POYA International Co., Ltd.
TPEx:5904.TWO
523 (TWD) • At close November 20, 2023
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
| 2,892.203 | 2,697.527 | 1,993.967 | 2,248.962 | 3,834.646 | 3,284.381 | 2,587.299 | 2,530.292 | 3,204.766 | 3,429.848 | 2,861.041 | 2,218.648 | 3,080.77 | 1,860.682 | 1,724.114 | 1,762.015 | 1,574.606 | 2,297.28 | 1,280.186 | 1,023.837 | 1,650.787 | 1,640.921 | 1,247.097 | 1,142.74 | 1,473.738 | 1,460.239 | 972.751 | 1,023.786 | 1,060.985 | 1,077.822 | 833.134 | 875.572 | 1,183.838 | 886.672 | 763.608 | 771.947 | 873.376 | 1,067.764 | 771.751 | 776.551 | 990.219 | 788.429 | 700.491 | 471.037 | 711.821 | 680.369 | 478.948 | 463.079 | 689.176 | 528.447 | 450.586 | 417.695 | 574.534 | 517.89 | 612.271 |
Kortetermijnbeleggingen
| 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 8.287 | 6.287 | 6.287 | 6.287 | 6.287 | 6.287 | 6.287 | 6.287 | 17.977 | 16.132 | 17.472 | 20.022 | 23.151 | 25.915 | 29.947 | 26.675 | 30.612 | 41.05 | 21.05 | 0 | 6.05 | 9.254 | 9.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,892.203 | 2,705.814 | 2,002.254 | 2,257.249 | 3,842.933 | 3,292.668 | 2,595.586 | 2,538.579 | 3,213.053 | 3,438.135 | 2,869.328 | 2,226.935 | 3,089.057 | 1,868.969 | 1,732.401 | 1,768.302 | 1,580.893 | 2,303.567 | 1,286.473 | 1,030.124 | 1,657.074 | 1,647.208 | 1,265.074 | 1,158.872 | 1,491.21 | 1,480.261 | 995.902 | 1,049.701 | 1,090.932 | 1,104.497 | 863.746 | 916.622 | 1,204.888 | 886.672 | 769.658 | 781.201 | 882.63 | 1,067.764 | 771.751 | 776.551 | 990.219 | 788.429 | 700.491 | 471.037 | 711.821 | 680.369 | 478.948 | 463.079 | 689.176 | 528.447 | 450.586 | 417.695 | 574.534 | 517.89 | 612.271 |
Nettovorderingen
| 1,009.521 | 846.235 | 1,460.771 | 1,202.913 | 770.17 | 575.881 | 1,252.175 | 916.467 | 628.194 | 545.027 | 1,045.901 | 820.712 | 644.381 | 522.999 | 975.262 | 853.805 | 572.689 | 399.227 | 848.882 | 781.877 | 625.42 | 412.037 | 819.276 | 710.576 | 449.349 | 330.505 | 687.182 | 602.477 | 401.603 | 248.003 | 666.319 | 567.587 | 406.187 | 252.05 | 573.965 | 489.99 | 306.848 | 205.827 | 441.586 | 371.904 | 225.474 | 136.18 | 295.462 | 247.322 | 204.819 | 120.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 5,603.776 | 5,389.141 | 5,328.446 | 5,062.194 | 5,073.956 | 5,054.836 | 4,975.241 | 4,460.873 | 4,385.581 | 4,531.672 | 4,410.665 | 3,878.346 | 4,169.973 | 4,409.549 | 4,076.533 | 3,779.351 | 3,445.1 | 3,509.876 | 3,473.481 | 3,162.126 | 3,198.614 | 3,242.757 | 3,036.311 | 2,803.633 | 2,802.099 | 2,818.515 | 2,638.948 | 2,543.759 | 2,329.008 | 2,261.958 | 2,314.815 | 2,298.95 | 2,191.9 | 2,139.985 | 2,067.638 | 1,916.706 | 1,826.825 | 1,823.858 | 1,765.613 | 1,595.829 | 1,433.237 | 1,368.783 | 1,417.479 | 1,399.88 | 1,440.952 | 1,327.327 | 1,327.328 | 1,330.278 | 1,228.683 | 1,190.512 | 1,310.986 | 1,319.644 | 1,226.962 | 1,209.062 | 1,151.069 |
Overige vlottende activa
| 47.993 | 14.221 | 40.269 | 80.155 | 56.608 | 108.562 | 1,313.56 | 944.827 | 669.813 | 646.845 | 1,118.816 | 875.847 | 712.414 | 610.943 | 1,018.258 | 886.126 | 659.599 | 453.5 | 876.775 | 825.137 | 649.953 | 442.388 | 920.967 | 806.718 | 558.253 | 452.911 | 795.809 | 709.224 | 510.307 | 374.499 | 763.591 | 671.292 | 513.057 | 132.586 | 683.762 | 535.834 | 351.436 | 286.421 | 658.191 | 463.459 | 279.516 | 196.932 | 342.201 | 325.819 | 273.242 | 74.051 | 318.28 | 265.865 | 191.731 | 139.963 | 237.703 | 104.002 | 85.383 | 80.947 | 172.897 |
Totaal vlottende activa
| 9,553.493 | 8,955.411 | 8,831.74 | 8,602.511 | 9,743.667 | 9,031.947 | 8,884.387 | 7,944.279 | 8,268.447 | 8,616.652 | 8,398.809 | 6,981.128 | 7,971.444 | 6,889.461 | 6,827.192 | 6,433.779 | 5,685.592 | 6,266.943 | 5,636.729 | 5,017.387 | 5,505.641 | 5,332.353 | 5,222.352 | 4,769.223 | 4,851.562 | 4,751.687 | 4,430.659 | 4,302.684 | 3,930.247 | 3,740.954 | 3,942.152 | 3,886.864 | 3,909.845 | 3,411.293 | 3,521.058 | 3,233.741 | 3,060.891 | 3,178.043 | 3,195.555 | 2,835.839 | 2,702.972 | 2,354.144 | 2,460.171 | 2,196.736 | 2,426.015 | 2,202.586 | 2,124.556 | 2,059.222 | 2,109.59 | 1,858.922 | 1,999.275 | 1,841.341 | 1,886.879 | 1,807.899 | 1,936.237 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 16,627.157 | 16,427.413 | 16,284.83 | 15,645.384 | 15,315.318 | 15,514.778 | 14,996.897 | 15,162.206 | 15,517.612 | 15,993.689 | 16,141.042 | 16,157.109 | 16,391.64 | 16,310.971 | 15,907.862 | 15,576.162 | 14,888.686 | 13,996.929 | 13,578.835 | 13,417.695 | 12,779.141 | 12,104.426 | 2,804.885 | 2,711.132 | 2,754.52 | 2,665.569 | 2,621.317 | 2,537.908 | 2,416.731 | 2,321.575 | 2,127.895 | 1,902.139 | 1,732.12 | 1,916.446 | 1,830.435 | 1,676.375 | 1,650.274 | 1,388.372 | 1,407.485 | 1,461.141 | 1,312.962 | 1,279.747 | 1,299.689 | 1,167.604 | 915.86 | 869.867 | 885.032 | 885.008 | 880.178 | 879.199 | 886.128 | 855.126 | 836.177 | 834.942 | 861.529 |
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 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 548.83 | 541.742 | 478.188 | 466.134 | -2.713 | 0 | 0 | 0 | 0 | 427.104 | 418.599 | 416.721 | 411.49 | 404.121 | 402.294 | 392.554 | 376.393 | 363.477 | 343.06 | 338.085 | 313.936 | 487.838 | 480.617 | 460.85 | 442.611 | 451.343 | 426.685 | 425.054 | 386.248 | 381.1 | 368.453 | 324.641 | 0 | 293.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 162.414 | 2.713 | 2.713 | 2.713 | 2.713 | 2.713 | 2.713 | 2.713 | 2.713 | 2.713 | 2.713 | 2.713 | -0.287 | -0.287 | -0.287 | 1.713 | 1.713 | 1.713 | 1.713 | 1.713 | -1.287 | -1.287 | -12.977 | -11.132 | -12.472 | -15.822 | -18.951 | -21.715 | -25.747 | -22.475 | -26.412 | -36.85 | -16.85 | 0 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 31.976 | 32.23 | 32.689 | 30.485 | 30.863 | 31.38 | 31.275 | 30.459 | 29.283 | 27.644 | 26.637 | 26.187 | 24.47 | 23.822 | 22.83 | 21.554 | 21.338 | 47.036 | 41.787 | 20.271 | 19.528 | 18.994 | 43.753 | 41.8 | 40.069 | 39.551 | 32.698 | 32.403 | 31.378 | 30.454 | 28.33 | 25.09 | 23.588 | 0 | 18.18 | 17.676 | 17.731 | 16.441 | 15.779 | 13.07 | 11.27 | 9.594 | 9.515 | 10.661 | 9.693 | 0 | 10.7 | 0 | 0 | 0 | 8.257 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 513.819 | 16.571 | 16.797 | 15.449 | 15.739 | 476.597 | 470.365 | 444.906 | 440.685 | 442.472 | 13.926 | 13.941 | 14.527 | 14.132 | 15.374 | 14.734 | 14.039 | 14.076 | 14.108 | 12.638 | 12.598 | 13.108 | 13.448 | 12.384 | 13.038 | 12.732 | 12.063 | 10.83 | 11.046 | 10.631 | 10.765 | 10.311 | 10.078 | 328.538 | 10.406 | 311.002 | 287.165 | 259.153 | 272.168 | 243.155 | 257.39 | 212.899 | 229.001 | 205.628 | 209.428 | 225.113 | 235.313 | 186.907 | 135.908 | 140.579 | 149.615 | 142.033 | 140.546 | 149.032 | 149.178 |
Totaal niet-vlottende activa
| 17,335.366 | 17,027.757 | 16,878.771 | 16,172.219 | 15,830.767 | 16,022.755 | 15,501.25 | 15,640.284 | 15,990.293 | 16,466.518 | 16,611.422 | 16,618.549 | 16,847.071 | 16,760.128 | 16,349.9 | 16,016.457 | 15,318.33 | 14,436.147 | 13,999.92 | 13,795.377 | 13,148.065 | 12,449.177 | 3,336.947 | 3,234.801 | 3,256.005 | 3,144.641 | 3,098.47 | 2,986.111 | 2,858.462 | 2,726.433 | 2,521.678 | 2,269.143 | 2,073.577 | 2,244.984 | 2,148.669 | 2,005.053 | 1,955.17 | 1,663.966 | 1,695.432 | 1,717.366 | 1,581.622 | 1,502.24 | 1,538.205 | 1,383.893 | 1,134.981 | 1,094.98 | 1,131.045 | 1,071.915 | 1,016.086 | 1,019.778 | 1,044 | 997.159 | 976.723 | 983.974 | 1,010.707 |
Totaal activa
| 26,888.859 | 25,983.168 | 25,710.511 | 24,774.73 | 25,574.434 | 25,054.702 | 24,385.637 | 23,584.563 | 24,258.74 | 25,083.17 | 25,010.231 | 23,599.677 | 24,818.515 | 23,649.589 | 23,177.092 | 22,450.236 | 21,003.922 | 20,703.09 | 19,636.649 | 18,812.764 | 18,653.706 | 17,781.53 | 8,559.299 | 8,004.024 | 8,107.567 | 7,896.328 | 7,529.129 | 7,288.795 | 6,788.709 | 6,467.387 | 6,463.83 | 6,156.007 | 5,983.422 | 5,656.277 | 5,669.727 | 5,238.794 | 5,016.061 | 4,842.009 | 4,890.987 | 4,553.205 | 4,284.594 | 3,856.384 | 3,998.376 | 3,580.629 | 3,560.996 | 3,297.566 | 3,255.601 | 3,131.137 | 3,125.676 | 2,878.7 | 3,043.275 | 2,838.5 | 2,863.602 | 2,791.873 | 2,946.944 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,843.985 | 2,717.786 | 3,033.838 | 3,222.724 | 3,038.229 | 2,854.017 | 3,175.489 | 2,828.225 | 2,012.612 | 2,164.972 | 2,591.389 | 1,909.085 | 1,462.398 | 2,127.867 | 2,372.431 | 2,373.624 | 1,919.942 | 1,886.913 | 2,026.329 | 1,912.43 | 1,760.431 | 1,714.845 | 1,828.541 | 1,772.476 | 1,636.196 | 1,659.64 | 1,644.272 | 1,733.553 | 1,462.089 | 1,201.028 | 969.035 | 1,020.918 | 978.205 | 1,418.018 | 1,010.818 | 997.706 | 897.086 | 832.665 | 927.106 | 852.576 | 739.257 | 500.862 | 656.943 | 590.115 | 592.092 | 761.904 | 557.916 | 648.461 | 517.487 | 386.116 | 548.426 | 609.793 | 513.657 | 432.098 | 610.585 |
Kortlopende schulden
| 2,897.895 | 2,940.633 | 3,078.437 | 3,194.856 | 3,191.826 | 3,031.066 | 3,007.823 | 3,094.255 | 3,359.192 | 3,377.678 | 3,222.939 | 3,135.604 | 2,999.216 | 1,504.412 | 1,467.85 | 1,419.407 | 1,361.292 | 2,048.768 | 1,895.896 | 1,883.537 | 2,167.94 | 1,732.217 | 677.221 | 689.342 | 1,081.856 | 587.963 | 594.692 | 606.261 | 391.686 | 479.183 | 1,019.941 | 1,001.097 | 865.449 | 293.571 | 891.784 | 837.827 | 571.692 | 604.936 | 708.6 | 757.349 | 537.455 | 521.033 | 552.364 | 506.137 | 322.818 | 120.96 | 282.987 | 284.797 | 249.143 | 219.909 | 277.416 | 280.658 | 246.281 | 250.012 | 251.246 |
Belastingschulden
| 321.233 | 542.306 | 367.227 | 197.19 | 281.056 | 460.57 | 296.01 | 125.593 | 200.487 | 330.618 | 203.131 | 63.691 | 224.542 | 451.39 | 298.696 | 165.782 | 217.744 | 407.397 | 278.553 | 131.091 | 220.893 | 399.238 | 284.831 | 178.356 | 202.932 | 283.996 | 173.229 | 96.033 | 130.969 | 220.095 | 150.265 | 88.019 | 113.826 | 0 | 113.836 | 65.769 | 92.966 | 169.591 | 110.557 | 63.658 | 71.109 | 107.387 | 72.599 | 42.88 | 57.162 | 0 | 54.806 | 34.986 | 45.141 | 65.856 | 39.426 | 7.447 | 25.776 | 52.907 | 34.807 |
Uitgestelde opbrengsten
| 87.228 | 90.922 | 90.93 | 88.72 | 91.804 | 100.814 | 98.024 | 91.603 | 84.906 | 80.518 | -666.358 | -902.564 | 1,244.034 | 2,926.941 | 1,022.477 | 764.444 | 761.679 | 407.397 | 278.553 | 131.091 | 220.893 | 399.238 | 284.831 | 178.356 | 202.932 | 283.996 | 826.832 | 682.595 | 1,717.737 | 816.396 | 736.752 | 592.668 | 1,383.079 | 0 | 665.44 | 520.805 | 1,205.534 | 600.121 | 629.7 | 421.225 | 867.433 | 428.134 | 496.73 | 331.877 | 690.24 | 0 | 320.884 | 246.213 | 542.835 | 246.405 | 287.598 | 182.744 | 423.752 | 219.477 | 261.852 |
Overige kortlopende verplichtingen
| 3,289.807 | 3,497.292 | 1,295.537 | 928.675 | 3,349.239 | 3,590.117 | 1,051.519 | 757.424 | 1,819.716 | 917.852 | 1,612.74 | 1,575.424 | 1,485.062 | 1,171.728 | 1,171.728 | 1,191.728 | 1,197.284 | 2,295.969 | 652.695 | 586.679 | 2,165.873 | 549.627 | 738.392 | 597.181 | 1,960.113 | 601.914 | 22.765 | 24.197 | 22.694 | 21.644 | 20.14 | 21.193 | 19.607 | 672.962 | 16.179 | 20.666 | 18.275 | 15.85 | 18.051 | 16.462 | 12.193 | 9.175 | 10.782 | 9.47 | 127.261 | 348.066 | 124.957 | 98.445 | 109.211 | 124.681 | 127.1 | 118.964 | 110.198 | 121.03 | 135.654 |
Totaal kortlopende verplichtingen
| 9,118.915 | 9,246.633 | 7,498.742 | 7,434.975 | 9,671.098 | 9,576.014 | 7,332.855 | 6,771.507 | 7,276.426 | 6,541.02 | 6,760.71 | 5,717.549 | 7,190.71 | 7,730.948 | 6,034.486 | 5,749.203 | 5,240.197 | 6,639.047 | 4,853.473 | 4,513.737 | 6,315.137 | 4,395.927 | 3,528.985 | 3,237.355 | 4,881.097 | 3,133.513 | 3,088.561 | 3,046.606 | 3,594.206 | 2,518.251 | 2,745.868 | 2,635.876 | 3,246.34 | 2,384.551 | 2,584.221 | 2,377.004 | 2,692.587 | 2,053.572 | 2,283.457 | 2,047.612 | 2,156.338 | 1,459.204 | 1,716.819 | 1,437.599 | 1,732.411 | 1,230.93 | 1,286.744 | 1,277.916 | 1,418.676 | 977.111 | 1,240.54 | 1,192.159 | 1,293.888 | 1,022.617 | 1,259.337 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 972.773 | 11,825.769 | 11,833.664 | 11,668.818 | 10,948.767 | 11,165.277 | 10,956.475 | 11,380.157 | 12,169.827 | 13,033.134 | 13,247.279 | 13,432.697 | 13,710.193 | 12,285.656 | 12,289.153 | 12,381.522 | 12,131.274 | 10,829.879 | 10,372.677 | 10,397.153 | 8,937.667 | 8,870.892 | 944.085 | 1,097.972 | 38.889 | 671.669 | 793.335 | 970.002 | 351.578 | 458.691 | 556.275 | 653.809 | 219.281 | 276.513 | 338.006 | 345.021 | 84.22 | 140.955 | 197.633 | 297.293 | 158.768 | 195.897 | 249.362 | 240.023 | 67.969 | 87.205 | 118.489 | 99.554 | 71.379 | 92.521 | 122.099 | 120.539 | 95.633 | 118.251 | 125.044 |
Uitgestelde opbrengsten niet-vlottend
| 11,120.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.351 | 5.885 | 6.335 | 6.781 | 7.218 | 4.161 | 4.603 | 5.05 | 5.501 | 3.526 | 3.957 | 4.386 | 4.814 | 6.455 | 6.845 | 7.238 | 7.64 | 6.465 | 6.861 | 7.264 | 7.676 | 1.567 | 1.996 | 0 | 2.869 | 0.808 | 1.24 | 1.663 | 2.092 | 0 | 0 | 0 | 0 | 13.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6.378 | 6.378 | 6.378 | 5.861 | 5.861 | 5.861 | 5.861 | 5.408 | 5.408 | 5.408 | 5.408 | 5.051 | 5.051 | 5.051 | 5.051 | 4.696 | 4.696 | 4.696 | 4.696 | 4.351 | 4.351 | 4.351 | 4.351 | 4.116 | 4.116 | 4.117 | 3.431 | 3.16 | 3.16 | 3.16 | 3.16 | 2.865 | 2.865 | 0 | 2.865 | 2.574 | 2.574 | 2.574 | 2.574 | 0 | 0 | 0 | 0 | 1.798 | 1.798 | 0 | 1.798 | 1.757 | 1.757 | 1.74 | 1.722 | 1.685 | 1.647 | 1.609 | 1.563 |
Overige niet-vlottende verplichtingen
| 37.139 | 61.941 | 57.443 | 26.622 | 23.182 | 21.651 | 20.001 | 19.042 | 18.686 | 14.91 | 11.731 | 11.762 | 13.932 | 13.512 | 13.232 | 10.353 | 9.948 | 9.828 | 9.268 | 8.263 | 8.028 | 6.898 | 6.778 | 6.957 | 6.957 | 6.518 | 6.337 | 6.487 | 7.808 | 6.718 | 6.498 | 6.466 | 6.466 | 11.756 | 5.026 | 3.923 | 4.733 | 4.133 | 3.133 | 9.611 | 10.241 | 10.482 | 10.899 | 2.758 | 16.731 | 17.855 | 2.718 | 2.668 | 1.668 | 1.818 | 1.818 | 2.223 | 2.345 | 0.995 | 0.995 |
Totaal niet-vlottende verplichtingen
| 12,137.113 | 11,894.088 | 11,897.485 | 11,701.301 | 10,977.81 | 11,192.789 | 10,982.337 | 11,404.607 | 12,193.921 | 13,053.452 | 13,265.769 | 13,455.395 | 13,735.511 | 12,311 | 12,314.654 | 12,400.732 | 12,150.521 | 10,849.453 | 10,392.142 | 10,413.293 | 8,954.003 | 8,886.527 | 960.028 | 1,115.5 | 56.807 | 689.542 | 810.743 | 986.114 | 369.407 | 475.833 | 573.609 | 664.707 | 230.608 | 288.269 | 348.766 | 352.326 | 92.767 | 149.325 | 205.432 | 306.904 | 169.009 | 206.379 | 260.261 | 258.181 | 86.498 | 105.06 | 123.005 | 103.979 | 74.804 | 96.079 | 125.639 | 124.447 | 99.625 | 120.855 | 127.602 |
Totaal passiva
| 21,256.028 | 21,140.721 | 19,396.227 | 19,136.276 | 20,648.908 | 20,768.803 | 18,315.192 | 18,176.114 | 19,470.347 | 19,594.472 | 20,026.479 | 19,172.944 | 20,926.221 | 20,041.948 | 18,349.14 | 18,149.935 | 17,390.718 | 17,488.5 | 15,245.615 | 14,927.03 | 15,269.14 | 13,282.454 | 4,489.013 | 4,352.855 | 4,937.904 | 3,823.055 | 3,899.304 | 4,032.72 | 3,963.613 | 2,994.084 | 3,319.477 | 3,300.583 | 3,476.948 | 2,672.82 | 2,932.987 | 2,729.33 | 2,785.354 | 2,202.897 | 2,488.889 | 2,354.516 | 2,325.347 | 1,665.583 | 1,977.08 | 1,695.78 | 1,818.909 | 1,335.99 | 1,409.749 | 1,381.895 | 1,493.48 | 1,073.19 | 1,366.179 | 1,316.606 | 1,393.513 | 1,143.472 | 1,386.939 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,049.362 | 1,034.93 | 1,034.93 | 1,034.93 | 1,196.538 | 1,021.82 | 1,021.82 | 1,021.82 | 1,140.981 | 1,008.595 | 1,008.595 | 1,145.656 | 1,006.156 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 976.85 | 1,064.408 | 964.76 | 964.76 | 964.76 | 1,044.302 | 952.774 | 952.774 | 952.774 | 1,031.542 | 941.131 | 941.131 | 941.131 | 989.364 | 929.073 | 929.073 | 929.073 | 965.43 | 916.267 | 916.267 | 916.267 | 940.876 | 900.867 | 900.867 | 900.867 | 919.921 | 883.09 | 883.09 |
Ingehouden winsten
| 1,404.043 | 1,077.458 | 2,549.295 | 1,873.465 | 1,160.537 | 903.012 | 2,687.558 | 2,025.562 | 1,405.506 | 2,422.498 | 1,917.552 | 1,360.533 | 965.594 | 920.98 | 2,141.291 | 1,613.64 | 926.543 | 713.858 | 1,890.302 | 1,385.002 | 883.834 | 2,169.258 | 1,740.468 | 1,321.351 | 839.845 | 1,886.361 | 1,442.913 | 1,069.163 | 638.184 | 1,502.987 | 1,174.037 | 885.108 | 536.158 | 1,557.364 | 953.167 | 725.891 | 447.134 | 1,019.052 | 1,066.416 | 863.007 | 623.565 | 915.41 | 517.412 | 380.965 | 238.203 | 735.348 | 434.456 | 337.846 | 220.795 | 467.754 | 339.34 | 184.138 | 132.331 | 376.058 | 287.662 |
Overige gereserveerde algehele resultaten
| 1,923.96 | 1,671.81 | 1,671.81 | 1,671.81 | 1,846.528 | 1,464.426 | 1,464.426 | 1,464.426 | 1,596.812 | 1,280.125 | 1,280.125 | 1,448.931 | 1,309.431 | 1,069.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.648 | -0 | 0 | -0 | 91.528 | 0 | 0 | 0 | 90.411 | 0 | 0 | 0 | 60.291 | 0 | 0 | 0 | 49.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,255.466 | 1,058.249 | 1,058.249 | 1,058.249 | 721.923 | 896.641 | 896.641 | 896.641 | 645.094 | 777.48 | 777.48 | 471.613 | 611.113 | 640.419 | 1,709.811 | 1,709.811 | 1,709.811 | 1,523.882 | 1,523.882 | 1,523.882 | 1,523.882 | 1,352.968 | 1,352.968 | 1,352.968 | 1,352.968 | 1,210.062 | 1,210.062 | 1,210.062 | 1,022.856 | 1,005.556 | 1,005.556 | 1,005.556 | 834.486 | 473.319 | 830.799 | 830.799 | 661.62 | 678.929 | 394.551 | 394.551 | 286.027 | 346.318 | 574.811 | 574.811 | 489.291 | 309.961 | 495.129 | 495.129 | 470.525 | 436.889 | 436.889 | 436.889 | 417.837 | 389.253 | 389.253 |
Totaal eigen vermogen van aandeelhouders
| 5,632.831 | 4,842.447 | 6,314.284 | 5,638.454 | 4,925.526 | 4,285.899 | 6,070.445 | 5,408.449 | 4,788.393 | 5,488.698 | 4,983.752 | 4,426.733 | 3,892.294 | 3,607.641 | 4,827.952 | 4,300.301 | 3,613.204 | 3,214.59 | 4,391.034 | 3,885.734 | 3,384.566 | 4,499.076 | 4,070.286 | 3,651.169 | 3,169.663 | 4,073.273 | 3,629.825 | 3,256.075 | 2,825.096 | 3,473.303 | 3,144.353 | 2,855.424 | 2,506.474 | 2,983.457 | 2,736.74 | 2,509.464 | 2,230.707 | 2,639.112 | 2,402.098 | 2,198.689 | 1,959.247 | 2,190.801 | 2,021.296 | 1,884.849 | 1,742.087 | 1,961.576 | 1,845.852 | 1,749.242 | 1,632.196 | 1,805.51 | 1,677.096 | 1,521.894 | 1,470.089 | 1,648.401 | 1,560.005 |
Totaal eigen vermogen
| 5,632.831 | 4,842.447 | 6,314.284 | 5,638.454 | 4,925.526 | 4,285.899 | 6,070.445 | 5,408.449 | 4,788.393 | 5,488.698 | 4,983.752 | 4,426.733 | 3,892.294 | 3,607.641 | 4,827.952 | 4,300.301 | 3,613.204 | 3,214.59 | 4,391.034 | 3,885.734 | 3,384.566 | 4,499.076 | 4,070.286 | 3,651.169 | 3,169.663 | 4,073.273 | 3,629.825 | 3,256.075 | 2,825.096 | 3,473.303 | 3,144.353 | 2,855.424 | 2,506.474 | 2,983.457 | 2,736.74 | 2,509.464 | 2,230.707 | 2,639.112 | 2,402.098 | 2,198.689 | 1,959.247 | 2,190.801 | 2,021.296 | 1,884.849 | 1,742.087 | 1,961.576 | 1,845.852 | 1,749.242 | 1,632.196 | 1,805.51 | 1,677.096 | 1,521.894 | 1,470.089 | 1,648.401 | 1,560.005 |
Totaal passiva en aandeelhoudersvermogen
| 26,888.859 | 25,983.168 | 25,710.511 | 24,774.73 | 25,574.434 | 25,054.702 | 24,385.637 | 23,584.563 | 24,258.74 | 25,083.17 | 25,010.231 | 23,599.677 | 24,818.515 | 23,649.589 | 23,177.092 | 22,450.236 | 21,003.922 | 20,703.09 | 19,636.649 | 18,812.764 | 18,653.706 | 17,781.53 | 8,559.299 | 8,004.024 | 8,107.567 | 7,896.328 | 7,529.129 | 7,288.795 | 6,788.709 | 6,467.387 | 6,463.83 | 6,156.007 | 5,983.422 | 5,656.277 | 5,669.727 | 5,238.794 | 5,016.061 | 4,842.009 | 4,890.987 | 4,553.205 | 4,284.594 | 3,856.384 | 3,998.376 | 3,580.629 | 3,560.996 | 3,297.566 | 3,255.601 | 3,131.137 | 3,125.676 | 2,878.7 | 3,043.275 | 2,838.5 | 2,863.602 | 2,791.873 | 2,946.944 |