Far Eastern New Century Corporation
TWSE:1402.TW
37.1 (TWD) • At close October 18, 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
| 32,041.624 | 27,048.596 | 31,763.569 | 17,958.302 | 13,382.143 | 52,268.14 | 47,244.499 | 45,818.619 | 45,151.468 | 35,747.45 | 34,544.963 | 35,241.829 | 39,430.605 | 39,742.156 | 35,198.619 | 33,465.052 | 46,457.738 | 43,006.635 | 38,924.588 | 16,282.864 | 38,757.64 | 33,304.741 | 35,342.56 | 30,498.233 | 40,122.92 | 33,404.071 | 25,464.223 | 24,296.934 | 37,924.819 | 25,779.92 | 35,675.422 | 42,529.497 | 45,234.536 | 41,623.746 | 40,878.814 | 45,157.477 | 46,215.049 | 36,595.762 | 25,985.419 | 28,628.729 | 37,077.532 | 30,283.32 | 26,645.574 | 36,138.037 | 37,188.54 | 34,834.8 | 33,790.201 | 30,911.939 | 35,717.68 | 29,347.108 | 28,330.882 | 27,311.066 | 27,170.715 | 24,088.159 | 26,256.123 |
Kortetermijnbeleggingen
| 8,567.914 | 5,621.94 | 11,296.439 | 8,665.191 | 9,981.643 | 10,890.279 | 11,080.479 | 11,161.825 | 10,284.327 | 12,262.982 | 12,688.421 | 11,804.62 | 11,762.315 | 11,994.49 | 10,704.012 | 9,962.952 | 9,122.668 | 9,290.429 | 10,005.961 | 9,962.307 | 10,227.482 | 12,437.235 | 13,988.232 | 11,904.954 | 11,242.794 | 12,519.6 | 10,914.657 | 9,823.448 | 11,057.158 | 10,078.963 | 10,693.382 | 11,461.989 | 11,225.849 | 10,195.319 | 12,649.551 | 8,762.073 | 9,427.744 | 8,764.026 | 9,829.071 | 8,134.638 | 9,260.975 | 8,967.955 | 8,876.85 | 8,673.499 | 8,524.505 | 9,003.008 | 3,430.668 | 3,337.302 | 3,640.174 | 3,864.294 | 4,451.327 | 4,574.049 | 4,747.34 | 5,147.054 | 6,083.46 |
Liquide middelen en kortetermijnbeleggingen
| 40,609.538 | 32,670.536 | 43,060.008 | 26,623.493 | 23,363.786 | 63,158.419 | 58,324.978 | 56,980.444 | 55,435.795 | 48,010.432 | 47,233.384 | 47,046.449 | 51,192.92 | 51,736.646 | 45,902.631 | 43,428.004 | 55,580.406 | 52,297.064 | 48,930.549 | 26,245.171 | 48,985.122 | 45,741.976 | 49,330.792 | 42,403.187 | 51,365.714 | 45,923.671 | 36,378.88 | 34,120.382 | 48,981.977 | 35,858.883 | 46,368.804 | 53,991.486 | 56,460.385 | 51,819.065 | 53,528.365 | 53,919.55 | 55,642.793 | 45,359.788 | 35,814.49 | 36,763.367 | 46,338.507 | 39,251.275 | 35,522.424 | 44,811.536 | 45,713.045 | 43,837.808 | 37,220.869 | 34,249.241 | 39,357.854 | 33,211.402 | 32,782.209 | 31,885.115 | 31,918.055 | 29,235.213 | 32,339.583 |
Nettovorderingen
| 50,343.226 | 47,581.321 | 47,439.59 | 53,354.243 | 50,157.29 | 48,959.158 | 45,797.848 | 50,107.683 | 57,351.3 | 46,536.66 | 44,288.395 | 48,224.81 | 48,323.3 | 41,033.252 | 40,165.932 | 37,496.004 | 40,778.138 | 38,946.412 | 39,639.395 | 42,512.175 | 50,072.106 | 44,003.591 | 42,859.25 | 47,062.321 | 52,238 | 45,011.336 | 35,403.49 | 36,230.036 | 37,807.199 | 34,690.963 | 37,344.53 | 33,700.144 | 37,339.979 | 31,637.314 | 33,471.9 | 30,185.216 | 38,830.391 | 33,505.453 | 38,027.969 | 39,772.642 | 42,508.4 | 38,071.968 | 36,020.499 | 41,456.978 | 43,826.037 | 37,861.271 | 36,851.705 | 39,401.75 | 52,624.218 | 40,887.38 | 41,506.542 | 38,464.512 | 45,555.486 | 41,996.842 | 35,085.293 |
Voorraad
| 46,610.333 | 46,490.901 | 47,400.763 | 48,916.72 | 48,796.95 | 52,869.251 | 53,945.228 | 55,659.471 | 58,485.96 | 55,293.068 | 48,965.163 | 47,418.541 | 45,062.555 | 25,829.881 | 21,937.176 | 20,351.288 | 21,003.705 | 23,545.107 | 27,117.492 | 28,368.466 | 28,737.766 | 31,720.662 | 34,072.652 | 32,515.034 | 26,661.701 | 26,153.996 | 26,582.952 | 24,136.747 | 23,964.937 | 24,829.432 | 22,103.308 | 21,026.517 | 22,136.283 | 23,602.007 | 24,558.575 | 23,486.629 | 25,465.829 | 24,140.537 | 22,005.555 | 23,101.545 | 22,448.478 | 22,021.964 | 24,184.972 | 24,194.044 | 23,577.505 | 24,721.127 | 23,104.806 | 22,845.114 | 24,672.573 | 24,581.023 | 25,454.3 | 31,293.843 | 30,981.222 | 29,182.938 | 24,202.392 |
Overige vlottende activa
| 11,315.668 | 10,625.39 | 3,043.406 | 4,092.308 | 3,985.095 | 4,226.436 | 3,805.102 | 4,309.639 | 3,785.862 | 3,939.321 | 3,586.716 | 4,035.393 | 3,511.714 | 3,507.178 | 3,240.328 | 3,199.5 | 3,440.283 | 3,547.405 | 3,352.947 | 3,312.277 | 3,788.725 | 3,273.814 | 2,926.177 | 2,388.553 | 2,038.937 | 2,041.697 | 1,687.875 | 2,187.695 | 2,325.798 | 2,348.807 | 1,722.674 | 2,234.907 | 2,017.009 | 2,032.594 | 2,094.404 | 2,329.858 | 2,374.096 | 2,343.729 | 2,227.072 | 2,682.89 | 2,435.689 | 2,813.227 | 1,934.219 | 2,132.956 | 1,792.012 | 2,324.678 | 2,014.652 | 1,769.769 | 2,095.838 | 1,885.645 | 1,752.724 | 5,434.024 | 1,840.749 | 1,827.695 | 1,516.729 |
Totaal vlottende activa
| 148,878.765 | 137,368.148 | 140,943.767 | 132,986.764 | 126,303.121 | 169,213.264 | 161,873.156 | 167,057.237 | 175,058.917 | 153,779.481 | 144,073.658 | 146,725.193 | 148,090.489 | 122,106.957 | 111,246.067 | 104,474.796 | 120,802.532 | 118,335.988 | 119,040.383 | 100,438.089 | 131,583.719 | 124,740.043 | 129,188.871 | 124,369.095 | 132,304.352 | 119,130.7 | 100,053.197 | 96,674.86 | 113,079.911 | 97,728.085 | 107,539.316 | 110,953.054 | 117,953.656 | 109,090.98 | 113,653.244 | 109,921.253 | 122,313.109 | 105,349.507 | 98,075.086 | 102,320.444 | 113,731.074 | 102,158.434 | 97,662.114 | 112,595.514 | 114,908.599 | 108,744.884 | 99,192.032 | 98,265.874 | 118,750.483 | 100,565.45 | 101,495.775 | 107,077.494 | 110,295.512 | 102,242.688 | 93,143.997 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 202,038.322 | 204,770.949 | 200,285.4 | 195,603.813 | 188,232.914 | 188,508.69 | 192,391.372 | 189,810.079 | 185,684.79 | 185,116.222 | 183,176.381 | 183,376.766 | 181,923.255 | 181,900.456 | 181,370.482 | 179,254.292 | 177,474.003 | 179,122.831 | 181,709.634 | 181,028.855 | 182,273.381 | 181,196.839 | 164,557.019 | 149,873.416 | 151,902.038 | 154,180.8 | 152,732.987 | 150,310.309 | 149,374.917 | 146,628.222 | 148,316.398 | 147,966.04 | 149,149.971 | 148,734.511 | 148,141.804 | 145,304.718 | 141,712.9 | 140,828.088 | 139,055.972 | 133,757.479 | 128,611.541 | 130,927.414 | 129,620.26 | 121,409.096 | 120,014.219 | 118,309.631 | 154,383.493 | 151,907.338 | 152,793.347 | 152,889.671 | 152,595.46 | 131,789.554 | 129,241.293 | 128,963.946 | 129,647.448 |
Goodwill
| 20,474.313 | 20,328.974 | 20,326.521 | 12,294.565 | 12,292.425 | 12,291.118 | 12,289.981 | 12,293.58 | 12,289.735 | 12,287.661 | 12,285.871 | 12,286.193 | 12,286.212 | 12,287.491 | 12,287.387 | 12,288.561 | 12,289.565 | 12,290.692 | 12,290.228 | 12,777.428 | 12,777.741 | 12,717.757 | 11,862.742 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,865.515 | 11,882.789 | 11,882.789 | 11,882.789 | 11,930.443 | 11,928.955 | 11,927.767 | 11,928.674 | 11,928.782 | 11,985.62 | 11,983.297 | 11,982.661 | 11,648.351 | 11,677.413 | 11,701.845 | 11,930.294 | 11,971.406 | 11,938.522 | 11,938.522 | 11,880.91 | 11,871.1 |
Immateriële activa
| 68,671.219 | 70,363.79 | 72,190.866 | 65,019.912 | 66,677.349 | 68,239.877 | 69,806.074 | 71,294.479 | 72,661.004 | 73,846.609 | 75,287.071 | 76,794.984 | 78,313.341 | 79,841.541 | 81,329.779 | 82,752.816 | 84,075.095 | 85,057.926 | 42,995.924 | 43,855.481 | 44,743.894 | 45,608.726 | 46,134.277 | 46,188.972 | 47,057.654 | 47,888.925 | 48,446.149 | 42,741.551 | 43,515.534 | 44,340.234 | 45,099.772 | 45,664.844 | 46,390.612 | 47,091.423 | 38,617.185 | 39,112.877 | 39,836.414 | 40,553.215 | 41,086.716 | 41,614.348 | 42,123.425 | 42,859.089 | 41,918.257 | 9,897.525 | 9,541.51 | 9,192.095 | 7,564.044 | 7,473.997 | 7,480.549 | 7,660.773 | 7,881.173 | 7,503.287 | 7,555.745 | 7,730.24 | 7,884.238 |
Goodwill en immateriële activa
| 89,145.532 | 90,692.764 | 92,517.387 | 77,314.477 | 78,969.774 | 80,530.995 | 82,096.055 | 83,588.059 | 84,950.739 | 86,134.27 | 87,572.942 | 89,081.177 | 90,599.553 | 92,129.032 | 93,617.166 | 95,041.377 | 96,364.66 | 97,348.618 | 55,286.152 | 56,632.909 | 57,521.635 | 58,326.483 | 57,997.019 | 58,054.487 | 58,923.169 | 59,754.44 | 60,311.664 | 54,607.066 | 55,381.049 | 56,205.749 | 56,965.287 | 57,530.359 | 58,256.127 | 58,956.938 | 50,482.7 | 50,995.666 | 51,719.203 | 52,436.004 | 53,017.159 | 53,543.303 | 54,051.192 | 54,787.763 | 53,847.039 | 21,883.145 | 21,524.807 | 21,174.756 | 19,212.395 | 19,151.41 | 19,182.394 | 19,591.067 | 19,852.579 | 19,441.809 | 19,494.267 | 19,611.15 | 19,755.338 |
Langetermijnbeleggingen
| 226,027.127 | 225,164.917 | 74,400.237 | 81,396.133 | 80,222.647 | 78,963.464 | 78,828.405 | 77,465.821 | 76,087.773 | 79,479.766 | 76,993.483 | 75,374.916 | 70,230.892 | 71,899.279 | 70,504.225 | 69,039.675 | 66,770.995 | 67,476.222 | 67,738.601 | 63,301.8 | 61,591.688 | 61,014.866 | 57,554.36 | 59,401.922 | 57,864.207 | 55,944.739 | 55,185.956 | 54,801.11 | 50,662.364 | 52,379.639 | 51,892.288 | 49,485.382 | 50,001.225 | 54,571.309 | 54,349.602 | 62,160.596 | 59,185.334 | 64,077.07 | 61,027.064 | 60,286.659 | 57,781.621 | 60,097.599 | 49,062.352 | 49,390.443 | 49,443.311 | 51,387.595 | 48,811.612 | 46,914.276 | 45,384.257 | 47,264.614 | 45,213.785 | 43,940.869 | 43,294.871 | 44,197.32 | 41,864.02 |
Belastingvorderingen
| 3,025.012 | 3,003.581 | 2,882.27 | 2,749.642 | 2,739.037 | 2,798.036 | 2,588.649 | 2,880.475 | 2,729.828 | 2,678.661 | 2,766.907 | 2,675.606 | 2,656.51 | 2,728.534 | 2,700.29 | 2,874.638 | 2,988.921 | 3,077.629 | 3,117.532 | 3,149.539 | 3,280.138 | 3,211.695 | 3,318.14 | 2,613.682 | 2,422.335 | 2,418.513 | 2,204.959 | 2,262.436 | 2,353.277 | 2,356.412 | 2,361.276 | 2,431.572 | 2,406.125 | 2,340.842 | 2,317.146 | 2,366.38 | 2,569.579 | 2,648.574 | 2,737.657 | 2,976.02 | 2,686.806 | 2,806.478 | 2,812.572 | 2,099.969 | 1,991.446 | 2,014.869 | 649.294 | 579.25 | 393.055 | 381.622 | 381.707 | 384.989 | 384.739 | 501.597 | 670.183 |
Overige niet-vlottende activa
| 10,228.699 | 10,574.432 | 160,388.551 | 146,359.836 | 151,254.14 | 146,339.208 | 139,980.273 | 140,377.537 | 138,371.032 | 140,744.582 | 140,744.214 | 138,801.913 | 139,870.182 | 157,870.39 | 157,517.04 | 155,495.831 | 154,635.166 | 154,830.359 | 149,187.397 | 148,568.995 | 145,818.16 | 146,330.727 | 152,974.011 | 151,904.669 | 150,829.373 | 152,171.324 | 146,277.517 | 147,284.523 | 146,574.824 | 145,848.928 | 146,385.593 | 148,820.464 | 148,342.649 | 146,830.698 | 149,820.626 | 146,397.439 | 146,862.885 | 144,814.813 | 142,691.352 | 139,382.024 | 140,363.562 | 131,702.047 | 53,351.119 | 56,622.616 | 56,716.855 | 52,253.009 | 16,898.74 | 17,352.659 | 9,388.242 | 9,179.46 | 9,465.881 | 8,445.78 | 7,449.039 | 7,827.541 | 8,626.516 |
Totaal niet-vlottende activa
| 530,464.692 | 534,206.643 | 530,473.845 | 503,423.901 | 501,418.512 | 497,140.393 | 495,884.754 | 494,121.971 | 487,824.162 | 494,153.501 | 491,253.927 | 489,310.378 | 485,280.392 | 506,527.691 | 505,709.203 | 501,705.813 | 498,233.745 | 501,855.659 | 457,039.316 | 452,682.098 | 450,485.002 | 450,080.61 | 436,400.549 | 421,848.176 | 421,941.122 | 424,469.816 | 416,713.083 | 409,265.444 | 404,346.431 | 403,418.95 | 405,920.842 | 406,233.817 | 408,156.097 | 411,434.298 | 405,111.878 | 407,224.799 | 402,049.901 | 404,804.549 | 398,529.204 | 389,945.485 | 383,494.722 | 380,321.301 | 288,693.342 | 251,405.269 | 249,690.638 | 245,139.86 | 239,955.534 | 235,904.933 | 227,141.295 | 229,306.434 | 227,509.412 | 204,003.001 | 199,864.209 | 201,101.554 | 200,563.505 |
Totaal activa
| 679,343.457 | 671,574.791 | 671,417.612 | 636,410.665 | 627,721.633 | 666,353.657 | 657,757.91 | 661,179.208 | 662,883.079 | 647,932.982 | 635,327.585 | 636,035.571 | 633,370.881 | 628,634.648 | 616,955.27 | 606,180.609 | 619,036.277 | 620,191.647 | 576,079.699 | 553,120.187 | 582,068.721 | 574,820.653 | 565,589.42 | 546,217.271 | 554,245.474 | 543,600.516 | 516,766.28 | 505,940.304 | 517,426.342 | 501,147.035 | 513,460.158 | 517,186.871 | 526,109.753 | 520,525.278 | 518,765.122 | 517,146.052 | 524,363.01 | 510,154.056 | 496,604.29 | 492,265.929 | 497,225.796 | 482,479.735 | 386,355.456 | 364,000.783 | 364,599.237 | 353,884.744 | 339,147.566 | 334,170.807 | 345,891.778 | 329,871.884 | 329,005.187 | 311,080.495 | 310,159.721 | 303,344.242 | 293,707.502 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21,912.112 | 19,722.531 | 21,978.933 | 21,653.168 | 18,461.59 | 18,893.3 | 19,200.434 | 20,497.884 | 23,249.485 | 24,785.136 | 18,272.31 | 19,337.254 | 18,302.756 | 17,586.642 | 18,037.076 | 13,687.763 | 13,922.941 | 14,902.36 | 18,040.386 | 21,025.636 | 19,194.607 | 19,751.497 | 17,171.023 | 22,524.006 | 17,997.714 | 19,513.983 | 19,913.51 | 18,895.903 | 15,822.91 | 15,933.217 | 15,910.92 | 16,324.295 | 16,636.863 | 17,324.508 | 15,622.902 | 15,374.33 | 15,833.824 | 15,336.296 | 13,502.368 | 17,752.881 | 18,123.899 | 15,213.59 | 17,452.151 | 17,243.002 | 20,074.442 | 19,488.905 | 20,240.518 | 18,983.485 | 21,069.157 | 20,775.018 | 23,003.383 | 20,808.318 | 20,026.344 | 19,502.182 | 18,798.389 |
Kortlopende schulden
| 77,597.269 | 78,462.192 | 61,917.538 | 95,470.435 | 82,471.797 | 99,876.87 | 106,057.75 | 115,549.908 | 99,835.325 | 83,193.059 | 73,463.383 | 93,015.63 | 74,444.455 | 60,806.157 | 43,600.486 | 57,189.435 | 48,010.437 | 95,740.085 | 69,814.168 | 72,828.239 | 91,298.107 | 92,031.058 | 92,362.239 | 88,863.916 | 84,014.486 | 92,652.878 | 75,531.07 | 74,149.63 | 70,106.916 | 75,790.794 | 80,796.819 | 75,843.848 | 68,379.919 | 76,728.045 | 69,302.038 | 78,380.443 | 72,202.017 | 66,013.292 | 60,445.08 | 68,324.034 | 41,905.835 | 44,011.085 | 59,730.96 | 54,209.405 | 40,757.02 | 39,837.682 | 31,495.908 | 33,466.763 | 35,244.118 | 36,773.157 | 38,136.809 | 48,213.739 | 39,511.277 | 40,150.773 | 35,836.373 |
Belastingschulden
| 2,552.647 | 3,461.641 | 2,831.592 | 3,288.213 | 2,614.477 | 4,055.204 | 3,462.99 | 2,818.096 | 2,196.372 | 3,600.538 | 3,146.037 | 2,377.944 | 1,802.978 | 3,380.752 | 2,913.079 | 2,250.63 | 2,019.474 | 2,682.188 | 1,693.953 | 2,092.355 | 1,431.053 | 4,082.232 | 3,615.154 | 4,079.66 | 3,502.481 | 3,927.975 | 2,202.099 | 1,899.396 | 2,343.631 | 2,940.751 | 2,393.096 | 2,379.65 | 2,413.573 | 2,439.143 | 1,830.859 | 1,586.933 | 1,888.735 | 2,881.915 | 3,368.813 | 3,003.537 | 3,437.306 | 3,830.532 | 3,115.5 | 2,515.636 | 2,632.199 | 3,351.579 | 2,688.208 | 3,057.293 | 2,434.547 | 2,301.979 | 1,700.572 | 1,106.51 | 1,613.746 | 2,417.442 | 2,047.274 |
Uitgestelde opbrengsten
| 7,331.999 | 6,746.591 | 30,392.982 | 30,363.511 | 42,857.524 | 6,131.785 | 6,408.943 | 6,174.621 | 5,541.9 | 5,321.264 | 28,793.184 | 27,442.936 | 40,892.458 | 27,423.732 | 26,695.616 | 26,234.905 | 39,124.553 | 25,674.209 | 24,077.367 | 25,633.908 | -19,194.607 | -19,751.497 | -17,171.023 | -22,524.006 | -17,997.714 | -19,513.983 | 3,689.43 | 4,533.693 | 18,935.853 | 6,074.56 | 7,930.962 | 7,275.669 | 20,038.776 | 4,372.007 | 7,930.66 | 8,058.918 | 21,902.877 | 9,270.81 | 11,835.911 | -17,752.881 | 38,161.363 | 24,693.194 | 6,277.117 | 25,005.74 | 36,963.436 | 22,710.29 | 21,532.204 | 19,653.778 | 31,822.626 | 17,141.356 | 18,423.433 | 19,667.991 | 33,862.009 | 19,637.599 | 18,135.925 |
Overige kortlopende verplichtingen
| 42,531.22 | 27,480.785 | 4,170.075 | 3,738.075 | 3,835.383 | 26,453.69 | 26,524.635 | 24,854.797 | 39,565.588 | 25,360.868 | 3,612.441 | 4,336.355 | 3,483.994 | 26,894.602 | 18,692.292 | 28,500.565 | 22,707.906 | 2,712.781 | 2,988.273 | 2,724.205 | 45,607.013 | 32,319.652 | 36,517.864 | 31,033.77 | 45,359.165 | 28,449.333 | 2,506.61 | 3,015.449 | 3,247.41 | 2,705.793 | 2,544.731 | 2,438.081 | 2,386.105 | 2,103.244 | 1,992.912 | 2,626.965 | 2,789.259 | 1,883.188 | 2,293.289 | 26,682.037 | 3,474.845 | 1,988.77 | 2,317.709 | 1,970.271 | 2,712.197 | 2,400.754 | 6,103.666 | 7,387.006 | 7,083.671 | 6,516.842 | 5,796.743 | 8,221.221 | 6,006.848 | 7,437.952 | 8,172.601 |
Totaal kortlopende verplichtingen
| 149,372.6 | 132,412.099 | 118,459.528 | 151,225.189 | 147,626.294 | 151,355.645 | 158,191.762 | 167,077.21 | 168,192.298 | 138,660.327 | 124,141.318 | 144,132.175 | 137,123.663 | 132,711.133 | 107,025.47 | 125,612.668 | 123,765.837 | 139,029.435 | 114,920.194 | 122,211.988 | 136,905.12 | 124,350.71 | 128,880.103 | 119,897.686 | 129,373.651 | 121,102.211 | 101,640.62 | 100,594.675 | 108,113.089 | 100,504.364 | 107,183.432 | 101,881.893 | 107,441.663 | 100,527.804 | 94,848.512 | 104,440.656 | 112,727.977 | 92,503.586 | 88,076.648 | 95,006.071 | 101,665.942 | 85,906.639 | 85,777.937 | 98,428.418 | 100,507.095 | 84,437.631 | 79,372.296 | 79,491.032 | 95,219.572 | 81,206.373 | 85,360.368 | 96,911.269 | 99,406.478 | 86,728.506 | 80,943.288 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 182,848.336 | 183,300.132 | 215,439.216 | 167,866.451 | 170,780.376 | 203,694.701 | 191,959.139 | 185,070.137 | 192,834.091 | 196,727.985 | 206,354.39 | 190,150.866 | 210,498.241 | 201,106.67 | 219,065.561 | 194,544.639 | 213,944.302 | 187,842.905 | 169,064.996 | 142,749.468 | 159,454.396 | 152,838.879 | 147,622.624 | 139,146.679 | 142,141.06 | 134,522.114 | 138,251.971 | 131,727.511 | 141,484.433 | 125,061.401 | 131,355.962 | 142,297.408 | 146,000.437 | 136,181.181 | 140,367.928 | 127,644.937 | 131,055.758 | 127,355.686 | 124,711.229 | 119,497.891 | 124,576.824 | 117,210.181 | 109,261.491 | 79,046.634 | 80,869.808 | 77,084.142 | 73,958.033 | 72,987.866 | 72,179.057 | 62,362.162 | 61,451.353 | 53,337.184 | 54,139.143 | 49,596.281 | 52,066.152 |
Uitgestelde opbrengsten niet-vlottend
| 268.048 | 276.103 | 293.017 | 9,951.05 | 10,148.993 | 10,317.045 | 10,496.721 | 10,629.041 | 10,960.812 | 10,839.869 | 10,740.779 | 11,046.536 | 322.356 | 305.344 | 311.293 | 316.193 | 321.758 | 327.414 | 333.126 | 339.762 | 345.815 | 352.499 | 208.272 | 241.808 | 220.696 | 226.799 | 3,490.904 | 4,249.698 | 4,387.017 | 4,522.923 | 4,641.013 | 4,315.682 | 5,057.63 | 5,116.844 | 5,090.982 | 3,661.83 | 3,710.658 | 3,809.674 | 4,113.499 | 3,799.167 | 3,860.466 | 3,838.124 | 3,908.919 | 4,083.919 | 4,202.341 | 150.738 | 212.766 | 213.044 | 213.044 | 202.447 | 151.296 | 726.881 | 738.543 | 957.83 | 971.124 |
Uitgestelde belastingverplichtingen niet-vlottend
| 19,545.445 | 19,487.248 | 18,978.838 | 19,006.974 | 19,146.686 | 18,618.156 | 18,396.917 | 18,740.896 | 18,658.483 | 18,629.626 | 18,568.637 | 18,989.887 | 18,935.935 | 18,756.267 | 18,359.149 | 18,321.365 | 18,287.01 | 18,211.589 | 17,761.929 | 17,619.137 | 17,575.491 | 17,485.098 | 17,552.448 | 17,744.58 | 17,547.294 | 17,098.768 | 16,874.47 | 17,048.325 | 17,022.256 | 16,997.874 | 17,014.677 | 17,158.234 | 17,193.615 | 17,176.164 | 16,822.397 | 16,187.626 | 16,536.181 | 16,450.076 | 15,110.447 | 14,755.387 | 14,630.318 | 13,391.839 | 10,454.464 | 10,391.558 | 10,336.15 | 10,289.146 | 1,030.467 | 1,277.075 | 1,079.822 | 1,311.307 | 1,106.225 | 903.529 | 873.885 | 437.662 | 210.053 |
Overige niet-vlottende verplichtingen
| 17,044.089 | 18,111.94 | 8,604.946 | 7,481.675 | 6,749.237 | 6,888.581 | 7,041.294 | 7,464.808 | 5,917.459 | 5,984.014 | 6,107.543 | 5,309.028 | 2,823.697 | 2,758.379 | 2,769.157 | 2,701.157 | 2,729.677 | 2,718.762 | 2,678.271 | 3,211.604 | 3,229.264 | 3,186.817 | 3,596.536 | 3,888.986 | 4,047.836 | 4,227.273 | 969.222 | 971.099 | 977.769 | 1,028.576 | 1,072.422 | 1,159.124 | 1,206.101 | 1,155.769 | 1,238.3 | 1,211.877 | 1,163.566 | 1,195.474 | 1,273.713 | 1,201.388 | 1,182.71 | 1,239.04 | 1,271.986 | 1,307.522 | 1,314.569 | 5,501.899 | 12,748.907 | 12,565.67 | 12,557.347 | 12,528.18 | 12,525.721 | 9,422.035 | 9,380.352 | 9,415.263 | 9,468.861 |
Totaal niet-vlottende verplichtingen
| 219,705.918 | 221,175.423 | 243,316.017 | 204,306.15 | 206,825.292 | 239,518.483 | 227,894.071 | 221,904.882 | 228,370.845 | 232,181.494 | 241,771.349 | 225,496.317 | 232,580.229 | 222,926.66 | 240,505.16 | 215,883.354 | 235,282.747 | 209,100.67 | 189,838.322 | 163,919.971 | 180,604.966 | 173,863.293 | 168,979.88 | 161,022.053 | 163,956.886 | 156,074.954 | 159,586.567 | 153,996.633 | 163,871.475 | 147,610.774 | 154,084.074 | 164,930.448 | 169,457.783 | 159,629.958 | 163,519.607 | 148,706.27 | 152,466.163 | 148,810.91 | 145,208.888 | 139,253.833 | 144,250.318 | 135,679.184 | 124,896.86 | 94,829.633 | 96,722.868 | 93,025.925 | 87,950.173 | 87,043.655 | 86,029.27 | 76,404.096 | 75,234.595 | 64,389.629 | 65,131.923 | 60,407.036 | 62,716.19 |
Totaal passiva
| 369,078.518 | 353,587.522 | 361,775.545 | 355,531.339 | 354,451.586 | 390,874.128 | 386,085.833 | 388,982.092 | 396,563.143 | 370,841.821 | 365,912.667 | 369,628.492 | 369,703.892 | 355,637.793 | 347,530.63 | 341,496.022 | 359,048.584 | 348,130.105 | 304,758.516 | 286,131.959 | 317,510.086 | 298,214.003 | 297,859.983 | 280,919.739 | 293,330.537 | 277,177.165 | 261,227.187 | 254,591.308 | 271,984.564 | 248,115.138 | 261,267.506 | 266,812.341 | 276,899.446 | 260,157.762 | 258,368.119 | 253,146.926 | 265,194.14 | 241,314.496 | 233,285.536 | 234,259.904 | 245,916.26 | 221,585.823 | 210,674.797 | 193,258.051 | 197,229.963 | 177,463.556 | 167,322.469 | 166,534.687 | 181,248.842 | 157,610.469 | 160,594.963 | 161,300.898 | 164,538.401 | 147,135.542 | 143,659.478 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,910.395 | 5,325.034 | 5,664.972 | 5,048.195 | 3,089.283 | 1,832.67 | 0 | 0 | 2,069.331 | 3,416.363 | 2,446.52 | 3,825.792 | 3,696.27 | 3,871.941 | 4,013.334 | 4,734.027 | 2,870.205 | 1,944.827 | 130.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 53,528.751 | 52,479.168 | 52,479.168 | 52,479.168 | 52,479.168 | 51,450.165 | 51,450.165 | 51,450.165 | 51,450.165 | 50,441.338 | 50,441.338 | 50,441.338 | 50,441.338 | 48,972.173 | 48,972.173 | 48,972.173 | 48,972.173 | 47,545.799 | 47,545.799 |
Ingehouden winsten
| 16,213.259 | 23,451.041 | 13,904.964 | 11,413.445 | 9,152.392 | 14,929.361 | 13,294.029 | 13,048.906 | 10,745.491 | 16,613.921 | 13,856.572 | 12,357.403 | 10,035.037 | 16,443.037 | 13,744.88 | 13,054.993 | 10,074.767 | 18,856.195 | 17,376.404 | 14,289.651 | 11,308.209 | 19,723.649 | 17,996.558 | 17,990.017 | 14,526.538 | 18,378.741 | 12,819.238 | 10,635.315 | 7,040.707 | 13,085.024 | 11,785.464 | 9,299.025 | 7,970.646 | 14,565.537 | 13,706.389 | 14,204.362 | 13,450.693 | 21,530.945 | 136,538.308 | 135,059.867 | 132,166.395 | 134,411.678 | 13,955.94 | 12,168.066 | 10,586.201 | 16,983.248 | 11,472.883 | 10,142.301 | 9,110.436 | 16,660.61 | 13,709.45 | 12,878.607 | 10,721.676 | 19,606.993 | 14,842.096 |
Overige gereserveerde algehele resultaten
| 152,476.575 | 147,014.612 | 143,046.91 | 139,791.241 | 136,881.014 | 136,739.834 | 138,967.081 | 138,419.066 | 136,206.019 | 136,192.862 | 132,710.521 | 132,527.775 | 133,497.236 | 130,976.655 | -2,910.395 | -5,325.034 | -5,664.972 | -5,048.195 | -3,089.283 | -1,832.67 | 57.135 | 61.211 | -2,069.331 | -3,416.363 | -2,446.52 | -3,825.792 | -3,696.27 | -3,871.941 | -4,013.334 | -4,734.027 | -2,870.205 | -1,944.827 | -130.231 | 1,487.713 | 4,000.696 | 7,715.799 | 7,197.448 | 7,589.657 | 6,841.068 | 4,074.868 | 3,130.03 | 3,952.47 | 4,653.726 | 3,905.143 | 8,653.902 | 3,682.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7,069.578 | 7,042.351 | 14,706.988 | 12,862.853 | 12,704.813 | 6,013.473 | 3,218.617 | 5,968.317 | 5,805.139 | 5,956.87 | 5,952.891 | 5,848.249 | 5,559.575 | 5,558.18 | 136,755.556 | 134,299.494 | 133,958.067 | 131,658.225 | 133,617.133 | 134,859.659 | 136,717.019 | 134,425.611 | 132,009.828 | 130,662.574 | 131,584.329 | 127,882.876 | 128,012.398 | 127,843.613 | 127,700.611 | 123,694.643 | 125,572.24 | 127,055.431 | 128,868.982 | 125,984.141 | 126,015.729 | 125,962.859 | 124,800.53 | 121,446.855 | 3,641.885 | 3,641.367 | 2,620.627 | 4,655.979 | 42,771.899 | 42,796.014 | 38,066.15 | 41,939.671 | 48,436.657 | 47,937.367 | 48,002.653 | 47,599.05 | 48,869.04 | 38,567.85 | 37,537.067 | 36,126.246 | 36,160.716 |
Totaal eigen vermogen van aandeelhouders
| 229,288.163 | 231,036.755 | 225,187.613 | 217,596.29 | 212,266.97 | 211,211.419 | 209,008.478 | 210,965.04 | 206,285.4 | 212,292.404 | 206,048.735 | 204,262.178 | 202,620.599 | 206,506.623 | 204,029.187 | 200,883.238 | 197,561.585 | 204,043.171 | 204,522.288 | 202,678.061 | 201,611.114 | 207,739.222 | 203,535.137 | 202,181.342 | 199,639.618 | 199,790.368 | 194,360.387 | 192,007.679 | 188,270.069 | 190,308.418 | 190,886.455 | 189,883.207 | 190,368.379 | 195,566.142 | 197,251.565 | 201,411.771 | 198,977.422 | 203,046.625 | 199,500.429 | 195,255.27 | 190,396.22 | 194,470.292 | 112,831.73 | 110,319.388 | 108,756.418 | 113,046.312 | 110,350.878 | 108,521.006 | 107,554.427 | 113,231.833 | 111,550.663 | 100,418.63 | 97,230.916 | 103,279.038 | 98,548.611 |
Totaal eigen vermogen
| 310,264.939 | 317,987.269 | 309,642.067 | 280,879.326 | 273,270.047 | 275,479.529 | 271,672.077 | 272,197.116 | 266,319.936 | 277,091.161 | 269,414.918 | 266,407.079 | 263,666.989 | 272,996.855 | 269,424.64 | 264,684.587 | 259,987.693 | 272,061.542 | 271,321.183 | 266,988.228 | 264,558.635 | 276,606.65 | 267,729.437 | 265,297.532 | 260,914.937 | 266,423.351 | 255,539.093 | 251,348.996 | 245,441.778 | 253,031.897 | 252,192.652 | 250,374.53 | 249,210.307 | 260,367.516 | 260,397.003 | 263,999.126 | 259,168.87 | 268,839.56 | 263,318.754 | 258,006.025 | 251,309.536 | 260,893.912 | 175,680.659 | 170,742.732 | 167,369.274 | 176,421.188 | 171,825.097 | 167,636.12 | 164,642.936 | 172,261.415 | 168,410.224 | 149,779.597 | 145,621.32 | 156,208.7 | 150,048.024 |
Totaal passiva en aandeelhoudersvermogen
| 679,343.457 | 671,574.791 | 671,417.612 | 636,410.665 | 627,721.633 | 666,353.657 | 657,757.91 | 661,179.208 | 662,883.079 | 647,932.982 | 635,327.585 | 636,035.571 | 633,370.881 | 628,634.648 | 616,955.27 | 606,180.609 | 619,036.277 | 620,191.647 | 576,079.699 | 553,120.187 | 582,068.721 | 574,820.653 | 565,589.42 | 546,217.271 | 554,245.474 | 543,600.516 | 516,766.28 | 505,940.304 | 517,426.342 | 501,147.035 | 513,460.158 | 517,186.871 | 526,109.753 | 520,525.278 | 518,765.122 | 517,146.052 | 524,363.01 | 510,154.056 | 496,604.29 | 492,265.929 | 497,225.796 | 482,479.735 | 386,355.456 | 364,000.783 | 364,599.237 | 353,884.744 | 339,147.566 | 334,170.807 | 345,891.778 | 329,871.884 | 329,005.187 | 311,080.495 | 310,159.721 | 303,344.242 | 293,707.502 |