Ko Ja (Cayman) Co., Ltd.
TWSE:5215.TW
47.8 (TWD) • At close September 19, 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 | 2010 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 824.356 | 1,074.413 | 914.412 | 922.153 | 1,063.038 | 1,133.457 | 1,100.49 | 870.603 | 908.605 | 830.173 | 844.035 | 589.473 | 1,794.498 | 1,258.316 | 762.522 | 901.98 | 473.821 | 635.346 | 538.748 | 174.711 | 218.167 | 165.526 | 313.1 | 174.435 | 268.803 | 372.382 | 434.623 | 496.27 | 976.958 | 907.547 | 642.449 | 696.749 | 1,037.211 | 1,093.637 | 1,060.946 | 1,230.714 | 1,262.457 | 999.228 | 917.012 | 718.662 | 739.898 | 753.818 | 721.949 | 703.973 | 823.773 | 795.891 | 690.752 | 646.323 | 730.466 | 731.74 | 483.441 | 357.849 | 471.038 |
| Kortetermijnbeleggingen
| 679.414 | 450.076 | 285.29 | 189.058 | 211.076 | 209.24 | 409.68 | 414.017 | 951.647 | 1,233.569 | 994.84 | 1,100.944 | 716.638 | 811.503 | 174.755 | 74.583 | 603.169 | 287.683 | 260.452 | 656.079 | 778.671 | 707.107 | 502.187 | 569.818 | 537.561 | 499.649 | 370.837 | 303.198 | 31.822 | 33.64 | 9.592 | 10.933 | 10.331 | 3.195 | 2.999 | 4.509 | 2.361 | 4.357 | 7.033 | 15.881 | 14.672 | 11.47 | -44.634 | -43.543 | -27.6 | -27.234 | 2.218 | 0.974 | 0.459 | 1.602 | 1.949 | 29.644 | 0.831 |
| Liquide middelen en kortetermijnbeleggingen
| 1,503.77 | 1,524.489 | 1,199.702 | 1,111.211 | 1,274.114 | 1,342.697 | 1,510.17 | 1,284.62 | 1,860.252 | 2,063.742 | 1,838.875 | 1,690.417 | 2,511.136 | 2,069.819 | 937.277 | 976.563 | 1,076.99 | 923.029 | 799.2 | 830.79 | 996.838 | 872.633 | 815.287 | 744.253 | 806.364 | 872.031 | 805.46 | 799.468 | 1,008.78 | 941.187 | 652.041 | 707.682 | 1,047.542 | 1,096.832 | 1,063.945 | 1,235.223 | 1,264.818 | 1,003.585 | 924.045 | 734.543 | 754.57 | 765.288 | 721.949 | 703.973 | 823.773 | 795.891 | 692.97 | 647.297 | 730.925 | 733.342 | 485.39 | 387.493 | 471.869 |
| Nettovorderingen
| 1,038.102 | 968.121 | 1,057.488 | 1,129.195 | 923.761 | 710.209 | 816.329 | 999.398 | 1,090.484 | 1,164.809 | 1,330.766 | 1,329.76 | 1,377.915 | 1,439.119 | 1,648.042 | 1,576.767 | 1,205.987 | 782.682 | 860.511 | 887.758 | 737.496 | 705.16 | 783.855 | 784.757 | 697.957 | 616.966 | 702.651 | 655.874 | 564.716 | 557.539 | 700.332 | 636.62 | 499.171 | 528.278 | 843.366 | 678.842 | 606.521 | 655.127 | 729.042 | 759.288 | 693.436 | 606.144 | 606.4 | 582.442 | 463.934 | 519.73 | 638.279 | 535.897 | 611.432 | 525.562 | 752.221 | 907.088 | 619.579 |
| Voorraad
| 355.48 | 313.81 | 315.862 | 296.062 | 313.653 | 378.42 | 376.043 | 373.745 | 346.333 | 386.175 | 328.487 | 368.479 | 405.679 | 392.689 | 333.642 | 244.922 | 186.165 | 229.003 | 195.349 | 179.642 | 164.971 | 200.859 | 210.658 | 189.623 | 192.645 | 172.504 | 161.937 | 164.89 | 180.781 | 147.042 | 166.701 | 170.128 | 136.512 | 163.845 | 169.637 | 122.735 | 153.021 | 141.953 | 165.217 | 146.65 | 152.284 | 120.121 | 131.681 | 130.818 | 145.277 | 142.097 | 141.574 | 116.775 | 167.127 | 147.618 | 152.698 | 194.181 | 172.127 |
| Overige vlottende activa
| 50.543 | 91.449 | 37.941 | 89.016 | 62.133 | 67.401 | 58.532 | 61.602 | 57.218 | 86.881 | 93.421 | 87.336 | 82.195 | 64.554 | 54.225 | 63.156 | 45.312 | 41.738 | 51.227 | 50.933 | 39.406 | 40.999 | 40.25 | 45.373 | 40.116 | 33.039 | 38.764 | 42.251 | 44.034 | 44.589 | 361.316 | 341.171 | 257.488 | 231.51 | 65.535 | 50.555 | 59.153 | 55.795 | 63.526 | 53.699 | 37.581 | 31.955 | 47.124 | 54.159 | 33.33 | 26.789 | 25.105 | 24.637 | 26.158 | 24.823 | 25.959 | 28.195 | 32.61 |
| Totaal vlottende activa
| 2,947.895 | 2,897.869 | 2,610.993 | 2,625.484 | 2,573.661 | 2,498.727 | 2,761.074 | 2,719.365 | 3,354.287 | 3,701.607 | 3,591.549 | 3,475.992 | 4,376.925 | 3,966.181 | 2,973.186 | 2,861.408 | 2,514.454 | 1,976.452 | 1,906.287 | 1,949.123 | 1,938.711 | 1,819.651 | 1,850.05 | 1,764.006 | 1,737.082 | 1,694.54 | 1,708.812 | 1,662.483 | 1,798.311 | 1,690.357 | 1,880.39 | 1,855.601 | 1,940.713 | 2,020.465 | 2,142.483 | 2,087.355 | 2,083.513 | 1,856.46 | 1,881.83 | 1,694.18 | 1,637.871 | 1,523.508 | 1,507.154 | 1,471.392 | 1,466.314 | 1,484.507 | 1,497.928 | 1,324.606 | 1,535.642 | 1,431.345 | 1,416.268 | 1,516.957 | 1,296.185 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 1,112.838 | 1,062.686 | 1,120.983 | 1,164.591 | 1,058.851 | 1,094.48 | 1,058.572 | 976.867 | 919.515 | 940.152 | 923.63 | 896.202 | 840.184 | 753.648 | 656.182 | 634.043 | 615.352 | 604.507 | 485.827 | 469.147 | 483.706 | 499.52 | 455.546 | 444.524 | 453.254 | 495.847 | 499.378 | 514.987 | 506.284 | 516.971 | 537.461 | 562.456 | 592.515 | 595.666 | 598.2 | 633.632 | 617.815 | 622.011 | 636.767 | 638.511 | 631.115 | 653.506 | 653.431 | 635.806 | 632.362 | 549.169 | 553.076 | 571.377 | 599.845 | 611.554 | 609.721 | 620.989 | 608.528 |
| Goodwill
| 67.468 | 66.842 | 64.29 | 78.029 | 194.239 | 194.239 | 194.239 | 105.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 138.084 | 140.46 | 135.335 | 162.932 | 239.56 | 241.423 | 243.912 | 158.054 | 52.738 | 44.812 | 45.017 | 45.846 | 47.924 | 50.241 | 52.601 | 55.491 | 58.904 | 61.388 | 63.416 | 66.368 | 67.236 | 68.952 | 71.012 | 72.892 | 75.154 | 74.213 | 78.074 | 81.674 | 84.028 | 3.874 | 4.326 | 4.678 | 5.031 | 5.72 | 6.027 | 6.425 | 6.705 | 6.855 | 7.635 | 7.623 | 8.028 | 8.774 | 7.692 | 7.7 | 7.967 | 8.226 | 35.736 | 36.205 | 37.493 | 37.815 | 33.852 | 32.862 | 29.94 |
| Goodwill en immateriële activa
| 138.084 | 140.46 | 135.335 | 162.932 | 239.56 | 241.423 | 243.912 | 158.054 | 52.738 | 44.812 | 45.017 | 45.846 | 47.924 | 50.241 | 52.601 | 55.491 | 58.904 | 61.388 | 63.416 | 66.368 | 67.236 | 68.952 | 71.012 | 72.892 | 75.154 | 74.213 | 78.074 | 81.674 | 84.028 | 3.874 | 4.326 | 4.678 | 5.031 | 5.72 | 6.027 | 6.425 | 6.705 | 6.855 | 7.635 | 7.623 | 8.028 | 8.774 | 7.692 | 7.7 | 7.967 | 8.226 | 35.736 | 36.205 | 37.493 | 37.815 | 33.852 | 32.862 | 29.94 |
| Langetermijnbeleggingen
| 479.386 | -31.424 | 432.479 | 257.531 | 341.265 | 353.886 | 19.542 | -113.802 | -767.671 | -1,170.841 | -934.525 | -1,041.853 | -652.161 | -749.181 | -115.897 | -20.001 | -551.632 | -233.377 | -206.318 | -604.488 | -727.849 | -653.158 | -449.604 | -517.616 | -486.605 | -447.512 | -319 | -251.818 | 18.96 | 21.293 | 45.69 | 41.369 | 40.827 | 51.458 | 50.869 | 47.377 | 48.093 | 52.234 | 49.077 | 39.673 | 38.955 | 47.007 | 102.073 | 100.459 | 91.382 | 92.067 | 60.249 | 61.757 | 63.44 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 20.573 | 32.254 | 28.976 | 32.835 | 31.489 | 31.461 | 26.204 | 27.03 | 24.195 | 30.413 | 35.52 | 29.889 | 28.028 | 33.03 | 35.965 | 40.747 | 34.208 | 31.038 | 29.51 | 29.638 | 28.373 | 28.149 | 25.794 | 20.812 | 21.325 | 25.052 | 20.057 | 21.96 | 21.572 | 19.845 | 16.242 | 29.314 | 27.686 | 23.037 | 23.283 | 17.135 | 21.795 | 24.275 | 26.934 | 24.671 | 25.961 | 23.749 | 19.222 | 15.745 | 2.293 | 3.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 17.241 | 530.537 | 17.698 | 210.556 | 231.208 | 248.705 | 458.498 | 493.234 | 987.768 | 1,251.276 | 1,013.019 | 1,123.667 | 766.137 | 905.944 | 307.5 | 150.8 | 637.905 | 315.955 | 346.716 | 712.077 | 797.755 | 720.988 | 530.833 | 604.952 | 581.37 | 566.55 | 438.697 | 355.925 | 80.898 | 83.062 | 72.414 | 69.569 | 80.379 | 67.908 | 63.997 | 62.799 | 59.421 | 65.909 | 65.155 | 72.321 | 68.022 | 63.79 | 15.083 | 14.192 | 5.759 | 2.305 | 2.944 | 1.701 | 1.198 | 0.734 | 64.122 | 38.761 | 48.357 |
| Totaal niet-vlottende activa
| 1,768.122 | 1,734.513 | 1,735.471 | 1,828.445 | 1,902.373 | 1,969.955 | 1,806.728 | 1,541.383 | 1,216.545 | 1,095.812 | 1,082.661 | 1,053.751 | 1,030.112 | 993.682 | 936.351 | 861.08 | 794.737 | 779.511 | 719.151 | 672.742 | 649.221 | 664.451 | 633.581 | 625.564 | 644.498 | 714.15 | 717.206 | 722.728 | 711.742 | 645.045 | 676.133 | 707.386 | 746.438 | 743.789 | 742.376 | 767.368 | 753.829 | 771.284 | 785.568 | 782.799 | 772.081 | 796.826 | 797.501 | 773.902 | 739.763 | 654.828 | 652.005 | 671.04 | 701.976 | 650.103 | 707.695 | 692.612 | 686.825 |
| Totaal activa
| 4,716.017 | 4,632.382 | 4,346.464 | 4,453.929 | 4,476.034 | 4,468.682 | 4,567.802 | 4,260.748 | 4,570.832 | 4,797.419 | 4,674.21 | 4,529.743 | 5,407.037 | 4,959.863 | 3,909.537 | 3,722.488 | 3,309.191 | 2,755.963 | 2,625.438 | 2,621.865 | 2,587.932 | 2,484.102 | 2,483.631 | 2,389.57 | 2,381.58 | 2,408.69 | 2,426.018 | 2,385.211 | 2,510.053 | 2,335.402 | 2,556.523 | 2,562.987 | 2,687.151 | 2,764.254 | 2,884.859 | 2,854.723 | 2,837.342 | 2,627.744 | 2,667.398 | 2,476.979 | 2,409.952 | 2,320.334 | 2,304.655 | 2,245.294 | 2,206.077 | 2,139.335 | 2,149.933 | 1,995.646 | 2,237.618 | 2,081.448 | 2,123.963 | 2,209.569 | 1,983.01 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 179.633 | 123.141 | 183.334 | 183.899 | 129.496 | 126.996 | 100.509 | 70.478 | 129.446 | 199.16 | 213.921 | 191.668 | 193.308 | 272.575 | 278.92 | 256.389 | 166.272 | 146.068 | 160.536 | 193.647 | 116.455 | 106.059 | 156.903 | 164.863 | 152.367 | 124.414 | 134.066 | 133.998 | 133.012 | 89.689 | 136.333 | 171.56 | 106.073 | 84.616 | 169.106 | 113.051 | 99.663 | 88.028 | 124.638 | 134.751 | 145.447 | 122.867 | 130.632 | 98.143 | 99.562 | 85.043 | 127.724 | 54.038 | 138.51 | 106.286 | 111.811 | 187.105 | 157.524 |
| Kortlopende schulden
| 152.094 | 205.254 | 55.227 | 55.866 | 174.643 | 225.457 | 262.534 | 8.865 | 98.668 | 277.504 | 259.208 | 317.825 | 727.852 | 363.714 | 10.541 | 185.193 | 10.046 | 33.316 | 4.972 | 30.028 | 4.958 | 4.814 | 0 | 0 | 0 | 149.397 | 148.602 | 147.811 | 147.024 | 146.242 | 158.375 | 191.722 | 197.272 | 145.193 | 41.075 | 131.72 | 92.91 | 93.855 | 95.13 | 52.325 | 52.36 | 53.366 | 52.369 | 73.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.044 | 157.777 |
| Belastingschulden
| 19.367 | 35.306 | 33.66 | 28.472 | 37.937 | 31.33 | 65.735 | 84.644 | 63.719 | 43.22 | 34.977 | 61.958 | 53.434 | 50.766 | 73.4 | 82.301 | 68.01 | 26.17 | 32.685 | 39.481 | 20.96 | 16.294 | 22.822 | 22.105 | 13.795 | 14.589 | 13.176 | 8.228 | 5.069 | 9.528 | 16.571 | 10.751 | 6.087 | 8.765 | 31.433 | 25.891 | 16.255 | 16.665 | 24.864 | 29.221 | 20.498 | 7.036 | 7.44 | 11.812 | 3.085 | 8.229 | 16.525 | 13.505 | 19.482 | 13.127 | 20.807 | 20.346 | 26.073 |
| Uitgestelde opbrengsten
| 0.708 | 547.744 | 0.674 | 434.899 | 575.343 | 1.138 | 0.698 | 1.336 | 0.899 | 0.372 | 576.509 | 524.735 | 1,103.035 | 1,079.347 | 585.035 | 546.924 | 700.267 | 613.594 | 376.625 | 373.472 | 478.768 | 303.189 | 0 | 0 | 0 | 243.591 | 271.655 | 251.27 | 424.898 | 246.487 | 293.781 | 280.813 | 439.917 | 271.177 | 354.56 | 308.059 | 455.684 | 274.524 | 301.684 | 294.344 | 331.733 | 244.257 | 272.232 | 269.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 382.365 | 240.543 |
| Overige kortlopende verplichtingen
| 564.487 | 25.657 | 437.213 | 26.04 | 27.108 | 597.177 | 562.469 | 550.541 | 879.987 | 878.334 | 20.119 | 20.067 | 18.415 | 21.358 | 21.924 | 12.39 | 13.561 | 7.328 | 6.541 | 6.226 | 6.337 | 6.379 | 359.072 | 301.469 | 333.061 | 4.076 | 0.953 | 1.751 | 2.136 | 2.224 | 0.678 | 1.41 | 0.951 | 0.819 | 0.958 | 0.425 | 0.438 | 0.59 | 0.626 | 0.455 | 0.462 | 2.446 | 0.543 | 0.524 | 322.51 | 227.668 | 250.276 | 226.269 | 397.894 | 235.134 | 278.002 | 1.669 | 1.79 |
| Totaal kortlopende verplichtingen
| 896.922 | 901.796 | 676.448 | 700.704 | 906.59 | 950.768 | 926.21 | 631.22 | 1,109 | 1,355.37 | 1,069.757 | 1,054.295 | 2,042.61 | 1,736.994 | 896.42 | 1,000.896 | 890.146 | 800.306 | 548.674 | 603.373 | 606.518 | 420.441 | 515.975 | 466.332 | 485.428 | 521.478 | 555.276 | 534.83 | 707.07 | 484.642 | 589.167 | 645.505 | 744.213 | 501.805 | 565.699 | 553.255 | 648.695 | 456.997 | 522.078 | 481.875 | 530.002 | 422.936 | 455.776 | 442.575 | 422.072 | 312.711 | 378 | 280.307 | 536.404 | 341.42 | 389.813 | 690.183 | 557.634 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 16.15 | 19.701 | 19.812 | 26.231 | 25.434 | 26.017 | 25.052 | 25.886 | 26.965 | 29.059 | 31.29 | 12.364 | 15.663 | 18.505 | 21.726 | 24.6 | 26.878 | 29.685 | 10.928 | 12.054 | 14.09 | 17.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143.153 | 142.392 | 141.634 | 140.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.04 | 64.263 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 196.926 | 208.025 | 195.866 | 206.105 | 200.395 | 191.441 | 189.37 | 191.947 | 173.954 | 215.717 | 207.324 | 193.695 | 202.284 | 188.589 | 173.884 | 152.262 | 124.198 | 94.299 | 88.978 | 77.637 | 76.792 | 68.874 | 64.608 | 66.105 | 58.411 | 52.983 | 51.239 | 50.124 | 61.761 | 55.124 | 61.616 | 58.325 | 55.266 | 53.353 | 89.749 | 82.887 | 75.451 | 88.842 | 86.06 | 74.588 | 66.645 | 63.463 | 60.085 | 56.235 | 50.26 | 62.174 | 58.026 | 52.832 | 49.43 | 34.11 | 32.158 | 23.051 | 41.013 |
| Overige niet-vlottende verplichtingen
| 2.508 | 2.131 | 2.345 | 1.366 | 1.929 | 2.647 | 2.016 | 3.49 | 2.859 | 2.673 | 2.845 | 2.794 | 2.589 | 2.662 | 2.391 | 2.357 | 2.322 | 2.04 | 2.044 | 2.075 | 1.672 | 1.688 | 1.661 | 1.429 | 1.235 | 1.24 | 1.227 | 1.229 | 1.19 | 1.179 | 1.185 | 1.194 | 1.224 | 1.183 | 1.198 | 1.115 | 1.071 | 1.076 | 1.202 | 1.166 | 1.152 | 1.218 | 1.207 | 1.191 | 1.053 | 1.007 | 0.987 | 0.647 | 0.661 | 0.891 | 1.378 | 1.477 | 1.476 |
| Totaal niet-vlottende verplichtingen
| 215.584 | 229.857 | 218.023 | 233.702 | 227.758 | 220.105 | 216.438 | 221.323 | 203.778 | 247.449 | 241.459 | 208.853 | 220.536 | 209.756 | 198.001 | 179.219 | 153.398 | 126.024 | 101.95 | 91.766 | 92.554 | 87.595 | 66.269 | 67.534 | 59.646 | 54.223 | 52.466 | 51.353 | 62.951 | 56.303 | 62.801 | 59.519 | 56.49 | 197.689 | 233.339 | 225.636 | 217.402 | 89.918 | 87.262 | 75.754 | 67.797 | 64.681 | 61.292 | 57.426 | 51.313 | 63.181 | 59.013 | 53.479 | 50.091 | 35.001 | 33.536 | 85.568 | 106.752 |
| Totaal passiva
| 1,112.506 | 1,131.653 | 894.471 | 934.406 | 1,134.348 | 1,170.873 | 1,142.648 | 852.543 | 1,312.778 | 1,602.819 | 1,311.216 | 1,263.148 | 2,263.146 | 1,946.75 | 1,094.421 | 1,180.115 | 1,043.544 | 926.33 | 650.624 | 695.139 | 699.072 | 508.036 | 582.244 | 533.866 | 545.074 | 575.701 | 607.742 | 586.183 | 770.021 | 540.945 | 651.968 | 705.024 | 800.703 | 699.494 | 799.038 | 778.891 | 866.097 | 546.915 | 609.34 | 557.629 | 597.799 | 487.617 | 517.068 | 500.001 | 473.385 | 375.892 | 437.013 | 333.786 | 586.495 | 376.421 | 423.349 | 775.751 | 664.386 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.359 | 148.848 | 179.273 | 142.075 | 135.338 | 132.098 | 86.464 | 68.563 | 109.365 | 120.221 | 64.975 | 56.354 | 74.063 | 68.375 | 98.984 | 122.683 | 47.458 | 29.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 643.375 | 593.375 | 593.375 | 593.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 543.375 | 472.5 | 472.5 | 472.5 | 472.5 | 472.5 | 472.5 | 420 | 420 |
| Ingehouden winsten
| 842.232 | 769.518 | 834.955 | 811.664 | 764.176 | 692.085 | 816.982 | 829.936 | 697.987 | 657.283 | 929.612 | 854.827 | 801.178 | 637.461 | 965.545 | 730.519 | 483.452 | 307.101 | 445.523 | 388.864 | 300.893 | 420.656 | 387.139 | 349.37 | 270.559 | 276.398 | 275.613 | 245.952 | 214.429 | 382.244 | 417.117 | 352.201 | 326.556 | 498.669 | 494.356 | 432.623 | 364.225 | 492.663 | 447.012 | 380.522 | 301.968 | 302.061 | 274.179 | 258.487 | 235.652 | 391.317 | 360.305 | 305.478 | 262.023 | 351.426 | 308.861 | 242.495 | 298.565 |
| Overige gereserveerde algehele resultaten
| 524.594 | 470.695 | 362.824 | 458.681 | 360.835 | 379.52 | 381.059 | 421.675 | 397.156 | 371.815 | 267.927 | 246.292 | 176.327 | 213.778 | -118.359 | -148.848 | -179.273 | -142.075 | -135.338 | -132.098 | -86.464 | -68.563 | -109.365 | -120.221 | -64.975 | -56.354 | -74.063 | -68.375 | -98.984 | -122.683 | -47.458 | -29.134 | 24.996 | 54.557 | 79.931 | 120.127 | 80.271 | 91.037 | 118.653 | 46.156 | 16.475 | 46.788 | 28.559 | 1.152 | 86.572 | -11.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 1,473.105 | 1,483.385 | 1,483.385 | 1,483.385 | 1,473.105 | 1,483.385 | 1,483.385 | 1,486.716 | 1,483.385 | 1,483.385 | 1,483.385 | 1,483.385 | 1,483.385 | 1,476.436 | 1,212.758 | 1,178.938 | 1,148.513 | 936.397 | 940.011 | 943.251 | 988.885 | 952.987 | 912.185 | 901.329 | 956.575 | 946.08 | 928.371 | 934.059 | 903.45 | 868.838 | 944.063 | 962.387 | 991.521 | 968.159 | 968.159 | 968.159 | 968.159 | 937.98 | 937.98 | 937.98 | 937.98 | 932.506 | 932.506 | 932.506 | 861.631 | 899.626 | 880.115 | 883.882 | 916.6 | 881.101 | 919.253 | 771.323 | 600.059 |
| Totaal eigen vermogen van aandeelhouders
| 3,483.306 | 3,366.973 | 3,324.539 | 3,397.105 | 3,241.491 | 3,198.365 | 3,324.801 | 3,381.702 | 3,221.903 | 3,155.858 | 3,324.299 | 3,227.879 | 3,104.265 | 2,971.05 | 2,771.678 | 2,502.832 | 2,225.34 | 1,786.873 | 1,928.909 | 1,875.49 | 1,833.153 | 1,917.018 | 1,842.699 | 1,794.074 | 1,770.509 | 1,765.853 | 1,747.359 | 1,723.386 | 1,661.254 | 1,794.457 | 1,904.555 | 1,857.963 | 1,886.448 | 2,064.76 | 2,085.821 | 2,064.284 | 1,956.03 | 2,065.055 | 2,047.02 | 1,908.033 | 1,799.798 | 1,824.73 | 1,778.619 | 1,735.52 | 1,727.23 | 1,763.443 | 1,712.92 | 1,661.86 | 1,651.123 | 1,705.027 | 1,700.614 | 1,433.818 | 1,318.624 |
| Totaal eigen vermogen
| 3,603.511 | 3,500.729 | 3,451.993 | 3,519.523 | 3,341.686 | 3,297.809 | 3,425.154 | 3,408.205 | 3,258.054 | 3,194.6 | 3,362.994 | 3,266.595 | 3,143.891 | 3,013.113 | 2,815.116 | 2,542.373 | 2,265.647 | 1,829.633 | 1,974.814 | 1,926.726 | 1,888.86 | 1,976.066 | 1,901.387 | 1,855.704 | 1,836.506 | 1,832.989 | 1,818.276 | 1,799.028 | 1,740.032 | 1,794.457 | 1,904.555 | 1,857.963 | 1,886.448 | 2,064.76 | 2,085.821 | 2,075.832 | 1,971.245 | 2,080.829 | 2,058.058 | 1,919.35 | 1,812.153 | 1,832.717 | 1,787.587 | 1,745.293 | 1,732.692 | 1,763.443 | 1,712.92 | 1,661.86 | 1,651.123 | 1,705.027 | 1,700.614 | 1,433.818 | 1,318.624 |
| Totaal passiva en aandeelhoudersvermogen
| 4,716.017 | 4,632.382 | 4,346.464 | 4,453.929 | 4,476.034 | 4,468.682 | 4,567.802 | 4,260.748 | 4,570.832 | 4,797.419 | 4,674.21 | 4,529.743 | 5,407.037 | 4,959.863 | 3,909.537 | 3,722.488 | 3,309.191 | 2,755.963 | 2,625.438 | 2,621.865 | 2,587.932 | 2,484.102 | 2,483.631 | 2,389.57 | 2,381.58 | 2,408.69 | 2,426.018 | 2,385.211 | 2,510.053 | 2,335.402 | 2,556.523 | 2,562.987 | 2,687.151 | 2,764.254 | 2,884.859 | 2,854.723 | 2,837.342 | 2,627.744 | 2,667.398 | 2,476.979 | 2,409.952 | 2,320.334 | 2,304.655 | 2,245.294 | 2,206.077 | 2,139.335 | 2,149.933 | 1,995.646 | 2,237.618 | 2,081.448 | 2,123.963 | 2,209.569 | 1,983.01 |