Ace Pillar Co., Ltd.
TWSE:8374.TW
146.5 (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 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 527.9 | 438.71 | 391.843 | 402.441 | 455.758 | 466.591 | 436.095 | 476.19 | 398.834 | 415.31 | 493.109 | 513.982 | 569.875 | 901.689 | 876.458 | 807.709 | 981.17 | 1,056.646 | 1,000.153 | 382.909 | 650.235 | 707.42 | 663.428 | 562.548 | 548.047 | 517.635 | 600.6 | 522.926 | 504.634 | 498.342 | 555.225 | 563.683 | 721.863 | 785.166 | 729.589 | 511.809 | 515.734 | 712.205 | 534.679 | 489.277 | 582.821 | 1,089.664 | 960.619 | 1,102.442 | 1,178.72 | 1,361.472 | 1,060.895 | 885.117 | 865.894 | 760.54 | 1,075.444 | 1,140.911 | 1,005.806 | 823.935 | 860.124 |
| Kortetermijnbeleggingen
| 1.041 | 1.004 | 2.73 | 1.085 | 6.871 | 6.265 | 8.011 | 14.459 | 7.398 | 18.191 | 18 | 0 | 0 | 0 | 0 | 1.258 | 43.063 | 45.67 | 45.326 | 83.388 | 145.085 | 129.598 | 92.783 | 153.587 | 123.673 | 131.112 | 128.967 | 62.601 | 45.912 | 55.311 | 128.781 | 36.594 | 34.275 | 34.313 | 34.663 | 34.879 | 62.335 | 45.074 | 28.597 | 37.321 | 36.585 | 27.483 | 26.887 | 41.727 | 29.735 | 29.57 | 5 | 5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 528.941 | 439.714 | 394.573 | 403.526 | 462.629 | 472.856 | 444.106 | 490.649 | 406.232 | 433.501 | 493.109 | 513.982 | 569.875 | 901.689 | 876.458 | 808.967 | 1,024.233 | 1,102.316 | 1,045.479 | 466.297 | 795.32 | 837.018 | 756.211 | 716.135 | 671.72 | 648.747 | 729.567 | 585.527 | 550.546 | 553.653 | 684.006 | 600.277 | 756.138 | 819.479 | 764.252 | 546.688 | 578.069 | 757.279 | 563.276 | 526.598 | 619.406 | 1,117.147 | 987.506 | 1,144.169 | 1,208.455 | 1,391.042 | 1,065.895 | 890.117 | 865.894 | 760.54 | 1,075.444 | 1,145.911 | 1,005.806 | 823.935 | 860.124 |
| Nettovorderingen
| 923.996 | 925.859 | 926.764 | 985.261 | 942.51 | 960.216 | 973.415 | 1,400.437 | 1,557.768 | 1,552.294 | 1,408.826 | 1,198.437 | 1,214.71 | 1,117.549 | 907.737 | 859.421 | 920.446 | 843.63 | 809.434 | 931.372 | 1,084.298 | 1,020.181 | 1,108.446 | 1,145.95 | 1,258.232 | 1,206.809 | 1,255.304 | 1,290.638 | 1,201.112 | 1,124.007 | 1,134.442 | 1,129.703 | 1,081.992 | 973.198 | 1,011.737 | 1,278.477 | 1,421.232 | 1,427.617 | 1,582.968 | 1,465.831 | 1,332.14 | 1,122.043 | 1,267.62 | 1,344.948 | 1,382.64 | 1,151.951 | 1,120.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 577.666 | 615.841 | 668.897 | 713.088 | 733.802 | 825.229 | 896.923 | 985.266 | 924.747 | 812.02 | 665.979 | 488.602 | 496.575 | 398.082 | 451.797 | 522.608 | 555.549 | 518.236 | 585.944 | 644.29 | 670.053 | 659.541 | 725.734 | 699.168 | 593.829 | 569.941 | 578.238 | 524.986 | 537.846 | 558.593 | 546.941 | 645.554 | 747.097 | 810.288 | 924.601 | 1,089.274 | 1,181.602 | 1,396.047 | 1,380.894 | 1,205.603 | 1,069.461 | 1,240.23 | 1,186.789 | 1,101.136 | 1,087.495 | 1,037.047 | 1,208.542 | 1,447.697 | 1,613.435 | 1,609.277 | 1,796.735 | 1,465.55 | 1,189.336 | 942.356 | 749.062 |
| Overige vlottende activa
| 41.879 | 49.773 | 28.155 | 41.263 | 31.524 | 36.53 | 45.243 | 71.87 | 100.439 | 123.516 | 42.847 | 1,302.026 | 1,314.884 | 1,146.903 | 931.849 | 883.758 | 953.322 | 867.953 | 833.749 | 986.692 | 1,125.109 | 1,059.019 | 1,162.501 | 1,233.439 | 1,334.523 | 1,252.747 | 1,312.523 | 1,357.319 | 1,259.54 | 1,180.081 | 118.995 | 1,213.347 | 1,156.172 | 1,066.794 | 1,034.542 | 1,355.752 | 1,472.593 | 1,494.663 | 1,650.647 | 1,539.107 | 1,385.426 | 1,179.998 | 1,319.574 | 1,419.165 | 1,471.956 | 1,192.015 | 1,249.816 | 1,652.563 | 1,538.307 | 1,070.282 | 1,186.073 | 1,521.436 | 1,535.192 | 1,248.303 | 1,279.65 |
| Totaal vlottende activa
| 2,072.482 | 2,031.187 | 2,018.389 | 2,143.138 | 2,170.465 | 2,294.831 | 2,359.687 | 2,948.222 | 2,989.186 | 2,921.331 | 2,610.761 | 2,304.61 | 2,381.334 | 2,446.674 | 2,260.104 | 2,215.333 | 2,533.104 | 2,488.505 | 2,465.172 | 2,097.279 | 2,590.482 | 2,555.578 | 2,644.446 | 2,648.742 | 2,600.072 | 2,471.435 | 2,620.328 | 2,467.832 | 2,347.932 | 2,292.327 | 2,484.384 | 2,459.178 | 2,659.407 | 2,696.561 | 2,723.395 | 2,991.714 | 3,232.264 | 3,647.989 | 3,594.817 | 3,271.308 | 3,074.293 | 3,537.375 | 3,493.869 | 3,664.47 | 3,767.906 | 3,620.104 | 3,524.253 | 3,990.377 | 4,017.636 | 3,440.099 | 4,058.252 | 4,132.897 | 3,730.334 | 3,014.594 | 2,888.836 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 635.019 | 624.206 | 614.318 | 622.283 | 614.984 | 630.732 | 718.925 | 403.379 | 408.523 | 410.494 | 387.167 | 626.915 | 369.346 | 448.593 | 455.255 | 449.429 | 450.739 | 458.279 | 471.387 | 482.533 | 484.443 | 494.569 | 436.32 | 434.621 | 435.663 | 441.101 | 438.674 | 440.677 | 440.41 | 438.681 | 457.814 | 404.453 | 417.55 | 428.217 | 435.302 | 447.238 | 438.123 | 447.299 | 452.064 | 381.66 | 326.006 | 302.295 | 285.699 | 281.617 | 280.485 | 280.585 | 230.658 | 210.108 | 209.834 | 209.924 | 216.689 | 192.804 | 183.925 | 167.836 | 168.567 |
| Goodwill
| 98.273 | 98.273 | 98.273 | 98.273 | 98.273 | 98.273 | 98.273 | 86.633 | 86.633 | 67.937 | 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
| 180.987 | 85.971 | 89.448 | 191.402 | 96.44 | 95.168 | 98.198 | 124.034 | 127.208 | 96.747 | 4.167 | 3.995 | 4.399 | 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 | 21.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill en immateriële activa
| 180.987 | 184.244 | 187.721 | 191.402 | 194.713 | 193.441 | 196.471 | 210.667 | 213.841 | 164.684 | 4.167 | 3.995 | 4.399 | -16.583 | -18.324 | 1.258 | 43.063 | 45.67 | 45.326 | 83.388 | 145.085 | 129.598 | 111.348 | 172.141 | 142.783 | 150.289 | 148.123 | 81.894 | 65.159 | 74.403 | 148.981 | 56.976 | 55.446 | 354.478 | 56.657 | 57.587 | 84.122 | 390.944 | 51.166 | 59.258 | 296.203 | 273.768 | 273.86 | 63.645 | 52.056 | 51.704 | 0 | 21.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Langetermijnbeleggingen
| 92.425 | 9.77 | 9.136 | 9.623 | 22.431 | 17.486 | 15.39 | 10.5 | 16.853 | 4.129 | 17.077 | 17.096 | 16.57 | 16.583 | 18.324 | 15.129 | -1.059 | -7.52 | -4.492 | -46.528 | -110.174 | -93.634 | -61.944 | -120.237 | -85.737 | -94.783 | -93.704 | -30.197 | -15.119 | -24.733 | -59.394 | 304.935 | 296.003 | -20.051 | 281.638 | 292.31 | 255.144 | -24.012 | 313.1 | 287.935 | -18.761 | -17.137 | -17.034 | -36.651 | -24.659 | -24.494 | 0.076 | 0.076 | 0 | 0 | 0 | 1.94 | 0 | 0 | 0 |
| Belastingvorderingen
| 13.447 | 13.445 | 13.438 | 9.867 | 9.851 | 9.869 | 9.865 | 11.314 | 11.473 | 11.475 | 9.234 | 11.599 | 11.599 | 11.599 | 11.599 | 11.984 | 11.973 | 11.982 | 11.99 | 13.143 | 13.156 | 13.16 | 13.152 | 12.79 | 12.794 | 13.723 | 12.793 | 15.148 | 15.148 | 15.148 | 15.148 | 10.697 | 24.064 | 24.395 | 24.477 | 43.86 | 42.706 | 46.094 | 38.659 | 92.726 | 100.795 | 98.611 | 83.912 | 73.387 | 68.173 | 68.516 | 0 | -21.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 26.862 | 109.874 | 113.03 | 111.398 | 97.493 | 98.247 | 17.928 | 24.891 | 19.045 | 36.704 | 24.711 | 14.26 | 278.756 | 34.451 | 33.022 | 12.227 | 8.74 | 9.251 | 9.825 | 8.267 | 9.123 | 8.634 | 8.916 | 9.337 | 7.393 | 6.715 | 6.821 | 5.928 | 6.392 | 6.847 | 7.331 | 7.229 | 8.248 | 8.917 | 9.828 | 5.701 | 4.145 | 3.494 | 4.094 | 3.679 | 66.304 | 12.799 | 9.691 | 18.613 | 19.235 | 18.262 | 45.158 | 44.709 | 45.237 | 45.294 | 41.104 | 39.602 | 123.091 | 136.377 | 136.28 |
| Totaal niet-vlottende activa
| 948.74 | 941.539 | 937.643 | 944.573 | 939.472 | 949.775 | 958.579 | 660.751 | 669.735 | 627.486 | 442.356 | 673.865 | 680.67 | 494.643 | 499.876 | 490.027 | 513.456 | 517.662 | 534.036 | 540.803 | 541.633 | 552.327 | 507.792 | 508.652 | 512.896 | 517.045 | 512.707 | 513.45 | 511.99 | 510.346 | 569.88 | 784.29 | 801.311 | 795.956 | 807.902 | 846.696 | 824.24 | 863.819 | 859.083 | 825.258 | 770.547 | 670.336 | 636.128 | 400.611 | 395.29 | 394.573 | 275.892 | 254.893 | 255.071 | 255.218 | 257.793 | 234.346 | 307.016 | 304.213 | 304.847 |
| Totaal activa
| 3,021.222 | 2,972.726 | 2,956.032 | 3,087.711 | 3,109.937 | 3,244.606 | 3,318.266 | 3,608.973 | 3,658.921 | 3,548.817 | 3,053.117 | 2,978.475 | 3,062.004 | 2,941.317 | 2,759.98 | 2,705.36 | 3,046.56 | 3,006.167 | 2,999.208 | 2,638.082 | 3,132.115 | 3,107.905 | 3,152.238 | 3,157.394 | 3,112.968 | 2,988.48 | 3,133.035 | 2,981.282 | 2,859.922 | 2,802.673 | 3,054.264 | 3,243.468 | 3,460.718 | 3,492.517 | 3,531.297 | 3,838.41 | 4,056.504 | 4,511.808 | 4,453.9 | 4,096.566 | 3,844.84 | 4,207.711 | 4,129.997 | 4,065.081 | 4,163.196 | 4,014.677 | 3,800.145 | 4,245.27 | 4,272.707 | 3,695.317 | 4,316.045 | 4,367.243 | 4,037.35 | 3,318.807 | 3,193.683 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 400.703 | 339.646 | 364.024 | 425.874 | 395.551 | 415.141 | 390.605 | 502.197 | 554.246 | 600.052 | 551.096 | 494.517 | 588.746 | 427.644 | 395.249 | 311.14 | 489.159 | 455.809 | 455.381 | 411.117 | 772.995 | 660.311 | 712.564 | 735.724 | 712.76 | 522.451 | 817.563 | 668.937 | 656.453 | 647.842 | 844.43 | 976.482 | 1,095.145 | 1,067.696 | 1,058.389 | 1,211.517 | 1,364.849 | 1,428.823 | 1,369.15 | 1,093.404 | 823.265 | 887.216 | 949.254 | 695.539 | 896.553 | 692.923 | 615.22 | 804.155 | 846.137 | 488.801 | 531.915 | 471.603 | 594.489 | 359.976 | 352.697 |
| Kortlopende schulden
| 195.341 | 216.288 | 148.099 | 167.742 | 179.911 | 222.146 | 241.255 | 383.147 | 381.346 | 272.264 | 97.604 | 110.47 | 99.807 | 195.023 | 111.411 | 194.896 | 353.6 | 356.12 | 337.814 | 437.62 | 425.596 | 479.605 | 466.265 | 446.495 | 346.558 | 451.497 | 381.962 | 406.743 | 430.206 | 466.461 | 477.079 | 539.671 | 608.749 | 646.329 | 666.42 | 715.154 | 729.579 | 1,118.679 | 1,008.137 | 917.123 | 936.472 | 1,301.027 | 1,103.327 | 989.318 | 845.465 | 939.239 | 856.197 | 1,105.127 | 875.702 | 698.554 | 778.642 | 909.689 | 925.917 | 978.359 | 921.698 |
| Belastingschulden
| 45.503 | 40.337 | 39.331 | 42.791 | 45.561 | 57.984 | 55.065 | 58.056 | 62.837 | 66.523 | 48.747 | 58.19 | 53.84 | 43.776 | 31.233 | 35.675 | 40.967 | 45.802 | 42.87 | 33.827 | 38.129 | 70.061 | 62.779 | 77.476 | 72.773 | 62.817 | 48.142 | 59.974 | 49.901 | 50.24 | 46.464 | 34.472 | 35.083 | 41.672 | 41.658 | 35.489 | 33.574 | 42.219 | 42.874 | 33.307 | 33.032 | 41.402 | 40.798 | 32.011 | 37.321 | 51.326 | 49.798 | 50.966 | 64.905 | 80.642 | 76.753 | 74.335 | 53.768 | 65.914 | 60.941 |
| Uitgestelde opbrengsten
| 39.58 | 232.322 | 210.628 | 222.908 | 275.719 | 80.754 | 108.161 | 131.775 | 108.088 | 125.751 | 261.584 | 272.821 | 306.287 | 213.235 | 197.8 | 185.781 | 220.952 | 190.169 | 208.091 | 171.869 | 221.969 | 198.414 | 242.809 | 258.908 | 328.21 | 292.947 | 283.498 | 305.1 | 194.743 | 166.231 | 197.127 | 198.478 | 204.216 | 214.399 | 216.36 | 205.406 | 216.509 | 212.618 | 274.226 | 132.82 | 164.467 | 111.381 | 154.239 | 115.065 | 146.575 | 120.803 | 49.798 | 50.966 | 64.905 | 80.642 | 76.753 | 74.335 | 53.768 | 65.914 | 60.941 |
| Overige kortlopende verplichtingen
| 211.696 | 8.254 | 11.985 | 14.66 | 10.49 | 232.807 | 215.514 | 205.298 | 337.486 | 317.19 | 7.345 | 9.772 | 7.126 | 11.478 | 9.836 | 6.01 | 7.909 | 10.796 | 7.266 | 2.829 | 3.976 | 1.093 | 16.01 | 13.131 | 17.411 | 13.97 | 16.767 | 14.016 | 67.564 | 62.203 | 60.88 | 53.489 | 71.447 | 62.518 | 55.537 | 50.948 | 56.798 | 54.161 | 52.881 | 58.215 | 65.507 | 72.771 | 67.147 | 62.706 | 56.726 | 77.655 | 173.17 | 131.021 | 323.629 | 140.576 | 603.496 | 227.774 | 243.516 | 166.28 | 221.731 |
| Totaal kortlopende verplichtingen
| 847.32 | 796.51 | 734.736 | 831.184 | 861.671 | 950.848 | 955.535 | 1,222.417 | 1,381.166 | 1,315.257 | 917.629 | 887.58 | 1,001.966 | 847.38 | 714.296 | 697.827 | 1,071.62 | 1,012.894 | 1,008.552 | 1,023.435 | 1,424.536 | 1,339.423 | 1,437.648 | 1,454.258 | 1,404.939 | 1,280.865 | 1,499.79 | 1,394.796 | 1,348.966 | 1,342.737 | 1,579.516 | 1,768.12 | 1,979.557 | 1,990.942 | 1,996.706 | 2,183.025 | 2,367.735 | 2,814.281 | 2,704.394 | 2,201.562 | 1,989.711 | 2,372.395 | 2,273.967 | 1,862.628 | 1,945.319 | 1,830.62 | 1,694.385 | 2,091.269 | 2,110.373 | 1,408.573 | 1,990.806 | 1,683.401 | 1,817.69 | 1,570.529 | 1,557.067 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 36.808 | 49.7 | 74.342 | 74.168 | 72.169 | 103.667 | 125.086 | 103.259 | 5.886 | 6.415 | 8.036 | 9.39 | 9.026 | 10.769 | 14.121 | 12.685 | 14.303 | 13.071 | 14.839 | 18.782 | 36.968 | 39.73 | 28.869 | 29.762 | 30.655 | 31.548 | 32.44 | 43.833 | 54.226 | 60.119 | 66.012 | 71.905 | 77.798 | 88.69 | 95.417 | 102.143 | 101.369 | 107.262 | 113.155 | 120.208 | 126.094 | 45.833 | 46.827 | 407.664 | 406.621 | 405.574 | 355.923 | 354.077 | 352.231 | 350.385 | 357.673 | 355.779 | 361.307 | 0 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| -83.104 | -82.25 | -82.696 | 50 | 50 | 80 | 100 | 0 | 0 | 0 | -74.358 | -61.148 | -61.148 | -61.148 | -61.148 | -51.342 | -51.341 | -51.341 | -51.341 | -83.267 | -92.277 | -92.276 | -92.276 | -75.492 | -75.492 | -81.018 | -75.492 | -65.079 | -65.079 | -65.079 | -65.079 | -73.148 | -73.148 | -73.148 | -73.148 | -119.774 | -119.774 | -119.774 | -119.774 | -170.284 | -170.284 | -170.284 | 6.842 | 6.272 | 6.69 | 4.067 | 5.762 | 3.701 | 0 | 0 | 0 | 0 | 2.84 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 83.104 | 82.25 | 82.696 | 98.798 | 99.244 | 99.69 | 100.136 | 123.225 | 123.639 | 119.06 | 74.358 | 61.148 | 61.148 | 61.148 | 61.148 | 51.342 | 51.341 | 51.341 | 51.341 | 83.267 | 92.277 | 92.276 | 92.276 | 75.492 | 75.492 | 81.018 | 75.492 | 65.079 | 65.079 | 65.079 | 65.079 | 73.148 | 73.148 | 73.148 | 73.148 | 119.774 | 119.774 | 119.774 | 119.774 | 170.284 | 170.284 | 170.284 | 170.284 | 181.93 | 181.93 | 181.93 | 181.93 | 190.792 | 194.288 | 196.455 | 200.692 | 200.206 | 160.864 | 144.918 | 137.995 |
| Overige niet-vlottende verplichtingen
| 83.104 | 82.25 | 82.696 | -50 | -50 | -80 | -100 | 3.469 | 6.466 | 5.675 | 74.358 | 61.148 | 61.148 | 61.148 | 61.148 | 51.342 | 51.341 | 51.341 | 51.341 | 83.267 | 92.277 | 92.276 | 92.276 | 75.492 | 75.492 | 81.018 | 75.492 | 65.079 | 65.079 | 65.079 | 65.079 | 73.148 | 73.148 | 73.148 | 73.148 | 119.774 | 119.774 | 119.774 | 119.774 | 170.284 | 170.284 | 170.284 | 0.235 | 0.224 | 0.218 | 0.243 | 0.184 | 0.155 | 3.167 | 0.992 | 3.524 | 4.308 | 0.1 | 27.658 | 28.69 |
| Totaal niet-vlottende verplichtingen
| 119.912 | 131.95 | 157.038 | 172.966 | 171.413 | 203.357 | 225.222 | 229.953 | 135.991 | 131.15 | 82.394 | 70.538 | 70.174 | 71.917 | 75.269 | 64.027 | 65.644 | 64.412 | 66.18 | 102.049 | 129.245 | 132.006 | 121.145 | 105.254 | 106.147 | 112.566 | 107.932 | 108.912 | 119.305 | 125.198 | 131.091 | 145.053 | 150.946 | 161.838 | 168.565 | 221.917 | 221.143 | 227.036 | 232.929 | 290.492 | 296.378 | 216.117 | 224.188 | 596.09 | 595.459 | 591.814 | 543.799 | 548.725 | 549.686 | 547.832 | 561.889 | 560.293 | 525.111 | 172.576 | 166.685 |
| Totaal passiva
| 967.232 | 928.46 | 891.774 | 1,004.15 | 1,033.084 | 1,154.205 | 1,180.757 | 1,452.37 | 1,517.157 | 1,446.407 | 1,000.023 | 958.118 | 1,072.14 | 919.297 | 789.565 | 761.854 | 1,137.264 | 1,077.306 | 1,074.732 | 1,125.484 | 1,553.781 | 1,471.429 | 1,558.793 | 1,559.512 | 1,511.086 | 1,393.431 | 1,607.722 | 1,503.708 | 1,468.271 | 1,467.935 | 1,710.607 | 1,913.173 | 2,130.503 | 2,152.78 | 2,165.271 | 2,404.942 | 2,588.878 | 3,041.317 | 2,937.323 | 2,492.054 | 2,286.089 | 2,588.512 | 2,498.155 | 2,458.718 | 2,540.778 | 2,422.434 | 2,238.184 | 2,639.994 | 2,660.059 | 1,956.405 | 2,552.695 | 2,243.694 | 2,342.801 | 1,743.105 | 1,723.752 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 26.61 | 0 | 0 | 0 | 22.101 | 0 | 19.372 | 0 | 20.843 | 0 | 0 | 54.826 | 0 | 58.64 | 59.048 | 42.569 | 34.292 | 27.9 | 21.567 | 4.538 | 0 | 17.36 | 21.778 | 0 | 0 | 6.843 | 8.772 | 17.326 | 28.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.626 | 0 | 4.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.505 | 1,122.255 | 1,122.255 | 1,122.255 | 892.255 | 892.255 | 892.255 | 892.255 | 892.255 | 889.125 | 889.125 | 888.425 | 885.735 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 876.085 | 762.021 | 760.426 | 760.426 | 759.086 | 632.572 | 632.572 |
| Ingehouden winsten
| 185.416 | 538.796 | 572.289 | 578.666 | 596.234 | 594.61 | 649.36 | 656.589 | 654.511 | 610.824 | 672.018 | 646.527 | 614.569 | 640.672 | 591.473 | 239.658 | 189.504 | 200.792 | 190.015 | 231.804 | 280.511 | 342.421 | 319.821 | 328.783 | 314.794 | 328.46 | 268.415 | 229.002 | 173.874 | 131.412 | 100.689 | 81.806 | 53.909 | 49.43 | 71.587 | 112.77 | 196.414 | 180.906 | 513.625 | 644.728 | 632.65 | 657.422 | 379.566 | 382.205 | 379.915 | 332.079 | 343.392 | 384.763 | 376.48 | 675.847 | 674.875 | 648.35 | 357.908 | 439.695 | 372.961 |
| Overige gereserveerde algehele resultaten
| 346.203 | -26.61 | 328.294 | 560.615 | 319.307 | -22.101 | 322.701 | -19.372 | 320.693 | -20.843 | 287.331 | 280.004 | -54.826 | 276.541 | -58.64 | -59.048 | -42.569 | -34.292 | -27.9 | -21.567 | -4.538 | 3.071 | -17.36 | -21.778 | 3.294 | 1.01 | -6.843 | -8.772 | -17.326 | -28.634 | 11.778 | 16.942 | 46.264 | 62.711 | 68.756 | 96.999 | 49.474 | 69.822 | 78.586 | 37.427 | 4.732 | 28.299 | 26.869 | -1.626 | 16.753 | -4.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 304.679 | 285.767 | -54.214 | -273.987 | -54.232 | 282.589 | -46.395 | 285.308 | -43.549 | 286.692 | -28.76 | -28.679 | 252.79 | -17.698 | 256.437 | 581.343 | 597.537 | 605.814 | 612.206 | 388.539 | 405.568 | 398.729 | 381.369 | 376.844 | 394.669 | 376.454 | 368.473 | 362.837 | 341.692 | 327.241 | 355.105 | 355.397 | 353.871 | 351.887 | 349.903 | 347.919 | 345.936 | 343.952 | 48.548 | 46.564 | 45.673 | 45.592 | 336.879 | 335.253 | 336.879 | 370.89 | 328.684 | 330.544 | 345.528 | 286.083 | 319.961 | 328.625 | 224.636 | 163.409 | 147.986 |
| Totaal eigen vermogen van aandeelhouders
| 1,958.803 | 1,947.068 | 1,968.874 | 1,987.799 | 1,983.814 | 1,999.704 | 2,048.171 | 2,064.402 | 2,054.16 | 2,020.021 | 2,053.094 | 2,020.357 | 1,989.864 | 2,022.02 | 1,970.415 | 1,943.506 | 1,909.296 | 1,928.861 | 1,924.476 | 1,512.598 | 1,578.334 | 1,636.476 | 1,593.445 | 1,597.882 | 1,601.882 | 1,595.049 | 1,525.313 | 1,477.574 | 1,391.651 | 1,334.738 | 1,343.657 | 1,330.23 | 1,330.129 | 1,340.113 | 1,366.331 | 1,433.773 | 1,467.909 | 1,470.765 | 1,516.844 | 1,604.804 | 1,559.14 | 1,607.398 | 1,619.399 | 1,593.543 | 1,609.632 | 1,579.054 | 1,548.161 | 1,591.392 | 1,598.093 | 1,723.951 | 1,755.262 | 1,737.401 | 1,341.63 | 1,235.676 | 1,153.519 |
| Totaal eigen vermogen
| 2,053.99 | 2,044.266 | 2,064.258 | 2,083.561 | 2,076.853 | 2,090.401 | 2,137.509 | 2,156.603 | 2,141.764 | 2,102.41 | 2,057.254 | 2,020.357 | 1,989.864 | 2,022.02 | 1,970.415 | 1,943.506 | 1,909.296 | 1,928.861 | 1,924.476 | 1,512.598 | 1,578.334 | 1,636.476 | 1,593.445 | 1,597.882 | 1,601.882 | 1,595.049 | 1,525.313 | 1,477.574 | 1,391.651 | 1,334.738 | 1,343.657 | 1,330.295 | 1,330.215 | 1,339.737 | 1,366.026 | 1,433.468 | 1,467.626 | 1,470.491 | 1,516.577 | 1,604.512 | 1,558.751 | 1,619.199 | 1,631.842 | 1,606.363 | 1,622.418 | 1,592.243 | 1,561.961 | 1,605.276 | 1,612.648 | 1,738.912 | 1,763.35 | 2,123.549 | 1,694.549 | 1,575.702 | 1,469.931 |
| Totaal passiva en aandeelhoudersvermogen
| 3,021.222 | 2,972.726 | 2,956.032 | 3,087.711 | 3,109.937 | 3,244.606 | 3,318.266 | 3,608.973 | 3,658.921 | 3,548.817 | 3,053.117 | 2,978.475 | 3,062.004 | 2,941.317 | 2,759.98 | 2,705.36 | 3,046.56 | 3,006.167 | 2,999.208 | 2,638.082 | 3,132.115 | 3,107.905 | 3,152.238 | 3,157.394 | 3,112.968 | 2,988.48 | 3,133.035 | 2,981.282 | 2,859.922 | 2,802.673 | 3,054.264 | 3,243.468 | 3,460.718 | 3,492.517 | 3,531.297 | 3,838.41 | 4,056.504 | 4,511.808 | 4,453.9 | 4,096.566 | 3,844.84 | 4,207.711 | 4,129.997 | 4,065.081 | 4,163.196 | 4,014.677 | 3,800.145 | 4,245.27 | 4,272.707 | 3,695.317 | 4,316.045 | 4,367.243 | 4,037.35 | 3,318.807 | 3,193.683 |