Overseas Chinese Town (Asia) Holdings Limited
HKEX:3366.HK
0.249 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,457.335 | 2,457.335 | 1,978.214 | 2,559.85 | 1,915.139 | 1,915.139 | 2,357.139 | 2,364.025 | 3,326.517 | 3,331.662 | 3,796.164 | 3,796.164 | 4,269.52 | 4,274.938 | 2,769.27 | 2,769.27 | 1,918.064 | 2,681.489 | 1,567.767 | 2,315.4 | 3,222.953 | 3,222.953 | 3,376.34 | 4,104.364 | 6,927.464 | 6,927.464 | 3,150.439 | 3,174.82 | 2,056.017 | 2,077.758 | 3,163.284 | 3,163.284 | 3,374.156 | 3,374.156 | 2,841.021 | 2,841.251 | 3,700.702 | 3,763.918 | 1,493.66 | 1,493.66 | 1,711.357 | 1,711.357 | 1,172.874 | 1,172.874 | 1,525.861 | 1,525.861 | 969.982 | 748.393 | 886.464 | 1,005.358 | 734.466 | 314.006 |
Short Term Investments
| 13.089 | 13.089 | 15.662 | 15.662 | 19.463 | 19.463 | 1,863.387 | 1,863.387 | 15.309 | 15.309 | 245.708 | 245.708 | 43.794 | 43.794 | 222.716 | 222.716 | 118.48 | 687.146 | 238.9 | 193.863 | 364.098 | 364.098 | 59.459 | 59.459 | 143.843 | 143.843 | 0 | 0 | 1,159.7 | 1,159.7 | 627.217 | 0 | -887.711 | 0 | 647.582 | 0 | 0 | 0 | 668.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -513.647 | 0 | 0 |
Cash and Short Term Investments
| 2,470.424 | 2,470.424 | 1,978.214 | 2,575.512 | 1,915.139 | 1,934.602 | 2,357.139 | 4,227.412 | 3,326.517 | 3,346.971 | 3,796.164 | 4,041.872 | 4,269.52 | 4,318.732 | 2,769.27 | 2,991.986 | 2,036.544 | 3,487.115 | 1,567.767 | 2,509.263 | 3,222.953 | 3,587.051 | 3,376.34 | 4,163.823 | 6,927.464 | 7,071.307 | 3,150.439 | 3,174.82 | 3,215.717 | 3,237.458 | 3,163.284 | 3,163.284 | 3,374.156 | 3,374.156 | 2,841.021 | 2,841.251 | 3,700.702 | 3,763.918 | 1,493.66 | 1,493.66 | 1,711.357 | 1,711.357 | 1,172.874 | 1,172.874 | 1,525.861 | 1,525.861 | 969.982 | 748.393 | 886.464 | 1,005.358 | 734.466 | 314.006 |
Net Receivables
| -13.089 | 55.416 | -597.298 | 10.355 | -19.463 | 4.998 | -1,870.273 | 62.228 | 105.234 | 105.234 | 105.611 | 105.611 | -49.212 | 121.493 | 0 | 137.799 | 0 | 146.086 | 0 | 87.604 | 112.9 | 112.9 | 0 | 65.979 | 111.578 | 111.578 | 0 | 303.789 | 292.688 | 292.688 | 0 | 300.684 | 270.427 | 270.427 | 0 | 275.61 | 0 | 281.473 | 289.584 | 289.584 | 274.257 | 274.257 | 250.775 | 250.775 | 297.055 | 297.055 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 12,413.537 | 12,422.277 | 13,432.058 | 13,432.058 | 12,499.884 | 12,512.456 | 11,367.244 | 11,367.244 | 10,292.903 | 10,299.94 | 9,047.766 | 9,047.766 | 8,301.644 | 8,302.909 | 8,749.17 | 8,749.17 | 5,763.506 | 5,767.09 | 7,729.435 | 3,905.041 | 7,055.723 | 7,055.723 | 6,537.546 | 6,537.546 | 8,237.853 | 8,237.853 | 10,070.047 | 10,070.047 | 10,490.803 | 10,490.803 | 12,180.683 | 12,180.683 | 13,183.088 | 13,183.088 | 14,699.049 | 14,699.049 | 13,699.31 | 13,699.31 | 14,691.322 | 14,691.322 | 14,565.322 | 14,565.322 | 14,748.648 | 14,748.648 | 14,198.204 | 14,198.204 | 13,400.519 | 2,015.536 | 1,841.776 | 1,681.962 | 104.773 | 82.628 |
Other Current Assets
| 3,898.081 | 3,820.836 | 2,904.547 | 2,296.894 | 2,312.491 | 2,275.458 | 2,152.822 | 220.321 | 2,834.269 | 2,701.544 | 1,491.204 | 1,139.885 | 1,074.044 | 902.074 | 659.303 | 298.788 | 1,764.275 | 164.034 | 1,764.385 | 4,559.679 | 810.599 | 810.599 | 1,171.611 | 318.149 | 495.586 | 351.743 | 517.86 | 189.69 | 1,689.896 | 237.508 | 804.361 | 503.677 | 837.43 | 837.43 | 1,117.654 | 841.814 | 931.941 | 931.941 | 1,928.916 | 1,928.916 | 1,549.176 | 1,274.919 | 1,249.708 | 1,249.708 | 1,270.214 | 973.159 | 301.835 | 300.055 | 1.5 | 266.171 | 215.06 | 149.031 |
Total Current Assets
| 18,768.953 | 18,768.953 | 18,314.819 | 18,314.819 | 16,727.514 | 16,727.514 | 15,877.205 | 15,877.205 | 16,453.689 | 16,453.689 | 14,335.134 | 14,335.134 | 13,645.208 | 13,645.208 | 12,177.743 | 12,177.743 | 9,564.325 | 9,564.325 | 11,061.587 | 11,061.587 | 11,566.273 | 11,566.273 | 11,085.497 | 11,085.497 | 15,772.481 | 15,772.481 | 13,738.346 | 13,738.346 | 14,258.457 | 14,258.457 | 16,148.328 | 16,148.328 | 17,665.101 | 17,665.101 | 18,657.724 | 18,657.724 | 18,676.642 | 18,676.642 | 18,403.482 | 18,403.482 | 17,825.855 | 17,825.855 | 17,422.005 | 17,422.005 | 16,994.279 | 16,994.279 | 14,672.336 | 3,063.984 | 3,095.192 | 2,953.491 | 1,054.299 | 545.665 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 797.141 | 797.141 | 1,075.516 | 2,203.126 | 1,117.909 | 2,321.218 | 962.927 | 2,130.717 | 986.334 | 2,173.414 | 965.998 | 2,177.99 | 981.721 | 2,209.762 | 1,962.893 | 3,533.748 | 2,017.431 | 3,614.41 | 2,052.643 | 5,370.754 | 2,074.898 | 3,558.809 | 3,663.161 | 3,663.161 | 1,812.24 | 1,812.24 | 1,969.422 | 1,969.422 | 1,665.051 | 1,844.084 | 1,195.083 | 1,822.3 | 1,753.149 | 1,870.245 | 1,246.174 | 1,893.756 | 2,149.092 | 2,149.092 | 1,418.435 | 2,086.468 | 2,124.476 | 2,124.476 | 2,159.067 | 2,159.067 | 2,018.246 | 2,018.246 | 2,112.781 | 1,340.738 | 2,111.514 | 1,414.971 | 280.047 | 294.364 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 75.616 | 75.616 | 103.74 | 103.74 | 223.476 | 223.476 | 223.476 | 223.476 | 267.195 | 267.195 | 267.195 | 267.195 | 267.193 | 267.193 | 267.195 | 267.195 | 267.193 | 266.625 | 266.625 | 266.625 | 24.937 | 24.937 |
Intangible Assets
| 16.04 | 16.04 | 1,147.658 | 20.048 | 1,173.016 | 24.517 | 1,196.868 | 29.078 | 1,220.719 | 33.639 | 1,250.129 | 38.137 | 1,270.743 | 42.702 | 1,619.104 | 48.249 | 1,649.901 | 52.922 | 1,465.838 | 5.597 | 1,490.184 | 6.273 | 1.423 | 1.423 | 1.597 | 1.597 | 1.918 | 1.918 | 2.092 | 2.092 | 2.299 | 2.299 | 2.125 | 2.125 | 0.846 | 0.846 | 0.684 | 0.684 | 0.707 | 0.707 | 0.486 | 0.486 | 0.372 | 0.372 | 0.41 | 0.41 | 0.441 | 0.221 | 0.19 | 0.182 | 0 | 0 |
Goodwill and Intangible Assets
| 16.04 | 16.04 | 1,147.658 | 20.048 | 1,173.016 | 24.517 | 1,196.868 | 29.078 | 1,220.719 | 33.639 | 1,250.129 | 38.137 | 1,270.743 | 42.702 | 1,619.674 | 48.819 | 1,650.471 | 53.492 | 1,466.408 | 6.167 | 1,490.754 | 6.843 | 1.993 | 1.993 | 2.167 | 2.167 | 2.488 | 2.488 | 2.662 | 2.662 | 77.915 | 77.915 | 105.865 | 105.865 | 224.322 | 224.322 | 224.16 | 224.16 | 267.902 | 267.902 | 267.681 | 267.681 | 267.565 | 267.565 | 267.605 | 267.605 | 267.634 | 266.846 | 266.815 | 266.807 | 24.937 | 24.937 |
Long Term Investments
| 2,799.48 | 2,799.48 | 2,983.974 | 2,983.974 | 3,184.204 | 3,184.204 | 5,064.026 | 5,064.026 | 5,054.706 | 5,054.706 | 5,769.106 | 5,769.106 | 6,707.742 | 6,707.742 | 7,727.198 | 7,727.198 | 7,213.068 | 7,331.548 | 7,095.544 | 7,334.444 | 6,644.686 | 6,644.686 | 4,498.723 | 4,498.723 | 3,249.787 | 3,249.787 | 2,205.41 | 2,205.41 | 741.328 | 1,901.028 | 1,468.953 | 1,468.953 | 1,286.619 | 398.908 | 500.476 | 500.476 | 159.931 | 159.931 | 185.972 | 185.972 | 190.619 | 190.619 | 173.282 | 173.282 | 124.941 | 124.941 | 0 | 0 | 0 | 562.535 | 0 | 0 |
Tax Assets
| 0 | 0 | 148.325 | 0 | 148.325 | 0 | 121.843 | 0 | 95.755 | 0 | 91.951 | 0 | 76.631 | 0 | 209.948 | 0 | 222.012 | 0 | 198.649 | 0 | 191.012 | 0 | 172.48 | 0 | 164.096 | 0 | 153.3 | 0 | 154.251 | 0 | 177.131 | 0 | 160.947 | 0 | 133.61 | 0 | 122.047 | 0 | 154.241 | 0 | 114.579 | 0 | 113.339 | 0 | 97.29 | 0 | 83.169 | 95.761 | 59.998 | 53.439 | 8.813 | 8.81 |
Other Non-Current Assets
| 549.991 | 549.991 | 420.639 | 568.964 | 425.071 | 518.586 | 2,398.543 | 2,520.386 | 2,531.56 | 2,627.315 | 2,619.311 | 2,711.262 | 2,739.912 | 2,816.543 | 5,575.379 | 5,785.327 | 5,788.095 | 5,891.627 | 3,378.943 | 1,480.822 | 3,111.184 | 3,302.196 | 2,902.727 | 3,075.207 | 2,744.745 | 2,908.841 | 2,367.978 | 2,521.278 | 3,716.582 | 2,532.1 | 2,930.349 | 2,480.263 | 1,107.843 | 2,039.405 | 1,416.076 | 902.104 | 526.138 | 648.185 | 1,205.867 | 692.075 | 578.695 | 693.274 | 581.757 | 695.096 | 636.074 | -2,410.792 | 641.571 | 1,437.195 | 579.832 | 776.481 | 357.468 | 303.384 |
Total Non-Current Assets
| 4,162.652 | 4,162.652 | 5,776.112 | 5,776.112 | 6,048.525 | 6,048.525 | 9,744.207 | 9,744.207 | 9,889.074 | 9,889.074 | 10,696.495 | 10,696.495 | 11,776.749 | 11,776.749 | 17,095.092 | 17,095.092 | 16,891.077 | 16,891.077 | 14,192.187 | 14,192.187 | 13,512.534 | 13,512.534 | 11,239.084 | 11,239.084 | 7,973.035 | 7,973.035 | 6,698.598 | 6,698.598 | 6,279.874 | 6,279.874 | 5,849.431 | 5,849.431 | 4,414.423 | 4,414.423 | 3,520.658 | 3,520.658 | 3,181.368 | 3,181.368 | 3,232.417 | 3,232.417 | 3,276.05 | 3,276.05 | 3,295.01 | 3,295.01 | 3,144.156 | 2,410.792 | 3,105.155 | 3,140.54 | 3,018.159 | 3,074.233 | 671.265 | 631.495 |
Total Assets
| 22,931.605 | 22,931.605 | 24,090.931 | 24,090.931 | 22,776.039 | 22,776.039 | 25,621.412 | 25,621.412 | 26,342.763 | 26,342.763 | 25,031.629 | 25,031.629 | 25,421.957 | 25,421.957 | 29,272.835 | 29,272.835 | 26,455.402 | 26,455.402 | 25,253.774 | 25,253.774 | 25,078.807 | 25,078.807 | 22,324.581 | 22,324.581 | 23,745.516 | 23,745.516 | 20,436.944 | 20,436.944 | 20,538.331 | 20,538.331 | 21,997.759 | 21,997.759 | 22,079.524 | 22,079.524 | 22,178.382 | 22,178.382 | 21,858.01 | 21,858.01 | 21,635.899 | 21,635.899 | 21,101.905 | 21,101.905 | 20,717.015 | 20,717.015 | 20,138.435 | 20,138.435 | 17,777.491 | 6,204.524 | 6,113.351 | 6,027.724 | 1,725.564 | 1,177.16 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,002.146 | 1,002.146 | 1,030.814 | 1,030.814 | 871.338 | 871.338 | 187.048 | 187.048 | 646.423 | 646.423 | 336.443 | 336.443 | 472.156 | 472.156 | 1,046.174 | 1,046.174 | 1,186.526 | 1,186.526 | 871.688 | 871.688 | 1,181.793 | 1,181.793 | 927.368 | 927.368 | 866.297 | 866.297 | 0 | 437.088 | 633.374 | 633.374 | 0 | 652.126 | 2,287.744 | 1,023.353 | 0 | 677.995 | 1,904.142 | 811.996 | 0 | 670.711 | 927.013 | 947.783 | 3,287.478 | 914.386 | 3,645.48 | 1,294.722 | 2,100.432 | 1,918.981 | 1,333.784 | 1,638.31 | 275.794 | 278.391 |
Short Term Debt
| 4,260.534 | 4,254.938 | 8,497.057 | 8,488.064 | 4,530.822 | 4,519.088 | 5,873.783 | 5,860.613 | 5,246.682 | 5,233.278 | 1,152.453 | 1,144.49 | 1,449.629 | 1,436.299 | 3,112.488 | 3,084.821 | 3,039.302 | 3,012.813 | 7,243.492 | 7,215.407 | 7,017.586 | 7,017.586 | 5,336.928 | 5,336.928 | 5,375.654 | 5,375.654 | 4,177.244 | 4,177.244 | 3,771.663 | 3,771.663 | 3,962.865 | 3,962.865 | 2,686.891 | 2,686.891 | 2,132.84 | 2,132.84 | 1,779.228 | 1,779.228 | 400.643 | 400.643 | 879.699 | 879.699 | 144.593 | 2,466.103 | 153.302 | 0 | 4,460.114 | 92.068 | 366.626 | 405.737 | 74.152 | 65.947 |
Tax Payables
| 156.224 | 0 | 142.194 | 0 | 147.846 | 0 | 146.556 | 0 | 158.777 | 0 | 150.665 | 0 | 169.57 | 0 | 492.948 | 0 | 791.848 | 0 | 469.762 | 0 | 748.884 | 0 | 626.324 | 0 | 722.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.792 | 124.16 | 4.997 | 87.869 | 5.582 | 4.304 |
Deferred Revenue
| 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 | -437.088 | 0 | 0 | 0 | -652.126 | 0 | 1,390.894 | 0 | -677.995 | 0 | 2,205.816 | 0 | -670.711 | 0 | -947.783 | 0 | 2,574.528 | 0 | 3,643.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 6,466.557 | 6,628.377 | 5,241.324 | 5,392.511 | 4,827.749 | 4,987.329 | 4,927.217 | 5,086.943 | 4,862.524 | 5,034.705 | 3,316.474 | 3,475.102 | 2,543.059 | 2,725.959 | 2,226.632 | 2,747.247 | 2,201.391 | 3,019.728 | 2,161.637 | 2,659.484 | 1,619.602 | 2,368.486 | 1,460.061 | 2,086.385 | 2,251.702 | 2,974.549 | 4,067.898 | 3,630.81 | 4,057.805 | 4,057.805 | 4,155.317 | 3,503.191 | 1,996.154 | 3,260.545 | 3,766.507 | 3,088.512 | 1,826.486 | 2,918.632 | 5,078.63 | 4,407.919 | 3,719.999 | 3,699.229 | 3,296.378 | 3,347.96 | 466.033 | 6,613.32 | 1,014.12 | 601.037 | 1,096.077 | 667.473 | 0 | 0 |
Total Current Liabilities
| 11,885.461 | 11,885.461 | 14,911.389 | 14,911.389 | 10,377.755 | 10,377.755 | 11,134.604 | 11,134.604 | 10,914.406 | 10,914.406 | 4,956.035 | 4,956.035 | 4,634.414 | 4,634.414 | 6,878.242 | 6,878.242 | 7,219.067 | 7,219.067 | 10,746.579 | 10,746.579 | 10,567.865 | 10,567.865 | 8,350.681 | 8,350.681 | 9,216.5 | 9,216.5 | 8,245.142 | 8,245.142 | 8,462.842 | 8,462.842 | 8,118.182 | 8,118.182 | 6,970.789 | 6,970.789 | 5,899.347 | 5,899.347 | 5,509.856 | 5,509.856 | 5,479.273 | 5,479.273 | 5,526.711 | 5,526.711 | 6,728.449 | 6,728.449 | 7,908.042 | 7,908.042 | 7,595.458 | 2,736.246 | 2,801.484 | 2,799.389 | 355.528 | 348.642 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7,546.286 | 7,546.286 | 3,229.459 | 3,229.459 | 2,336.498 | 2,336.498 | 2,244.868 | 2,244.868 | 2,861.9 | 2,861.9 | 6,552.82 | 6,552.82 | 7,403.034 | 7,403.034 | 8,577.247 | 8,577.247 | 6,127.955 | 6,127.955 | 1,432.572 | 1,432.572 | 1,410.771 | 1,410.771 | 861.758 | 861.758 | 1,019.751 | 1,019.751 | 5,020.619 | 5,020.619 | 5,097.323 | 5,097.323 | 6,774.355 | 6,774.355 | 8,100.862 | 8,100.862 | 9,528.098 | 9,528.098 | 9,705.554 | 9,705.554 | 9,718.13 | 9,718.13 | 9,191.357 | 9,191.357 | 8,797.47 | 8,797.47 | 7,105.303 | 7,105.303 | 5,386.816 | 1,125.618 | 1,204.303 | 1,128.562 | 15.104 | 60.723 |
Deferred Revenue Non-Current
| 0 | 0 | 3,227.402 | 0 | 2,330.215 | 0 | -173.477 | 0 | -167.015 | 0 | -159.296 | 0 | -159.323 | 0 | -187.623 | 0 | -188.932 | 0 | -194.915 | 0 | -194.514 | 0 | -195.382 | 0 | -196.324 | 0 | -203.141 | 0 | -211.464 | 0 | -207.317 | 0 | -234.948 | 0 | -1,067.182 | 0 | -258.937 | 0 | -268.735 | 0 | -273.542 | 0 | 2,066.219 | 0 | 2,538.794 | 0 | 0 | 0 | 0 | 0 | 0 | 283.463 |
Deferred Tax Liabilities Non-Current
| 162.551 | 0 | 181.103 | 0 | 181.103 | 0 | 173.477 | 0 | 167.015 | 0 | 159.296 | 0 | 159.323 | 0 | 187.623 | 0 | 188.932 | 0 | 194.915 | 0 | 194.514 | 0 | 195.382 | 0 | 196.324 | 0 | 203.141 | 0 | 211.464 | 0 | 207.317 | 0 | 234.948 | 0 | 254.149 | 0 | 258.937 | 0 | 268.735 | 0 | 273.542 | 0 | 289.382 | 0 | 295.016 | 0 | 298.761 | 52.522 | 54.87 | 56.267 | 0.152 | 0.152 |
Other Non-Current Liabilities
| 0 | 162.551 | 0 | 181.103 | 0 | 181.103 | 0 | 173.477 | 0 | 167.015 | 0 | 159.296 | 0 | 159.323 | 187.623 | 187.623 | 0 | 188.932 | 0 | 194.915 | 0 | 194.514 | 0 | 195.382 | 0 | 196.324 | 0 | 203.141 | 0 | 211.464 | 0 | 207.317 | 0 | 234.948 | 254.149 | 254.149 | 0 | 258.937 | 0 | 268.735 | 0 | 273.542 | -1,776.747 | 289.472 | 0 | -7,105.303 | 0 | 0 | 0 | 0 | 0 | 73.082 |
Total Non-Current Liabilities
| 7,708.837 | 7,708.837 | 3,410.562 | 3,410.562 | 2,517.601 | 2,517.601 | 2,418.345 | 2,418.345 | 3,028.915 | 3,028.915 | 6,712.116 | 6,712.116 | 7,562.357 | 7,562.357 | 8,764.87 | 8,764.87 | 6,316.887 | 6,316.887 | 1,627.487 | 1,627.487 | 1,605.285 | 1,605.285 | 1,057.14 | 1,057.14 | 1,216.075 | 1,216.075 | 5,223.76 | 5,223.76 | 5,308.787 | 5,308.787 | 6,981.672 | 6,981.672 | 8,335.81 | 8,335.81 | 9,782.247 | 9,782.247 | 9,964.491 | 9,964.491 | 9,986.865 | 9,986.865 | 9,464.899 | 9,464.899 | 9,086.942 | 9,086.942 | 7,400.319 | 7,105.303 | 5,685.577 | 1,178.14 | 1,259.173 | 1,184.829 | 15.256 | 133.957 |
Total Liabilities
| 19,594.298 | 19,594.298 | 18,321.951 | 18,321.951 | 12,895.356 | 12,895.356 | 13,552.949 | 13,552.949 | 13,943.321 | 13,943.321 | 11,668.151 | 11,668.151 | 12,196.771 | 12,196.771 | 15,643.112 | 15,643.112 | 13,535.954 | 13,535.954 | 12,374.066 | 12,374.066 | 12,173.15 | 12,173.15 | 9,407.821 | 9,407.821 | 10,432.575 | 10,432.575 | 13,468.902 | 13,468.902 | 13,771.629 | 13,771.629 | 15,099.854 | 15,099.854 | 15,306.599 | 15,306.599 | 15,681.594 | 15,681.594 | 15,474.347 | 15,474.347 | 15,466.138 | 15,466.138 | 14,991.61 | 14,991.61 | 15,815.391 | 15,815.391 | 15,308.361 | 15,308.361 | 13,281.035 | 3,914.386 | 4,060.657 | 3,984.218 | 370.784 | 482.599 |
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 | 228.187 | 0 | 0 | 0 | 143.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.337 | 67.134 | 67.134 | 67.134 | 67.134 | 67.134 | 67.134 | 48.332 | 48.332 | 48.332 | 48.332 | 48.332 | 48.274 | 48.273 | 47.964 | 47.376 | 34.148 |
Retained Earnings
| 112.022 | 479.832 | 374.824 | 732.189 | 715.736 | 1,073.101 | 3,050.091 | 3,050.091 | 2,912.028 | 3,231.024 | 4,237.254 | 4,237.254 | 3,628.727 | 3,938.723 | 3,871.504 | 3,871.504 | 3,602.677 | 4,063.614 | 3,490.623 | 3,953.357 | 3,716.61 | 4,179.344 | 3,273.836 | 3,723.367 | 3,635.58 | 4,084.797 | 2,684.655 | 3,071.236 | 2,751.682 | 3,132.897 | 2,636.394 | 2,964.318 | 2,518.375 | 2,846.299 | 2,437.301 | 2,678.26 | 2,430.175 | 2,671.134 | 2,190.165 | 2,371.714 | 751.543 | 933.092 | 371.876 | 479.996 | 489.675 | 489.675 | 266.046 | 0 | 143.763 | 143.047 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -287.508 | -951.935 | 1,120.564 | 1,120.564 | 4,860.242 | 4,860.242 | 5,039.73 | 5,039.73 | 5,137.552 | 5,137.552 | 5,109.074 | 5,109.074 | 5,239.741 | 5,239.741 | 4,909.957 | 4,909.957 | -1,029.351 | 5,030.529 | 5,283.621 | 5,283.621 | -883.935 | 5,034.966 | 5,299.11 | 5,299.11 | -958.2 | 5,335.598 | -228.187 | -228.187 | -1,301.63 | -357.881 | -143.529 | -143.529 | -1,102.727 | -62.376 | 76.454 | 76.454 | -755.816 | 83.961 | 101.546 | 101.546 | -637.998 | 107.464 | 91.706 | 91.706 | -556.35 | 0 | 0 | -450.876 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -112.022 | 184.595 | 1,662.524 | 184.595 | 5,402.202 | 184.595 | 184.595 | 184.595 | 5,641.143 | 184.595 | 184.595 | 184.595 | 5,734.332 | 184.595 | 184.595 | 184.595 | 5,676.061 | 184.595 | 5,930.95 | 184.595 | 5,682.295 | 184.595 | 5,933.236 | 184.595 | 5,969.41 | 184.595 | 342.989 | 184.595 | 207.929 | 184.595 | 368.99 | 184.595 | 450.143 | 184.595 | 502.008 | 184.595 | 500.748 | 175.828 | 458.923 | 175.828 | 1,924.841 | 1,635.828 | 1,336.854 | 1,137.028 | 1,319.68 | 1,211.56 | 1,260.598 | 1,980.503 | 1,234.684 | 1,227.985 | 1,307.404 | 566.377 |
Total Shareholders Equity
| -220.171 | -220.171 | 2,104.685 | 2,104.685 | 6,185.275 | 6,185.275 | 8,341.753 | 8,341.753 | 8,620.508 | 8,620.508 | 9,598.26 | 9,598.26 | 9,430.396 | 9,430.396 | 9,033.393 | 9,033.393 | 9,346.075 | 9,346.075 | 9,488.91 | 9,488.91 | 9,466.242 | 9,466.242 | 9,274.409 | 9,274.409 | 9,672.327 | 9,672.327 | 3,094.981 | 3,094.981 | 3,026.948 | 3,026.948 | 3,072.721 | 3,072.721 | 3,035.855 | 3,035.855 | 3,006.646 | 3,006.646 | 2,998.057 | 2,998.057 | 2,716.222 | 2,716.222 | 2,743.518 | 2,743.518 | 1,757.062 | 1,757.062 | 1,749.567 | 1,749.567 | 1,574.976 | 1,577.901 | 1,426.72 | 1,418.996 | 1,354.78 | 694.561 |
Total Equity
| 3,337.307 | 3,337.307 | 5,768.98 | 5,768.98 | 9,880.683 | 9,880.683 | 12,068.463 | 12,068.463 | 12,399.442 | 12,399.442 | 13,363.478 | 13,363.478 | 13,225.186 | 13,225.186 | 13,629.723 | 13,629.723 | 12,919.448 | 12,919.448 | 12,879.708 | 12,879.708 | 12,905.657 | 12,905.657 | 12,916.76 | 12,916.76 | 13,312.941 | 13,312.941 | 6,968.042 | 6,968.042 | 6,766.702 | 6,766.702 | 6,897.905 | 6,897.905 | 6,772.925 | 6,772.925 | 6,496.788 | 6,496.788 | 6,383.663 | 6,383.663 | 6,169.761 | 6,169.761 | 6,110.295 | 6,110.295 | 4,901.624 | 4,901.624 | 4,830.074 | 4,830.074 | 4,496.456 | 2,290.138 | 2,052.694 | 2,043.506 | 1,354.78 | 694.561 |
Total Liabilities & Shareholders Equity
| 22,931.605 | 22,931.605 | 24,090.931 | 24,090.931 | 22,776.039 | 22,776.039 | 25,621.412 | 25,621.412 | 26,342.763 | 26,342.763 | 25,031.629 | 25,031.629 | 25,421.957 | 25,421.957 | 29,272.835 | 29,272.835 | 26,455.402 | 26,455.402 | 25,253.774 | 25,253.774 | 25,078.807 | 25,078.807 | 22,324.581 | 22,324.581 | 23,745.516 | 23,745.516 | 20,436.944 | 20,436.944 | 20,538.331 | 20,538.331 | 21,997.759 | 21,997.759 | 22,079.524 | 22,079.524 | 22,178.382 | 22,178.382 | 21,858.01 | 21,858.01 | 21,635.899 | 21,635.899 | 21,101.905 | 21,101.905 | 20,717.015 | 20,717.015 | 20,138.435 | 0 | 17,777.491 | 6,204.524 | 6,113.351 | 6,027.724 | 1,725.564 | 1,177.16 |