Wistron Corporation
TWSE:3231.TW
118.5 (TWD) • At close November 14, 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
| 54,442.141 | 65,818.401 | 75,231.756 | 57,013.861 | 61,764.797 | 60,148.699 | 66,337.316 | 70,391.646 | 61,506.457 | 68,538.773 | 70,154.241 | 69,049.874 | 51,908.584 | 59,274.768 | 66,203.801 | 45,137.479 | 47,256.368 | 58,846.32 | 47,411.947 | 42,568.415 | 49,489.068 | 49,442.069 | 43,529.023 | 43,671.986 | 36,458.841 | 49,658.081 | 65,986.117 | 59,318.428 | 50,122.013 | 52,386.866 | 57,561.05 | 67,612.721 | 53,259.595 | 53,531.875 | 58,559.754 | 52,951.209 | 57,523.365 | 50,327.092 | 55,692.329 | 59,211.13 | 66,057.258 | 69,664.815 | 70,086.875 | 71,630.696 | 55,307.107 | 48,788.312 | 72,579.398 | 66,812.842 | 59,734.631 | 52,173.816 | 45,560.293 | 53,509.581 | 43,360.07 | 42,850.002 | 40,641.409 |
Kortetermijnbeleggingen
| 8,341.688 | 15,853.773 | 5,432.665 | 14,970.374 | 22,707.794 | 20,730.14 | 18,666.046 | 25,236.843 | 25,115.34 | 25,859.812 | 28,320.244 | 24,674.597 | 25,576.587 | 22,392.189 | 26,033.672 | 24,169.147 | 11,294.303 | 11,468.102 | 13,310.69 | 13,377.279 | 22,904.271 | 21,966.575 | 67.755 | 59.286 | 1,132.775 | 1,639.773 | 569.681 | 1,300.166 | 1,722.257 | 3,317.592 | 1,271.499 | 3,904.863 | 6,100.205 | 4,222.296 | 3,200.161 | 5,197.397 | 2,693.274 | 1,733.583 | 756.141 | 578.635 | 340.138 | 222.596 | 850.543 | 314.017 | 70.698 | 55.889 | 4,304.419 | 4,387.788 | 3,525.604 | 3,822.487 | 2,881.154 | 4,700.756 | 2,374.501 | 2,051.62 | 1,575.99 |
Liquide middelen en kortetermijnbeleggingen
| 62,781.181 | 81,672.174 | 80,664.421 | 71,984.235 | 84,472.591 | 80,878.839 | 85,003.362 | 95,628.489 | 86,621.797 | 94,398.585 | 98,474.485 | 93,724.471 | 77,485.171 | 81,666.957 | 92,237.473 | 69,306.626 | 58,550.671 | 70,314.422 | 60,722.637 | 55,945.694 | 72,393.339 | 71,408.644 | 43,596.778 | 43,731.272 | 37,591.616 | 51,297.854 | 66,555.798 | 60,618.594 | 51,844.27 | 55,704.458 | 58,832.549 | 71,517.584 | 59,359.8 | 57,754.171 | 61,759.915 | 58,148.606 | 60,216.639 | 52,060.675 | 56,448.47 | 59,789.765 | 66,397.396 | 69,887.411 | 70,937.418 | 71,944.713 | 55,377.805 | 48,844.201 | 76,883.817 | 71,200.63 | 63,260.235 | 55,996.303 | 48,441.447 | 58,210.337 | 45,734.571 | 44,901.622 | 42,217.399 |
Nettovorderingen
| 149,553.354 | 135,854.446 | 121,336.756 | 143,699.754 | 126,162.137 | 102,785.32 | 100,230.327 | 102,437.965 | 123,051.011 | 131,689.966 | 161,165.505 | 148,529.721 | 140,524.397 | 119,794.416 | 127,532.958 | 119,680.77 | 120,391.534 | 87,101.924 | 131,885.262 | 135,451.509 | 108,288.511 | 98,154.315 | 118,352.943 | 116,872.884 | 98,522.756 | 88,278.414 | 94,651.751 | 102,196.723 | 82,895.64 | 64,040.111 | 89,733.606 | 82,927.771 | 74,421.306 | 60,791.239 | 91,460.735 | 82,485.058 | 75,191.185 | 84,896.812 | 100,435.653 | 98,599.916 | 76,783.089 | 66,614.894 | 86,064.32 | 95,967.327 | 92,691.868 | 113,871.645 | 93,705.051 | 89,041.133 | 89,410.356 | 106,409.48 | 116,956.194 | 110,436.93 | 100,365.799 | 93,500.646 | 103,325.252 |
Voorraad
| 167,791.878 | 146,884.966 | 119,719.969 | 133,646.768 | 139,236.858 | 147,874.175 | 156,889.151 | 189,359.811 | 186,740.913 | 181,717.915 | 161,378.122 | 143,300.927 | 114,555.517 | 111,482.516 | 95,053.647 | 108,705.736 | 105,022.105 | 101,347.755 | 85,570.281 | 89,471.043 | 80,197.647 | 94,465.722 | 89,614.023 | 110,403.688 | 87,866.278 | 94,618.538 | 92,240.622 | 94,332.429 | 71,200.032 | 73,502.775 | 65,216.279 | 72,688.505 | 62,658.941 | 63,909.617 | 67,610.877 | 76,039.12 | 60,570.78 | 68,693.921 | 73,763.983 | 71,199.161 | 58,135.816 | 45,304.921 | 49,985.441 | 57,408.458 | 59,810.297 | 53,906.328 | 46,234.22 | 47,452.564 | 43,183.899 | 41,400.284 | 39,398.331 | 46,526.447 | 49,964.877 | 46,118.902 | 33,632.904 |
Overige vlottende activa
| 11,839.165 | 11,538.009 | 39,742.824 | 39,484.682 | 13,416.103 | 12,287.662 | 10,915.629 | 19,950.404 | 16,439.956 | 18,580.314 | 16,455.638 | 16,450.903 | 14,201.179 | 14,594.886 | 58,592.298 | 11,093.833 | 11,950.283 | 12,084.039 | 13,829.901 | 13,932.668 | 24,073.73 | 23,124.987 | 23,881.05 | 20,310.703 | 3,658.882 | 3,251.063 | 16,757.491 | 17,869.144 | 13,259.236 | 12,450.54 | 11,874.297 | 11,481.037 | 12,160.715 | 11,616.896 | 11,258.81 | 11,364.578 | 10,375.384 | 9,017.838 | 10,757.497 | 10,218.483 | 10,433.168 | 9,628.339 | 9,319.243 | 6,858.093 | 8,592.08 | 5,629.312 | 3,620.229 | 3,708.804 | 3,990.939 | 2,781.151 | 2,864.213 | 2,492.751 | 2,865.563 | 2,103.608 | 1,996.902 |
Totaal vlottende activa
| 391,965.578 | 366,984.814 | 361,461.4 | 377,927.865 | 351,006.183 | 332,843.982 | 342,985.667 | 390,248.087 | 397,978.772 | 409,288.87 | 421,786.551 | 386,457.988 | 333,189.154 | 314,355.964 | 361,960.347 | 298,412.78 | 284,620.29 | 259,380.038 | 278,747.752 | 281,473.93 | 262,099.188 | 265,237.262 | 275,427.144 | 291,318.547 | 243,172.868 | 252,681.944 | 270,205.662 | 275,016.89 | 219,199.178 | 205,697.884 | 225,656.731 | 238,614.897 | 208,600.762 | 194,071.923 | 232,090.337 | 228,037.362 | 206,353.988 | 214,669.246 | 241,405.603 | 239,807.325 | 211,431.839 | 191,231.817 | 216,306.422 | 231,864.574 | 216,472.05 | 222,251.486 | 220,443.317 | 211,403.131 | 199,845.429 | 206,587.218 | 207,660.185 | 217,666.465 | 198,930.81 | 186,624.778 | 181,172.457 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 64,361.737 | 57,709.777 | 56,677.067 | 55,426.349 | 62,545.651 | 61,286.087 | 59,819.504 | 57,968.618 | 53,982.519 | 51,423.95 | 49,067.762 | 47,801.971 | 44,008.292 | 43,323.367 | 42,181.108 | 44,382.08 | 44,215.177 | 44,684.71 | 44,689.732 | 45,763.741 | 46,329.195 | 46,501.386 | 42,868.387 | 41,897.056 | 38,171.018 | 35,781.254 | 36,653.35 | 36,935.984 | 36,231.206 | 35,902.637 | 36,448.176 | 35,233.687 | 36,313.646 | 36,357.401 | 37,676.747 | 38,752.138 | 36,769.965 | 38,022.27 | 39,255.705 | 36,821.898 | 35,776.324 | 37,085.306 | 35,928.027 | 34,733.375 | 35,594.954 | 35,179.542 | 37,178.576 | 35,883.846 | 35,940.254 | 33,826.08 | 31,664.357 | 30,550.06 | 27,939.022 | 26,267.505 | 23,653.958 |
Goodwill
| 789.972 | 849.083 | 848.913 | 841.191 | 832.509 | 807.191 | 807.191 | 807.191 | 807.191 | 807.191 | 807.191 | 583.139 | 583.139 | 583.139 | 583.139 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 561.485 | 765.079 | 765.312 | 776.898 | 903.976 | 572.473 | 572.473 | 605.711 | 606.372 | 605.75 | 605.583 | 605.115 | 605.583 | 572.947 | 561.959 | 561.959 | 561.959 | 561.959 | 561.959 | 561.959 | 561.959 | 561.959 |
Immateriële activa
| 2,213.59 | 1,870.982 | 1,610.767 | 1,237.738 | 1,290.347 | 1,302.316 | 1,342.54 | 1,020.713 | 1,018.324 | 898.969 | 922.982 | 847.121 | 566.006 | 466.098 | 521.095 | 432.512 | 438.236 | 357.804 | 396.047 | 419.372 | 482.328 | 458.732 | 515.712 | 566.754 | 440.546 | 472.116 | 496.139 | 526.759 | 583.453 | 622.837 | 685.98 | 694.567 | 1,046.21 | 1,338.191 | 1,251.706 | 1,306.375 | 1,397.693 | 901.064 | 974.366 | 993.851 | 1,014.652 | 1,030.51 | 1,072.225 | 1,075.129 | 1,048.237 | 965.918 | 2,718.42 | 2,691.917 | 2,821.805 | 2,794.311 | 2,917.475 | 2,723.714 | 2,699.233 | 2,597.656 | 2,550.857 |
Goodwill en immateriële activa
| 3,003.562 | 2,720.065 | 2,459.68 | 2,078.929 | 2,122.856 | 2,109.507 | 2,149.731 | 1,827.904 | 1,825.515 | 1,706.16 | 1,730.173 | 1,430.26 | 1,149.145 | 1,049.237 | 1,104.234 | 993.997 | 999.721 | 919.289 | 957.532 | 980.857 | 1,043.813 | 1,020.217 | 1,077.197 | 1,128.239 | 1,002.031 | 1,033.601 | 1,057.624 | 1,088.244 | 1,144.938 | 1,184.322 | 1,247.465 | 1,256.052 | 1,607.695 | 1,899.676 | 2,016.785 | 2,071.687 | 2,174.591 | 1,805.04 | 1,546.839 | 1,566.324 | 1,620.363 | 1,636.882 | 1,677.975 | 1,680.712 | 1,653.352 | 1,571.501 | 3,291.367 | 3,253.876 | 3,383.764 | 3,356.27 | 3,479.434 | 3,285.673 | 3,261.192 | 3,159.615 | 3,112.816 |
Langetermijnbeleggingen
| 20,348.018 | 4,555.271 | 18,849.441 | 2,375.744 | -6,030.294 | -4,307.045 | -3,410.368 | -10,550.642 | -10,855.972 | -11,349.109 | -14,014.395 | -11,994.977 | -12,499.655 | -8,821.752 | -13,158.448 | -12,135.59 | 1,497.441 | 135.252 | -807.993 | -1,984.086 | -12,252.64 | -11,251.43 | 10,104.886 | 9,833.913 | 8,669.682 | 8,492.98 | 9,731.017 | 9,343.399 | 8,244.531 | 6,735.582 | 8,998.575 | 6,683.858 | 4,200.419 | 6,477.752 | 6,719.799 | 3,817.38 | 6,300.602 | 7,274.123 | 8,289.538 | 8,192.041 | 8,587.169 | 8,741.281 | 7,197.418 | 7,450.993 | 7,775.406 | 8,020.271 | 4,082.501 | 4,176.464 | 4,902.125 | 5,245.464 | 5,667.337 | 3,976.632 | 5,684.956 | 6,092.127 | 6,229.461 |
Belastingvorderingen
| 10,071.78 | 10,018.399 | 9,959.983 | 7,305.321 | 8,389.299 | 7,834.113 | 7,850.927 | 6,202.438 | 6,183.941 | 6,191.916 | 6,181.969 | 6,191.623 | 6,113.3 | 6,123.95 | 6,120.998 | 5,514.823 | 5,538.218 | 5,794.556 | 5,820.351 | 5,749.365 | 5,880.528 | 5,814.869 | 5,776.897 | 5,157.414 | 5,059.73 | 5,007.796 | 4,913.434 | 5,959.901 | 5,914.312 | 5,094.223 | 4,991.405 | 5,572.703 | 5,675.289 | 5,573.646 | 5,461.032 | 4,467.442 | 4,416.132 | 4,610.616 | 4,475.107 | 3,424.273 | 3,193.014 | 3,496.92 | 3,161.83 | 3,107.238 | 3,041.867 | 2,708.312 | 1,015.291 | 638.295 | 624.382 | 708.993 | 690.576 | 641.766 | 585.299 | 596.036 | 569.869 |
Overige niet-vlottende activa
| 2,752.598 | 20,009.072 | 2,983.205 | 20,183.184 | 28,490.305 | 26,431.667 | 23,512.313 | 29,903.852 | 29,516.026 | 29,849.827 | 32,545.746 | 29,700.696 | 31,541.68 | 27,817.07 | 30,614.206 | 28,330.332 | 13,324.724 | 13,008.498 | 14,768.961 | 14,747.38 | 24,294.203 | 23,174.325 | 3,848.064 | 3,834.433 | 7,087.681 | 6,054.757 | 4,092.295 | 4,259.372 | 4,634.117 | 6,660.947 | 5,413.206 | 7,116.65 | 9,277.886 | 7,079.185 | 6,420.344 | 8,704.703 | 6,592.393 | 5,614.651 | 4,597.131 | 5,810.466 | 6,064.881 | 5,540.716 | 6,270.102 | 8,014.484 | 5,647.601 | 8,043.14 | 6,461.007 | 4,974.498 | 4,656.076 | 4,950.047 | 5,336.508 | 6,428.465 | 3,856.422 | 3,435.078 | 2,915.118 |
Totaal niet-vlottende activa
| 100,537.695 | 95,012.584 | 90,929.376 | 87,369.527 | 95,517.817 | 93,354.329 | 89,922.107 | 85,352.17 | 80,652.029 | 77,822.744 | 75,511.255 | 73,129.573 | 70,312.762 | 69,491.872 | 66,862.098 | 67,085.642 | 65,575.281 | 64,542.305 | 65,428.583 | 65,257.257 | 65,295.099 | 65,259.367 | 63,675.431 | 61,851.055 | 59,990.142 | 56,370.388 | 56,447.72 | 57,586.9 | 56,169.104 | 55,577.711 | 57,098.827 | 55,862.95 | 57,074.935 | 57,387.66 | 58,294.707 | 57,813.35 | 56,253.683 | 57,326.7 | 58,164.32 | 55,815.002 | 55,241.751 | 56,501.105 | 54,235.352 | 54,986.802 | 53,713.18 | 55,522.766 | 52,028.742 | 48,926.979 | 49,506.601 | 48,086.854 | 46,838.212 | 44,882.596 | 41,326.891 | 39,550.361 | 36,481.222 |
Totaal activa
| 492,503.273 | 461,997.398 | 452,390.776 | 465,297.392 | 446,524 | 426,198.311 | 432,907.774 | 475,600.257 | 478,630.801 | 487,111.614 | 497,297.806 | 459,587.561 | 403,501.916 | 383,847.836 | 428,822.445 | 365,498.422 | 350,195.571 | 323,922.343 | 344,176.335 | 346,731.187 | 327,394.287 | 330,496.629 | 339,102.575 | 353,169.602 | 303,163.01 | 309,052.332 | 326,653.382 | 332,603.79 | 275,368.282 | 261,275.595 | 282,755.558 | 294,477.847 | 265,675.697 | 251,459.583 | 290,385.044 | 285,850.712 | 262,607.671 | 271,995.946 | 299,569.923 | 295,622.327 | 266,673.59 | 247,732.922 | 270,541.774 | 286,851.376 | 270,185.23 | 277,774.252 | 272,472.059 | 260,330.11 | 249,352.03 | 254,674.072 | 254,498.397 | 262,549.061 | 240,257.701 | 226,175.139 | 217,653.679 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 148,740.57 | 134,310.397 | 119,358.366 | 126,556.166 | 105,538.454 | 100,605.915 | 108,802.275 | 141,338.482 | 139,898.629 | 151,068.337 | 168,304.564 | 157,499.319 | 117,530.442 | 114,063.901 | 114,690.872 | 118,171.603 | 122,785.736 | 113,023.916 | 138,445.293 | 139,798.25 | 117,003.874 | 110,655.865 | 139,467.234 | 135,197.337 | 105,907.192 | 109,064.144 | 133,097.166 | 142,580.543 | 112,833.683 | 102,728.058 | 124,140.579 | 115,837.22 | 90,749.076 | 79,142.178 | 101,250.033 | 113,505.107 | 85,245.59 | 89,880.463 | 111,729.266 | 108,912.144 | 91,540.785 | 82,535.318 | 95,442.482 | 105,197.701 | 100,444.798 | 104,518.26 | 104,588.26 | 100,897.408 | 102,539.18 | 116,167.482 | 117,883.914 | 117,926.904 | 106,002.25 | 102,327.579 | 98,479.227 |
Kortlopende schulden
| 84,918.522 | 89,236.789 | 101,225.504 | 112,893.37 | 119,657.224 | 127,466.758 | 121,880.656 | 131,030.115 | 144,289.171 | 142,380.144 | 143,802.656 | 130,636.912 | 110,919.601 | 113,352.882 | 103,714.599 | 115,508.118 | 91,680.378 | 70,685.11 | 60,429.557 | 68,173.293 | 64,608.624 | 73,076.837 | 61,012.704 | 86,013.942 | 70,884.67 | 96,389.668 | 90,728.641 | 83,894.361 | 51,495.571 | 49,433.478 | 46,203.419 | 70,750.8 | 66,103.546 | 64,683.371 | 77,167.816 | 62,265.036 | 70,995.376 | 68,578.716 | 72,214.925 | 76,301.386 | 69,361.834 | 61,455.275 | 57,072.512 | 67,246.739 | 71,527.766 | 75,962.299 | 77,167.69 | 69,435.271 | 55,601.943 | 48,130.28 | 56,078.91 | 63,974.526 | 52,464.499 | 37,326.374 | 33,107.36 |
Belastingschulden
| 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 |
Uitgestelde opbrengsten
| 0 | 9,482.315 | 9,596.727 | 16,231.485 | 6,570.626 | 6,677.23 | 7,958.473 | 7,662.814 | 6,048.069 | 5,986.577 | 5,764.857 | 5,469.1 | 4,832.014 | 4,555.977 | 37,757.038 | 3,691.555 | 3,099.734 | 2,796.907 | 2,530.472 | 2,468.825 | 2,134.067 | 1,952.291 | 1,712.339 | 1,879.023 | 1,870.993 | 2,198.846 | 2,176.153 | 2,126.86 | 1,929.59 | 2,244.638 | 2,209.063 | 2,786.534 | 2,757.63 | 3,647.579 | 3,848.438 | 3,628.989 | 3,537.218 | 2,652.677 | 2,054.629 | 2,597.779 | 2,505.539 | 2,575.619 | 2,363.036 | 2,240.104 | 1,841.215 | 1,721.687 | 1,564.106 | 1,562.256 | 1,884.633 | 2,074.18 | 2,271.382 | 2,704.133 | 2,161.753 | 2,097.973 | 2,197.676 |
Overige kortlopende verplichtingen
| 80,610.55 | 42,279.31 | 48,474.433 | 45,581.936 | 54,366.27 | 42,548.701 | 40,125.539 | 42,810.47 | 50,489.739 | 39,070.635 | 42,163.341 | 38,195.05 | 48,508.936 | 34,659.064 | 87,213.146 | 37,838.944 | 44,078.681 | 33,126.702 | 35,195.853 | 30,284.106 | 42,280.729 | 34,958.286 | 37,797.238 | 35,531.249 | 33,326.334 | 28,348.188 | 28,189.714 | 29,373.733 | 28,238.267 | 25,137.984 | 24,900.146 | 20,377.644 | 21,557.81 | 16,783.886 | 17,578.066 | 17,095.178 | 17,648.03 | 14,503.62 | 16,859.046 | 14,182.602 | 18,077.945 | 13,304.92 | 13,470.909 | 12,603.33 | 17,707.573 | 13,864.797 | 13,093.087 | 13,905.156 | 18,387.871 | 14,735.586 | 15,225.248 | 16,596.737 | 21,642.296 | 24,213.849 | 26,523.65 |
Totaal kortlopende verplichtingen
| 314,269.642 | 284,712.134 | 288,251.757 | 302,166.95 | 292,588.378 | 283,975.834 | 286,725.416 | 330,504.695 | 346,773.677 | 344,492.27 | 365,583.359 | 337,190.619 | 286,467.693 | 271,001.581 | 313,699.489 | 278,426.707 | 264,533.751 | 222,271.676 | 238,928.971 | 243,193.299 | 227,817.567 | 222,549.166 | 239,878.889 | 256,742.528 | 211,954.959 | 235,873.1 | 254,191.674 | 257,975.497 | 194,497.111 | 179,544.158 | 197,453.207 | 209,752.198 | 181,168.062 | 164,257.014 | 199,844.353 | 196,494.31 | 177,426.214 | 175,615.476 | 202,857.866 | 201,993.911 | 181,486.103 | 159,871.132 | 168,348.939 | 187,287.874 | 189,680.137 | 194,345.356 | 194,849.037 | 184,237.835 | 176,528.994 | 179,033.348 | 189,188.072 | 198,498.167 | 180,109.045 | 163,867.802 | 158,110.237 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 35,600.585 | 32,335.364 | 31,375.831 | 31,468.072 | 33,990.445 | 17,023.869 | 23,451.058 | 25,643.211 | 24,788.221 | 35,643.655 | 34,665.071 | 36,826.161 | 32,617.42 | 23,137.281 | 26,447.013 | 1,903.34 | 2,358.435 | 12,912.623 | 16,676.123 | 17,138.075 | 15,918.586 | 21,294.597 | 20,234.382 | 20,109.001 | 16,410.1 | 0 | 733.316 | 3,030.683 | 11,120.423 | 11,152.447 | 11,567.72 | 12,651.527 | 12,140.52 | 12,136.037 | 14,068.205 | 13,455.207 | 12,683.312 | 19,802.852 | 19,850.993 | 19,330.742 | 13,928.252 | 12,597.834 | 28,340.401 | 27,731.557 | 10,775.02 | 12,238.11 | 11,645.855 | 11,788.429 | 9,433.111 | 8,870.001 | 493.075 | 477.12 | 2,155.56 | 142.12 | 143.194 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 4,851.244 | 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 | 22.205 | 133.617 | 107.522 | 288.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,257.85 | 2,260.197 | 2,241.835 | 1,714.42 | 1,722.629 | 1,723.543 | 1,715.546 | 3,071.011 | 3,053.329 | 3,060.307 | 3,053.77 | 2,955.621 | 2,956.775 | 2,967.73 | 2,963.661 | 2,596.573 | 2,591.619 | 2,592.032 | 2,591.022 | 3,195.367 | 3,199.023 | 3,198.045 | 3,209.855 | 3,503.99 | 3,496.589 | 3,478.142 | 3,456.536 | 4,051.567 | 4,051.638 | 3,745.637 | 3,746.258 | 4,814.22 | 4,822.173 | 4,838.245 | 4,908.2 | 4,496.967 | 4,455.015 | 4,404.052 | 4,387.216 | 4,726.298 | 4,726.163 | 4,726.499 | 4,785.164 | 4,242.475 | 4,254.348 | 4,259.721 | 3,403.775 | 3,089.89 | 3,025.238 | 3,185.591 | 2,995.264 | 2,579.682 | 2,435.677 | 2,235.94 | 2,211.53 |
Overige niet-vlottende verplichtingen
| 1,453.559 | 1,669.402 | 1,758.181 | 1,938.445 | 1,873.183 | 2,513.222 | 2,363.198 | 1,599.052 | 1,479.603 | 1,470.043 | 1,510.827 | 1,599.32 | 1,635.822 | 1,689.802 | 1,786.203 | 1,459.09 | 1,450.449 | 1,546.535 | 2,079.145 | 2,001.79 | 2,034.501 | 2,033.349 | 2,247.867 | 2,208.9 | 2,023.531 | 2,048.076 | 1,850.794 | 1,807.946 | 1,755.895 | 1,982.578 | 2,019.924 | 1,988.265 | 6,832.136 | 6,852.782 | 7,255.273 | 2,452.748 | 2,509.401 | 6,720.817 | 6,612.864 | 2,683.983 | 2,800.472 | 7,582.086 | 7,634.211 | 7,104.001 | 6,071.048 | 5,950.619 | 575.321 | 257.716 | 277.591 | 265.996 | 272.215 | 1,201.578 | 335.698 | 336.144 | 319.038 |
Totaal niet-vlottende verplichtingen
| 39,311.994 | 36,264.963 | 35,375.847 | 35,120.937 | 37,586.257 | 21,260.634 | 27,529.802 | 30,313.274 | 29,321.153 | 40,174.005 | 39,229.668 | 41,381.102 | 37,210.017 | 27,794.813 | 31,196.877 | 5,959.003 | 6,400.503 | 17,051.19 | 21,346.29 | 22,335.232 | 21,152.11 | 26,525.991 | 25,692.104 | 25,821.891 | 21,930.22 | 5,526.218 | 6,040.646 | 8,890.196 | 16,927.956 | 16,880.662 | 17,333.902 | 19,454.012 | 18,972.656 | 18,988.819 | 21,323.478 | 20,404.922 | 19,647.728 | 26,523.669 | 26,463.857 | 26,741.023 | 21,454.887 | 20,179.92 | 35,996.817 | 34,969.175 | 16,953.59 | 18,477.498 | 15,624.951 | 15,136.035 | 12,735.94 | 12,321.588 | 3,760.554 | 4,258.38 | 4,926.935 | 2,714.204 | 2,673.762 |
Totaal passiva
| 353,581.636 | 320,977.097 | 323,627.604 | 337,287.887 | 330,174.635 | 305,236.468 | 314,255.218 | 360,817.969 | 376,094.83 | 384,666.275 | 404,813.027 | 378,571.721 | 323,677.71 | 298,796.394 | 344,896.366 | 284,385.71 | 270,934.254 | 239,322.866 | 260,275.261 | 265,528.531 | 248,969.677 | 249,075.157 | 265,570.993 | 282,564.419 | 233,885.179 | 241,399.318 | 260,232.32 | 266,865.693 | 211,425.067 | 196,424.82 | 214,787.109 | 229,206.21 | 200,140.718 | 183,245.833 | 221,167.831 | 216,899.232 | 197,073.942 | 202,139.145 | 229,321.723 | 228,734.934 | 202,940.99 | 180,051.052 | 204,345.756 | 222,257.049 | 206,633.727 | 212,822.854 | 210,473.988 | 199,373.87 | 189,264.934 | 191,354.936 | 192,948.626 | 202,756.547 | 185,035.98 | 166,582.006 | 160,783.999 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,846.263 | 5,656.529 | 3,741.929 | 3,912.842 | 3,536.124 | 2,568.929 | 2,852.078 | 3,437.611 | 4,128.234 | 4,169.528 | 2,750.125 | 6,024.792 | 4,010.255 | 2,753.663 | 2,005.294 | 3,287.74 | 0 | 498.753 | 0 | 0 | 0 | 0 | 867.619 | 750.354 | 0 | 2,579.684 | 2,747.629 | 2,196.68 | 3,318.675 | 4,059.813 | 1,275.786 | 2,493.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 28,968.371 | 28,969.801 | 28,997.661 | 28,998.061 | 28,999.661 | 29,001.661 | 29,016.021 | 29,029.221 | 29,031.021 | 29,032.521 | 29,032.521 | 29,033.721 | 29,036.121 | 29,036.121 | 28,406.121 | 28,406.121 | 28,406.121 | 28,406.121 | 28,406.121 | 28,406.121 | 28,421.22 | 28,421.22 | 28,421.22 | 28,457.785 | 28,590.332 | 27,486.88 | 27,486.88 | 27,498.607 | 27,498.607 | 26,503.165 | 26,503.165 | 26,521.362 | 26,281.16 | 25,554.824 | 25,554.824 | 25,554.824 | 25,423.154 | 24,682.674 | 24,682.674 | 24,618.724 | 24,257.235 | 23,781.603 | 23,781.603 | 23,781.603 | 23,070.947 | 21,979.692 | 21,979.432 | 21,979.432 | 21,979.432 | 20,931.733 | 20,849.972 | 20,848.812 | 20,845.862 | 19,855.793 | 19,808.953 |
Ingehouden winsten
| 41,270.741 | 44,226.557 | 40,747.779 | 37,356.081 | 32,580.338 | 36,569.015 | 36,357.506 | 31,967.049 | 28,220.875 | 30,223.219 | 31,098.687 | 25,597.681 | 24,860.899 | 26,965.619 | 26,853.167 | 24,845.695 | 22,066.052 | 25,035.377 | 24,398.715 | 21,818.832 | 20,165.074 | 23,182.875 | 22,321.828 | 20,389.987 | 19,373.623 | 22,789.714 | 21,326.529 | 19,801.019 | 18,905.256 | 21,889.126 | 21,344.172 | 20,043.174 | 19,530.02 | 22,578.514 | 22,162.377 | 22,386.343 | 21,730.583 | 25,372.22 | 24,892.439 | 24,315.14 | 22,874.562 | 26,414.247 | 26,072.342 | 25,192.223 | 24,211.303 | 26,835.461 | 17,743.302 | 15,957.766 | 14,404.208 | 17,965.099 | 16,099.93 | 13,718.046 | 11,537.32 | 20,821.284 | 18,809.5 |
Overige gereserveerde algehele resultaten
| 19,549.647 | 2,261.068 | 13,276.105 | 17,918.903 | 14,723.492 | 18,005.606 | 17,809.903 | 20,371.777 | 15,150.937 | 10,119.179 | 7,948.131 | 7,347.113 | 7,947.686 | 6,200.723 | -7,846.263 | -5,656.529 | -3,741.929 | -3,912.842 | -3,536.124 | -2,568.929 | -2,852.078 | -3,437.611 | -4,128.234 | -4,169.528 | -2,750.125 | -6,024.792 | -4,010.255 | -2,753.663 | -2,005.294 | -3,287.74 | 636.406 | -498.753 | 2,029.463 | 1,342.492 | 3,012.16 | 2,480.58 | -867.619 | -750.354 | 23.68 | -2,579.684 | -2,747.629 | -2,196.68 | -3,318.675 | -4,059.813 | -1,275.786 | -2,493.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 21,413.28 | 37,536.514 | 36,480.195 | 35,823.479 | 34,333.186 | 31,311.272 | 33,559.324 | 33,395.623 | 33,293.261 | 33,138.011 | 27,227.265 | 23,861.889 | 23,826.39 | 23,741.727 | 24,152.752 | 22,714.161 | 22,782.804 | 20,440.592 | 24,681.872 | 19,331.887 | 18,573.51 | 20,762.542 | 22,330.383 | 21,905.405 | 21,493.372 | 20,621.487 | 20,323.22 | 20,115.355 | 19,445.175 | 18,984.492 | 18,761.307 | 18,609.1 | 18,137.287 | 18,460.94 | 17,986.145 | 20,445.998 | 19,446.328 | 20,088.246 | 20,441.985 | 20,329.113 | 19,200.899 | 19,673.636 | 19,651.679 | 19,672.045 | 17,535.129 | 18,622.699 | 22,199.412 | 23,019.042 | 23,703.456 | 24,422.304 | 23,844.345 | 25,225.656 | 22,838.539 | 18,916.056 | 18,251.227 |
Totaal eigen vermogen van aandeelhouders
| 111,202.039 | 112,993.94 | 104,224.111 | 104,895.886 | 95,438.792 | 96,881.948 | 96,382.149 | 94,414.775 | 85,358.116 | 85,179.897 | 77,916.938 | 68,455.924 | 68,234.568 | 71,779.776 | 71,565.777 | 70,309.448 | 69,513.048 | 73,882.09 | 73,950.584 | 72,125.769 | 70,011.882 | 72,366.637 | 68,945.197 | 66,583.649 | 65,905.152 | 64,873.289 | 65,126.374 | 64,661.318 | 63,083.202 | 64,089.043 | 67,245.05 | 64,674.883 | 65,251.594 | 67,936.77 | 68,715.506 | 68,387.165 | 64,991.966 | 69,392.786 | 70,040.778 | 66,683.293 | 63,585.067 | 67,672.806 | 66,186.949 | 64,586.058 | 63,541.593 | 64,944.152 | 61,992.54 | 60,956.24 | 60,087.096 | 63,319.136 | 61,549.771 | 59,792.514 | 55,221.721 | 59,593.133 | 56,869.68 |
Totaal eigen vermogen
| 138,921.637 | 141,020.301 | 128,763.172 | 128,009.505 | 116,349.365 | 120,961.843 | 118,652.556 | 114,782.288 | 102,535.971 | 102,445.339 | 92,484.779 | 81,015.84 | 79,824.206 | 85,051.442 | 83,926.079 | 81,112.712 | 79,261.317 | 84,599.477 | 83,901.074 | 81,202.656 | 78,424.61 | 81,421.472 | 73,531.582 | 70,605.183 | 69,277.831 | 67,653.014 | 66,421.062 | 65,738.097 | 63,943.215 | 64,850.775 | 67,968.449 | 65,271.637 | 65,534.979 | 68,213.75 | 69,217.213 | 68,951.48 | 65,533.729 | 69,856.801 | 70,248.2 | 66,887.393 | 63,732.6 | 67,681.87 | 66,196.018 | 64,594.327 | 63,551.503 | 64,951.398 | 61,998.071 | 60,956.24 | 60,087.096 | 63,319.136 | 61,549.771 | 59,792.514 | 55,221.721 | 59,593.133 | 56,869.68 |
Totaal passiva en aandeelhoudersvermogen
| 492,503.273 | 461,997.398 | 452,390.776 | 465,297.392 | 446,524 | 426,198.311 | 432,907.774 | 475,600.257 | 478,630.801 | 487,111.614 | 497,297.806 | 459,587.561 | 403,501.916 | 383,847.836 | 428,822.445 | 365,498.422 | 350,195.571 | 323,922.343 | 344,176.335 | 346,731.187 | 327,394.287 | 330,496.629 | 339,102.575 | 353,169.602 | 303,163.01 | 309,052.332 | 326,653.382 | 332,603.79 | 275,368.282 | 261,275.595 | 282,755.558 | 294,477.847 | 265,675.697 | 251,459.583 | 290,385.044 | 285,850.712 | 262,607.671 | 271,995.946 | 299,569.923 | 295,622.327 | 266,673.59 | 247,732.922 | 270,541.774 | 286,851.376 | 270,185.23 | 277,774.252 | 272,472.059 | 260,330.11 | 249,352.03 | 254,674.072 | 254,498.397 | 262,549.061 | 240,257.701 | 226,175.139 | 217,653.679 |