Union Corporation
KRX:000910.KS
4580 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 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 Q1 | 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
| 1,670.768 | 896.744 | 14,039.386 | 17,261.45 | 17,002.654 | 10,617.17 | 9,002.613 | 15,769.687 | 5,759.912 | 18,720.867 | 18,600.977 | 23,957.3 | 21,979.271 | 22,824.738 | 23,380.426 | 22,292.29 | 21,183.301 | 6,556.193 | 13,648.236 | 13,285.488 | 15,616.822 | 9,893.27 | 6,701.249 | 3,040.893 | 2,999.693 | 1,768.367 | 2,996.818 | 1,767.935 | 5,574.652 | 4,115.714 | 3,520.698 | 5,051.135 | 3,669.799 | 7,485.684 | 7,514.689 | 3,766.743 | 5,255.743 | 7,734.414 | 6,277.591 | 4,597.937 | 3,127.045 | 3,599.349 | 1,241.567 | 1,445.285 | 4,826.67 | 1,681.765 | 5,289.95 | 1,787.395 | 403.749 | 5,767.055 | 7,201.156 | 3,378.31 | 3,277.192 | 2,130.472 | 934.887 | 4,033.959 | 4,850.567 | 5,211.231 | 6,058.41 | 10,955.966 | 6,694.337 | 4,858.262 | 7,773.331 | 4,302.93 | 4,247.638 | 7,507.319 |
Kortetermijnbeleggingen
| 9,370.919 | 14,501.742 | 20.497 | 7.382 | 64.799 | 3,543.061 | 3,620 | -2,169.689 | -2,211.037 | 0.001 | 0.001 | 100.001 | 100 | -2,220.483 | 3,602.679 | 3,629.289 | 3,611.14 | 14,064.867 | 8,404.6 | 8,537.831 | 3,619.108 | 1,554.816 | 1,549.654 | 69.112 | 424.761 | 369.434 | 48.658 | 660.943 | 17.798 | 2.5 | 105.868 | 1,151.51 | 910.484 | 83.576 | 11.305 | 7.79 | 9.83 | 9.91 | 9.535 | 9.79 | 8.29 | 9.3 | 9.66 | 10.19 | 10.42 | 10.565 | 12.08 | 134.54 | 4,134.876 | 3,137.613 | 135.112 | 880.011 | 1,097.59 | 3,071.037 | 7,085.78 | 5,085.038 | 7,131.563 | 7,077.552 | 7,139.516 | 15.45 | 8.84 | 1.345 | 2.545 | 5,135.666 | 1,449.225 | 1,276.665 |
Liquide middelen en kortetermijnbeleggingen
| 11,041.687 | 15,398.486 | 14,059.883 | 17,268.832 | 17,067.453 | 14,160.231 | 12,622.613 | 15,769.687 | 5,759.912 | 18,720.868 | 18,600.978 | 24,057.301 | 22,079.271 | 22,824.738 | 26,983.105 | 25,921.579 | 24,794.441 | 20,621.06 | 22,052.836 | 21,823.319 | 19,235.93 | 11,448.086 | 8,250.903 | 3,110.005 | 3,424.454 | 2,137.801 | 3,045.476 | 2,428.878 | 5,592.45 | 4,118.214 | 3,626.565 | 6,202.645 | 4,580.283 | 7,569.259 | 7,525.994 | 3,774.533 | 5,265.573 | 7,744.323 | 6,287.126 | 4,607.727 | 3,135.335 | 3,608.649 | 1,251.227 | 1,455.475 | 4,837.09 | 1,692.329 | 5,302.03 | 1,921.935 | 4,538.625 | 8,904.668 | 7,336.268 | 4,258.321 | 4,374.782 | 5,201.509 | 8,020.667 | 9,118.997 | 11,982.13 | 12,288.783 | 13,197.926 | 10,971.416 | 6,703.177 | 4,859.607 | 7,775.876 | 9,438.596 | 5,696.863 | 8,783.984 |
Nettovorderingen
| 66,220.221 | 67,196.399 | 66,986.504 | 71,163.491 | 71,272.02 | 72,546.633 | 69,980.308 | 74,247.949 | 75,297.121 | 68,628.704 | 66,213.801 | 61,766.007 | 61,247.745 | 61,389.325 | 62,764.602 | 61,349.213 | 62,483.037 | 66,076.445 | 65,885.469 | 65,771.088 | 66,009.508 | 63,871.912 | 67,338.867 | 65,793.008 | 65,825.617 | 62,592.98 | 61,244.91 | 66,291.463 | 62,884.083 | 60,280.018 | 30,123.98 | 0 | 22,698.571 | 23,385.761 | 22,587.975 | 25,752.234 | 0 | 26,840.458 | 0 | 29,657.354 | 0 | 26,761.44 | 25,701.491 | 0 | 25,223.746 | 27,899.985 | 28,814.827 | 0 | 0 | 25,800.018 | 0 | 25,931.821 | 0 | 28,441.452 | 26,625.425 | 28,265.462 | 0 | 25,889.183 | 28,951.812 | 27,777.995 | 0 | 0 | 0 | 0 | 24,596.025 | 21,014.071 |
Voorraad
| 56,531.733 | 54,239.316 | 57,372.453 | 58,975.769 | 60,990.649 | 59,925.066 | 57,818.258 | 53,658.856 | 54,029.836 | 50,359.253 | 48,950.453 | 42,816.436 | 39,171.737 | 39,646.173 | 40,030.801 | 42,017.208 | 45,233.77 | 42,387.085 | 41,493.24 | 41,799.705 | 43,361.267 | 38,441.474 | 35,206.036 | 35,188.479 | 33,073.969 | 30,568.757 | 30,358.381 | 30,443.198 | 32,380.675 | 30,776.86 | 11,578.182 | 12,799.792 | 16,389.806 | 14,830.249 | 15,229.23 | 15,121.387 | 15,056.121 | 14,578.497 | 17,069.29 | 15,719.142 | 19,589.865 | 19,657.558 | 20,530.758 | 21,296.408 | 21,818.283 | 23,350.558 | 25,426.992 | 24,324.954 | 23,360.735 | 24,267.758 | 25,369.311 | 24,371.112 | 22,085.962 | 16,148.759 | 19,382.266 | 11,901.103 | 12,798.006 | 13,473.713 | 12,636.473 | 14,835.779 | 13,941.717 | 12,184.007 | 15,327.119 | 7,115.03 | 6,512.411 | 7,113.482 |
Overige vlottende activa
| 485.733 | 2,391.258 | 753.591 | 7.655 | 8.381 | 11.439 | 7.379 | 7.603 | 7.521 | 7.833 | 6.48 | 8.005 | 8.453 | 8.286 | 6.411 | 8.306 | 14.297 | 14.375 | 17.453 | 8.191 | 7.877 | 9.892 | 8.164 | 11.427 | 11.738 | 21.393 | 6.738 | 10.648 | 12.254 | 47.935 | -0 | 24,516.786 | -0.001 | 0 | -0.001 | -0.001 | 27,033.278 | -0 | 26,951.736 | -0.001 | 27,304.87 | 0 | 0.001 | 27,500.233 | -0.001 | 0 | -0.001 | 28,387.358 | 30,958.239 | 0.001 | 27,687.449 | 6.349 | 27,601.339 | 18.329 | 0.001 | 44.905 | 26,238.298 | 42.567 | 0.001 | -0.001 | 26,030.232 | 25,645.188 | 26,409.142 | 28,633.483 | 12.614 | 8.92 |
Totaal vlottende activa
| 134,279.374 | 139,225.459 | 139,172.431 | 147,415.747 | 149,338.503 | 146,643.369 | 140,428.558 | 143,684.095 | 135,094.39 | 137,716.657 | 133,771.712 | 128,647.749 | 122,507.206 | 123,868.522 | 129,784.919 | 129,296.305 | 132,525.545 | 129,098.965 | 129,448.998 | 129,402.303 | 128,614.583 | 113,771.364 | 110,803.969 | 104,102.919 | 102,335.778 | 95,320.931 | 94,655.505 | 99,174.187 | 100,869.462 | 95,223.027 | 45,328.727 | 43,519.223 | 43,668.659 | 45,785.27 | 45,343.198 | 44,648.153 | 47,354.972 | 49,163.278 | 50,308.152 | 49,984.222 | 50,030.07 | 50,027.647 | 47,483.477 | 50,252.116 | 51,879.118 | 52,942.873 | 59,543.848 | 54,634.247 | 58,857.599 | 58,972.445 | 60,393.028 | 54,567.603 | 54,062.083 | 49,810.049 | 54,028.359 | 49,330.467 | 51,018.434 | 51,694.246 | 54,786.212 | 53,585.189 | 46,675.126 | 42,688.802 | 49,512.137 | 45,187.109 | 36,817.913 | 36,920.457 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 154,839.314 | 154,379.965 | 154,555.155 | 170,286.409 | 170,137.138 | 171,002.755 | 170,750.799 | 165,265.76 | 160,753.663 | 152,500.051 | 150,942.049 | 150,284.378 | 148,218.538 | 148,912.474 | 148,420.393 | 150,010.633 | 149,655.291 | 147,380.544 | 140,311.764 | 125,933.357 | 121,292.615 | 115,713.359 | 114,975.14 | 171,792.691 | 168,141.458 | 171,521.201 | 170,093.701 | 171,573.253 | 173,332.691 | 122,931.266 | 41,471.297 | 42,390.325 | 43,734.663 | 44,259.707 | 48,269.759 | 49,128.841 | 50,872.34 | 50,377.832 | 50,538.904 | 48,339.514 | 44,977.056 | 43,791.848 | 53,587.625 | 53,018.032 | 52,126.437 | 51,600.106 | 52,393.039 | 52,575.219 | 49,559.49 | 49,006.691 | 49,400.529 | 48,705.022 | 45,867.924 | 45,172.427 | 44,720.506 | 45,952.849 | 47,474.225 | 48,375.4 | 49,266.793 | 49,899.106 | 50,430.929 | 51,574.993 | 52,137.86 | 51,924.32 | 52,092.058 | 50,190.691 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.302 | 42.302 | 42.302 | 42.302 | 42.302 | 42.302 | 42.302 | 42.302 | 4,093.725 | 4,093.726 | 716.123 | 0 | 0 | 0 | 0 | 0 | 0 | 323.36 | 323.36 | 323.36 | 323.36 | 323.36 | 323.36 | 323.36 | 323.36 | 323.36 | 323.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4,420.158 | 3,519.872 | 3,471.604 | 3,607.537 | 3,616.26 | 2,978.518 | 3,010.896 | 3,218.064 | 2,716.176 | 2,746.305 | 2,782.295 | 2,565.565 | 2,564.353 | 2,482.028 | 2,507.516 | 2,585.478 | 2,118.301 | 1,573.547 | 1,633.615 | 1,667.508 | 1,930.921 | 1,989.658 | 2,029.105 | 7,275.918 | 7,345.912 | 7,486.729 | 7,642.416 | 14,872.673 | 15,153.572 | 30,325.662 | 934.676 | 855.312 | 1,579.251 | 1,609.832 | 1,557.787 | 1,195.452 | 1,191.542 | 1,196.033 | 1,198.907 | 1,169.834 | 1,173.42 | 1,179.607 | 1,158.526 | 1,164.771 | 1,168.891 | 1,169.461 | 1,185.746 | 1,194.027 | 1,199.964 | 1,207.749 | 142.593 | 152.281 | 162.649 | 173.512 | 182.474 | 191.145 | 201.627 | 212.299 | 222.971 | 218.547 | 221.376 | 231.01 | 240.344 | 248.475 | 261.424 | 289.009 |
Goodwill en immateriële activa
| 4,420.158 | 3,519.872 | 3,471.604 | 3,607.537 | 3,616.26 | 2,978.518 | 3,010.896 | 3,218.064 | 2,716.176 | 2,746.305 | 2,782.295 | 2,565.565 | 2,564.353 | 2,482.028 | 2,507.516 | 2,585.478 | 2,118.301 | 1,573.547 | 1,633.615 | 1,709.81 | 1,973.223 | 2,031.96 | 2,071.407 | 7,318.22 | 7,388.214 | 7,529.031 | 7,684.718 | 18,966.398 | 19,247.298 | 31,041.785 | 934.676 | 855.312 | 1,579.251 | 1,609.832 | 1,557.787 | 1,195.452 | 1,514.902 | 1,519.393 | 1,522.267 | 1,493.194 | 1,496.78 | 1,502.967 | 1,481.886 | 1,488.131 | 1,492.251 | 1,492.821 | 1,185.746 | 1,194.027 | 1,199.964 | 1,207.749 | 142.593 | 152.281 | 162.649 | 173.512 | 182.474 | 191.145 | 201.627 | 212.299 | 222.971 | 218.547 | 221.376 | 231.01 | 240.344 | 248.475 | 261.424 | 289.009 |
Langetermijnbeleggingen
| 70,384.872 | 70,153.261 | 80,399.022 | 74,457.487 | 79,878.928 | 67,754.725 | 54,121.49 | 66,473.124 | 99,555.638 | 73,010.042 | 72,319.756 | 109,939.704 | 82,452.485 | 87,234.263 | 63,385.892 | 40,131.431 | 27,479.421 | 15,618.576 | 39,202.128 | 44,030.374 | 63,940.109 | 65,741.513 | 74,626.027 | 77,559.963 | 72,775.679 | 101,578.558 | 88,635.645 | 97,627.401 | 86,329.965 | 81,768.137 | 76,058.073 | 85,330.202 | 99,665.04 | 71,658.646 | 78,652.307 | 85,420.971 | 97,982.689 | 74,810.275 | 122,637.331 | 161,718.432 | 166,839.146 | 179,398.679 | 162,183.801 | 126,358.198 | 150,086.027 | 155,666.335 | 218,594.52 | 196,967.241 | 374,870.626 | 460,545.227 | 311,035.262 | 332,086.879 | 234,783.151 | 184,180.33 | 200,365.79 | 244,822.841 | 196,944.466 | 184,479.386 | 201,895.638 | 301,565.884 | 332,463.691 | 354,829.657 | 237,204.199 | 44,593.653 | 45,149.877 | 40,682.207 |
Belastingvorderingen
| 2,494.099 | 2,627.796 | 2,341.779 | 1,066.824 | 1,025.406 | 1,067.948 | 1,189.498 | 560.744 | 1,700.187 | 2,920.962 | 3,258.261 | 3,676.486 | 3,839.361 | 4,073.567 | 4,495.362 | 3,361.813 | 3,101.852 | 2,878.317 | 3,413.243 | 11,094.916 | 6,173.505 | 4,020.482 | 4,103.473 | 2,703.055 | 2,926.296 | 2,315.903 | 2,230.33 | 921.959 | 1,525.12 | 938.275 | 544.851 | 0 | 1,382.39 | 643.653 | 0 | 0 | 0 | 916.818 | 892.113 | 0 | 942.773 | 795.062 | 0 | 749.243 | 639.572 | 662.717 | 0 | 0 | 4,754.851 | 0 | 407.026 | 460.23 | 640.279 | 573.934 | 463.386 | 495.148 | 576.753 | 1,028.402 | 1,028.402 | 462.115 | 445.289 | 353.932 | 353.932 | 406.553 | 428.49 | 352.471 |
Overige niet-vlottende activa
| 2,075.781 | 2,354.082 | 2,906.287 | 2,965.912 | 2,890.436 | 6,301.93 | 6,610.482 | 628.19 | 648.499 | 2,988.383 | 3,091.078 | 2,712.061 | 2,742.397 | -0.001 | 5,839.68 | 6,871.775 | 6,600.236 | 17,320.457 | 11,163.837 | 4.268 | 4.268 | 2,693.184 | -0.001 | 4.268 | 4.269 | 124.268 | -0 | 3,263.183 | 2,620.3 | 1,711.459 | 0.001 | 1,678.416 | -0.001 | -0.001 | 777.933 | 803.502 | 916.608 | 0 | -0.001 | 890.588 | -0.001 | 0 | 789.805 | 0.001 | 0.001 | 0 | 663.173 | 814.515 | -0.001 | 3,787.368 | 1,151.356 | 1,958.612 | 2,179.192 | 4,179.639 | 8,184.579 | 6,281.61 | 8,478.207 | 7,966.274 | 8,028.238 | 2,461.466 | 1,915.893 | 897.547 | 898.847 | 5,781.121 | 2,094.681 | 1,922.807 |
Totaal niet-vlottende activa
| 234,214.226 | 233,034.977 | 243,673.846 | 252,384.169 | 257,548.168 | 249,105.876 | 235,683.165 | 236,145.881 | 265,374.163 | 234,165.743 | 232,393.439 | 269,178.194 | 239,817.134 | 242,702.332 | 224,648.842 | 202,961.131 | 188,955.102 | 184,771.441 | 195,724.587 | 182,772.724 | 193,383.72 | 190,200.498 | 195,776.046 | 259,378.197 | 251,235.916 | 283,068.961 | 268,644.394 | 292,352.194 | 283,055.374 | 238,390.922 | 119,008.899 | 130,254.255 | 146,361.343 | 118,171.838 | 129,257.786 | 136,548.766 | 151,286.539 | 127,624.318 | 175,590.614 | 212,441.728 | 214,255.754 | 225,488.557 | 218,043.117 | 181,613.605 | 204,344.288 | 209,421.979 | 272,836.478 | 251,551.002 | 430,384.93 | 514,547.035 | 362,136.766 | 383,363.024 | 283,633.195 | 234,279.842 | 253,916.735 | 297,743.593 | 253,675.278 | 242,061.761 | 260,442.042 | 354,607.118 | 385,477.178 | 407,887.139 | 290,835.182 | 102,954.122 | 100,026.53 | 93,437.185 |
Totaal activa
| 368,493.599 | 372,260.435 | 382,846.277 | 399,799.916 | 406,886.671 | 395,749.244 | 376,111.723 | 379,829.976 | 400,468.554 | 371,882.401 | 366,165.151 | 397,825.944 | 362,324.34 | 366,570.854 | 354,433.76 | 332,257.436 | 321,480.647 | 313,870.406 | 325,173.585 | 312,175.027 | 321,998.303 | 303,971.862 | 306,580.016 | 363,481.116 | 353,571.694 | 378,389.892 | 363,299.898 | 391,526.38 | 383,924.836 | 333,613.949 | 164,337.626 | 173,773.478 | 190,030.002 | 163,957.108 | 174,600.984 | 181,196.919 | 198,641.511 | 176,787.596 | 225,898.766 | 262,425.95 | 264,285.824 | 275,516.205 | 265,526.594 | 231,865.721 | 256,223.406 | 262,364.852 | 332,380.326 | 306,185.249 | 489,242.529 | 573,519.48 | 422,529.794 | 437,930.627 | 337,695.278 | 284,089.891 | 307,945.095 | 347,074.06 | 304,693.712 | 293,756.007 | 315,228.254 | 408,192.307 | 432,152.304 | 450,575.941 | 340,347.319 | 148,141.231 | 136,844.443 | 130,357.642 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 12,647.614 | 11,951.673 | 12,562.367 | 13,262.743 | 13,891.692 | 14,022.31 | 15,695.097 | 15,393.645 | 17,719.863 | 15,678.253 | 17,663.282 | 15,208.039 | 15,877.737 | 14,739.165 | 14,605.453 | 12,684.849 | 14,786.912 | 17,622.664 | 16,301.089 | 15,714.674 | 16,919.103 | 17,093.526 | 19,105.19 | 25,201.783 | 21,019.393 | 20,849.515 | 19,936.441 | 18,908.851 | 19,147.681 | 17,262.521 | 8,665.404 | 10,035.716 | 10,396.562 | 10,562.82 | 10,539.9 | 10,308.494 | 11,524.947 | 11,509.377 | 17,174.644 | 13,178.151 | 11,407.66 | 10,190.09 | 10,090.466 | 10,930.888 | 11,595.615 | 12,908.463 | 14,718.531 | 13,325.492 | 13,804.398 | 13,014.914 | 14,324.839 | 14,535.408 | 11,214.058 | 9,762.041 | 11,745.092 | 9,113.256 | 9,006.123 | 9,512.999 | 12,159.569 | 12,419.194 | 8,993.43 | 7,537.079 | 7,706.491 | 7,568.035 | 7,996.344 | 7,394.985 |
Kortlopende schulden
| 130,292.77 | 135,995.961 | 121,526.716 | 128,219.974 | 127,071.966 | 109,964.445 | 94,045.048 | 81,225.096 | 77,937.108 | 82,068.833 | 86,786.25 | 86,914.756 | 81,243.153 | 83,005.978 | 86,472.963 | 88,080.488 | 91,866.986 | 96,241.018 | 95,523.342 | 92,512.404 | 90,104.9 | 94,066.21 | 92,768.6 | 89,760 | 87,460 | 69,957.831 | 69,057.831 | 96,350 | 97,741.371 | 91,550 | 10,000 | 10,000 | 10,011.072 | 10,009.032 | 10,007.005 | 10,004.99 | 10,010.882 | 10,009.844 | 10,008.813 | 10,007.79 | 10,006.773 | 10,005.763 | 10,004.76 | 10,003.763 | 10,002.773 | 10,002.688 | 17,749.048 | 17,825.652 | 17,863.958 | 17,863.715 | 17,863.473 | 11,863.234 | 14,862.996 | 13,862.76 | 18,488.189 | 15,499.263 | 21,089.552 | 22,951.653 | 22,404.779 | 21,115.416 | 19,026.42 | 17,478.897 | 24,141.175 | 22,221.619 | 18,111.943 | 17,667.217 |
Belastingschulden
| 301.046 | 704.927 | 405.123 | 436.555 | 659.502 | 152.365 | 77.239 | 505.591 | 647.505 | 537.07 | 635.407 | 493.481 | 740.527 | 347.576 | 465.134 | 1,046.295 | 760.855 | 871.656 | 1,306.613 | 1,166.606 | 1,333.67 | 363.779 | 862.607 | 607.834 | 743.696 | 6,580.992 | 6,633.881 | 768.816 | 1,125.45 | 998.439 | 539.742 | 727.666 | 0 | 535.587 | 638.609 | 569.229 | 600.687 | 1,490.442 | 1,063.854 | 923.165 | 183.576 | 668.144 | 363.839 | 652.517 | 484.158 | 640.262 | 1,806.871 | 995.697 | 1,687.7 | 2,814.327 | 3,070.014 | 1,679.466 | 1,954.951 | 1,902.919 | 1,090.922 | 1,476.375 | 866.337 | 801.384 | 1,411.161 | 951.85 | 759.025 | 390.114 | 704.897 | 492.778 | 154.374 | 207.861 |
Uitgestelde opbrengsten
| 854.315 | 764.09 | 2,863.22 | 18,285.276 | 18,525.732 | 4,520.032 | 1,961.121 | 1,594.842 | 1,971.212 | 1,949.454 | 20,026.99 | 16,316.816 | 15,131.036 | 15,959.649 | 16,158.056 | 15,790.005 | 14,733.295 | 18,701.587 | 18,435.853 | 15,620.753 | 19,047.801 | 16,289.151 | 12,787.392 | 10,115.182 | 10,742.964 | 20,789.188 | 17,316.222 | 10,933.751 | 10,331.545 | 12,560.816 | 4,685.701 | 4,673.839 | 5,800.765 | 5,886.023 | 638.609 | 569.229 | 600.687 | 6,793.371 | 3,211.213 | 6,364.112 | 5,381.478 | 4,974.036 | 363.839 | 4,057.573 | 5,606.562 | 5,510.967 | 7,391.89 | 995.697 | 7,509.766 | 8,427.127 | 10,415.352 | 7,303.823 | 6,208.082 | 6,253.082 | 4,625.714 | 4,773.855 | 4,196.38 | 4,960.88 | 5,667.453 | 4,593.508 | 4,651.623 | 3,769.742 | 704.897 | 492.778 | 5,970.474 | 207.861 |
Overige kortlopende verplichtingen
| 15,298.776 | 16,222.271 | 15,284.079 | 8.303 | 65.718 | 17,623.839 | 21,260.921 | 16,133.586 | 17,484.111 | 19,732.461 | 101.12 | 36.678 | 42.145 | 85.278 | 84.045 | 229.227 | 393.052 | 283.47 | 308.005 | 196.815 | 203.424 | 112.705 | 121.443 | 185.409 | 187.49 | 182.056 | 201.793 | 136.212 | 124.068 | 172.992 | -0 | 17.745 | 8.401 | 8.4 | 3,844.421 | 4,341.751 | 6,348.705 | 0 | 0.001 | 0.001 | 0.002 | 0.001 | 3,965.642 | -0.001 | -0.001 | -0 | 0.003 | 4,829.554 | -0.001 | -0.002 | 0.001 | 0.001 | -0.001 | -0.002 | -0.002 | -0.001 | 0.001 | 0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 2,906.191 | 3,956.446 | 0.001 | 8,392.412 |
Totaal kortlopende verplichtingen
| 159,093.475 | 164,933.995 | 152,236.383 | 159,776.296 | 159,555.108 | 146,130.626 | 132,962.187 | 114,347.169 | 115,112.294 | 119,429.001 | 124,577.642 | 118,476.289 | 112,294.071 | 113,790.07 | 117,320.518 | 116,784.569 | 121,780.245 | 132,848.738 | 130,568.29 | 124,044.646 | 126,275.229 | 127,561.592 | 124,782.625 | 125,262.374 | 119,409.847 | 111,778.59 | 106,512.286 | 126,328.814 | 127,344.665 | 121,546.329 | 23,351.105 | 24,727.3 | 26,216.8 | 26,466.275 | 25,029.935 | 25,224.464 | 28,485.221 | 28,312.592 | 30,394.671 | 29,550.054 | 26,795.913 | 25,169.89 | 24,424.707 | 24,992.223 | 27,204.949 | 28,422.118 | 39,859.472 | 36,976.395 | 39,178.121 | 39,305.754 | 42,603.665 | 33,702.466 | 32,285.135 | 29,877.881 | 34,858.993 | 29,386.373 | 34,292.056 | 37,425.533 | 40,231.8 | 38,128.117 | 32,671.474 | 28,785.719 | 35,458.754 | 34,238.878 | 32,078.762 | 33,662.475 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 13,738.414 | 13,494.896 | 23,127.328 | 25,732.376 | 25,092.987 | 44,548.723 | 48,597.034 | 52,401.793 | 38,087.676 | 27,144.381 | 16,903.379 | 18,508.084 | 19,581.194 | 21,336.749 | 23,052.869 | 28,723.105 | 27,930.86 | 26,092.035 | 22,539.283 | 20,659.759 | 17,119.062 | 14,720.38 | 10,226.4 | 2,475 | 2,815 | 2,600 | 2,925 | 3,250 | 3,575 | 3,900 | 0 | 0 | 77.084 | 80.621 | 83.643 | 86.154 | 81.843 | 84.954 | 87.804 | 90.394 | 92.724 | 94.799 | 96.618 | 98.184 | 99.498 | 100.562 | 2,125.532 | 3,480.906 | 4,158.498 | 4,874.58 | 5,590.599 | 6,306.558 | 7,022.456 | 7,738.294 | 8,454.072 | 12,169.791 | 12,885.452 | 13,601.054 | 14,316.598 | 15,032.084 | 15,747.514 | 17,178.204 | 17,178.204 | 14,258.67 | 11,258.67 | 8,338.917 |
Uitgestelde opbrengsten niet-vlottend
| 1,351.11 | 1,561.142 | 1,674.661 | 5,039.124 | 0 | 0 | 0 | 0 | 0 | 0 | 23,459.557 | 0 | 23,942.784 | 0 | 22,707.326 | 23,388.086 | 0 | 21,579.628 | 20,475.501 | 16,039.179 | 14,534.691 | 0 | 0 | 11,373.45 | 0 | 15,326.472 | 0 | 0 | 20,123.8 | 18,577.071 | 0 | 0 | 3,171.019 | 0 | 0 | 0 | 0 | 3,950.774 | 0 | 5,982.827 | 6,357.557 | 0 | 0 | 0 | 6,170.651 | 0 | 4,452.646 | 0 | 0 | 0 | 1,519.284 | 0 | 1,993.576 | 0 | 1,081.495 | 0 | 0 | 1,184.198 | 0 | 0 | 1,454.389 | 1,284.995 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 16,730.659 | 16,603.609 | 18,784.456 | 19,826.235 | 19,979.017 | 17,825.424 | 14,589.639 | 15,681.722 | 23,471.602 | 17,842.973 | 17,576.029 | 26,360.468 | 19,440.166 | 19,797.883 | 15,338.977 | 9,136.675 | 6,018.17 | 4,655.005 | 8,769.561 | 5,232.451 | 8,584.753 | 7,920.935 | 9,882.001 | 27,568.894 | 26,771.18 | 33,762.039 | 30,833.607 | 35,199.58 | 32,631.488 | 16,041.334 | 14,918.997 | 15,544.355 | 18,937.42 | 12,096.532 | 13,622.536 | 15,446.785 | 19,433.428 | 13,937.162 | 25,027.345 | 34,398.103 | 35,797.481 | 38,722.669 | 36,474.22 | 27,599.042 | 33,569.292 | 34,711.069 | 49,451.773 | 40,569.705 | 80,610.437 | 99,340.699 | 66,119.473 | 71,049.549 | 49,610.119 | 38,975.519 | 43,439 | 52,729.342 | 42,591.16 | 39,708.695 | 43,700.574 | 79,725.5 | 88,387.736 | 94,854.192 | 62,484.145 | 11,076.927 | 10,337.248 | 9,171.033 |
Overige niet-vlottende verplichtingen
| 12,042.711 | 11,270.67 | 10,923.893 | -0 | 5,960.613 | 5,296.841 | 5,404.068 | 16,060.897 | 19,788.39 | 24,261.902 | -0 | 23,537.757 | -0 | 23,094.081 | -0 | 0 | 22,208.386 | 30 | 30 | 30 | 436.994 | 15,353.13 | 14,406.346 | -0.001 | 10,287.454 | 0.001 | 13,690.587 | 18,227.57 | -0.001 | 184.674 | 1,064.503 | 2,745.082 | 0.001 | 2,645.367 | 4,533.502 | 4,133.974 | 4,506.342 | 0 | 5,402.945 | -0.001 | 0.001 | 5,764.578 | 5,346.674 | 6,773.27 | -0.001 | 5,551.643 | -0.001 | 2,715.256 | 2,328.713 | 2,872.289 | -0.001 | 2,016.387 | -0.001 | 1,484.44 | 0.001 | 784.899 | 1,517.013 | 0.001 | 1,210.413 | 1,750.692 | 0.001 | -0.002 | 1,117.638 | 1,490.912 | 1,360.989 | 1,195.834 |
Totaal niet-vlottende verplichtingen
| 43,862.894 | 42,930.316 | 54,510.338 | 50,597.735 | 51,032.617 | 67,670.988 | 68,590.741 | 84,144.412 | 81,347.667 | 69,249.256 | 57,938.965 | 68,406.31 | 62,964.143 | 64,228.713 | 61,099.172 | 61,247.866 | 56,157.416 | 52,356.668 | 51,814.346 | 41,961.39 | 40,675.499 | 37,994.445 | 34,514.747 | 41,417.343 | 39,873.634 | 51,688.512 | 47,449.194 | 56,677.15 | 56,330.287 | 38,703.079 | 15,983.5 | 18,289.437 | 22,185.524 | 14,822.52 | 18,239.681 | 19,666.913 | 24,021.613 | 17,972.89 | 30,518.094 | 40,471.323 | 42,247.763 | 44,582.046 | 41,917.512 | 34,470.496 | 39,839.44 | 40,363.274 | 56,029.95 | 46,765.867 | 87,097.648 | 107,087.568 | 73,229.355 | 79,372.494 | 58,626.15 | 48,198.253 | 52,974.568 | 65,684.032 | 56,993.625 | 54,493.948 | 59,227.585 | 96,508.276 | 105,589.64 | 113,317.389 | 80,779.987 | 26,826.509 | 22,956.907 | 18,705.784 |
Totaal passiva
| 202,956.369 | 207,864.311 | 206,746.721 | 210,374.031 | 210,587.725 | 213,801.614 | 201,552.927 | 198,491.581 | 196,459.961 | 188,678.257 | 182,516.607 | 186,882.599 | 175,258.214 | 178,018.783 | 178,419.689 | 178,032.435 | 177,937.661 | 185,205.406 | 182,382.635 | 166,006.036 | 166,950.728 | 165,556.037 | 159,297.372 | 166,679.718 | 159,283.481 | 163,467.101 | 153,961.48 | 183,005.964 | 183,674.952 | 160,249.408 | 39,334.605 | 43,016.737 | 48,402.324 | 41,288.795 | 43,269.616 | 44,891.377 | 52,506.834 | 46,285.482 | 60,912.765 | 70,021.377 | 69,043.675 | 69,751.935 | 66,342.219 | 59,462.719 | 67,044.39 | 68,785.391 | 95,889.423 | 83,742.261 | 126,275.769 | 146,393.322 | 115,833.02 | 113,074.96 | 90,911.285 | 78,076.134 | 87,833.561 | 95,070.405 | 91,285.68 | 91,919.481 | 99,459.386 | 134,636.393 | 138,261.114 | 142,103.108 | 116,238.741 | 61,065.387 | 55,035.669 | 52,368.259 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,805.81 | 7,450.173 | 7,450.173 | 7,450.173 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 | 7,111.45 |
Ingehouden winsten
| 4,651.783 | -10,793.703 | 17,590.107 | 99,517.105 | 105,592.31 | 99,417.564 | 91,280.049 | 95,885.928 | 120,415.711 | 100,990.536 | 101,645.052 | 127,996.038 | 105,306.207 | 106,108.706 | 94,369.981 | 76,553.168 | 68,221.847 | 63,078.511 | 77,105.946 | 80,931.697 | 90,613.45 | 87,321.521 | 95,803.473 | 127,355.325 | 124,486.237 | 146,877.636 | 96,372.361 | 91,837.089 | 91,501.162 | 90,578.933 | 91,448.877 | 89,545.797 | 88,596.466 | 90,300.129 | 91,558.884 | 91,168.48 | 91,198.679 | 93,112.742 | 91,325.733 | 89,155.513 | 87,996.486 | 89,020.843 | 95,410.077 | 95,436.449 | 94,112.519 | 94,541.607 | 91,819.181 | 91,017.445 | 89,648.053 | 87,748.333 | 72,658.886 | 69,932.639 | 67,394.728 | 64,583.329 | 62,993.569 | 61,829.078 | 58,972.706 | 57,132.53 | 57,556.779 | 56,389.151 | 54,339.133 | 52,906.884 | 53,881.844 | 54,887.467 | 53,399.73 | 51,455.87 |
Overige gereserveerde algehele resultaten
| 98,315.816 | 112,773.759 | 93,810.788 | 94,021.531 | 94,014.702 | 89,150.059 | 99,129.257 | 99,183.427 | 98,934.736 | 98,922.469 | 92,913.686 | 94,349.404 | 39,975.861 | 18,206.084 | 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 |
Overige totale aandeelhoudersvermogen
| 10,400.275 | 10,400.275 | 10,400.275 | -67,362.017 | -67,362.016 | -67,362.016 | -77,362.016 | -77,362.016 | -77,362.016 | -77,362.016 | -71,362.016 | -71,362.016 | -17,046.547 | 4,766.465 | 22,862.075 | 16,793.57 | 15,078.317 | 14,783.714 | 14,296.809 | 13,658.616 | 13,539.715 | 8,878.837 | 8,843.994 | 2,696.82 | 2,702.039 | 1,238.709 | 44,705.548 | 42,046.489 | 33,129.514 | 30,036.145 | 25,748.334 | 33,617.415 | 45,441.275 | 24,774.227 | 32,131.955 | 37,484.964 | 47,033.678 | 29,451.132 | 65,680.295 | 95,256.971 | 99,216.342 | 108,700.905 | 95,747.363 | 68,855.652 | 86,922.608 | 90,941.473 | 136,865.912 | 123,975.37 | 265,868.534 | 331,927.652 | 226,926.439 | 247,811.578 | 172,277.815 | 134,318.977 | 150,006.515 | 183,063.128 | 147,323.876 | 137,592.547 | 151,100.639 | 210,055.312 | 232,440.607 | 248,454.499 | 163,115.284 | 25,076.926 | 21,297.593 | 19,422.063 |
Totaal eigen vermogen van aandeelhouders
| 121,173.683 | 120,186.14 | 129,606.979 | 133,982.429 | 140,050.805 | 129,011.416 | 120,853.099 | 125,513.148 | 149,794.24 | 130,356.798 | 131,002.531 | 158,789.235 | 136,041.331 | 136,887.065 | 125,037.866 | 101,152.548 | 91,105.973 | 85,668.034 | 99,208.564 | 102,396.123 | 111,958.975 | 104,006.168 | 112,453.276 | 137,857.955 | 134,994.086 | 155,922.155 | 148,883.719 | 141,689.388 | 132,436.486 | 128,420.888 | 125,003.021 | 130,969.022 | 141,843.551 | 122,880.165 | 131,496.649 | 136,459.254 | 146,038.167 | 130,369.684 | 164,811.838 | 192,218.294 | 195,018.638 | 205,527.558 | 198,963.25 | 172,097.911 | 188,840.937 | 193,288.889 | 236,490.903 | 222,442.988 | 362,966.76 | 427,126.158 | 306,696.775 | 324,855.667 | 246,783.993 | 206,013.756 | 220,111.534 | 252,003.656 | 213,408.032 | 201,836.527 | 215,768.868 | 273,555.913 | 293,891.19 | 308,472.833 | 224,108.578 | 87,075.843 | 81,808.773 | 77,989.383 |
Totaal eigen vermogen
| 165,537.23 | 164,396.125 | 176,099.556 | 189,425.884 | 196,298.945 | 181,947.63 | 174,558.796 | 181,338.395 | 204,008.593 | 183,204.143 | 183,648.544 | 210,943.345 | 187,066.126 | 188,552.071 | 176,014.071 | 154,225.001 | 143,542.985 | 128,665 | 142,790.949 | 146,168.992 | 155,047.575 | 138,415.825 | 147,282.644 | 196,801.398 | 194,288.213 | 214,922.791 | 209,338.418 | 208,520.416 | 200,249.884 | 173,364.541 | 125,003.021 | 130,756.741 | 141,627.678 | 122,668.313 | 131,331.368 | 136,305.542 | 146,134.677 | 130,502.114 | 164,986.001 | 192,404.573 | 195,242.149 | 205,764.269 | 199,184.374 | 172,403.002 | 189,179.016 | 193,579.461 | 236,490.903 | 222,442.988 | 362,966.76 | 427,126.158 | 306,696.775 | 324,855.667 | 246,783.993 | 206,013.756 | 220,111.534 | 252,003.656 | 213,408.032 | 201,836.527 | 215,768.868 | 273,555.913 | 293,891.19 | 308,472.833 | 224,108.578 | 87,075.843 | 81,808.773 | 77,989.383 |
Totaal passiva en aandeelhoudersvermogen
| 368,493.599 | 328,050.451 | 382,846.277 | 344,356.46 | 406,886.67 | 395,749.244 | 376,111.723 | 379,829.976 | 400,468.554 | 371,882.401 | 366,165.151 | 397,825.944 | 362,324.34 | 366,570.854 | 354,433.76 | 332,257.436 | 321,480.647 | 313,870.406 | 325,173.585 | 312,175.027 | 321,998.303 | 303,971.862 | 306,580.016 | 363,481.116 | 353,571.694 | 378,389.892 | 363,299.898 | 391,526.38 | 383,924.836 | 333,613.949 | 164,337.626 | 173,773.478 | 190,030.002 | 163,957.108 | 174,600.984 | 181,196.919 | 198,641.511 | 176,787.596 | 225,898.766 | 262,425.95 | 264,285.824 | 275,516.205 | 265,526.593 | 231,865.721 | 256,223.406 | 262,364.852 | 332,380.326 | 306,185.249 | 489,242.529 | 573,519.48 | 422,529.795 | 437,930.627 | 337,695.278 | 284,089.89 | 307,945.095 | 347,074.061 | 304,693.712 | 293,756.008 | 315,228.254 | 408,192.306 | 432,152.304 | 450,575.941 | 340,347.319 | 148,141.23 | 136,844.442 | 130,357.642 |