CTBC Financial Holding Co Ltd
TWSE:2891
Balance Sheet
Balance Sheet Decomposition
CTBC Financial Holding Co Ltd
Net Loans | 3.5T |
Investments | 4T |
PP&E | 67.5B |
Intangibles | 39.2B |
Other Assets | 654.6B |
Total Deposits | 5.1T |
Short Term Debt | 268.9B |
Long Term Debt | 163.2B |
Other Liabilities | 2.3T |
Balance Sheet
CTBC Financial Holding Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Net Loans |
1 838 176
|
2 080 162
|
2 112 662
|
2 194 551
|
2 364 345
|
2 471 532
|
2 528 287
|
2 795 275
|
3 280 389
|
3 524 919
|
|
Investments |
1 453 629
|
1 963 948
|
2 264 708
|
2 669 923
|
2 840 433
|
3 223 335
|
3 498 064
|
3 652 572
|
3 758 418
|
4 017 867
|
|
PP&E Net |
43 379
|
64 495
|
60 463
|
52 650
|
53 986
|
66 723
|
65 519
|
66 585
|
66 457
|
67 514
|
|
PP&E Gross |
43 379
|
64 495
|
60 463
|
52 650
|
53 986
|
66 723
|
65 519
|
66 585
|
66 457
|
67 514
|
|
Accumulated Depreciation |
8 217
|
9 810
|
10 414
|
11 238
|
12 947
|
16 468
|
20 727
|
24 524
|
27 501
|
29 249
|
|
Intangible Assets |
4 925
|
5 270
|
5 368
|
5 391
|
6 472
|
6 410
|
6 588
|
20 551
|
21 250
|
21 196
|
|
Goodwill |
12 068
|
18 015
|
18 015
|
18 015
|
18 015
|
18 015
|
18 015
|
18 015
|
18 015
|
18 015
|
|
Long-Term Investments |
2 073
|
16 321
|
17 886
|
33 736
|
35 353
|
28 708
|
31 439
|
16 947
|
15 748
|
18 667
|
|
Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
15 850
|
11 034
|
10 348
|
13 910
|
16 179
|
12 471
|
18 374
|
19 281
|
15 218
|
14 593
|
|
Other Assets |
149 466
|
243 713
|
194 371
|
208 131
|
262 544
|
243 012
|
229 502
|
264 621
|
279 333
|
321 532
|
|
Total Assets |
3 654 680
N/A
|
4 596 227
+26%
|
4 839 251
+5%
|
5 340 734
+10%
|
5 753 248
+8%
|
6 219 435
+8%
|
6 616 667
+6%
|
7 083 526
+7%
|
7 720 493
+9%
|
8 304 135
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
58 157
|
46 257
|
53 611
|
55 710
|
61 406
|
60 467
|
58 522
|
55 833
|
66 752
|
73 237
|
|
Accrued Liabilities |
16 619
|
17 587
|
17 815
|
21 584
|
23 261
|
25 467
|
24 090
|
28 858
|
24 996
|
30 682
|
|
Short-Term Debt |
72 119
|
69 953
|
77 739
|
125 896
|
109 162
|
149 689
|
111 466
|
139 519
|
174 072
|
268 942
|
|
Total Deposits |
2 519 749
|
2 773 362
|
2 827 670
|
3 035 319
|
3 226 556
|
3 434 167
|
3 800 876
|
4 164 579
|
4 712 176
|
5 106 266
|
|
Other Interest Bearing Liabilities |
7 081
|
247 692
|
7 342
|
9 699
|
11 198
|
11 498
|
13 358
|
8 636
|
10 603
|
10 822
|
|
Other Current Liabilities |
4 599
|
3 790
|
2 545
|
6 421
|
3 967
|
3 665
|
8 446
|
11 865
|
2 336
|
2 921
|
|
Total Current Liabilities |
151 494
|
137 587
|
151 710
|
209 611
|
197 796
|
239 288
|
202 524
|
236 075
|
268 156
|
375 782
|
|
Long-Term Debt |
110 635
|
112 151
|
100 090
|
112 998
|
99 377
|
113 103
|
140 823
|
148 778
|
151 407
|
163 162
|
|
Deferred Income Tax |
1 785
|
2 197
|
1 507
|
4 199
|
2 384
|
7 876
|
11 556
|
6 267
|
7 490
|
12 738
|
|
Minority Interest |
87
|
87
|
89
|
84
|
76
|
81
|
80
|
22 146
|
23 326
|
23 596
|
|
Other Liabilities |
634 496
|
1 045 643
|
1 468 737
|
1 647 923
|
1 900 788
|
2 032 283
|
2 042 221
|
2 066 589
|
2 177 839
|
2 170 020
|
|
Total Liabilities |
3 425 327
N/A
|
4 318 720
+26%
|
4 557 144
+6%
|
5 019 833
+10%
|
5 438 175
+8%
|
5 838 296
+7%
|
6 211 437
+6%
|
6 653 071
+7%
|
7 350 997
+10%
|
7 862 385
+7%
|
|
Equity | |||||||||||
Common Stock |
152 573
|
180 548
|
194 970
|
198 303
|
198 303
|
199 970
|
199 970
|
199 970
|
200 841
|
201 229
|
|
Retained Earnings |
58 667
|
68 815
|
67 811
|
88 574
|
102 854
|
124 709
|
145 409
|
177 591
|
183 405
|
217 831
|
|
Additional Paid In Capital |
23 845
|
36 655
|
36 638
|
50 366
|
50 369
|
58 689
|
58 755
|
58 709
|
59 459
|
59 777
|
|
Unrealized Security Profit/Loss |
2 731
|
7 928
|
11 997
|
5 608
|
18 435
|
4 050
|
10 771
|
9 597
|
20 090
|
2 107
|
|
Treasury Stock |
0
|
583
|
583
|
583
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
3 001
|
1
|
4 732
|
10 151
|
18 019
|
6 279
|
9 673
|
15 411
|
54 119
|
39 194
|
|
Total Equity |
229 353
N/A
|
277 507
+21%
|
282 107
+2%
|
320 901
+14%
|
315 072
-2%
|
381 139
+21%
|
405 231
+6%
|
430 455
+6%
|
369 496
-14%
|
441 750
+20%
|
|
Total Liabilities & Equity |
3 654 680
N/A
|
4 596 227
+26%
|
4 839 251
+5%
|
5 340 734
+10%
|
5 753 248
+8%
|
6 219 435
+8%
|
6 616 667
+6%
|
7 083 526
+7%
|
7 720 493
+9%
|
8 304 135
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
17 812
|
19 470
|
19 470
|
19 470
|
19 497
|
19 497
|
19 497
|
19 497
|
19 584
|
19 623
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
333
|
333
|
500
|
500
|
500
|
500
|
500
|