Apex Science & Engineering Corp.
TWSE:3052.TW
12 (TWD) • At close May 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) TWD.
| 2024 Q4 | 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
| 261.867 | 356.961 | 688.661 | 237.295 | 239.601 | 192.597 | 168.09 | 184.69 | 241.757 | 112.066 | 187.534 | 179.655 | 297.603 | 205.442 | 293.878 | 159.354 | 209.217 | 351.732 | 432.921 | 217.055 | 159.329 | 121.378 | 164.859 | 171.918 | 208.702 | 177.173 | 318.638 | 201.615 | 195.76 | 146.787 | 180.016 | 109.257 | 127.011 | 92.434 | 122.891 | 165.66 | 94.201 | 178.227 | 297.003 | 428.531 | 383.178 | 353.074 | 772.168 | 1,174.712 | 166.011 | 321.163 | 164.116 | 127.701 | 209.852 | 145.24 | 172.535 | 162.126 | 312.376 | 302.684 | 251.835 | 491.307 | 767.385 |
| Kortetermijnbeleggingen
| 350.381 | 331.814 | 391.358 | 12.155 | 12.755 | 12.474 | 12.418 | 61.954 | 61.856 | 63.54 | 23.803 | 192.746 | 192.728 | 190.498 | 26.384 | 26.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.789 | 0.807 | 0.815 | 0.814 | 15.811 | 15.712 | 15.324 | 15.807 | 17.703 | 16.931 | 16.857 | 16.092 | 15.783 | 15.839 | 16.419 | 16.646 | 16.013 | 16.148 | 16.134 | 16.574 | 19.752 | 20.34 | 21.961 | 922.63 | 646.943 | 661.063 | 739.45 | 676.786 | 676.628 | 759.003 | 831.71 | 878.808 |
| Liquide middelen en kortetermijnbeleggingen
| 612.248 | 688.775 | 1,080.019 | 237.295 | 239.601 | 192.597 | 168.09 | 246.644 | 303.613 | 175.606 | 211.337 | 179.655 | 297.603 | 205.442 | 293.878 | 159.354 | 209.217 | 351.732 | 432.921 | 217.055 | 159.329 | 121.378 | 164.859 | 171.918 | 209.502 | 177.962 | 319.445 | 202.43 | 196.574 | 162.598 | 195.728 | 124.581 | 142.818 | 110.137 | 139.822 | 182.517 | 110.293 | 194.01 | 312.842 | 444.95 | 399.824 | 369.087 | 788.316 | 1,190.846 | 182.585 | 340.915 | 184.456 | 149.662 | 1,132.482 | 792.183 | 833.598 | 901.576 | 989.162 | 979.312 | 1,010.838 | 1,323.017 | 1,646.193 |
| Nettovorderingen
| 5,497.223 | 0 | 4,729.871 | 5,410.881 | 4,566.823 | 5,219.382 | 4,283.642 | 5,147.334 | 4,333.655 | 5,337.187 | 4,814.007 | 4,386.027 | 3,969.973 | 4,519.571 | 4,166.451 | 3,994.818 | 3,981.918 | 3,228.656 | 2,845.655 | 2,933.107 | 2,791.481 | 2,036.426 | 1,970.628 | 2,017.773 | 1,879.737 | 2,200.415 | 2,350.394 | 2,302.436 | 2,656.326 | 2,271.686 | 2,010.644 | 3,046.434 | 4,346.12 | 4,148.767 | 4,335.706 | 3,975.577 | 3,838.948 | 3,769.001 | 3,300.507 | 3,504.344 | 3,805.173 | 2,392.33 | 2,597.185 | 2,004.906 | 3,488.181 | 1,597.173 | 1,594.58 | 1,373.984 | 1,313.593 | 0 | 0 | 0 | 1,549.083 | 0 | 0 | 0 | 0 |
| Voorraad
| 1,088.815 | 1,085.818 | 1,014.285 | 974.738 | 949.03 | 575.036 | 578.074 | 590.566 | 604.233 | 586.346 | 589.587 | 585.925 | 583.35 | 588.405 | 762.134 | 879.352 | 879.57 | 996.506 | 1,475.339 | 2,463.178 | 2,424.723 | 5,748.393 | 5,763.629 | 5,621.256 | 5,573.711 | 5,471.28 | 5,256.821 | 1,905.014 | 1,848.324 | 1,856.383 | 2,016.834 | 2,007.371 | 1,995.158 | 2,003.682 | 1,992.02 | 2,011.137 | 2,002.354 | 2,148.148 | 1,683.652 | 1,530.574 | 1,303.499 | 1,487.056 | 1,472.657 | 1,429.318 | 1,594.021 | 4,034.465 | 4,886.761 | 4,760.968 | 6,209.44 | 6,103.103 | 5,978.81 | 5,728.05 | 5,366.456 | 4,579.831 | 4,897.051 | 3,898.942 | 3,263.689 |
| Overige vlottende activa
| 2,416.17 | 6,166.842 | 1,256.215 | 2,691.876 | 1,281.188 | 2,947.457 | 3,095.979 | 3,684.691 | 3,489.131 | 4,708.954 | 4,656.69 | 3,228.891 | 2,644.217 | 3,890.847 | 3,558.397 | 3,197.551 | 1,968.215 | 2,070.909 | 2,108.223 | 2,093.785 | 2,119.635 | 2,369.74 | 2,434.616 | 2,496.029 | 2,395.424 | 2,869.604 | 2,794.062 | 3,893.839 | 4,019.999 | 4,293.642 | 2,463.159 | 3,363.731 | 2,181.693 | 1,736.471 | 1,666.275 | 1,582.288 | 1,773.398 | 1,723.663 | 1,717.023 | 1,505.756 | 1,154.905 | 892.074 | 864.569 | 956.388 | 1,251.758 | 1,210.869 | 2,973.428 | 2,829.114 | 2,724.139 | 762.657 | 848.179 | 1,054.106 | 3,069.961 | 1,577.384 | 1,399.002 | 1,177.333 | 816.89 |
| Totaal vlottende activa
| 9,614.456 | 7,941.435 | 7,534.273 | 9,281.575 | 7,036.642 | 8,894.943 | 8,125.785 | 9,665.557 | 8,726.566 | 10,804.316 | 10,271.621 | 8,378.305 | 7,495.143 | 9,204.265 | 8,780.86 | 8,231.075 | 7,038.92 | 6,647.803 | 6,862.138 | 7,707.125 | 7,495.168 | 10,275.937 | 10,235.977 | 10,228.275 | 10,159.135 | 10,691.416 | 10,709.969 | 8,303.719 | 8,715.158 | 8,567.436 | 6,665.853 | 8,522.127 | 8,648.679 | 7,999.057 | 8,133.823 | 7,751.519 | 7,724.993 | 7,834.822 | 7,014.024 | 6,985.624 | 6,663.401 | 5,140.547 | 5,722.727 | 5,581.458 | 6,516.545 | 7,183.422 | 8,044.645 | 7,739.744 | 8,115.731 | 7,657.943 | 7,660.587 | 7,683.732 | 7,905.004 | 7,136.527 | 7,306.891 | 6,399.292 | 5,726.772 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 92.201 | 93.168 | 106.486 | 108.43 | 124.263 | 126.701 | 121.518 | 122.117 | 124.388 | 126.521 | 123.644 | 124.665 | 126.875 | 129.51 | 129.719 | 124.01 | 123.925 | 115.04 | 172.434 | 172.736 | 173.797 | 174.903 | 174.756 | 174.647 | 175.062 | 175.959 | 188.818 | 189.917 | 190.027 | 191.16 | 191.503 | 192.507 | 193.629 | 194.964 | 196.365 | 197.79 | 199.482 | 200.841 | 202.141 | 203.442 | 204.663 | 205.773 | 205.889 | 245.23 | 245.528 | 223.687 | 219.062 | 223.355 | 223.781 | 225.524 | 226.092 | 228.694 | 230.728 | 266.378 | 266.95 | 267.433 | 268.418 |
| 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 | 2.06 | 7.842 | 7.842 | 7.842 | 7.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Goodwill en immateriële activa
| 568.086 | 256.779 | 0 | -446.914 | -429.755 | -416.197 | -404.952 | -168.103 | -167.62 | 0 | 0 | -422.126 | -413.624 | -255.986 | -254.981 | -255.057 | -186.705 | -159.202 | -156.215 | -157.112 | -163.227 | -153.45 | -157.005 | -155.871 | 13.194 | 13.251 | 0.807 | 0.815 | 0.814 | 15.811 | 15.895 | 16.964 | 2.06 | 7.842 | 7.842 | 7.842 | 7.842 | 26.237 | 27.764 | 29.815 | 31.513 | 32.361 | 33.98 | 35.45 | 37.374 | 42.036 | 44.109 | 47.214 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Langetermijnbeleggingen
| -273.165 | -256.779 | 516.572 | 446.914 | 429.755 | 416.197 | 404.952 | 168.103 | 167.62 | 140.906 | 178.673 | 422.126 | 413.624 | 255.986 | 254.981 | 255.057 | 186.705 | 159.202 | 156.215 | 157.112 | 163.227 | 153.45 | 157.005 | 155.871 | 151.57 | 141.623 | 145.388 | 144.446 | 140.087 | 121.518 | 119.547 | 116.842 | 121.144 | 111.139 | 114.897 | 119.151 | 122.897 | 119.956 | 116.088 | 116.365 | 116.495 | 113.125 | 109.303 | 109.769 | 108.878 | 104.183 | 105.253 | 100.566 | -802.749 | -511.3 | -528.711 | -613.374 | -548.256 | -546.56 | -634.492 | -705.099 | -753.044 |
| Belastingvorderingen
| 7.742 | 8.057 | 7.904 | 13.614 | 21.414 | 31.845 | 40.319 | 48.572 | 60.142 | 74.764 | 87.174 | 102.234 | 113.4 | 119.604 | 122.751 | 118.729 | 125.121 | 125.751 | 110.026 | 110.968 | 107.343 | 179.486 | 169.865 | 165.171 | 158.912 | 130.193 | 128.141 | 110.237 | 88.429 | 105.47 | 107.028 | 106.874 | 106.814 | 99.795 | 99.728 | 91.727 | 91.785 | 83.952 | 84.248 | 84.451 | 84.071 | 80.906 | 80.115 | 80.799 | 80.931 | 83.986 | 84.113 | 64.368 | 63.068 | 61.733 | 58.039 | 56.878 | 61.666 | 67.775 | 68.073 | 69.827 | 70.209 |
| Overige niet-vlottende activa
| 586.679 | 568.313 | 18.35 | 466.542 | 447.911 | 433.072 | 422.71 | 464.747 | 463.187 | 296.807 | 258.157 | 439.092 | 430.24 | 272.409 | 272.924 | 271.674 | 268.316 | 404.55 | 349.99 | 366.602 | 367.895 | 351.339 | 194.894 | 192.979 | 25.412 | 23.732 | 27.344 | 19.421 | 20.072 | 18.664 | 13.169 | 13.197 | 32.852 | 36.929 | 40.195 | 41.326 | 42.469 | 16.537 | 16.139 | 30.107 | 30.385 | 32.014 | 29.743 | 32.151 | 35.625 | 36.866 | 37.776 | 37.576 | 981.715 | 707.671 | 722.691 | 802.244 | 741.801 | 709.843 | 792.458 | 902.12 | 967.968 |
| Totaal niet-vlottende activa
| 413.457 | 412.759 | 649.312 | 588.586 | 593.588 | 591.618 | 584.547 | 635.436 | 647.717 | 638.998 | 647.648 | 665.991 | 670.515 | 521.523 | 525.394 | 514.413 | 517.362 | 645.341 | 632.45 | 650.306 | 649.035 | 705.728 | 539.515 | 532.797 | 524.15 | 484.758 | 490.498 | 464.836 | 439.429 | 452.623 | 447.142 | 446.384 | 456.499 | 450.669 | 459.027 | 457.836 | 464.475 | 447.523 | 446.38 | 464.18 | 467.127 | 464.179 | 459.03 | 503.399 | 508.336 | 490.758 | 490.313 | 473.079 | 466.315 | 484.128 | 478.611 | 474.942 | 486.439 | 497.936 | 493.489 | 534.781 | 554.051 |
| Totaal activa
| 10,027.913 | 8,354.194 | 8,183.585 | 9,870.161 | 7,630.23 | 9,486.561 | 8,710.332 | 10,300.993 | 9,374.283 | 11,443.314 | 10,919.269 | 9,044.296 | 8,165.658 | 9,725.788 | 9,306.254 | 8,745.488 | 7,556.282 | 7,293.144 | 7,494.588 | 8,357.431 | 8,144.203 | 10,981.665 | 10,775.492 | 10,761.072 | 10,683.285 | 11,176.174 | 11,200.467 | 8,768.555 | 9,154.587 | 9,020.059 | 7,112.995 | 8,968.511 | 9,105.178 | 8,449.726 | 8,592.85 | 8,209.355 | 8,189.468 | 8,282.345 | 7,460.404 | 7,449.804 | 7,130.528 | 5,604.726 | 6,181.757 | 6,084.857 | 7,024.881 | 7,674.18 | 8,534.958 | 8,212.823 | 8,582.046 | 8,142.071 | 8,139.198 | 8,158.674 | 8,391.443 | 7,634.463 | 7,800.38 | 6,934.073 | 6,280.823 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 426.549 | 398.656 | 374.157 | 380.379 | 380.067 | 385.972 | 398.775 | 352.921 | 355.71 | 293.149 | 265.837 | 262.829 | 384.633 | 340.655 | 327.516 | 347.713 | 496.067 | 318.552 | 412.507 | 379.869 | 364.644 | 334.969 | 307.71 | 594.228 | 353.089 | 983.439 | 1,863.403 | 349.652 | 501.877 | 485.326 | 433.827 | 423.023 | 636.188 | 701.081 | 640.941 | 671.29 | 864.879 | 1,101.955 | 585.061 | 660.984 | 937.057 | 705.496 | 693.462 | 724.113 | 738.002 | 576.665 | 603.249 | 540.314 | 563.114 | 578.673 | 621.634 | 656.793 | 814.787 | 647.636 | 607.911 | 453.596 | 290.004 |
| Kortlopende schulden
| 3,778.487 | 3,530.386 | 3,374.039 | 3,695.528 | 2,780.617 | 3,468.102 | 2,642.577 | 3,089.785 | 2,486.451 | 3,444.655 | 3,200.307 | 2,762.429 | 2,281.267 | 3,716.019 | 3,258.059 | 3,222.928 | 2,480.353 | 1,839.657 | 1,962.794 | 2,891.363 | 2,547.361 | 5,165.17 | 5,304.565 | 5,203.852 | 5,197.129 | 4,621.231 | 3,655.881 | 2,724.494 | 2,801.14 | 2,737.385 | 2,392.583 | 3,270.516 | 4,304.691 | 4,465.203 | 4,540.431 | 4,160.303 | 3,807.496 | 3,516.129 | 3,229.69 | 3,008.907 | 2,495.455 | 1,355.346 | 1,569.272 | 1,572.056 | 1,994.928 | 3,553.747 | 1,725.848 | 1,758.933 | 1,617.247 | 1,660.848 | 1,447.727 | 1,461.546 | 1,841.644 | 1,175.378 | 995.277 | 1,000.771 | 687.21 |
| Belastingschulden
| 61.329 | 55.196 | 7.35 | 15.647 | 12.376 | 8.007 | 6.314 | 6.711 | 5.583 | 4.143 | 4.111 | 2.21 | 1.84 | 5.502 | 2.821 | 4.574 | 2.255 | 3.606 | 3.52 | 5.093 | 4.174 | 1.217 | 0.941 | 1.264 | 0.497 | 1.436 | 0 | 1.646 | 0.766 | 2.578 | 4.479 | 3.221 | 2.601 | 1.455 | 2.661 | 2.106 | 1.299 | 3.837 | 5.461 | 36.825 | 35.212 | 35.885 | 36.137 | 4.955 | 4.539 | 1.742 | 0.864 | 2.755 | 1.806 | 1.653 | 7.354 | 13.721 | 11.685 | 8.753 | 5.456 | 14.271 | 15.941 |
| Uitgestelde opbrengsten
| 0 | 0 | 0 | 199.332 | 221.679 | 181.516 | 288.705 | 122.136 | 111.88 | 3,662.9 | 3,646.622 | 2,110.47 | 213.315 | 231.046 | 245.79 | 267.169 | 261.691 | 250.27 | 455.409 | 530.395 | 658.515 | 1,127.045 | 518.646 | 580.404 | 429.681 | 484.884 | 597.353 | 221.864 | 201.846 | 188.165 | 286.435 | 242.005 | 237.056 | 219.325 | 283.799 | 215.261 | 307.144 | 425.004 | 575.272 | 434.735 | 470.844 | 312.993 | 675.35 | 215.544 | 326.278 | 357.547 | 448.174 | 446.568 | 937.817 | 855.707 | 988.818 | 786.335 | 764.494 | 830.55 | 762.539 | 637.832 | 997.401 |
| Overige kortlopende verplichtingen
| 1,743.355 | 400.2 | 468.43 | 1,533.05 | 306.883 | 1,562.451 | 1,651.248 | 2,797.675 | 2,549.181 | -3,302.833 | -3,498.862 | -1,876.535 | -1,334.396 | 2,571.245 | 2,180.459 | 1,940.769 | -1,054.586 | 1,431.668 | 1,588.258 | 102.427 | 102.822 | 2,214.296 | 343.143 | 49.005 | -1,065.858 | -1,618.078 | -1,773.939 | -1,911.473 | -1,970.93 | -2,129.151 | -538.87 | -1,553.631 | -21.806 | 331.398 | 473.047 | 265.237 | 355.735 | 614.784 | 640.247 | 696.69 | 622.56 | 562.748 | 924.749 | 550.2 | 1,208.459 | 1,521.883 | 4,353.875 | 3,946.368 | 3,860.739 | 3,432.842 | 3,542.176 | 3,411.564 | 3,289.613 | 3,478.448 | 3,967.037 | 3,147.448 | 2,990.346 |
| Totaal kortlopende verplichtingen
| 6,009.72 | 4,384.438 | 4,223.976 | 5,871.083 | 3,700.553 | 5,622.871 | 4,932.247 | 6,496.178 | 5,621.582 | 7,753.731 | 7,263.329 | 5,371.873 | 4,544.234 | 6,633.421 | 6,046.199 | 5,515.984 | 4,368.791 | 3,593.483 | 3,967.079 | 4,887.269 | 4,648.435 | 7,715.652 | 7,479.257 | 7,440.391 | 7,348.443 | 7,820.594 | 7,807.139 | 5,154.623 | 5,534.969 | 5,588.758 | 3,697.257 | 5,488.133 | 5,627.314 | 5,499.137 | 5,657.08 | 5,098.936 | 5,029.409 | 5,236.705 | 4,460.459 | 4,403.406 | 4,090.284 | 2,659.475 | 3,223.62 | 2,851.324 | 3,945.928 | 5,654.037 | 6,683.836 | 6,248.37 | 6,042.906 | 5,674.016 | 5,618.891 | 5,543.624 | 5,957.729 | 5,310.215 | 5,575.681 | 4,616.086 | 3,983.501 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 531.079 | 536.181 | 541.388 | 546.665 | 546.871 | 529.087 | 497.939 | 497.951 | 498.403 | 498.927 | 500.86 | 505.012 | 509.815 | 17.647 | 29.091 | 28.412 | 30.588 | 538.212 | 513.58 | 498.019 | 497.707 | 497.394 | 497.082 | 496.769 | 496.457 | 496.144 | 495.832 | 495.519 | 496.631 | 496.482 | 496.332 | 496.177 | 496.676 | 3.016 | 6.51 | 3.442 | 7.348 | 3.901 | 8.25 | 8.688 | 9.12 | 9.544 | 9.96 | 3.152 | 3.302 | 3.448 | 31.796 | 79.398 | 141.113 | 85.316 | 182.018 | 138.198 | 45.106 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 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 | -3.016 | -3.255 | -3.442 | -3.674 | -3.901 | -4.125 | -4.344 | -4.56 | -4.772 | -4.98 | -1.576 | -1.651 | -1.724 | 0 | 0 | 2.475 | 2.928 | 3.494 | 4.061 | 4.627 | 5.193 | 5.759 | 6.325 | 6.892 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0.144 | 0 | 37.08 | 36.646 | 35.455 | 32.492 | 31.909 | 31.062 | 31.177 | 26.788 | 26.047 | 25.837 | 25.353 | 20.746 | 20.296 | 20.038 | 14.916 | 14.916 | 14.614 | 14.594 | 14.516 | 6.937 | 6.966 | 6.813 | 6.818 | 7.286 | 7.17 | 6.741 | 5.583 | 5.582 | 5.582 | 5.582 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 5.583 | 6.118 | 5.814 | 5.693 | 8.308 | 8.061 | 7.923 | 7.935 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 0.354 | 0.354 | 0.354 | 0.354 | 0.336 | 0.336 | 0.336 | 0.336 | 0.336 | 0.755 | 0.875 | 1.401 | 1.926 | 2.452 | 0.989 | 0.989 | 0.895 | 3.203 | 2.95 | 2.74 | 0.632 | 1.205 | 1.206 | 2.006 | 8.824 | 2.006 | 2.006 | 1.88 | 1.88 | 1.881 | 1.881 | 1.883 | 1.883 | 1.472 | 3.548 | 61.406 | 106.748 | 1.22 | 2.903 | 2.909 | 3.453 | 3.162 | 3.058 | 9.302 | 9.205 | 9.219 | 11.18 | 3.653 | 1.22 | 1.22 | 0.42 | 1.37 | 1.76 | 11.328 | 8.534 | 1.854 | 5.5 |
| Totaal niet-vlottende verplichtingen
| 531.577 | 536.535 | 578.822 | 583.665 | 582.662 | 561.915 | 530.184 | 529.349 | 529.916 | 526.47 | 527.782 | 532.25 | 537.094 | 40.845 | 50.376 | 49.439 | 46.399 | 556.331 | 531.144 | 515.353 | 512.855 | 505.536 | 505.254 | 505.588 | 505.281 | 505.436 | 505.008 | 504.14 | 504.094 | 503.945 | 503.795 | 503.642 | 504.142 | 10.071 | 10.058 | 70.431 | 114.096 | 10.704 | 11.153 | 11.597 | 12.573 | 12.706 | 13.018 | 12.454 | 12.507 | 12.667 | 42.976 | 83.051 | 144.808 | 89.464 | 185.932 | 143.629 | 51.493 | 16.521 | 14.293 | 8.179 | 12.392 |
| Totaal passiva
| 6,541.297 | 4,920.973 | 4,802.798 | 6,454.748 | 4,283.215 | 6,184.786 | 5,462.431 | 7,025.527 | 6,151.498 | 8,280.201 | 7,791.111 | 5,904.123 | 5,081.328 | 6,674.266 | 6,096.575 | 5,565.423 | 4,415.19 | 4,149.814 | 4,498.223 | 5,402.622 | 5,161.29 | 8,221.188 | 7,984.511 | 7,945.979 | 7,853.724 | 8,326.03 | 8,312.147 | 5,658.763 | 6,039.063 | 6,092.703 | 4,201.052 | 5,991.775 | 6,131.456 | 5,509.208 | 5,667.138 | 5,169.367 | 5,143.505 | 5,247.409 | 4,471.612 | 4,415.003 | 4,102.857 | 2,672.181 | 3,236.638 | 2,863.778 | 3,958.435 | 5,666.704 | 6,726.812 | 6,331.421 | 6,187.714 | 5,763.48 | 5,804.823 | 5,687.253 | 6,009.222 | 5,326.736 | 5,589.974 | 4,624.265 | 3,995.893 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.686 | 28.799 | 33.599 | 32.39 | 25.337 | 16.575 | 0 | 12.227 | 14.485 | 17.151 | 12.214 | 12.217 | 6.341 | 6.291 | 7.908 | 10.24 | 4.011 | 1.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 2,352.457 | 2,352.457 | 2,306.723 | 2,306.723 | 2,306.723 | 2,306.723 | 2,331.973 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,287.135 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,330.045 | 2,240.428 | 2,240.428 | 2,240.428 | 2,240.428 | 2,036.753 | 2,036.753 | 2,036.753 | 2,036.753 | 1,939.765 | 1,939.765 | 1,939.765 | 1,939.765 | 1,939.765 | 1,939.765 | 1,939.765 | 1,939.765 | 1,865.159 | 1,865.159 |
| Ingehouden winsten
| 674.218 | 623.335 | 573.778 | 690.561 | 634.749 | 581.023 | 538.403 | 632.751 | 581.46 | 519.338 | 465.912 | 489.63 | 441.778 | 412.849 | 619.668 | 588.416 | 548.857 | 529.797 | 389.347 | 363.01 | 377.426 | 147.587 | 161.142 | 185.193 | 201.994 | 244.088 | 276.209 | 504.277 | 504.473 | 315.989 | 311.946 | 409.084 | 403.464 | 371.173 | 370.096 | 492.95 | 487.617 | 439.208 | 406.456 | 554.201 | 716.191 | 618.516 | 656.723 | 1,094.07 | 819.016 | -234.811 | -422.807 | -266.313 | 210.883 | 185.172 | 157.193 | 350.982 | 260.888 | 205.406 | 120.062 | 307.877 | 286.012 |
| Overige gereserveerde algehele resultaten
| 0 | 0 | 688.07 | 605.422 | 593.352 | 602.185 | 637.028 | 570.804 | 569.635 | 572.767 | 570.608 | 556.711 | 548.86 | 545.361 | 497.337 | 498.613 | -22.686 | -28.799 | -33.599 | -32.39 | -25.337 | -16.575 | 149.206 | -12.227 | -14.485 | -17.151 | -12.214 | -12.217 | -6.341 | -6.291 | -7.908 | -10.24 | -4.011 | -1.372 | 2.696 | 5.509 | 8.791 | 8.277 | 93.396 | 5.406 | 6.622 | 3.269 | 203.773 | 2.007 | 2.504 | 0.44 | 98.692 | -0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 369.17 | 366.946 | -276.485 | 328.937 | 316.867 | 325.7 | 289.575 | 268.189 | 267.02 | -26.917 | 288.641 | 274.744 | 266.893 | 263.394 | 215.37 | 216.646 | 218.133 | 211.41 | 206.61 | 194.343 | 200.746 | -54.135 | -20.985 | -45.615 | -93.051 | -609.246 | -599.372 | -580.454 | -568.721 | -93.679 | -579.214 | -521.516 | -509.058 | 116.696 | -100.304 | 97.298 | -93.054 | -56.232 | -65.463 | -65.463 | -65.463 | -65.463 | -86.444 | -86.444 | -86.444 | -86.444 | 26.396 | 35.46 | 545.931 | 69.065 | 55.069 | -24.369 | 228.523 | -23.712 | -41.352 | -58.627 | -59.564 |
| Totaal eigen vermogen van aandeelhouders
| 3,395.845 | 3,342.738 | 3,292.086 | 3,326.221 | 3,258.339 | 3,213.446 | 3,159.951 | 3,188.075 | 3,135.615 | 3,076.625 | 3,041.688 | 3,051.509 | 2,995.806 | 2,963.378 | 3,122.173 | 3,092.197 | 3,054.125 | 3,028.342 | 2,883.092 | 2,844.488 | 2,865.307 | 2,644.173 | 2,662.367 | 2,685.951 | 2,700.484 | 2,723.071 | 2,760.129 | 2,978.732 | 2,984.785 | 2,796.195 | 2,783.332 | 2,846.957 | 2,847.566 | 2,817.914 | 2,808.901 | 2,920.293 | 2,925.492 | 2,913.391 | 2,866.91 | 2,908.094 | 2,897.778 | 2,796.75 | 2,810.805 | 3,046.386 | 2,890.957 | 1,835.066 | 1,640.342 | 1,708.912 | 2,216.252 | 2,194.002 | 2,152.027 | 2,266.378 | 2,178.786 | 2,121.459 | 2,018.475 | 2,114.409 | 2,091.607 |
| Totaal eigen vermogen
| 3,486.616 | 3,433.221 | 3,380.787 | 3,415.413 | 3,347.015 | 3,301.775 | 3,247.901 | 3,275.466 | 3,222.785 | 3,163.113 | 3,128.158 | 3,140.173 | 3,084.33 | 3,051.522 | 3,209.679 | 3,180.065 | 3,141.092 | 3,143.33 | 2,996.365 | 2,954.809 | 2,982.913 | 2,760.477 | 2,790.981 | 2,815.093 | 2,829.561 | 2,850.144 | 2,888.32 | 3,109.792 | 3,115.524 | 2,927.356 | 2,911.943 | 2,976.736 | 2,973.722 | 2,940.518 | 2,925.712 | 3,039.988 | 3,045.963 | 3,034.936 | 2,988.792 | 3,034.801 | 3,027.671 | 2,932.545 | 2,945.119 | 3,221.079 | 3,066.446 | 2,007.476 | 1,808.146 | 1,881.402 | 2,394.332 | 2,378.591 | 2,334.375 | 2,471.421 | 2,382.221 | 2,307.727 | 2,210.406 | 2,309.808 | 2,284.93 |
| Totaal passiva en aandeelhoudersvermogen
| 10,027.913 | 8,354.194 | 8,183.585 | 9,870.161 | 7,630.23 | 9,486.561 | 8,710.332 | 10,300.993 | 9,374.283 | 11,443.314 | 10,919.269 | 9,044.296 | 8,165.658 | 9,725.788 | 9,306.254 | 8,745.488 | 7,556.282 | 7,293.144 | 7,494.588 | 8,357.431 | 8,144.203 | 10,981.665 | 10,775.492 | 10,761.072 | 10,683.285 | 11,176.174 | 11,200.467 | 8,768.555 | 9,154.587 | 9,020.059 | 7,112.995 | 8,968.511 | 9,105.178 | 8,449.726 | 8,592.85 | 8,209.355 | 8,189.468 | 8,282.345 | 7,460.404 | 7,449.804 | 7,130.528 | 5,604.726 | 6,181.757 | 6,084.857 | 7,024.881 | 7,674.18 | 8,534.958 | 8,212.823 | 8,582.046 | 8,142.071 | 8,139.198 | 8,158.674 | 8,391.443 | 7,634.463 | 7,800.38 | 6,934.073 | 6,280.823 |