JSL Construction & Development Co., Ltd.
TWSE:2540.TW
87.4 (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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,523.126 | 3,118.492 | 1,689.153 | 1,459.829 | 1,215.679 | 2,184.624 | 1,142.883 | 581.996 | 1,221.226 | 888.839 | 1,084.043 | 494.977 | 506.186 | 655.471 | 487.764 | 466.446 | 155.952 | 589.871 | 262.009 | 296.242 | 179.46 | 91.398 | 155.56 | 173.668 | 172.511 | 139.131 | 161.015 | 200.626 | 61.352 | 248.892 | 187.296 | 132.225 | 147.002 | 196.376 | 60.833 | 116.363 | 416.169 | 926.735 | 1,300.709 | 165.142 | 410.241 | 108.478 | 32.928 | 42.672 | 84.645 | 47.976 | 64.283 | 72.266 | 83.993 | 87.444 | 93.125 | 99.393 | 103.582 | 100.965 | 107.006 |
Short Term Investments
| 3 | 2.97 | 2,620.551 | 2,750.863 | 2,534.72 | 2,461.765 | 2,176.614 | 1,862.894 | 1,184.886 | 1,286.017 | 1,489.328 | 1,511.275 | 1,456.572 | 1,347.802 | 1,033.508 | 808.924 | 699.5 | 509.303 | 523.079 | 398.541 | 348.903 | 342.711 | 494.936 | 338.103 | 344.458 | 337 | 191.033 | 86.747 | 86.333 | 92.474 | 91.293 | 92.295 | 87.859 | 86.538 | 62.094 | 68.992 | 66.539 | 82.623 | 96.883 | 123.024 | 132.692 | 87.647 | 87.659 | 9.98 | 0 | 9.98 | 34.42 | 50 | 0 | 0 | 0.059 | 0.054 | 2.588 | 2.367 | 2.399 |
Cash and Short Term Investments
| 2,526.126 | 3,121.462 | 4,309.704 | 4,210.692 | 3,750.399 | 4,646.389 | 3,319.497 | 2,444.89 | 2,406.112 | 2,174.856 | 2,573.371 | 2,006.252 | 1,962.758 | 2,003.273 | 1,521.272 | 1,275.37 | 855.452 | 1,099.174 | 785.088 | 694.783 | 528.363 | 434.109 | 650.496 | 511.771 | 516.969 | 476.131 | 352.048 | 287.373 | 147.685 | 341.366 | 278.589 | 224.52 | 234.861 | 282.914 | 122.927 | 185.355 | 482.708 | 1,009.358 | 1,397.592 | 288.166 | 542.933 | 196.125 | 120.587 | 52.652 | 84.645 | 57.956 | 64.283 | 72.266 | 83.993 | 87.444 | 93.184 | 99.447 | 106.17 | 103.332 | 109.405 |
Net Receivables
| 4,266.935 | 3,600.342 | 4,708.634 | 3,761.518 | 3,374.945 | 2,838.582 | 2,912.484 | 2,418.835 | 2,200.586 | 2,296.97 | 2,623.626 | 1,697.217 | 1,353.783 | 1,500.583 | 1,856.354 | 1,735.479 | 1,141.407 | 929.184 | 1,067.202 | 1,066.688 | 983.067 | 934.288 | 890.519 | 878.765 | 924.949 | 965.367 | 1,019.567 | 634.886 | 1,072.325 | 851.747 | 1,051.952 | 1,322.907 | 885.093 | 903.427 | 906.677 | 995.77 | 1,012.781 | 955.327 | 1,094.898 | 911.188 | 673.41 | 477.57 | 399.535 | 75.716 | 0 | 0 | 0.426 | 0.01 | 0.005 | 0.161 | 0.269 | 0.368 | 0.528 | 0.696 | 0.937 |
Inventory
| 27,994.563 | 23,774.144 | 22,624.022 | 21,677.144 | 19,318.622 | 18,004.115 | 17,277.232 | 15,877.198 | 14,886.817 | 13,355.116 | 11,870.959 | 10,982.859 | 10,277.369 | 9,785.098 | 9,647.197 | 9,427.856 | 9,226.396 | 8,418.259 | 8,216.105 | 8,181.304 | 7,645.75 | 7,839.373 | 7,636.624 | 7,589.827 | 7,602.085 | 7,237.601 | 7,135.018 | 6,983.005 | 6,881.149 | 6,680.256 | 6,592.949 | 6,511.124 | 6,430.646 | 6,258.937 | 6,226.628 | 3,569.553 | 3,146.441 | 2,108.357 | 1,433.252 | 935.672 | 771.843 | 760.234 | 610.383 | 0.2 | 0.288 | 0.376 | 0.464 | 0.786 | 0.874 | 3.081 | 3.081 | 3.743 | 9.731 | 13.223 | 13.223 |
Other Current Assets
| 4,103.51 | 3,431.207 | 249.219 | 245.11 | 181.892 | 120.28 | 89.014 | 61.778 | 53.924 | 41.425 | 45.539 | 40.766 | 45.061 | 35.024 | 23.654 | 37.7 | 18.557 | 15.003 | 19.199 | 73.579 | 71.996 | 67.766 | 55.21 | 23.829 | 24.529 | 27.174 | 29.515 | 378.371 | 20.306 | 8.639 | 1.8 | 4.396 | 2.124 | 4.593 | 0.251 | 2.356 | 1.119 | 1.826 | 0.162 | 0.844 | 2.45 | 0.435 | 0.434 | 0.222 | 14.819 | 14.737 | 14.819 | 14.794 | 14.636 | 14.763 | 15.597 | 14.517 | 14.66 | 15 | 14.993 |
Total Current Assets
| 38,891.134 | 33,927.155 | 31,891.579 | 29,894.464 | 26,625.858 | 25,609.366 | 23,598.227 | 20,802.701 | 19,547.439 | 17,868.367 | 17,113.495 | 14,727.094 | 13,638.971 | 13,323.978 | 13,048.477 | 12,476.405 | 11,241.812 | 10,461.62 | 10,087.594 | 10,016.354 | 9,229.176 | 9,275.536 | 9,232.849 | 9,004.192 | 9,068.532 | 8,706.273 | 8,536.148 | 8,283.635 | 8,121.465 | 7,882.008 | 7,925.29 | 8,062.947 | 7,552.724 | 7,449.871 | 7,256.483 | 4,753.034 | 4,643.049 | 4,074.868 | 3,925.904 | 2,135.87 | 1,990.636 | 1,434.364 | 1,130.939 | 128.79 | 99.752 | 73.069 | 79.992 | 87.856 | 99.508 | 105.449 | 112.131 | 118.075 | 131.089 | 132.251 | 138.558 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,145.281 | 2,081.634 | 1,939.193 | 1,172.983 | 1,187.035 | 1,128.506 | 1,984.321 | 1,981.593 | 1,995.966 | 2,009.857 | 1,999.659 | 2,011.318 | 2,029.37 | 2,034.124 | 2,050.394 | 2,069.737 | 2,055.661 | 2,069.993 | 2,074.212 | 2,058.531 | 2,054.393 | 2,065.901 | 859.725 | 860.588 | 861.891 | 862.109 | 862.797 | 862.749 | 862.75 | 862.761 | 842.239 | 834.368 | 835.006 | 835.743 | 835.303 | 145.857 | 115.645 | 115.816 | 96.786 | 103.597 | 2.239 | 2.053 | 2.191 | 2.389 | 0.302 | 0.235 | 67.572 | 67.697 | 67.848 | 68.039 | 68.233 | 68.389 | 68.584 | 68.778 | 68.981 |
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 | 0 | 0 |
Intangible Assets
| 0.795 | 1.189 | 1.766 | 0.782 | 1.12 | 1.124 | 1.298 | 0.442 | 0.531 | 0.12 | 0.181 | 0.241 | 0.301 | 0.201 | 0.245 | 0.312 | 0.078 | 0.008 | 0.031 | 0.055 | 0 | 0.055 | 0.124 | 0.201 | 0.278 | 0.274 | 0.344 | 0.415 | 0.534 | 0.669 | 0.81 | 1.029 | 1.525 | 1.526 | 0.867 | 1.045 | 1.223 | 1.401 | 1.578 | 1.376 | 1.201 | 1.166 | 1.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.795 | 1.189 | 1.766 | 0.782 | 1.12 | 1.124 | 1.298 | 0.442 | 0.531 | 0.12 | 0.181 | 0.241 | 0.301 | 0.201 | 0.245 | 0.312 | 0.078 | 0.008 | 0.031 | 0.055 | 0 | 0.055 | 0.124 | 0.201 | 0.278 | 0.274 | 0.344 | 0.415 | 0.534 | 0.669 | 0.81 | 1.029 | 1.525 | 1.526 | 0.867 | 1.045 | 1.223 | 1.401 | 1.578 | 1.376 | 1.201 | 1.166 | 1.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,791.07 | 1,760.805 | -1,817.548 | -1,957.979 | -1,587.605 | -1,516.452 | -1,433.425 | -1,087.872 | -406.916 | -508.53 | -834.454 | -1,290.75 | -1,390.311 | -1,284.01 | -870.429 | -646.838 | -571.693 | -380.986 | -396.159 | -173.608 | -93.411 | -88.97 | -347.291 | -191.051 | -196.728 | -290.483 | 8.353 | 197.43 | 80.079 | 73.383 | -85.387 | 66.536 | 70.972 | 72.293 | -56.188 | -63.086 | -60.633 | -76.717 | -90.977 | -117.118 | -126.786 | -81.741 | -81.753 | -4.074 | 0.401 | -9.579 | 0.401 | 0.401 | 0 | 0 | 50.342 | 50.347 | 47.813 | 48.034 | 48.002 |
Tax Assets
| 64.02 | 64.02 | 64.495 | 39.396 | 39.396 | 40.081 | 39.396 | 34.034 | 34.034 | 34.034 | 34.034 | 35.906 | 35.906 | 35.906 | 35.906 | 25.59 | 25.59 | 25.59 | 25.59 | 31.784 | 30.273 | 29.618 | 27.851 | 40.909 | 36.772 | 29.16 | 4.399 | 0 | 20.294 | 18.035 | 14.424 | 11.145 | 8.333 | 23.569 | 17.027 | 13.555 | 25.902 | 16.266 | 19.266 | -1.376 | -1.201 | -1.166 | -1.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 637.613 | 528.858 | 3,480.226 | 4,377.092 | 4,156.419 | 4,046.81 | 2,921.12 | 2,555.241 | 1,880.243 | 1,940.356 | 2,094.438 | 2,071.129 | 1,974.03 | 1,863.884 | 1,536.23 | 1,301.811 | 1,119.011 | 916.34 | 918.881 | 773.627 | 644.039 | 631.625 | 1,554.425 | 1,395.635 | 1,381.747 | 1,468.033 | 1,315.63 | 1,137.604 | 1,171.715 | 1,170.588 | 1,322.587 | 1,064.765 | 1,153.316 | 1,145.014 | 1,124.693 | 1,135.816 | 1,137.493 | 1,056.847 | 1,075.174 | 1,101.237 | 1,202.319 | 1,157.892 | 1,157.499 | 129.145 | 119.425 | 129.592 | 52.472 | 52.472 | 52.873 | 52.873 | 2.531 | 2.776 | 5.31 | 5.089 | 5.121 |
Total Non-Current Assets
| 4,638.779 | 4,436.506 | 3,668.132 | 3,632.274 | 3,796.365 | 3,700.069 | 3,512.71 | 3,483.438 | 3,503.858 | 3,475.837 | 3,293.858 | 2,827.844 | 2,649.296 | 2,650.105 | 2,752.346 | 2,750.612 | 2,628.647 | 2,630.945 | 2,622.555 | 2,690.389 | 2,635.294 | 2,638.229 | 2,094.834 | 2,106.282 | 2,083.96 | 2,069.093 | 2,191.523 | 2,198.198 | 2,135.372 | 2,125.436 | 2,094.673 | 1,977.843 | 2,069.152 | 2,078.145 | 1,921.702 | 1,233.187 | 1,219.63 | 1,113.613 | 1,101.827 | 1,087.716 | 1,077.772 | 1,078.204 | 1,077.937 | 127.46 | 120.128 | 120.248 | 120.445 | 120.57 | 120.721 | 120.912 | 121.106 | 121.512 | 121.707 | 121.901 | 122.104 |
Total Assets
| 43,529.913 | 38,363.661 | 35,559.711 | 33,526.738 | 30,422.223 | 29,309.435 | 27,110.937 | 24,286.139 | 23,051.297 | 21,344.204 | 20,407.353 | 17,554.938 | 16,288.267 | 15,974.083 | 15,800.823 | 15,227.017 | 13,870.459 | 13,092.565 | 12,710.149 | 12,706.743 | 11,864.47 | 11,913.765 | 11,327.683 | 11,110.474 | 11,152.492 | 10,775.366 | 10,727.671 | 10,481.833 | 10,256.837 | 10,007.444 | 10,019.963 | 10,040.79 | 9,621.876 | 9,528.016 | 9,178.185 | 5,986.221 | 5,862.679 | 5,188.481 | 5,027.731 | 3,223.586 | 3,068.408 | 2,512.568 | 2,208.876 | 256.25 | 219.88 | 193.317 | 200.437 | 208.426 | 220.229 | 226.361 | 233.237 | 239.587 | 252.796 | 254.152 | 260.662 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,571.981 | 2,188.746 | 2,981.936 | 2,456.215 | 1,990.123 | 1,986.087 | 1,902.387 | 1,256.591 | 1,265.68 | 1,302.166 | 1,165.595 | 622.532 | 659.166 | 666.312 | 901.03 | 732.233 | 752.268 | 650.508 | 466.969 | 464.604 | 310.688 | 279.268 | 285.714 | 197.481 | 131.289 | 136.328 | 174.987 | 614.777 | 177.345 | 99.625 | 141.745 | 134.523 | 63.386 | 88.97 | 2,447.002 | 504.814 | 467.892 | 237.301 | 150.606 | 202.475 | 213.944 | 185.777 | 410.361 | 36.177 | 0 | 0 | 0 | 0.225 | 0 | 0 | 0 | 0.253 | 0.253 | 0.258 | 0.79 |
Short Term Debt
| 19,530.474 | 16,452.971 | 15,615.021 | 14,774.59 | 12,922.404 | 12,505.404 | 12,552.65 | 10,844.663 | 10,044.015 | 8,500.4 | 8,229.756 | 7,014.705 | 6,236.588 | 6,177.934 | 5,722.988 | 5,848.793 | 5,570.412 | 5,284.405 | 5,205.504 | 5,294.394 | 4,466.361 | 5,219.742 | 5,585.116 | 5,423.403 | 5,546.703 | 4,664.54 | 4,059.81 | 3,444.99 | 3,915.944 | 3,774.186 | 3,703.49 | 3,777.218 | 3,641.416 | 3,381.84 | 1,412.445 | 1,001.215 | 949.939 | 516.221 | 436.437 | 599.008 | 513.3 | 626.249 | 117.548 | 118.504 | 113.612 | 120.346 | 123.237 | 125.902 | 131.339 | 133.666 | 135.949 | 137.669 | 143.157 | 143.557 | 145.135 |
Tax Payables
| 444.445 | 637.117 | 377.941 | 245.121 | 193.719 | 156.54 | 111.239 | 23.558 | 45.651 | 241.578 | 209.157 | 89.93 | 184.015 | 361.4 | 256.466 | 194.151 | 117.298 | 122.619 | 60.369 | 34.442 | 35.443 | 55.93 | 45.197 | 69.127 | 46.794 | 43.457 | 17.216 | 0 | 46.994 | 70.571 | 63.966 | 67.505 | 29.476 | 38.224 | 26.017 | 0.911 | 7.277 | 24.404 | 19.404 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 5,327.376 | 4,331.449 | 5,106.136 | 5,290.712 | 4,497.613 | 3,242.235 | 2,603.72 | 2,251.47 | 2,087.833 | 1,698.336 | 1,502.652 | 1,785.876 | 1,863.965 | 1,488.004 | 1,291.88 | 1,129.525 | 636.239 | 387.453 | 392.321 | 434.891 | 296.353 | 256.74 | 224.629 | 253.774 | 300.945 | 238.765 | 264.794 | 0 | 217.796 | 231.461 | 293.233 | 305.961 | 250.348 | 429.399 | 197.997 | 159.032 | 182.803 | 176.983 | 219.001 | 124.804 | 112.9 | 151.485 | 89.91 | 13.82 | 0 | 0 | 0 | -0.225 | 0 | 0 | 0 | 2.23 | 5.267 | 3.871 | 4.2 |
Other Current Liabilities
| 2,075.065 | 1,290.478 | 67.222 | 67.553 | 68.729 | 536.087 | 740.402 | 946.535 | 903.719 | 1,123.353 | 690.54 | 24.45 | 31.206 | 38.647 | 41.632 | 52.422 | 25.966 | 12.253 | 18.363 | 8.422 | 15.211 | 7.988 | 10.734 | 10.101 | 8.313 | 5.3 | 4.866 | 236.389 | 3.436 | 2.577 | 2.383 | 2.927 | 2.408 | 3.542 | 2.166 | 3.057 | 3.755 | 2.009 | 2.882 | 3.217 | 5.544 | 3.191 | 1.781 | 0.922 | 3.38 | 1.353 | 1.355 | 1.406 | 1.463 | 1.75 | 2.195 | 0.2 | 1.922 | 0.412 | 0.192 |
Total Current Liabilities
| 29,504.896 | 24,263.644 | 23,770.315 | 22,589.07 | 19,478.869 | 18,269.813 | 17,799.159 | 15,299.259 | 14,301.247 | 12,624.255 | 11,588.543 | 9,447.563 | 8,790.925 | 8,370.897 | 7,957.53 | 7,762.973 | 6,984.885 | 6,334.619 | 6,083.157 | 6,202.311 | 5,088.613 | 5,763.738 | 6,106.193 | 5,884.759 | 5,987.25 | 5,044.933 | 4,504.457 | 4,296.156 | 4,314.521 | 4,107.849 | 4,140.851 | 4,220.629 | 3,957.558 | 3,903.751 | 4,059.61 | 1,668.118 | 1,604.389 | 932.514 | 808.926 | 929.504 | 845.688 | 966.702 | 619.6 | 169.423 | 116.992 | 121.699 | 124.592 | 127.308 | 132.802 | 135.416 | 138.144 | 140.352 | 150.599 | 148.098 | 150.317 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,984.239 | 2,000.709 | 2,727.048 | 2,680.1 | 2,974.666 | 2,939.939 | 3,090.249 | 3,058.468 | 2,876.655 | 2,895.69 | 2,490.833 | 2,461.628 | 1,982.532 | 1,991.123 | 2,508.068 | 2,484.256 | 2,174.212 | 2,192.179 | 2,202.404 | 2,180.648 | 2,489.236 | 1,903.441 | 997.859 | 970.171 | 980.414 | 1,592.655 | 2,102.895 | 2,074.866 | 1,784.549 | 1,794.232 | 1,780.83 | 1,780.83 | 1,780.83 | 1,780.83 | 1,280.83 | 602 | 602 | 602 | 602 | 602 | 602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 424.054 | 406.478 | 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 | 0.042 | 0.046 | 0.049 | 0.052 |
Deferred Tax Liabilities Non-Current
| 32.76 | 32.76 | 32.76 | 13.645 | 13.645 | 13.645 | 13.645 | 13.626 | 13.626 | 13.626 | 13.626 | 6.721 | 6.721 | 6.721 | 6.721 | 6.346 | 6.346 | 6.346 | 6.346 | 6.346 | 6.346 | 6.346 | 6.346 | 8.761 | 8.761 | 8.761 | 6.346 | 0 | 6.346 | 6.346 | 6.346 | 6.346 | 6.346 | 6.346 | 6.346 | 6.752 | 6.752 | 6.752 | 0.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 81.369 | 81.369 | 81.369 | 82.269 | 71.714 | 71.714 | 71.735 | 72.507 | 58.977 | 59.196 | 58.407 | 59.096 | 58.925 | 58.025 | 58.025 | 55.074 | 55.074 | 55.074 | 54.474 | 54.474 | 55.804 | 55.804 | 55.906 | 55.921 | 55.937 | 55.962 | 55.966 | 62.727 | 52.071 | 52.085 | 52.099 | 51.962 | 51.996 | 52.009 | 52.025 | 51.735 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.37 | 51.37 | 51.37 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 |
Total Non-Current Liabilities
| 2,522.422 | 2,521.316 | 2,841.177 | 2,776.014 | 3,060.025 | 3,025.298 | 3,175.629 | 3,144.601 | 2,949.258 | 2,968.512 | 2,562.866 | 2,527.445 | 2,048.178 | 2,055.869 | 2,572.814 | 2,545.676 | 2,235.632 | 2,253.599 | 2,263.224 | 2,241.468 | 2,551.386 | 1,965.591 | 1,060.111 | 1,034.853 | 1,045.112 | 1,657.378 | 2,165.207 | 2,137.593 | 1,842.966 | 1,852.663 | 1,839.275 | 1,839.138 | 1,839.172 | 1,839.185 | 1,339.201 | 660.487 | 660.102 | 660.102 | 653.756 | 653.35 | 653.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.35 | 51.37 | 51.37 | 51.37 | 51.35 | 51.35 | 51.392 | 51.396 | 51.399 | 51.402 |
Total Liabilities
| 32,027.318 | 26,784.96 | 26,611.492 | 25,365.084 | 22,538.894 | 21,295.111 | 20,974.788 | 18,443.86 | 17,250.505 | 15,592.767 | 14,151.409 | 11,975.008 | 10,839.103 | 10,426.766 | 10,530.344 | 10,308.649 | 9,220.517 | 8,588.218 | 8,346.381 | 8,443.779 | 7,639.999 | 7,729.329 | 7,166.304 | 6,919.612 | 7,032.362 | 6,702.311 | 6,669.664 | 6,433.749 | 6,157.487 | 5,960.512 | 5,980.126 | 6,059.767 | 5,796.73 | 5,742.936 | 5,398.811 | 2,328.605 | 2,264.491 | 1,592.616 | 1,462.682 | 1,582.854 | 1,499.038 | 1,018.052 | 670.95 | 220.773 | 168.342 | 173.049 | 175.962 | 178.678 | 184.172 | 186.766 | 189.494 | 191.744 | 201.995 | 199.497 | 201.719 |
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 | 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
| 4,166.067 | 4,166.067 | 3,916.067 | 3,916.067 | 3,916.067 | 2,900.79 | 2,660.79 | 2,660.79 | 2,660.79 | 1,612.6 | 1,612.6 | 1,612.6 | 1,612.6 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 | 966 | 966 | 966 | 966 | 140 | 140 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
Retained Earnings
| 2,296.793 | 3,414.416 | 2,813.559 | 2,026.994 | 1,748.669 | 2,314.783 | 2,176.128 | 1,882.258 | 1,840.771 | 2,758.976 | 2,860.333 | 2,184.319 | 2,053.553 | 2,005.106 | 1,728.268 | 1,376.157 | 1,108.386 | 962.791 | 822.12 | 721.114 | 682.599 | 642.564 | 619.507 | 648.99 | 578.258 | 531.183 | 516.135 | 506.212 | 557.478 | 505.06 | 497.965 | 439.151 | 283.274 | 243.208 | 237.502 | 115.744 | 56.316 | 53.993 | 22.829 | 48.511 | -22.852 | -97.705 | -54.295 | -110.697 | -94.635 | -55.906 | -51.699 | -46.427 | -43.092 | -39.519 | -35.374 | -31.277 | -28.284 | -24.438 | -20.154 |
Accumulated Other Comprehensive Income/Loss
| 2,095.281 | 6.691 | 9.962 | 9.962 | 1,019.683 | 4.406 | 0 | 1,882.258 | 1,342.371 | 180.975 | 180.975 | 327.575 | 146.6 | 90.36 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 5.556 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,944.454 | 3,991.527 | 2,208.631 | 2,208.631 | 1,198.91 | 2,794.345 | 1,299.231 | -583.027 | -43.14 | 1,198.886 | 1,602.036 | 1,455.436 | 1,636.411 | 1,985.851 | 2,076.211 | 2,076.211 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 2,070 | 2,075.556 | 2,075.556 | 2,075.556 | 2,075.556 | 625.556 | 625.556 | 625.556 | 625.556 | 5.556 | 5.556 | 5.556 | 5.556 | 5.556 | 5.556 | 5.556 | 5.556 | 5.556 | 5.556 | 5.556 | 5.556 |
Total Shareholders Equity
| 11,502.595 | 11,578.701 | 8,948.219 | 8,161.654 | 7,883.329 | 8,014.324 | 6,136.149 | 5,842.279 | 5,800.792 | 5,751.437 | 6,255.944 | 5,579.93 | 5,449.164 | 5,547.317 | 5,270.479 | 4,918.368 | 4,649.942 | 4,504.347 | 4,363.676 | 4,262.67 | 4,224.155 | 4,184.12 | 4,161.063 | 4,190.546 | 4,119.814 | 4,072.739 | 4,057.691 | 4,047.768 | 4,099.034 | 4,046.616 | 4,039.521 | 3,980.707 | 3,824.83 | 3,784.764 | 3,779.058 | 3,657.3 | 3,597.872 | 3,595.549 | 3,564.385 | 1,640.067 | 1,568.704 | 1,493.851 | 1,537.261 | 34.859 | 50.921 | 19.65 | 23.857 | 29.129 | 32.464 | 36.037 | 40.182 | 44.279 | 47.272 | 51.118 | 55.402 |
Total Equity
| 11,502.595 | 11,578.701 | 8,948.219 | 8,161.654 | 7,883.329 | 8,014.324 | 6,136.149 | 5,842.279 | 5,800.792 | 5,751.437 | 6,255.944 | 5,579.93 | 5,449.164 | 5,547.317 | 5,270.479 | 4,918.368 | 4,649.942 | 4,504.347 | 4,363.768 | 4,262.964 | 4,224.471 | 4,184.436 | 4,161.379 | 4,190.862 | 4,120.13 | 4,073.055 | 4,058.007 | 4,048.084 | 4,099.35 | 4,046.932 | 4,039.837 | 3,981.023 | 3,825.146 | 3,785.08 | 3,779.374 | 3,657.616 | 3,598.188 | 3,595.865 | 3,565.049 | 1,640.732 | 1,569.37 | 1,494.516 | 1,537.926 | 35.477 | 51.538 | 20.268 | 24.475 | 29.748 | 36.057 | 39.595 | 43.743 | 47.843 | 50.801 | 54.655 | 58.943 |
Total Liabilities & Shareholders Equity
| 43,529.913 | 38,363.661 | 35,559.711 | 33,526.738 | 30,422.223 | 29,309.435 | 27,110.937 | 24,286.139 | 23,051.297 | 21,344.204 | 20,407.353 | 17,554.938 | 16,288.267 | 15,974.083 | 15,800.823 | 15,227.017 | 13,870.459 | 13,092.565 | 12,710.149 | 12,706.743 | 11,864.47 | 11,913.765 | 11,327.683 | 11,110.474 | 11,152.492 | 10,775.366 | 10,727.671 | 10,481.833 | 10,256.837 | 10,007.444 | 10,019.963 | 10,040.79 | 9,621.876 | 9,528.016 | 9,178.185 | 5,986.221 | 5,862.679 | 5,188.481 | 5,027.731 | 3,223.586 | 3,068.408 | 2,512.568 | 2,208.876 | 256.25 | 219.88 | 193.317 | 200.437 | 208.426 | 220.229 | 226.361 | 233.237 | 239.587 | 252.796 | 254.152 | 260.662 |