GlobalWafers Co., Ltd.
TPEx:6488.TWO
526 (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 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 44,177.83 | 35,672.25 | 26,164.591 | 25,262.557 | 48,827.084 | 74,200.194 | 80,490.723 | 80,163.798 | 76,183.28 | 70,353.708 | 65,894.422 | 56,919.272 | 46,767.64 | 12,699.985 | 22,439.481 | 26,930.235 | 26,012.86 | 28,284.934 | 32,821.512 | 37,881.955 | 37,967.79 | 38,986.841 | 35,214.323 | 34,318.145 | 26,827.764 | 26,902.663 | 18,794.362 | 11,434.01 | 6,620.196 | 4,330.846 | 5,627.979 | 1,671.757 | 2,060.444 | 3,994.992 | 3,661.928 | 3,832.698 | 3,993.24 | 4,079.613 | 2,685.346 | 1,620.423 | -1,535.64 | 1,535.64 | 1,535.64 | -1,387.656 |
Short Term Investments
| 0.099 | 35,493.851 | 9.995 | 49,458.848 | 28,979.232 | 16,087.456 | 8,506.058 | 4,359.448 | 3,754.512 | 3,498.654 | 3,756.45 | 4,991.472 | 4,979.384 | 5,321.486 | 11,245.049 | 5,368.135 | 7,622.995 | 2,613.437 | 2,780.107 | 60.218 | 1,116.506 | 1,009.661 | 1,006.393 | 675.773 | 171.333 | 211.651 | 195.178 | 364.14 | 413.433 | 332.347 | 529.619 | 1,309.367 | 76.682 | 55.266 | 45.414 | 79.236 | 199.553 | 69.47 | 386.174 | 70.58 | 3,071.28 | 99.822 | 0 | 2,775.312 |
Cash and Short Term Investments
| 44,177.929 | 71,166.101 | 26,174.586 | 74,721.405 | 77,806.316 | 90,287.65 | 88,996.781 | 84,523.246 | 79,937.792 | 73,852.362 | 69,650.872 | 61,910.744 | 51,747.024 | 18,021.471 | 33,684.53 | 32,298.37 | 33,635.855 | 30,898.371 | 35,601.619 | 37,942.173 | 39,084.296 | 39,996.502 | 36,220.716 | 34,993.918 | 26,999.097 | 27,114.314 | 18,989.54 | 11,798.15 | 7,033.629 | 4,663.193 | 6,157.598 | 2,981.124 | 2,137.126 | 4,050.258 | 3,707.342 | 3,911.934 | 4,192.793 | 4,149.083 | 3,071.52 | 1,691.003 | 1,535.64 | 1,635.462 | 1,535.64 | 1,387.656 |
Net Receivables
| 9,783.123 | 10,061.362 | 10,116.215 | 10,043.546 | 10,726.375 | 10,252.599 | 10,160.143 | 10,156.81 | 10,888.686 | 9,436.01 | 9,117.714 | 9,175.51 | 8,873.688 | 9,094.271 | 8,037.43 | 8,313.212 | 8,337.533 | 8,574.223 | 8,139.967 | 9,320.197 | 9,258.824 | 9,663.699 | 9,226.323 | 8,988.848 | 8,971.36 | 8,201.591 | 7,869.432 | 8,199.622 | 8,626.033 | 8,400.487 | 8,035.946 | 5,186.912 | 5,412.03 | 4,778.839 | 4,873.806 | 4,873.521 | 4,903.438 | 4,719.916 | 4,058.075 | 3,817.467 | 0 | 3,535.25 | 3,075.017 | 0 |
Inventory
| 11,099.813 | 10,737.168 | 9,419.062 | 9,236.308 | 9,212.589 | 9,233.274 | 8,535.236 | 8,012.019 | 7,552.868 | 7,495.675 | 7,295.021 | 7,035.565 | 6,974.337 | 6,772.114 | 7,207.731 | 7,369.258 | 6,985.447 | 6,415.929 | 6,848.823 | 7,307.387 | 7,887.75 | 7,130.959 | 7,039.817 | 6,983.626 | 7,064.948 | 7,372.308 | 7,346.671 | 7,413.218 | 7,390.509 | 6,856.612 | 7,306.767 | 4,790.565 | 4,019.707 | 3,501.433 | 3,261.656 | 2,972.166 | 2,761.557 | 2,653.375 | 2,829.156 | 3,306.06 | 0 | 3,291.048 | 3,661.456 | 0 |
Other Current Assets
| 44,132.176 | 2,123.105 | 44,391.226 | 2,014.509 | 1,864.156 | 1,791.69 | 1,905.571 | 2,688.216 | 2,419.146 | 2,584.766 | 2,600.908 | 2,414.791 | 2,372.858 | 656.063 | 656.678 | 656.077 | 722.205 | 711.172 | 902.336 | 1,628.529 | 666.825 | 704.12 | 713.659 | 609.671 | 641.319 | 935.927 | 905.23 | 609.133 | 517.755 | 491.736 | 711.97 | 400.105 | 172.166 | 206.543 | 161.968 | 141.439 | 75.385 | 101.348 | 124.658 | 78.619 | 0 | 151.911 | 320.513 | 0 |
Total Current Assets
| 109,193.041 | 94,087.736 | 90,101.089 | 96,015.768 | 99,609.436 | 111,565.213 | 109,597.731 | 105,380.291 | 100,798.492 | 93,368.813 | 88,664.515 | 80,536.61 | 69,967.907 | 34,543.919 | 49,586.369 | 48,636.917 | 49,681.04 | 46,599.695 | 51,492.745 | 56,198.286 | 56,897.695 | 57,495.28 | 53,200.515 | 51,576.063 | 43,676.724 | 43,624.14 | 35,110.873 | 28,020.123 | 23,567.926 | 20,412.028 | 22,212.281 | 13,358.706 | 11,741.029 | 12,537.073 | 12,004.772 | 11,899.06 | 11,933.173 | 11,623.722 | 10,083.409 | 8,893.149 | 1,535.64 | 8,613.671 | 8,592.626 | 1,387.656 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 95,352.049 | 83,316.204 | 73,180.533 | 62,991.263 | 50,574.704 | 43,830.267 | 40,093.84 | 35,225.69 | 34,420.478 | 35,657.356 | 34,648.602 | 33,946.649 | 34,921.016 | 36,075.496 | 37,768.173 | 37,383.671 | 37,087.272 | 36,483.272 | 35,468.424 | 34,077.135 | 32,743.075 | 31,592.555 | 30,887.035 | 29,886.852 | 29,590.224 | 28,646.755 | 28,202.304 | 28,693.075 | 29,174.788 | 29,549.671 | 31,035.54 | 10,829.143 | 10,249.242 | 9,650.681 | 9,360.91 | 9,534.744 | 8,787.966 | 8,894.561 | 8,972.049 | 9,619.348 | 0 | 9,895.127 | 9,796.025 | 0 |
Goodwill
| 0 | 0 | 2,252.452 | 0 | 0 | 0 | 2,298.755 | 0 | 0 | 0 | 2,106.123 | 0 | 0 | 0 | 2,327.364 | 0 | 0 | 0 | 2,421.056 | 0 | 0 | 0 | 2,488.317 | 2,478.384 | 2,477.067 | 2,386.253 | 2,429.026 | 2,466.649 | 2,466.608 | 2,433.525 | 2,585.621 | 1,044.756 | 689.811 | 687.887 | 701.566 | 702.527 | 659.568 | 668.972 | 676.453 | 638.302 | 0 | 637.019 | 637.019 | 0 |
Intangible Assets
| 2,391.94 | 2,416.28 | 94.104 | 2,468.724 | 2,368.303 | 2,332.025 | 13.014 | 2,404.662 | 2,288.74 | 2,365.616 | 190.785 | 2,486.234 | 2,567.664 | 2,692.931 | 381.199 | 2,913.542 | 3,024.999 | 3,156.944 | 705.564 | 3,392.463 | 3,501.254 | 3,563.202 | 1,161.08 | 1,248.983 | 1,337.133 | 1,423.125 | 1,510.108 | 1,600.997 | 1,680.06 | 1,754.619 | 1,850.452 | 161.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.494 | 0 | 0 |
Goodwill and Intangible Assets
| 2,391.94 | 2,416.28 | 2,346.556 | 2,468.724 | 2,368.303 | 2,332.025 | 2,370.157 | 2,404.662 | 2,288.74 | 2,365.616 | 2,365.551 | 2,486.234 | 2,567.664 | 2,692.931 | 2,797.463 | 2,913.542 | 3,024.999 | 3,156.944 | 3,227.583 | 3,392.463 | 3,501.254 | 3,563.202 | 3,649.397 | 3,727.367 | 3,814.2 | 3,809.378 | 3,939.134 | 4,067.646 | 4,146.668 | 4,188.144 | 4,436.073 | 1,206.299 | 689.811 | 687.887 | 701.566 | 702.527 | 659.568 | 668.972 | 676.453 | 638.302 | 0 | 646.513 | 637.019 | 0 |
Long Term Investments
| 18,636.445 | -21,171.376 | 14,183.621 | -36,451.831 | -17,565.059 | -5,291.041 | 2,104.758 | 4,719.789 | 7,318.507 | 11,515.394 | 17,816.976 | 15,092.766 | 16,373.519 | 15,107.237 | -9,563.801 | -4,092.419 | -6,102.388 | 5,238.848 | 985.108 | 476.134 | -553.364 | -637.103 | -507.717 | -37.657 | 702.689 | 609.629 | 556.414 | 242.936 | 153.382 | 262.859 | -140.212 | -367.181 | 524.187 | 562.828 | 664.472 | 209.776 | -32.983 | 99.641 | -214.278 | 124.7 | 0 | 84.187 | 0 | 0 |
Tax Assets
| 3,326.298 | 3,330.553 | 3,361.628 | 2,547.195 | 2,582.543 | 2,513.022 | 2,545.436 | 3,077.753 | 2,874.912 | 1,887.361 | 1,887.241 | 1,951.924 | 2,009.675 | 2,133.021 | 2,230.787 | 1,846.715 | 1,948.644 | 1,833.721 | 1,855.04 | 1,428.973 | 1,430.164 | 1,404.485 | 1,386.577 | 1,655.148 | 1,669.944 | 1,874.849 | 1,837.127 | 364.14 | 413.433 | 332.347 | 529.619 | 1,309.367 | 1,791.879 | 55.266 | 45.414 | 79.236 | 199.553 | 69.47 | 386.174 | 70.58 | 0 | 114.954 | 0 | 0 |
Other Non-Current Assets
| 5,925.019 | 40,803.688 | 5,814.574 | 54,872.27 | 35,540.949 | 21,021.425 | 12,784.056 | 7,427.038 | 7,627.759 | 5,011.087 | 5,262.091 | 5,733.277 | 5,661.856 | 6,028.213 | 12,032.626 | 6,153.962 | 8,395.268 | 3,400.78 | 3,556.853 | 1,125.671 | 1,561.741 | 1,476.439 | 1,206.314 | 986.533 | 480.705 | 491.835 | 586.485 | 2,386.592 | 2,408.572 | 2,406.846 | 2,486.936 | 615.455 | 352.842 | 806.261 | 1,038.626 | 1,048.641 | 1,217.763 | 1,398.043 | 1,480.956 | 1,756.863 | -1,535.64 | 1,305.919 | 2,048.371 | -1,387.656 |
Total Non-Current Assets
| 125,631.751 | 108,695.349 | 98,886.912 | 86,427.621 | 73,501.44 | 64,405.698 | 59,898.247 | 52,854.932 | 54,530.396 | 56,436.814 | 61,980.461 | 59,210.85 | 61,533.73 | 62,036.898 | 45,265.248 | 44,205.471 | 44,353.795 | 50,113.565 | 45,093.008 | 40,500.376 | 38,682.87 | 37,399.578 | 36,621.606 | 36,218.243 | 36,257.762 | 35,432.446 | 35,121.464 | 35,754.389 | 36,296.843 | 36,739.867 | 38,347.956 | 13,593.083 | 13,607.961 | 11,762.923 | 11,810.988 | 11,574.924 | 10,831.867 | 11,130.687 | 11,301.354 | 12,209.793 | -1,535.64 | 12,046.7 | 12,481.415 | -1,387.656 |
Total Assets
| 234,824.792 | 202,783.085 | 188,988.001 | 182,443.389 | 173,110.876 | 175,970.911 | 169,495.978 | 158,235.223 | 155,328.888 | 149,805.627 | 150,644.976 | 139,747.46 | 131,501.637 | 96,580.817 | 94,851.617 | 92,842.388 | 94,034.835 | 96,713.26 | 96,585.753 | 96,698.662 | 95,580.565 | 94,894.858 | 89,822.121 | 87,794.306 | 79,934.486 | 79,056.586 | 70,232.337 | 63,774.512 | 59,864.769 | 57,151.895 | 60,560.237 | 26,951.789 | 25,348.99 | 24,299.996 | 23,815.76 | 23,473.984 | 22,765.04 | 22,754.409 | 21,384.763 | 21,102.942 | 0 | 20,660.371 | 21,074.041 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,048.544 | 5,188.624 | 5,026.61 | 4,552.274 | 4,815.434 | 4,992.92 | 4,176.201 | 3,805.35 | 4,102.8 | 3,953.264 | 4,340.45 | 3,917.889 | 4,027.044 | 4,075.165 | 3,895.464 | 3,840.6 | 4,053.094 | 3,745.546 | 3,837.481 | 4,133.618 | 4,585.347 | 5,107.582 | 4,870.445 | 4,999.129 | 4,675.623 | 4,888.068 | 4,269.492 | 4,144.249 | 4,382.639 | 4,099.522 | 5,125.64 | 1,856.756 | 1,733.856 | 1,812.741 | 1,383.333 | 1,390.112 | 1,374.519 | 1,854.276 | 1,789.491 | 1,866.73 | 0 | 1,454.493 | 1,495.665 | 0 |
Short Term Debt
| 45,925.754 | 36,630.005 | 40,149.977 | 34,989.501 | 11,582.033 | 7,911.108 | 6,544 | 6,252 | 6,210 | 6,384 | 6,264 | 6,464 | 10,543 | 15,444.7 | 9,871 | 12,912 | 5,162 | 9,582 | 9,886 | 10,736 | 580 | 4,321.35 | 5,042 | 6,132.705 | 4,998.333 | 8,936.383 | 10,737.659 | 6,817.283 | 5,522.906 | 19,694.143 | 12,982.166 | 3,575.487 | 574.39 | 729.444 | 695.89 | 516.059 | 865.629 | 1,009.71 | 2,069.368 | 2,211.139 | 0 | 1,301.922 | 1,301.922 | 0 |
Tax Payables
| 2,552.368 | 3,785.429 | 3,946.454 | 3,330.517 | 3,683.176 | 5,565.629 | 4,887.206 | 3,924.265 | 3,430.722 | 2,689.5 | 2,111.964 | 2,613.226 | 2,925.788 | 2,674.012 | 2,035.186 | 2,839.117 | 2,700.003 | 3,170.482 | 2,672.322 | 3,102.098 | 3,182.278 | 3,109.447 | 2,127.809 | 2,684.366 | 2,149.254 | 0 | 956.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 9,919.236 | 17,016.839 | 10,031.291 | 16,928.585 | 20,683.438 | 9,763.554 | 10,311.903 | 9,995.892 | 9,224.562 | 8,228.399 | 15,518.251 | 11,571.18 | 15,364.257 | 9,834.171 | 11,611.572 | 9,451.28 | 20,091.397 | 20,699.802 | 9,397.4 | 11,140.511 | 21,677.271 | 10,478.813 | 8,750.253 | 9,578.06 | 11,742.925 | 4,351.674 | 1,686.373 | 1,771.362 | 2,640.717 | 1,317.687 | 1,468.995 | 1,002.142 | 2,953.621 | 1,150.524 | 975.401 | 1,184.011 | 3,014.55 | 914.972 | 947.485 | 928.643 | 0 | 495.307 | 0 | 0 |
Other Current Liabilities
| 20,720.337 | 8,728.656 | 19,066.405 | 8,140.402 | 17,532.583 | 13,698.661 | 14,761.544 | 9,713.77 | 12,626.553 | 8,526.822 | 4,935.594 | 2,308.87 | 2,678.95 | 3,055.623 | 3,953.35 | 2,661.673 | 2,701.407 | 2,728.006 | 3,789.77 | 3,547.163 | 2,974.55 | 2,486.465 | 5,759.743 | 2,120.891 | 2,707.717 | 3,859.204 | 5,557.749 | 3,814.774 | 3,289.562 | 3,230.842 | 5,314.129 | 1,142.841 | 1,280.698 | 1,265.256 | 1,828.99 | 1,729.403 | 1,486.325 | 1,051.079 | 979.151 | 874.227 | 0 | 1,480.527 | 2,178.701 | 0 |
Total Current Liabilities
| 80,613.871 | 67,564.124 | 74,274.283 | 64,610.762 | 54,613.488 | 36,366.243 | 35,793.648 | 29,767.012 | 32,163.915 | 27,092.485 | 31,058.295 | 24,261.939 | 32,613.251 | 32,409.659 | 29,331.386 | 28,865.553 | 32,007.898 | 36,755.354 | 26,910.651 | 29,557.292 | 29,817.168 | 22,394.21 | 24,422.441 | 22,830.785 | 24,124.598 | 22,035.329 | 22,251.273 | 16,547.668 | 15,835.824 | 28,342.194 | 24,890.93 | 7,577.226 | 6,542.565 | 4,957.965 | 4,883.614 | 4,819.585 | 6,741.023 | 4,830.037 | 5,785.495 | 5,880.739 | 0 | 4,732.249 | 4,976.288 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 28,664.386 | 29,007.183 | 14,541.588 | 15,002.818 | 22,641.415 | 45,235.269 | 42,779.945 | 43,820.477 | 45,284.365 | 45,204.395 | 45,124.74 | 45,045.185 | 32,479.415 | 2,295.576 | 576.129 | 3,092.13 | 3,018.439 | 3,012.651 | 628.05 | 3,298.736 | 719.431 | 737.586 | 430 | 2,112.615 | 3,413.333 | 4,013 | 3,663 | 7,844.006 | 7,915.62 | 8,084.713 | 14,366.833 | 0 | 0 | 0 | 7.604 | 0 | 0 | 0 | 12.218 | 59.055 | 0 | 78.634 | 78.634 | 0 |
Deferred Revenue Non-Current
| 23,579.343 | 23,436.365 | 23,969.789 | 26,705.146 | 27,659.346 | 27,332.594 | 28,015.908 | 26,785.184 | 26,831.345 | 24,878.434 | 21,312.889 | 16,432.176 | 13,909.658 | 12,152.566 | 13,088.058 | 13,784.94 | 14,738.084 | 15,519.733 | 16,164.687 | 16,197.662 | 17,329.238 | 17,503.478 | 14,609.104 | 17,408.089 | 10,221.967 | 10,362.086 | 2,884.063 | 0 | 0 | 0 | -1,622.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6,687.18 | 6,449.59 | 5,908.343 | 6,133.946 | 5,416.17 | 4,781.313 | 4,588.911 | 3,348.855 | 2,632.564 | 2,271.799 | 4,797.611 | 3,309.214 | 3,747.259 | 4,097.226 | 4,942.689 | 3,370.17 | 3,927.229 | 4,151.881 | 4,745.579 | 3,549.157 | 3,757.315 | 3,702.744 | 3,664.011 | 2,124.168 | 2,101.557 | 2,045.756 | 2,066.271 | 0 | 0 | 0 | 1,622.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4,491.345 | 4,804.371 | 3,840.373 | 3,803.098 | 3,735.983 | 4,086.812 | 3,993.561 | 4,423.138 | 3,527.745 | 3,072.701 | 2,719.938 | 3,287.598 | 3,254.622 | 879.105 | 2,758.455 | 636.54 | 644.885 | 700.084 | 3,063.536 | 1,019.613 | 3,657.76 | 3,595.664 | 3,540.452 | 3,440.573 | 3,384.364 | 3,479.953 | 5,313.324 | 7,601.327 | 5,914.466 | 5,061.958 | 5,483.972 | 2,426.013 | 2,240.44 | 2,095.721 | 2,199.945 | 2,189.631 | 2,129.931 | 2,318.055 | 2,386.236 | 2,633.3 | 0 | 2,427.641 | 2,884.375 | 0 |
Total Non-Current Liabilities
| 63,422.254 | 63,697.509 | 48,260.093 | 51,645.008 | 59,452.914 | 81,435.988 | 79,378.325 | 78,377.654 | 78,276.019 | 75,427.329 | 73,955.178 | 68,074.173 | 53,390.954 | 19,424.473 | 21,365.331 | 20,883.78 | 22,328.637 | 23,384.349 | 24,601.852 | 24,065.168 | 25,463.744 | 25,539.472 | 22,243.567 | 25,085.445 | 19,121.221 | 19,900.795 | 13,926.658 | 15,445.333 | 13,830.086 | 13,146.671 | 19,850.805 | 2,426.013 | 2,240.44 | 2,095.721 | 2,207.549 | 2,189.631 | 2,129.931 | 2,318.055 | 2,398.454 | 2,692.355 | 0 | 2,506.275 | 2,963.009 | 0 |
Total Liabilities
| 144,036.125 | 131,261.633 | 122,534.376 | 116,255.77 | 114,066.402 | 117,802.231 | 115,171.973 | 108,144.666 | 110,439.934 | 102,519.814 | 105,013.473 | 92,336.112 | 86,004.205 | 51,834.132 | 50,696.717 | 49,749.333 | 54,336.535 | 60,139.703 | 51,512.503 | 53,622.46 | 55,280.912 | 47,933.682 | 46,666.008 | 47,916.23 | 43,245.819 | 41,936.124 | 36,177.931 | 31,993.001 | 29,665.91 | 41,488.865 | 44,741.735 | 10,003.239 | 8,783.005 | 7,053.686 | 7,091.163 | 7,009.216 | 8,870.954 | 7,148.092 | 8,183.949 | 8,573.094 | 0 | 7,238.524 | 7,939.297 | 0 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,734.138 | 3,050.26 | 3,056.841 | 2,784.152 | 2,291.256 | 1,320.977 | 738.459 | 1,415.984 | 1,361.299 | 1,665.609 | 1,222.021 | 1,657.381 | 1,956.906 | 1,829.443 | 1,761.529 | 2,063.529 | 1,592.477 | 559.792 | 572.717 | 1,282.167 | 1,515.948 | 1,333.484 | 2,079.065 | 1,844.878 | 1,709.813 | 1,308.204 | 0 | 1,472.085 | 0 | 0 |
Common Stock
| 4,781.137 | 4,361.137 | 4,361.137 | 4,352.37 | 4,352.37 | 4,352.37 | 4,352.37 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 4,372.5 | 3,692.5 | 3,692.5 | 3,692.5 | 3,692.5 | 3,692.5 | 3,692.5 | 3,692.5 | 3,492.5 | 3,492.5 | 3,177.074 | 3,175 | 0 | 3,175 | 3,175 | 0 |
Retained Earnings
| 29,068.196 | 48,989.577 | 30,695.092 | 43,893.025 | 38,353.783 | 37,699.173 | 20,012.822 | 29,445.374 | 24,334.236 | 24,542.786 | 15,713.128 | 24,019.707 | 20,915.045 | 21,312.791 | 12,270.817 | 18,876.675 | 15,488.501 | 12,091.069 | 14,965.441 | 11,998.485 | 8,639.796 | 17,320.586 | 13,457.718 | 9,907.713 | 6,276.228 | 8,459.738 | 5,693.255 | 3,293.986 | 1,641.545 | 1,322.747 | 973.79 | 1,111.377 | 741.73 | 2,311.081 | 2,023.591 | 1,581.742 | 987.47 | 2,592.406 | 2,424.398 | 1,354.375 | 0 | 2,078.686 | 2,126.718 | 0 |
Accumulated Other Comprehensive Income/Loss
| 12,830.073 | 10,137.075 | 8,757.912 | 10,335.738 | 8,731.264 | 6,593.061 | 7,748.608 | 6,682.664 | 6,592.205 | 2,620.936 | 2,712.462 | 3,269.55 | 4,460.296 | 2,579.562 | -1,734.138 | -3,050.26 | -3,056.841 | -2,784.152 | -2,291.256 | -1,320.977 | -738.459 | -1,415.984 | -1,361.299 | -1,665.609 | -1,222.021 | -1,657.381 | -1,956.906 | -1,829.443 | -1,761.529 | -2,063.529 | -1,592.477 | -559.792 | -572.717 | -1,282.167 | -1,515.948 | -1,333.484 | -2,079.065 | -1,844.878 | -1,709.813 | -1,308.204 | 13,134.744 | -1,472.085 | -1,472.085 | 13,178.079 |
Other Total Stockholders Equity
| 44,106.858 | 8,030.286 | 22,635.424 | 7,601.129 | 7,601.127 | 9,524.076 | 22,210.205 | 9,590.019 | 9,590.013 | 15,749.591 | 22,833.413 | 15,749.591 | 15,749.591 | 16,481.832 | 27,511.583 | 19,843.88 | 19,837.299 | 20,109.988 | 25,729.074 | 26,699.349 | 27,281.867 | 25,258.57 | 25,309.237 | 25,581.903 | 26,025.491 | 24,279.698 | 23,980.173 | 24,107.636 | 24,175.435 | 10,637.362 | 11,108.414 | 12,141.099 | 12,127.879 | 11,242.729 | 11,008.506 | 11,190.526 | 9,414.116 | 9,521.411 | 7,599.342 | 8,000.473 | 0 | 8,168.161 | 9,305.111 | 0 |
Total Shareholders Equity
| 90,786.264 | 71,518.075 | 66,449.565 | 66,182.262 | 59,038.544 | 58,168.68 | 54,324.005 | 50,090.557 | 44,888.954 | 47,285.813 | 45,631.503 | 47,411.348 | 45,497.432 | 44,746.685 | 44,154.9 | 43,093.055 | 39,698.3 | 36,573.557 | 45,067.015 | 43,070.334 | 40,294.163 | 46,951.656 | 43,139.455 | 39,862.116 | 36,674.219 | 37,111.936 | 34,045.928 | 31,774.122 | 30,189.48 | 15,652.609 | 15,774.704 | 16,944.976 | 16,562.109 | 17,246.31 | 16,724.597 | 16,464.768 | 13,894.086 | 15,606.317 | 13,200.814 | 12,529.848 | 13,134.744 | 13,421.847 | 13,134.744 | 13,178.079 |
Total Equity
| 90,788.667 | 71,521.452 | 66,453.625 | 66,187.619 | 59,044.474 | 58,168.68 | 54,324.005 | 50,090.557 | 44,888.954 | 47,285.813 | 45,631.503 | 47,411.348 | 45,497.432 | 44,746.685 | 44,154.9 | 43,093.055 | 39,698.3 | 36,573.557 | 45,073.25 | 43,076.202 | 40,299.653 | 46,961.176 | 43,156.113 | 39,878.076 | 36,688.667 | 37,120.462 | 34,054.406 | 31,781.511 | 30,198.859 | 15,663.03 | 15,818.502 | 16,948.55 | 16,565.985 | 17,246.31 | 16,724.597 | 16,464.768 | 13,894.086 | 15,606.317 | 13,200.814 | 12,529.848 | 13,134.744 | 13,421.847 | 13,134.744 | 13,178.079 |
Total Liabilities & Shareholders Equity
| 234,824.792 | 202,783.085 | 188,988.001 | 182,443.389 | 173,110.876 | 175,970.911 | 169,495.978 | 158,235.223 | 155,328.888 | 149,805.627 | 150,644.976 | 139,747.46 | 131,501.637 | 96,580.817 | 94,851.617 | 92,842.388 | 94,034.835 | 96,713.26 | 96,585.753 | 96,698.662 | 95,580.565 | 94,894.858 | 89,822.121 | 87,794.306 | 79,934.486 | 79,056.586 | 70,232.337 | 63,774.512 | 59,864.769 | 57,151.895 | 60,560.237 | 26,951.789 | 25,348.99 | 24,299.996 | 23,815.76 | 23,473.984 | 22,765.04 | 22,754.409 | 21,384.763 | 21,102.942 | 13,134.744 | 20,660.371 | 21,074.041 | 13,178.079 |