Ruentex Development Co.,Ltd.
TWSE:9945.TW
45.8 (TWD) • At close November 14, 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
| 5,320.588 | 4,729.544 | 4,682.609 | 6,850.621 | 7,001.499 | 8,225.504 | 9,693.315 | 7,311.667 | 7,808.478 | 9,117.341 | 9,162.752 | 9,362.951 | 5,261.995 | 4,719.77 | 4,709.372 | 6,471.312 | 6,778.326 | 6,794.209 | 7,147.701 | 4,111.031 | 4,312.955 | 4,084.723 | 3,994.104 | 4,987.739 | 8,317.844 | 9,751.815 | 12,748.547 | 1,660.619 | 1,686.816 | 1,868.971 | 3,327.714 | 2,163.155 | 2,186.491 | 2,381.112 | 2,438.022 | 2,212.557 | 3,160.938 | 1,832.326 | 2,108.863 | 2,519.234 | 3,558.1 | 2,962.102 | 3,816.666 | 3,037.137 | 1,571.595 | 2,284.006 | 2,446.884 | 2,598.469 | 2,750.67 | 2,567.907 | 540.542 | 4,134.059 | 2,136.623 | 2,281.055 | 2,723.186 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -34,937.21 | 75.36 | 75.36 | 75 | 75 | 1,419.646 | 1,623.005 | 1,622.338 | -21,331.36 | -21,132.562 | -21,276.811 | -21,407.629 | -21,529.307 | -21,663.648 | 12.99 | 64.97 | 70.185 | 54.238 | 71.151 | 87.251 | -13,430.145 | -13,521.183 | -12,495.674 | -12,566.192 | -12,464.26 | -12,387.723 | -12,415.116 | -12,409.817 | -12,554.816 | -12,590.398 | -12,000.714 | -11,945.276 | -12,012.034 | -12,069.672 | -10,602.268 | -9,809.769 | -9,328.844 | 0.008 | 0.042 | 0.079 | 0.97 | 0.449 | 1.181 | 1,281.798 | 1,246.081 | 942.981 | 318.162 | 167.792 | 322.483 | 1,119.089 | 855.453 | 534.029 |
Liquide middelen en kortetermijnbeleggingen
| 5,320.588 | 4,729.544 | 4,682.609 | 6,850.621 | 7,076.859 | 8,300.864 | 9,768.315 | 7,386.667 | 9,228.124 | 10,740.346 | 10,785.09 | 9,362.951 | 5,261.995 | 4,719.77 | 4,709.372 | 6,471.312 | 6,778.326 | 6,807.199 | 7,212.671 | 4,181.216 | 4,367.193 | 4,155.874 | 4,081.355 | 4,987.739 | 8,317.844 | 9,751.815 | 12,748.547 | 1,660.619 | 1,686.816 | 1,868.971 | 3,327.714 | 2,163.155 | 2,186.491 | 2,381.112 | 2,438.022 | 2,212.557 | 3,160.938 | 1,832.326 | 2,108.863 | 2,519.234 | 3,558.108 | 2,962.144 | 3,816.745 | 3,038.107 | 1,572.044 | 2,285.187 | 3,728.682 | 3,844.55 | 3,693.651 | 2,886.069 | 708.334 | 4,456.542 | 3,255.712 | 3,136.508 | 3,257.215 |
Nettovorderingen
| 6,772.822 | 6,986.95 | 7,889.565 | 6,840.696 | 7,118.404 | 6,926.623 | 7,778.546 | 6,592.46 | 7,679.599 | 5,358.961 | 5,571.98 | 5,396.813 | 4,365.151 | 4,021.214 | 3,656.379 | 3,054.156 | 2,875.517 | 2,447.441 | 2,667.357 | 2,555.202 | 2,563.885 | 1,667.221 | 1,972.598 | 1,848.791 | 1,524.618 | 1,716.527 | 1,769.278 | 1,735.396 | 1,798.271 | 1,555.937 | 1,903.648 | 2,013.397 | 2,447.006 | 2,519.027 | 2,611.848 | 3,856.58 | 2,435.783 | 2,325.001 | 2,166.225 | 2,389.185 | 2,219.379 | 2,093.185 | 2,660.88 | 2,451.543 | 4,491.729 | 2,760.483 | 2,200.466 | 1,906.951 | 2,333.298 | 2,083.806 | -5,117.181 | 526.875 | 1,935.66 | 0 | 2,418.802 |
Voorraad
| 28,520.145 | 27,999.954 | 31,589.191 | 31,459.637 | 29,701.58 | 29,541.145 | 28,986.866 | 30,085.294 | 30,223.754 | 29,453.983 | 28,893.053 | 28,391.412 | 29,961.953 | 29,342.98 | 29,003.884 | 29,202.993 | 27,488.684 | 27,226.366 | 26,911.326 | 26,705.099 | 26,723.916 | 27,259.592 | 27,720.538 | 28,154.402 | 27,545.303 | 29,050.614 | 28,816.029 | 28,515.985 | 27,627.613 | 26,728.258 | 22,748.29 | 22,604.42 | 22,229.176 | 21,929.816 | 21,824.957 | 21,976.169 | 22,416.14 | 22,158.827 | 21,593.185 | 21,276.352 | 20,636.848 | 20,182.694 | 19,983.819 | 18,642.975 | 18,263.458 | 17,548.065 | 17,704.823 | 8,604.348 | 8,023.515 | 7,722.458 | 7,279.686 | 10,086.541 | 8,438.087 | 9,521.242 | 9,809.633 |
Overige vlottende activa
| 1,563.652 | 1,506.172 | 1,386.752 | 2,543.74 | 2,157.867 | 2,530.327 | 2,707.483 | 3,290.815 | 3,252.515 | 2,852.808 | 2,256.643 | 2,114.558 | 2,343.595 | 2,144.674 | 1,832.964 | 1,590.06 | 1,191.086 | 1,396.555 | 1,073.364 | 1,143.061 | 869.76 | 953.708 | 1,170.865 | 1,734.845 | 4,587.676 | 4,431.657 | 1,235.735 | 1,177.395 | 1,348.2 | 1,227.221 | 1,130.552 | 1,136.694 | 1,198.168 | 1,231.2 | 1,054.105 | 1,269.085 | 1,331.254 | 1,998.86 | 1,639.545 | 1,546.884 | 2,345.177 | 1,565.02 | 1,561.173 | 1,702.068 | 5,635.345 | 4,499.528 | 4,097.206 | 2,343.193 | 2,481.078 | 2,140.375 | 2,650.332 | 26.21 | 1,972.126 | 2,052.121 | 402.428 |
Totaal vlottende activa
| 42,183.644 | 41,222.62 | 45,548.117 | 47,641.51 | 46,013.974 | 47,240.419 | 49,061.161 | 47,262.821 | 50,122.338 | 48,374.673 | 47,464.148 | 45,100.644 | 41,845.476 | 40,148.273 | 39,202.599 | 40,318.521 | 38,290.136 | 37,702.034 | 37,813.596 | 34,553.691 | 34,502.7 | 34,036.395 | 34,920.927 | 36,247.902 | 41,975.441 | 44,950.613 | 44,585.452 | 33,089.395 | 32,460.9 | 31,380.387 | 29,110.204 | 27,917.666 | 28,060.841 | 28,061.155 | 28,502.162 | 29,314.391 | 29,344.115 | 28,315.014 | 27,507.818 | 27,731.655 | 28,759.504 | 26,803.001 | 28,022.538 | 25,833.723 | 25,470.847 | 24,332.78 | 23,755.39 | 14,792.091 | 14,198.244 | 12,748.902 | 8,178.597 | 15,096.168 | 13,665.925 | 14,709.871 | 14,830.705 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 8,093.045 | 8,113.817 | 8,217.93 | 8,287.335 | 8,589.332 | 8,628.455 | 8,640.776 | 8,724.671 | 8,313.663 | 7,090.401 | 7,184.211 | 7,219.432 | 7,628.45 | 7,358.199 | 7,398.893 | 7,329.54 | 7,407.381 | 7,277.482 | 6,437.392 | 6,495.961 | 6,355.303 | 15,638.195 | 4,105.951 | 4,012.554 | 4,072.683 | 4,042.713 | 4,008.905 | 3,956.785 | 4,009.059 | 4,046.972 | 4,067.337 | 4,114.657 | 4,164.204 | 4,189.098 | 4,164.418 | 4,183.025 | 4,209.183 | 4,271.33 | 4,428.839 | 3,456.39 | 3,477.156 | 3,517.799 | 3,511.262 | 3,676.798 | 3,519.492 | 3,430.604 | 3,997.374 | 3,855.561 | 3,445.963 | 3,356.628 | -159.403 | 5,083.447 | 3,266.525 | 2,981.594 | 2,999.819 |
Goodwill
| 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | 2.553 | -1,858.146 | -1,865.238 | -1,872.255 | -1,985.268 | -1,991.599 | -2,007.23 | -2,010.069 | -300.299 | -302.546 | -303.851 | -303.142 | 2.553 | 2.553 | 2.553 | 2.553 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 204.143 | 201.376 | 202.914 | 200.097 | 202.316 | 204.22 | 206.492 | 187.617 | 188.512 | 188.794 | 188.916 | 188.443 | 184.735 | 253.203 | 251.418 | 240.498 | 241.683 | 240.345 | 241.871 | 238.707 | 234.001 | 226.131 | 231.553 | 2,013.509 | 2,014.039 | 2,021.072 | 237.669 | 2,050.06 | 2,062.842 | 2,074.768 | 2,089.617 | 2,063.418 | 2,075.408 | 2,091.225 | 2,106.54 | 2,082.703 | 2,085.87 | 2,016.214 | 2,129.252 | 2,136.973 | 2,152.702 | 2,150.724 | 442.877 | 330.477 | 334.035 | 334.725 | 349.51 | 333.244 | 333.485 | 331.4 | 0 | 337.047 | 330.247 | 333.938 | 333.102 |
Goodwill en immateriële activa
| 206.696 | 203.929 | 205.467 | 202.65 | 204.869 | 206.773 | 209.045 | 190.17 | 191.065 | 191.347 | 191.469 | 190.996 | 187.288 | 255.756 | 253.971 | 243.051 | 244.236 | 242.898 | 244.424 | 241.26 | 236.554 | 228.684 | 224.106 | 222.413 | 215.857 | 215.87 | 220.222 | 220.816 | 226.506 | 231.422 | 239.33 | 236.041 | 240.94 | 249.741 | 258.037 | 224.557 | 220.632 | 143.959 | 143.984 | 145.374 | 145.472 | 140.655 | 142.578 | 27.931 | 30.184 | 31.583 | 352.063 | 335.797 | 336.038 | 333.953 | 0 | 337.047 | 330.247 | 333.938 | 333.102 |
Langetermijnbeleggingen
| 142,534.78 | 137,680.029 | 121,899.585 | 112,850.991 | 81,907.938 | 76,704.292 | 69,846.51 | 10,899.382 | 14,722.416 | 68,197.984 | 114,247.635 | 131,242.821 | 133,617.319 | 118,543.698 | 139,042.214 | 121,311.472 | 116,835.035 | 63,800.144 | 83,257.119 | 84,431.757 | 71,970.371 | 51,526.4 | 26,778.322 | 55,034.424 | 60,684.143 | 57,866.785 | 48,171.15 | 50,658.245 | 47,106.916 | 42,800.064 | 41,871.626 | 44,877.345 | 43,997.329 | 42,597.439 | 39,251.783 | 36,172.409 | 42,747.545 | 43,399.488 | 66,046.376 | 59,000.709 | 54,301.073 | 51,433.978 | 47,413.109 | 44,851.897 | 19,275.811 | 24,453.502 | 25,276.071 | 23,101.577 | 22,836.634 | 23,540.124 | 24,609.021 | 18,856.71 | 9,951.05 | 8,800.705 | 9,254.387 |
Belastingvorderingen
| 789.604 | 819.486 | 831.457 | 926.315 | 845.911 | 848.175 | 833.816 | 1,270.568 | 1,105.248 | 618.203 | 391.703 | 314.492 | 354.303 | 285.913 | 296.146 | 275.233 | 240.248 | 247.921 | 207.722 | 259.996 | 165.337 | 168.206 | 268.225 | 205.162 | 151.331 | 270.935 | 236.796 | 248.778 | 275.609 | 307.323 | 229.101 | 218.788 | 323.572 | 313.377 | 225.873 | 89.645 | 101.152 | 105.915 | 108.075 | 29.81 | 70.016 | 66.612 | 48.929 | 56.127 | 63.037 | 65.159 | 3,170.807 | 3,031.168 | 2,784.641 | 2,177.125 | 0 | 412.725 | 14.577 | 12.808 | 12.895 |
Overige niet-vlottende activa
| 261.254 | 244.06 | 206.533 | 329.359 | 35,610.32 | 35,360.382 | 35,896.708 | 36,878.192 | 38,555.858 | 22,235.335 | 22,301.201 | 216.442 | 212.534 | 220.269 | 195.552 | 299.815 | 258.642 | 22,064.881 | 22,172.294 | 22,385.127 | 22,536.396 | 18,452.76 | 20,022.995 | 6,940.01 | 6,938.912 | 6,943.951 | 6,950.092 | 1,964.521 | 1,972.354 | 1,998.553 | 2,003.17 | 1,955.413 | 1,963.151 | 1,972.261 | 2,006.595 | 1,993.146 | 2,001.411 | 2,009.51 | 2,144.956 | 2,148.67 | 10,249.872 | 9,268.299 | 6,682.169 | 5,197.549 | 4,055.587 | 3,291.306 | 133.95 | 134.055 | 134.093 | 111.294 | 2,029.199 | 116.151 | 3,239.834 | 2,986.023 | 2,663.317 |
Totaal niet-vlottende activa
| 151,885.379 | 147,061.321 | 131,360.972 | 122,596.65 | 127,158.37 | 121,748.077 | 115,426.855 | 57,962.983 | 62,888.25 | 98,333.27 | 144,316.219 | 139,184.183 | 141,999.894 | 126,663.835 | 147,186.776 | 129,459.111 | 124,985.542 | 93,633.326 | 112,318.951 | 113,814.101 | 101,263.961 | 86,014.245 | 51,399.599 | 66,414.563 | 72,062.926 | 69,340.254 | 59,587.165 | 57,049.145 | 53,590.444 | 49,384.334 | 48,410.564 | 51,402.244 | 50,689.196 | 49,321.916 | 45,906.706 | 42,662.782 | 49,279.923 | 49,930.202 | 72,872.23 | 64,780.953 | 68,243.589 | 64,427.343 | 57,798.047 | 53,810.302 | 26,944.111 | 31,272.154 | 32,930.265 | 30,458.158 | 29,537.369 | 29,519.124 | 26,478.817 | 24,806.08 | 16,802.233 | 15,115.068 | 15,263.52 |
Totaal activa
| 194,069.023 | 188,283.941 | 176,909.089 | 170,238.16 | 173,172.344 | 168,988.496 | 164,488.016 | 105,225.804 | 113,010.588 | 146,707.943 | 191,780.367 | 184,284.827 | 183,845.37 | 166,812.108 | 186,389.375 | 169,777.632 | 163,275.678 | 131,335.36 | 150,132.547 | 148,367.792 | 135,766.661 | 120,050.64 | 86,320.526 | 102,662.465 | 114,038.367 | 114,290.867 | 104,172.617 | 90,138.54 | 86,051.344 | 80,764.721 | 77,520.768 | 79,319.91 | 78,750.037 | 77,383.071 | 74,408.868 | 71,977.173 | 78,624.038 | 78,245.216 | 100,380.048 | 92,512.608 | 97,003.093 | 91,230.344 | 85,820.585 | 79,644.025 | 52,414.958 | 55,604.934 | 56,685.655 | 45,250.249 | 43,735.613 | 42,268.026 | 34,657.414 | 39,902.248 | 30,468.158 | 29,824.939 | 30,094.225 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,337.794 | 4,248.813 | 3,576.378 | 3,416.12 | 3,377.341 | 3,453.956 | 4,215.885 | 3,265.71 | 3,328.515 | 3,032.974 | 2,741.129 | 2,591.359 | 2,448.719 | 2,436.735 | 2,323.981 | 2,083.659 | 1,818.283 | 1,884.883 | 1,960.271 | 1,896.022 | 1,775.227 | 1,687.288 | 1,492.797 | 1,583.892 | 1,572.559 | 1,658.716 | 1,680.122 | 2,079.393 | 1,692.609 | 1,839.637 | 2,120.315 | 2,243.933 | 2,129.372 | 2,132.335 | 2,429.171 | 2,526.66 | 2,662.783 | 2,824.661 | 3,300.835 | 3,188.491 | 3,084.133 | 2,968.28 | 3,015.951 | 2,955.802 | 2,724.353 | 2,448.797 | 2,018.805 | 1,944.865 | 1,885.981 | 1,933.817 | 2,081.687 | 1,906.85 | 1,694.707 | 2,175.174 | 1,426.999 |
Kortlopende schulden
| 20,864.504 | 23,119.03 | 20,481.341 | 20,856.797 | 21,888.896 | 24,182.004 | 23,108.852 | 18,205.763 | 16,176.162 | 16,917.525 | 14,265.026 | 18,569.183 | 12,479.336 | 19,984.031 | 16,475.44 | 16,356.633 | 17,562.198 | 19,317.809 | 15,315.635 | 14,905.197 | 10,326.133 | 14,464.691 | 8,731.974 | 13,683.937 | 16,666.443 | 25,883.279 | 26,233.803 | 24,288.047 | 22,383.265 | 20,032.151 | 20,118.748 | 11,938.336 | 11,923.251 | 12,016.687 | 10,054.435 | 9,729.436 | 15,978.397 | 12,899.4 | 13,969.04 | 14,833.582 | 13,586.224 | 14,596.667 | 12,920.167 | 12,148.813 | 11,280.826 | 10,706.056 | 10,248.013 | 9,997.91 | 7,831.368 | 6,460.237 | 6,140.326 | 16,072.257 | 4,887.571 | 4,126.707 | 6,378.711 |
Belastingschulden
| 505.528 | 949.353 | 778.008 | 441.543 | 285.817 | 1,057.196 | 898.123 | 558.5 | 337.134 | 1,001.536 | 882.63 | 372.875 | 278.113 | 1,490.63 | 1,365.523 | 1,388.885 | 1,387.553 | 210.596 | 150.833 | 38.99 | 98.845 | 860.35 | 823.42 | 771.108 | 769.015 | 2,095.243 | 2,052.755 | 139.355 | 84.979 | 194.067 | 153.689 | 86.01 | 51.904 | 130.031 | 125.757 | 62.665 | 64.507 | 218.712 | 183.971 | 1,116.229 | 1,120.477 | 316.546 | 280.016 | 119.949 | 24.991 | 128.008 | 87.416 | 7.182 | 18.999 | 75.008 | 16.96 | 25.047 | 17.614 | 26.388 | 26.643 |
Uitgestelde opbrengsten
| 3,475.993 | 4,174.307 | 4,085.357 | 6,156.499 | 6,371.423 | 3,613.286 | 3,141.49 | 4,127.492 | 5,172.317 | 4,616.725 | 5,702.155 | 4,866.556 | 7,354.445 | 6,085.981 | 4,981.001 | 4,435.145 | 5,575.089 | 2,406.345 | 2,309.38 | 2,041.558 | 4,265.727 | 2,448.723 | 2,773.277 | 9,381.366 | 6,069.596 | 4,209.716 | 3,336.228 | 1,461.515 | 1,498.23 | 1,322.028 | 1,532.302 | 1,911.154 | 2,200.889 | 1,901.823 | 2,399.035 | 2,553.573 | 7,847.72 | 1,724.195 | 1,708.363 | 2,664.177 | 8,341.079 | 1,608.106 | 1,949.158 | 1,469.956 | 4,191.718 | 1,141.246 | 1,458.51 | 1,359.227 | 3,183.45 | 1,187.534 | 562.026 | 5,671.207 | 2,040.787 | 1,212.715 | 1,262.376 |
Overige kortlopende verplichtingen
| -2,895.906 | 5,032.523 | -1,485.43 | -2,637.34 | -5,881.508 | -1,938.961 | -512.12 | -2,070.16 | 1,803.69 | -2,817.277 | -5,600.227 | -1,604.669 | -182.151 | -2,310.926 | 4,683.485 | 3,588.017 | 908.608 | 348.136 | 2,904.441 | 2,450.099 | 2,423.656 | 954.939 | 2,365.173 | 8,159.772 | 4,897.04 | 1,321.684 | 1,333.158 | 1,594.558 | 1,975.539 | 1,225.359 | 1,507.307 | 2,481.896 | 3,014.757 | 2,680.412 | 3,342.394 | 4,037.389 | 9,984.204 | 3,542.665 | 3,748.053 | 3,657.7 | 9,251.047 | 3,152.726 | 4,062.198 | 4,053.856 | 7,466.309 | 4,356.274 | 3,824.528 | 4,167.193 | 5,392.769 | 3,042.616 | 963.245 | 2,497.987 | 4,379.765 | 3,305.71 | 3,050.43 |
Totaal kortlopende verplichtingen
| 36,778.467 | 33,349.719 | 31,521.011 | 34,390.118 | 32,413.392 | 33,980.767 | 33,993.72 | 28,214.797 | 31,990.135 | 27,368.208 | 23,692.868 | 26,905.978 | 23,158.291 | 29,235.474 | 24,848.429 | 23,417.194 | 25,436.866 | 24,231.15 | 20,331.18 | 19,290.308 | 16,864.607 | 18,937.718 | 13,413.364 | 26,274.115 | 25,748.135 | 33,572.508 | 31,654.091 | 28,399.389 | 26,774.73 | 24,241.592 | 23,900.059 | 16,750.175 | 17,119.284 | 16,959.465 | 15,951.757 | 16,356.15 | 28,689.891 | 19,485.438 | 21,201.899 | 22,796.002 | 27,041.881 | 21,034.219 | 20,278.332 | 19,278.42 | 21,496.479 | 17,639.135 | 16,178.762 | 16,117.15 | 15,129.117 | 11,511.678 | 9,202.218 | 20,502.141 | 10,979.657 | 9,633.979 | 10,882.783 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 37,348.789 | 35,968.559 | 37,723.416 | 38,262.385 | 36,491.205 | 35,895.793 | 38,452.26 | 43,517.58 | 40,231.97 | 38,479.526 | 42,132.39 | 42,072.808 | 44,426.93 | 35,041.378 | 38,982.223 | 42,515.034 | 39,467.581 | 37,615.284 | 40,986.463 | 38,883.179 | 42,342.728 | 37,674.829 | 34,417.198 | 23,729.478 | 24,970.583 | 16,061.943 | 17,587.312 | 14,038.256 | 16,118.603 | 17,153.769 | 15,285.984 | 21,982.311 | 22,478.245 | 21,665.245 | 23,484.173 | 25,057.366 | 23,315.218 | 24,643.155 | 21,452.686 | 20,530.643 | 17,180.885 | 15,598.349 | 14,288.426 | 12,460.577 | 12,905.799 | 12,451.916 | 13,717.482 | 5,398.378 | 5,720.83 | 6,443.954 | 3,901.67 | 4,919.441 | 4,983.808 | 5,046.06 | 4,144.54 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 10,562.539 | 18.571 | 0 | 0 | 0 | 18.565 | 257.7 | 262.089 | 0 | 0 | 289.349 | 292.518 | 295.021 | 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 | 245.412 | 232.841 | 229.804 | 226.737 | 66.229 | 211.11 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5,208.947 | 5,014.478 | 3,893.95 | 3,931.549 | 3,922.449 | 3,898.114 | 3,945.974 | 4,088.509 | 4,305.19 | 956.908 | 964.626 | 1,407.293 | 1,523.485 | 1,464.695 | 1,674.293 | 1,574.379 | 1,803.483 | 1,494.515 | 1,533.24 | 1,634.465 | 1,466.567 | 1,389.361 | 1,375.204 | 1,427.119 | 1,553.823 | 1,079.567 | 634.499 | 219.709 | 320.748 | 406.826 | 392.965 | 420.215 | 631.293 | 661.213 | 621.141 | 449.545 | 543.068 | 564.726 | 734.231 | 505.191 | 684.524 | 641.269 | 455.729 | 402.03 | 486.786 | 421.244 | 215.429 | 251.061 | 198.321 | 189.957 | 84.145 | 42.964 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,108.203 | 2,077.958 | 1,936.823 | 1,939.667 | 2,014.674 | 1,988.019 | 1,971.38 | 1,646.496 | 1,643.717 | 1,900.066 | -1,818.775 | 1,631.502 | 1,619.453 | 1,633.542 | 3,593.372 | 1,910.985 | 1,916.896 | 1,905.723 | 3,422.624 | 1,924.098 | 1,950.502 | 1,924.999 | 1,835.746 | 1,648.293 | 1,650.607 | 1,659.839 | 1,648.056 | 1,621.783 | 1,577.968 | 1,583.346 | 1,638.101 | 1,561.503 | 2,527.432 | 1,530.412 | 1,562.436 | 1,985.871 | 2,075.389 | 2,057.803 | 1,447.707 | 1,968.094 | 2,066.102 | 2,006.031 | 1,789.135 | 1,342.898 | 1,823.202 | 1,739.107 | 898.619 | 882.411 | 916.983 | 815.268 | 797.538 | 818.82 | 1,035.17 | 1,033.778 | 1,010.323 |
Totaal niet-vlottende verplichtingen
| 44,665.939 | 43,060.995 | 43,572.76 | 44,133.601 | 42,428.328 | 41,781.926 | 44,388.179 | 49,510.285 | 46,442.966 | 41,336.5 | 44,982.947 | 45,400.952 | 47,862.386 | 38,434.636 | 42,575.595 | 46,000.398 | 43,187.96 | 41,015.522 | 44,409.087 | 42,441.742 | 45,759.797 | 40,989.189 | 37,628.148 | 26,804.89 | 28,175.013 | 18,801.349 | 19,869.867 | 15,879.748 | 18,017.319 | 19,143.941 | 17,282.631 | 23,964.029 | 25,005.677 | 23,856.87 | 25,667.75 | 27,043.237 | 25,390.607 | 26,700.958 | 23,634.624 | 22,498.737 | 19,246.987 | 17,604.38 | 16,077.561 | 14,205.505 | 14,729.001 | 14,191.023 | 15,076.942 | 6,764.691 | 7,065.938 | 7,675.916 | 4,849.582 | 5,992.335 | 6,018.978 | 6,079.838 | 5,154.863 |
Totaal passiva
| 81,444.406 | 76,410.714 | 75,093.771 | 78,523.719 | 74,841.72 | 75,762.693 | 78,381.899 | 77,725.082 | 78,433.101 | 68,704.708 | 68,675.815 | 72,306.93 | 71,020.677 | 67,670.11 | 67,424.024 | 69,417.592 | 68,624.826 | 65,246.672 | 64,740.267 | 61,732.05 | 62,624.404 | 59,926.907 | 51,041.512 | 53,079.005 | 53,923.148 | 52,373.857 | 51,523.958 | 44,279.137 | 44,792.049 | 43,385.533 | 41,182.69 | 40,714.204 | 42,124.961 | 40,816.335 | 41,619.507 | 43,399.387 | 54,080.498 | 46,186.396 | 44,836.523 | 45,294.739 | 46,288.868 | 38,638.599 | 36,355.893 | 33,483.925 | 36,225.48 | 31,830.158 | 31,255.704 | 22,881.841 | 22,195.055 | 19,187.594 | 14,051.8 | 26,494.476 | 16,998.635 | 15,713.817 | 16,037.646 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 2,828.837 | 9,814.836 | 61,895.902 | 50,014.165 | 17,646.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,347.335 | 0 | 0 | 0 | 9,805.778 | 32,411.659 | 18,718.623 | 11,554.262 | 10,967.434 | 18,396.258 | 18,015.167 | 16,885.687 | 22,665.008 | 23,325.465 | 17,949.741 | 17,499.014 | 17,479.794 | 19,006.902 | 21,787.027 | 14,023.217 | 10,263.861 | 11,812.058 | 15,294.689 | 8,977.187 | 11,627.752 | 13,829.883 | 14,006.045 | 9,751.345 | 3,662.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 28,442.251 | 28,442.251 | 28,442.251 | 28,442.251 | 31,602.501 | 31,602.501 | 31,602.501 | 31,602.501 | 31,602.501 | 21,068.334 | 21,068.334 | 21,068.334 | 21,068.334 | 15,048.81 | 15,048.81 | 15,048.81 | 15,048.81 | 10,032.54 | 10,032.54 | 10,032.54 | 10,032.54 | 10,032.54 | 10,032.54 | 10,032.54 | 16,720.9 | 16,720.9 | 16,720.9 | 16,720.9 | 16,720.9 | 13,934.083 | 13,934.083 | 13,934.083 | 13,934.083 | 13,934.083 | 13,934.083 | 13,928.513 | 11,928.487 | 11,925.914 | 11,925.647 | 11,925.453 | 11,921.132 | 11,920.685 | 11,919.768 | 11,794.779 | 10,238.647 | 10,236.296 | 9,996.255 | 9,808.079 | 9,793.185 | 9,793.185 | 9,793.185 | 7,593.185 | 7,593.185 | 7,593.185 | 7,593.185 |
Ingehouden winsten
| 81,076.615 | 14,648.776 | 7,919.568 | 10,952.4 | 4,909.647 | 39,799.705 | 39,491.098 | 44,339.481 | 38,772.238 | 49,804.381 | 45,429.787 | 43,630.221 | 39,453.46 | 43,992.826 | 37,360.519 | 37,105.266 | 33,341.417 | 9,534.128 | 6,561.429 | 8,406.495 | 4,735.705 | 15,220.914 | 13,066.788 | 13,483.483 | 10,319.277 | 12,745.163 | 11,104.418 | 4,712.003 | 1,688.807 | 8,339.354 | 7,898.149 | 5,080.169 | 2,834.023 | 10,240.501 | 7,942.201 | 6,661.758 | 3,165.692 | 6,129.357 | 37,734.516 | 35,134.756 | 32,448.939 | 36,609.677 | 33,470.713 | 32,118.796 | 4,919.44 | 6,644.119 | 3,497.517 | 1,943.409 | 1,719.142 | 2,874.497 | 2,870.614 | 1,687.99 | 744.874 | 981.634 | 1,057.919 |
Overige gereserveerde algehele resultaten
| 32,419.343 | 42,676.701 | 40,704.638 | 27,947.017 | 37,963.303 | -2,828.837 | -9,814.836 | -61,895.902 | -50,014.165 | -17,646.064 | 32,299.758 | 23,313.193 | 35,455.251 | 16,948.129 | 38,792.132 | 20,859.474 | 24,100.198 | -9,347.335 | 12,907.012 | 12,426.855 | 2,654.607 | -9,805.778 | -32,411.659 | -18,718.623 | -11,554.262 | -10,967.434 | -18,396.258 | -18,015.167 | -16,885.687 | -22,665.008 | -23,325.465 | -17,949.741 | -17,499.014 | -17,479.794 | -19,006.902 | -21,787.027 | -14,023.217 | -10,263.861 | -11,812.058 | -15,294.689 | -8,977.187 | -11,627.752 | -13,829.883 | -14,006.045 | -9,751.345 | -3,662.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -38,388.568 | 84,132.62 | 84,132.622 | 17,648.847 | 17,553.736 | 44,820.415 | 17,335.646 | -144,105.12 | -157,423.452 | 18,064.097 | 17,335.646 | 18,076.158 | 18,065.815 | 18,062.523 | 61,120.358 | 18,062.378 | 18,060.033 | -66,632.192 | 18,051.763 | 18,064.059 | 18,072.064 | -45,660.571 | 40,208.664 | -64,078.001 | -49,785.027 | -14,250.748 | -18,911.212 | -60,670.936 | -58,345.623 | 33,833.053 | 33,853.402 | 33,817.401 | 33,818.115 | 25,912.124 | 25,906.302 | 25,963.846 | 20,080.798 | 20,363.541 | 12,611.067 | 11,838.525 | 11,802.991 | 12,462.953 | 12,445.222 | 13,358.35 | 8,197.148 | 7,929.13 | 7,001.143 | 8,133.503 | 7,885.475 | 8,019.985 | 5,121.493 | 2,003.978 | 2,788.635 | 2,953.157 | 2,656.513 |
Totaal eigen vermogen van aandeelhouders
| 103,549.641 | 103,106.564 | 94,445.889 | 85,033.591 | 92,017.4 | 86,092.822 | 78,798.271 | 21,021.848 | 28,089.763 | 71,290.748 | 116,862.034 | 106,075.711 | 108,011.108 | 94,040.015 | 114,244.33 | 96,056.245 | 90,514.505 | 61,611.08 | 80,892.817 | 82,270.022 | 68,834.989 | 55,666.159 | 30,896.333 | 44,996.024 | 55,648.791 | 57,548.109 | 48,476.761 | 42,276.325 | 37,662.145 | 33,441.482 | 32,360.169 | 34,881.912 | 33,087.207 | 32,606.914 | 28,775.684 | 24,767.09 | 21,151.76 | 28,154.951 | 51,729.661 | 43,604.045 | 47,195.875 | 49,365.563 | 46,236.763 | 43,265.88 | 13,603.89 | 21,147.109 | 22,808.218 | 19,884.991 | 19,397.802 | 20,687.667 | 20,605.614 | 11,285.153 | 11,126.694 | 11,527.976 | 11,307.617 |
Totaal eigen vermogen
| 112,624.617 | 111,873.227 | 101,815.318 | 91,714.441 | 98,330.624 | 93,225.803 | 86,106.117 | 27,500.722 | 34,577.487 | 78,003.235 | 123,104.552 | 111,977.897 | 112,824.693 | 99,141.998 | 118,965.351 | 100,360.04 | 94,650.852 | 66,088.688 | 85,392.28 | 86,635.742 | 73,142.257 | 60,123.733 | 35,279.014 | 49,583.46 | 60,115.219 | 61,917.01 | 52,648.659 | 45,859.403 | 41,259.295 | 37,379.188 | 36,338.078 | 38,605.706 | 36,625.076 | 36,566.736 | 32,789.361 | 28,577.786 | 24,543.54 | 32,058.82 | 55,543.525 | 47,217.869 | 50,714.225 | 52,591.745 | 49,464.692 | 46,160.1 | 16,189.478 | 23,774.776 | 25,429.951 | 22,368.408 | 21,540.558 | 23,080.432 | 20,605.614 | 13,407.772 | 13,469.523 | 14,111.122 | 14,056.579 |
Totaal passiva en aandeelhoudersvermogen
| 194,069.023 | 188,283.941 | 176,909.089 | 170,238.16 | 173,172.344 | 168,988.496 | 164,488.016 | 105,225.804 | 113,010.588 | 146,707.943 | 191,780.367 | 184,284.827 | 183,845.37 | 166,812.108 | 186,389.375 | 169,777.632 | 163,275.678 | 131,335.36 | 150,132.547 | 148,367.792 | 135,766.661 | 120,050.64 | 86,320.526 | 102,662.465 | 114,038.367 | 114,290.867 | 104,172.617 | 90,138.54 | 86,051.344 | 80,764.721 | 77,520.768 | 79,319.91 | 78,750.037 | 77,383.071 | 74,408.868 | 71,977.173 | 78,624.038 | 78,245.216 | 100,380.048 | 92,512.608 | 97,003.093 | 91,230.344 | 85,820.585 | 79,644.025 | 52,414.958 | 55,604.934 | 56,685.655 | 45,250.249 | 43,735.613 | 42,268.026 | 34,657.414 | 39,902.248 | 30,468.158 | 29,824.939 | 30,094.225 |