Cathay Financial Holding Co., Ltd.
TWSE:2882.TW
65.4 (TWD) • At close January 16, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) TWD.
2024 Q3 | 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
| 823,400.899 | 725,933.634 | 607,840.271 | 657,600.784 | 738,077.187 | 836,131.232 | 791,848.803 | 678,336.116 | 542,876.687 | 483,042.093 | 568,414.808 | 702,181.532 | 675,316.689 | 741,909.654 | 600,445.605 | 666,220.179 | 655,372.569 | 587,645.572 | 478,451.537 | 524,350.564 | 454,114.986 | 476,428.795 | 378,077.391 | 310,799.369 | 357,521.327 | 419,366.973 | 413,879.988 | 370,518.548 | 434,627.302 | 487,305.384 | 281,626.453 | 268,490.12 | 391,914.973 | 303,501.845 | 386,123.095 | 291,949.556 | 416,352.062 | 484,409.484 | 539,804.528 | 586,295.65 | 655,506.205 | 575,945.364 | 556,691.233 | 483,611.144 | 435,249.609 | 390,202.429 | 343,391.57 | 806,579.023 | 918,818.28 | 770,953.347 | 867,190.278 | 814,156.223 | 817,577.006 | 876,419.183 | 801,187.653 | 742,594.39 |
Kortetermijnbeleggingen
| 0 | 440,542.579 | 512,000.968 | 624,982.42 | 516,253.563 | 488,442.52 | 474,115.175 | 459,271.966 | 415,729.839 | 148,988.072 | 685,441.661 | 707,486.578 | 683,503.633 | 684,768.374 | 664,696.346 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 823,400.899 | 1,166,476.213 | 607,840.271 | 1,282,583.204 | 738,077.187 | 836,131.232 | 791,848.803 | 678,336.116 | 542,876.687 | 483,042.093 | 568,414.808 | 702,181.532 | 675,316.689 | 741,909.654 | 600,445.605 | 666,220.179 | 655,372.569 | 587,645.572 | 478,451.537 | 524,350.564 | 454,114.986 | 476,428.795 | 378,077.391 | 310,799.369 | 357,521.327 | 419,366.973 | 413,879.988 | 370,518.548 | 434,627.302 | 487,305.384 | 281,626.453 | 268,490.12 | 391,914.973 | 303,501.845 | 386,123.095 | 291,949.556 | 416,352.062 | 484,409.484 | 539,804.528 | 586,295.65 | 655,506.205 | 575,945.364 | 556,691.233 | 483,611.144 | 435,249.609 | 390,202.429 | 343,391.57 | 806,579.023 | 918,818.28 | 770,953.347 | 867,190.278 | 814,156.223 | 817,577.006 | 876,419.183 | 801,187.653 | 742,594.39 |
Nettovorderingen
| 299,968.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191,916.164 | 167,753.341 | 170,470.715 | 192,117.626 | 185,049.532 | 210,297.923 | 188,568.814 | 171,867.307 | 161,216.19 | 165,043.95 | 189,220.327 | 157,666.558 | 169,202.26 | 151,642.224 | 163,280.334 | 152,444.064 | 154,212.06 | 153,432.93 | 155,121.033 | 140,481.692 | 141,665.344 | 153,707.207 | 157,516.768 | 161,075.851 | 134,368.376 | 125,765.347 | 134,123.729 | 157,195.422 | 169,590.966 | 141,389.034 | 138,772.681 | 130,699.964 | 115,796.856 | 98,418.649 | 104,051.632 | 133,592.728 | 97,164.171 | 181,196.422 | 105,285.989 | 125,851.675 | 128,356.622 |
Voorraad
| 0 | 0 | -1,433,187.777 | -1,531,537.839 | -1,496,633.487 | -1,614,123.805 | -1,487,113.487 | -1,363,207.646 | -1,172,758.759 | -854,725.942 | -1,457,896.046 | -1,621,796.921 | -1,552,532.626 | -1,621,165.777 | -1,474,234.463 | 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 |
Overige vlottende activa
| -299,968.092 | 1,471,075.083 | 0 | 1,540,760.232 | 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 |
Totaal vlottende activa
| 823,400.899 | 1,471,075.083 | 889,511.936 | 1,540,760.232 | 975,094.909 | 1,121,467.203 | 1,007,651.107 | 895,489.302 | 752,247.891 | 701,247.986 | 767,831.225 | 907,662.394 | 864,700.674 | 932,079.275 | 805,228.476 | 858,136.343 | 823,125.91 | 758,116.287 | 670,569.163 | 709,400.096 | 664,412.909 | 664,997.609 | 549,944.698 | 472,015.559 | 522,565.277 | 608,587.3 | 571,546.546 | 539,720.808 | 586,269.526 | 650,585.718 | 434,070.517 | 422,702.18 | 545,347.903 | 458,622.878 | 526,604.787 | 433,614.9 | 570,059.269 | 641,926.252 | 700,880.379 | 720,664.026 | 781,271.552 | 710,069.093 | 713,886.655 | 653,202.11 | 576,638.643 | 528,975.11 | 474,091.534 | 922,375.879 | 1,017,236.929 | 875,004.979 | 1,000,783.006 | 911,320.394 | 998,773.428 | 981,705.172 | 927,039.328 | 870,951.012 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 113,614.371 | 113,377.1 | 113,233.38 | 114,927.064 | 114,978.234 | 114,591.667 | 114,029.137 | 113,384.088 | 102,442.907 | 102,086.583 | 102,713.68 | 102,215.042 | 103,497.919 | 103,531.137 | 102,497.232 | 102,543.675 | 104,825.994 | 105,002.508 | 105,462.173 | 105,764.284 | 105,552.038 | 105,790.142 | 105,646.859 | 166,458.327 | 166,585.258 | 165,211.367 | 165,174.158 | 165,095.69 | 165,324.422 | 165,248.42 | 165,484.947 | 164,114.231 | 98,749.815 | 99,270.999 | 97,719.277 | 97,488.736 | 93,172.769 | 93,033.402 | 93,316.302 | 92,877.629 | 93,044.73 | 93,456.226 | 93,716.487 | 104,306.81 | 71,434.749 | 71,348.968 | 71,473.211 | 48,821.416 | 44,668.79 | 40,163.142 | 38,809.491 | 38,605.554 | 38,109.466 | 37,835.891 | 38,005.399 | 37,940.551 |
Goodwill
| 0 | 12,043.091 | 12,038.229 | 23,722.583 | 24,322.24 | 23,891.457 | 23,615.594 | 23,566.077 | 23,446.602 | 22,667.268 | 22,240.702 | 21,880.593 | 21,948.597 | 21,950.142 | 22,205.54 | 21,842.78 | 22,195.724 | 22,397.658 | 18,963.013 | 18,924.948 | 19,174.317 | 19,182.033 | 0 | 19,094.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,919.544 | 18,919.544 | 0 | 0 | 16,894.345 | 16,894.345 | 0 | 0 | 8,598.542 | 8,584.991 | 0 | 8,585.773 | 8,579.854 | 0 | 8,263.271 | 0 | 8,571.25 | 8,263.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 21,882.234 | 22,230.233 | 25,947.131 | 26,672.646 | 26,840.41 | 27,443.636 | 28,070.54 | 28,620.407 | 28,808.416 | 29,210.851 | 29,662.99 | 30,157.656 | 30,695.95 | 31,363.945 | 32,159.627 | 32,884.006 | 33,610.66 | 31,700.808 | 32,346.024 | 32,991.546 | 33,644.164 | 0 | 34,731.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,677.699 | 39,677.699 | 0 | 0 | 40,049.423 | 40,049.423 | 0 | 0 | 684.483 | 672.391 | 0 | 654.574 | 643.578 | 0 | 734.999 | 9,324.806 | 821.757 | 1,288.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 33,472.831 | 33,925.325 | 34,268.462 | 49,669.714 | 50,994.886 | 50,731.867 | 51,059.23 | 51,636.617 | 52,067.009 | 51,475.684 | 51,451.553 | 51,543.583 | 52,106.253 | 52,646.092 | 53,569.485 | 54,002.407 | 55,079.73 | 56,008.318 | 50,663.821 | 51,270.972 | 52,165.863 | 52,826.197 | 53,305.301 | 53,826.467 | 54,197.166 | 54,793.271 | 54,923.78 | 55,802.976 | 56,577.627 | 57,227.936 | 57,823.449 | 58,597.243 | 58,901.254 | 59,884.422 | 60,301.855 | 56,943.768 | 56,852.527 | 9,372.025 | 9,340.458 | 9,283.025 | 9,257.382 | 9,266.492 | 9,240.347 | 9,223.432 | 9,297.017 | 8,998.27 | 9,324.806 | 9,734.376 | 9,551.718 | 9,583.949 | 9,619.15 | 9,692.897 | 9,781.614 | 9,792.615 | 8,270.758 | 8,390.821 |
Langetermijnbeleggingen
| 8,358,612.418 | 57,673.364 | 8,512,115.39 | 1,663,983.679 | 8,381,797.33 | 8,166,128.267 | 7,871,093.102 | 7,817,599.989 | 7,665,097.444 | 7,593,858.19 | 7,764,435.501 | 7,597,125.334 | 7,445,280.548 | 7,324,877.677 | 7,277,942.58 | 7,165,855.354 | 6,879,820.097 | 6,724,755.695 | 6,589,362.623 | 6,569,166.798 | 6,451,229.246 | 6,206,780.847 | 6,059,986.742 | 5,845,745.255 | 5,797,401.976 | 5,695,559.151 | 5,541,071.651 | 5,531,202.404 | 5,340,431.011 | 5,075,887.991 | 5,069,961.147 | 4,989,538.932 | 4,800,189.625 | 4,762,595.772 | 4,602,771.05 | 4,680,568.203 | 4,481,789.736 | 4,108,460.179 | 3,964,604.352 | 3,846,993.249 | 3,528,519.155 | 3,484,808.471 | 3,439,346.166 | 3,385,352.226 | 3,371,456.718 | 3,280,383.455 | 3,284,200.897 | 2,312,821.876 | 2,212,172.142 | 2,169,405.123 | 2,082,109.945 | 2,006,085.825 | 1,941,446.289 | 1,864,963.049 | 1,872,680.653 | 1,890,047.031 |
Belastingvorderingen
| 0 | 0 | 87,224.698 | 74,165.978 | 109,164.037 | 85,632.719 | 75,117.517 | 89,895.981 | 170,580.662 | 105,357.439 | 70,558.482 | 63,746.198 | 64,875.91 | 67,992.966 | 60,913.785 | 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 |
Overige niet-vlottende activa
| -8,505,699.62 | 11,578,401.733 | -87,224.698 | 9,355,268.546 | -109,164.037 | -85,632.719 | -75,117.517 | -89,895.981 | -170,580.662 | -105,357.439 | -70,558.482 | -63,746.198 | -64,875.91 | -67,992.966 | -60,913.785 | -7,322,401.436 | -7,039,725.821 | -6,885,766.521 | -6,745,488.617 | -6,726,202.054 | -6,608,947.147 | -6,365,397.186 | -6,218,938.902 | -6,066,030.049 | -6,018,184.4 | -5,915,563.789 | -5,761,169.589 | -5,752,101.07 | -5,562,333.06 | -5,298,364.347 | -5,293,269.543 | -5,212,250.406 | -4,957,840.694 | -4,921,751.193 | -4,760,792.182 | -4,835,000.707 | -4,631,815.032 | -4,210,865.606 | -4,067,261.112 | -3,949,153.903 | -3,630,821.267 | -3,587,531.189 | -3,542,303 | -3,498,882.468 | -3,452,188.484 | -3,360,730.693 | -3,364,998.914 | -2,371,377.668 | -2,266,392.65 | -2,219,152.214 | -2,130,538.586 | -2,054,384.276 | -1,989,337.369 | -1,912,591.555 | -1,918,956.81 | -1,936,378.403 |
Totaal niet-vlottende activa
| 12,489,153.892 | 11,783,377.522 | 8,659,617.232 | 11,258,014.981 | 8,547,770.45 | 8,331,451.801 | 8,036,181.469 | 7,982,620.694 | 7,819,607.36 | 7,747,420.457 | 7,918,600.734 | 7,750,883.959 | 7,600,884.72 | 7,481,054.906 | 7,434,009.297 | 7,322,401.436 | 7,039,725.821 | 6,885,766.521 | 6,745,488.617 | 6,726,202.054 | 6,608,947.147 | 6,365,397.186 | 6,218,938.902 | 6,066,030.049 | 6,018,184.4 | 5,915,563.789 | 5,761,169.589 | 5,752,101.07 | 5,562,333.06 | 5,298,364.347 | 5,293,269.543 | 5,212,250.406 | 4,957,840.694 | 4,921,751.193 | 4,760,792.182 | 4,835,000.707 | 4,631,815.032 | 4,210,865.606 | 4,067,261.112 | 3,949,153.903 | 3,630,821.267 | 3,587,531.189 | 3,542,303 | 3,498,882.468 | 3,452,188.484 | 3,360,730.693 | 3,364,998.914 | 2,371,377.668 | 2,266,392.65 | 2,219,152.214 | 2,130,538.586 | 2,054,384.276 | 1,989,337.369 | 1,912,591.555 | 1,918,956.81 | 1,936,378.403 |
Totaal activa
| 13,312,554.791 | 13,274,717.313 | 13,081,008.511 | 12,798,775.213 | 12,897,826.562 | 12,709,227.302 | 12,248,224.192 | 12,070,885.583 | 11,889,627.463 | 11,583,284.097 | 11,709,048.814 | 11,594,361.461 | 11,383,850.222 | 11,318,443.471 | 11,080,841.58 | 10,950,472.444 | 10,562,019.99 | 10,346,868.986 | 10,038,124.647 | 10,065,479.341 | 9,939,729.857 | 9,738,310.636 | 9,542,837.818 | 9,224,483.506 | 9,248,501.521 | 9,209,246.109 | 8,961,965.634 | 8,841,510.289 | 8,722,608.798 | 8,463,547.563 | 8,279,517.663 | 8,135,137.467 | 7,940,728.399 | 7,807,698.789 | 7,636,684.1 | 7,568,975.033 | 7,520,229.989 | 7,122,538.577 | 7,045,008.797 | 6,945,001.808 | 6,662,079.419 | 6,503,097.603 | 6,373,129.689 | 6,076,857.088 | 5,900,356.645 | 5,754,448.058 | 5,674,247.022 | 5,435,302.804 | 5,369,871.528 | 5,196,516.999 | 5,203,381.593 | 5,005,402.78 | 5,015,661.995 | 4,844,574.503 | 4,779,853.177 | 4,688,937.459 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 108,954.612 | 134,427.303 | 99,670.773 | 90,464.445 | 101,266.006 | 114,947.266 | 75,657.769 | 73,787.47 | 72,634.921 | 127,916.024 | 75,034.091 | 76,870.285 | 107,446.145 | 157,844.631 | 84,660.437 | 68,696.694 | 69,580.012 | 97,279.092 | 80,742.011 | 4,253.217 | 124,011.839 | 88,362.798 | 64,177.006 | 5,185.889 | 61,232.574 | 92,897.195 | 68,169.67 | 7,939.953 | 97,233.634 | 83,879.474 | 56,288.473 | 7,934.591 | 52,904.991 | 103,528.236 | 50,189.989 | 43,680.334 | 55,153.124 | 67,746.464 | 52,753.001 | 50,654.785 | 0 | 65,871.927 | 51,278.389 | 37,585.443 | 59,849.663 | 54,438.904 | 66,401.572 | 60,741.03 | 50,361.442 | 58,077.7 | 93,098.955 | 48,090.283 | 134,001.572 | 66,652.957 | 77,879.837 | 81,193.461 |
Kortlopende schulden
| 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 | 0 |
Belastingschulden
| 6,554.625 | 2,567.807 | 1,111.498 | 540.59 | 838.599 | 1,685.618 | 5,741.041 | 4,484.328 | 4,600.241 | 4,493.448 | 7,520.698 | 7,528.389 | 7,711.939 | 15,557.668 | 29,534.698 | 20,628.9 | 21,536.825 | 15,828.571 | 9,299.83 | 3,274.828 | 1,279.571 | 861.972 | 2,937.249 | 2,543.689 | 3,622.988 | 6,869.18 | 15,164.847 | 8,879.563 | 10,499.909 | 11,619.571 | 7,000.902 | 3,512.35 | 8,378.225 | 1,775.428 | 946.549 | 946.549 | 1,955.159 | 2,311.243 | 470.3 | 237.634 | 176.336 | 176.336 | 37.003 | 37.003 | 163.357 | 407.569 | 670.456 | 0.104 | 0 | 0 | 0 | 2,041.027 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | -1,724.612 | 540.59 | -17,417.496 | -150,181.558 | -195,812.315 | -34,815.958 | -136,233.479 | 28,290.019 | -140,938.886 | -102,107.928 | -62,670.481 | 2,438.648 | -56,935.364 | 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 |
Overige kortlopende verplichtingen
| -115,509.237 | 147,650.576 | -100,782.271 | -91,005.035 | -102,104.605 | -116,632.884 | -81,398.81 | -78,271.798 | -77,235.162 | -132,409.472 | -82,554.789 | -84,398.674 | -115,158.084 | -175,840.947 | -114,195.135 | -89,325.594 | -91,116.837 | -113,107.663 | -90,041.841 | -7,528.045 | -125,291.41 | -89,224.77 | -67,114.255 | -7,729.578 | -64,855.562 | -99,766.375 | -83,334.517 | -16,819.516 | -107,733.543 | -95,499.045 | -63,289.375 | -11,446.941 | -61,283.216 | -105,303.664 | -51,136.538 | -44,626.883 | -57,108.283 | -2,311.243 | -53,223.301 | 1,110.632 | -176.336 | -66,048.263 | -51,315.392 | -37,622.446 | -60,013.02 | -54,846.473 | -67,072.028 | -60,741.134 | -50,361.442 | -58,077.7 | -93,098.955 | -50,131.31 | -134,001.572 | -66,652.957 | -77,879.837 | 451.621 |
Totaal kortlopende verplichtingen
| 0 | 284,645.686 | 99,670.773 | 215,857.772 | 101,266.006 | 114,947.266 | 75,657.769 | 73,787.47 | 72,634.921 | 127,916.024 | 75,034.091 | 76,870.285 | 107,446.145 | 157,844.631 | 84,660.437 | 68,696.694 | 69,580.012 | 97,279.092 | 80,742.011 | 66,934.725 | 124,011.839 | 88,362.798 | 64,177.006 | 66,727.399 | 61,232.574 | 92,897.195 | 68,169.67 | 57,943.815 | 97,233.634 | 83,879.474 | 56,288.473 | 55,295.781 | 52,904.991 | 103,528.236 | 50,189.989 | 43,680.334 | 55,153.124 | 67,746.464 | 52,910.721 | 52,003.051 | 0 | 67,191.341 | 52,766.886 | 39,045.94 | 59,849.663 | 55,537.335 | 67,224.866 | 61,147.624 | 50,361.442 | 58,077.7 | 93,098.955 | 48,090.283 | 134,001.572 | 66,652.957 | 77,879.837 | 81,645.082 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 232,095.702 | 0 | 208,959.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,457.576 | 149,172.779 | 128,266.726 | 119,515.488 | 121,101.364 | 119,117.276 | 120,638.942 | 91,317.575 | 0 | 0 | 0 | 96,054.793 | 0 | 0 | 0 | 0 | 53,044.486 | 0 | 0 | 0 | 0 | 0 | 134,982.468 | 0 | 0 | 0 | 0 | 0 | 0 | 107,693.846 | 0 | 0 | 0 | 0 | 84,018.566 | 85,146.552 | 84,743.825 | 76,935.52 | 72,019.886 | 65,535.538 | 60,104.684 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 225,663.38 | 6,823,686.003 | 202,238.69 | 183,112.935 | -40,650.413 | -49,779.071 | -76,543.304 | -34,508.67 | -33,691.684 | -52,976.726 | 167,980.04 | 142,781.212 | 159,078.741 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 71,828.712 | 66,123.104 | 49,491.154 | 78,178.856 | 55,148.923 | 40,650.413 | 49,779.071 | 76,543.304 | 34,508.67 | 33,691.684 | 52,976.726 | 52,441.937 | 60,297.442 | 46,046.042 | 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 |
Overige niet-vlottende verplichtingen
| 0 | 11,785,083.89 | 0 | 11,751,223.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150,457.576 | -149,172.779 | -128,266.726 | -119,515.488 | -121,101.364 | -119,117.276 | -120,638.942 | -91,317.575 | 0 | 0 | 0 | -96,054.793 | -1,558.502 | 0 | 0 | 0 | -53,044.486 | 0 | 0 | 0 | 0 | 0 | -134,982.468 | 0 | 0 | 0 | 0 | 0 | 0 | -107,693.846 | 0 | 0 | 0 | 0 | -84,018.566 | -85,146.552 | -84,743.825 | -76,935.52 | -72,019.886 | -65,535.538 | -60,104.684 |
Totaal niet-vlottende verplichtingen
| 0 | 12,089,008.304 | 291,786.484 | 11,781,471.789 | 280,417.546 | 238,261.858 | 75,657.769 | 73,787.47 | 72,634.921 | 127,916.024 | 75,034.091 | 76,870.285 | 220,421.977 | 203,078.654 | 205,124.783 | 202,989.131 | 200,824.759 | 184,197.873 | 183,548.585 | 187,840.546 | 187,503.566 | 179,674.362 | 169,732.608 | 153,925.748 | 155,975.632 | 144,665.634 | 145,507.939 | 8,233,039.746 | 150,224.54 | 145,967.019 | 94,148.055 | 93,478.838 | 107,919.13 | 108,488.966 | 107,757.885 | 107,477.634 | 132,329.76 | 134,982.468 | 133,828.107 | 134,403.949 | 6,261,347.863 | 119,304.791 | 103,503.375 | 102,467.213 | 107,693.846 | 104,870.287 | 93,556.45 | 95,371.007 | 94,010.291 | 84,018.566 | 85,146.552 | 84,743.825 | 76,935.52 | 72,019.886 | 65,535.538 | 60,104.684 |
Totaal passiva
| 12,373,650.377 | 12,384,068.143 | 12,206,142.744 | 11,997,329.561 | 12,212,374.678 | 11,988,660.214 | 11,552,377.03 | 11,459,177.548 | 11,582,984.781 | 11,131,891.514 | 10,942,169.778 | 10,680,322.734 | 10,513,817.017 | 10,421,026.919 | 10,216,016.505 | 10,045,696.763 | 9,737,389.983 | 9,559,630.372 | 9,368,572.357 | 9,283,452.162 | 9,207,429.225 | 9,039,563.952 | 8,881,719.656 | 8,695,194.511 | 8,636,830.608 | 8,609,575.157 | 8,353,074.069 | 8,233,039.746 | 8,128,898.559 | 7,901,126.983 | 7,736,224.853 | 7,605,313.446 | 7,442,099.755 | 7,351,043.665 | 7,165,714.374 | 7,107,912.831 | 7,076,778.963 | 6,689,437.709 | 6,585,691.702 | 6,506,680.826 | 6,261,347.863 | 6,092,224.358 | 5,978,368.673 | 5,791,597.037 | 5,642,620.939 | 5,513,251.005 | 5,418,771.298 | 5,186,718.356 | 5,123,755.516 | 4,976,056.425 | 4,962,837.232 | 4,787,691.207 | 4,840,405.14 | 4,632,147.268 | 4,563,052.387 | 4,466,462.783 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 15,333 | 8,333 | 8,333 | 8,333 | 8,333 | 8,333 | 8,333 | 8,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 146,692.102 | 146,692.102 | 146,692.102 | 146,692.102 | 146,692.102 | 146,692.102 | 146,692.102 | 146,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 131,692.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 125,632.102 | 119,649.621 | 119,649.621 | 119,649.621 | 116,119.621 | 108,653.851 | 108,653.851 | 108,653.851 | 108,653.852 | 103,575.097 | 103,575.097 | 103,575.097 | 103,575.097 | 101,544.213 | 101,544.213 |
Ingehouden winsten
| 266,400.76 | 232,903.687 | 88,475.047 | 50,240.458 | 57,567.71 | 32,223.49 | 237,313.217 | 230,331.762 | 253,586.831 | 249,982.416 | 302,082.66 | 267,799.001 | 248,138.648 | 217,691.715 | 227,608.946 | 169,606.342 | 158,329.889 | 126,826.108 | 81,367.724 | 58,181.89 | 46,512.387 | 30,933.43 | 107,724.634 | 95,553.376 | 101,779.154 | 86,636.398 | 114,628.15 | 99,296.739 | 90,934.09 | 69,225.535 | 83,626.772 | 73,001.761 | 64,134.458 | 39,266.759 | 73,357.045 | 65,190.213 | 62,107.315 | 48,571.931 | 78,919.43 | 61,107.449 | 55,258.722 | 41,226.013 | 49,593.198 | 28,287.695 | 26,449.472 | 17,611.567 | 26,364.683 | 20,031.074 | 15,847.171 | 8,232.468 | 16,274.157 | 14,303.983 | 14,714.776 | 9,781.816 | 13,618.957 | 11,716.176 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 397,975.978 | 363,434.322 | 239,845.854 | 300,604.283 | 57,519.706 | -19,069.91 | -293,786.875 | -145,481.866 | 118,892.868 | 300,487.748 | 277,125.473 | 334,943.627 | 292,579.111 | 197,311.121 | 128,782.575 | 122,832.628 | -14,302.616 | 121,182.88 | 105,027.128 | 86,883.888 | 504,398.33 | -72,558.752 | 0 | 0 | 590,734.071 | 0 | 0 | 0 | 0 | 6,222.952 | 6,222.952 | 0 | 455,056.994 | 10,448.29 | 10,448.29 | 0 | 432,681.138 | 55,069.268 | 23,568.922 | 390,442.455 | 32,919.061 | 30,091.548 | 0 | 18,849.595 | 25,825.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 494,949.784 | 481,067.751 | 212,351.097 | 575,789.125 | 212,351.097 | 212,351.097 | 225,553.386 | 225,553.386 | 188,053.386 | 188,053.386 | 305,619.163 | 186,726.295 | 186,476.55 | 186,476.55 | 479,120.586 | 186,541.475 | 186,541.475 | 186,541.475 | 186,684.7 | 186,684.7 | 171,534.7 | 171,534.7 | -101,895.722 | 166,835.379 | 359,766.447 | 174,431.26 | -240,046.433 | 365,805.23 | 359,139.17 | 352,851.551 | 319,437.279 | 316,357.709 | 302,695.912 | 285,583.201 | -189,288.817 | 88,781.174 | 249,645.83 | 253,062.328 | -183,699.471 | 88,782.304 | 88,782.304 | -151,576.565 | 89,063.184 | 124,156.523 | 107,475.855 | 103,712.939 | 116,454.572 | 116,888.143 | 117,926.344 | 99,837.381 | 116,592.402 | 95,635.982 | 52,859.098 | 95,109.022 | 97,655.333 | 105,283.561 |
Totaal eigen vermogen van aandeelhouders
| 923,375.646 | 875,996.54 | 860,827.224 | 788,054.685 | 671,789.763 | 707,203.972 | 682,411.411 | 598,840.34 | 294,878.444 | 439,579.038 | 754,726.925 | 902,038.146 | 858,765.773 | 886,136.994 | 853,754.634 | 893,061.216 | 813,255.42 | 775,800.895 | 659,448.241 | 771,747.365 | 722,294.406 | 688,572.145 | 651,192.344 | 519,731.33 | 602,510.703 | 590,490.447 | 599,280.89 | 599,067.071 | 584,038.362 | 556,042.188 | 537,029.153 | 523,324.572 | 492,462.472 | 450,482.062 | 464,757.324 | 455,056.994 | 437,385.247 | 427,266.361 | 453,533.199 | 432,681.138 | 395,332.065 | 405,724.005 | 390,442.455 | 281,079.713 | 253,574.948 | 237,444.127 | 251,473.106 | 244,832.834 | 242,427.366 | 216,723.701 | 236,441.656 | 213,660.935 | 171,148.971 | 208,465.935 | 212,818.503 | 218,543.95 |
Totaal eigen vermogen
| 938,904.414 | 890,649.17 | 874,865.767 | 801,445.652 | 685,451.884 | 720,567.088 | 695,847.162 | 611,708.035 | 306,642.682 | 451,392.583 | 766,879.036 | 914,038.727 | 870,033.205 | 897,416.552 | 864,825.075 | 904,775.681 | 824,630.007 | 787,238.614 | 669,552.29 | 782,027.179 | 732,300.632 | 698,746.684 | 661,118.162 | 529,288.995 | 611,670.913 | 599,670.952 | 608,891.565 | 608,470.543 | 593,710.239 | 562,420.58 | 543,292.81 | 529,824.021 | 498,628.644 | 456,655.124 | 470,969.726 | 461,062.202 | 443,451.026 | 433,100.868 | 459,317.095 | 438,320.982 | 400,731.556 | 410,873.245 | 394,761.016 | 285,260.051 | 257,735.706 | 241,197.053 | 255,475.724 | 248,584.448 | 246,116.012 | 220,460.574 | 240,544.361 | 217,711.573 | 175,256.855 | 212,427.235 | 216,800.79 | 222,474.676 |
Totaal passiva en aandeelhoudersvermogen
| 13,312,554.791 | 13,274,717.313 | 13,081,008.511 | 12,798,775.213 | 12,897,826.562 | 12,709,227.302 | 12,248,224.192 | 12,070,885.583 | 11,889,627.463 | 11,583,284.097 | 11,709,048.814 | 11,594,361.461 | 11,383,850.222 | 11,318,443.471 | 11,080,841.58 | 10,950,472.444 | 10,562,019.99 | 10,346,868.986 | 10,038,124.647 | 10,065,479.341 | 9,939,729.857 | 9,738,310.636 | 9,542,837.818 | 9,224,483.506 | 9,248,501.521 | 9,209,246.109 | 8,961,965.634 | 8,841,510.289 | 8,722,608.798 | 8,463,547.563 | 8,279,517.663 | 8,135,137.467 | 7,940,728.399 | 7,807,698.789 | 7,636,684.1 | 7,568,975.033 | 7,520,229.989 | 7,122,538.577 | 7,045,008.797 | 6,945,001.808 | 6,662,079.419 | 6,503,097.603 | 6,373,129.689 | 6,076,857.088 | 5,900,356.645 | 5,754,448.058 | 5,674,247.022 | 5,435,302.804 | 5,369,871.528 | 5,196,516.999 | 5,203,381.593 | 5,005,402.78 | 5,015,661.995 | 4,844,574.503 | 4,779,853.177 | 4,688,937.459 |