Yuanta Financial Holding Co Ltd
TWSE:2885
Balance Sheet
Balance Sheet Decomposition
Yuanta Financial Holding Co Ltd
Yuanta Financial Holding Co Ltd
Balance Sheet
Yuanta Financial Holding Co Ltd
| 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 | ||||||||||||||||||||||||
| Net Loans |
152 129
|
204 223
|
229 799
|
228 192
|
226 181
|
236 522
|
232 874
|
234 053
|
284 752
|
348 784
|
375 713
|
397 269
|
451 630
|
485 843
|
791 673
|
762 319
|
770 906
|
773 481
|
793 813
|
884 292
|
995 199
|
1 086 527
|
1 280 633
|
|
| Investments |
55 361
|
60 215
|
82 710
|
78 714
|
88 520
|
121 824
|
178 554
|
120 509
|
127 505
|
209 126
|
292 771
|
241 158
|
630 571
|
841 528
|
1 086 736
|
1 184 505
|
1 216 846
|
1 315 714
|
1 533 590
|
1 650 217
|
1 620 997
|
1 723 290
|
1 827 001
|
|
| PP&E Net |
3 774
|
5 275
|
6 293
|
6 457
|
6 563
|
11 406
|
8 352
|
9 463
|
12 116
|
15 843
|
13 224
|
12 418
|
13 379
|
17 311
|
20 886
|
22 631
|
21 872
|
35 587
|
37 111
|
36 913
|
37 019
|
40 364
|
39 779
|
|
| PP&E Gross |
3 774
|
5 275
|
6 293
|
0
|
0
|
0
|
0
|
0
|
0
|
15 843
|
13 224
|
12 418
|
13 379
|
17 311
|
20 886
|
22 631
|
21 872
|
35 587
|
37 111
|
36 913
|
37 019
|
40 364
|
39 779
|
|
| Accumulated Depreciation |
1 566
|
1 698
|
1 631
|
0
|
0
|
0
|
0
|
0
|
0
|
3 351
|
3 565
|
3 540
|
5 257
|
5 086
|
5 901
|
5 974
|
6 209
|
6 560
|
6 853
|
6 270
|
6 624
|
7 231
|
6 941
|
|
| Intangible Assets |
471
|
740
|
1 254
|
2 006
|
1 953
|
9 620
|
8 266
|
8 574
|
10 376
|
4 710
|
3 809
|
2 915
|
4 460
|
3 571
|
5 240
|
4 446
|
3 620
|
3 168
|
2 893
|
2 450
|
2 420
|
2 238
|
2 059
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22 479
|
22 582
|
22 582
|
22 582
|
22 628
|
31 361
|
31 490
|
30 050
|
30 030
|
28 606
|
28 597
|
28 540
|
28 491
|
28 472
|
|
| Long-Term Investments |
1 234
|
2 246
|
2 489
|
16
|
0
|
5 958
|
5 996
|
6 345
|
6 791
|
129
|
496
|
805
|
1 927
|
2 054
|
2 053
|
1 675
|
2 048
|
2 403
|
2 755
|
3 116
|
3 432
|
3 089
|
2 260
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
2 536
|
2 063
|
1 133
|
1 568
|
2 235
|
2 840
|
3 132
|
2 232
|
1 518
|
1 720
|
2 420
|
2 377
|
3 778
|
5 869
|
6 275
|
5 643
|
6 767
|
6 510
|
7 299
|
7 680
|
5 634
|
5 326
|
7 644
|
|
| Other Assets |
10 078
|
14 297
|
14 780
|
45 143
|
57 647
|
107 877
|
45 735
|
83 465
|
100 551
|
126 357
|
115 355
|
129 162
|
162 398
|
167 320
|
205 402
|
250 415
|
224 696
|
238 870
|
336 042
|
381 121
|
295 679
|
377 024
|
482 022
|
|
| Total Assets |
249 649
N/A
|
312 023
+25%
|
366 523
+17%
|
387 316
+6%
|
427 801
+10%
|
539 725
+26%
|
519 628
-4%
|
538 681
+4%
|
638 675
+19%
|
788 423
+23%
|
824 093
+5%
|
865 098
+5%
|
1 291 765
+49%
|
1 551 145
+20%
|
2 162 246
+39%
|
2 273 645
+5%
|
2 287 134
+1%
|
2 414 319
+6%
|
2 757 725
+14%
|
3 023 019
+10%
|
3 016 119
0%
|
3 298 660
+9%
|
3 715 730
+13%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
3 857
|
5 502
|
6 088
|
16 366
|
19 240
|
30 764
|
35 948
|
46 252
|
44 181
|
44 793
|
50 838
|
63 540
|
126 420
|
135 588
|
146 895
|
158 692
|
137 867
|
152 024
|
234 781
|
199 762
|
143 890
|
167 948
|
161 587
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 289
|
4 371
|
4 924
|
8 767
|
9 319
|
9 071
|
11 474
|
14 154
|
10 137
|
12 262
|
15 609
|
|
| Short-Term Debt |
48 326
|
66 447
|
68 738
|
40 064
|
43 438
|
65 743
|
39 274
|
16 739
|
28 562
|
48 833
|
38 448
|
33 056
|
113 390
|
188 921
|
215 134
|
241 805
|
254 840
|
237 288
|
244 039
|
233 849
|
271 974
|
334 994
|
427 732
|
|
| Total Deposits |
148 350
|
188 723
|
230 960
|
267 013
|
292 058
|
282 923
|
301 108
|
309 805
|
383 143
|
426 554
|
448 470
|
483 578
|
561 450
|
658 306
|
1 078 909
|
1 069 544
|
1 042 663
|
1 108 613
|
1 227 108
|
1 401 466
|
1 446 049
|
1 561 158
|
1 687 034
|
|
| Other Interest Bearing Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47 755
|
64 547
|
71 355
|
110 165
|
130 674
|
155 511
|
1 247
|
504
|
232
|
579
|
567
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 533
|
5 308
|
4 593
|
3 795
|
4 390
|
5 635
|
6 745
|
6 602
|
7 696
|
7 869
|
9 182
|
5 614
|
7 262
|
7 759
|
|
| Total Current Liabilities |
52 183
|
71 949
|
74 826
|
56 430
|
62 678
|
96 507
|
75 222
|
62 991
|
72 743
|
99 159
|
94 594
|
101 189
|
245 894
|
333 270
|
372 588
|
416 009
|
408 628
|
406 079
|
498 163
|
456 947
|
431 614
|
522 466
|
612 688
|
|
| Long-Term Debt |
3 534
|
6 434
|
6 633
|
20 603
|
29 790
|
36 653
|
27 491
|
29 023
|
42 426
|
33 414
|
30 837
|
31 002
|
54 694
|
58 055
|
127 920
|
137 647
|
130 782
|
135 225
|
142 955
|
148 258
|
155 660
|
159 535
|
180 559
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
210
|
525
|
1 021
|
1 838
|
4 151
|
3 879
|
3 518
|
3 706
|
3 884
|
4 879
|
3 825
|
4 915
|
5 342
|
7 418
|
|
| Minority Interest |
0
|
0
|
0
|
33
|
34
|
255
|
230
|
225
|
542
|
2 860
|
3 116
|
3 220
|
15 337
|
15 254
|
18 385
|
16 902
|
17 858
|
18 005
|
20 281
|
20 044
|
21 015
|
21 369
|
21 615
|
|
| Other Liabilities |
11 901
|
9 795
|
12 209
|
3 496
|
6 717
|
14 547
|
7 705
|
21 402
|
23 502
|
24 906
|
24 075
|
15 338
|
132 685
|
169 326
|
203 645
|
417 582
|
464 009
|
510 080
|
610 425
|
722 876
|
700 498
|
741 783
|
892 177
|
|
| Total Liabilities |
215 968
N/A
|
276 902
+28%
|
324 629
+17%
|
347 574
+7%
|
391 277
+13%
|
430 885
+10%
|
411 756
-4%
|
423 446
+3%
|
522 357
+23%
|
634 858
+22%
|
666 163
+5%
|
706 703
+6%
|
1 122 064
+59%
|
1 369 035
+22%
|
1 960 836
+43%
|
2 062 449
+5%
|
2 068 148
+0%
|
2 182 118
+6%
|
2 504 389
+15%
|
2 753 984
+10%
|
2 759 750
+0%
|
3 011 653
+9%
|
3 401 491
+13%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
28 268
|
28 944
|
30 064
|
31 618
|
31 618
|
83 530
|
81 021
|
81 021
|
81 021
|
100 163
|
100 162
|
98 937
|
101 411
|
107 130
|
119 986
|
118 892
|
116 862
|
116 706
|
121 374
|
121 374
|
125 016
|
126 891
|
129 429
|
|
| Retained Earnings |
33
|
2 526
|
4 053
|
245
|
3 312
|
6 052
|
2 365
|
8 849
|
9 745
|
15 998
|
20 637
|
22 669
|
30 120
|
31 462
|
40 441
|
50 926
|
60 114
|
69 704
|
81 517
|
101 365
|
100 310
|
116 980
|
138 498
|
|
| Additional Paid In Capital |
10 296
|
8 511
|
8 611
|
8 553
|
8 301
|
24 088
|
25 634
|
24 944
|
25 565
|
34 462
|
34 252
|
33 635
|
33 648
|
35 846
|
37 956
|
37 961
|
37 200
|
37 402
|
37 886
|
37 886
|
38 011
|
38 188
|
38 198
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
16
|
153
|
933
|
786
|
984
|
0
|
5 688
|
4 691
|
5 410
|
8 516
|
6 608
|
7 086
|
7 445
|
11 954
|
17 072
|
16 858
|
797
|
11 958
|
15 857
|
|
| Treasury Stock |
4 909
|
4 814
|
740
|
74
|
0
|
4 728
|
333
|
333
|
382
|
0
|
727
|
0
|
0
|
198
|
1 499
|
1 137
|
198
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
9
|
45
|
96
|
110
|
99
|
51
|
118
|
32
|
615
|
2 942
|
2 083
|
1 537
|
888
|
646
|
2 084
|
2 532
|
2 439
|
3 565
|
4 512
|
8 448
|
6 171
|
7 011
|
7 743
|
|
| Total Equity |
33 680
N/A
|
35 122
+4%
|
41 894
+19%
|
39 742
-5%
|
36 523
-8%
|
108 840
+198%
|
107 873
-1%
|
115 235
+7%
|
116 318
+1%
|
153 565
+32%
|
157 930
+3%
|
158 395
+0%
|
169 701
+7%
|
182 110
+7%
|
201 410
+11%
|
211 196
+5%
|
218 986
+4%
|
232 201
+6%
|
253 337
+9%
|
269 035
+6%
|
256 368
-5%
|
287 007
+12%
|
314 239
+9%
|
|
| Total Liabilities & Equity |
249 649
N/A
|
312 023
+25%
|
366 523
+17%
|
387 316
+6%
|
427 801
+10%
|
539 725
+26%
|
519 628
-4%
|
538 681
+4%
|
638 675
+19%
|
788 423
+23%
|
824 093
+5%
|
865 098
+5%
|
1 291 765
+49%
|
1 551 145
+20%
|
2 162 246
+39%
|
2 273 645
+5%
|
2 287 134
+1%
|
2 414 319
+6%
|
2 757 725
+14%
|
3 023 019
+10%
|
3 016 119
0%
|
3 298 660
+9%
|
3 715 730
+13%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
3 974
|
3 986
|
4 045
|
4 138
|
4 147
|
10 570
|
10 591
|
10 591
|
10 589
|
12 031
|
11 977
|
11 888
|
11 888
|
12 219
|
13 676
|
13 484
|
13 331
|
13 331
|
13 331
|
13 331
|
13 331
|
13 331
|
13 331
|
|