ASMedia Technology Inc.
TWSE:5269.TW
1650 (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 | 2011 Q4 | 2011 Q2 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 13,259.256 | 2,415.587 | 2,230.75 | 2,305.211 | 2,099.174 | 1,657.415 | 2,358.688 | 1,946.189 | 1,862.536 | 1,762.729 | 1,734.025 | 1,919.432 | 2,552.022 | 2,500.687 | 2,615.534 | 2,277.546 | 2,211.07 | 1,632.537 | 1,823.202 | 1,707.845 | 2,145.03 | 1,757.927 | 1,429.868 | 1,179.443 | 1,465.247 | 1,189.095 | 1,066.919 | 805.712 | 940.238 | 916.529 | 691.277 | 668.459 | 824.29 | 862.436 | 769.691 | 658.861 | 731.178 | 711.52 | 602.626 | 541.017 | 443.624 | 309.444 | 338.321 | 265.859 | 330.024 | 353.857 | 547.705 | 288.187 | 329.634 | 208.398 | 150.305 | 92.946 |
Short Term Investments
| 596.249 | 624.268 | 621.59 | 620.324 | 817.192 | 616.138 | 614.508 | 613.122 | 611.984 | 611.78 | 610.344 | 609.619 | 609.385 | 409.147 | 209.186 | 118.35 | 117.504 | 117.733 | 117.924 | 117.836 | 118.804 | 118.875 | 87.904 | 27.539 | 28.383 | 28.425 | 27.796 | 27.49 | 128.752 | 128.086 | 269.141 | 214.173 | 244.814 | 225.347 | 225.091 | 182.648 | 225.106 | 213.505 | 224.57 | 185.864 | 346.971 | 426.391 | 425.818 | 452.069 | 501.288 | 500.472 | 200.151 | 0.291 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 13,855.505 | 3,039.855 | 2,852.34 | 2,925.535 | 2,916.366 | 2,273.553 | 2,973.196 | 2,559.311 | 2,474.52 | 2,374.509 | 2,344.369 | 2,529.051 | 3,161.407 | 2,909.834 | 2,824.72 | 2,395.896 | 2,328.574 | 1,750.27 | 1,941.126 | 1,825.681 | 2,263.834 | 1,876.802 | 1,517.772 | 1,206.982 | 1,493.63 | 1,217.52 | 1,094.715 | 833.202 | 1,068.99 | 1,044.615 | 960.418 | 882.632 | 1,069.104 | 1,087.783 | 994.782 | 841.509 | 956.284 | 925.025 | 827.196 | 726.881 | 790.595 | 735.835 | 764.139 | 717.928 | 831.312 | 854.329 | 747.856 | 288.478 | 329.634 | 208.398 | 150.305 | 92.946 |
Net Receivables
| 1,707.323 | 1,404.965 | 1,064.802 | 1,168.656 | 1,010.508 | 1,175.6 | 850.786 | 753.384 | 1,837.537 | 834.929 | 567.679 | 672.993 | 582.402 | 600.026 | 416.206 | 1,067.812 | 605.574 | 1,030.705 | 556.587 | 649.66 | 452.978 | 652.195 | 814.526 | 701.303 | 501.647 | 389.005 | 426.902 | 489.146 | 548.153 | 382.288 | 333.718 | 365.105 | 172.238 | 146.719 | 188.144 | 298.737 | 167.692 | 207.341 | 241.985 | 220.719 | 223.51 | 161.453 | 184.354 | 189.551 | 209.847 | 179.327 | 224.806 | 240.021 | 0 | 0 | 175.03 | 0 |
Inventory
| 900.847 | 692.753 | 564.584 | 680.317 | 792.946 | 903.991 | 1,157.943 | 1,427.681 | 1,484.347 | 1,300.159 | 1,413.571 | 1,135.937 | 1,190.697 | 977.736 | 1,048.304 | 810.101 | 780.887 | 469.667 | 289.238 | 244.231 | 281.426 | 345.729 | 411.064 | 386.984 | 379.743 | 345.33 | 475.153 | 375.388 | 458.723 | 389.916 | 420.723 | 261.7 | 227.851 | 182.471 | 210.64 | 149.581 | 192.24 | 195.168 | 201.435 | 288.795 | 244.112 | 242.066 | 174.669 | 120.978 | 138.545 | 133.575 | 152.42 | 230.847 | 267.88 | 227.453 | 282.43 | 128.826 |
Other Current Assets
| 64.191 | 31.698 | 113.174 | 317.918 | 550.948 | 738.121 | 1,639.014 | 1,729.487 | 2,912.546 | 1,552.421 | 1,279.255 | 1,102.439 | 918.432 | 937.128 | 792.613 | 1,125.4 | 652.891 | 1,088.786 | 590.039 | 686.047 | 483.24 | 692.934 | 857.499 | 753.788 | 532.212 | 417.46 | 468.641 | 542.972 | 581.279 | 415.167 | 362.445 | 396.298 | 188.215 | 162.135 | 211.078 | 316.683 | 179.981 | 220.886 | 259.383 | 244.026 | 235.765 | 183.102 | 200.393 | 200.842 | 220.71 | 192.355 | 268.398 | 318.641 | 266.103 | 287.468 | 31.573 | 148.791 |
Total Current Assets
| 16,527.866 | 5,169.271 | 4,594.9 | 5,092.426 | 5,270.768 | 5,091.265 | 5,770.153 | 5,716.479 | 6,871.413 | 5,227.089 | 5,037.195 | 4,767.427 | 5,270.536 | 4,824.698 | 4,665.637 | 4,331.397 | 3,762.352 | 3,308.723 | 2,820.403 | 2,755.959 | 3,028.5 | 2,915.465 | 2,786.335 | 2,347.754 | 2,405.585 | 1,980.31 | 2,038.509 | 1,751.562 | 2,108.992 | 1,849.698 | 1,743.586 | 1,540.63 | 1,485.17 | 1,432.389 | 1,416.5 | 1,307.773 | 1,328.505 | 1,341.079 | 1,288.014 | 1,259.702 | 1,270.472 | 1,161.003 | 1,139.201 | 1,039.748 | 1,190.567 | 1,180.259 | 1,168.674 | 837.966 | 863.617 | 723.319 | 639.338 | 370.563 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 561.351 | 564.218 | 615.111 | 595.141 | 569.465 | 573.689 | 561.169 | 455.896 | 375.101 | 365.725 | 329.754 | 303.481 | 305.164 | 316.651 | 296.263 | 266.937 | 267.885 | 285.78 | 268.182 | 266.03 | 200.238 | 163.198 | 155.991 | 170.393 | 192.504 | 182.22 | 194.597 | 157.051 | 161.482 | 153.238 | 154.962 | 145.055 | 136.766 | 133.529 | 121.169 | 109.849 | 103.282 | 97.567 | 95.897 | 99.848 | 89.341 | 98.01 | 99.972 | 111.165 | 113.247 | 117.097 | 113.145 | 116.19 | 118.625 | 121.422 | 83.319 | 74.485 |
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 |
Intangible Assets
| 35.761 | 54.598 | 68.432 | 85.97 | 96.157 | 115.583 | 135.402 | 153.942 | 144.841 | 197.067 | 211.431 | 231.773 | 68.361 | 81.987 | 90.27 | 94.262 | 104.677 | 112.724 | 97.852 | 108.292 | 100.796 | 112.812 | 124.828 | 136.885 | 41.98 | 21.91 | 27.891 | 33.441 | 39.113 | 45.413 | 52.032 | 57.217 | 46.424 | 31.751 | 36.229 | 40.043 | 28.632 | 34.883 | 33.167 | 39.228 | 44.565 | 41.203 | 46.331 | 45.487 | 41.842 | 43.01 | 45.945 | 51.607 | 13.462 | 16.79 | 21.634 | 27.244 |
Goodwill and Intangible Assets
| 35.761 | 54.598 | 68.432 | 85.97 | 96.157 | 115.583 | 135.402 | 153.942 | 144.841 | 197.067 | 211.431 | 231.773 | 68.361 | 81.987 | 90.27 | 94.262 | 104.677 | 112.724 | 97.852 | 108.292 | 100.796 | 112.812 | 124.828 | 136.885 | 41.98 | 21.91 | 27.891 | 33.441 | 39.113 | 45.413 | 52.032 | 57.217 | 46.424 | 31.751 | 36.229 | 40.043 | 28.632 | 34.883 | 33.167 | 39.228 | 44.565 | 41.203 | 46.331 | 45.487 | 41.842 | 43.01 | 45.945 | 51.607 | 13.462 | 16.79 | 21.634 | 27.244 |
Long Term Investments
| 17,683.281 | 16,460.169 | 16,208.648 | 11,802.252 | 11,551.895 | 11,544.052 | 10,586.127 | 10,894.239 | 10,779.163 | 12,559.185 | 11,676.435 | 10,813.722 | 10,179.987 | 10,564.073 | 10,375.937 | 8,439.539 | 8,596.703 | 87.792 | 98.036 | -18.836 | -34.464 | -31.535 | -0.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.73 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 202.903 | 148.052 | 141.353 | 140.367 | 125.253 | 118.374 | 101.535 | 74.861 | 73.866 | 62.713 | 55.151 | 63.143 | 49.078 | 47.054 | 42.615 | 50.138 | 40.924 | 42.83 | 34.907 | 38.32 | 37.818 | 52.617 | 49.934 | 56.092 | 47.999 | 41.161 | 33.099 | 49.302 | 41.307 | 45.637 | 43.487 | 42.961 | 38.764 | 38.841 | 42.34 | 42.498 | 40.125 | 40.646 | 39.916 | 39.304 | 43.904 | 43.757 | 51.701 | 48.889 | 49.656 | 55.174 | 32.865 | 23.855 | 32.051 | 36.077 | 37.664 | 41.065 |
Other Non-Current Assets
| 26.046 | 25.871 | 20.721 | 702.486 | 843.047 | 641.163 | 640.279 | 663.701 | 662.563 | 626.279 | 624.843 | 623.796 | 625.558 | 423.318 | 219.807 | 130.409 | 129.084 | 130.63 | 131.709 | 131.668 | 132.627 | 132.695 | 101.722 | 13.771 | 13.771 | 13.307 | 9.806 | 12.257 | 12.25 | 10.18 | 8.825 | 11.645 | 11.645 | 8.645 | 8.645 | 8.48 | 8.483 | 8.792 | 8.328 | 8.326 | 5.722 | 5.552 | 5.552 | 2.733 | 2.73 | 2.73 | 0.068 | 2.73 | 2.574 | 2.574 | 2.621 | 2.664 |
Total Non-Current Assets
| 18,509.342 | 17,252.908 | 17,054.265 | 13,326.216 | 13,185.817 | 12,992.861 | 12,024.512 | 12,242.639 | 12,035.534 | 13,810.969 | 12,897.614 | 12,035.915 | 11,228.148 | 11,433.083 | 11,024.892 | 8,981.285 | 9,139.273 | 659.756 | 630.686 | 525.474 | 437.015 | 429.787 | 431.911 | 377.141 | 296.254 | 258.598 | 265.393 | 252.051 | 254.152 | 254.468 | 259.306 | 256.878 | 233.599 | 212.766 | 208.383 | 200.87 | 180.522 | 181.888 | 177.308 | 186.706 | 183.532 | 188.522 | 203.556 | 208.274 | 207.475 | 218.011 | 194.753 | 194.382 | 166.712 | 176.863 | 145.238 | 145.458 |
Total Assets
| 35,037.208 | 22,422.179 | 21,649.165 | 18,418.642 | 18,456.585 | 18,084.126 | 17,794.665 | 17,959.118 | 18,906.947 | 19,038.058 | 17,934.809 | 16,803.342 | 16,498.684 | 16,257.781 | 15,690.529 | 13,312.682 | 12,901.625 | 3,968.479 | 3,451.089 | 3,281.433 | 3,465.515 | 3,345.252 | 3,218.246 | 2,724.895 | 2,701.839 | 2,238.908 | 2,303.902 | 2,003.613 | 2,363.144 | 2,104.166 | 2,002.892 | 1,797.508 | 1,718.769 | 1,645.155 | 1,624.883 | 1,508.643 | 1,509.027 | 1,522.967 | 1,465.322 | 1,446.408 | 1,454.004 | 1,349.525 | 1,342.757 | 1,248.022 | 1,398.042 | 1,398.27 | 1,363.427 | 1,032.348 | 1,030.329 | 900.182 | 784.576 | 516.021 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 228.413 | 329.648 | 263.785 | 213.374 | 216.714 | 210.295 | 111.279 | 159.812 | 227.187 | 195.568 | 324.392 | 234.273 | 341.588 | 252.656 | 364.759 | 210.967 | 234.985 | 230.217 | 239.143 | 248.427 | 104.724 | 88.335 | 205.463 | 145.704 | 183.898 | 96.547 | 227.624 | 103.582 | 208.985 | 117.829 | 159.461 | 164.367 | 71.009 | 67.986 | 73.811 | 76.178 | 41.871 | 70.132 | 39.719 | 84.366 | 101.091 | 70.906 | 99.985 | 53.885 | 67 | 72.433 | 42.356 | 41.957 | 147.768 | 118.316 | 159.229 | 85.767 |
Short Term Debt
| 26.995 | 27.393 | 324.045 | 23.963 | 24.228 | 324.905 | 1,124.361 | 1,025.184 | 613.187 | 217.737 | 18.095 | 221.511 | 21.712 | 22.673 | 20.649 | 208.016 | 15.866 | 16.043 | 15.573 | 17.221 | 10.086 | 17.149 | 8.563 | 2.577 | 4.429 | 6.907 | 8.196 | 1.809 | 3.581 | 5.38 | 8.042 | 12.612 | 2.271 | 5.489 | 8.139 | 11.188 | 2.574 | 4.695 | 6.995 | 10.938 | 2.081 | 4.518 | 6.588 | 0.736 | 1.647 | 4.117 | 6.588 | 9.058 | 1.543 | 35.275 | 149.132 | 125.358 |
Tax Payables
| 361.428 | 363.611 | 228.378 | 122.663 | 190.777 | 212.95 | 146.008 | 104.843 | 229.322 | 235.224 | 146.111 | 108.468 | 217.717 | 420.249 | 328.315 | 230.76 | 192.944 | 198.618 | 81.917 | 152.13 | 93.325 | 238.254 | 178.337 | 114.742 | 79.078 | 49.63 | 14.998 | 9.519 | 15.139 | 42.632 | 26.023 | 9.27 | 13.748 | 22.197 | 16.291 | 6.067 | 8.33 | 15.911 | 10.078 | 2.918 | 9.382 | 14.935 | 14.935 | 11.492 | 9.442 | 30.292 | 24.987 | 23.453 | 15.129 | 24.256 | 14.456 | 0.988 |
Deferred Revenue
| 2.963 | 12.359 | 2.065 | 1,001.64 | 2,306.114 | 23.315 | 29.158 | 12.506 | 0.408 | 18.961 | 1,193.056 | 1,076.307 | 2,594.074 | 2,597.777 | 1,143.17 | 838.126 | 1,481.208 | 1,310.085 | 584.355 | 638.147 | 1,259.326 | 635.18 | 674.549 | 553.075 | 764.387 | 243.774 | 323.287 | 277.839 | 744.113 | 304.546 | 277.817 | 190.617 | 338.343 | 154.197 | 196.123 | 159.884 | 311.703 | 144.844 | 172.184 | 161.116 | 217.406 | 138.343 | 148.159 | 123.974 | 260.854 | 156.253 | 168.847 | 161.949 | 136.869 | 125.694 | 63.555 | 56.341 |
Other Current Liabilities
| 3,330.978 | 2,855.684 | 1,451.934 | 161.42 | 128.865 | 2,333.23 | 1,178.58 | 1,132.518 | 2,944.529 | 2,825.426 | 102.255 | 114.812 | 115.549 | 121.926 | 35.117 | 53.745 | 15.128 | 44.302 | 5.241 | 4.977 | 5.247 | 5.096 | 1.353 | 1.397 | 1.473 | 1.821 | 1.381 | 1.746 | 1.214 | 1.657 | 1.1 | 1.334 | 0.863 | 1.03 | 1.05 | 1.33 | 1.045 | 1.026 | 1.024 | 1.805 | 0.937 | 0.892 | 0.872 | 1.693 | 1.088 | 0.849 | 0.906 | 2.241 | 0.981 | 0.919 | 0.801 | 1.009 |
Total Current Liabilities
| 3,589.349 | 3,225.084 | 2,041.829 | 1,400.397 | 2,675.921 | 2,891.745 | 2,443.378 | 2,330.02 | 3,785.311 | 3,257.692 | 1,637.798 | 1,646.903 | 3,072.923 | 2,995.032 | 1,563.695 | 1,310.854 | 1,747.187 | 1,600.647 | 844.312 | 908.772 | 1,379.383 | 745.76 | 889.928 | 702.753 | 954.187 | 349.049 | 560.488 | 384.976 | 957.893 | 429.412 | 446.42 | 368.93 | 412.486 | 228.702 | 279.123 | 248.58 | 357.193 | 220.697 | 219.922 | 258.225 | 321.515 | 214.659 | 255.604 | 180.288 | 330.589 | 233.652 | 218.697 | 215.205 | 287.161 | 280.204 | 372.717 | 268.475 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 13.618 | 19.956 | 21.417 | 27.639 | 33.82 | 35.567 | 39.251 | 42.188 | 15.568 | 18.135 | 13.977 | 15.996 | 21.534 | 27.037 | 24.345 | 26.258 | 20.449 | 23.391 | 25.134 | 28.789 | 0.393 | 0.784 | 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 |
Deferred Tax Liabilities Non-Current
| 0.028 | 1.806 | 0.028 | 1.759 | 0.798 | 0.028 | 0.028 | 2.327 | 0.028 | 1.7 | 0.238 | 0.931 | 0.675 | 0.772 | 0.001 | 0 | 0 | 1.087 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.374 | 0 | 0 | 1.295 | 0.497 | 0 | 0.13 | 0.309 | 0 | 0.224 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.102 | 0.102 | 0.102 | 0.606 | 0.606 | 0.606 | 0.606 | 0.178 | 0.178 | 0.178 | 0.178 | 0.911 | 0.911 | 0.911 | 0.911 | 0.155 | 0.155 | 0.155 | 0.155 | 0 | 0 | 0 | 0 | 0.533 | 0.533 | 0.533 | 0.533 | 0.134 | 0.134 | 0.134 | 0.134 | 0 | 0 | 0 | 0.204 | 0.379 | 0.379 | 0.379 | 0.379 | 0.633 | 0.633 | 0.633 | 0.633 | 0.848 | 14.003 | 0.848 | 0 | 0.183 | 0.181 | 0.181 | 0.116 | 0.116 |
Total Non-Current Liabilities
| 13.748 | 21.864 | 21.547 | 30.004 | 35.224 | 36.201 | 39.885 | 44.693 | 15.774 | 20.013 | 14.393 | 17.838 | 23.12 | 28.72 | 25.257 | 26.413 | 20.604 | 24.633 | 25.289 | 28.789 | 0.393 | 0.784 | 0 | 0.533 | 2.333 | 0.533 | 0.533 | 0.975 | 0.134 | 0.134 | 0.134 | 0 | 0 | 0 | 0.204 | 1.753 | 0.379 | 0.379 | 1.674 | 1.13 | 0.633 | 0.763 | 0.942 | 0.848 | 14.227 | 1.058 | 0 | 0.183 | 0.181 | 0.181 | 0.116 | 0.116 |
Total Liabilities
| 3,603.097 | 3,246.948 | 2,063.376 | 1,430.401 | 2,711.145 | 2,927.946 | 2,483.263 | 2,374.713 | 3,801.085 | 3,277.705 | 1,652.191 | 1,664.741 | 3,096.043 | 3,023.752 | 1,588.952 | 1,337.267 | 1,767.791 | 1,625.28 | 869.601 | 937.561 | 1,379.776 | 746.544 | 889.928 | 703.286 | 956.52 | 349.582 | 561.021 | 385.951 | 958.027 | 429.546 | 446.554 | 368.93 | 412.486 | 228.702 | 279.327 | 250.333 | 357.572 | 221.076 | 221.596 | 259.355 | 322.148 | 215.422 | 256.546 | 181.136 | 344.816 | 234.71 | 218.697 | 215.388 | 287.342 | 280.385 | 372.833 | 268.591 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.858 | 3.423 | 0.18 | 14.84 | 11.84 | 11.84 | 0.766 | 0.766 | 0.766 | 1.657 | 4.17 | 0 | 10.007 | 12.926 | 22.142 | 30.666 | 39.189 | 47.712 | 62.828 | 78.461 | 99.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 746.624 | 693.635 | 693.635 | 693.635 | 693.648 | 693.648 | 693.648 | 693.655 | 692.155 | 692.181 | 692.181 | 692.207 | 692.207 | 692.229 | 692.229 | 692.229 | 692.229 | 600.379 | 600.379 | 600.379 | 600.379 | 600.379 | 600.379 | 600.379 | 600.379 | 600.379 | 600.379 | 600.379 | 600.385 | 570.708 | 570.708 | 570.848 | 570.869 | 570.869 | 570.869 | 570.909 | 571.199 | 571.199 | 563.879 | 563.879 | 563.879 | 563.879 | 563.879 | 563.879 | 563.879 | 563.879 | 563.879 | 512.849 | 512.849 | 474.86 | 424.86 | 400 |
Retained Earnings
| 6,899.286 | 6,180.346 | 5,728.699 | 5,043.431 | 4,368.478 | 4,141.299 | 5,139.264 | 4,801.842 | 4,068.608 | 3,690.84 | 4,641.888 | 3,930.896 | 2,925.517 | 2,445.975 | 3,270.403 | 2,536.702 | 1,657.642 | 1,039.68 | 1,267.534 | 1,026.675 | 783.202 | 1,399.83 | 1,129.44 | 811.657 | 535.367 | 722.919 | 577.365 | 454.659 | 245.027 | 582.127 | 466.764 | 345.481 | 231.689 | 371.471 | 309.097 | 236.927 | 145.415 | 333.021 | 333.704 | 277.031 | 221.834 | 224.081 | 147.981 | 128.656 | 114.996 | 247.135 | 228.196 | 216.826 | 142.841 | 64.031 | 0 | -152.86 |
Accumulated Other Comprehensive Income/Loss
| 3,876.577 | 3,520.713 | 3,550.006 | 2,771.136 | 2,205.617 | 1,836.105 | 989.706 | 1,364.815 | 1,741.602 | 2,787.24 | 2,479.576 | 2,045.096 | 1,319.461 | 1,608.953 | 1,374.433 | 1,138.46 | 1,197.003 | -13.858 | -3.423 | -0.18 | -14.84 | -11.84 | -11.84 | -0.766 | -0.766 | -0.766 | -1.657 | -4.17 | 22.588 | -10.007 | -12.926 | -22.142 | -30.666 | -39.189 | -47.712 | -62.828 | -78.461 | -99.57 | 0.105 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 19,911.624 | 8,780.537 | 9,613.449 | 8,480.039 | 8,477.697 | 8,485.128 | 8,488.784 | 8,724.093 | 8,603.497 | 8,590.092 | 8,468.973 | 8,470.402 | 8,465.456 | 8,486.872 | 8,764.512 | 7,608.024 | 7,586.96 | 703.14 | 713.575 | 716.818 | 702.158 | 598.499 | 598.499 | 609.573 | 609.573 | 566.028 | 565.137 | 562.624 | 537.117 | 521.785 | 518.866 | 512.249 | 503.725 | 474.113 | 465.59 | 450.474 | 434.841 | 397.671 | 346.038 | 346.143 | 346.143 | 346.143 | 374.351 | 374.351 | 374.351 | 352.546 | 352.655 | 87.285 | 87.297 | 80.906 | -13.117 | 0.29 |
Total Shareholders Equity
| 31,434.111 | 19,175.231 | 19,585.789 | 16,988.241 | 15,745.44 | 15,156.18 | 15,311.402 | 15,584.405 | 15,105.862 | 15,760.353 | 16,282.618 | 15,138.601 | 13,402.641 | 13,234.029 | 14,101.577 | 11,975.415 | 11,133.834 | 2,343.199 | 2,581.488 | 2,343.872 | 2,085.739 | 2,598.708 | 2,328.318 | 2,021.609 | 1,745.319 | 1,889.326 | 1,742.881 | 1,617.662 | 1,405.117 | 1,674.62 | 1,556.338 | 1,428.578 | 1,306.283 | 1,416.453 | 1,345.556 | 1,258.31 | 1,151.455 | 1,301.891 | 1,243.726 | 1,187.053 | 1,131.856 | 1,134.103 | 1,086.211 | 1,066.886 | 1,053.226 | 1,163.56 | 1,144.73 | 816.96 | 742.987 | 619.797 | 411.743 | 247.43 |
Total Equity
| 31,434.111 | 19,175.231 | 19,585.789 | 16,988.241 | 15,745.44 | 15,156.18 | 15,311.402 | 15,584.405 | 15,105.862 | 15,760.353 | 16,282.618 | 15,138.601 | 13,402.641 | 13,234.029 | 14,101.577 | 11,975.415 | 11,133.834 | 2,343.199 | 2,581.488 | 2,343.872 | 2,085.739 | 2,598.708 | 2,328.318 | 2,021.609 | 1,745.319 | 1,889.326 | 1,742.881 | 1,617.662 | 1,405.117 | 1,674.62 | 1,556.338 | 1,428.578 | 1,306.283 | 1,416.453 | 1,345.556 | 1,258.31 | 1,151.455 | 1,301.891 | 1,243.726 | 1,187.053 | 1,131.856 | 1,134.103 | 1,086.211 | 1,066.886 | 1,053.226 | 1,163.56 | 1,144.73 | 816.96 | 742.987 | 619.797 | 411.743 | 247.43 |
Total Liabilities & Shareholders Equity
| 35,037.208 | 22,422.179 | 21,649.165 | 18,418.642 | 18,456.585 | 18,084.126 | 17,794.665 | 17,959.118 | 18,906.947 | 19,038.058 | 17,934.809 | 16,803.342 | 16,498.684 | 16,257.781 | 15,690.529 | 13,312.682 | 12,901.625 | 3,968.479 | 3,451.089 | 3,281.433 | 3,465.515 | 3,345.252 | 3,218.246 | 2,724.895 | 2,701.839 | 2,238.908 | 2,303.902 | 2,003.613 | 2,363.144 | 2,104.166 | 2,002.892 | 1,797.508 | 1,718.769 | 1,645.155 | 1,624.883 | 1,508.643 | 1,509.027 | 1,522.967 | 1,465.322 | 1,446.408 | 1,454.004 | 1,349.525 | 1,342.757 | 1,248.022 | 1,398.042 | 1,398.27 | 1,363.427 | 1,032.348 | 1,030.329 | 900.182 | 784.576 | 516.021 |