O-TA Precision Industry Co., Ltd.
TPEx:8924.TWO
87.9 (TWD) • At close November 20, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) TWD.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 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
| 2,784.737 | 2,755.733 | 2,514.977 | 2,452.547 | 2,797.347 | 2,655.575 | 2,778.22 | 2,326.133 | 3,313.829 | 2,976.304 | 2,768.545 | 2,724.752 | 2,771.907 | 2,070.553 | 1,713.863 | 1,739.045 | 1,673.145 | 1,618.116 | 1,429.352 | 1,270.189 | 1,415.14 | 1,566.444 | 1,577.299 | 1,518.607 | 1,463.21 | 1,468.931 | 1,262.373 | 1,630.136 | 2,067.657 | 1,969.623 | 890.542 | 1,013.781 | 956.724 | 924.078 | 963.859 | 1,113.267 | 1,244.211 | 1,090.319 | 915.354 | 1,182.48 | 1,328.897 | 923.952 | 771.38 | 989.331 | 931.43 | 831.454 | 561.344 | 1,070.724 | 1,325.533 | 1,081.569 | 1,046.019 | 1,183.044 | 1,052.175 | 822.262 | 843.543 | 1,155.329 | 1,133.402 | 995.153 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 0.341 | 0 | 0 | 0 | 0 | -4.274 | 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 14.039 | 14.188 | 43.858 | 13.733 | 205.985 | 145.406 | 275.677 | 336.377 | 361.413 | 355.559 | 278.582 | 33 | 20.337 | 20 | 20 | 0 | 0 | 54.539 | 40.694 | 79.608 | 51.743 |
| Liquide middelen en kortetermijnbeleggingen
| 2,784.737 | 2,755.733 | 2,514.977 | 2,452.888 | 2,797.347 | 2,655.575 | 2,778.22 | 2,326.133 | 3,313.829 | 2,976.304 | 2,768.545 | 2,724.752 | 2,771.907 | 2,071.053 | 1,714.363 | 1,739.545 | 1,673.645 | 1,618.616 | 1,429.852 | 1,270.689 | 1,415.64 | 1,566.944 | 1,577.799 | 1,519.107 | 1,463.71 | 1,469.431 | 1,262.873 | 1,630.636 | 2,068.157 | 1,970.123 | 891.042 | 1,014.281 | 957.224 | 924.578 | 964.359 | 1,113.767 | 1,244.711 | 1,104.358 | 929.542 | 1,226.338 | 1,342.63 | 1,129.937 | 916.786 | 1,265.008 | 1,267.807 | 1,192.867 | 916.903 | 1,349.306 | 1,358.533 | 1,101.906 | 1,066.019 | 1,203.044 | 1,052.175 | 822.262 | 898.082 | 1,196.023 | 1,213.01 | 1,046.896 |
| Nettovorderingen
| 712.538 | 718.501 | 777.439 | 971.722 | 676.987 | 682.574 | 628.331 | 954.267 | 1,145.453 | 1,403.319 | 958.901 | 1,769.428 | 1,022.625 | 1,520.874 | 0 | 1,519.131 | 977.84 | 778.014 | 750.684 | 589.099 | 596.95 | 678.858 | 575.138 | 669.919 | 497.275 | 469.619 | 658.36 | 575.122 | 553.159 | 789.867 | 1,956.873 | 440.027 | 437.957 | 658.895 | 664.138 | 518.867 | 434.579 | 733.581 | 724.451 | 418.537 | 508.13 | 686.978 | 643.085 | 348.326 | 551.401 | 710.74 | 491.14 | 384.851 | 523.417 | 23.316 | 0 | 0 | 0 | 14.367 | 0 | 0 | 0 | 0 |
| Voorraad
| 601.146 | 556.739 | 535.783 | 704.029 | 756.622 | 648.317 | 682.51 | 712.063 | 723.411 | 888.312 | 963.581 | 993.198 | 1,181.852 | 989.518 | 941.736 | 785.283 | 753.337 | 576.157 | 464.41 | 485.065 | 374.029 | 487.396 | 439.18 | 498.625 | 520.76 | 490.763 | 437.212 | 578.879 | 551.373 | 663.626 | 614.722 | 498.678 | 461.366 | 434.609 | 468.792 | 457.073 | 468.28 | 700.213 | 791.535 | 502.042 | 525.333 | 697.964 | 713.543 | 468.447 | 530.077 | 622.049 | 913.269 | 562.119 | 625.641 | 713.721 | 830.905 | 696.251 | 830.39 | 997.115 | 937.563 | 677.483 | 685.018 | 705.625 |
| Overige vlottende activa
| 65.283 | 51.112 | 37.417 | 98.401 | 57.261 | 88.617 | 82.76 | 65.407 | 82.292 | 85.383 | 87.346 | 113.408 | 133.078 | 130.84 | 54.069 | 73.592 | 0 | 202.89 | 213.953 | 244.951 | 365.249 | 46.188 | 76.084 | 35.987 | 58.57 | 49.906 | 90.632 | 58.467 | 66.722 | 54.573 | 48.303 | 64.606 | 162.449 | 166.049 | 58.261 | 123.437 | 82.902 | 111.723 | 109.883 | 69.373 | 60.54 | 78.729 | 85.049 | 105.471 | 109.458 | 105.638 | 147.574 | 534.479 | 670.571 | 1,042.046 | 731.945 | 693.096 | 1,013.368 | 1,220.023 | 864.141 | 636.416 | 870.657 | 1,077.813 |
| Totaal vlottende activa
| 4,163.704 | 4,082.085 | 3,865.616 | 4,227.04 | 4,288.217 | 4,075.083 | 4,171.821 | 4,057.87 | 5,264.985 | 5,353.318 | 4,778.373 | 5,600.786 | 5,109.462 | 4,711.785 | 4,384.446 | 4,117.551 | 3,453.292 | 3,175.677 | 2,858.899 | 2,589.804 | 2,751.868 | 2,779.386 | 2,668.201 | 2,723.638 | 2,540.315 | 2,479.719 | 2,449.077 | 2,843.104 | 3,239.411 | 3,478.189 | 3,510.94 | 2,017.592 | 2,018.996 | 2,191.6 | 2,155.55 | 2,216.113 | 2,237.61 | 2,654.052 | 2,559.131 | 2,221.351 | 2,436.133 | 2,600.037 | 2,364.055 | 2,170.234 | 2,466.707 | 2,632.252 | 2,475.104 | 2,445.904 | 2,654.745 | 2,880.989 | 2,628.869 | 2,592.391 | 2,895.933 | 3,053.767 | 2,699.786 | 2,509.922 | 2,768.685 | 2,830.334 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 1,193.643 | 1,108.543 | 1,111.955 | 1,079.438 | 1,066.739 | 970.678 | 923.789 | 806.114 | 799.843 | 813.917 | 774.041 | 790.904 | 783.37 | 823.913 | 763.739 | 724.631 | 683.215 | 707.967 | 701.049 | 685.056 | 717.744 | 774.936 | 795.991 | 748.126 | 777.555 | 465.466 | 444.03 | 450.938 | 456.573 | 461.245 | 457.299 | 716.195 | 716.528 | 762.564 | 792.17 | 815.558 | 825.036 | 858.776 | 885.645 | 871.696 | 897.926 | 937.836 | 915.104 | 922.963 | 940.607 | 941.387 | 907.461 | 862.327 | 799.417 | 651.199 | 649.114 | 643.206 | 655.729 | 702.477 | 723.789 | 697.829 | 730.07 | 742.873 |
| 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 | 0 | 0 | 0 |
| Immateriële activa
| 0 | 37.932 | 38.253 | 38.827 | 39.069 | 38.194 | 40.034 | 39.12 | 40.512 | 40.786 | 41.851 | 42.043 | 43.056 | 42.25 | 42.54 | 43.155 | 43.706 | 44.313 | 43.838 | 43.486 | 42.304 | 2.716 | 2.789 | 2.586 | 2.638 | 2.346 | 1.891 | 1.778 | 1.804 | 1.728 | 1.375 | 1.413 | 1.305 | 1.288 | 2.648 | 2.415 | 2.396 | 2.01 | 2.048 | 2.16 | 2.363 | 2.762 | 2.961 | 3.133 | 4.05 | 4.016 | 4.141 | 4.165 | 4.466 | 19.34 | 22.16 | 23.061 | 23.3 | 24.077 | 26.861 | 26.035 | 26.751 | 26.269 |
| Goodwill en immateriële activa
| 37.735 | 37.932 | 38.253 | 38.827 | 39.069 | 38.194 | 40.034 | 39.12 | 40.512 | 40.786 | 41.851 | 42.043 | 43.056 | 42.25 | 42.54 | 43.155 | 43.706 | 44.313 | 43.838 | 43.486 | 42.304 | 2.716 | 2.789 | 2.586 | 2.638 | 2.346 | 1.891 | 1.778 | 1.804 | 1.728 | 1.375 | 1.413 | 1.305 | 1.288 | 2.648 | 2.415 | 2.396 | 2.01 | 2.048 | 2.16 | 2.363 | 2.762 | 2.961 | 3.133 | 4.05 | 4.016 | 4.141 | 4.165 | 4.466 | 19.34 | 22.16 | 23.061 | 23.3 | 24.077 | 26.861 | 26.035 | 26.751 | 26.269 |
| Langetermijnbeleggingen
| 0 | 95.867 | 98.458 | 97.25 | 95.375 | 94.648 | 86.255 | 89.772 | 94.197 | 86.998 | 84.601 | 84.238 | 99.266 | 106.449 | 108.419 | 109.537 | 105.749 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 9.3 | 9.3 | 9.3 | 9.3 | 11.3 | 11.3 | 11.3 | 17.02 | 20.02 | 20.02 | 20.02 | 20.02 | 26.02 | 26.02 | 26.02 | 12.481 | 20.332 | -9.338 | 20.787 | -158.1 | -98.138 | -228.665 | -308.763 | -355.693 | -349.839 | -272.862 | -27.28 | -14.189 | -14.28 | -14.28 | 0 | 0 | -17.319 | -33.474 | -72.388 | 5.477 |
| Belastingvorderingen
| 21.339 | 20.09 | 24.923 | 23.519 | 22.327 | 21.114 | 45.474 | 29.56 | 26.542 | 26.322 | 34.281 | 34.359 | 30.795 | 29.638 | 27.795 | 27.638 | 26.945 | 25.803 | 25.42 | 25.4 | 29.278 | 41.002 | 52.969 | 62.721 | 68.773 | 72.511 | 73.338 | 84.666 | 67.943 | 59.55 | 51.826 | 42.418 | 45.431 | 33.837 | 25.749 | 20.561 | 24.117 | 39.629 | 41.434 | 40.074 | 39.475 | 40.627 | 45.717 | 49.001 | 47.913 | 62.14 | 78.294 | 74.169 | 64.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 129.023 | 21.502 | 12.408 | 23.918 | 20.513 | 18.346 | 17.348 | 10.914 | 0.938 | 7.099 | 82.183 | 53.949 | 72.268 | 5.034 | 4.877 | 5.047 | 24.607 | 17.846 | 28.582 | 41.318 | 42.191 | 80.764 | 63.996 | 106.999 | 86.32 | 105.521 | 107.064 | 85.813 | 69.861 | 67.358 | 79.671 | 101.38 | 91.862 | 102.929 | 109.567 | 116.671 | 114.009 | 121.158 | 117.49 | 159.448 | 127.829 | 320.056 | 255.892 | 379.907 | 457.994 | 482.241 | 462.222 | 400.268 | 130.053 | 104.089 | 106.984 | 111.958 | 129.154 | 104.205 | 112.893 | 97.559 | 138.437 | 105.472 |
| Totaal niet-vlottende activa
| 1,381.74 | 1,283.934 | 1,285.997 | 1,262.952 | 1,244.023 | 1,142.98 | 1,112.9 | 975.48 | 962.032 | 975.122 | 1,016.957 | 1,005.493 | 1,028.755 | 1,007.284 | 947.37 | 910.008 | 884.222 | 797.229 | 800.189 | 796.56 | 832.817 | 900.718 | 925.045 | 929.732 | 944.586 | 655.144 | 637.623 | 634.495 | 607.481 | 606.901 | 610.191 | 881.426 | 875.146 | 920.638 | 956.154 | 981.225 | 991.578 | 1,034.054 | 1,066.949 | 1,064.04 | 1,088.38 | 1,143.181 | 1,121.536 | 1,126.339 | 1,141.801 | 1,134.091 | 1,102.279 | 1,068.067 | 971.472 | 760.439 | 763.978 | 763.945 | 808.183 | 830.759 | 846.224 | 787.949 | 822.87 | 880.091 |
| Totaal activa
| 5,545.444 | 5,366.019 | 5,151.613 | 5,489.992 | 5,532.24 | 5,218.063 | 5,284.721 | 5,033.35 | 6,227.017 | 6,328.44 | 5,795.33 | 6,606.279 | 6,138.217 | 5,719.069 | 5,331.816 | 5,027.559 | 4,337.514 | 3,972.906 | 3,659.088 | 3,386.364 | 3,584.685 | 3,680.104 | 3,593.246 | 3,653.37 | 3,484.901 | 3,134.863 | 3,086.7 | 3,477.599 | 3,846.892 | 4,085.09 | 4,121.131 | 2,899.018 | 2,894.142 | 3,112.238 | 3,111.704 | 3,197.338 | 3,229.188 | 3,688.106 | 3,626.08 | 3,285.391 | 3,524.513 | 3,743.218 | 3,485.591 | 3,296.573 | 3,608.508 | 3,766.343 | 3,577.383 | 3,513.971 | 3,626.217 | 3,641.428 | 3,392.847 | 3,356.336 | 3,704.116 | 3,884.526 | 3,546.01 | 3,297.871 | 3,591.555 | 3,710.425 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 253.477 | 222.511 | 227.513 | 355.061 | 291.063 | 243.674 | 227.087 | 202.311 | 230.441 | 389.232 | 396.244 | 378.181 | 446.619 | 481.642 | 602.058 | 509.759 | 412.766 | 293.841 | 232.946 | 198.069 | 157.095 | 173.627 | 136.881 | 214.059 | 197.41 | 184.804 | 161.338 | 195.444 | 159.052 | 281.563 | 315.333 | 172.617 | 118.513 | 216.712 | 176.326 | 164.191 | 160.008 | 304.713 | 323.812 | 175.446 | 173.195 | 338.278 | 303.269 | 141.355 | 210.09 | 273.13 | 374.637 | 198.476 | 236.875 | 357.565 | 310.69 | 230.886 | 356.386 | 520.306 | 397.1 | 273.001 | 307.945 | 405.12 |
| Kortlopende schulden
| 370.301 | 364.136 | 372.595 | 485.637 | 435.445 | 498.295 | 498.562 | 511.654 | 440.53 | 468.801 | 518.044 | 455.966 | 504.794 | 476.796 | 525.997 | 496.913 | 465.201 | 474.612 | 471.342 | 489.206 | 442.114 | 440.166 | 441.508 | 389.835 | 441.628 | 388.475 | 412.813 | 437.512 | 398.973 | 406.578 | 464.105 | 518.981 | 494.003 | 420.426 | 75.579 | 404.257 | 460.018 | -59.186 | -57.226 | 39.462 | 94.348 | 62.854 | 25.127 | 117.115 | 49.785 | 67.397 | -81.192 | 194.889 | 166.766 | 328.457 | 209.922 | 219.981 | 223.734 | 304.21 | 160.472 | 211.743 | 285.548 | 300.802 |
| Belastingschulden
| 114.262 | 77.123 | 45.811 | 76.334 | 115.807 | 85.962 | 60.282 | 101.177 | 177.261 | 112.386 | 79.853 | 116.592 | 195.818 | 138.214 | 91.328 | 66.448 | 74.097 | 52.047 | 27.765 | 9.405 | 0 | 0 | 0 | 0 | 25.26 | 25.244 | 25.411 | 25.525 | 4.89 | 4.908 | 5.082 | 4.896 | 6.232 | 4.896 | 2.04 | 2.915 | 15.307 | 16.956 | 18.699 | 3.663 | 18.003 | 15.081 | 5.492 | 0.895 | 1.105 | 0.264 | 0.475 | 5.666 | 24.183 | 25.72 | 22.99 | 30.349 | 45.182 | 28.535 | 6.317 | 0 | 13.958 | 11.947 |
| Uitgestelde opbrengsten
| 0 | 0 | 0 | 76.334 | 832.026 | 425.454 | 382.939 | 408.051 | 0 | 0 | 0 | 0 | 0 | 763.308 | 657.155 | 1,041.68 | 484.9 | 437.613 | 338.483 | 289.64 | 328.177 | 371.617 | 296.776 | 411.525 | 282.027 | 296.191 | 298.411 | 687.405 | 267.294 | 396.633 | 388.575 | 316.98 | 239.111 | 283.471 | 330.522 | 381.578 | 323.584 | 460.63 | 431.552 | 294.697 | 339.06 | 333.621 | 320.744 | 229.027 | 272.121 | 337.513 | 303.157 | 314.245 | 276.653 | 353.458 | 310.408 | 389.826 | 388.393 | 440.7 | 327.764 | 246.298 | 252 | 300.238 |
| Overige kortlopende verplichtingen
| 697.43 | 680.851 | 327.683 | 322.721 | 718.417 | 342.56 | 327.371 | 314.912 | 1,560.954 | 572.443 | 461.45 | 1,814.828 | 1,759.259 | 626.591 | 567.469 | 979.494 | 413.273 | 389.674 | -24.482 | -7.597 | 1.867 | 372.97 | 298.455 | 413.358 | 261.297 | 274.687 | 276.064 | 667.264 | 266.819 | 393.159 | 384.845 | 313.51 | 234.382 | 280.186 | -0.52 | 380.122 | 309.88 | -15.365 | -17.101 | -1.74 | -16.124 | -13.389 | -3.956 | 0.544 | 0.553 | 1.379 | 1.165 | 310.26 | 254.151 | 357.31 | 329.151 | 375.659 | 458.5 | 416.923 | 440.13 | 360.112 | 266.119 | 316.441 |
| Totaal kortlopende verplichtingen
| 1,435.47 | 1,006.021 | 973.602 | 1,316.087 | 1,560.732 | 1,170.491 | 1,113.359 | 1,130.054 | 2,409.186 | 1,542.862 | 1,455.591 | 2,765.567 | 2,906.49 | 1,723.243 | 1,786.852 | 2,052.614 | 1,365.337 | 1,210.174 | 1,046.054 | 978.723 | 929.253 | 986.763 | 876.844 | 1,017.252 | 925.595 | 873.21 | 875.626 | 1,325.745 | 829.734 | 1,086.208 | 1,169.365 | 1,010.004 | 853.13 | 922.22 | 916.509 | 951.485 | 945.213 | 1,170.244 | 1,134.316 | 806.769 | 948.618 | 1,070.066 | 971.435 | 717.963 | 805.775 | 1,017.196 | 901.409 | 709.291 | 681.975 | 1,069.052 | 872.753 | 856.875 | 1,083.802 | 1,269.974 | 1,004.019 | 844.856 | 873.57 | 1,034.31 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 24.83 | 26.609 | 29.741 | 29.524 | 41.915 | 52.119 | 65.932 | 37.659 | 43.567 | 46.09 | 49.559 | 51.98 | 63.977 | 30.472 | 71.678 | 75.631 | 55.171 | 64.782 | 101.757 | 72.068 | 82.938 | 144.952 | 132.135 | 157.644 | 176.886 | 0 | 0 | 0 | 18.159 | 37.138 | 62.308 | 87.314 | 111.658 | 73.644 | 93.544 | 153.069 | 100.422 | 81.938 | 57.435 | 61.62 | 3.906 | 33.575 | 60.74 | 117.397 | 148.298 | 172.951 | 199.26 | 260.191 | 247.133 | -182.568 | -182.308 | 0 | 0 | 0 | 11.411 | 10.753 | 110.063 | 109.05 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 8.495 | 8.866 | 8.661 | 9.026 | 0 | 0 | 0 | 0 | 0 | 32.566 | 30.345 | 30.673 | 31.008 | 31.628 | 32.265 | 32.524 | 32.787 | 33.052 | 28.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.027 | 36.338 | 39.056 | 35.61 | 35.861 | 0 | 88.98 | 91.19 | 91.518 | 91.835 | 178.139 | 162.551 | 196.875 | 194.89 | 88.871 | 78.194 | 86.606 | 81.4 | 80.252 | 92.411 | 0 | 0 | 0 | 105.818 | 94.346 | 107.124 | 104.769 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 101.411 | 115.576 | 126.949 | 147.938 | 160.056 | 161.334 | 185.921 | 202.538 | 210.929 | 209.111 | 202.538 | 202.538 | 202.538 | 202.538 | 150.962 | 73.112 | 73.135 | 72.45 | 72.45 | 72.45 | 69.633 | 72.45 | 72.451 | 72.451 | 72.753 | 72.746 | 72.451 | 74.64 | 72.451 | 62.17 | 62.17 | 35.742 | 57.12 | 63.852 | 60.551 | 57.008 | 72.511 | 117.331 | 117.26 | 131.055 | 146.065 | 151.81 | 142.328 | 148.143 | 173.632 | 194.081 | 184.383 | 188.656 | 197.572 | 154.49 | 142.53 | 143.335 | 153.754 | 163.774 | 158.291 | 176.663 | 194.098 | 193.143 |
| Overige niet-vlottende verplichtingen
| 0.231 | 0.426 | 8.214 | 8.583 | 0.45 | 0.433 | 0.449 | 0.215 | 9.616 | 9.984 | 25.013 | 25.327 | 25.646 | 0.217 | 0.214 | 0.215 | 0.217 | 0.218 | 0.214 | 0.209 | 0.213 | 0.215 | 0.219 | 28.249 | 28.48 | 28.704 | 31.862 | 31.929 | 32.049 | 40.229 | 35.777 | 3.407 | 3.335 | 3.534 | 3.327 | 60.406 | 108.635 | 3.076 | 120.408 | 3.075 | 149.169 | 154.961 | 144.771 | 148.151 | 173.64 | 0.008 | 184.391 | 188.664 | 197.58 | -234.742 | -234.941 | 92.793 | 92 | 92.286 | 0.008 | 0.008 | 0.008 | 0.008 |
| Totaal niet-vlottende verplichtingen
| 126.472 | 142.611 | 164.904 | 186.045 | 210.916 | 222.752 | 260.963 | 249.438 | 264.112 | 265.185 | 277.11 | 279.845 | 292.161 | 298.359 | 253.199 | 179.631 | 190.539 | 200.706 | 206.686 | 209.775 | 218.358 | 250.669 | 260.893 | 258.344 | 278.119 | 101.45 | 104.313 | 106.569 | 122.659 | 139.537 | 160.255 | 162.49 | 208.451 | 219.142 | 228.642 | 249.336 | 209.057 | 291.325 | 269.033 | 287.268 | 244.91 | 366.675 | 368.062 | 462.423 | 516.828 | 455.911 | 461.845 | 535.461 | 526.113 | 286.932 | 287.59 | 236.128 | 245.754 | 256.06 | 275.528 | 281.77 | 411.293 | 406.97 |
| Totaal passiva
| 1,561.942 | 1,148.632 | 1,138.506 | 1,502.132 | 1,771.648 | 1,393.243 | 1,374.322 | 1,379.492 | 2,673.298 | 1,808.047 | 1,732.701 | 3,045.412 | 3,198.651 | 2,021.602 | 2,040.051 | 2,232.245 | 1,555.876 | 1,410.88 | 1,252.74 | 1,188.498 | 1,147.611 | 1,237.432 | 1,137.737 | 1,275.596 | 1,203.714 | 974.66 | 979.939 | 1,432.314 | 952.393 | 1,225.745 | 1,329.62 | 1,172.494 | 1,061.581 | 1,141.362 | 1,145.151 | 1,200.821 | 1,154.27 | 1,461.569 | 1,403.349 | 1,094.037 | 1,193.528 | 1,436.741 | 1,339.497 | 1,180.386 | 1,322.603 | 1,473.107 | 1,363.254 | 1,244.752 | 1,208.088 | 1,355.984 | 1,160.343 | 1,093.003 | 1,329.556 | 1,526.034 | 1,279.547 | 1,126.626 | 1,284.863 | 1,441.28 |
| Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.973 | 84.113 | 82.49 | 40.355 | 45.408 | 0 | 0 | 0 | 0 | 0 | 0 | 8.809 | 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
| 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 838 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 | 1,212.633 |
| Ingehouden winsten
| 1,472.159 | 1,823.464 | 1,705.223 | 1,613.707 | 1,441.448 | 1,744.35 | 1,641.11 | 1,582.585 | 1,436.926 | 2,473.821 | 1,923.176 | 1,553.275 | 930.437 | 2,026.399 | 1,642.102 | 1,134.609 | 1,174.423 | 849.226 | 694.939 | 478.984 | 752.339 | 716.843 | 655.109 | 550.226 | 435.24 | 337.637 | 305.45 | 223.175 | 814.225 | 747.721 | 662.097 | -503.783 | -402.634 | -308.5 | -300.937 | -286.805 | -226.139 | -83.184 | -99.536 | -88.911 | 21.242 | 574.714 | 477.594 | 476.101 | 609.233 | -137.869 | -191.778 | -149.571 | -26.57 | 143.046 | 92.269 | 106.912 | 81.619 | 45.67 | -38.353 | -46.84 | 223.076 | 205.662 |
| Overige gereserveerde algehele resultaten
| 0 | 1,467.058 | 1,381.019 | 1,447.288 | 1,392.279 | 1,153.605 | 1,342.424 | 1,144.408 | 1,189.928 | 1,119.707 | 1,212.588 | 1,080.727 | 1,082.264 | 744.203 | 722.798 | 733.84 | 680.35 | -80.973 | -84.113 | -82.49 | -40.355 | -45.408 | 25.078 | 54.017 | 57.247 | 35.247 | 22.698 | 42.939 | -8.809 | 22.447 | 40.859 | 141.571 | 119.055 | 152.004 | 155.813 | 172.332 | 179.351 | 187.785 | 202.28 | 171.221 | 182.026 | 194.168 | 153.21 | 135.224 | 158.076 | 140.061 | 122.716 | 134.821 | 111.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 1,673.343 | 88.865 | 88.865 | 88.865 | 88.865 | 88.865 | 88.865 | 88.865 | 88.865 | 1,208.572 | 88.865 | 1,169.592 | 88.865 | 88.865 | 88.865 | 88.865 | 88.865 | 7.892 | 4.752 | 6.375 | 48.51 | 43.457 | 88.865 | 88.865 | 767.617 | 88.865 | 790.315 | 88.865 | 80.056 | 88.865 | 88.865 | 88.865 | 88.865 | 844.849 | 88.865 | 101.239 | 101.239 | 880.63 | 101.239 | 864.066 | 101.239 | 101.239 | 101.239 | 101.239 | 101.239 | 241.3 | 101.239 | 1,012.944 | 1,016.765 | 874.728 | 722.658 | 742.146 | 858.588 | 1,052.067 | 892.873 | 828.523 | 651.419 | 640.096 |
| Totaal eigen vermogen van aandeelhouders
| 3,983.502 | 4,217.387 | 4,013.107 | 3,987.86 | 3,760.592 | 3,824.82 | 3,910.399 | 3,653.858 | 3,553.719 | 4,520.393 | 4,062.629 | 3,560.867 | 2,939.566 | 3,697.467 | 3,291.765 | 2,795.314 | 2,781.638 | 2,471.04 | 2,313.613 | 2,099.281 | 2,320.665 | 2,280.116 | 2,288.868 | 2,212.924 | 2,098.104 | 1,978.501 | 1,933.765 | 1,871.731 | 2,710.894 | 2,675.646 | 2,608.434 | 1,543.266 | 1,621.899 | 1,748.982 | 1,760.354 | 1,791.005 | 1,858.69 | 2,010.079 | 2,008.222 | 1,987.788 | 2,108.746 | 2,082.754 | 1,944.676 | 1,925.197 | 2,081.181 | 2,092.948 | 2,021.694 | 2,076.006 | 2,202.828 | 2,079.386 | 2,027.56 | 2,061.691 | 2,152.84 | 2,142.581 | 2,067.153 | 1,994.316 | 2,087.128 | 2,058.391 |
| Totaal eigen vermogen
| 3,983.502 | 4,217.387 | 4,013.107 | 3,987.86 | 3,760.592 | 3,824.82 | 3,910.399 | 3,653.858 | 3,553.719 | 4,520.393 | 4,062.629 | 3,560.867 | 2,939.566 | 3,697.467 | 3,291.765 | 2,795.314 | 2,781.638 | 2,562.026 | 2,406.348 | 2,197.866 | 2,437.074 | 2,442.672 | 2,455.509 | 2,377.774 | 2,281.187 | 2,160.203 | 2,106.761 | 2,045.285 | 2,894.499 | 2,859.345 | 2,791.511 | 1,726.524 | 1,832.561 | 1,970.876 | 1,966.553 | 1,996.517 | 2,074.918 | 2,226.537 | 2,222.731 | 2,191.354 | 2,330.985 | 2,306.477 | 2,146.094 | 2,116.187 | 2,285.905 | 2,293.236 | 2,214.129 | 2,269.219 | 2,418.129 | 2,285.444 | 2,232.504 | 2,263.333 | 2,374.56 | 2,358.492 | 2,266.463 | 2,171.245 | 2,306.692 | 2,269.145 |
| Totaal passiva en aandeelhoudersvermogen
| 5,545.444 | 5,366.019 | 5,151.613 | 5,489.992 | 5,532.24 | 5,218.063 | 5,284.721 | 5,033.35 | 6,227.017 | 6,328.44 | 5,795.33 | 6,606.279 | 6,138.217 | 5,719.069 | 5,331.816 | 5,027.559 | 4,337.514 | 3,972.906 | 3,659.088 | 3,386.364 | 3,584.685 | 3,680.104 | 3,593.246 | 3,653.37 | 3,484.901 | 3,134.863 | 3,086.7 | 3,477.599 | 3,846.892 | 4,085.09 | 4,121.131 | 2,899.018 | 2,894.142 | 3,112.238 | 3,111.704 | 3,197.338 | 3,229.188 | 3,688.106 | 3,626.08 | 3,285.391 | 3,524.513 | 3,743.218 | 3,485.591 | 3,296.573 | 3,608.508 | 3,766.343 | 3,577.383 | 3,513.971 | 3,626.217 | 3,641.428 | 3,392.847 | 3,356.336 | 3,704.116 | 3,884.526 | 3,546.01 | 3,297.871 | 3,591.555 | 3,710.425 |