Grand Pacific Petrochemical Corporation
TWSE:1312.TW
13.1 (TWD) • At close September 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 4,566.11 | 4,634.378 | 4,732.654 | 4,447.079 | 5,888.318 | 5,580.596 | 6,279.477 | 6,664.827 | 6,279.77 | 7,128.186 | 7,038.195 | 5,608.921 | 6,199.755 | 6,531.002 | 5,235.661 | 5,031.019 | 5,141.057 | 5,724.841 | 3,403.383 | 2,977.08 | 1,869.627 | 2,498.698 | 2,729.454 | 1,827.064 | 3,237.914 | 2,506.378 | 2,122.753 | 1,392.366 | 1,369.379 | 1,358.763 | 1,065.963 | 1,053.464 | 1,005.087 | 815.483 | 810.436 | 764.965 | 862.768 | 713.687 | 1,081.542 | 927.617 | 983.07 | 802.214 | 855.816 | 707.413 | 622.546 | 216.154 | 863.369 | 844.049 | 2,548.893 | 484.269 | 521.846 | 353.282 | 338.668 | 469.652 | 452.32 |
| Kortetermijnbeleggingen
| 4,797.274 | 4,671.665 | 4,952.608 | 4,957.166 | 3,995.142 | 4,717.274 | 5,436.783 | 4,999.378 | 4,203.062 | 4,110.738 | 3,117.066 | 2,829.468 | 2,770.282 | 2,111.216 | 3,856.796 | 2,899.179 | 1,642.418 | 1,704.304 | 3,889.907 | 3,717.961 | 4,017.944 | 3,518.527 | 2,737.965 | 2,832.376 | 1,710.282 | 1,636.825 | 1,676.02 | 1,618.795 | 1,680.464 | 1,811.472 | 1,668.933 | 1,383.296 | 1,419.455 | 1,358.558 | 1,704.041 | 1,582.101 | 1,531.282 | 1,235.089 | 966.983 | 1,029.95 | 1,063.329 | 1,231.156 | 986.461 | 1,045.796 | 1,036.653 | 668.776 | 1.401 | 0.16 | 3.432 | 22.669 | 76.718 | 45.082 | 33.603 | 71.775 | 17.324 |
| Liquide middelen en kortetermijnbeleggingen
| 9,363.384 | 9,306.043 | 9,685.262 | 9,404.245 | 9,883.46 | 10,297.87 | 11,716.26 | 11,664.205 | 10,482.832 | 11,238.924 | 10,155.261 | 8,438.389 | 8,970.037 | 8,642.218 | 9,092.457 | 7,930.198 | 6,783.475 | 7,429.145 | 7,293.29 | 6,695.041 | 5,887.571 | 6,017.225 | 5,467.419 | 4,659.44 | 4,948.196 | 4,143.203 | 3,798.773 | 3,011.161 | 3,049.843 | 3,170.235 | 2,734.896 | 2,436.76 | 2,424.542 | 2,174.041 | 2,514.477 | 2,347.066 | 2,394.05 | 1,948.776 | 2,048.525 | 1,957.567 | 2,046.399 | 2,033.37 | 1,842.277 | 1,753.209 | 1,659.199 | 884.93 | 864.77 | 844.209 | 2,552.325 | 506.938 | 598.564 | 398.364 | 372.271 | 541.427 | 469.644 |
| Nettovorderingen
| 2,352.105 | 1,510.14 | 1,788.541 | 4,481.203 | 3,983.515 | 4,615.475 | 4,025.109 | 3,877.699 | 5,243.849 | 4,410.665 | 4,055.971 | 3,027.699 | 2,910.514 | 3,541.904 | 2,699.951 | 2,450.224 | 2,168.98 | 1,976.342 | 2,587.998 | 2,770.62 | 3,067.189 | 3,476.578 | 3,237.153 | 3,580.532 | 4,418.261 | 4,128.502 | 3,347.874 | 3,298.452 | 2,979.434 | 2,669.626 | 3,103.032 | 2,680.211 | 2,696.419 | 2,688.42 | 2,285.041 | 2,443.247 | 3,159.895 | 3,273.754 | 2,830.915 | 3,445.53 | 3,465.38 | 2,962.559 | 3,218.652 | 3,280.821 | 3,701.038 | 3,619.592 | 2,983.794 | 3,311.967 | 3,152.985 | 2,906.124 | 3,144.497 | 3,377.606 | 3,414.031 | 3,293.911 | 2,794.003 |
| Voorraad
| 2,999.302 | 2,769.296 | 2,235.409 | 1,685.977 | 1,622.598 | 1,618.207 | 1,614.917 | 2,115.218 | 2,686.247 | 2,127.77 | 2,301.478 | 1,847.419 | 1,626.53 | 1,649.869 | 1,203.284 | 1,021.21 | 1,120.175 | 1,299.641 | 1,673.157 | 1,693.814 | 1,618.508 | 1,803.947 | 1,980.783 | 2,249.574 | 1,784.223 | 2,129.491 | 2,023.166 | 1,723.616 | 1,781.096 | 1,860.745 | 1,650.507 | 1,516.138 | 1,445.091 | 1,637.682 | 1,654.497 | 1,508.701 | 1,736.436 | 1,602.462 | 1,838.716 | 2,204.942 | 2,108.117 | 2,456.547 | 2,133.996 | 2,173.604 | 1,888.216 | 2,162.105 | 2,498.807 | 2,034.794 | 2,066.74 | 2,142.518 | 1,583.802 | 1,887.314 | 2,019.099 | 1,907.109 | 1,630.465 |
| Overige vlottende activa
| 2,559.138 | 2,448.463 | 2,292.992 | 71.394 | 98.368 | 107.812 | 53.057 | 38.363 | 75.629 | 93.358 | 35.791 | 29.316 | 55.02 | 78.75 | 42.979 | 21.823 | 49.851 | 82.545 | 73.554 | 144.565 | 130.21 | 84.283 | 166.66 | 49.84 | 109.451 | 102.75 | 304.505 | 328.429 | 326.043 | 318.311 | 283.581 | 199.424 | 244.45 | 157.853 | 190.682 | 163.028 | 220.136 | 275.77 | 269.112 | 183.075 | 222.723 | 187.818 | 219.852 | 184.379 | 132.111 | 205.799 | 293.397 | 204.973 | 249.305 | 270.337 | 222.965 | 247.637 | 295.225 | 224.952 | 195.358 |
| Totaal vlottende activa
| 17,273.929 | 16,033.942 | 16,002.204 | 15,642.819 | 15,587.941 | 16,639.364 | 17,409.343 | 17,695.485 | 18,488.557 | 17,870.717 | 16,548.501 | 13,342.823 | 13,562.101 | 13,912.741 | 13,038.671 | 11,423.455 | 10,122.481 | 10,787.673 | 11,627.999 | 11,304.04 | 10,703.478 | 11,382.033 | 10,852.015 | 10,539.386 | 11,260.131 | 10,503.946 | 9,474.318 | 8,361.658 | 8,136.416 | 8,018.917 | 7,772.016 | 6,832.533 | 6,810.502 | 6,657.996 | 6,644.697 | 6,462.042 | 7,510.517 | 7,100.762 | 6,987.268 | 7,791.114 | 7,842.619 | 7,640.294 | 7,414.777 | 7,392.013 | 7,380.564 | 6,872.426 | 6,640.768 | 6,395.943 | 8,021.355 | 5,825.917 | 5,549.828 | 5,910.921 | 6,100.626 | 5,967.399 | 5,089.47 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 31,913.257 | 30,961.249 | 30,239.175 | 30,192.991 | 28,198.782 | 28,270.054 | 26,946.748 | 24,650.022 | 21,099.472 | 17,592.358 | 13,314.611 | 10,936.447 | 9,165.406 | 7,933.224 | 7,762.363 | 7,783.825 | 7,760.818 | 7,127.054 | 7,240.59 | 7,454.324 | 7,619.252 | 7,765.876 | 7,427.473 | 7,554.511 | 7,671.293 | 7,626.757 | 7,778.233 | 7,930.493 | 8,083.636 | 8,083.04 | 8,259.961 | 8,345.672 | 8,469.377 | 8,339.084 | 8,282.258 | 8,329.022 | 8,443.086 | 8,541.222 | 8,520.531 | 8,905.012 | 9,053.243 | 9,072.01 | 9,155.637 | 9,328.132 | 9,474.631 | 9,546.788 | 9,501.516 | 9,320.089 | 9,139.807 | 8,918.662 | 8,618.053 | 8,210.909 | 8,028.136 | 7,853.232 | 7,772.357 |
| Goodwill
| 0 | 778.944 | 778.944 | 800.944 | 800.944 | 800.974 | 658.915 | 658.915 | 658.915 | 658.915 | 658.915 | 658.915 | 658.915 | 658.915 | 658.915 | 658.915 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 |
| Immateriële activa
| 0 | 582.977 | 519.454 | 523.042 | 465.228 | 479.642 | 403.313 | 409.26 | 405.891 | 412.018 | 397.832 | 306.838 | 307.123 | 221.006 | 222.685 | 131.068 | 83.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.082 | 0.135 | 0.217 | 0.356 | 0.51 | 0.663 | 0.816 | 0.99 | 1.2 | 1.355 | 1.188 | 12.632 | 13.146 | 1.69 | 30.807 | 46.596 | 47.171 | 47.605 | 47.951 | 42.972 | 42.15 | 42.046 | 42.185 |
| Goodwill en immateriële activa
| 1,392.666 | 1,361.921 | 1,298.398 | 1,323.986 | 1,266.172 | 1,280.616 | 1,062.228 | 1,068.175 | 1,064.806 | 1,070.933 | 1,056.747 | 965.753 | 966.038 | 879.921 | 881.6 | 789.983 | 757.522 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.07 | 674.098 | 674.152 | 674.205 | 674.287 | 674.426 | 674.58 | 674.733 | 674.886 | 675.06 | 675.27 | 675.425 | 675.258 | 675.27 | 675.574 | 675.76 | 704.877 | 720.666 | 721.241 | 721.675 | 722.021 | 717.042 | 716.22 | 716.116 | 716.255 |
| Langetermijnbeleggingen
| 14,220.784 | 13,911.251 | 13,739.949 | 8,359.582 | 9,243.307 | 9,113.03 | 8,484.788 | 9,090.836 | 12,096.349 | 13,207.171 | 13,636.821 | 15,333.066 | 13,941.175 | 12,664.85 | 9,529.7 | 8,047.67 | 8,401.119 | 8,693.022 | 7,196.747 | 7,608.553 | 7,508.62 | 6,779.092 | 7,709.963 | 7,262.924 | 8,400.996 | 7,962.151 | 7,854.041 | 7,097.997 | 6,320.262 | 5,855.163 | 6,323.618 | 6,092.215 | 5,581.987 | 5,807.134 | 5,559.422 | 5,886.182 | 6,640.464 | 6,488.025 | 6,543.911 | 6,216.45 | 6,006.104 | 5,809.03 | 6,271.706 | 5,745.134 | 5,770.068 | 6,476.879 | 6,748.89 | 6,479.247 | 6,299.117 | 6,963.095 | 6,616.067 | 7,099.483 | 7,870.731 | 7,491.768 | 7,280.768 |
| Belastingvorderingen
| 663.716 | 589.875 | 436.061 | 369.126 | 313.092 | 128.482 | 88.369 | 120.17 | 43.436 | 41.482 | 56.547 | 54.973 | 56.569 | 52.509 | 46.396 | 59.216 | 65.283 | 66.163 | 55.493 | 54.699 | 55.825 | 50.935 | 49.358 | 52.322 | 51.463 | 65.288 | 44.905 | 39.757 | 45.471 | 45.22 | 38.177 | 40.455 | 38.626 | 41.222 | 33.377 | 30.298 | 30.447 | 31.492 | 49.949 | 27.226 | 33.464 | 31.341 | 35.693 | 39.971 | 39.525 | 42.347 | 23.596 | 24.601 | 26.017 | 139.783 | 135.492 | 153.419 | 143.601 | 82.955 | 119.919 |
| Overige niet-vlottende activa
| 321.269 | 301.775 | 252.62 | 5,879.896 | 4,907.687 | 5,656.66 | 7,380.069 | 8,171.563 | 5,581.343 | 5,565.363 | 4,296.493 | 3,151.007 | 3,057.884 | 3,401.442 | 5,063.638 | 4,537.769 | 3,388.912 | 2,083.758 | 4,691.508 | 4,047.842 | 4,402.493 | 4,025.871 | 3,147.022 | 4,135.892 | 2,317.337 | 2,319.347 | 2,174.348 | 1,956.488 | 1,996.643 | 2,174.933 | 1,937.206 | 1,690.576 | 1,691.509 | 1,768.355 | 1,936.325 | 1,841.827 | 1,758.968 | 1,551.664 | 1,613.268 | 1,541.635 | 1,529.734 | 1,596.314 | 1,372.287 | 1,422.7 | 1,404.957 | 1,066.94 | 259.767 | 251.382 | 284.286 | 290.098 | 352.025 | 333.173 | 416.164 | 564.486 | 569.866 |
| Totaal niet-vlottende activa
| 48,511.692 | 47,126.071 | 45,966.203 | 46,125.581 | 43,929.04 | 44,448.842 | 43,962.202 | 43,100.766 | 39,885.406 | 37,477.307 | 32,361.219 | 30,441.246 | 27,187.072 | 24,931.946 | 23,283.697 | 21,218.463 | 20,373.654 | 18,644.067 | 19,858.408 | 19,839.488 | 20,260.26 | 19,295.844 | 19,007.886 | 19,679.719 | 19,115.159 | 18,647.613 | 18,525.597 | 17,698.805 | 17,120.082 | 16,832.426 | 17,233.032 | 16,843.016 | 16,455.651 | 16,630 | 16,485.669 | 16,761.755 | 17,547.545 | 17,287.136 | 17,402.545 | 17,365.383 | 17,297.815 | 17,184.12 | 17,510.581 | 17,211.207 | 17,364.755 | 17,808.714 | 17,238.646 | 16,795.985 | 16,470.468 | 17,033.313 | 16,443.658 | 16,514.026 | 17,174.852 | 16,708.557 | 16,459.165 |
| Totaal activa
| 65,785.621 | 63,160.013 | 61,968.407 | 61,768.4 | 59,516.981 | 61,088.206 | 61,371.545 | 60,796.251 | 58,373.963 | 55,348.024 | 48,909.72 | 43,784.069 | 40,749.173 | 38,844.687 | 36,322.368 | 32,641.918 | 30,496.135 | 29,431.74 | 31,486.407 | 31,143.528 | 30,963.738 | 30,677.877 | 29,859.901 | 30,219.105 | 30,375.29 | 29,151.559 | 27,999.915 | 26,060.463 | 25,256.498 | 24,851.343 | 25,005.048 | 23,675.549 | 23,266.153 | 23,287.996 | 23,130.366 | 23,223.797 | 25,058.062 | 24,387.898 | 24,389.813 | 25,156.497 | 25,140.434 | 24,824.414 | 24,925.358 | 24,603.22 | 24,745.319 | 24,681.14 | 23,879.414 | 23,191.928 | 24,491.823 | 22,859.23 | 21,993.486 | 22,424.947 | 23,275.478 | 22,675.956 | 21,548.635 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 1,441.362 | 987.418 | 1,729.359 | 1,388.074 | 1,175.121 | 1,497.624 | 1,048.655 | 1,059.669 | 1,684.189 | 1,450.203 | 1,709.905 | 1,551.034 | 1,621.854 | 1,709.623 | 1,214.147 | 1,051.777 | 940.709 | 717.199 | 1,567.747 | 1,392.915 | 1,308.057 | 1,463.197 | 1,470.375 | 1,741.731 | 1,618.218 | 1,789.118 | 1,869.657 | 1,664.565 | 1,505.394 | 1,511.986 | 1,769.935 | 1,354.491 | 1,449.693 | 1,491.226 | 1,419.77 | 1,020.228 | 1,733.035 | 1,654.419 | 1,674.136 | 1,997.645 | 2,080.103 | 2,062.218 | 1,817.129 | 1,799.951 | 1,907.675 | 1,988.888 | 1,174.068 | 1,804.366 | 1,698.168 | 1,749.398 | 1,688.021 | 1,709.081 | 1,832.452 | 1,997.006 | 1,407.532 |
| Kortlopende schulden
| 11,492.065 | 10,673.254 | 5,920.238 | 6,811.913 | 3,217.576 | 3,685.6 | 2,488.355 | 2,942.594 | 1,769.764 | 897.829 | 1,286.049 | 548.539 | 151.662 | 152.955 | 575.342 | 748.85 | 217.339 | 471.953 | 176.203 | 192.466 | 153.287 | 134.89 | 83.397 | 141.565 | 175.658 | 66.742 | 114.264 | 96.484 | 102.111 | 67.652 | 189.412 | 811.788 | 269.644 | 493.433 | 306.419 | 689.092 | 971.15 | 1,552.233 | 1,888.539 | 2,392.052 | 1,711.277 | 1,275.766 | 1,204.076 | 1,965.111 | 1,718.087 | 2,417.882 | 3,124.646 | 2,041.86 | 2,688.587 | 2,071.811 | 1,816.853 | 1,967.27 | 2,012.179 | 1,752.368 | 1,733.844 |
| Belastingschulden
| 11.967 | 51.96 | 42.988 | 42.901 | 37.554 | 467.142 | 450.576 | 478.416 | 466.472 | 933.289 | 874.597 | 745.382 | 606.959 | 680.852 | 468.739 | 264.813 | 165.704 | 239.957 | 217.374 | 385.12 | 359.862 | 662.027 | 586.361 | 525.285 | 536.245 | 563.048 | 402.037 | 271.911 | 311.792 | 391.461 | 287.082 | 150.875 | 206.862 | 335.693 | 269.627 | 242.816 | 233.654 | 211.876 | 171.953 | 167.995 | 216.897 | 331.249 | 301.967 | 221.685 | 192.743 | 198.51 | 170.01 | 181.149 | 148.432 | 91.789 | 77.781 | 41.57 | 68.441 | 74.92 | 64.238 |
| Uitgestelde opbrengsten
| 70.235 | 72.379 | 34.551 | 501.871 | 1,136.73 | 894.304 | 1,191.494 | 906.688 | 3,061.844 | 3,379.394 | 1,829.112 | 1,424.901 | 1,456.289 | 1,239.826 | 1,114.268 | 666.212 | 587.128 | 554.061 | 769.406 | 877.346 | 887.686 | 1,056.356 | 1,316.607 | 1,126.195 | 2,139.737 | 1,027.19 | 1,099.386 | 811.549 | 1,764.027 | 785.671 | 914.711 | 546.773 | 1,455.18 | 648.939 | 738.076 | 661.478 | 973.962 | 429.178 | 478.097 | 458.905 | 1,621.921 | 627.202 | 804.13 | 633.534 | 1,605.328 | 560.385 | 558.987 | 555.218 | 1,329.491 | 406.459 | 363.831 | 288.572 | 346.871 | 328.01 | 397.923 |
| Overige kortlopende verplichtingen
| 752.291 | 480.653 | 928.016 | 9.154 | 7.703 | 7.46 | 6.794 | 9.009 | 7.625 | 7.482 | 6.225 | 10.658 | 10.952 | 15.583 | 5.85 | 8.689 | 9.683 | 11.231 | 6.097 | 11.536 | 13.317 | 11.084 | 6.674 | 9.403 | 10.301 | 15.284 | 47.811 | 6.215 | 7.597 | 14.681 | 13.228 | 15.239 | 15.524 | 14.714 | 10.1 | 19.197 | 17.5 | 18.585 | 12.344 | 17.956 | 15.353 | 16.596 | 10.935 | 31.304 | 28.997 | 31.738 | 27.911 | 37.328 | 36.534 | 202.983 | 255.352 | 218.633 | 1,182.101 | 162.677 | 164.335 |
| Totaal kortlopende verplichtingen
| 13,755.953 | 12,213.704 | 8,612.164 | 8,711.012 | 5,537.13 | 6,084.988 | 4,735.298 | 4,917.96 | 6,523.422 | 5,734.908 | 4,831.291 | 3,535.132 | 3,240.757 | 3,117.987 | 2,909.607 | 2,475.528 | 1,754.859 | 1,754.444 | 2,519.453 | 2,474.263 | 2,362.347 | 2,665.527 | 2,877.053 | 3,018.894 | 3,943.914 | 2,898.334 | 3,131.118 | 2,578.813 | 3,379.129 | 2,379.99 | 2,887.286 | 2,728.291 | 3,190.041 | 2,648.312 | 2,474.365 | 2,389.995 | 3,695.647 | 3,654.415 | 4,053.116 | 4,866.558 | 5,428.654 | 3,981.782 | 3,836.27 | 4,429.9 | 5,260.087 | 4,998.893 | 4,885.612 | 4,438.772 | 5,752.78 | 4,430.651 | 4,124.057 | 4,183.556 | 5,373.603 | 4,240.061 | 3,703.634 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 10,618.124 | 10,023.718 | 12,715.509 | 16,964.111 | 18,482.631 | 17,785.714 | 19,260.542 | 17,624.807 | 12,718.924 | 8,865.381 | 3,113.172 | 1,179.854 | 483.355 | 497.43 | 709.499 | 314.378 | 323.832 | 339.309 | 354.647 | 367.458 | 383.139 | 397.034 | 0.991 | 1.482 | 1.97 | 0 | 0 | 0 | 0 | 0.892 | 1.823 | 2.749 | 3.673 | 4.593 | 205.509 | 306.422 | 700 | 900 | 900 | 1,100 | 900 | 1,100 | 1,300 | 1,400 | 1,400 | 1,300 | 1,300 | 1,200 | 1,500 | 1,400 | 1,200 | 1,300 | 1,300 | 1,300 | 1,300 |
| Uitgestelde opbrengsten niet-vlottend
| 31.032 | 30.958 | 26.494 | 92.152 | 91.386 | 94.08 | 90.18 | 129.027 | 130.68 | 130.573 | 85.821 | 97.947 | 98.391 | 99.044 | 95.525 | 111.484 | 111.755 | 94.756 | 95.21 | 78.583 | 79.093 | 79.311 | 82.643 | 85.876 | 86.281 | 0 | 0 | 0 | 0 | 121.012 | 137.777 | 97.958 | 101.964 | 117.407 | 401.821 | 381.77 | 387.106 | 392.147 | 396.677 | 368.222 | 372.261 | 376.252 | 381.859 | 398.443 | 407.895 | 422.12 | 1,409.642 | 0 | 0 | 0 | -1,088.422 | 0 | 1,405.917 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 1,094.281 | 1,088.309 | 1,089.449 | 1,095.28 | 1,096.751 | 1,154.194 | 1,149.584 | 1,239.367 | 1,477.364 | 1,537.205 | 1,620.023 | 1,727.023 | 1,645.614 | 1,498.266 | 1,459.491 | 1,286.071 | 1,157.979 | 1,261.711 | 1,255.837 | 1,263.396 | 1,267.582 | 1,241.981 | 1,249.285 | 1,253.52 | 1,273.334 | 1,256.037 | 1,264.223 | 1,199.808 | 1,135.193 | 1,115.992 | 1,104.858 | 1,096.541 | 1,103.189 | 1,105.015 | 1,094.425 | 1,111.219 | 1,142.832 | 1,157.306 | 1,156.085 | 1,158.34 | 1,140.061 | 1,127.682 | 1,152.395 | 1,088.231 | 1,094.662 | 1,094.669 | 5.874 | 0 | 0 | 0 | 1,088.422 | 0 | 0.671 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 3,247.047 | 2,969.997 | 3,009.19 | 26.6 | 26.212 | 26.284 | 28.1 | 29.237 | 28.666 | 28.794 | 28.873 | 28.863 | 27.516 | 27.717 | 27.909 | 26.439 | 26.764 | 26.981 | 29.183 | 27.777 | 28.338 | 28.552 | 28.955 | 29.343 | 29.651 | 119.865 | 120.51 | 123.53 | 127.834 | 25.814 | 26.085 | 26.114 | 26.306 | 26.4 | 26.575 | 29.691 | 29.591 | 29.744 | 29.891 | 29.835 | 29.873 | 30.051 | 30.082 | 30.154 | 30.312 | 31.02 | 30.382 | 1,436.653 | 1,434.468 | 1,430.58 | 1,428.215 | 1,442.496 | 31.545 | 1,476.425 | 1,471.212 |
| Totaal niet-vlottende verplichtingen
| 14,990.484 | 14,112.982 | 16,840.642 | 18,178.143 | 19,696.98 | 19,060.272 | 20,528.406 | 19,022.438 | 14,355.634 | 10,561.953 | 4,847.889 | 3,033.687 | 2,254.876 | 2,122.457 | 2,292.424 | 1,738.372 | 1,620.33 | 1,722.757 | 1,734.877 | 1,737.214 | 1,758.152 | 1,746.878 | 1,361.874 | 1,370.221 | 1,391.236 | 1,375.902 | 1,384.733 | 1,323.338 | 1,263.027 | 1,263.71 | 1,270.543 | 1,223.362 | 1,235.132 | 1,253.415 | 1,728.33 | 1,829.102 | 2,259.529 | 2,479.197 | 2,482.653 | 2,656.397 | 2,442.195 | 2,633.985 | 2,864.336 | 2,916.828 | 2,932.869 | 2,847.809 | 2,745.898 | 2,636.653 | 2,934.468 | 2,830.58 | 2,628.215 | 2,742.496 | 2,738.133 | 2,776.425 | 2,771.212 |
| Totaal passiva
| 28,746.437 | 26,326.686 | 25,452.806 | 26,889.155 | 25,234.11 | 25,145.26 | 25,263.704 | 23,940.398 | 20,879.056 | 16,296.861 | 9,679.18 | 6,568.819 | 5,495.633 | 5,240.444 | 5,202.031 | 4,213.9 | 3,375.189 | 3,477.201 | 4,254.33 | 4,211.477 | 4,120.499 | 4,412.405 | 4,238.927 | 4,389.115 | 5,335.15 | 4,274.236 | 4,515.851 | 3,902.151 | 4,642.156 | 3,643.7 | 4,157.829 | 3,951.653 | 4,425.173 | 3,901.727 | 4,202.695 | 4,219.097 | 5,955.176 | 6,133.612 | 6,535.769 | 7,522.955 | 7,870.849 | 6,615.767 | 6,700.606 | 7,346.728 | 8,192.956 | 7,846.702 | 7,631.51 | 7,075.425 | 8,687.248 | 7,261.231 | 6,752.272 | 6,926.052 | 8,111.736 | 7,016.486 | 6,474.846 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 |
| Gewone aandelen
| 11,066.203 | 11,066.203 | 11,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 | 9,066.203 |
| Ingehouden winsten
| 16,494.925 | 16,752.667 | 17,236.821 | 17,647.188 | 17,844.015 | 19,024.502 | 19,165.201 | 19,398.846 | 20,022.779 | 20,194.442 | 22,230.181 | 19,685.308 | 18,229.626 | 17,092.82 | 15,156.63 | 13,174.209 | 11,754.258 | 11,287.432 | 11,264.587 | 10,985.424 | 10,486.911 | 10,061.839 | 9,472.912 | 9,235.814 | 8,286.217 | 8,736.655 | 7,715 | 6,634.73 | 5,411.59 | 6,345.709 | 5,566.215 | 4,676.857 | 4,104.99 | 4,689.917 | 4,107.598 | 3,957.704 | 3,814.118 | 3,308.159 | 5,411.882 | 5,546.294 | 5,356.361 | 6,249.737 | 3,673.984 | 3,101.561 | 2,441.149 | 3,101.192 | 2,937.998 | 2,808.976 | 2,524.681 | 2,169.045 | 2,013.174 | 2,033.762 | 1,634.735 | 2,782.663 | 2,140.246 |
| Overige gereserveerde algehele resultaten
| 4,892.967 | 4,435.995 | 3,720.443 | 4,530.849 | 3,706.312 | 4,155.798 | 4,168.818 | 4,676.195 | 4,634.649 | 5,563.497 | 3,833.27 | 4,692.604 | 4,422.13 | 3,957.319 | -6.923 | -480.901 | -371.199 | -607.284 | 280.466 | 382.685 | 730.154 | 830.794 | 739.639 | 1,073.133 | 1,328.656 | 1,199.267 | 887.872 | 766.956 | 633.151 | 504.766 | 862.265 | 745.232 | 634.754 | 719.728 | 854.456 | 1,051.029 | 1,198.202 | 1,025.12 | 985.367 | 730.53 | 622.831 | 665.091 | 777.939 | 526.927 | 560.701 | 434.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 1,017.805 | 1,017.805 | 1,017.805 | 141.297 | 149.021 | 152.008 | 152.008 | 141.218 | 136.601 | 136.601 | 136.601 | 136.587 | 129.053 | 127.187 | 3,768.447 | 3,768.447 | 3,767.381 | 3,557.412 | 3,557.412 | 3,557.313 | 3,556.247 | 3,260.236 | 3,260.236 | 3,260.236 | 3,257.147 | 2,850.804 | 2,849.072 | 2,818.846 | 2,747.796 | 2,549.841 | 2,549.841 | 2,549.842 | 2,542.173 | 2,386.435 | 2,386.435 | 2,386.435 | 2,382.893 | 2,309.034 | -87.211 | -87.211 | -96.531 | -96.531 | 2,348.179 | 2,348.179 | 2,338.859 | 2,063.982 | 2,235.352 | 2,250.629 | 2,256.709 | 2,255.097 | 2,172.925 | 2,340.774 | 2,324.488 | 1,776.716 | 1,822.556 |
| Totaal eigen vermogen van aandeelhouders
| 33,671.9 | 33,472.67 | 33,241.272 | 31,585.537 | 30,965.551 | 32,598.511 | 32,752.23 | 33,482.462 | 34,060.232 | 35,160.743 | 35,466.255 | 33,780.702 | 32,047.012 | 30,443.529 | 28,184.357 | 25,727.958 | 24,416.643 | 23,503.763 | 24,368.668 | 24,191.625 | 24,039.515 | 23,419.072 | 22,738.99 | 22,835.386 | 22,138.223 | 22,052.929 | 20,718.147 | 19,486.735 | 18,058.74 | 18,666.519 | 18,244.524 | 17,238.134 | 16,548.12 | 17,062.283 | 16,614.692 | 16,661.371 | 16,661.416 | 15,908.516 | 15,576.241 | 15,455.816 | 15,148.864 | 16,084.5 | 16,066.305 | 15,242.87 | 14,606.912 | 14,866.308 | 14,439.553 | 14,325.808 | 14,047.593 | 13,690.345 | 13,452.302 | 13,640.739 | 13,225.426 | 13,825.582 | 13,229.005 |
| Totaal eigen vermogen
| 37,039.184 | 36,833.327 | 36,515.601 | 34,879.245 | 34,282.871 | 35,942.946 | 36,107.841 | 36,855.853 | 37,494.907 | 39,051.163 | 39,230.54 | 37,215.25 | 35,253.54 | 33,604.243 | 31,120.337 | 28,428.018 | 27,120.946 | 25,954.539 | 27,232.077 | 26,932.051 | 26,843.239 | 26,265.472 | 25,620.974 | 25,829.99 | 25,040.14 | 24,877.323 | 23,484.064 | 22,158.312 | 20,614.342 | 21,207.643 | 20,847.219 | 19,723.896 | 18,840.98 | 19,386.269 | 18,927.671 | 19,004.7 | 19,102.886 | 18,254.286 | 17,854.044 | 17,633.542 | 17,269.585 | 18,208.647 | 18,224.752 | 17,256.492 | 16,552.363 | 16,834.438 | 16,247.904 | 16,116.503 | 15,804.575 | 15,597.999 | 15,241.214 | 15,498.895 | 15,163.742 | 15,659.47 | 15,073.789 |
| Totaal passiva en aandeelhoudersvermogen
| 65,785.621 | 63,160.013 | 61,968.407 | 61,768.4 | 59,516.981 | 61,088.206 | 61,371.545 | 60,796.251 | 58,373.963 | 55,348.024 | 48,909.72 | 43,784.069 | 40,749.173 | 38,844.687 | 36,322.368 | 32,641.918 | 30,496.135 | 29,431.74 | 31,486.407 | 31,143.528 | 30,963.738 | 30,677.877 | 29,859.901 | 30,219.105 | 30,375.29 | 29,151.559 | 27,999.915 | 26,060.463 | 25,256.498 | 24,851.343 | 25,005.048 | 23,675.549 | 23,266.153 | 23,287.996 | 23,130.366 | 23,223.797 | 25,058.062 | 24,387.898 | 24,389.813 | 25,156.497 | 25,140.434 | 24,824.414 | 24,925.358 | 24,603.22 | 24,745.319 | 24,681.14 | 23,879.414 | 23,191.928 | 24,491.823 | 22,859.23 | 21,993.486 | 22,424.947 | 23,275.478 | 22,675.956 | 21,548.635 |