IBF Financial Holdings Co Ltd
TWSE:2889
Balance Sheet
Balance Sheet Decomposition
IBF Financial Holdings Co Ltd
IBF Financial Holdings Co Ltd
Balance Sheet
IBF Financial Holdings Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4 208
|
2 057
|
2 351
|
5 155
|
11 359
|
1 104
|
941
|
3 747
|
1 168
|
1 317
|
2 104
|
1 727
|
1 722
|
2 501
|
2 734
|
1 993
|
2 563
|
2 813
|
1 965
|
2 622
|
2 278
|
3 739
|
3 288
|
3 519
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
552
|
1 404
|
1 596
|
918
|
1 415
|
1 456
|
995
|
1 453
|
1 505
|
1 459
|
1 306
|
1 573
|
|
| Cash Equivalents |
4 208
|
2 057
|
2 351
|
5 155
|
11 359
|
1 104
|
941
|
3 747
|
1 168
|
1 317
|
2 104
|
1 727
|
1 170
|
1 098
|
1 139
|
1 075
|
1 148
|
1 357
|
970
|
1 169
|
772
|
2 280
|
1 982
|
1 946
|
|
| Total Receivables |
2 633
|
1 458
|
810
|
2 103
|
2 557
|
10 183
|
11 900
|
8 220
|
13 336
|
16 501
|
10 204
|
10 518
|
17 539
|
16 525
|
14 261
|
13 190
|
20 057
|
18 378
|
20 106
|
28 469
|
31 518
|
21 742
|
34 358
|
42 250
|
|
| Accounts Receivables |
2 633
|
1 457
|
803
|
2 103
|
2 557
|
10 183
|
11 900
|
8 220
|
13 336
|
16 501
|
10 204
|
10 290
|
2
|
26
|
79
|
67
|
111
|
16
|
51
|
59
|
42
|
30
|
215
|
131
|
|
| Other Receivables |
0
|
1
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
228
|
17 541
|
16 500
|
14 339
|
13 257
|
20 168
|
18 362
|
20 157
|
28 528
|
31 560
|
21 772
|
34 143
|
42 381
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
123
|
34
|
10
|
235
|
50
|
83
|
87
|
177
|
77
|
50
|
58
|
64
|
|
| Total Current Assets |
6 841
|
3 515
|
3 161
|
7 258
|
13 916
|
11 287
|
12 841
|
11 967
|
14 504
|
17 818
|
12 308
|
12 245
|
19 385
|
19 061
|
17 004
|
15 419
|
22 669
|
21 274
|
22 157
|
31 269
|
33 873
|
25 531
|
37 704
|
45 833
|
|
| PP&E Net |
1 612
|
2 712
|
2 518
|
2 407
|
2 231
|
2 218
|
2 131
|
2 319
|
2 430
|
2 090
|
2 063
|
2 010
|
1 978
|
1 938
|
1 920
|
1 904
|
1 866
|
1 828
|
3 207
|
7 616
|
7 732
|
7 408
|
7 155
|
7 220
|
|
| PP&E Gross |
1 612
|
2 712
|
2 518
|
2 407
|
2 231
|
2 218
|
2 131
|
2 319
|
2 430
|
2 090
|
2 063
|
2 010
|
1 978
|
1 938
|
1 920
|
1 904
|
1 866
|
1 828
|
3 207
|
7 616
|
7 732
|
7 408
|
7 155
|
7 220
|
|
| Accumulated Depreciation |
651
|
1 180
|
1 215
|
658
|
652
|
509
|
492
|
458
|
519
|
477
|
554
|
601
|
663
|
707
|
608
|
659
|
567
|
629
|
577
|
655
|
668
|
765
|
889
|
1 014
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
262
|
293
|
0
|
162
|
162
|
529
|
529
|
66
|
65
|
163
|
58
|
58
|
63
|
53
|
70
|
84
|
97
|
95
|
104
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
504
|
529
|
529
|
306
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|
|
| Note Receivable |
2 140
|
1 810
|
3 350
|
0
|
0
|
5 695
|
6 102
|
340
|
1 490
|
1 120
|
20
|
0
|
3 283
|
2 473
|
2 452
|
2 550
|
2 196
|
5 175
|
2 826
|
2 459
|
2 598
|
3 259
|
4 046
|
3 782
|
|
| Long-Term Investments |
9 017
|
8 619
|
20 027
|
198 004
|
226 488
|
220 597
|
222 663
|
162 442
|
164 024
|
187 502
|
196 683
|
186 024
|
192 426
|
197 105
|
236 769
|
234 819
|
241 732
|
248 319
|
256 234
|
272 765
|
297 485
|
316 862
|
309 360
|
340 338
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
396
|
0
|
0
|
55
|
59
|
110
|
97
|
116
|
94
|
125
|
98
|
125
|
567
|
421
|
586
|
|
| Other Assets |
10 158
|
22 826
|
12 600
|
11 049
|
10 962
|
4 103
|
1 901
|
3 515
|
2 546
|
2 631
|
2 242
|
2 013
|
1 799
|
1 679
|
2 087
|
1 326
|
1 235
|
1 233
|
1 874
|
2 480
|
7 989
|
4 614
|
5 139
|
5 814
|
|
| Total Assets |
29 767
N/A
|
39 481
+33%
|
41 656
+6%
|
218 719
+425%
|
253 598
+16%
|
244 162
-4%
|
245 930
+1%
|
180 582
-27%
|
185 157
+3%
|
211 720
+14%
|
213 844
+1%
|
202 821
-5%
|
218 992
+8%
|
222 250
+1%
|
260 181
+17%
|
256 173
-2%
|
269 873
+5%
|
277 986
+3%
|
286 477
+3%
|
316 757
+11%
|
349 886
+10%
|
358 339
+2%
|
363 920
+2%
|
403 677
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 012
|
1 144
|
1 048
|
1 115
|
970
|
2 546
|
2 708
|
1 427
|
3 094
|
3 215
|
2 024
|
2 374
|
8 821
|
6 064
|
7 458
|
6 706
|
9 721
|
11 134
|
10 576
|
18 307
|
17 324
|
13 919
|
17 559
|
17 502
|
|
| Short-Term Debt |
3 170
|
7 790
|
7 475
|
182 753
|
218 152
|
208 710
|
212 327
|
149 938
|
149 504
|
173 978
|
175 920
|
164 703
|
174 369
|
179 026
|
214 044
|
210 716
|
219 559
|
223 838
|
225 505
|
245 052
|
265 242
|
280 894
|
279 835
|
313 498
|
|
| Other Current Liabilities |
0
|
0
|
206
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
257
|
191
|
177
|
230
|
256
|
277
|
634
|
703
|
392
|
473
|
475
|
|
| Total Current Liabilities |
4 182
|
8 934
|
8 729
|
183 868
|
219 122
|
211 256
|
215 035
|
151 365
|
152 598
|
177 193
|
177 944
|
167 077
|
183 263
|
185 348
|
221 693
|
217 599
|
229 509
|
235 227
|
236 358
|
263 993
|
283 269
|
295 205
|
297 867
|
331 475
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 530
|
1 356
|
1 511
|
0
|
0
|
0
|
186
|
147
|
152
|
10 973
|
9 239
|
12 417
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
20
|
31
|
21
|
58
|
41
|
397
|
550
|
231
|
29
|
38
|
55
|
|
| Minority Interest |
0
|
3 874
|
4 048
|
4 087
|
3 790
|
3 871
|
3 798
|
3 573
|
3 849
|
3 897
|
3 919
|
3 898
|
3 972
|
4 067
|
4 028
|
4 098
|
3 620
|
3 685
|
4 141
|
4 499
|
5 317
|
5 479
|
6 654
|
7 476
|
|
| Other Liabilities |
2 123
|
5 766
|
5 079
|
5 855
|
6 062
|
4 339
|
3 480
|
4 261
|
4 497
|
4 464
|
4 346
|
3 831
|
1 862
|
1 878
|
2 565
|
3 520
|
4 377
|
6 597
|
9 708
|
9 330
|
22 050
|
9 968
|
7 984
|
10 277
|
|
| Total Liabilities |
6 306
N/A
|
18 574
+195%
|
17 856
-4%
|
193 810
+985%
|
228 974
+18%
|
219 466
-4%
|
222 312
+1%
|
159 199
-28%
|
160 943
+1%
|
185 554
+15%
|
186 210
+0%
|
174 806
-6%
|
190 665
+9%
|
192 669
+1%
|
229 827
+19%
|
225 238
-2%
|
237 564
+5%
|
245 550
+3%
|
250 789
+2%
|
278 519
+11%
|
311 019
+12%
|
321 653
+3%
|
321 781
+0%
|
361 701
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
21 199
|
21 199
|
21 199
|
21 199
|
21 199
|
21 199
|
21 623
|
21 947
|
21 947
|
23 334
|
24 548
|
25 530
|
26 281
|
26 874
|
27 665
|
27 461
|
27 867
|
28 199
|
28 481
|
28 965
|
29 975
|
34 474
|
34 474
|
35 322
|
|
| Retained Earnings |
0
|
2 954
|
2 601
|
3 710
|
3 425
|
3 498
|
3 003
|
539
|
2 132
|
2 514
|
2 200
|
2 243
|
2 311
|
2 851
|
2 843
|
3 543
|
4 008
|
3 624
|
4 646
|
5 542
|
6 526
|
4 441
|
6 494
|
5 431
|
|
| Additional Paid In Capital |
2 263
|
2 662
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
351
|
8
|
8
|
8
|
8
|
100
|
122
|
122
|
154
|
156
|
158
|
234
|
400
|
403
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1 007
|
679
|
861
|
607
|
577
|
554
|
202
|
273
|
585
|
172
|
539
|
729
|
2 536
|
3 804
|
2 450
|
2 377
|
880
|
866
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
705
|
705
|
425
|
0
|
269
|
485
|
485
|
807
|
316
|
158
|
158
|
0
|
106
|
106
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
49
|
42
|
51
|
10
|
62
|
61
|
24
|
69
|
80
|
129
|
122
|
135
|
86
|
109
|
46
|
|
| Total Equity |
23 462
N/A
|
20 908
-11%
|
23 800
+14%
|
24 909
+5%
|
24 624
-1%
|
24 697
+0%
|
23 618
-4%
|
21 383
-9%
|
24 214
+13%
|
26 166
+8%
|
27 635
+6%
|
28 016
+1%
|
28 326
+1%
|
29 581
+4%
|
30 354
+3%
|
30 935
+2%
|
32 308
+4%
|
32 436
+0%
|
35 688
+10%
|
38 239
+7%
|
38 867
+2%
|
36 686
-6%
|
42 139
+15%
|
41 976
0%
|
|
| Total Liabilities & Equity |
29 767
N/A
|
39 481
+33%
|
41 656
+6%
|
218 719
+425%
|
253 598
+16%
|
244 162
-4%
|
245 930
+1%
|
180 582
-27%
|
185 157
+3%
|
211 720
+14%
|
213 844
+1%
|
202 821
-5%
|
218 992
+8%
|
222 250
+1%
|
260 181
+17%
|
256 173
-2%
|
269 873
+5%
|
277 986
+3%
|
286 477
+3%
|
316 757
+11%
|
349 886
+10%
|
358 339
+2%
|
363 920
+2%
|
403 677
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3 517
|
3 517
|
3 517
|
3 517
|
3 517
|
3 517
|
3 517
|
3 356
|
3 356
|
3 419
|
3 458
|
3 471
|
3 391
|
3 391
|
3 341
|
3 307
|
3 331
|
3 331
|
3 355
|
3 343
|
3 343
|
3 634
|
3 634
|
3 634
|
|