SK hynix Inc.
KRX:000660.KS
200500 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10,858,000 | 7,933,829 | 8,381,395 | 7,587,329 | 7,122,306 | 6,040,810 | 4,894,782 | 4,977,007 | 4,719,217 | 4,546,312 | 4,982,764 | 5,057,982 | 2,761,977 | 2,666,351 | 2,226,144 | 2,975,989 | 2,807,138 | 3,918,249 | 2,169,664 | 2,306,070 | 1,203,143 | 1,128,775 | 1,152,257 | 2,349,319 | 2,340,357 | 1,187,928 | 3,477,358 | 2,949,991 | 1,123,119 | 1,326,003 | 2,162,786 | 613,786 | 1,214,703 | 987,448 | 946,946 | 1,175,719 | 510,632 | 650,081 | 342,269 | 436,761 | 377,645 | 591,243 | 319,961 | 631,867 | 600,784 | 504,748 | 741,111 | 658,387 | 605,655 | 1,719,419 | 2,691,104 | 1,243,788 | 1,407,276 | 747,956 | 1,416,033 | 960,046 | 676,115 | 972,391 | 1,147,642.125 | 1,085,990.962 | 1,159,273.958 | 1,161,436.673 | 651,060.876 | 341,350.952 | 798,462.64 | 840,064.707 | 883,623.779 | 1,358,798.659 | 817,437.705 | 1,081,921.726 | 1,472,229.331 |
Kortetermijnbeleggingen
| 0 | 1,754,231 | 1,937,507 | 1,417,339 | 1,409,016 | 1,450,057 | 1,241,452 | 1,431,985 | 2,493,032 | 2,949,318 | 3,013,422 | 3,614,590 | 7,251,221 | 3,971,197 | 3,762,203 | 1,972,256 | 1,948,780 | 1,346,449 | 2,572,513 | 1,688,673 | 2,058,405 | 1,986,461 | 6,045,403 | 6,024,838 | 3,339,574 | 3,221,524 | 4,792,059 | 5,607,549 | 5,194,243 | 3,800,797 | 2,712,510 | 3,525,038 | 2,379,048 | 2,449,646 | 3,313,882 | 3,615,554 | 3,598,591 | 3,559,036 | 3,909,687 | 3,618,014 | 3,326,016 | 2,521,819 | 2,850,440 | 2,400,340 | 2,494,773 | 1,942,396 | 1,218,666 | 1,126,229 | 1,194,630 | 1,277,072 | 714,189 | 632,140 | 593,736 | 1,031,863 | 684,189 | 901,817 | 1,559,564 | 1,474,982 | 711,112.818 | 273,758.793 | 153,194.674 | 107,769.434 | 27,290.729 | 48,399.846 | 46,749.349 | 226,912.506 | 336,527.098 | 514,249.056 | 236,678.93 | 476,488.41 | 279,107.001 |
Liquide middelen en kortetermijnbeleggingen
| 10,858,000 | 9,688,060 | 10,318,902 | 9,004,668 | 8,531,322 | 7,490,867 | 6,136,234 | 6,408,992 | 7,212,249 | 7,495,630 | 7,996,186 | 8,672,572 | 10,013,198 | 6,637,548 | 5,988,347 | 4,948,245 | 4,755,918 | 5,264,698 | 4,742,177 | 3,994,743 | 3,261,548 | 3,115,236 | 7,197,660 | 8,374,157 | 5,679,931 | 4,409,452 | 8,269,417 | 8,557,540 | 6,317,362 | 5,126,800 | 4,875,296 | 4,138,824 | 3,593,751 | 3,437,094 | 4,260,828 | 4,791,273 | 4,109,223 | 4,209,117 | 4,251,956 | 4,054,775 | 3,703,661 | 3,113,062 | 3,170,401 | 3,032,207 | 3,095,557 | 2,447,144 | 1,959,777 | 1,784,616 | 1,800,285 | 2,996,491 | 3,405,293 | 1,875,928 | 2,001,012 | 1,779,819 | 2,100,222 | 1,861,863 | 2,235,679 | 2,447,373 | 1,858,754.943 | 1,359,749.755 | 1,312,468.632 | 1,269,206.107 | 678,351.605 | 389,750.798 | 845,211.989 | 1,066,977.213 | 1,220,150.877 | 1,873,047.715 | 1,054,116.635 | 1,558,410.136 | 1,751,336.332 |
Nettovorderingen
| 10,471,000 | 11,164,156 | 8,365,044 | 7,657,883 | 6,840,137 | 5,686,644 | 5,513,801 | 6,659,383 | 10,019,535 | 10,344,172 | 9,378,599 | 9,280,481 | 8,296,527 | 7,235,260 | 6,213,829 | 5,486,270 | 6,129,685 | 6,283,898 | 5,631,807 | 5,166,930 | 5,440,218 | 5,538,133 | 6,302,928 | 7,097,040 | 8,084,541 | 7,896,773 | 6,240,268 | 6,109,412 | 5,678,206 | 4,294,357 | 3,915,836 | 3,664,047 | 2,628,477 | 2,898,761 | 2,698,889 | 3,037,927 | 3,753,461 | 3,691,085 | 3,798,782 | 4,805,192 | 3,181,751 | 2,685,915 | 2,716,211 | 2,436,763 | 2,547,697 | 2,750,035 | 2,149,744 | 2,011,705 | 2,013,906 | 2,076,496 | 1,960,328 | 1,862,455 | 1,997,904 | 2,094,986 | 1,933,238 | 0 | 0 | 0 | 0 | 0 | 1,015,181.845 | 692,429.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,539,183.265 |
Voorraad
| 13,354,000 | 13,354,938 | 13,844,639 | 13,480,659 | 14,947,895 | 16,420,200 | 17,182,269 | 15,664,707 | 14,664,974 | 11,878,738 | 10,392,670 | 8,916,605 | 6,600,336 | 6,226,651 | 6,182,597 | 6,136,318 | 6,150,544 | 5,814,139 | 5,425,680 | 5,295,835 | 5,473,612 | 5,588,705 | 5,117,491 | 4,422,733 | 3,686,740 | 3,367,788 | 3,103,142 | 2,640,439 | 2,557,403 | 2,424,006 | 2,040,563 | 2,026,198 | 1,995,002 | 2,010,992 | 2,193,908 | 1,923,376 | 1,826,524 | 1,750,796 | 1,564,861 | 1,497,563 | 1,503,056 | 1,366,157 | 1,261,807 | 1,178,300 | 1,153,245 | 1,441,596 | 1,585,533 | 1,509,331 | 1,557,982 | 1,348,997 | 1,254,207 | 1,183,608 | 1,313,233 | 1,282,393 | 1,227,291 | 926,456 | 921,621 | 826,258 | 794,641.989 | 783,740.936 | 775,348.428 | 697,440.268 | 738,535.442 | 766,714.625 | 1,017,300.068 | 1,030,428.801 | 767,086.788 | 701,892.942 | 695,271.954 | 618,003.168 | 595,995.577 |
Overige vlottende activa
| 2,395,000 | 1,476,542 | 497,480 | 324,890 | 74,613 | 63,421 | 1,717 | 250 | 155 | 736 | 306 | 793 | 443 | 98 | 104 | 120 | 63 | 90 | 95 | 94 | 121 | 676 | 157 | 216 | 249,321 | 21,255 | 20,051 | 3,053 | 4,939 | 445,799 | 9,714 | 9,913 | 11,149 | 9,470 | 9,476 | 7,454 | 11,249 | 5,990 | 5,994 | 5,984 | 5,994 | 5,970 | 5,970 | 5,854 | 5,577 | 5,084 | 5,089 | 7,921 | 10,626 | 12,038 | 14,867 | 14,859 | 14,860 | 14,860 | 14,860 | 1,624,547 | 2,008,223 | 1,612,748 | 1,448,951.637 | 1,183,285.764 | 29,364.375 | 27,650.906 | 528,222.357 | 523,043.134 | 1,078,144.371 | 1,006,572.401 | 667,809.457 | 703,429.295 | 1,188,879.61 | 995,223.688 | 32,643.677 |
Totaal vlottende activa
| 37,078,000 | 35,683,696 | 33,026,065 | 30,468,100 | 30,393,967 | 29,661,132 | 28,834,021 | 28,733,332 | 31,896,913 | 29,719,276 | 27,767,761 | 26,870,451 | 24,910,504 | 20,099,557 | 18,384,877 | 16,570,953 | 17,036,210 | 17,362,825 | 15,799,759 | 14,457,602 | 14,175,499 | 14,242,750 | 18,618,236 | 19,894,146 | 17,700,533 | 15,695,268 | 17,632,878 | 17,310,444 | 14,557,910 | 12,290,962 | 10,841,409 | 9,838,982 | 8,228,379 | 8,356,317 | 9,163,101 | 9,760,030 | 9,700,457 | 9,656,988 | 9,621,593 | 10,363,514 | 8,394,462 | 7,171,104 | 7,154,389 | 6,653,124 | 6,802,076 | 6,643,859 | 5,700,143 | 5,313,573 | 5,382,799 | 6,434,022 | 6,634,695 | 4,936,850 | 5,327,009 | 5,172,058 | 5,275,611 | 4,412,866 | 5,165,523 | 4,886,379 | 4,102,348.569 | 3,326,776.455 | 3,132,363.28 | 2,686,726.673 | 1,945,109.404 | 1,679,508.557 | 2,940,656.428 | 3,103,978.415 | 2,655,047.122 | 3,278,369.952 | 2,938,268.199 | 3,171,636.992 | 3,919,158.851 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 54,634,000 | 55,741,375 | 55,879,846 | 55,399,697 | 56,700,866 | 58,544,483 | 61,163,485 | 62,008,513 | 62,162,474 | 59,861,079 | 56,976,412 | 54,631,614 | 45,889,199 | 45,511,640 | 45,108,435 | 42,938,207 | 42,001,338 | 41,721,604 | 41,767,345 | 41,200,516 | 39,992,985 | 39,545,788 | 37,525,140 | 34,952,617 | 31,259,492 | 29,311,297 | 27,364,769 | 24,062,601 | 21,977,158 | 21,395,285 | 19,856,004 | 18,777,402 | 17,888,583 | 17,936,788 | 17,666,499 | 16,966,252 | 16,819,082 | 16,084,135 | 15,147,835 | 14,090,334 | 13,536,397 | 13,262,740 | 12,854,615 | 12,129,797 | 11,950,509 | 11,899,593 | 11,598,526 | 11,586,192 | 12,112,035 | 12,008,981 | 11,224,263 | 10,899,308 | 11,163,051 | 10,872,414 | 10,623,721 | 7,132,950 | 6,886,206 | 6,574,368 | 6,444,742.602 | 6,325,203.543 | 6,571,432.523 | 6,931,321.667 | 7,251,412.167 | 7,678,412.873 | 8,196,771.188 | 8,814,714.396 | 8,772,340.873 | 8,397,453.599 | 8,154,384.043 | 7,891,902.352 | 7,425,838.583 |
Goodwill
| 0 | 0 | 0 | 803,348 | 0 | 0 | 0 | 798,723 | 0 | 0 | 0 | 1,555,509 | 0 | 0 | 0 | 701,596 | 0 | 0 | 0 | 720,197 | 0 | 0 | 0 | 709,811 | 0 | 0 | 0 | 695,073 | 0 | 0 | 0 | 730,204 | 0 | 0 | 0 | 720,755 | 0 | 0 | 0 | 704,185 | 0 | 0 | 0 | 632,311 | 0 | 0 | 0 | 633,170 | 0 | 0 | 0 | 386,450 | 386,450 | 386,450 | 386,450 | 0 | 356,723 | 366,632 | 376,541.351 | 0 | 396,359.317 | 406,268.3 | 416,177.283 | 0 | 435,995.249 | 445,904.232 | 455,813.214 | 0 | 475,631.18 | 485,540.163 | 495,449.146 |
Immateriële activa
| 0 | 3,839,880 | 3,830,000 | 2,620,552 | 3,551,901 | 3,773,021 | 3,831,198 | 2,713,384 | 5,508,385 | 5,048,484 | 4,988,923 | 3,509,623 | 3,540,650 | 3,587,156 | 3,473,051 | 2,698,682 | 3,502,348 | 3,625,550 | 2,549,486 | 1,850,852 | 2,566,223 | 2,573,593 | 2,611,595 | 1,968,959 | 2,469,187 | 2,408,291 | 2,304,852 | 1,552,217 | 2,236,944 | 2,162,731 | 2,002,619 | 1,185,387 | 1,805,666 | 1,760,564 | 1,735,514 | 984,141 | 1,618,504 | 1,519,467 | 1,401,266 | 632,495 | 1,255,777 | 1,205,087 | 1,124,984 | 478,092 | 1,055,582 | 1,051,617 | 1,017,329 | 350,460 | 999,169 | 712,028 | 702,410 | 321,198 | 321,640 | 289,966 | 242,898 | 201,768 | 115,395 | 106,763 | 87,555.756 | 75,042.778 | 73,536.301 | 72,627.688 | 71,582.849 | 69,682.986 | 68,790.618 | 67,215.528 | 66,098.931 | 63,033.891 | 62,546.777 | 61,213.093 | 59,852.541 |
Goodwill en immateriële activa
| 3,926,000 | 3,839,880 | 3,830,000 | 3,423,900 | 3,551,901 | 3,773,021 | 3,831,198 | 3,512,107 | 5,508,385 | 5,048,484 | 4,988,923 | 5,065,132 | 3,540,650 | 3,587,156 | 3,473,051 | 3,400,278 | 3,502,348 | 3,625,550 | 2,549,486 | 2,571,049 | 2,566,223 | 2,573,593 | 2,611,595 | 2,678,770 | 2,469,187 | 2,408,291 | 2,304,852 | 2,247,290 | 2,236,944 | 2,162,731 | 2,002,619 | 1,915,591 | 1,805,666 | 1,760,564 | 1,735,514 | 1,704,896 | 1,618,504 | 1,519,467 | 1,401,266 | 1,336,680 | 1,255,777 | 1,205,087 | 1,124,984 | 1,110,403 | 1,055,582 | 1,051,617 | 1,017,329 | 983,630 | 999,169 | 712,028 | 702,410 | 707,648 | 708,090 | 676,416 | 629,348 | 201,768 | 472,118 | 473,395 | 464,097.107 | 75,042.778 | 469,895.618 | 478,895.988 | 487,760.132 | 69,682.986 | 504,785.867 | 513,119.76 | 521,912.145 | 63,033.891 | 538,177.957 | 546,753.256 | 555,301.687 |
Langetermijnbeleggingen
| 0 | 5,944,548 | 6,009,169 | 6,016,493 | 5,493,194 | 5,765,454 | 6,485,407 | 5,885,133 | 6,215,773 | 5,117,145 | 5,088,841 | 4,552,490 | 517,880 | 3,386,120 | 3,444,140 | 5,333,968 | 3,974,956 | 4,377,089 | 3,069,660 | 3,462,807 | 3,521,408 | 3,367,036 | -897,187 | -1,108,659 | 1,256,128 | 1,238,168 | -4,374,704 | -5,193,088 | -4,751,792 | -3,525,298 | -2,451,608 | -3,239,812 | -2,113,827 | -2,184,491 | -3,045,016 | -3,358,843 | -3,350,403 | -3,326,070 | -3,670,279 | -3,389,592 | -3,079,282 | -2,269,370 | -2,571,279 | -2,128,734 | -2,333,687 | -1,776,265 | -1,045,087 | -972,698 | -1,034,364 | -1,120,752 | -536,760 | -476,167 | -434,233 | -881,344 | -526,743 | 2,259,393 | 1,550,354 | 1,138,234 | 1,642,148.625 | 2,238,749.011 | 2,430,118.668 | 2,675,195.116 | 2,986,851.512 | 2,535,632.805 | 2,413,392.277 | 1,971,178.812 | 2,158,427.146 | 1,575,621.201 | 1,887,702.115 | 1,437,239.482 | 1,014,653.288 |
Belastingvorderingen
| 0 | 2,890,972 | 2,953,150 | 2,989,472 | 2,369,320 | 1,996,948 | 1,252,281 | 657,115 | 827,740 | 664,229 | 643,398 | 590,244 | 577,064 | 545,890 | 582,230 | 556,194 | 680,670 | 719,469 | 695,410 | 670,866 | 681,262 | 624,270 | 552,484 | 544,016 | 637,326 | 638,571 | 610,667 | 599,783 | 781,408 | 777,879 | 773,398 | 792,368 | 385,394 | 397,852 | 359,385 | 361,204 | 305,156 | 291,223 | 279,923 | 272,102 | 223,738 | 210,797 | 203,016 | 198,570 | 227,747 | 302,011 | 360,312 | 378,366 | 315,355 | 317,072 | 316,970 | 315,718 | 446,909 | 439,140 | 441,544 | 384,400 | 468,542 | 468,542 | 468,541.81 | 468,541.81 | 422,063.775 | 422,063.775 | 422,063.775 | 422,063.775 | 344,707 | 344,707 | 344,707 | 344,707 | 457,633 | 457,633 | 457,633 |
Overige niet-vlottende activa
| 12,729,000 | 1,523,878 | 1,499,285 | 2,032,503 | 3,540,202 | 3,077,969 | 2,818,216 | 3,075,312 | 2,934,515 | 3,737,409 | 4,000,721 | 4,676,543 | 7,833,751 | 4,587,534 | 4,125,275 | 2,374,253 | 2,071,651 | 1,452,760 | 3,261,127 | 2,426,654 | 2,734,374 | 2,678,827 | 6,721,233 | 6,697,445 | 4,054,586 | 3,965,485 | 5,586,661 | 6,391,434 | 5,928,825 | 4,400,018 | 3,297,678 | 4,131,495 | 2,972,800 | 3,062,422 | 3,918,172 | 4,244,367 | 4,249,344 | 4,237,962 | 4,612,575 | 4,210,240 | 3,750,123 | 2,976,349 | 3,300,014 | 2,834,138 | 2,835,063 | 2,154,580 | 1,426,991 | 1,359,630 | 1,446,990 | 1,483,821 | 922,782 | 854,791 | 830,770 | 1,237,253 | 933,396 | 1,548,630 | 1,806,303 | 1,729,800 | 962,590.461 | 990,453.366 | 380,773.02 | 345,188.507 | 283,965.831 | 814,039.195 | 244,582.696 | 447,474.66 | 540,884.287 | 1,207,626.514 | 468,448.699 | 695,783.069 | 508,469.542 |
Totaal niet-vlottende activa
| 71,289,000 | 69,940,653 | 70,171,450 | 69,862,065 | 71,655,483 | 73,157,875 | 75,550,587 | 75,138,180 | 77,648,887 | 74,428,346 | 71,698,295 | 69,516,023 | 58,358,544 | 57,618,340 | 56,733,131 | 54,602,900 | 52,230,963 | 51,896,472 | 51,343,028 | 50,331,892 | 49,496,252 | 48,789,514 | 46,513,265 | 43,764,189 | 39,676,719 | 37,561,812 | 31,492,245 | 28,108,020 | 26,172,543 | 25,210,615 | 23,478,091 | 22,377,044 | 20,938,616 | 20,973,135 | 20,634,554 | 19,917,876 | 19,641,683 | 18,806,717 | 17,771,320 | 16,519,764 | 15,686,753 | 15,385,603 | 14,911,350 | 14,144,174 | 13,735,214 | 13,631,536 | 13,358,071 | 13,335,120 | 13,839,185 | 13,401,150 | 12,629,665 | 12,301,298 | 12,714,587 | 12,343,879 | 12,101,266 | 11,527,141 | 11,183,523 | 10,384,339 | 9,982,120.605 | 10,097,990.508 | 10,274,283.604 | 10,852,665.053 | 11,432,053.417 | 11,519,831.634 | 11,704,239.028 | 12,091,194.628 | 12,338,271.451 | 11,588,442.205 | 11,506,345.814 | 11,029,311.159 | 9,961,896.1 |
Totaal activa
| 108,367,000 | 105,624,349 | 103,197,515 | 100,330,165 | 102,049,450 | 102,819,007 | 104,384,608 | 103,871,512 | 109,545,800 | 104,147,622 | 99,466,056 | 96,386,474 | 83,269,048 | 77,717,897 | 75,118,008 | 71,173,853 | 69,267,173 | 69,259,297 | 67,142,787 | 64,789,494 | 63,671,751 | 63,032,264 | 65,131,501 | 63,658,335 | 57,377,252 | 53,257,080 | 49,125,123 | 45,418,464 | 40,730,453 | 37,501,577 | 34,319,500 | 32,216,026 | 29,166,995 | 29,329,452 | 29,797,655 | 29,677,906 | 29,342,140 | 28,463,705 | 27,392,913 | 26,883,278 | 24,081,215 | 22,556,707 | 22,065,739 | 20,797,298 | 20,537,290 | 20,275,395 | 19,058,214 | 18,648,693 | 19,221,984 | 19,835,172 | 19,264,360 | 17,238,148 | 18,041,596 | 17,515,937 | 17,376,877 | 15,940,007 | 16,349,046 | 15,270,718 | 14,084,469.174 | 13,424,766.963 | 13,406,646.884 | 13,539,391.726 | 13,377,162.821 | 13,199,340.191 | 14,644,895.456 | 15,195,173.043 | 14,993,318.573 | 14,866,812.157 | 14,444,614.013 | 14,200,948.151 | 13,881,054.951 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,890,000 | 2,093,222 | 1,747,205 | 1,845,537 | 1,916,761 | 1,882,106 | 1,745,905 | 2,186,230 | 2,476,315 | 2,926,222 | 2,292,070 | 1,359,247 | 1,275,837 | 1,168,771 | 1,260,162 | 1,046,159 | 1,014,432 | 1,127,674 | 962,092 | 1,042,542 | 915,017 | 1,036,169 | 952,620 | 1,096,380 | 795,675 | 801,157 | 779,527 | 758,578 | 745,056 | 881,924 | 701,194 | 696,144 | 643,112 | 675,979 | 633,408 | 791,373 | 776,022 | 686,012 | 684,649 | 787,822 | 632,936 | 682,577 | 699,148 | 648,793 | 691,013 | 672,755 | 630,427 | 592,738 | 777,527 | 797,425 | 710,644 | 678,408 | 697,993 | 638,059 | 680,697 | 0 | 845,074 | 822,439 | 842,936.965 | 0 | 921,407.888 | 875,369.435 | 907,566.615 | 0 | 833,487.915 | 690,443.416 | 692,180.894 | 0 | 687,681.767 | 479,874.138 | 701,673.107 |
Kortlopende schulden
| 5,141,000 | 6,866,911 | 9,483,580 | 10,488,686 | 11,830,339 | 10,860,856 | 8,266,646 | 7,704,120 | 5,742,154 | 4,351,434 | 4,020,660 | 3,182,822 | 2,828,720 | 2,640,065 | 3,175,759 | 3,461,714 | 3,808,636 | 4,311,985 | 3,708,005 | 2,943,008 | 2,496,501 | 2,288,746 | 2,734,227 | 1,614,303 | 1,316,854 | 1,839,133 | 598,104 | 773,780 | 633,151 | 826,811 | 790,688 | 704,860 | 678,594 | 589,133 | 971,254 | 1,013,372 | 1,863,403 | 1,578,560 | 1,157,451 | 1,755,020 | 1,801,282 | 1,957,315 | 1,495,661 | 870,320 | 1,472,522 | 2,001,239 | 2,542,165 | 2,719,197 | 2,657,099 | 2,515,440 | 2,348,541 | 2,830,426 | 3,051,919 | 3,218,078 | 2,762,754 | 1,999,179 | 2,274,912 | 1,970,070 | 2,160,559.342 | 2,064,676.748 | 2,661,416.217 | 2,549,026.309 | 2,054,367.178 | 1,520,598.103 | 1,370,466.065 | 1,438,654.757 | 765,719.992 | 649,230.806 | 724,399.865 | 556,487.293 | 191,147.729 |
Belastingschulden
| 0 | 1,073,387 | 355,890 | 43,890 | 30,269 | 35,190 | 390,679 | 696,553 | 1,078,668 | 1,938,007 | 3,639,705 | 3,002,734 | 1,896,312 | 1,172,859 | 743,451 | 636,649 | 520,015 | 696,103 | 338,072 | 89,217 | 58,508 | 570,767 | 2,906,381 | 4,555,670 | 3,378,702 | 2,751,896 | 2,508,545 | 2,385,876 | 1,620,360 | 1,054,780 | 685,800 | 374,666 | 81,437 | 237,084 | 476,896 | 627,260 | 466,194 | 565,970 | 671,356 | 583,529 | 262,846 | 362,752 | 175,607 | 12,084 | 7,426 | 10,541 | 21,509 | 13,368 | 9,109 | 13,347 | 9,868 | 11,170 | 16,155 | 4,969 | 14,106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 1,601,200 | 2,805,169 | 1,645,944 | 6,476,050 | 7,014,143 | 353,536 | 372,160 | 150,519 | 146,627 | 143,061 | 10,208,536 | 6,426,578 | 5,361,373 | 5,379,649 | 4,547,204 | 4,017,066 | 4,133,382 | 4,023,155 | 3,876,483 | 3,408,806 | 4,145,471 | 9,476,409 | 10,267,334 | 7,805,816 | 5,983,086 | 7,921,132 | 6,575,971 | 4,261,053 | 3,772,059 | 3,672,377 | 2,757,517 | 1,650,388 | 1,896,328 | 2,644,278 | 3,031,945 | 2,749,875 | 3,004,277 | 3,319,724 | 3,222,299 | 262,846 | 2,213,097 | 1,769,737 | 1,559,016 | 1,332,077 | 1,282,172 | 1,283,009 | 1,129,210 | 1,321,099 | 1,964,472 | 1,629,496 | 1,308,418 | 1,455,899 | 1,511,560 | 1,611,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,337,553.493 |
Overige kortlopende verplichtingen
| 0 | 12,792,837 | 9,365,279 | 7,027,643 | 26,972 | 19,328 | 6,910,050 | 9,581,186 | 10,014,127 | 9,445,022 | 10,203,456 | 18,751 | 14,468 | 16,715 | 15,422 | 17,283 | 11,484 | 22,431 | 13,997 | 12,000 | 7,100 | 42,385 | 68,466 | 53,835 | 83,664 | 104,049 | 54,010 | 7,804 | 3,527 | 2,558 | 3,257 | 2,328 | 2,163 | 2,418 | 2,665 | 4,008 | 40 | 27 | 54 | 163 | 1,841,005 | 133 | 122 | 110 | 63 | 60 | 80 | 35 | 22 | 27 | 27 | 34 | 30 | 38 | 35 | 2,618,471 | 1,791,969 | 1,760,773 | 1,760,988.429 | 2,586,976.014 | 1,685,360.029 | 1,756,877.155 | 1,866,715.093 | 2,610,023.69 | 1,414,213.168 | 1,368,729.193 | 1,658,266.957 | 2,143,976.507 | 1,266,812.124 | 1,373,259.538 | 129,322.104 |
Totaal kortlopende verplichtingen
| 7,031,000 | 23,354,170 | 23,401,233 | 21,007,810 | 20,250,122 | 19,776,433 | 17,276,137 | 19,843,696 | 18,383,115 | 16,869,305 | 16,659,247 | 14,769,356 | 10,545,603 | 9,186,924 | 9,830,992 | 9,072,360 | 8,851,618 | 9,595,472 | 8,707,249 | 7,874,033 | 6,827,424 | 7,512,771 | 13,231,722 | 13,031,852 | 10,002,009 | 8,727,425 | 9,352,773 | 8,116,133 | 5,642,787 | 5,483,352 | 5,167,516 | 4,160,849 | 2,974,257 | 3,163,858 | 4,251,605 | 4,840,698 | 5,389,340 | 5,268,876 | 5,161,878 | 5,765,304 | 4,538,069 | 4,853,122 | 3,964,668 | 3,078,239 | 3,495,675 | 3,956,226 | 4,455,681 | 4,441,180 | 4,755,747 | 5,277,364 | 4,688,708 | 4,817,286 | 5,205,841 | 5,367,735 | 5,055,435 | 4,617,650 | 4,911,955 | 4,553,282 | 4,764,484.736 | 4,651,652.762 | 5,268,184.134 | 5,181,272.899 | 4,828,648.886 | 4,130,621.793 | 3,618,167.148 | 3,497,827.366 | 3,116,167.843 | 2,793,207.313 | 2,678,893.756 | 2,409,620.969 | 2,359,696.433 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,704,000 | 18,953,617 | 20,660,671 | 19,611,443 | 22,752,094 | 21,925,642 | 22,461,048 | 17,087,565 | 18,084,125 | 16,807,981 | 15,690,302 | 15,966,749 | 13,033,555 | 12,818,931 | 12,158,960 | 9,433,650 | 9,136,014 | 9,543,683 | 9,918,560 | 8,781,328 | 8,289,386 | 7,579,798 | 4,566,634 | 3,667,634 | 3,660,524 | 3,575,937 | 3,268,605 | 3,397,490 | 3,670,387 | 3,795,252 | 3,552,708 | 3,631,118 | 3,470,177 | 3,766,242 | 3,410,098 | 2,805,223 | 2,436,700 | 2,179,645 | 2,414,792 | 2,419,739 | 2,329,615 | 2,193,380 | 3,268,517 | 3,679,895 | 3,806,805 | 4,251,727 | 3,830,527 | 3,752,779 | 4,062,754 | 4,112,706 | 4,046,041 | 3,946,039 | 4,010,713 | 2,965,908 | 3,467,793 | 2,514,171 | 2,781,017 | 3,033,566 | 2,564,891.325 | 2,714,375.714 | 2,580,387.377 | 2,774,947.782 | 3,455,963.157 | 3,331,332.261 | 3,508,124.411 | 2,961,381 | 2,624,258.243 | 2,373,850.609 | 1,671,915.141 | 1,891,713.202 | 1,824,457.406 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 2,259,454 | 2,431,065 | 14,015 | 3,623,599 | 3,492,582 | 0 | 0 | 0 | 0 | 0 | 2,831,315 | 563,719 | 1 | 4,901 | 4,901 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 4,900 | 0 | 0 | 0 | 0 | 712,400 | 0 | 0 | 0 | 746,165 | 0 | 0 | 0 | 0 | 0 | 0 | 1,090 | 0 | 0 | 0 | 666 | 0 | 0 | 0 | 4,133 | 0 | 3,792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84,391.667 | 84,391.667 | 84,391.667 | 84,391.667 | 168,783.333 | 168,783.334 | 168,783.334 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 135,702 | 126,684 | 114,396 | 125,451 | 131,114 | 112,004 | 382,477 | 755,084 | 600,440 | 641,809 | 627,995 | 411,724 | 310,076 | 279,683 | 266,640 | 60,528 | 57,313 | 14,896 | 15,743 | 5,471 | 5,831 | 6,224 | 6,597 | 2,229 | 2,548 | 2,708 | 5,554 | 5,156 | 3,806 | 4,034 | 4,732 | 5,146 | 6,110 | 6,946 | 7,582 | 2,754 | 1,915 | 2,212 | 3,463 | 2,784 | 3,009 | 0 | -935 | 0 | 0 | 0 | 714,579 | 0 | 0 | 0 | 595,390 | 0 | 619,666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 547,276.419 |
Overige niet-vlottende verplichtingen
| 0 | 1,091,386 | 1,070,460 | 6,078,749 | 66,624 | 34,186 | 3,526,885 | 3,267,232 | 3,600,290 | 3,109,736 | 3,076,059 | 1 | 1 | 523,951 | 464,883 | 487,205 | 715,054 | 655,053 | 249,458 | 170,295 | 278,344 | 218,177 | 156,014 | 95,021 | 218,764 | 168,594 | 117,651 | 73,468 | 507,625 | 455,383 | 426,323 | 395,797 | 435 | 692,420 | 664,317 | 636,700 | 854 | 717,716 | 688,295 | 658,469 | 920,472 | 897,210 | 980,178 | 972,150 | 921,106 | 909,752 | 728,460 | 47 | 617,041 | 585,500 | 631,363 | 29 | 558,580 | 108 | 753,660 | 638,338 | 615,402 | 580,374 | 585,186.837 | 606,356.472 | 645,471.724 | 691,088.33 | 659,549.7 | 0 | 679,017.238 | 607,411.112 | 584,514.967 | 0 | 557,870.251 | 550,461.341 | 7,084.618 |
Totaal niet-vlottende verplichtingen
| 16,704,000 | 22,440,159 | 24,288,880 | 25,818,603 | 26,567,768 | 25,583,524 | 26,099,937 | 20,737,274 | 22,439,499 | 20,518,157 | 19,408,170 | 19,426,060 | 14,008,999 | 13,652,959 | 12,908,427 | 10,192,396 | 9,916,496 | 10,260,949 | 10,187,814 | 8,972,266 | 8,578,101 | 7,808,706 | 4,733,772 | 3,774,152 | 3,886,417 | 3,751,979 | 3,393,864 | 3,481,412 | 4,183,168 | 4,254,441 | 3,983,065 | 4,031,647 | 4,188,158 | 4,464,772 | 4,081,361 | 3,449,505 | 3,186,473 | 2,899,276 | 3,105,299 | 3,081,671 | 3,252,871 | 3,093,599 | 4,248,695 | 4,652,200 | 4,727,911 | 5,161,479 | 4,558,987 | 4,468,071 | 4,679,795 | 4,698,206 | 4,677,404 | 4,545,591 | 4,569,293 | 3,589,474 | 4,221,453 | 3,152,509 | 3,396,419 | 3,613,940 | 3,150,078.162 | 3,320,732.186 | 3,225,859.101 | 3,466,036.112 | 4,115,512.857 | 3,331,332.261 | 4,271,533.316 | 3,653,183.779 | 3,293,164.877 | 2,458,242.276 | 2,398,568.725 | 2,610,957.877 | 2,547,601.777 |
Totaal passiva
| 23,735,000 | 45,794,329 | 47,690,113 | 46,826,413 | 46,817,890 | 45,359,957 | 43,376,074 | 40,580,970 | 40,822,614 | 37,387,462 | 36,067,417 | 34,195,416 | 24,554,602 | 22,839,883 | 22,739,419 | 19,264,756 | 18,768,114 | 19,856,421 | 18,895,063 | 16,846,299 | 15,405,525 | 15,321,477 | 17,965,494 | 16,806,004 | 13,888,426 | 12,479,404 | 12,746,637 | 11,597,545 | 9,825,955 | 9,737,793 | 9,150,581 | 8,192,496 | 7,162,415 | 7,628,630 | 8,332,966 | 8,290,203 | 8,575,813 | 8,168,152 | 8,267,177 | 8,846,975 | 7,790,940 | 7,946,721 | 8,213,363 | 7,730,439 | 8,223,586 | 9,117,705 | 9,014,668 | 8,909,251 | 9,435,542 | 9,975,570 | 9,366,112 | 9,362,877 | 9,775,134 | 8,957,209 | 9,276,888 | 7,770,159 | 8,308,374 | 8,167,222 | 7,914,562.898 | 7,972,384.948 | 8,494,043.235 | 8,647,309.011 | 8,944,161.743 | 7,461,954.054 | 7,889,700.464 | 7,151,011.145 | 6,409,332.72 | 5,251,449.589 | 5,077,462.481 | 5,020,578.846 | 4,907,298.21 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116,553 | 400,148 | 35,180 | 58,632 | 0 | 295,221 | 0 | 227,298 | 237,565 | 480,843 | 502,138 | 264,399 | 341,380 | 501,451 | 184,016 | 273,526 | 403,928 | 79,103 | 1,124,000 | 64,363 | 16,611 | 1,600 | 0 | 0 | 27,757 | 41,815 | 212,561 | 311,877 | 125,534 | 108,807 | 57,240 | 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
| 3,658,000 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,657,652 | 3,649,675 | 3,598,249 | 3,568,645 | 3,568,645 | 3,568,645 | 3,491,225 | 3,488,467 | 3,488,419 | 3,488,252 | 3,488,252 | 3,487,768 | 2,978,498 | 2,978,498 | 2,978,498 | 2,971,195 | 2,969,023 | 2,969,022 | 2,968,802 | 2,965,976.07 | 2,965,833.03 | 2,965,830.89 | 2,965,768.535 | 2,615,745.475 | 2,315,654.175 | 2,315,654.175 | 2,314,009.365 | 2,314,009.365 | 2,313,783.365 | 2,313,783.365 | 2,313,783.365 | 2,313,283.365 |
Ingehouden winsten
| 57,842,000 | 51,373,116 | 47,463,189 | 45,883,371 | 48,287,780 | 50,686,060 | 53,893,809 | 56,685,260 | 60,232,908 | 59,346,943 | 56,692,698 | 55,784,068 | 52,460,405 | 49,156,421 | 47,178,853 | 46,995,728 | 44,871,336 | 43,798,578 | 42,540,232 | 42,930,675 | 42,841,085 | 42,353,013 | 41,822,885 | 41,854,647 | 38,693,194 | 34,006,624 | 29,683,733 | 27,287,256 | 24,051,224 | 21,001,186 | 18,536,781 | 17,066,583 | 15,326,660 | 14,732,047 | 14,448,057 | 14,358,988 | 13,505,758 | 12,459,056 | 11,352,618 | 10,276,904 | 8,772,307 | 7,677,012 | 7,003,836 | 6,201,322 | 5,396,824 | 4,438,631 | 3,491,844 | 3,313,265 | 3,232,602 | 3,230,970 | 3,284,131 | 3,555,323 | 3,923,160 | 4,484,268 | 4,013,194 | 3,653,825 | 3,543,780 | 2,483,142 | 1,823,101.913 | 1,005,936.494 | 353,887.333 | 110,829.253 | 161,550.854 | 1,356,062.982 | 3,158,250.741 | 4,808,709.251 | 5,516,522.597 | 5,908,953.435 | 6,400,210.781 | 6,231,982.899 | 5,986,677.908 |
Overige gereserveerde algehele resultaten
| 0 | 2,627,702 | 2,228,972 | 1,863,292 | 2,038,497 | 1,874,971 | 2,218,138 | 1,659,043 | 3,519,356 | 2,446,523 | 1,745,019 | 1,348,317 | 1,195,093 | 669,261 | -116,553 | -400,148 | -35,180 | -58,632 | 47,862 | -295,221 | 47,711,000 | -227,298 | -237,565 | -480,843 | -502,138 | -264,399 | -341,380 | -501,451 | -184,016 | -273,526 | -403,928 | -79,103 | -1,124,000 | -64,363 | -16,611 | -1,600 | 212,891 | 35,334 | -27,757 | -41,815 | -212,561 | -311,877 | -125,534 | -108,807 | -57,240 | 162,184 | 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 |
Overige totale aandeelhoudersvermogen
| 3,802,000 | 2,174,833 | 2,160,422 | 2,099,970 | 1,218,346 | 1,215,672 | 1,215,614 | 1,264,400 | 1,264,400 | 1,264,400 | 1,264,094 | 1,367,035 | 1,367,035 | 1,367,035 | 1,518,416 | 1,235,161 | 1,950,084 | 1,926,632 | 1,985,264 | 1,340,088 | -45,955,771 | 1,689,566 | 1,679,299 | 1,333,420 | 1,133,171 | 3,107,424 | 3,030,443 | 2,870,372 | 3,187,807 | 3,098,297 | 2,967,895 | 3,292,720 | 3,016,322 | 3,307,460 | 3,355,212 | 3,370,223 | 3,390,089 | 4,143,712 | 4,115,955 | 4,101,897 | 3,868,687 | 3,334,801 | 3,280,549 | 3,297,276 | 3,348,908 | 3,066,076 | 3,063,717 | 2,938,472 | 3,066,359 | 3,141,112 | 3,126,974 | 1,341,921 | 1,365,215 | 1,095,499 | 1,115,059 | -6,622,848 | 1,527,870 | 1,651,552 | 1,380,828.293 | -3,971,769.524 | 1,592,885.426 | 1,815,484.927 | 1,655,704.749 | -3,671,717.157 | 1,281,290.076 | 921,443.282 | 753,453.891 | -8,222,736.8 | 653,157.386 | 634,603.041 | 673,795.468 |
Totaal eigen vermogen van aandeelhouders
| 65,302,000 | 59,833,303 | 55,510,235 | 53,504,285 | 55,202,275 | 57,434,355 | 60,985,213 | 63,266,355 | 68,674,316 | 66,715,518 | 63,359,463 | 62,157,072 | 58,680,185 | 54,850,369 | 52,354,921 | 51,888,541 | 50,479,072 | 49,382,862 | 48,231,010 | 47,928,415 | 48,253,966 | 47,700,231 | 47,159,836 | 46,845,719 | 43,484,017 | 40,771,700 | 36,371,828 | 33,815,280 | 30,896,683 | 27,757,135 | 25,162,328 | 24,016,955 | 22,000,634 | 21,697,159 | 21,460,921 | 21,386,863 | 20,766,390 | 20,295,754 | 19,126,225 | 18,036,453 | 16,290,669 | 14,610,062 | 13,853,030 | 13,067,243 | 12,314,377 | 11,158,116 | 10,044,028 | 9,740,156 | 9,787,213 | 9,860,334 | 9,898,873 | 7,875,742 | 8,266,873 | 8,558,265 | 8,099,448 | 6,622,848 | 8,040,672 | 7,103,496 | 6,169,906.276 | 3,971,769.524 | 4,912,603.649 | 4,892,082.715 | 4,433,001.078 | 3,671,717.157 | 6,755,194.992 | 8,044,161.898 | 8,583,985.853 | 8,222,736.8 | 9,367,151.532 | 9,180,369.305 | 8,973,756.741 |
Totaal eigen vermogen
| 65,302,000 | 59,830,020 | 55,507,402 | 53,503,752 | 55,231,560 | 57,459,050 | 61,008,534 | 63,290,542 | 68,723,186 | 66,760,160 | 63,398,639 | 62,191,058 | 58,714,446 | 54,878,014 | 52,378,589 | 51,909,097 | 50,499,059 | 49,402,876 | 48,247,724 | 47,943,195 | 48,266,226 | 47,710,787 | 47,166,007 | 46,852,331 | 43,488,826 | 40,777,676 | 36,378,486 | 33,820,919 | 30,904,498 | 27,763,784 | 25,168,919 | 24,023,530 | 22,004,580 | 21,700,822 | 21,464,689 | 21,387,703 | 20,766,327 | 20,295,553 | 19,125,736 | 18,036,303 | 16,290,275 | 14,609,986 | 13,852,376 | 13,066,859 | 12,313,704 | 11,157,690 | 10,043,546 | 9,739,442 | 9,786,442 | 9,859,602 | 9,898,248 | 7,875,271 | 8,266,462 | 8,558,728 | 8,099,989 | 6,622,848 | 8,040,672 | 7,103,496 | 6,169,906.276 | 3,971,769.524 | 4,912,603.649 | 4,892,082.715 | 4,433,001.078 | 3,671,717.157 | 6,755,194.992 | 8,044,161.898 | 8,583,985.853 | 8,222,736.8 | 9,367,151.532 | 9,180,369.305 | 8,973,756.741 |
Totaal passiva en aandeelhoudersvermogen
| 108,368,000 | 105,624,349 | 103,197,515 | 100,330,165 | 102,049,450 | 102,819,007 | 104,384,608 | 103,871,512 | 109,545,800 | 104,147,622 | 99,466,056 | 96,386,474 | 83,269,048 | 77,717,897 | 75,118,008 | 71,173,853 | 69,267,173 | 69,259,297 | 67,142,787 | 64,789,494 | 63,671,751 | 63,032,264 | 65,131,501 | 63,658,335 | 57,377,252 | 53,257,080 | 49,125,123 | 45,418,464 | 40,730,453 | 37,501,577 | 34,319,500 | 32,216,026 | 29,166,995 | 29,329,452 | 29,797,655 | 29,677,906 | 29,342,140 | 28,463,705 | 27,392,913 | 26,883,278 | 24,081,215 | 22,556,707 | 22,065,739 | 20,797,298 | 20,537,290 | 20,275,395 | 19,058,214 | 18,648,693 | 19,221,984 | 19,835,172 | 19,264,360 | 17,238,148 | 18,041,596 | 17,515,937 | 17,376,877 | 7,770,159 | 16,349,046 | 15,270,718 | 14,084,469.174 | 7,972,384.948 | 13,406,646.884 | 13,539,391.726 | 13,377,162.821 | 0 | 14,644,895.456 | 15,195,173.043 | 14,993,318.573 | 0 | 14,444,614.013 | 14,200,948.151 | 13,881,054.951 |