7.815 | 2.026 | 0 | 0 | 0.343 | 1.079 | 2.137 | 2.592 | 3.257 | 3.913 | 4.7 | 5.489 | 10.518 | 12.223 | 14.464 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.923 | 0 | 3.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0.238 | -15.646 | 0.468 | 2.958 | 0.734 | 0.618 | 0.965 | 3.453 | 4.533 | 5.078 | 16.557 | 12.869 | 12.911 | 4.252 | 4.034 | 3.827 | 3.889 | 4.13 | 3.089 | 43.281 | 49.667 | 1.376 | 1.365 | 1.413 | 1.449 | 1.423 | 1.374 | 2.44 | 1.299 | 0.758 | 0.769 | 1.268 | 1.297 | 1.796 | 1.35 | 1.293 | 1.307 | 1.264 | 1.219 | 1.187 | 1.204 | 1.204 | 11.405 | 1.194 | 1.159 | 1.055 | 1.048 | 1.058 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 43.156 | 50.663 | 51.33 | 35.853 | 23.801 | 20.578 | 23.521 | 33.57 | 29.737 | 27.274 | 28.542 | 44.222 | 27.936 | 32.794 | 17.467 | 14.818 | 11.872 | 13.463 | 10.606 | 14.973 | 62.84 | 75.54 | 1.376 | 1.365 | 1.413 | 1.449 | 1.423 | 1.48 | 3.363 | 1.299 | 4.326 | 0.769 | 1.268 | 1.297 | 1.796 | 1.35 | 1.293 | 1.307 | 1.264 | 1.219 | 1.187 | 1.204 | 1.204 | 11.405 | 1.194 | 1.159 | 1.055 | 1.048 | 1.058 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 1,235.985 | 1,140.09 | 1,140.314 | 1,571.859 | 1,486.763 | 1,126.283 | 899.271 | 1,148.883 | 903.281 | 1,073.762 | 1,344.279 | 1,016.624 | 1,021.04 | 965.461 | 977.878 | 959.929 | 666.929 | 589.886 | 661.372 | 848.377 | 736.516 | 706.907 | 280.379 | 517.403 | 243.03 | 392.076 | 264.613 | 553.566 | 556.334 | 252.751 | 556.324 | 528.369 | 972.748 | 1,036.069 | 1,195.112 | 1,271.677 | 1,126.364 | 906.796 | 559.079 | 536.697 | 583.412 | 1,512.262 | 1,298.622 | 719.924 | 1,037.591 | 514.792 | 248.542 | 222.959 | 165.806 | 234.671 | 64.526 | 381.069 | 463.64 | 527.027 | 475.384 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.702 | 70.351 | 140.306 | 153.317 | 97.541 | 114.686 | 113.457 | 99.228 | 112.514 | 95.628 | 27.051 | 22.754 | 29.303 | 30.28 | 35.673 | 41.939 | 24.953 | 18.703 | 5.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.249 | 0 | 0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 964.988 | 964.988 | 964.988 | 964.988 | 964.988 | 964.988 | 964.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,014.988 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 1,092.488 | 945.059 | 945.059 | 945.059 | 945.059 | 935.702 | 935.702 | 935.702 | 1,178.318 | 1,178.318 | 1,178.318 | 893.523 | 893.523 | 893.523 | 893.523 |
Retained Earnings
| 1,198.494 | 981.574 | 949.236 | 964.809 | 882.172 | 980.413 | 946.595 | 1,043.018 | 898.339 | 856.621 | 787.638 | 722.544 | 689.12 | 719.317 | 670.152 | 614.043 | 570.76 | 550.735 | 551.542 | 560.196 | 498.311 | 662.107 | 649.66 | 629.559 | 574.676 | 555.541 | 478.452 | 488.694 | 478.55 | 515.462 | 585.869 | 533.385 | 523.085 | 559.079 | 545.284 | 497.432 | 373.382 | 435.463 | 531.505 | 453.409 | 386.131 | 537.841 | 368.725 | 278.24 | 184.794 | 159.74 | 80.917 | 35.193 | -216.255 | -249.195 | -242.712 | -417.99 | -376.249 | -317.196 | -274.459 |
Accumulated Other Comprehensive Income/Loss
| 0 | 302.612 | 264.228 | 286.685 | 207.094 | 155.953 | 109.61 | 113.182 | 136.472 | 163.896 | 157.864 | 126.068 | 193.819 | 221.716 | -39.702 | -70.351 | -140.306 | -153.317 | -97.541 | -114.686 | -113.457 | -99.228 | -112.514 | -95.628 | -27.051 | -22.754 | -29.303 | -30.28 | -35.673 | -41.939 | -24.953 | -18.703 | -5.937 | 5.191 | 6.584 | 18.886 | 4.873 | 9.947 | 13.428 | 7.18 | 147.211 | 5.234 | 6.384 | -9.249 | 14.129 | -0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 194.943 | 0 | 264.228 | 286.685 | 0 | 155.953 | 109.61 | -38.564 | -15.274 | 12.15 | 6.118 | -25.678 | 42.073 | 69.97 | 39.177 | -222.097 | -292.052 | -305.063 | -249.287 | -114.686 | -113.457 | -99.228 | -294.504 | -95.628 | -27.051 | -173.027 | -29.303 | -30.28 | -35.673 | -41.939 | 122.921 | 129.171 | -5.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -147.429 | 0 | 67.27 | -9.249 | 0 | -0.875 | -10.44 | 49.282 | 51.815 | 51.056 | 59.178 | 159.542 | 132.458 | 136.327 | 130.877 |
Total Shareholders Equity
| 2,358.425 | 2,249.174 | 2,178.452 | 2,216.482 | 2,054.254 | 2,101.354 | 2,021.193 | 2,019.442 | 1,898.053 | 1,883.759 | 1,808.744 | 1,711.854 | 1,746.181 | 1,804.275 | 1,724.317 | 1,637.459 | 1,524.221 | 1,495.464 | 1,552.047 | 1,695.302 | 1,634.646 | 1,764.207 | 1,734.124 | 1,730.909 | 1,744.603 | 1,656.992 | 1,723.627 | 1,732.892 | 1,717.355 | 1,713.885 | 1,801.278 | 1,755.044 | 1,757.51 | 1,786.361 | 1,773.959 | 1,738.409 | 1,600.346 | 1,640.372 | 1,637.421 | 1,553.077 | 1,478.401 | 1,488.134 | 1,387.438 | 1,281.32 | 1,201.895 | 1,153.745 | 1,065.357 | 1,020.177 | 1,013.878 | 980.179 | 994.784 | 635.075 | 649.732 | 712.654 | 749.941 |
Total Equity
| 2,691.429 | 2,585.256 | 2,520.817 | 2,552.875 | 2,347.301 | 2,388.754 | 2,307.051 | 2,298.479 | 2,157.841 | 2,148.11 | 2,057.061 | 1,954.009 | 1,980.24 | 2,020.983 | 1,933.668 | 1,824.271 | 1,694.874 | 1,660.205 | 1,720.243 | 1,879.619 | 1,824.561 | 1,973.823 | 1,734.124 | 1,730.909 | 1,744.603 | 1,656.992 | 1,723.627 | 1,732.892 | 1,717.355 | 1,713.885 | 1,801.278 | 1,755.044 | 1,757.51 | 1,786.361 | 1,773.959 | 1,738.409 | 1,600.346 | 1,640.372 | 1,637.421 | 1,553.077 | 1,478.401 | 1,488.134 | 1,387.438 | 1,281.32 | 1,201.895 | 1,153.745 | 1,065.357 | 1,020.177 | 1,013.878 | 980.179 | 994.784 | 635.075 | 649.732 | 712.654 | 749.941 |
Total Liabilities & Shareholders Equity
| 3,927.414 | 3,725.346 | 3,661.131 | 4,124.734 | 3,834.064 | 3,515.037 | 3,206.322 | 3,447.362 | 3,061.122 | 3,221.872 | 3,401.34 | 2,970.633 | 3,001.28 | 2,986.444 | 2,911.546 | 2,784.2 | 2,361.803 | 2,250.091 | 2,381.615 | 2,727.996 | 2,561.077 | 2,680.73 | 2,014.503 | 2,248.312 | 1,987.633 | 2,049.068 | 1,988.24 | 2,286.458 | 2,273.689 | 1,966.636 | 2,357.602 | 2,283.413 | 2,730.258 | 2,822.43 | 2,969.071 | 3,010.086 | 2,726.71 | 2,547.168 | 2,196.5 | 2,089.774 | 2,061.813 | 3,000.396 | 2,686.06 | 2,001.244 | 2,239.486 | 1,668.537 | 1,313.899 | 1,243.136 | 1,179.684 | 1,214.85 | 1,059.31 | 1,016.144 | 1,113.372 | 1,239.681 | 1,225.325 |