Hu Lane Associate Inc.
TPEx:6279.TWO
157 (TWD) • At close November 20, 2023
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
| 1,278.113 | 1,063.712 | 996.481 | 1,181.504 | 901.877 | 654.311 | 966.258 | 1,108.009 | 712.696 | 1,025.051 | 678.299 | 883.16 | 885.991 | 684.128 | 772.959 | 778.756 | 884.941 | 913.375 | 964.365 | 871.569 | 973.029 | 989.575 | 954.951 | 930.612 | 814.046 | 852.006 | 976.338 | 985.801 | 804.948 | 698.025 | 815.588 | 927.263 | 905.561 | 834.457 | 831.738 | 681.353 | 791.041 | 685.829 | 798.792 | 724.729 | 769.194 | 614.069 | 1,074.113 | 796.935 | 646.744 | 552.179 | 609.371 | 449.505 | 439.819 | 399.267 | 417.364 | 704.058 | 637.961 | 644.062 | 672.966 |
Short Term Investments
| 191.476 | 166.213 | 99.139 | 86.478 | 99.337 | 288.446 | 195.387 | 63.682 | 61.096 | 0.501 | 0.526 | 0.474 | 0.491 | 1.596 | 0.397 | 2.155 | 1.813 | 0.305 | 0.432 | 52.419 | 61.579 | 63.823 | 56.952 | 59.218 | 143.238 | 125.38 | 157.145 | 69.045 | 233.332 | 41.474 | 30.431 | 30.422 | 31.69 | 60.34 | 118.057 | 105.178 | 115.387 | 120.422 | 118.24 | 165.712 | 120.414 | 112.331 | 93.607 | 22.996 | 158.35 | 105.321 | 0.419 | 196.546 | 120.496 | 0.465 | 0.395 | 1.084 | 0.729 | 0.137 | 3.084 |
Cash and Short Term Investments
| 1,469.589 | 1,229.925 | 1,095.62 | 1,267.982 | 1,001.214 | 942.757 | 1,161.645 | 1,171.691 | 773.792 | 1,025.552 | 678.825 | 883.634 | 886.482 | 685.724 | 773.356 | 780.911 | 886.754 | 913.68 | 964.797 | 923.988 | 1,034.608 | 1,053.398 | 1,011.903 | 989.83 | 957.284 | 977.386 | 1,133.483 | 1,054.846 | 1,038.28 | 739.499 | 846.019 | 957.685 | 937.251 | 894.797 | 949.795 | 786.531 | 906.428 | 806.251 | 917.032 | 890.441 | 889.608 | 726.4 | 1,167.72 | 819.931 | 805.094 | 657.5 | 609.79 | 646.051 | 560.315 | 399.732 | 417.759 | 705.142 | 638.69 | 644.199 | 676.05 |
Net Receivables
| 4,038.769 | 3,755.835 | 3,581.414 | 3,389.923 | 2,989.249 | 2,884.487 | 2,992.902 | 2,552.405 | 2,398.789 | 2,150.242 | 2,181.969 | 1,946.335 | 2,029.167 | 2,034.625 | 1,956.007 | 1,470.654 | 1,265.244 | 1,633.305 | 1,675.809 | 1,417.135 | 1,532.323 | 1,691.985 | 1,632.815 | 1,577.381 | 1,921.265 | 2,134.772 | 2,044.87 | 1,834.802 | 1,933.171 | 2,051.087 | 2,047.369 | 1,769.749 | 1,807.109 | 1,716.878 | 1,646.882 | 1,644.587 | 1,666.24 | 1,519.575 | 1,376.465 | 1,338 | 1,340.993 | 1,354.325 | 1,260.242 | 1,038.396 | 1,190.482 | 1,202.826 | 1,092.866 | 1,119.869 | 1,108.366 | 1,177.263 | 1,222.455 | 1,184.035 | 1,057.606 | 960.536 | 805.295 |
Inventory
| 1,806.943 | 1,736.102 | 1,732.547 | 1,714.156 | 1,502.712 | 1,776.307 | 1,820.475 | 1,802.134 | 1,585.403 | 1,418.833 | 1,295.24 | 1,161.139 | 979.68 | 857.662 | 803.018 | 726.471 | 700.07 | 778.86 | 793.907 | 751.797 | 772.039 | 834.216 | 915.254 | 935.417 | 961.488 | 1,004.978 | 972.397 | 936.872 | 821.167 | 733.291 | 637.672 | 620.6 | 614.277 | 654.475 | 718.414 | 674.264 | 610.971 | 619.412 | 593.452 | 549.878 | 512.763 | 496.507 | 470.251 | 457.798 | 410.612 | 365.663 | 360.712 | 371.27 | 376.922 | 417.1 | 408.253 | 433.39 | 376.074 | 369.663 | 317.675 |
Other Current Assets
| 323.893 | 277.745 | 239.359 | 281.116 | 249.344 | 308.957 | 342.183 | 286.85 | 372.436 | 335.365 | 289.833 | 229.432 | 213.034 | 191.89 | 115.704 | 126.654 | 120.442 | 138.37 | 148.416 | 131.781 | 134.962 | 106.638 | 121 | 158.149 | 155.522 | 161.591 | 145.802 | 184.397 | 156.939 | 100.584 | 54.098 | 57.605 | 87.269 | 83.802 | 105.137 | 148.527 | 104.09 | 131.714 | 113.546 | 132.877 | 106.504 | 92.475 | 81.854 | 56.004 | 67.935 | 49.98 | 61.114 | 76.945 | 65.389 | 133.141 | 76.453 | 71.881 | 71.553 | 51.251 | 44.905 |
Total Current Assets
| 7,639.194 | 6,999.607 | 6,648.94 | 6,653.177 | 5,742.519 | 5,912.508 | 6,317.205 | 5,813.08 | 5,130.42 | 4,929.992 | 4,445.867 | 4,220.54 | 4,108.363 | 3,769.901 | 3,648.085 | 3,104.69 | 2,972.51 | 3,464.215 | 3,582.929 | 3,224.701 | 3,473.932 | 3,686.237 | 3,680.972 | 3,660.777 | 3,995.559 | 4,278.727 | 4,296.552 | 4,010.917 | 3,949.557 | 3,624.461 | 3,585.158 | 3,405.639 | 3,445.906 | 3,349.952 | 3,420.228 | 3,253.909 | 3,287.729 | 3,076.952 | 3,000.495 | 2,911.196 | 2,849.868 | 2,669.707 | 2,980.067 | 2,372.129 | 2,474.123 | 2,275.969 | 2,124.482 | 2,214.135 | 2,110.992 | 2,127.236 | 2,124.92 | 2,394.448 | 2,143.923 | 2,025.649 | 1,843.925 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,785.543 | 4,716.246 | 4,633.664 | 4,590.584 | 4,367.07 | 4,437.772 | 4,334.55 | 3,959.406 | 3,887.401 | 3,737.04 | 3,567.938 | 3,414.088 | 3,325.952 | 3,253.949 | 3,263.123 | 3,208.946 | 3,167.176 | 3,138.758 | 3,109.945 | 3,055.077 | 3,034.778 | 3,028.553 | 2,854.475 | 2,696.531 | 2,650.385 | 2,482.372 | 2,409.957 | 2,241.202 | 2,185.829 | 2,089.824 | 2,034.874 | 2,117.212 | 2,129.909 | 2,120.422 | 2,099.469 | 2,036.253 | 1,947.517 | 1,954.756 | 1,942.237 | 1,866.99 | 1,822.275 | 1,840.483 | 1,828.277 | 1,793.943 | 927.941 | 920.202 | 925.757 | 933.258 | 951.932 | 951.455 | 972.666 | 989.402 | 933.256 | 865.017 | 838.359 |
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 | -96.17 | -97.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 55.698 | 52.818 | 49.111 | 38.51 | 39.796 | 42.441 | 42.838 | 17.505 | 19.685 | 17.976 | 19.778 | 19.404 | 21.275 | 21.1 | 11.394 | 12.812 | 13.727 | 15.941 | 18.212 | 20.741 | 22.713 | 25.275 | 21.996 | 23.883 | 24.463 | 20.87 | 21.713 | 16.665 | 15.09 | 16.283 | 18.011 | 15.671 | 17.134 | 16.31 | 14.398 | 13.419 | 14.231 | 14.28 | 15.405 | 12.504 | 12.863 | 13.998 | 14.32 | 110.683 | 113.164 | 16.259 | 106.786 | 107.69 | 105.767 | 106.588 | 108.855 | 31.562 | 29.483 | 29.858 | 31.288 |
Goodwill and Intangible Assets
| 55.698 | 52.818 | 49.111 | 38.51 | 39.796 | 42.441 | 42.838 | 17.505 | 19.685 | 17.976 | 19.778 | 19.404 | 21.275 | 21.1 | 11.394 | 12.812 | 13.727 | 15.941 | 18.212 | 20.741 | 22.713 | 25.275 | 21.996 | 23.883 | 24.463 | 20.87 | 21.713 | 16.665 | 15.09 | 16.283 | 18.011 | 15.671 | 17.134 | 16.31 | 14.398 | 13.419 | 14.231 | 14.28 | 15.405 | 12.504 | 12.863 | 13.998 | 14.32 | 14.513 | 15.698 | 16.259 | 106.786 | 107.69 | 105.767 | 106.588 | 108.855 | 31.562 | 29.483 | 29.858 | 31.288 |
Long Term Investments
| 20.143 | -151.845 | 16.269 | -73.776 | -87.883 | -268.848 | -176.074 | -43.129 | -39.122 | 16.674 | 2.494 | 2.495 | 2.496 | 2.497 | 2.498 | 2.499 | 2.5 | 2.501 | 2.502 | 2.503 | 2.504 | 2.505 | 79.195 | 79.214 | 81.97 | 83.275 | -144.745 | -56.081 | -205.615 | -16.84 | -4.057 | -4.643 | -5.961 | -39.492 | -97.532 | -87.276 | -97.804 | -105.356 | -103.59 | -147.552 | -102.991 | -96.747 | -81.666 | -8.859 | -143.56 | -91.872 | 14.261 | -184.206 | -107.081 | 12.844 | 15.696 | 13.658 | 14.65 | 15.607 | 12.971 |
Tax Assets
| 34.839 | 44.889 | 55.472 | 33.726 | 33.726 | 42.736 | 42.736 | 43.663 | 43.663 | 34.653 | 34.653 | 25.423 | 25.423 | 25.423 | 25.423 | 27.65 | 27.65 | 27.65 | 27.65 | 41.242 | 41.242 | 41.242 | 41.242 | 47.644 | 47.645 | 47.645 | 40.498 | 45.52 | 45.52 | 45.52 | 45.52 | 42.436 | 42.436 | 42.436 | 42.436 | 34.496 | 34.496 | 34.496 | 34.496 | 34.238 | 34.238 | 34.238 | 34.238 | 36.214 | 33.686 | 33.686 | 0.419 | 196.546 | 120.496 | 0.465 | 0.395 | 1.084 | 0.729 | 0.137 | 3.084 |
Other Non-Current Assets
| 273.675 | 373.864 | 184.457 | 276.327 | 337.89 | 519.754 | 410.951 | 353.47 | 262.358 | 153.599 | 129.784 | 81.913 | 83.863 | 77.406 | 78.102 | 72.197 | 70.924 | 75.395 | 76.872 | 79.468 | 91.176 | 94.132 | 101.51 | 98.792 | 107.295 | 112.288 | 350.866 | 300.219 | 419.087 | 219.238 | 253.622 | 154.051 | 144.341 | 172.371 | 236.473 | 220.394 | 228.767 | 240.345 | 244.47 | 286.237 | 237.582 | 232.195 | 214.047 | 147.006 | 274.704 | 218.345 | 27.136 | 37.897 | 37.575 | 59.897 | 37.114 | 35.817 | 34.501 | 35.296 | 29.474 |
Total Non-Current Assets
| 5,169.898 | 5,035.972 | 4,938.973 | 4,865.371 | 4,690.599 | 4,773.855 | 4,655.001 | 4,330.915 | 4,173.985 | 3,959.942 | 3,754.647 | 3,543.323 | 3,459.009 | 3,380.375 | 3,380.54 | 3,324.104 | 3,281.977 | 3,260.245 | 3,235.181 | 3,199.031 | 3,192.413 | 3,191.707 | 3,098.418 | 2,946.064 | 2,911.758 | 2,746.45 | 2,678.289 | 2,547.525 | 2,459.911 | 2,354.025 | 2,347.97 | 2,324.727 | 2,327.859 | 2,312.047 | 2,295.244 | 2,217.286 | 2,127.207 | 2,138.521 | 2,133.018 | 2,052.417 | 2,003.967 | 2,024.167 | 2,009.216 | 1,982.817 | 1,108.469 | 1,096.62 | 1,074.359 | 1,091.185 | 1,108.689 | 1,131.249 | 1,134.726 | 1,071.523 | 1,012.619 | 945.915 | 915.176 |
Total Assets
| 12,809.092 | 12,035.579 | 11,587.913 | 11,518.548 | 10,433.118 | 10,686.363 | 10,972.206 | 10,143.995 | 9,304.405 | 8,889.934 | 8,200.514 | 7,763.863 | 7,567.372 | 7,150.276 | 7,028.625 | 6,428.794 | 6,254.487 | 6,724.46 | 6,818.11 | 6,423.732 | 6,666.345 | 6,877.944 | 6,779.39 | 6,606.841 | 6,907.317 | 7,025.177 | 6,974.841 | 6,558.442 | 6,409.468 | 5,978.486 | 5,933.128 | 5,730.366 | 5,773.765 | 5,661.999 | 5,715.472 | 5,471.195 | 5,414.936 | 5,215.473 | 5,133.513 | 4,963.613 | 4,853.835 | 4,693.874 | 4,989.283 | 4,354.946 | 3,582.592 | 3,372.589 | 3,198.841 | 3,305.32 | 3,219.681 | 3,258.485 | 3,259.646 | 3,465.971 | 3,156.542 | 2,971.564 | 2,759.101 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,114.161 | 961.002 | 1,099.268 | 972.171 | 526.838 | 699.005 | 1,171.023 | 1,006.559 | 833.316 | 709.044 | 763.562 | 656.523 | 535.079 | 455.347 | 520.377 | 340.126 | 190.239 | 296.31 | 413.81 | 307.238 | 283.491 | 288.285 | 352.651 | 337.373 | 364.109 | 448.621 | 500.278 | 420.7 | 368.858 | 414.944 | 433.199 | 312.293 | 303.35 | 277.408 | 325.924 | 306.474 | 262.705 | 266.473 | 295.249 | 282.056 | 247.69 | 247.365 | 284.106 | 202.2 | 234.5 | 194.347 | 199.516 | 179.641 | 220.865 | 202.236 | 266.992 | 299.708 | 300.229 | 243.395 | 163.883 |
Short Term Debt
| 2,212.867 | 1,887.179 | 1,694.904 | 2,009.994 | 1,343.554 | 2,898.472 | 2,799.035 | 2,718.367 | 1,910.877 | 1,735.786 | 1,541.727 | 1,605.295 | 1,352.338 | 1,206.465 | 1,233.293 | 1,239.19 | 1,162.648 | 1,464.967 | 1,321.327 | 1,381.572 | 1,233.575 | 1,340.825 | 1,405.785 | 1,381.516 | 709.475 | 793.659 | 906.597 | 1,062.601 | 591.529 | 345.201 | 348.271 | 289.389 | 463.102 | 589.46 | 701.315 | 738.507 | 431.776 | 391.946 | 423.594 | 719.56 | 232.757 | 156.88 | 587.366 | 750.884 | 159.945 | 147.145 | 160.978 | 147.95 | 165.861 | 305.743 | 315.294 | 296.22 | 270.152 | 151.538 | 144.404 |
Tax Payables
| 150.619 | 249.168 | 194.898 | 182.753 | 137.14 | 130.743 | 80.196 | 122.747 | 101.351 | 160.397 | 127.836 | 144.977 | 107.288 | 137.701 | 111.548 | 74.863 | 41.141 | 59.443 | 53.943 | 71.498 | 53.917 | 64.606 | 54.033 | 35.214 | 76.514 | 126.977 | 111.758 | 62.145 | 112.91 | 166.273 | 127.17 | 82.267 | 108.367 | 153.465 | 124.758 | 54.101 | 96.225 | 129.801 | 90.341 | 37.896 | 60.375 | 102.228 | 79.158 | 46.346 | 68.701 | 84.699 | 59.808 | 30.798 | 45.507 | 68.374 | 53.266 | 23.091 | 31.69 | 54.546 | 48.662 |
Deferred Revenue
| 648.9 | 803.413 | 194.898 | 755.059 | 1,223.042 | 0 | 0 | 0 | 0 | 646.261 | 628.412 | 500.444 | 861.569 | 431.812 | 407.019 | 361.52 | 608.866 | 392.201 | 504.519 | 372.009 | 809.405 | 535.312 | 481.966 | 527.795 | 1,463.112 | 732.333 | 774.007 | 540.182 | 1,123.369 | 566.935 | 664.248 | 1,000.088 | 943.322 | 394.361 | 384.344 | 289.957 | 871.197 | 328.068 | 347.29 | 214.419 | 836.098 | 293.331 | 314.364 | 537.447 | 510.043 | 221.09 | 230.752 | 524.542 | 445.236 | 202.314 | 208.113 | 543.55 | 410.289 | 197.386 | 189.026 |
Other Current Liabilities
| 679.094 | 53.68 | 701.697 | 120.274 | 84.891 | 742.16 | 915.753 | 711.212 | 1,365.182 | 233.073 | 41.556 | 51.903 | 43.215 | 38.413 | 53.894 | 40.098 | 32.737 | 29.178 | 63.4 | 45.929 | 30.626 | 25.09 | 24.725 | 28.311 | 17.538 | 26.338 | 25.263 | 51.247 | 47.034 | 47.562 | 66.083 | 22.924 | 92.143 | 23.46 | 24.827 | 26.808 | 17.769 | 24.238 | 24.512 | 25.846 | 19.097 | 20.649 | 21.79 | 24.947 | 24.011 | 23.817 | 24.528 | 10.851 | 10.19 | 10.216 | 13.348 | 14.08 | 14.361 | 5.427 | 7.061 |
Total Current Liabilities
| 4,655.022 | 3,705.274 | 3,690.767 | 3,857.498 | 3,178.325 | 4,339.637 | 4,885.811 | 4,436.138 | 4,109.375 | 3,324.164 | 2,975.257 | 2,814.165 | 2,792.201 | 2,132.037 | 2,214.583 | 1,980.934 | 1,994.49 | 2,182.656 | 2,303.056 | 2,106.748 | 2,357.097 | 2,189.512 | 2,265.127 | 2,274.995 | 2,554.234 | 2,000.951 | 2,206.145 | 2,074.73 | 2,130.79 | 1,374.642 | 1,511.801 | 1,624.694 | 1,801.917 | 1,284.689 | 1,436.41 | 1,361.746 | 1,583.447 | 1,010.725 | 1,090.645 | 1,241.881 | 1,335.642 | 718.225 | 1,207.626 | 1,515.478 | 928.499 | 586.399 | 615.774 | 862.984 | 842.152 | 720.509 | 803.747 | 1,153.558 | 995.031 | 597.746 | 504.374 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,398.323 | 1,478.968 | 1,385.635 | 1,427.437 | 1,427.079 | 197.366 | 181.776 | 14.582 | 12.751 | 11.515 | 10.745 | 5.415 | 6.85 | 7.465 | 6.668 | 2.585 | 2.553 | 2.703 | 4.273 | 4.268 | 6.294 | 9.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.991 | 11.208 | 11.077 | 11.343 | 11.384 | 10.851 | 11.075 | 10.953 |
Deferred Revenue Non-Current
| 81.462 | 33.062 | 93.687 | 28.766 | 28.766 | 0 | 0 | 0 | 0 | 33.796 | 33.797 | 23.994 | 24.28 | 24.566 | 26.947 | 30.327 | 32.532 | 34.723 | 37.096 | 41.935 | 44.019 | 46.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 252.223 | 255.915 | 267.453 | 294.623 | 290.357 | 295.826 | 294.481 | 258.169 | 243.436 | 192.298 | 169.086 | 157.987 | 157.987 | 157.987 | 157.987 | 150.799 | 150.799 | 150.799 | 150.799 | 152.458 | 152.458 | 152.458 | 152.458 | 156.784 | 156.784 | 156.784 | 155.886 | 150.799 | 150.799 | 150.799 | 150.799 | 157.915 | 157.915 | 157.915 | 157.915 | 159.872 | 159.872 | 159.872 | 159.872 | 153.541 | 153.541 | 153.541 | 153.541 | 151.733 | 46.053 | 46.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 46.11 | 10.264 | 40.139 | 7.179 | 7.159 | 37.254 | 35.483 | 40.65 | 40.647 | 6.855 | 7.586 | 6.839 | 6.926 | 6.929 | 6.932 | 7.257 | 9.836 | 8.317 | 8.831 | 2.749 | 7.427 | 7.163 | 57.765 | 62.818 | 64.93 | 67.151 | 71.058 | 65.879 | 69.841 | 71.3 | 73.458 | 64.614 | 66.777 | 67.001 | 100.764 | 93.405 | 95.233 | 97.588 | 98.99 | 107.334 | 108.868 | 112.508 | 114.583 | 109.859 | 112.152 | 113.574 | 132.396 | 124.057 | 133.333 | 134.919 | 133.48 | 135.281 | 129.014 | 121.541 | 122.826 |
Total Non-Current Liabilities
| 1,778.118 | 1,778.209 | 1,786.914 | 1,758.005 | 1,753.361 | 530.446 | 511.74 | 313.401 | 296.834 | 244.464 | 221.214 | 194.235 | 196.043 | 196.947 | 198.534 | 190.968 | 195.72 | 196.542 | 200.999 | 201.41 | 210.198 | 215.274 | 210.223 | 219.602 | 221.714 | 223.935 | 226.944 | 216.678 | 220.64 | 222.099 | 224.257 | 222.529 | 224.692 | 224.916 | 258.679 | 253.277 | 255.105 | 257.46 | 258.862 | 260.875 | 262.409 | 266.049 | 268.124 | 261.592 | 158.205 | 159.627 | 132.396 | 135.048 | 144.541 | 145.996 | 144.823 | 146.665 | 139.865 | 132.616 | 133.779 |
Total Liabilities
| 6,433.14 | 5,483.483 | 5,477.681 | 5,615.503 | 4,931.686 | 4,870.083 | 5,397.551 | 4,749.539 | 4,406.209 | 3,568.628 | 3,196.471 | 3,008.4 | 2,988.244 | 2,328.984 | 2,413.117 | 2,171.902 | 2,190.21 | 2,379.198 | 2,504.055 | 2,308.158 | 2,567.295 | 2,404.786 | 2,475.35 | 2,494.597 | 2,775.948 | 2,224.886 | 2,433.089 | 2,291.408 | 2,351.43 | 1,596.741 | 1,736.058 | 1,847.223 | 2,026.609 | 1,509.605 | 1,695.089 | 1,615.023 | 1,838.552 | 1,268.185 | 1,349.507 | 1,502.756 | 1,598.051 | 984.274 | 1,475.75 | 1,777.07 | 1,086.704 | 746.026 | 748.17 | 998.032 | 986.693 | 866.505 | 948.57 | 1,300.223 | 1,134.896 | 730.362 | 638.153 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202.507 | 259.48 | 258.038 | 250.435 | 227.335 | 213.238 | 136.006 | 106.911 | 160.091 | 177.375 | 105.782 | 84.769 | 131.516 | 137.228 | 135.071 | 175.043 | 89.281 | 62.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.078 | 0 | 0 | 0 | 0 | 2.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 996.561 | 996.561 | 996.554 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 996.547 | 972.241 | 972.241 | 972.241 | 972.241 | 972.241 | 972.241 | 972.223 | 972.223 | 972.223 | 972.275 | 971.817 | 971.817 | 971.817 | 971.899 | 971.776 | 971.614 | 971.614 | 971.532 | 971.532 | 971.532 | 971.604 | 971.426 | 971.569 | 971.244 | 971.068 | 971.068 | 886.183 | 885.858 | 884.473 | 884.403 | 884.236 | 885.95 | 865.151 | 865.082 | 864.91 | 868.719 | 823.283 | 820.743 |
Retained Earnings
| 3,178.346 | 3,356.264 | 3,082.062 | 2,691.535 | 2,402.743 | 2,772.491 | 2,550.756 | 2,318.108 | 1,857.77 | 2,231.33 | 2,024.826 | 1,801.478 | 1,629.168 | 1,797.778 | 1,573.564 | 1,273.902 | 1,112.309 | 1,356.181 | 1,299.193 | 1,086.444 | 992.787 | 1,424.51 | 1,308.092 | 1,133.068 | 1,079.859 | 1,956.68 | 1,745.47 | 1,480.332 | 1,269.179 | 1,722.63 | 1,452.581 | 1,112.179 | 908.721 | 1,359.129 | 1,186.508 | 984.452 | 787.531 | 1,199.751 | 1,440.402 | 1,177.106 | 1,011.947 | 1,438.952 | 876.133 | 673.016 | 574.751 | 769.765 | 623.396 | 471.515 | 394.166 | 601.19 | 490.953 | 342.918 | 269.327 | 583.824 | 480.865 |
Accumulated Other Comprehensive Income/Loss
| 1,474.633 | 1,318.593 | 1,207.901 | 1,333.93 | 1,222.146 | 1,089.622 | 1,071.847 | 1,124.987 | 1,090.904 | 1,039.736 | 929.885 | 919.501 | 1,938.564 | 894.123 | -202.507 | -259.48 | -258.038 | -250.435 | -227.335 | -213.238 | -136.006 | -106.911 | -160.091 | -177.375 | -105.782 | -84.769 | -131.516 | -137.228 | -135.071 | -175.043 | -89.281 | -62.806 | 4.747 | 39.697 | 80.307 | 118.152 | 35.285 | 71.863 | 93.364 | 33.836 | -6.078 | 21.065 | 23.644 | 0.337 | 16.614 | -2.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 681.049 | 837.038 | 780.705 | 837.038 | 837.038 | 934.082 | 934.082 | 934.082 | 934.082 | 1,033.736 | 1,033.736 | 1,020.265 | 0 | 1,119.919 | 2,033.511 | 1,976.538 | 1,953.674 | 2,017.532 | 2,040.632 | 2,054.729 | 2,131.961 | 2,074.609 | 2,021.429 | 2,004.136 | 2,075.729 | 1,867.58 | 1,820.139 | 1,814.885 | 1,817.042 | 1,687.298 | 1,772.59 | 1,799.188 | 1,862.074 | 1,781.954 | 1,782.036 | 1,782.036 | 1,782.036 | 1,704.07 | 1,278.814 | 1,278.346 | 1,272.593 | 1,278.515 | 1,642.688 | 1,018.34 | 1,018.665 | 972.325 | 942.872 | 951.537 | 952.872 | 925.639 | 955.041 | 957.92 | 883.6 | 834.095 | 819.34 |
Total Shareholders Equity
| 6,330.589 | 6,508.456 | 6,067.222 | 5,859.05 | 5,458.474 | 5,792.742 | 5,553.232 | 5,373.724 | 4,879.303 | 5,301.349 | 4,984.994 | 4,737.791 | 4,564.279 | 4,808.367 | 4,603.622 | 4,246.987 | 4,062.53 | 4,345.954 | 4,312.066 | 4,113.414 | 4,096.989 | 4,471.36 | 4,301.762 | 4,109.427 | 4,127.811 | 4,796.483 | 4,537.884 | 4,267.034 | 4,058.038 | 4,381.745 | 4,197.07 | 3,883.143 | 3,747.156 | 4,152.394 | 4,020.383 | 3,856.172 | 3,576.384 | 3,947.288 | 3,784.006 | 3,460.857 | 3,255.784 | 3,709.6 | 3,513.533 | 2,577.876 | 2,495.888 | 2,626.563 | 2,450.671 | 2,307.288 | 2,232.988 | 2,391.98 | 2,311.076 | 2,165.748 | 2,021.646 | 2,241.202 | 2,120.948 |
Total Equity
| 6,375.952 | 6,552.096 | 6,110.232 | 5,903.045 | 5,501.432 | 5,816.28 | 5,574.655 | 5,394.456 | 4,898.196 | 5,321.306 | 5,004.043 | 4,755.463 | 4,579.128 | 4,821.292 | 4,615.508 | 4,256.892 | 4,064.277 | 4,345.262 | 4,314.055 | 4,115.574 | 4,099.05 | 4,473.158 | 4,304.04 | 4,112.244 | 4,131.369 | 4,800.291 | 4,541.752 | 4,267.034 | 4,058.038 | 4,381.745 | 4,197.07 | 3,883.143 | 3,747.156 | 4,152.394 | 4,020.383 | 3,856.172 | 3,576.384 | 3,947.288 | 3,784.006 | 3,460.857 | 3,255.784 | 3,709.6 | 3,513.533 | 2,577.876 | 2,495.888 | 2,626.563 | 2,450.671 | 2,307.288 | 2,232.988 | 2,391.98 | 2,311.076 | 2,165.748 | 2,021.646 | 2,241.202 | 2,120.948 |
Total Liabilities & Shareholders Equity
| 12,809.092 | 12,035.579 | 11,587.913 | 11,518.548 | 10,433.118 | 10,686.363 | 10,972.206 | 10,143.995 | 9,304.405 | 8,889.934 | 8,200.514 | 7,763.863 | 7,567.372 | 7,150.276 | 7,028.625 | 6,428.794 | 6,254.487 | 6,724.46 | 6,818.11 | 6,423.732 | 6,666.345 | 6,877.944 | 6,779.39 | 6,606.841 | 6,907.317 | 7,025.177 | 6,974.841 | 6,558.442 | 6,409.468 | 5,978.486 | 5,933.128 | 5,730.366 | 5,773.765 | 5,661.999 | 5,715.472 | 5,471.195 | 5,414.936 | 5,215.473 | 5,133.513 | 4,963.613 | 4,853.835 | 4,693.874 | 4,989.283 | 4,354.946 | 3,582.592 | 3,372.589 | 3,198.841 | 3,305.32 | 3,219.681 | 3,258.485 | 3,259.646 | 3,465.971 | 3,156.542 | 2,971.564 | 2,759.101 |