Pegatron Corporation
TWSE:4938.TW
100.5 (TWD) • At close November 5, 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
| 105,336.471 | 100,261.187 | 97,721.592 | 98,457.65 | 79,836.072 | 121,658.063 | 84,577.382 | 132,628.437 | 96,884.617 | 121,109.907 | 111,024.086 | 143,517.648 | 106,909.838 | 133,360.567 | 125,996.714 | 150,229.93 | 176,681.836 | 166,178.884 | 145,795.913 | 138,936.438 | 145,433.361 | 150,657.456 | 106,068.046 | 98,905.895 | 125,238.93 | 131,851.916 | 107,444.124 | 113,809.249 | 122,809.319 | 108,698.296 | 108,713.312 | 97,374.731 | 101,123.013 | 110,770.4 | 102,561.346 | 101,960.541 | 112,800.359 | 118,018.559 | 107,688.632 | 80,749.265 | 90,346.2 | 85,971.136 | 74,261.306 | 62,449.613 | 62,823.663 | 67,896.622 | 60,157.499 | 53,080.451 | 53,329.303 | 50,188.714 | 50,453.433 | 40,757.71 | 45,759.013 | 36,143.166 | 42,264.007 |
Kortetermijnbeleggingen
| 13,220.364 | 10,886.977 | 12,177.59 | 13,806.96 | 20,540.543 | 27,217.667 | 21,037.6 | 18,686.282 | 23,430.979 | 27,775.608 | 41,988.39 | 19,467.446 | 36,069.285 | 41,152.75 | 54,888.859 | 33,421.287 | 42,104.997 | 41,331.07 | 10,366.449 | 11,045.106 | 11,440.665 | 8,020.193 | 3,907.777 | 4,053.511 | 8,416.098 | 7,651.723 | 4,432.435 | 4,114.398 | 3,452.751 | 5,643.318 | 5,113.88 | 4,901.722 | 13,796.323 | 6,718.062 | 6,376.26 | 6,184.273 | 12,069.724 | 10,839.663 | 9,017.645 | 7,825.791 | 10,097.629 | 10,390.565 | 9,286.716 | 9,399.362 | 9,031.332 | 7,316.13 | 8,153.404 | 7,046.265 | 7,240.063 | 6,755.661 | 6,980.958 | 6,318.731 | 8,517.006 | 8,050.735 | 8,746.512 |
Liquide middelen en kortetermijnbeleggingen
| 118,556.835 | 111,148.164 | 109,899.182 | 112,264.61 | 100,376.615 | 148,875.73 | 105,614.982 | 151,314.719 | 120,315.596 | 148,885.515 | 153,012.476 | 162,985.094 | 142,979.123 | 174,513.317 | 180,885.573 | 183,651.217 | 218,786.833 | 207,509.954 | 156,162.362 | 149,981.544 | 156,874.026 | 158,677.649 | 109,975.823 | 102,959.406 | 133,655.028 | 139,503.639 | 111,876.559 | 117,923.647 | 126,262.07 | 114,341.614 | 113,827.192 | 102,276.453 | 114,919.336 | 117,488.462 | 108,937.606 | 108,144.814 | 124,870.083 | 128,858.222 | 116,706.277 | 88,575.056 | 100,443.829 | 96,361.701 | 83,548.022 | 71,848.975 | 71,854.995 | 75,212.752 | 68,310.903 | 60,126.716 | 60,569.366 | 56,944.375 | 57,434.391 | 47,076.441 | 54,276.019 | 44,193.901 | 51,010.519 |
Nettovorderingen
| 195,304.251 | 123,798.798 | 155,337.949 | 208,686.494 | 157,290.682 | 166,410.136 | 191,576.323 | 172,096.428 | 199,241.768 | 188,480.548 | 259,162.067 | 145,537.591 | 167,520.527 | 127,590.98 | 225,979.18 | 202,951.56 | 191,081.925 | 165,319.573 | 207,933.759 | 222,765.97 | 152,068.796 | 150,854.489 | 200,506.058 | 167,762.988 | 138,739.832 | 124,700.126 | 150,905.085 | 193,839.338 | 116,758.471 | 102,318.345 | 135,906.567 | 178,407.019 | 120,102.84 | 111,449.815 | 147,725.074 | 171,606.923 | 92,895.703 | 121,750.859 | 145,229.696 | 127,945.808 | 95,809.253 | 95,019.053 | 133,600.748 | 131,966.763 | 90,157.78 | 104,595.553 | 137,753.19 | 120,306.961 | 123,743.048 | 88,426.122 | 87,712.812 | 93,479.669 | 67,511.579 | 60,414.137 | 54,667.135 |
Voorraad
| 79,372.238 | 90,123.822 | 105,615.799 | 138,665.495 | 137,813.303 | 168,843.974 | 199,441.528 | 198,741.814 | 173,207.895 | 183,297.488 | 148,061.197 | 159,527.45 | 143,891.677 | 146,563.824 | 165,142.393 | 145,715.046 | 119,529.589 | 124,265.252 | 106,063.49 | 131,596.722 | 116,549.805 | 139,448.116 | 164,988.341 | 185,920.566 | 128,553.954 | 116,294.93 | 123,874.993 | 140,428.553 | 92,504.633 | 88,619.897 | 107,319.402 | 122,013.41 | 91,970.809 | 86,617.917 | 118,165.46 | 158,120.549 | 121,765.226 | 88,215.246 | 95,630.438 | 105,952.068 | 76,562.701 | 80,844.157 | 103,598.872 | 107,969.99 | 88,805.208 | 104,435.329 | 92,678.084 | 94,052.684 | 77,478.005 | 75,301.36 | 65,716.44 | 78,884.487 | 64,459.782 | 48,868.928 | 42,067.753 |
Overige vlottende activa
| 11,987.644 | 52,347.601 | 49,547.97 | 5,037.002 | 4,606.429 | 6,131.422 | 5,854.949 | 7,640.127 | 5,777.409 | 5,115.95 | 4,615.086 | 4,945.277 | 4,606.827 | 9,031.65 | 10,123.718 | 9,568.771 | 6,187.646 | 6,065.46 | 5,674.3 | 6,281.389 | 6,147.71 | 5,887.308 | 7,334.875 | 8,312.196 | 7,864.121 | 9,082.013 | 8,741.935 | 7,481.338 | 6,052.394 | 6,148.612 | 7,172.425 | 9,902.277 | 15,094.936 | 14,758.689 | 15,575.204 | 15,465.546 | 12,022.671 | 11,298.649 | 12,036.315 | 9,918.688 | 5,799.406 | 3,734.038 | 6,187.337 | 10,145.576 | 8,591.256 | 8,308.142 | 7,407.338 | 7,047.792 | 6,460.673 | 5,887.23 | 5,030.018 | 3,761.194 | 2,930.28 | 2,576.878 | 2,192.599 |
Totaal vlottende activa
| 405,220.968 | 377,418.385 | 420,400.9 | 464,653.601 | 400,087.029 | 490,261.262 | 502,487.782 | 529,793.088 | 498,542.668 | 525,779.501 | 564,850.826 | 472,995.412 | 458,998.154 | 457,699.771 | 582,130.864 | 541,886.594 | 535,585.993 | 503,160.239 | 475,833.911 | 510,625.625 | 431,640.337 | 454,867.562 | 482,805.097 | 464,955.156 | 408,812.935 | 389,580.708 | 395,398.572 | 459,672.876 | 341,577.568 | 311,428.468 | 364,225.586 | 412,599.159 | 342,087.921 | 330,314.883 | 390,403.344 | 453,337.832 | 351,553.683 | 350,122.976 | 369,602.726 | 332,391.62 | 278,615.189 | 275,958.949 | 326,934.979 | 321,931.304 | 259,409.239 | 292,551.776 | 306,149.515 | 281,534.153 | 268,251.092 | 226,559.087 | 215,893.661 | 223,201.791 | 189,177.66 | 156,053.844 | 149,938.006 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 98,979.301 | 100,280.253 | 97,354.106 | 106,836.344 | 103,669.13 | 99,677.735 | 98,849.795 | 97,136.566 | 89,797.886 | 85,940.172 | 82,785.369 | 78,379.131 | 74,262.324 | 66,709.681 | 89,967.079 | 87,012.938 | 84,224.575 | 84,350.017 | 86,137.362 | 89,050.829 | 92,354.638 | 94,899.683 | 87,605.762 | 86,048.441 | 85,871.447 | 80,415.889 | 78,075.271 | 74,847.586 | 68,796.618 | 64,545.578 | 66,860.809 | 65,980.475 | 67,289.989 | 71,324.858 | 71,037.778 | 71,439.405 | 69,878.877 | 71,146.748 | 72,898.284 | 70,702.982 | 70,664.712 | 73,058.07 | 73,916.654 | 74,077.742 | 75,396.194 | 74,429.658 | 71,812.742 | 72,548.608 | 73,651.533 | 71,658.2 | 70,514.937 | 63,912.283 | 55,079.422 | 56,222.559 | 53,102.733 |
Goodwill
| 0 | 0 | 0 | 0 | 44.844 | 43.887 | 44.257 | 45.703 | 42.872 | 41.346 | 40.035 | 40.276 | 40.289 | 41.217 | 41.167 | 1,018.352 | 1,037.002 | 1,057.747 | 1,048.562 | 1,085.583 | 1,086.281 | 1,077.899 | 1,074.232 | 1,067.596 | 1,065.326 | 1,018.003 | 1,040.879 | 1,058.341 | 1,063.929 | 1,060.786 | 1,127.841 | 1,096.758 | 1,128.714 | 1,290.43 | 1,312.782 | 1,314.354 | 1,244.155 | 1,259.522 | 1,271.746 | 0 | 1,541.969 | 1,905.253 | 1,539.874 | 1,873.808 | 1,888.868 | 1,882.739 | 1,855.246 | 1,863.92 | 1,882.989 | 1,871.446 | 1,898.499 | 1,940.817 | 1,874.245 | 2,238.243 | 885.682 |
Immateriële activa
| 278.843 | 250.026 | 238.264 | 230.39 | 168.193 | 181.629 | 180.757 | 176.634 | 177.965 | 166.879 | 168.151 | 166.332 | 164.275 | 156.864 | 345.808 | 177.964 | 190.64 | 214.274 | 249.329 | 280.17 | 334.961 | 378.434 | 401.64 | 392.119 | 392.451 | 434.075 | 456.355 | 436.137 | 466.365 | 308.429 | 311.345 | 199.653 | 197.288 | 228.873 | 242.305 | 248.218 | 257.282 | 287.58 | 329.513 | 1,903.569 | 375.263 | 65.951 | 429.958 | 550.618 | 672.323 | 799.137 | 4,252.687 | 3,885.937 | 4,016.648 | 3,773.229 | 4,024.249 | 4,132.96 | 3,923.547 | 3,706.726 | 2,557.561 |
Goodwill en immateriële activa
| 278.843 | 250.026 | 238.264 | 230.39 | 213.037 | 225.516 | 225.014 | 222.337 | 220.837 | 208.225 | 208.186 | 206.608 | 204.564 | 198.081 | 386.975 | 1,196.316 | 1,227.642 | 1,272.021 | 1,297.891 | 1,365.753 | 1,421.242 | 1,456.333 | 1,475.872 | 1,459.715 | 1,457.777 | 1,452.078 | 1,497.234 | 1,494.478 | 1,530.294 | 1,369.215 | 1,439.186 | 1,296.411 | 1,326.002 | 1,519.303 | 1,555.087 | 1,562.572 | 1,501.437 | 1,547.102 | 1,601.259 | 1,903.569 | 1,917.232 | 1,971.204 | 1,969.832 | 2,424.426 | 2,561.191 | 2,681.876 | 6,107.933 | 5,749.857 | 5,899.637 | 5,644.675 | 5,922.748 | 6,073.777 | 5,797.792 | 5,944.969 | 3,443.243 |
Langetermijnbeleggingen
| 55,188.822 | 39,084.527 | 36,652.694 | 23,034.686 | 11,871.398 | 4,889.844 | 10,772.255 | 10,501.174 | 4,006.29 | 259.695 | -15,966.701 | 5,108.804 | -1,882.81 | -11,940.942 | -49,160.205 | -30,551.223 | -39,875.593 | -39,125.044 | -8,214.774 | -8,938.175 | -9,448.509 | -5,922.577 | -1,777.894 | -2,033.34 | -6,087.444 | -5,347.829 | -2,118.677 | -1,906.055 | -1,323.294 | -3,768.955 | -3,162.612 | -3,083.85 | -11,955.95 | -4,545.703 | -4,164.232 | -3,805.508 | -9,527.049 | -7,740.511 | -5,866.237 | -2,978.238 | -6,400.232 | -6,721.127 | -5,166.68 | -5,611.7 | -5,111.884 | -3,509.512 | -4,422.234 | -3,194.21 | -3,268.235 | -2,737.932 | -3,015.497 | -1,135.894 | -3,548.845 | -3,328.82 | -3,414.054 |
Belastingvorderingen
| 2,519.561 | 2,477.167 | 2,224.321 | 2,373.938 | 2,480.319 | 2,962.949 | 2,794.744 | 3,165.091 | 3,121.976 | 3,005.562 | 2,820.827 | 3,196.337 | 3,375.626 | 3,463.686 | 3,526.493 | 3,167.005 | 3,036.752 | 3,264.758 | 3,305.613 | 3,469.439 | 3,358.568 | 3,844.139 | 3,627.681 | 3,738.727 | 3,684.404 | 3,363.223 | 3,345.992 | 3,295.461 | 2,670.232 | 2,498.547 | 2,347.933 | 2,603.325 | 2,527.524 | 3,429.833 | 2,852.506 | 2,585.87 | 2,789.971 | 3,237.708 | 3,056.52 | 3,122.307 | 3,070.806 | 3,255.288 | 3,100.485 | 3,599.744 | 3,110.803 | 2,817.824 | 524.438 | 677.776 | 221.599 | 421.146 | 167.883 | 8,553.028 | 10,625.948 | 10,211.781 | 11,188.525 |
Overige niet-vlottende activa
| 45.548 | 40.851 | 198.912 | 13,946.013 | 20,594.436 | 27,274.252 | 21,093.197 | 18,774.499 | 23,514.812 | 27,858.8 | 42,071.856 | 19,537.085 | 36,138.973 | 44,774.64 | 57,495.403 | 35,618.119 | 44,094.482 | 43,362.887 | 12,159.79 | 13,180.832 | 13,453.58 | 10,047.235 | 10,614.097 | 12,475.917 | 16,172.624 | 15,172.581 | 12,037.227 | 13,869.074 | 11,988.487 | 12,885.952 | 12,234.331 | 12,131.983 | 21,210.458 | 15,132.347 | 14,402.18 | 14,704.43 | 18,750.885 | 17,478.583 | 15,800.589 | 13,798.787 | 15,255.263 | 15,941.909 | 15,140.254 | 15,133.818 | 14,805.669 | 12,582.555 | 11,268.171 | 12,160.812 | 10,797.92 | 10,062.668 | 10,090.036 | 1,035.727 | 1,303.255 | 1,253.567 | 1,733.202 |
Totaal niet-vlottende activa
| 157,012.075 | 142,132.824 | 136,668.297 | 146,421.371 | 138,828.32 | 135,030.296 | 133,735.005 | 129,799.667 | 120,661.801 | 117,272.454 | 111,919.537 | 106,427.965 | 112,098.677 | 103,205.146 | 102,215.745 | 96,443.155 | 92,707.858 | 93,124.639 | 94,685.882 | 98,128.678 | 101,139.519 | 104,324.813 | 101,545.518 | 101,689.46 | 101,098.808 | 95,055.942 | 92,837.047 | 91,600.544 | 83,662.337 | 77,530.337 | 79,719.647 | 78,928.344 | 80,398.023 | 86,860.638 | 85,683.319 | 86,486.769 | 83,394.121 | 85,669.63 | 87,490.415 | 86,549.407 | 84,507.781 | 87,505.344 | 88,960.545 | 89,624.03 | 90,761.973 | 89,002.401 | 85,291.05 | 87,942.843 | 87,302.454 | 85,048.757 | 83,680.107 | 78,438.921 | 69,257.572 | 70,304.056 | 66,053.649 |
Totaal activa
| 562,233.043 | 519,551.209 | 557,069.197 | 611,074.972 | 538,915.349 | 625,291.558 | 636,222.787 | 659,592.755 | 619,204.469 | 643,051.955 | 676,770.363 | 579,423.377 | 571,096.831 | 560,904.917 | 684,346.609 | 638,329.749 | 628,293.851 | 596,284.878 | 570,519.793 | 608,754.303 | 532,779.856 | 559,192.375 | 584,350.615 | 566,644.616 | 509,911.743 | 484,636.65 | 488,235.619 | 551,273.42 | 425,239.905 | 388,958.805 | 443,945.233 | 491,527.503 | 422,485.944 | 417,175.521 | 476,086.663 | 539,824.601 | 434,947.804 | 435,792.606 | 457,093.141 | 418,941.027 | 363,122.97 | 363,464.293 | 415,895.524 | 411,555.334 | 350,171.212 | 381,554.177 | 391,440.565 | 369,476.996 | 355,553.546 | 311,607.844 | 299,573.768 | 301,640.712 | 258,435.232 | 226,357.9 | 215,991.655 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 202,233.216 | 139,712.746 | 176,615.915 | 209,157.277 | 139,414.635 | 169,914.737 | 202,467.364 | 211,201.027 | 176,708.142 | 225,496.634 | 266,661.54 | 223,625.312 | 167,469.468 | 139,395.544 | 256,830.412 | 209,455.703 | 190,822.151 | 178,312.217 | 218,063.307 | 238,279.237 | 150,793.77 | 164,890.485 | 228,018.5 | 236,525.721 | 151,222.445 | 146,854.967 | 186,850.403 | 240,912.436 | 139,779.495 | 119,101.633 | 171,217.113 | 203,698.122 | 114,772.718 | 101,910.771 | 161,091.442 | 217,128.258 | 137,941.324 | 148,230.227 | 174,726.277 | 166,329.849 | 119,147.88 | 120,520.794 | 158,630.855 | 163,434.046 | 111,973.926 | 149,358.183 | 172,333.248 | 150,121.372 | 129,188.338 | 107,778.239 | 99,944.208 | 108,649.218 | 76,961.157 | 65,256.491 | 55,011.159 |
Kortlopende schulden
| 22,846.979 | 39,205.354 | 57,446.159 | 63,759.971 | 57,354.622 | 110,569.088 | 88,228.996 | 113,052.317 | 117,291.226 | 102,568.1 | 98,117.927 | 293,767.026 | 286,574.353 | 144,139.528 | 113,793.428 | 130,018.405 | 140,618.239 | 313,025.37 | 71,699.58 | 97,256.97 | 101,071.14 | 123,302.688 | 89,372.024 | 70,275.254 | 91,362.984 | 76,430.076 | 47,211.836 | 59,659.975 | 39,588.436 | 32,440.315 | 31,733.305 | 48,787.445 | 58,750.124 | 51,943.504 | 48,127.09 | 67,299.807 | 45,843.859 | 38,982.069 | 36,773.849 | 30,208.717 | 25,691.368 | 24,185.646 | 32,156.43 | 32,711.118 | 35,043.355 | 28,773.333 | 19,760.408 | 22,741.609 | 33,571.656 | 26,138.395 | 23,977.896 | 25,270.309 | 22,497.263 | 11,325.416 | 14,866.839 |
Belastingschulden
| 3,786.302 | 5,260.257 | 4,100.315 | 3,141.029 | 3,511.705 | 5,775.955 | 5,264.896 | 3,747.619 | 3,286.109 | 3,200.071 | 2,598.928 | 1,859.406 | 1,916.636 | 1,632.053 | 3,097.379 | 2,099.056 | 2,395.667 | 2,960.759 | 4,037.776 | 2,142.619 | 1,337.883 | 2,939.44 | 3,005.187 | 1,940.489 | 1,119.345 | 2,503.952 | 3,132.941 | 1,991.259 | 2,525.467 | 4,551.125 | 4,538.439 | 3,423.853 | 3,375.341 | 7,959.354 | 7,847.931 | 3,959.598 | 3,560.895 | 6,852.6 | 5,919.27 | 2,699.743 | 2,420.429 | 3,459.878 | 3,377.651 | 2,772.387 | 2,302.456 | 4,257.183 | 3,673.139 | 2,072.205 | 1,787.744 | 2,093.065 | 1,868.242 | 1,686.965 | 1,637.881 | 2,425.537 | 2,046.517 |
Uitgestelde opbrengsten
| 1,903.657 | 1,845.573 | 1,672.848 | 30,584.626 | 44,644.807 | 1,022.425 | 1,200.27 | 1,314.029 | 1,185.052 | 1,392.115 | 39,506.722 | 1,191.384 | 1,249.485 | 38,522.639 | 49,562.246 | 42,315.588 | 49,582.566 | -178,312.217 | 36,313.177 | 34,157.708 | 41,369.53 | 33,352.293 | 36,758.767 | 34,640.177 | 43,271.04 | 34,377.354 | 42,775.784 | 40,510.274 | 48,279.235 | 31,667.059 | 36,399.608 | 33,509.349 | 47,095.339 | 39,241.108 | 44,063.354 | 39,583.967 | 46,052.431 | 35,626.768 | 41,990.607 | 36,140.27 | 41,270.159 | 27,939.369 | 33,513.251 | 36,207.038 | 34,657.281 | 30,484.117 | 28,215.01 | 24,264.989 | 23,002.935 | 17,723.194 | 23,133.064 | 19,421.011 | 21,849.787 | 12,995.149 | 12,625.569 |
Overige kortlopende verplichtingen
| 52,714.851 | 66,708.351 | 46,520.686 | 26,977.271 | 32,238.273 | 81,011.177 | 73,539.366 | 68,970.045 | 77,651.141 | 77,731.264 | 24,301.864 | -163,482.215 | -106,808.748 | 23,755.218 | 24,126.094 | 25,724.665 | 24,219.002 | 66,861.048 | 19,510.595 | 20,006.641 | 19,270.208 | 19,134.07 | 16,252.023 | 16,335.006 | 16,530.959 | 16,633.992 | 14,489.124 | 15,963.502 | 17,058.071 | 14,197.709 | 14,886.797 | 16,176.378 | 16,484.027 | 16,850.039 | 14,425.611 | 13,017.288 | 12,284.013 | 11,819.922 | 11,506.712 | 11,451.274 | 11,745.726 | 13,248.099 | 14,972.328 | 14,012.889 | 10,244.9 | 9,038.027 | 13,668.078 | 12,679.8 | 8,859.929 | 5,515.227 | 4,435.878 | 5,541.036 | 3,831.814 | 3,525.781 | 4,600.056 |
Totaal kortlopende verplichtingen
| 279,698.703 | 247,472.024 | 282,255.608 | 330,479.145 | 273,652.337 | 362,517.427 | 365,435.996 | 394,537.418 | 372,835.561 | 407,188.113 | 428,588.053 | 355,101.507 | 348,484.558 | 345,812.929 | 444,312.18 | 407,514.361 | 405,241.958 | 379,886.418 | 345,586.659 | 389,700.556 | 312,504.648 | 340,679.536 | 370,401.314 | 357,776.158 | 302,387.428 | 274,296.389 | 291,327.147 | 357,046.187 | 244,705.237 | 197,406.716 | 254,236.823 | 302,171.294 | 237,102.208 | 209,945.422 | 267,707.497 | 337,029.32 | 242,121.627 | 234,658.986 | 264,997.445 | 244,130.11 | 197,855.133 | 185,893.908 | 239,272.864 | 246,365.091 | 191,919.462 | 217,653.66 | 233,976.744 | 209,807.77 | 194,622.858 | 157,155.055 | 151,491.046 | 158,881.574 | 125,140.021 | 93,102.837 | 87,103.623 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 35,935.79 | 36,650.788 | 39,174.801 | 42,229.137 | 41,811.629 | 46,856.956 | 46,124.946 | 46,452.015 | 44,921.913 | 43,952.569 | 49,083.343 | 37,221.44 | 39,356.686 | 36,065.788 | 36,582.646 | 31,677.568 | 31,270.577 | 30,497.989 | 28,309.995 | 28,132.831 | 35,065.569 | 26,862.416 | 24,498.443 | 24,232.268 | 23,912.244 | 22,448.532 | 13,947.276 | 14,211.604 | 6,057.17 | 8,565.032 | 4,522.89 | 9,098.206 | 6,590.411 | 9,824.414 | 12,306.749 | 12,518.727 | 13,347.729 | 13,664.691 | 13,949.222 | 15,334.019 | 17,122.714 | 20,306.258 | 28,708.174 | 23,499.114 | 19,454.683 | 23,998.235 | 27,391.577 | 33,892.837 | 35,035.824 | 33,220.248 | 28,758.126 | 24,421.876 | 19,628.261 | 12,612.89 | 11,517.181 |
Uitgestelde opbrengsten niet-vlottend
| 3,810.72 | 4,013.575 | 4,098.3 | 5,589.324 | 5,640.408 | 4,175.556 | 2,627.942 | 1,111.326 | 1,040.128 | 155.469 | 150.352 | 151.292 | 151.344 | 154.966 | 301.158 | 497.21 | 456.837 | 432.703 | 420.197 | 434.945 | 487.672 | 405.495 | 372.493 | 682.901 | 776.016 | 719.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 235.162 | 678.632 | 1,770.3 | 1,405.652 | 469.475 | 468.819 | 2,044.168 | 470.959 | 420.791 | 329.768 | 2,306.054 | 2,370.879 | 342.875 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,928.484 | 2,814.327 | 2,633.166 | 2,964.915 | 2,114.316 | 1,809.827 | 1,889.662 | 1,410.741 | 1,613.134 | 1,448.296 | 2,134.397 | 1,526.335 | 1,857.625 | 1,360.246 | 3,126.296 | 3,068.089 | 2,662.227 | 2,010.902 | 1,928.241 | 2,225.009 | 1,993.388 | 1,770.621 | 1,538.252 | 1,106.035 | 1,783.364 | 1,633.696 | 1,601.481 | 1,968.208 | 1,836.75 | 1,773.727 | 1,803.244 | 1,599.283 | 2,650.691 | 2,631.347 | 2,578.981 | 3,331.75 | 2,429.364 | 2,388.069 | 2,295.081 | 3,107.17 | 2,650.282 | 2,550.426 | 2,454.452 | 2,077.121 | 1,883.672 | 1,741.735 | 1,496.832 | 1,079.153 | 810.183 | 654.939 | 653.861 | 299.3 | 491.209 | 546.525 | 351.848 |
Overige niet-vlottende verplichtingen
| 7,358.206 | 7,376.469 | 7,289.555 | 5,953.293 | 5,635.228 | 5,508.908 | 5,575.978 | 2,802.79 | 2,572.518 | 2,661.57 | 2,547.341 | 748.41 | 759.611 | 708.441 | 1,083.807 | 872.814 | 927.198 | 1,014.569 | 1,029.188 | 1,011.938 | 1,040.883 | 1,053.642 | 1,093.33 | 977.564 | 1,031.591 | 868.236 | 1,635.905 | 1,554.421 | 1,370.156 | 1,345.186 | 1,360.075 | 2,729.713 | 2,501.348 | 1,156.313 | 1,154.911 | 1,206.602 | 1,246.926 | 1,183.671 | 980.163 | 1,005.352 | 1,065.293 | 1,152.854 | 1,169.693 | 1,103.62 | 808.846 | 790.993 | 78.705 | 61.839 | 43.324 | 63.063 | 53.215 | 101.252 | 85.608 | 67.196 | 58.629 |
Totaal niet-vlottende verplichtingen
| 52,033.2 | 50,855.159 | 53,195.822 | 56,736.669 | 55,201.581 | 58,351.247 | 56,218.528 | 51,776.872 | 50,147.693 | 48,217.904 | 53,915.433 | 39,647.477 | 42,125.266 | 38,289.441 | 41,093.907 | 36,115.681 | 35,316.839 | 33,956.163 | 31,687.621 | 31,804.723 | 38,587.512 | 30,092.174 | 27,502.518 | 26,998.768 | 27,503.215 | 25,670.287 | 17,184.662 | 17,734.233 | 9,264.076 | 11,683.945 | 7,686.209 | 13,427.202 | 11,742.45 | 13,612.074 | 16,040.641 | 17,057.079 | 17,024.019 | 17,236.431 | 17,224.466 | 19,446.541 | 20,838.289 | 24,009.538 | 32,567.481 | 27,358.487 | 23,917.501 | 27,936.615 | 29,436.589 | 35,502.648 | 37,933.499 | 34,409.209 | 29,885.993 | 25,152.196 | 22,511.132 | 15,597.49 | 12,270.533 |
Totaal passiva
| 331,731.903 | 298,327.183 | 335,451.43 | 387,215.814 | 328,853.918 | 420,868.674 | 421,654.524 | 446,314.29 | 422,983.254 | 455,406.017 | 482,503.486 | 394,748.984 | 390,609.824 | 384,102.37 | 485,406.087 | 443,630.042 | 440,558.797 | 413,842.581 | 377,274.28 | 421,505.279 | 351,092.16 | 370,771.71 | 397,903.832 | 384,774.926 | 329,890.643 | 299,966.676 | 308,511.809 | 374,780.42 | 253,969.313 | 209,090.661 | 261,923.032 | 315,598.496 | 248,844.658 | 223,557.496 | 283,748.138 | 354,086.399 | 259,145.646 | 251,895.417 | 282,221.911 | 263,576.651 | 218,693.422 | 209,903.446 | 271,840.345 | 273,723.578 | 215,836.963 | 245,590.275 | 263,413.333 | 245,310.418 | 232,556.357 | 191,564.264 | 181,377.039 | 184,033.77 | 147,651.153 | 108,700.327 | 99,374.156 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,139.169 | 12,002.839 | 9,651.596 | 7,470.634 | 7,646.41 | 4,213.533 | 3,430.449 | 4,255.414 | 5,250.483 | 6,123.636 | 8,555.021 | 11,995.997 | 7,078.356 | 9,210.098 | 9,725.004 | 9,299.793 | 674.5 | 3,338.153 | 70.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 304.603 | 0 | 202.926 | 1,276.772 | 455.127 | 1,677.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 26,637.766 | 26,639.794 | 26,642.241 | 26,645.804 | 26,666.484 | 26,669.234 | 26,676.337 | 26,679.264 | 26,684.533 | 26,688.758 | 26,691.316 | 26,695.311 | 26,703.617 | 26,628.737 | 26,628.737 | 26,105.11 | 26,107.591 | 26,107.919 | 26,110.919 | 26,113.999 | 26,115.915 | 26,118.799 | 26,123.773 | 26,127.465 | 26,132.178 | 26,138.964 | 26,140.906 | 26,123.391 | 25,747.336 | 25,749.449 | 25,751.695 | 25,756.275 | 25,760.683 | 26,027.615 | 26,030.205 | 26,032.293 | 26,033.253 | 25,637.403 | 25,156.805 | 23,679.105 | 23,282.047 | 23,230.585 | 23,211.555 | 23,198.938 | 22,901.399 | 22,901.399 | 22,903.049 | 22,563.669 | 22,563.669 | 22,563.669 | 22,563.669 | 22,563.669 | 22,563.669 | 22,563.669 | 22,563.669 |
Ingehouden winsten
| 60,048.993 | 55,174.736 | 62,489.199 | 53,327.577 | 48,781.252 | 33,763.811 | 41,419.117 | 36,346.762 | 31,017.979 | 34,985.911 | 46,661.789 | 38,792.109 | 36,046.713 | 37,344.007 | 44,978.224 | 40,289.234 | 33,605.844 | 31,952.594 | 42,156.192 | 33,941.921 | 27,617.392 | 33,480.558 | 32,149.237 | 28,874.125 | 26,021.801 | 40,523.793 | 37,412.958 | 33,684.117 | 29,962.696 | 44,725.738 | 40,844.207 | 34,977.552 | 29,558.142 | 41,881.375 | 37,775.792 | 30,986.542 | 24,919.806 | 32,239.548 | 29,325.244 | 23,643.824 | 18,876.627 | 23,875.452 | 15,405.35 | 12,007.297 | 9,529.733 | 14,727.975 | 9,829.896 | 7,178.547 | 5,825.074 | 1,421.159 | 144.466 | -830.749 | -1,197.278 | 7,694.861 | 8,253.605 |
Overige gereserveerde algehele resultaten
| 42,657.314 | 38,819.339 | 31,648.914 | 39,378.339 | 32,970.111 | 42,638.112 | 42,924.859 | 47,781.105 | 38,831.364 | 28,132.099 | 22,486.975 | 23,256.088 | 23,788.938 | 19,879.355 | -13,139.169 | -12,002.839 | -9,651.596 | -7,470.634 | -7,646.41 | -4,213.533 | -3,430.449 | -4,255.414 | -5,250.483 | -6,123.636 | -8,555.021 | -11,995.997 | -7,078.356 | -9,210.098 | -9,725.004 | -9,299.793 | -674.5 | -3,338.153 | -70.2 | 1,481.713 | 2,724.974 | 4,201.193 | 1,083.897 | 4,056.533 | 6,379.045 | 1,616.126 | -304.603 | 1,241.755 | -202.926 | -1,276.772 | -455.127 | -1,677.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 68,236.951 | 68,110.519 | 68,029.538 | 72,240.141 | 71,493.588 | 71,459.766 | 71,468.252 | 71,411.66 | 70,918.821 | 70,782.215 | 70,764.465 | 69,886.565 | 69,265.139 | 69,218.47 | 90,987.62 | 92,627.85 | 93,267.083 | 89,787.696 | 89,397.951 | 92,691.009 | 93,447.88 | 92,756.813 | 91,755.828 | 90,874.29 | 91,571.105 | 80,631.143 | 82,421.874 | 83,263.223 | 83,193.036 | 76,175.178 | 81,673.688 | 82,126.377 | 85,378.308 | 81,781.487 | 83,849.164 | 83,799.559 | 83,403.893 | 79,946.512 | 72,809.837 | 66,804.892 | 65,203.362 | 65,421.113 | 68,686.889 | 67,489.131 | 67,764.906 | 63,519.397 | 63,345.888 | 63,579.118 | 64,887.118 | 67,948.147 | 68,876.074 | 69,659.912 | 64,779.57 | 60,780.241 | 60,023.955 |
Totaal eigen vermogen van aandeelhouders
| 197,581.024 | 188,744.388 | 188,809.892 | 191,591.861 | 179,911.435 | 174,530.923 | 182,488.565 | 182,218.791 | 167,452.697 | 160,588.983 | 166,604.545 | 158,630.073 | 155,804.407 | 153,070.569 | 162,594.581 | 159,022.194 | 152,980.518 | 147,848.209 | 157,665.062 | 152,746.929 | 147,181.187 | 152,356.17 | 150,028.838 | 145,875.88 | 143,725.084 | 147,293.9 | 145,975.738 | 143,070.731 | 138,903.068 | 146,650.365 | 148,269.59 | 142,860.204 | 140,697.133 | 151,172.19 | 150,380.135 | 145,019.587 | 135,440.849 | 141,879.996 | 133,670.931 | 115,743.947 | 107,362.036 | 113,768.905 | 107,303.794 | 102,695.366 | 100,196.038 | 101,148.771 | 96,078.833 | 93,321.334 | 93,275.861 | 91,932.975 | 91,584.209 | 91,392.832 | 86,145.961 | 91,038.771 | 90,841.229 |
Totaal eigen vermogen
| 230,501.14 | 221,224.026 | 221,617.767 | 223,859.158 | 210,061.431 | 204,422.884 | 214,568.263 | 213,278.465 | 196,221.215 | 187,645.938 | 194,266.877 | 184,674.393 | 180,487.007 | 176,802.547 | 198,940.522 | 194,699.707 | 187,735.054 | 182,442.297 | 193,245.513 | 187,249.024 | 181,687.696 | 188,420.665 | 186,446.783 | 181,869.69 | 180,021.1 | 184,669.974 | 179,723.81 | 176,493 | 171,270.592 | 179,868.144 | 182,022.201 | 175,929.007 | 173,641.286 | 193,618.025 | 192,338.525 | 185,738.202 | 175,802.158 | 183,897.189 | 174,871.23 | 155,364.376 | 144,429.548 | 153,560.847 | 144,055.179 | 137,831.756 | 134,334.249 | 135,963.902 | 128,027.232 | 124,166.578 | 122,997.189 | 120,043.58 | 118,196.729 | 117,606.942 | 110,784.079 | 117,657.573 | 116,617.499 |
Totaal passiva en aandeelhoudersvermogen
| 562,233.043 | 519,551.209 | 557,069.197 | 611,074.972 | 538,915.349 | 625,291.558 | 636,222.787 | 659,592.755 | 619,204.469 | 643,051.955 | 676,770.363 | 579,423.377 | 571,096.831 | 560,904.917 | 684,346.609 | 638,329.749 | 628,293.851 | 596,284.878 | 570,519.793 | 608,754.303 | 532,779.856 | 559,192.375 | 584,350.615 | 566,644.616 | 509,911.743 | 484,636.65 | 488,235.619 | 551,273.42 | 425,239.905 | 388,958.805 | 443,945.233 | 491,527.503 | 422,485.944 | 417,175.521 | 476,086.663 | 539,824.601 | 434,947.804 | 435,792.606 | 457,093.141 | 418,941.027 | 363,122.97 | 363,464.293 | 415,895.524 | 411,555.334 | 350,171.212 | 381,554.177 | 391,440.565 | 369,476.996 | 355,553.546 | 311,607.844 | 299,573.768 | 301,640.712 | 258,435.232 | 226,357.9 | 215,991.655 |