The Shanghai Commercial & Savings Bank, Ltd.
TWSE:5876.TW
42 (TWD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
2024 Q3 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 460,364.932 | 462,551.76 | 450,153.311 | 442,542.612 | 437,635.843 | 422,476.099 | 405,318.315 | 400,310.83 | 431,869.369 | 373,204.962 | 336,973.457 | 281,947.972 | 310,050.243 | 253,213.214 | 267,965.531 | 289,372.062 | 300,742.074 | 301,915.057 | 278,982.879 | 296,877.995 | 265,328.286 | 269,202.71 | 272,820.617 | 251,565.622 | 282,205.802 | 259,470.661 | 281,785.647 | 294,253.899 | 303,128.597 | 0 | 311,147.296 | 66,775.994 | 289,265.664 | 51,818.73 | 292,253.505 | 96,923.788 | 290,791.641 | 44,464.878 | 292,224.073 | 64,578.504 | 249,101.641 | 33,966.146 | 279,681.084 | 58,055.252 | 37,240.888 | 37,240.888 | 81,421.293 | 81,421.293 |
Short Term Investments
| 0 | -665,012.077 | -398,513.001 | 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 |
Cash and Short Term Investments
| 460,364.932 | -202,460.317 | 51,640.31 | 442,542.612 | 437,635.843 | 422,476.099 | 405,318.315 | 400,310.83 | 431,869.369 | 373,204.962 | 336,973.457 | 281,947.972 | 310,050.243 | 253,213.214 | 267,965.531 | 289,372.062 | 300,742.074 | 301,915.057 | 278,982.879 | 296,877.995 | 265,328.286 | 269,202.71 | 272,820.617 | 251,565.622 | 282,205.802 | 259,470.661 | 281,785.647 | 294,253.899 | 303,128.597 | 0 | 311,147.296 | 66,775.994 | 289,265.664 | 51,818.73 | 292,253.505 | 96,923.788 | 290,791.641 | 44,464.878 | 292,224.073 | 64,578.504 | 249,101.641 | 33,966.146 | 279,681.084 | 58,055.252 | 37,240.888 | 37,240.888 | 81,421.293 | 81,421.293 |
Net Receivables
| 27,778.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,542.624 | 17,894.667 | 22,634.063 | 17,280.107 | 17,797.05 | 18,015.451 | 20,765.018 | 17,505.747 | 16,993.738 | 20,895.984 | 19,690.857 | 18,103.293 | 16,705.711 | 17,667.941 | 0 | 15,326.174 | 0 | 18,861.515 | 0 | 15,118.711 | 0 | 22,484.96 | 0 | 19,383.489 | 0 | 16,122.24 | 0 | 15,253.958 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | -72,111.777 | -464,977.486 | -469,515.846 | -449,892.232 | -429,777.29 | -425,004.083 | -454,989.412 | -399,587.956 | -357,377.037 | -302,773.448 | -332,519.33 | -276,757.585 | -286,045.766 | 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 |
Other Current Assets
| -27,778.716 | 0 | 482,329.105 | 480,453.236 | 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 |
Total Current Assets
| 460,364.932 | 47,719.685 | 482,329.105 | 480,453.236 | 457,930.895 | 443,548.632 | 423,731.974 | 419,303.186 | 448,110.462 | 392,451.674 | 351,666.677 | 297,164.26 | 326,118.294 | 269,177.487 | 283,793.273 | 307,914.686 | 318,636.741 | 324,549.12 | 296,262.986 | 314,675.045 | 283,343.737 | 289,967.728 | 290,326.364 | 268,559.36 | 303,101.786 | 279,161.518 | 299,888.94 | 310,959.61 | 320,796.538 | 0 | 326,473.47 | 66,775.994 | 308,127.179 | 51,818.73 | 307,372.216 | 96,923.788 | 313,276.601 | 44,464.878 | 311,607.562 | 64,578.504 | 265,223.881 | 33,966.146 | 294,935.042 | 58,055.252 | 37,240.888 | 37,240.888 | 81,421.293 | 81,421.293 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 25,641.436 | 25,956.76 | 25,674.277 | 24,825.154 | 25,064.803 | 24,532.17 | 23,921.712 | 23,777.635 | 23,748.823 | 23,124.768 | 22,437.47 | 22,406.335 | 22,388.863 | 22,472.819 | 22,699.035 | 22,829.841 | 23,211.856 | 23,428.827 | 23,867.33 | 23,557.855 | 23,844.312 | 23,599.179 | 23,472.885 | 21,546.669 | 21,489.205 | 21,384.698 | 21,021.63 | 21,291.727 | 21,880.754 | 0 | 22,280.25 | 22,280.25 | 23,778.428 | 23,778.428 | 23,913.15 | 23,913.15 | 26,529.873 | 26,529.873 | 23,258.479 | 23,258.479 | 22,302.82 | 22,302.82 | 21,719.502 | 21,719.502 | 21,657.176 | 21,657.176 | 19,980.461 | 19,980.461 |
Goodwill
| 0 | 97.82 | 96.458 | 92.56 | 97.292 | 93.862 | 91.755 | 92.608 | 95.905 | 89.636 | 86.139 | 83.366 | 83.929 | 84.08 | 85.928 | 84.704 | 87.375 | 88.762 | 91.05 | 90.411 | 93.528 | 93.609 | 92.97 | 92.66 | 1,356.85 | 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
| 2,207.217 | 2,142.039 | 2,256.892 | 2,127.094 | 2,064.102 | 1,937.403 | 1,929.408 | 1,925.844 | 1,879.96 | 1,772.129 | 1,707.679 | 1,665.724 | 1,688.842 | 1,662.737 | 1,711.302 | 1,657.682 | 1,696.039 | 1,737.406 | 1,800.874 | 1,807.755 | 1,864.894 | 1,891.737 | 1,887.824 | 1,837.331 | 1,478.132 | 116.887 | 108.142 | 120.099 | 139.275 | 0 | 140.658 | 140.658 | 119.22 | 119.22 | 97.692 | 97.692 | 92.973 | 92.973 | 77.408 | 77.408 | 97.366 | 97.366 | 106.836 | 106.836 | 127.174 | 127.174 | 130.448 | 130.448 |
Goodwill and Intangible Assets
| 2,207.217 | 2,239.859 | 2,256.892 | 2,127.094 | 2,064.102 | 1,937.403 | 1,929.408 | 1,925.844 | 1,879.96 | 1,772.129 | 1,707.679 | 1,665.724 | 1,688.842 | 1,662.737 | 1,711.302 | 1,657.682 | 1,696.039 | 1,737.406 | 1,800.874 | 1,807.755 | 1,864.894 | 1,891.737 | 1,887.824 | 1,837.331 | 1,478.132 | 116.887 | 108.142 | 120.099 | 139.275 | 0 | 140.658 | 140.658 | 119.22 | 119.22 | 97.692 | 97.692 | 92.973 | 92.973 | 77.408 | 77.408 | 97.366 | 97.366 | 106.836 | 106.836 | 127.174 | 127.174 | 130.448 | 130.448 |
Long Term Investments
| 670,974.434 | 670,534.094 | 5,327.066 | 6,364.329 | 682,003.79 | 677,941.004 | 652,461.912 | 624,611.971 | 591,200.282 | 599,521.384 | 669,679.31 | 690,401.631 | 687,666.59 | 696,202.796 | 673,120.74 | 632,758.8 | 650,071.129 | 620,988.657 | 627,205.893 | 611,045.528 | 596,256.118 | 588,467.999 | 573,845.697 | 559,859.712 | 513,285.069 | 497,262.311 | 492,532.765 | 465,294.498 | 449,674.624 | 0 | 437,978.56 | 0 | 470,697.569 | 0 | 426,640.687 | 0 | 386,839.072 | 0 | 340,102.225 | 0 | 349,904.433 | 0 | 336,373.332 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 4,709.463 | 3,766.581 | 4,387.317 | 4,043.527 | 4,142.131 | 4,025.889 | 4,396.598 | 4,004.971 | 3,052.662 | 2,334.393 | 1,236.26 | 831.186 | 832.174 | 877.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 518,530.122 | 513,446.253 | 486,466.126 | 471,416.103 | 0 | 460,118.152 | 0 | 494,356.777 | 0 | 450,456.145 | 0 | 413,275.972 | 0 | 363,283.296 | 0 | 372,109.887 | 0 | 357,985.998 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -698,823.087 | 1,699,139.237 | 1,906,350.952 | 1,905,138.61 | -4,043.527 | -4,142.131 | -4,025.889 | -4,396.598 | -4,004.971 | -3,052.662 | -2,334.393 | -1,236.26 | -831.186 | -832.174 | -877.962 | -657,246.323 | -674,979.024 | -646,154.89 | -652,874.097 | -636,411.138 | -621,965.324 | -613,958.915 | -599,206.406 | -583,243.712 | -536,252.406 | -518,647.009 | -513,554.395 | -486,586.225 | -471,555.378 | 0 | -460,258.81 | 1,557,752.404 | -494,475.997 | 1,551,784.896 | -450,553.837 | 1,503,934.25 | -413,368.945 | 1,496,894.128 | -363,360.704 | 1,454,309.235 | -372,207.253 | 1,398,192.361 | -358,092.834 | 1,356,066.354 | 1,315,167.64 | 1,315,167.64 | -20,110.909 | -20,110.909 |
Total Non-Current Assets
| 1,987,056.972 | 2,402,579.413 | 1,943,375.768 | 1,942,842.504 | 709,132.695 | 704,410.577 | 678,313.032 | 650,315.45 | 616,829.065 | 624,418.281 | 693,824.459 | 714,473.69 | 711,744.295 | 720,338.352 | 697,531.077 | 657,246.323 | 674,979.024 | 646,154.89 | 652,874.097 | 636,411.138 | 621,965.324 | 613,958.915 | 599,206.406 | 583,243.712 | 536,252.406 | 518,647.009 | 513,554.395 | 486,586.225 | 471,555.378 | 0 | 460,258.81 | 1,580,173.312 | 494,475.997 | 1,575,682.544 | 450,553.837 | 1,527,945.092 | 413,368.945 | 1,523,516.974 | 363,360.704 | 1,477,645.122 | 372,207.253 | 1,420,592.547 | 358,092.834 | 1,377,892.692 | 1,336,951.99 | 1,336,951.99 | 20,110.909 | 20,110.909 |
Total Assets
| 2,447,421.904 | 2,450,299.098 | 2,425,704.873 | 2,423,295.74 | 2,466,676.668 | 2,424,579.737 | 2,353,375.017 | 2,325,355.025 | 2,315,138.094 | 2,208,855.254 | 2,206,273.378 | 2,139,632.711 | 2,150,675.569 | 2,120,490.486 | 2,118,741.037 | 2,113,741.79 | 2,180,414.573 | 2,120,105.572 | 2,094,648.076 | 2,075,556.734 | 2,039,692.511 | 2,032,583.145 | 1,942,997.235 | 1,892,409.757 | 1,855,258.986 | 1,794,816.132 | 1,763,851.4 | 1,733,499.797 | 1,696,456.127 | 0 | 1,646,808.952 | 1,646,949.306 | 1,627,501.274 | 1,627,501.274 | 1,624,868.88 | 1,624,868.88 | 1,567,981.852 | 1,567,981.852 | 1,542,223.626 | 1,542,223.626 | 1,454,558.693 | 1,454,558.693 | 1,435,947.944 | 1,435,947.944 | 1,374,192.878 | 1,374,192.878 | 1,339,472.046 | 1,339,472.046 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 42,063.498 | 10,686.896 | 3,851.888 | 5,167.549 | 37,356.501 | 40,943.82 | 35,371.544 | 33,071.071 | 29,363.974 | 35,668.245 | 28,709.96 | 29,428.955 | 29,143.904 | 31,339.595 | 30,771.697 | 31,908.782 | 43,114.793 | 43,620.036 | 28,741.948 | 27,226.499 | 31,417.9 | 38,030.513 | 31,176.503 | 30,113.575 | 31,552.165 | 37,479.975 | 29,095.237 | 29,282.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 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 |
Tax Payables
| 1,994.79 | 2,345.619 | 1,888.105 | 2,247.639 | 1,529.637 | 1,393.762 | 2,220.848 | 2,052.522 | 1,970.693 | 1,781.598 | 1,646.514 | 1,184.757 | 1,283.126 | 1,033.93 | 1,163.884 | 1,251.695 | 2,108.148 | 1,963.71 | 1,841.323 | 2,568.931 | 2,007.679 | 2,012.137 | 1,813.212 | 1,168.875 | 2,375.139 | 2,254.991 | 1,993.15 | 2,427.171 | 1,789.316 | 0 | 873.972 | 0 | 1,504.455 | 0 | 1,152.377 | 0 | 1,686.341 | 0 | 1,081.936 | 0 | 1,630.224 | 0 | 939.494 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 639.617 | 560.056 | 581.109 | 609.401 | 633.271 | 667.171 | 688.078 | 718.801 | 664.919 | 572.461 | 596.736 | 564.025 | 588.235 | 610.141 | 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 |
Other Current Liabilities
| -44,058.288 | -13,672.132 | -6,300.049 | -7,996.297 | -38,886.138 | -42,337.582 | -37,592.392 | -35,123.593 | -31,334.667 | -37,449.843 | -30,356.474 | -30,613.712 | -30,427.03 | -32,373.525 | -31,935.581 | -33,160.477 | -45,222.941 | -45,583.746 | -30,583.271 | -29,795.43 | -33,425.579 | -40,042.65 | -32,989.715 | -31,282.45 | -33,927.304 | -39,734.966 | -31,088.387 | -31,710.137 | -1,789.316 | 0 | -873.972 | 3,354.703 | -1,504.455 | 0 | -1,152.377 | 3,564.732 | -1,686.341 | 3,826.075 | -1,081.936 | 0 | -1,630.224 | 3,462.891 | -939.494 | 3,351.002 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0 | 1,003,158.267 | 1,028,831.627 | 1,045,834.702 | 37,356.501 | 40,943.82 | 35,371.544 | 33,071.071 | 29,363.974 | 35,668.245 | 28,709.96 | 29,428.955 | 29,143.904 | 31,339.595 | 30,771.697 | 31,908.782 | 43,114.793 | 43,620.036 | 28,741.948 | 27,226.499 | 31,417.9 | 38,030.513 | 31,176.503 | 30,113.575 | 31,552.165 | 37,479.975 | 29,095.237 | 4,043.668 | 3,447.886 | 0 | 3,354.703 | 3,354.703 | 3,249.315 | 3,249.315 | 3,564.732 | 3,564.732 | 3,826.075 | 3,826.075 | 3,955.224 | 3,955.224 | 3,462.891 | 3,462.891 | 3,351.002 | 3,351.002 | 3,121.178 | 3,121.178 | 3,004.684 | 3,004.684 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 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 | 35,150 | 0 | 41,204.856 | 0 | 40,675.014 | 0 | 38,716.789 | 0 | 34,500.349 | 0 | 33,274.727 | 0 | 28,000 | 59,394.176 | 59,394.176 | 53,998.31 | 53,998.31 |
Deferred Revenue Non-Current
| 0 | 639.617 | 560.056 | 581.109 | 609.401 | 633.271 | 667.171 | 688.078 | 718.801 | 664.919 | 572.461 | 596.736 | 564.025 | 588.235 | 610.141 | 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 | 10,651.809 | 11,071.35 | 10,824.201 | 11,619.069 | 11,003.166 | 10,684.675 | 10,452.067 | 10,832.243 | 9,529.35 | 8,954.875 | 8,691.595 | 8,892.257 | 9,005.25 | 9,805.999 | 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 |
Other Non-Current Liabilities
| 0 | 0 | 2,156,927.574 | 2,168,294.034 | 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 | 1,445,422.173 | 0 | 1,431,504.07 | 0 | 1,424,732.755 | 0 | 1,379,927.408 | 0 | 1,362,393.954 | 0 | 1,285,132.887 | 0 | 1,272,420.779 | 1,187,913.55 | 1,187,913.55 | -53,998.31 | -53,998.31 |
Total Non-Current Liabilities
| 0 | 2,197,717.26 | 1,139,727.353 | 1,133,864.642 | 78,798.406 | 78,659.293 | 35,371.544 | 33,071.071 | 29,363.974 | 35,668.245 | 28,709.96 | 29,428.955 | 82,404.25 | 82,515.385 | 82,918.757 | 84,511.055 | 85,032.087 | 85,337.757 | 85,926.779 | 75,669.627 | 81,636.431 | 71,322.834 | 76,037.584 | 64,785.252 | 57,723.924 | 57,742.722 | 52,372.024 | 1,570,466.703 | 1,534,982.495 | 0 | 1,483,786.522 | 1,480,572.173 | 1,472,708.926 | 1,469,459.611 | 1,468,972.501 | 1,465,407.769 | 1,422,470.272 | 1,418,644.197 | 1,396,894.303 | 1,392,939.079 | 1,321,870.505 | 1,318,407.614 | 1,303,771.781 | 1,300,420.779 | 1,247,307.726 | 1,247,307.726 | 53,998.31 | 53,998.31 |
Total Liabilities
| 2,187,739.93 | 2,197,717.26 | 2,168,558.98 | 2,179,699.344 | 2,221,997.089 | 2,191,784.848 | 2,120,082.875 | 2,099,712.104 | 2,106,172.74 | 2,006,939.902 | 1,996,898.209 | 1,930,394.511 | 1,943,503.775 | 1,907,163.659 | 1,907,011.853 | 1,908,642.578 | 1,977,480.969 | 1,920,510.45 | 1,889,448.05 | 1,871,330.409 | 1,845,247.452 | 1,849,394.644 | 1,756,516.916 | 1,714,387.831 | 1,682,304.242 | 1,627,901.503 | 1,598,990.088 | 1,570,466.703 | 1,534,982.495 | 0 | 1,483,786.522 | 1,483,926.876 | 1,472,708.926 | 1,472,708.926 | 1,468,972.501 | 1,468,972.501 | 1,422,470.272 | 1,422,470.272 | 1,396,894.303 | 1,396,894.303 | 1,321,870.505 | 1,321,870.505 | 1,303,771.781 | 1,303,771.781 | 1,250,428.904 | 1,250,428.904 | 1,215,741.875 | 1,215,741.875 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 73,492.001 | 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
| 48,616.031 | 48,616.031 | 48,616.031 | 48,616.031 | 48,616.031 | 48,616.031 | 48,616.031 | 48,616.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 44,816.031 | 42,659.29 | 41,016.031 | 41,016.031 | 41,016.031 | 40,791.031 | 40,791.031 | 40,791.031 | 40,791.031 | 40,791.031 | 0 | 40,791.031 | 40,791.031 | 39,991.207 | 39,991.207 | 39,991.207 | 39,991.207 | 38,086.864 | 38,086.864 | 38,086.864 | 38,086.864 | 38,086.864 | 37,157.916 | 37,157.916 | 37,157.916 | 37,157.916 | 37,157.916 | 37,157.916 | 37,157.916 |
Retained Earnings
| 36,994.807 | 32,008.724 | 33,715.446 | 29,073.771 | 29,073.461 | 24,263.163 | 32,933.432 | 28,537.216 | 26,731.578 | 21,731.089 | 31,189.219 | 27,585.92 | 24,368.942 | 32,257.231 | 28,688.425 | 24,913.053 | 21,885.46 | 18,614.564 | 29,010.938 | 25,566.273 | 22,312.022 | 18,652.389 | 27,057.837 | 23,499.036 | 20,128.944 | 16,654.529 | 24,071.76 | 21,066.873 | 14,987.248 | 0 | 18,465.441 | 66,538.513 | 12,480.246 | 60,553.318 | 17,171.825 | 61,675.499 | 11,382.372 | 55,886.046 | 16,201.932 | 57,433.411 | 10,626.499 | 51,857.978 | 14,913.809 | 53,102.225 | 47,880.479 | 47,880.479 | 48,545.563 | 48,545.563 |
Accumulated Other Comprehensive Income/Loss
| 0 | 7,079.762 | 84,373.816 | 79,595.271 | 77,780.227 | 74,996.13 | 68,393.378 | 66,518.434 | 66,025.187 | 66,975.72 | 66,197.31 | 69,917.85 | 71,114.944 | 69,428.439 | 70,630.838 | 4,892.363 | 5,736.557 | 6,044.48 | 4,233.789 | 7,219.939 | 10,512.865 | 8,683.443 | 8,037.353 | 5,396.978 | 5,850.614 | 5,301.732 | 2,582.721 | 4,323.17 | 7,762.633 | 120,233.504 | 8,339.449 | 8,339.449 | 8,928.198 | 8,928.198 | 9,015.524 | 9,015.524 | 7,571.151 | 7,571.151 | 7,754.295 | 7,754.295 | 4,720.114 | 4,720.114 | 4,116.983 | 4,116.983 | 2,949.315 | 2,949.315 | 0 | 0 |
Other Total Stockholders Equity
| 107,866.497 | -119,518.701 | 105,107.477 | 105,107.477 | 27,465.301 | 26,022.491 | 27,322.619 | 27,322.619 | 16,704.887 | 16,583 | 16,583 | 16,583 | 16,476.471 | 16,467.517 | 16,467.517 | 16,467.517 | 16,360.215 | 16,349.417 | 16,349.417 | 16,349.417 | 10,541.366 | 5,810.094 | 5,122.245 | 5,810.094 | 5,268.522 | 5,259.042 | 4,572.411 | 4,572.411 | 4,564.511 | 42,788.926 | 60,977.032 | 4,564.511 | 5,356.59 | 5,356.59 | 58,075.964 | 4,556.766 | 58,528.557 | 6,453.732 | 4,549.389 | 4,549.389 | 50,493.785 | 5,471.14 | 46,847.591 | 4,542.192 | 4,541.851 | 4,541.851 | 7,459.455 | 7,459.455 |
Total Shareholders Equity
| 193,477.335 | 187,228.489 | 192,737.264 | 183,317.044 | 181,588.426 | 173,984.551 | 176,052.068 | 169,780.908 | 153,064.291 | 149,004.855 | 157,684.575 | 157,801.816 | 155,781.932 | 161,974.762 | 159,608.355 | 155,103.256 | 152,812.555 | 149,838.784 | 154,026.134 | 153,567.619 | 143,998.243 | 133,777.916 | 137,355.123 | 131,155.947 | 127,472.919 | 123,440.142 | 123,674.237 | 122,409.799 | 119,761.737 | 163,022.43 | 120,233.504 | 120,233.504 | 114,829.313 | 114,829.313 | 115,238.996 | 115,238.996 | 107,997.793 | 107,997.793 | 107,823.959 | 107,823.959 | 99,207.148 | 99,207.148 | 98,919.316 | 98,919.316 | 92,529.561 | 92,529.561 | 93,162.934 | 93,162.934 |
Total Equity
| 259,681.974 | 252,581.838 | 257,145.893 | 243,596.396 | 244,679.579 | 232,794.889 | 233,292.142 | 225,642.921 | 208,965.354 | 201,915.352 | 209,375.169 | 209,238.2 | 207,171.794 | 213,326.827 | 211,729.184 | 205,099.212 | 202,933.604 | 199,595.122 | 205,200.026 | 204,226.325 | 194,445.059 | 183,188.501 | 186,480.319 | 178,021.926 | 172,954.744 | 166,914.629 | 164,861.312 | 163,033.094 | 161,473.632 | 163,022.43 | 163,022.43 | 163,022.43 | 154,792.348 | 154,792.348 | 155,896.379 | 155,896.379 | 145,511.58 | 145,511.58 | 145,329.323 | 145,329.323 | 132,688.188 | 132,688.188 | 132,176.163 | 132,176.163 | 123,763.974 | 123,763.974 | 123,730.171 | 123,730.171 |
Total Liabilities & Shareholders Equity
| 2,447,421.904 | 2,450,299.098 | 2,425,704.873 | 2,423,295.74 | 2,466,676.668 | 2,424,579.737 | 2,353,375.017 | 2,325,355.025 | 2,315,138.094 | 2,208,855.254 | 2,206,273.378 | 2,139,632.711 | 2,150,675.569 | 2,120,490.486 | 2,118,741.037 | 2,113,741.79 | 2,180,414.573 | 2,120,105.572 | 2,094,648.076 | 2,075,556.734 | 2,039,692.511 | 2,032,583.145 | 1,942,997.235 | 1,892,409.757 | 1,855,258.986 | 1,794,816.132 | 1,763,851.4 | 1,733,499.797 | 1,696,456.127 | 163,022.43 | 1,646,808.952 | 1,646,949.306 | 1,627,501.274 | 1,627,501.274 | 1,624,868.88 | 1,624,868.88 | 1,567,981.852 | 1,567,981.852 | 1,542,223.626 | 1,542,223.626 | 1,454,558.693 | 1,454,558.693 | 1,435,947.944 | 1,435,947.944 | 1,374,192.878 | 1,374,192.878 | 0 | 0 |