U-Ming Marine Transport Corporation
TWSE:2606.TW
58.7 (TWD) • At close November 12, 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
| 15,819.115 | 14,834.664 | 13,499.793 | 14,300.069 | 15,838.801 | 14,229.144 | 14,558.599 | 17,347.41 | 17,681.302 | 16,276.52 | 13,927.841 | 13,135.312 | 12,698.546 | 13,233.875 | 13,352.688 | 15,380.334 | 15,362.561 | 16,319.412 | 15,879.242 | 18,837.763 | 19,007.676 | 18,669.743 | 16,684.916 | 20,454.228 | 17,252.912 | 16,331.684 | 10,528.55 | 15,094.155 | 15,399.407 | 11,381.961 | 13,540.718 | 20,479.422 | 22,012.23 | 16,493.069 | 16,375.872 | 17,894.718 | 16,934.805 | 18,425.349 | 19,054.142 | 16,644.93 | 14,250.472 | 13,721.15 | 13,001.66 | 14,099.359 | 14,774.247 | 14,930.241 | 15,373.468 | 14,312.216 | 13,922.818 | 13,969.26 | 15,207.419 | 14,433.779 | 19,040.804 | 21,218.154 | 20,225.074 |
Kortetermijnbeleggingen
| 11,463.159 | 10,097.988 | 9,399.396 | 8,868.561 | 9,331.47 | 9,078.044 | 9,246.633 | 8,741.52 | 8,779.179 | 9,270.36 | 8,743.671 | 8,679.569 | 8,927.098 | 8,859.482 | 8,637.875 | 8,059.019 | 8,306.213 | 7,460.411 | 9,065.331 | 8,786.348 | 9,468.463 | 9,443.823 | 8,556.653 | 9,750.027 | 7,949.204 | 7,381.955 | 6,630.197 | 7,925.3 | 8,108.863 | 9,004.173 | 8,488.044 | 11,177.932 | 9,883.329 | 8,925.761 | 9,707.102 | 10,178.521 | 10,164.787 | 11,010.378 | 10,741.753 | 9,957.014 | 11,437.22 | 12,302.382 | 12,488.785 | 10,027.826 | 10,003.156 | 9,778.119 | 9,335.857 | 9,070.345 | 7,808.264 | 8,418.34 | 8,768.119 | 8,666.265 | 9,139.986 | 8,684.72 | 8,820.319 |
Liquide middelen en kortetermijnbeleggingen
| 27,282.274 | 24,932.652 | 22,899.189 | 23,168.63 | 25,170.271 | 23,307.188 | 23,805.232 | 26,088.93 | 26,460.481 | 25,546.88 | 22,671.512 | 21,814.881 | 21,625.644 | 22,093.357 | 21,990.563 | 23,439.353 | 23,668.774 | 23,779.823 | 24,944.573 | 27,624.111 | 28,476.139 | 28,113.566 | 25,241.569 | 30,204.255 | 25,202.116 | 23,713.639 | 17,158.747 | 23,019.455 | 23,508.27 | 20,386.134 | 22,028.762 | 31,657.354 | 31,895.559 | 25,418.83 | 26,082.974 | 28,073.239 | 27,099.592 | 29,435.727 | 29,795.895 | 26,601.944 | 25,687.692 | 26,023.532 | 25,490.445 | 24,127.185 | 24,777.403 | 24,708.36 | 24,709.325 | 23,382.561 | 21,731.082 | 22,387.6 | 23,975.538 | 23,100.044 | 28,180.79 | 29,902.874 | 29,045.393 |
Nettovorderingen
| 1,846.88 | 1,754.959 | 1,616.311 | 1,509.997 | 1,588.464 | 1,472.265 | 1,499.603 | 1,685.116 | 1,258.139 | 765.912 | 911.325 | 1,130.55 | 836.585 | 762.806 | 703.026 | 714.049 | 696.272 | 662.367 | 764.657 | 854.289 | 843.089 | 724.504 | 812.32 | 917.998 | 570.472 | 686.986 | 1,204.074 | 584.846 | 613.486 | 656.549 | 556.744 | 509.979 | 481.421 | 529.159 | 552.721 | 601.255 | 631.238 | 1,711.533 | 792.842 | 1,541.804 | 1,502.471 | 1,525.786 | 761.879 | 690.741 | 764.779 | 1,329.345 | 750.516 | 873.086 | 1,069.819 | 989.222 | 783.317 | 679.146 | 804.156 | 633.349 | 466.214 |
Voorraad
| 732.416 | 684.414 | 606.769 | 728.017 | 550.728 | 744.094 | 524.841 | 795.18 | 829.149 | 773.209 | 668.734 | 592.073 | 478.77 | 515.115 | 398.671 | 428.053 | 370.985 | 462.254 | 561.531 | 439.403 | 384.235 | 285.978 | 410.314 | 264.229 | 283.581 | 293.851 | 422.49 | 291.774 | 344.532 | 302.83 | 261.993 | 209.149 | 220.984 | 233.847 | 350.969 | 350.263 | 329.466 | 372.845 | 422.995 | 456.064 | 337.154 | 388.22 | 381.44 | 354.763 | 354.36 | 363.624 | 344.571 | 364.282 | 351.906 | 302.183 | 204.891 | 212.953 | 275.417 | 189.853 | 177.43 |
Overige vlottende activa
| 291.038 | 273.872 | 305.145 | 248.04 | 264.607 | 248.943 | 255.001 | 656.393 | 251.752 | 199.456 | 140.069 | 184.541 | 246.947 | 186.836 | 161.431 | 276.768 | 329.035 | 360.592 | 218.067 | 214.316 | 181.723 | 181.669 | 232.767 | 216.674 | 186.576 | 229.119 | 166.094 | 183.068 | 180.013 | 181.752 | 184.423 | 177.614 | 194.334 | 206.358 | 249.425 | 206.263 | 246.802 | 216.463 | 255.353 | 220.172 | 217.698 | 206.293 | 184.922 | 165.786 | 134.189 | 116.379 | 138.365 | 143.924 | 166.075 | 160.006 | 99.339 | 830.339 | 132.381 | 392.815 | 90.706 |
Totaal vlottende activa
| 30,152.608 | 27,645.897 | 25,427.414 | 25,654.684 | 27,574.07 | 25,772.49 | 26,084.677 | 29,225.619 | 28,799.521 | 27,285.457 | 24,391.64 | 23,722.045 | 23,187.946 | 23,558.114 | 23,253.691 | 24,858.223 | 25,065.066 | 25,265.036 | 26,488.828 | 29,132.119 | 29,885.186 | 29,305.717 | 26,696.97 | 31,603.156 | 26,242.745 | 24,923.595 | 18,951.405 | 24,079.143 | 24,646.301 | 21,527.265 | 23,031.922 | 32,554.096 | 32,792.298 | 26,388.194 | 27,236.089 | 29,231.02 | 28,307.098 | 31,736.568 | 31,267.085 | 28,819.984 | 27,745.015 | 28,143.831 | 26,818.686 | 25,338.475 | 26,030.731 | 26,517.708 | 25,942.777 | 24,763.853 | 23,318.882 | 23,839.011 | 25,063.085 | 24,822.482 | 29,392.744 | 31,118.891 | 29,779.743 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 47,959.031 | 46,911.36 | 45,670.487 | 47,520.745 | 46,272.151 | 44,770.743 | 41,518.402 | 37,822.834 | 33,827.22 | 32,387.577 | 30,304.171 | 29,852.409 | 29,182.357 | 28,676.673 | 29,114.345 | 28,135.027 | 26,959.447 | 27,815.458 | 27,933.249 | 29,293.659 | 30,080.871 | 29,547.311 | 29,939.341 | 29,340.275 | 29,650.304 | 28,937.332 | 30,217.912 | 31,231.979 | 31,288.389 | 30,816.291 | 28,315.931 | 27,314.808 | 28,663.491 | 29,365.008 | 30,968.544 | 29,964.605 | 27,620.328 | 26,295.088 | 25,972.794 | 23,722.324 | 23,691.847 | 21,599.825 | 16,806.347 | 14,951.947 | 14,510.405 | 11,984.177 | 16,220.536 | 14,987.088 | 15,106.052 | 14,451.078 | 13,498.401 | 13,343.411 | 12,627.513 | 13,096.899 | 13,274.361 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 36.891 | 36.389 | 39.287 | 44.93 | 49.893 | 54.955 | 60.191 | 67.112 | 59.913 | 66.789 | 73.646 | 76.621 | 83.386 | 90.222 | 47.038 | 47.042 | 51.073 | 54.836 | 58.799 | 33.722 | 31.115 | 32.421 | 34.624 | 36.827 | 39.03 | 41.234 | 0.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.406 | 38.544 | 38.811 | 38.642 | 38.992 | 53.566 | 52.292 | 52.782 | 52.586 |
Goodwill en immateriële activa
| 36.891 | 36.389 | 39.287 | 44.93 | 49.893 | 54.955 | 60.191 | 67.112 | 59.913 | 66.789 | 73.646 | 76.621 | 83.386 | 90.222 | 47.038 | 47.042 | 51.073 | 54.836 | 58.799 | 33.722 | 31.115 | 32.421 | 34.624 | 36.827 | 39.03 | 41.234 | 0.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.406 | 38.544 | 38.811 | 38.642 | 38.992 | 53.566 | 52.292 | 52.782 | 52.586 |
Langetermijnbeleggingen
| 10,116.215 | 10,029.286 | 9,396.02 | 66.533 | -515.939 | -335.804 | -935.986 | -468.561 | -1,070.063 | -2,124.509 | -1,886.844 | -1,920.28 | -2,139.322 | -2,283.595 | -2,213.36 | -2,775.435 | -3,072.382 | -2,348.348 | -3,415.398 | -3,531.28 | -4,101.198 | -4,321.234 | -3,706.057 | -4,628.24 | -3,304.07 | -2,940.028 | -3,232.751 | -4,550.287 | -4,788.281 | -5,700.59 | -5,146.982 | -7,903.637 | -7,097.152 | -6,068.521 | -6,836.311 | -7,299.111 | -8,115.039 | -8,946.709 | -8,675.66 | -7,928.436 | -9,950.816 | -10,801.176 | -10,999.692 | -6,770.236 | -6,620.822 | -6,429.34 | -5,973.275 | -5,708.277 | -3,003.246 | -3,876.545 | -4,172.163 | -4,523.13 | -6,842.623 | -6,107.407 | -6,370.084 |
Belastingvorderingen
| 0.786 | 1.693 | 1.82 | 1.98 | 2.168 | 3.346 | 3.472 | 3.813 | 4.579 | 4.904 | 5.216 | 6.142 | 6.247 | 6.803 | 8.101 | 9.124 | 10.166 | 11.223 | 11.703 | 12.246 | 12.376 | 12.991 | 17.895 | 17.025 | 23.053 | 50.865 | 34.465 | 51.903 | 44.809 | 73.231 | 36.226 | 33.475 | 34.061 | 51.819 | 107.525 | 147.03 | 48.584 | 111.935 | 138.709 | 60.707 | 43.234 | 79.748 | 49.624 | 63.23 | 56.42 | 56.161 | 93.722 | 0 | 0 | 0 | 129.322 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 104.118 | 93.969 | 98.913 | 9,381.758 | 9,795.677 | 9,535.063 | 9,695.634 | 9,398.347 | 9,420.406 | 9,907.753 | 9,391.352 | 9,424.746 | 9,703.238 | 11,117.755 | 10,432.672 | 9,759.092 | 10,941.386 | 9,985.05 | 11,181.796 | 10,840.31 | 11,510.491 | 11,276.029 | 10,225.878 | 11,716.249 | 9,776.161 | 9,130.812 | 7,924.295 | 9,253.577 | 9,480.452 | 10,550.985 | 11,871.904 | 14,439.504 | 12,918.501 | 11,728.811 | 12,241.709 | 13,011.541 | 12,678.29 | 14,949.821 | 14,789.927 | 13,017.282 | 13,981.588 | 16,269.137 | 18,744.296 | 16,046.118 | 16,216.289 | 16,244.687 | 10,565.939 | 12,742.792 | 11,365.625 | 11,979.382 | 12,323.659 | 12,322.59 | 10,188.648 | 9,677.713 | 9,840.912 |
Totaal niet-vlottende activa
| 58,217.041 | 57,072.697 | 55,206.527 | 57,015.946 | 55,603.95 | 54,028.303 | 50,341.713 | 46,823.545 | 42,242.055 | 40,242.514 | 37,887.541 | 37,439.638 | 36,835.906 | 37,607.858 | 37,388.796 | 35,174.85 | 34,889.69 | 35,518.219 | 35,770.149 | 36,648.657 | 37,533.655 | 36,547.518 | 36,511.681 | 36,482.136 | 36,184.478 | 35,220.215 | 34,944.8 | 35,987.172 | 36,025.369 | 35,739.917 | 35,077.079 | 33,884.15 | 34,518.901 | 35,077.117 | 36,481.467 | 35,824.065 | 32,232.163 | 32,410.135 | 32,225.77 | 28,871.877 | 27,765.853 | 27,147.534 | 24,600.575 | 24,291.059 | 24,162.292 | 21,855.685 | 20,936.328 | 22,060.147 | 23,507.242 | 22,592.557 | 21,818.211 | 21,196.437 | 16,025.83 | 16,719.987 | 16,797.775 |
Totaal activa
| 88,369.649 | 84,718.594 | 80,633.941 | 82,670.63 | 83,178.02 | 79,800.793 | 76,426.39 | 76,049.164 | 71,041.576 | 67,527.971 | 62,279.181 | 61,161.683 | 60,023.852 | 61,165.972 | 60,642.487 | 60,033.073 | 59,954.756 | 60,783.255 | 62,258.977 | 65,780.776 | 67,418.841 | 65,853.235 | 63,208.651 | 68,085.292 | 62,427.223 | 60,143.81 | 53,896.205 | 60,066.315 | 60,671.67 | 57,267.182 | 58,109.001 | 66,438.246 | 67,311.199 | 61,465.311 | 63,717.556 | 65,055.085 | 60,539.261 | 64,146.703 | 63,492.855 | 57,691.861 | 55,510.868 | 55,291.365 | 51,419.261 | 49,629.534 | 50,193.023 | 48,373.393 | 46,879.105 | 46,824 | 46,826.124 | 46,431.568 | 46,881.296 | 46,018.919 | 45,418.574 | 47,838.878 | 46,577.518 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 352.002 | 288.516 | 246.1 | 448.771 | 259.714 | 445.627 | 242.772 | 201.298 | 292.147 | 230.27 | 184.788 | 150.399 | 112.466 | 252.744 | 149.213 | 207.082 | 164.015 | 206.391 | 188.561 | 163.895 | 295.656 | 232.965 | 104.938 | 204.884 | 148.01 | 120.195 | 131.536 | 176.339 | 165.027 | 209.989 | 199.243 | 91.604 | 94.019 | 121.014 | 94.806 | 210.197 | 140.88 | 145.629 | 116.155 | 258.856 | 96.041 | 118.444 | 89.667 | 109.268 | 80.257 | 78.097 | 582.418 | 877.698 | 604.472 | 572.506 | 471.965 | 540.11 | 569.535 | 436.816 | 534.128 |
Kortlopende schulden
| 14,879.626 | 16,751.196 | 15,791.536 | 15,826.697 | 13,002.547 | 15,388.839 | 14,901.308 | 15,933.946 | 13,393.067 | 17,338.75 | 16,229.982 | 18,422.718 | 16,945.081 | 14,134.847 | 13,039.647 | 12,748.805 | 11,484.209 | 14,691.195 | 13,092.914 | 16,439.731 | 17,785.17 | 18,835.933 | 17,693.859 | 20,480.747 | 15,547.893 | 15,544.652 | 11,954.087 | 14,372.812 | 14,974.163 | 11,942.056 | 10,589.398 | 20,686.923 | 18,596.043 | 13,083.859 | 14,106.727 | 11,928.966 | 11,474.967 | 12,718.379 | 11,753.208 | 10,828.489 | 8,028.233 | 8,573.171 | 8,623.647 | 9,024.238 | 6,654.431 | 7,209.283 | 6,206.473 | 7,226.567 | 5,961.733 | 7,623.187 | 6,784.071 | 6,842.932 | 6,155.278 | 5,992.073 | 6,002.095 |
Belastingschulden
| 52.969 | 239.785 | 203.024 | 173.577 | 173.988 | 36.101 | 39.232 | 38.303 | 33.963 | 1.189 | 1.202 | 0 | 0 | 46.678 | 47.362 | 47.142 | 47.14 | 105.559 | 105.919 | 118.38 | 118.358 | 28.311 | 28.911 | 0.256 | 0.073 | 104.556 | 104.532 | 103.628 | 103.746 | 104.002 | 103.92 | 103.992 | 104.112 | 140.598 | 181.542 | 392.833 | 444.602 | 509.14 | 509.123 | 405.791 | 405.791 | 208.415 | 208.384 | 46.433 | 24.157 | 69.487 | 64.737 | 66.971 | 69.991 | 3.006 | 3.008 | 0.055 | 0.052 | 189.305 | 189.053 |
Uitgestelde opbrengsten
| 2,081.22 | 239.785 | 203.024 | 1,386.991 | 3,889.94 | 0 | 0 | 0 | 0 | 0 | 1,249.433 | 1,145.658 | 2,022.686 | 1,079.993 | 1,166.83 | 1,336.374 | 2,915.816 | 1,542.038 | 1,295.749 | 1,403.166 | 2,959.411 | 1,241.561 | 1,354.666 | 1,102.023 | 1,968.805 | 1,166.581 | 1,164.213 | 1,052.948 | 1,754.452 | 1,180.786 | 885.643 | 1,153.545 | 2,004.653 | 1,152.977 | 1,129.751 | 1,582.204 | 3,346.684 | 2,037.565 | 2,283.841 | 1,385.639 | 3,116.88 | 1,116.72 | 1,096.26 | 925.08 | 2,919.841 | 842.356 | 613.94 | 602.306 | 3,019.651 | 391.918 | 325.308 | 418.131 | 5,306.907 | 1,363 | 1,319.256 |
Overige kortlopende verplichtingen
| 1,177.813 | 899.743 | 986.281 | -464.256 | -193.657 | 946.706 | 1,112.492 | 1,245.982 | 3,936.496 | 1,311.257 | 88.23 | -23.489 | 93.409 | 3,357.485 | 3,837.697 | 3,040.731 | 2,897.126 | -136.278 | -93.959 | -150.01 | -223.571 | -220.629 | 82.12 | 114.786 | 27.793 | -32.363 | -24.107 | -160.949 | -123.925 | -185.659 | -149.856 | -113.88 | -158.176 | -245.477 | 10.449 | -569.355 | -474.742 | -407.384 | -341.091 | -397.357 | -360.649 | -5.273 | -15.152 | 15.072 | 144.455 | -3.197 | 457.562 | 492.805 | 1,112.386 | -243.593 | 1,334.06 | 1,119.562 | 1,797.308 | 1,867.765 | 2,311.243 |
Totaal kortlopende verplichtingen
| 18,895.632 | 18,707.541 | 17,676.065 | 17,820.551 | 17,392.246 | 17,262.9 | 16,538.576 | 17,620.827 | 17,947.82 | 19,111.736 | 17,938.423 | 19,845.685 | 19,286.108 | 19,124.491 | 18,389.962 | 17,587.216 | 17,672.321 | 16,615.296 | 14,777.745 | 18,139.057 | 21,230.68 | 20,351.106 | 19,369.432 | 22,107.58 | 17,840.584 | 17,023.816 | 13,461.797 | 15,721.117 | 17,038.49 | 13,461.163 | 11,827.591 | 22,013.788 | 20,734.67 | 14,373.985 | 15,618.081 | 13,755.042 | 15,073.271 | 15,148.958 | 14,437.391 | 12,740.274 | 11,382.337 | 10,129.921 | 10,092.473 | 10,229.359 | 9,903.398 | 8,274.123 | 8,507.548 | 10,144.045 | 11,372.705 | 8,919.53 | 9,390.377 | 9,460.9 | 14,398.615 | 10,285.775 | 10,889.903 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 30,372.427 | 28,046.427 | 29,032.073 | 30,067.874 | 32,943.129 | 29,314.291 | 26,686.484 | 24,253.123 | 23,792.03 | 19,123.172 | 18,180.197 | 16,633.597 | 17,507.125 | 17,950.633 | 18,648.757 | 19,127.732 | 18,545.663 | 18,924.402 | 20,151.636 | 19,830.127 | 18,587.529 | 18,048.68 | 17,673.689 | 18,829.516 | 19,736.696 | 20,205.697 | 18,022.116 | 21,712.005 | 21,091.198 | 20,738.59 | 20,839.714 | 20,698.02 | 21,510.118 | 20,427.108 | 19,440.396 | 22,253.424 | 19,193.184 | 19,414.921 | 18,045.768 | 17,874.432 | 18,548.36 | 17,399.776 | 14,569.705 | 13,947.405 | 14,690.288 | 12,875.334 | 12,336 | 10,480.446 | 9,144.864 | 9,275.567 | 8,782.542 | 8,912.063 | 5,299.079 | 7,022.169 | 6,097.182 |
Uitgestelde opbrengsten niet-vlottend
| -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.535 | 106.68 | 112.158 | 120.537 | 128.776 | 137.461 | 142.33 | 153.695 | 160.13 | 165.112 | 170.679 | 175.851 | 181.69 | 179.481 | 189.459 | 198.815 | 206.073 | 211.583 | 231.413 | 231.424 | 244.761 | 250.573 | 262.107 | 269.172 | 259.007 | 767.837 | 824.361 | 273.73 | 274.828 | 286.544 | 286.238 | 290.014 | 300.351 | 304.618 | 302.396 | 311.027 | 323.334 | 325.285 | 339.759 | 348.278 | 334.085 | 347.868 | 350.486 |
Uitgestelde belastingverplichtingen niet-vlottend
| 15.057 | 14.744 | 13.989 | 13.975 | 14.513 | 14.261 | 216.892 | 219.828 | 204.587 | 194.578 | 187.334 | 181.382 | 171.537 | 174.376 | 172.473 | 174.407 | 176.318 | 176.257 | 174.185 | 175.273 | 175.406 | 172.272 | 170.677 | 168.296 | 175.712 | 195.142 | 178.726 | 189.36 | 414.31 | 441.179 | 401.639 | 391.427 | 392.854 | 415.667 | 470.727 | 523.139 | 420.454 | 529.506 | 553.64 | 563.463 | 537.54 | 549.612 | 513.423 | 673.806 | 699.475 | 690.117 | 643.26 | 727.865 | 724.731 | 814.543 | 805.184 | 808.185 | 754.278 | 761.445 | 737.679 |
Overige niet-vlottende verplichtingen
| 84.357 | 88.7 | 88.666 | 77.428 | 77.812 | 83.448 | 83.935 | 108.961 | 111.211 | 111.885 | 114.509 | 127.828 | 127.738 | 134.353 | 143.643 | 146.662 | 157.463 | 167.484 | 168.522 | 179.244 | 178.646 | 180.823 | 198.639 | 202.382 | 202.788 | 199.425 | 203.897 | 203.024 | 201.74 | 218.831 | 258.163 | 250.976 | 251.543 | 275.56 | 339.391 | 357.033 | 353.418 | 372.437 | 1,340.144 | 485.28 | 515.216 | 566.338 | 455.524 | 424.344 | 444.586 | 438.881 | 651.326 | 634.813 | 657.43 | 687.284 | 714.443 | 752.307 | 760.853 | 788.784 | 802.2 |
Totaal niet-vlottende verplichtingen
| 30,471.841 | 28,149.871 | 29,134.728 | 30,159.277 | 33,035.454 | 29,412 | 26,987.311 | 24,581.912 | 24,107.828 | 19,429.635 | 18,482.04 | 16,942.807 | 17,904.935 | 18,366.042 | 19,077.031 | 19,569.338 | 19,008.22 | 19,405.604 | 20,636.673 | 20,338.339 | 19,101.711 | 18,566.887 | 18,213.684 | 19,376.045 | 20,296.886 | 20,779.745 | 18,594.198 | 22,303.204 | 21,913.321 | 21,610.183 | 21,730.929 | 21,571.847 | 22,399.276 | 21,368.908 | 20,512.621 | 23,402.768 | 20,226.063 | 21,084.701 | 20,763.913 | 19,196.905 | 19,875.944 | 18,802.27 | 15,824.89 | 15,335.569 | 16,134.7 | 14,308.95 | 13,932.982 | 12,154.151 | 10,850.359 | 11,102.679 | 10,641.928 | 10,820.833 | 7,148.295 | 8,920.266 | 7,987.547 |
Totaal passiva
| 49,367.473 | 46,857.412 | 46,810.793 | 47,979.828 | 50,427.7 | 46,674.9 | 43,525.887 | 42,202.739 | 42,055.648 | 38,541.371 | 36,420.463 | 36,788.492 | 37,191.043 | 37,490.533 | 37,466.993 | 37,156.554 | 36,680.541 | 36,020.9 | 35,414.418 | 38,477.396 | 40,332.391 | 38,917.993 | 37,583.116 | 41,483.625 | 38,137.47 | 37,803.561 | 32,055.995 | 38,024.321 | 38,951.811 | 35,071.346 | 33,558.52 | 43,585.635 | 43,133.946 | 35,742.893 | 36,130.702 | 37,157.81 | 35,299.334 | 36,233.659 | 35,201.304 | 31,937.179 | 31,258.281 | 28,932.191 | 25,917.363 | 25,564.928 | 26,038.098 | 22,583.073 | 22,440.53 | 22,298.196 | 22,223.064 | 20,022.209 | 20,032.305 | 20,281.733 | 21,546.91 | 19,206.041 | 18,877.45 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,022.797 | 905.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,831.694 | 2,000.954 | 1,405.624 | 1,247.194 | 1,266.952 | 0 | 397.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 638.621 | 1,367.551 | 361.497 | 858.397 | 1,629.128 | 1,105.698 | 1,375.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,450.557 | 8,580.167 | 8,580.167 | 8,580.167 | 8,580.167 | 8,580.167 | 8,580.167 | 8,580.167 | 8,580.167 | 8,580.167 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 | 8,580.166 |
Ingehouden winsten
| 13,674.99 | 14,762.686 | 13,727.781 | 12,850.316 | 12,084.581 | 12,227.748 | 11,731.182 | 11,207.298 | 9,368.34 | 12,379.561 | 11,534.057 | 9,787.907 | 8,006.961 | 9,098.995 | 8,755.996 | 8,339.437 | 7,596.391 | 9,280.833 | 9,669.918 | 9,033.182 | 8,053.625 | 7,618.538 | 7,526.115 | 7,321.581 | 6,572.668 | 9,179.598 | 8,848.816 | 8,455.27 | 7,974.701 | 7,499.458 | 7,519.741 | 7,286.724 | 7,279.718 | 8,687.488 | 9,573.288 | 9,354.451 | 8,926.358 | 10,046.052 | 17,952.253 | 17,587.768 | 16,814.603 | 17,915.136 | 7,388.568 | 6,722.008 | 6,288.894 | 10,014.886 | 10,473.631 | 10,232.489 | 9,725.422 | 11,385.39 | 10,805.624 | 9,943.79 | 9,274.793 | 15,946.863 | 15,320.6 |
Overige gereserveerde algehele resultaten
| 16,754.332 | 14,519.105 | 11,503.365 | 13,197.958 | 12,017.315 | 12,240.84 | 12,498.33 | 13,965.759 | 10,948.824 | 8,134.639 | 5,852.281 | 6,112.892 | 6,353.456 | 6,104.05 | -1,022.797 | -905.213 | 235.527 | 222.308 | 1,915.44 | 3,010.997 | 3,773.624 | 2,223.433 | 1,006.178 | 2,186.844 | 623.833 | -1,831.694 | -2,000.954 | -1,405.624 | -1,247.194 | -1,266.952 | 1,067.409 | -397.444 | 934.203 | 1,154.009 | 2,370.488 | 2,557.057 | 192.842 | 1,096.18 | 1,533.763 | -638.621 | -1,367.551 | -361.497 | -858.397 | -1,629.128 | -1,105.698 | -1,375.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8.729 | 8.731 | 16.296 | 25.965 | 25.69 | 25.358 | 25.24 | 24.96 | 24.671 | 21.843 | 21.823 | 21.835 | 21.835 | 21.837 | 5,968.941 | 6,086.525 | 6,991.74 | 6,808.657 | 6,808.644 | 6,808.644 | 6,808.644 | 8,642.714 | 8,642.685 | 8,642.685 | 8,642.695 | 4,710.094 | 4,540.837 | 5,136.167 | 5,294.601 | 6,245.821 | 7,512.774 | 7,115.33 | 7,512.775 | 7,430.364 | 7,062.911 | 7,405.6 | 7,540.56 | 8,190.645 | 225.368 | -413.253 | -1,142.183 | -136.129 | 9,533.163 | 8,762.432 | 9,285.865 | 7,195.268 | 5,384.778 | 5,713.149 | 6,297.472 | 6,443.803 | 7,463.201 | 7,213.23 | 6,016.705 | 4,105.808 | 3,799.302 |
Totaal eigen vermogen van aandeelhouders
| 38,888.608 | 37,741.079 | 33,697.999 | 34,524.796 | 32,578.143 | 32,944.503 | 32,705.309 | 33,648.574 | 28,792.392 | 28,986.6 | 25,858.718 | 24,373.191 | 22,832.809 | 23,675.439 | 23,175.494 | 22,876.519 | 23,274.215 | 24,762.355 | 26,844.559 | 27,303.38 | 27,086.45 | 26,935.242 | 25,625.535 | 26,601.667 | 24,289.753 | 22,340.249 | 21,840.21 | 22,041.994 | 21,719.859 | 22,195.836 | 24,550.481 | 22,852.611 | 24,177.253 | 25,722.418 | 27,586.854 | 27,897.275 | 25,239.927 | 27,913.044 | 28,291.551 | 25,754.682 | 24,252.587 | 26,359.174 | 25,501.898 | 24,064.606 | 24,154.925 | 25,790.32 | 24,438.575 | 24,525.804 | 24,603.06 | 26,409.359 | 26,848.991 | 25,737.186 | 23,871.664 | 28,632.837 | 27,700.068 |
Totaal eigen vermogen
| 39,002.176 | 37,861.182 | 33,823.148 | 34,690.802 | 32,750.32 | 33,125.893 | 32,900.503 | 33,846.425 | 28,985.928 | 28,986.6 | 25,858.718 | 24,373.191 | 22,832.809 | 23,675.439 | 23,175.494 | 22,876.519 | 23,274.215 | 24,762.355 | 26,844.559 | 27,303.38 | 27,086.45 | 26,935.242 | 25,625.535 | 26,601.667 | 24,289.753 | 22,340.249 | 21,840.21 | 22,041.994 | 21,719.859 | 22,195.836 | 24,550.481 | 22,852.611 | 24,177.253 | 25,722.418 | 27,586.854 | 27,897.275 | 25,239.927 | 27,913.044 | 28,291.551 | 25,754.682 | 24,252.587 | 26,359.174 | 25,501.898 | 24,064.606 | 24,154.925 | 25,790.32 | 24,438.575 | 24,525.804 | 24,603.06 | 26,409.359 | 26,848.991 | 25,737.186 | 23,871.664 | 28,632.837 | 27,700.068 |
Totaal passiva en aandeelhoudersvermogen
| 88,369.649 | 84,718.594 | 80,633.941 | 82,670.63 | 83,178.02 | 79,800.793 | 76,426.39 | 76,049.164 | 71,041.576 | 67,527.971 | 62,279.181 | 61,161.683 | 60,023.852 | 61,165.972 | 60,642.487 | 60,033.073 | 59,954.756 | 60,783.255 | 62,258.977 | 65,780.776 | 67,418.841 | 65,853.235 | 63,208.651 | 68,085.292 | 62,427.223 | 60,143.81 | 53,896.205 | 60,066.315 | 60,671.67 | 57,267.182 | 58,109.001 | 66,438.246 | 67,311.199 | 61,465.311 | 63,717.556 | 65,055.085 | 60,539.261 | 64,146.703 | 63,492.855 | 57,691.861 | 55,510.868 | 55,291.365 | 51,419.261 | 49,629.534 | 50,193.023 | 48,373.393 | 46,879.105 | 46,824 | 46,826.124 | 46,431.568 | 46,881.296 | 46,018.919 | 45,418.574 | 47,838.878 | 46,577.518 |