Korea Cast Iron Pipe Ind. Co., Ltd.
KRX:000970.KS
6420 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 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 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 45,889.13 | 45,328.205 | 57,351.789 | 55,059.261 | 57,323.845 | 84,422.235 | 77,931.093 | 52,742.836 | 74,875.392 | 48,663.518 | 25,628.825 | 32,884.559 | 18,137.354 | 41,582.136 | 24,428.557 | 25,689.467 | 22,503.008 | 38,924.26 | 33,506.971 | 26,824.633 | 25,826.464 | 42,464.125 | 25,788.598 | 39,563.921 | 28,961.815 | 46,785.325 | 28,051.627 | 54,190.527 | 33,898.761 | 41,670.221 | 22,105.345 | 32,783.785 | 16,042.064 | 18,550.542 | 7,612.417 | 26,932.834 | 19,601.047 | 16,829.647 | 13,547.063 | 38,712.19 | 18,640.601 | 19,713.783 | 7,343.688 | 13,824.236 | 12,917.55 | 1,980.887 | 4,728.193 | 8,741.211 | 4,870.454 | 24,307.159 | 11,202.309 | 4,968.278 | 756.235 | 7,338.667 | 4,695.319 | 2,630.143 |
Kortetermijnbeleggingen
| 0 | 43,110.836 | 48,323.771 | 47,503.972 | 29,899.006 | 4,396.69 | 7,211.173 | 4,853.644 | 337.152 | 395.346 | 1,020.988 | 786.616 | 797.894 | 2,790.954 | 2,182.206 | 6,162.06 | 2,159.196 | 9,296.589 | 2,472.104 | 3,904.648 | 5,846.547 | 8,889.785 | 18,751.88 | 15,809.956 | 12,675.071 | 14,884.291 | 16,999.664 | 17,047.187 | 20,922.038 | 23,032.221 | 24,959.739 | 32,400.719 | 31,958.813 | 32,022.554 | 32,726.143 | 32,257.07 | 26,918.905 | 24,054.427 | 22,864.464 | 27,861.464 | 26,138.762 | 19,145.857 | 30,687.44 | 32,771.433 | 39,212.015 | 39,652.532 | 40,828.906 | 45,748.634 | 48,544.7 | 59,910.642 | 58,636.773 | 37,641.55 | 38,971.18 | 44,190.484 | 66,810.645 | 66,249.025 | 79,809.34 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 88,999.965 | 93,651.976 | 104,855.761 | 84,958.267 | 61,720.534 | 91,633.409 | 82,784.738 | 53,079.988 | 75,270.737 | 49,684.506 | 26,415.441 | 33,682.453 | 20,928.308 | 43,764.342 | 30,590.617 | 27,848.663 | 31,799.596 | 41,396.364 | 37,411.619 | 32,671.18 | 34,716.249 | 61,216.005 | 41,598.554 | 52,238.992 | 43,846.106 | 63,784.989 | 45,098.814 | 75,112.565 | 56,930.982 | 66,629.96 | 54,506.064 | 64,742.598 | 48,064.618 | 51,276.685 | 39,869.487 | 53,851.739 | 43,655.474 | 39,694.111 | 41,408.527 | 64,850.952 | 37,786.458 | 50,401.223 | 40,115.121 | 53,036.251 | 52,570.082 | 42,809.793 | 50,476.827 | 57,285.911 | 64,781.096 | 82,943.932 | 48,843.859 | 43,939.458 | 44,946.719 | 74,149.312 | 70,944.344 | 82,439.483 |
Nettovorderingen
| 0 | 45,797.617 | 52,635.758 | 48,377.392 | 48,860.597 | 52,700.25 | 62,284.732 | 50,696.89 | 46,669.017 | 56,597.455 | 50,524.9 | 42,976.896 | 44,204.836 | 49,340.935 | 55,100.449 | 44,584.564 | 50,639.38 | 54,580.41 | 53,579.45 | 0 | 51,154.376 | 51,294.976 | 53,576.695 | 58,208.765 | 0 | 49,130.649 | 0 | 0 | 41,975.642 | 44,327.317 | 0 | 37,952.938 | 0 | 33,544.238 | 29,111.392 | 31,418.76 | 28,308.054 | 32,537.994 | 32,177.069 | 34,425.734 | 0 | 36,738.845 | 0 | 0 | 40,452.304 | 0 | 13,751.802 | 20,862.723 | 18,578.554 | 17,406.091 | 10,883.62 | 35,299.421 | 19,063.541 | 15,912.631 | 0 | 5,985.409 | 0 |
Voorraad
| 0 | 87,930.637 | 93,446.029 | 79,774.535 | 86,635.476 | 117,738.166 | 92,241.394 | 94,228.002 | 124,491.989 | 87,846.83 | 98,206.67 | 96,463.545 | 89,968.52 | 104,375.538 | 73,002.896 | 92,364.268 | 87,927.315 | 88,823.683 | 71,712.457 | 83,627.137 | 78,508.334 | 86,971.75 | 67,988.043 | 63,750.723 | 60,964.282 | 74,870.066 | 52,053.262 | 68,599.076 | 54,296.653 | 57,223.061 | 50,967.593 | 72,060.685 | 62,731.002 | 70,220.476 | 67,761.341 | 78,420.531 | 78,713.973 | 92,795.665 | 75,526.069 | 91,654.993 | 95,337.273 | 105,500.031 | 49,807.574 | 54,251.408 | 58,153.144 | 61,173.112 | 64,296.049 | 60,826.196 | 57,146 | 64,340.437 | 64,171.472 | 54,560.41 | 69,121.857 | 63,406.029 | 40,558.469 | 44,491.392 | 48,968.139 |
Overige vlottende activa
| 0 | -0 | 0.001 | -0.001 | -0 | 0.001 | -0.001 | 0.001 | 0 | 0.001 | -0.001 | -0 | 0 | -0 | 0 | 0.001 | 0.001 | 0.001 | -0.001 | 47,858.496 | -0.001 | 0.001 | -0.001 | -0.001 | 50,599.638 | 0 | 42,218.217 | 40,378.803 | -0.001 | 0 | 43,723.869 | -0.001 | 33,731.344 | 0 | 0.001 | -0.001 | 0.002 | -0 | -0.001 | 0.003 | 36,802.238 | 0.001 | 25,968.736 | 24,527.819 | 0.002 | 16,779.616 | -0.001 | -0.001 | 0.001 | 0.001 | -0.001 | -0.001 | 0.002 | -0.001 | 9,317.531 | -0.002 | 16,612.219 |
Totaal vlottende activa
| 236,265.644 | 222,728.219 | 239,733.764 | 233,007.687 | 220,454.34 | 232,158.951 | 246,159.534 | 227,709.631 | 224,240.994 | 219,715.024 | 198,416.075 | 165,855.882 | 167,855.81 | 174,644.78 | 171,867.687 | 167,539.449 | 166,415.359 | 175,203.69 | 166,688.27 | 168,897.252 | 162,333.889 | 172,982.977 | 182,780.742 | 163,558.041 | 163,802.912 | 167,846.822 | 158,056.468 | 154,076.693 | 171,384.859 | 158,481.36 | 161,321.422 | 164,519.686 | 161,204.944 | 151,829.332 | 148,149.419 | 149,708.777 | 160,873.768 | 168,989.133 | 147,397.248 | 167,489.257 | 196,990.463 | 180,025.335 | 126,177.533 | 118,894.348 | 151,641.701 | 130,522.81 | 120,857.643 | 132,165.745 | 133,010.466 | 146,527.625 | 157,999.023 | 138,703.689 | 132,124.858 | 124,265.378 | 124,025.312 | 121,421.143 | 148,019.841 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 126,489.732 | 126,091.609 | 126,631.54 | 125,032.593 | 125,074.819 | 125,969.419 | 125,863.207 | 126,395.385 | 127,192.194 | 129,356.627 | 133,405.675 | 135,800.717 | 137,523.032 | 140,447.158 | 142,594.056 | 142,096.084 | 132,289.889 | 130,897.487 | 132,194.372 | 132,194.509 | 130,133.823 | 134,699.377 | 136,391.011 | 136,448.516 | 137,196.43 | 137,895.013 | 136,794.922 | 136,496.357 | 135,948.593 | 120,521.054 | 121,764.962 | 122,785.797 | 123,937.194 | 123,567.958 | 124,392.294 | 125,149.581 | 126,193.947 | 127,161.168 | 128,582.119 | 127,122.42 | 128,356.556 | 108,997.237 | 110,310.01 | 110,199.994 | 95,862.355 | 96,908.548 | 97,830.564 | 94,646.573 | 93,832.713 | 89,823.258 | 87,329.472 | 86,529.7 | 85,514.81 | 86,841.415 | 87,257.679 | 87,675.222 |
Goodwill
| 0 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,517.777 | 6,001.013 | 6,001.013 | 0 | 6,001.013 | 6,001.013 | 6,001.013 | 6,001.013 | 6,001.013 | 6,001.013 | 6,001.013 | 6,001.013 | 6,001.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 2,798.706 | 2,834.183 | 2,873.002 | 2,834.805 | 2,756.676 | 2,780.503 | 2,834.748 | 2,927.642 | 2,969.195 | 3,018.635 | 3,149.731 | 3,242.405 | 3,340.545 | 3,435.993 | 3,514.451 | 3,552.506 | 3,630.405 | 3,715.968 | 3,799.626 | 3,884.006 | 3,849.076 | 3,981.442 | 4,068.637 | 4,196.161 | 4,119.009 | 3,798.346 | 3,903.268 | 4,026.758 | 4,051.263 | 3,778.215 | 3,679.827 | 9,860.389 | 4,053.124 | 4,241.641 | 2,975.82 | 3,203.802 | 3,404.05 | 3,656.105 | 3,783.537 | 3,868.902 | 4,115.718 | 2,957.844 | 3,109.835 | 2,921.715 | 1,410.125 | 890.25 | 525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 9,316.483 | 9,351.96 | 9,390.779 | 9,352.582 | 9,274.453 | 9,298.28 | 9,352.525 | 9,445.419 | 9,486.972 | 9,536.412 | 9,667.508 | 9,760.182 | 9,858.322 | 9,953.77 | 10,032.228 | 10,070.283 | 10,148.182 | 10,233.745 | 10,317.403 | 10,401.783 | 10,366.853 | 10,499.219 | 10,586.414 | 10,713.938 | 10,636.786 | 10,316.123 | 10,421.045 | 10,544.535 | 10,569.04 | 9,779.228 | 9,680.84 | 9,860.389 | 10,054.137 | 10,242.654 | 8,976.833 | 9,204.815 | 9,405.063 | 9,657.118 | 9,784.55 | 9,869.915 | 10,116.731 | 2,957.844 | 3,109.835 | 2,921.715 | 1,410.125 | 890.25 | 525 | 51,832.65 | 0 | 60,337.723 | 39,162.8 | 40,492.43 | 45,639.66 | 68,419.321 | 67,871.81 | 0 |
Langetermijnbeleggingen
| 0 | 6,445.288 | -6,289.507 | -4,818.888 | 12,153.068 | 37,658.84 | 36,064.548 | 40,035.17 | 17,448.839 | 17,602.203 | 14,443.504 | 16,718.133 | 15,202.999 | 15,832.291 | 20,346.156 | 11,902.34 | 19,236.124 | 10,012.987 | 15,349.338 | 13,950.015 | 5,729.081 | 1,635.632 | -15,353.487 | -12,343.674 | -9,257.821 | -11,452.611 | -11,721.109 | -11,802.795 | -15,279.421 | -15,655.215 | -4,488.244 | -25,776.885 | -24,425.32 | -23,549.582 | -24,462.982 | -23,686.836 | -18,354.547 | -15,388.596 | -14,146.588 | -19,146.974 | -16,493.142 | -9,654.431 | 338.566 | -2,064.947 | -11,020.634 | -12,179.07 | -15,713.421 | -19,621.765 | -28,306.321 | -39,112.754 | -35,087.228 | -10,066.633 | -10,854.461 | -12,803.984 | -34,880.366 | -31,084.802 | -69,413.509 |
Belastingvorderingen
| 0 | 5,008.379 | 5,023.518 | 5,100.346 | 4,997.916 | 5,379.442 | 5,273.836 | 5,277.149 | 4,982.337 | 4,924.314 | 4,848.677 | 2,364.393 | 2,747.566 | 2,908.31 | 3,267.917 | 1,184.368 | 1,184.368 | 1,184.368 | 1,163.731 | 1,299.987 | 2,137.754 | 2,151.629 | 2,370.826 | 2,346.117 | 2,344.292 | 2,345.043 | 2,722.759 | 2,883.246 | 2,822.641 | 2,297.223 | 2,402.683 | 1,056.229 | 929.405 | 819.425 | 127.462 | 68.018 | 68.018 | 68.018 | 68.018 | 12.375 | 12.375 | 12.375 | 935.782 | 1,182.98 | 417.052 | 963.712 | 1,154.764 | 1,296.002 | 1,783.893 | 1,365.7 | 2,198.008 | 2,009.82 | 1,596.643 | 941.785 | 1,498.903 | 798.89 | 1,572.785 |
Overige niet-vlottende activa
| 0 | 50,544.121 | 55,935.398 | 55,297.165 | 39,690.002 | 14,457.893 | 17,451.004 | 14,852.27 | 10,015.804 | 9,909.73 | 11,164.346 | 11,377.926 | 11,815.934 | 15,924.892 | 17,705.202 | 22,305.078 | 16,107.596 | 23,137.288 | 16,330.581 | 17,763.702 | 20,273.653 | 23,136.89 | 32,920.32 | 30,045.949 | 26,302.69 | 28,156.51 | 26,528.67 | 26,592.541 | 30,049.14 | 31,735.591 | 30,785.693 | 38,152.288 | 37,713.684 | 37,649.334 | 38,570.636 | 38,172.432 | 32,692.048 | 30,118.765 | 27,893.265 | 32,963.602 | 31,095.678 | 24,318.092 | 34,572.389 | 36,577.167 | 42,938.432 | 43,715.203 | 44,806.765 | 49,599.484 | 5.9 | 61,598.592 | 5.899 | 5.9 | -0.001 | 5.9 | 5.901 | -0.001 | 80,504.681 |
Totaal niet-vlottende activa
| 191,364.591 | 197,804.003 | 190,112.977 | 191,600.942 | 191,226.16 | 191,845.447 | 194,057.087 | 195,380.321 | 168,287.783 | 169,115.412 | 169,349.567 | 173,533.634 | 175,327.398 | 182,046.847 | 191,720.202 | 188,018.069 | 188,694.455 | 176,772.714 | 173,974.882 | 175,525.479 | 170,736.78 | 167,424.827 | 165,136.255 | 167,025.817 | 166,551.615 | 166,882.157 | 165,741.456 | 164,888.959 | 164,633.252 | 164,895.233 | 159,000.414 | 144,877.434 | 146,863.955 | 148,910.508 | 148,045.728 | 147,922.741 | 148,759.915 | 150,397.197 | 150,632.981 | 152,195.672 | 151,607.246 | 153,149.323 | 147,801.818 | 149,115.045 | 145,456.559 | 129,772.325 | 128,046.906 | 129,629.285 | 119,962.695 | 117,684.251 | 117,277.66 | 118,441.359 | 117,764.311 | 119,298.171 | 121,885.174 | 124,843.576 | 100,339.179 |
Totaal activa
| 427,630.235 | 420,532.222 | 429,846.741 | 424,608.629 | 411,680.5 | 424,004.398 | 440,216.621 | 423,089.952 | 392,528.777 | 388,830.436 | 367,765.642 | 339,389.516 | 343,183.208 | 356,691.627 | 363,587.889 | 355,557.519 | 355,109.814 | 351,976.405 | 340,663.152 | 344,422.731 | 333,070.669 | 340,407.803 | 347,916.997 | 330,583.858 | 330,354.527 | 334,728.979 | 323,797.924 | 318,965.652 | 336,018.111 | 323,376.593 | 320,321.836 | 309,397.12 | 308,068.899 | 300,739.84 | 296,195.147 | 297,631.518 | 309,633.683 | 319,386.331 | 298,030.229 | 319,684.928 | 348,597.709 | 333,174.658 | 273,979.352 | 268,009.393 | 297,098.26 | 260,295.135 | 248,904.549 | 261,795.03 | 252,973.161 | 264,211.876 | 275,276.683 | 257,145.048 | 249,889.169 | 243,563.549 | 245,910.486 | 246,264.719 | 248,359.021 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 27,592.605 | 37,128.98 | 31,511.995 | 26,122.213 | 30,588.715 | 41,932.509 | 25,797.857 | 29,584.649 | 36,303.185 | 34,806.034 | 29,347.647 | 27,006.753 | 25,776.04 | 30,587.139 | 24,445.125 | 32,135.841 | 31,347.49 | 27,065.429 | 28,265.632 | 28,771.776 | 26,227.04 | 26,252.491 | 22,978.833 | 22,844.04 | 34,114.891 | 26,350.456 | 24,707.541 | 35,195.428 | 28,301.296 | 22,255.136 | 24,830.383 | 23,986.973 | 23,430.322 | 21,878.789 | 20,067.164 | 19,966.387 | 22,237.476 | 20,623.779 | 31,540.259 | 28,153.609 | 35,870.028 | 23,959.61 | 13,482.939 | 37,252.972 | 13,627.8 | 11,706.791 | 15,996.396 | 18,392.224 | 21,186.387 | 22,570.939 | 13,362.511 | 16,433.404 | 17,812.406 | 14,410.538 | 12,099.609 | 14,939.757 |
Kortlopende schulden
| 0 | 1,654.163 | 1,536.315 | 1,671.778 | 1,438.295 | 2,965.98 | 1,625.315 | 1,611.085 | 8,647.515 | 1,999.641 | 2,847.76 | 5,645.567 | 5,719.178 | 25,895.02 | 24,093.836 | 26,212.263 | 14,568.357 | 27,948.761 | 17,461.841 | 23,932.468 | 8,217.657 | 29,677.603 | 27,786.452 | 16,370.068 | 13,215.221 | 12,095.421 | 11,964.416 | 20,314.998 | 20,922.731 | 30,716.117 | 34,068.06 | 27,977.615 | 23,149.798 | 28,369.282 | 23,349.617 | 29,161.675 | 32,142.968 | 51,784.604 | 30,390.439 | 42,627.027 | 52,308.848 | 40,114.878 | 18,119.388 | 28,806.833 | 27,831.573 | 19,564.526 | 17,015.386 | 18,820.707 | 6,753.134 | 6,284.846 | 6,570.045 | 9,908.661 | 14,832.248 | 7,659.353 | 2,709.928 | 4,225.841 | 2,278.5 |
Belastingschulden
| 0 | 4,656.782 | 2,967.443 | 3,887.415 | 4,656.515 | 4,441.948 | 8,156.247 | 11,255.381 | 8,325.747 | 11,205.349 | 6,194.523 | 1,996.298 | 3,184.795 | 1,641.792 | 3,825.482 | 2,259.524 | 1,930.772 | 957.776 | 2,842.789 | 936.19 | 1,646.075 | 1,078.039 | 4,061.262 | 3,039.574 | 3,190.526 | 3,428.542 | 7,120.789 | 2,826.041 | 3,830.183 | 1,223.977 | 3,930.036 | 842.931 | 3,350.816 | 1,249.924 | 2,408.066 | 941.334 | 3,983.836 | 1,671.888 | 3,013.345 | 2,087.548 | 4,978.356 | 2,907.901 | 2,484.227 | 698.092 | 2,245.772 | 1,038.713 | 499.13 | 2,079.252 | 1,816.321 | 3,588.755 | 6,493.222 | 5,929.996 | 2,674.765 | 1,866.055 | 3,437.233 | 3,097.005 | 3,995.929 |
Uitgestelde opbrengsten
| 0 | 24,035.68 | 0 | 0 | 0 | 0 | 0 | 0 | 30,490.789 | 35,127.823 | 32,496.032 | 20,145.842 | 24,877.64 | 16,900.725 | 20,540.697 | 19,172.372 | 24,344.743 | 17,039.732 | 18,611.464 | 17,509.712 | 27,010.37 | 15,778.491 | 0 | 0 | 0 | 25,084.017 | 0 | 23,407.863 | 32,805.405 | 19,752.314 | 22,196.925 | 0 | 27,252.294 | 16,078.099 | 18,476.489 | 19,928.075 | 0 | 19,857.029 | 20,338.166 | 21,199.116 | 43,427.451 | 31,587.17 | 15,045.255 | 0 | 19,918.908 | 11,787.287 | 9,830.672 | 13,441.549 | 0 | 18,516.242 | 31,844.832 | 0 | 0 | 0 | 0 | 21,540.699 | 0 |
Overige kortlopende verplichtingen
| 0 | 0.001 | 29,870.734 | 24,270.464 | 20,185.728 | 23,860.89 | 40,508.622 | 35,260.203 | -0.001 | 0 | -0 | -0 | 0.002 | -0 | 0 | 0.001 | 0.002 | 0.002 | 979.075 | 929.255 | 355.638 | 0.001 | 24,736.178 | 23,821.575 | 26,078.769 | 0 | 28,931.138 | -0.001 | -0.001 | -0.001 | -0.001 | 19,857.402 | -0.001 | -0 | 0.001 | -0.001 | 31,733.382 | -0 | 0.001 | 0.001 | -0.001 | 0 | 0.001 | 12,374.549 | 0.003 | 0.001 | -0.001 | -0.001 | 12,626.133 | -0.001 | 0.001 | 23,401.517 | 12,141.77 | 11,534.06 | 20,393.872 | 0.001 | 26,308.155 |
Totaal kortlopende verplichtingen
| 57,526.946 | 53,282.448 | 68,536.029 | 57,454.237 | 47,746.236 | 57,415.586 | 84,066.446 | 62,669.145 | 68,722.951 | 73,430.649 | 70,149.826 | 55,139.056 | 57,603.573 | 68,571.785 | 75,221.672 | 69,829.761 | 71,048.943 | 76,335.984 | 64,117.809 | 70,637.067 | 64,355.441 | 71,683.135 | 78,775.121 | 63,170.476 | 62,138.03 | 71,294.329 | 67,246.01 | 68,430.401 | 88,923.563 | 78,769.726 | 78,520.12 | 72,665.4 | 74,389.064 | 67,877.702 | 63,704.896 | 69,156.913 | 83,842.737 | 93,879.109 | 71,352.385 | 95,366.403 | 123,889.907 | 107,572.076 | 57,124.254 | 54,664.321 | 85,003.456 | 44,979.614 | 38,552.848 | 48,258.651 | 37,771.491 | 45,987.474 | 60,985.817 | 46,672.689 | 43,407.422 | 37,005.819 | 37,514.338 | 37,866.15 | 43,526.412 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 2,384.146 | 1,883.669 | 2,162.166 | 1,076.455 | 1,133.463 | 1,308.367 | 880.38 | 880.57 | 962.922 | 1,245.244 | 2,596.393 | 3,418.346 | 4,242.388 | 5,517.304 | 6,411.214 | 6,013.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.9 | 15.8 | 23.7 | 31.6 | 39.5 | 47.4 | 55.3 | 71.1 | 71.1 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 5,301.867 | 0 | 0 | 18 | 18 | 0 | 26 | 4,484.785 | 4,017.407 | 4,062.74 | 52 | 5,575.435 | 5,083.716 | 5,126.521 | 6,471.836 | 6,393.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,129.573 | 49,138.757 | 6,436.103 | 6,144.534 | 50,695.629 | 6,221.07 | 79,924.795 | 6,681.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 8,422.115 | 8,821.88 | 8,888.05 | 9,073.605 | 9,094.301 | 9,438.548 | 9,368.836 | 2,539.276 | 2,598.866 | 2,215.013 | 665.706 | 675.336 | 667.439 | 832.589 | 790.245 | 832.589 | 832.589 | 513.995 | 530.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.133 | 58.482 | 116.605 | 175.352 | 263.289 | 325.383 | 466.562 | 397.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 532.853 | 424.656 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 5,239.375 | 5,443.826 | 5,905.215 | 5,781.731 | 3,700.479 | 3,246.763 | 0 | 0 | -0 | 3,788.925 | 0 | 0 | -0 | -0 | 0 | 5,888.189 | 6,195.256 | 7,029.652 | 7,396.425 | 6,804.777 | 7,077.04 | 7,630.13 | 8,579.134 | 8,338.038 | 10,015.749 | 9,478.932 | 9,703.95 | 9,187.786 | 9,509.265 | 9,623.057 | 8,942.888 | 8,495.251 | -37,720.362 | -42,134.487 | -0.001 | -0 | -44,309.234 | -0.001 | -72,957.21 | -0 | 6,662.39 | 6,296.51 | 5,802.356 | 4,878.962 | 3,794.93 | 5,651.568 | 6,096.626 | 7,019.224 | 7,459.71 | 5,573.322 | 5,013.541 | 4,252.672 | 5,447.091 | 4,674.31 | 4,282.199 |
Totaal niet-vlottende verplichtingen
| 16,278.338 | 16,108.128 | 15,944.924 | 16,494.042 | 16,073.275 | 16,027.495 | 14,447.394 | 13,521.979 | 7,904.631 | 7,579.195 | 7,522.996 | 7,103.025 | 9,669.118 | 9,993.544 | 11,476.414 | 13,673.295 | 13,239.378 | 6,720.778 | 6,709.251 | 7,560.098 | 7,396.425 | 6,804.777 | 7,077.04 | 7,630.13 | 8,579.134 | 8,338.038 | 10,015.749 | 9,478.932 | 9,703.95 | 9,187.786 | 9,509.265 | 9,623.057 | 8,950.788 | 8,511.051 | 7,508.044 | 7,094.352 | 6,592.207 | 6,367.286 | 6,704.984 | 6,617.552 | 7,505.247 | 7,157.443 | 6,662.39 | 6,296.51 | 5,802.356 | 4,878.962 | 3,794.93 | 5,651.568 | 6,096.626 | 7,019.224 | 7,459.71 | 5,573.322 | 5,013.541 | 4,252.672 | 5,447.091 | 5,207.163 | 4,706.855 |
Totaal passiva
| 73,805.284 | 69,390.576 | 84,480.953 | 73,948.279 | 63,819.511 | 73,443.08 | 98,513.84 | 76,191.124 | 76,627.583 | 81,009.844 | 77,672.823 | 62,242.081 | 67,272.69 | 78,565.329 | 86,698.086 | 83,503.056 | 84,288.321 | 83,056.762 | 70,827.06 | 78,197.166 | 71,751.866 | 78,487.912 | 85,852.161 | 70,800.606 | 70,717.164 | 79,632.367 | 77,261.758 | 77,909.333 | 98,627.513 | 87,957.512 | 88,029.384 | 82,288.457 | 83,339.852 | 76,388.753 | 71,212.939 | 76,251.265 | 90,434.944 | 100,246.395 | 78,057.369 | 101,983.955 | 131,395.155 | 114,729.519 | 63,786.645 | 60,960.831 | 90,805.812 | 49,858.576 | 42,347.778 | 53,910.22 | 43,868.117 | 53,006.698 | 68,445.527 | 52,246.011 | 48,420.963 | 41,258.49 | 42,961.429 | 43,073.313 | 48,233.267 |
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 |
Gewone aandelen
| 0 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 |
Ingehouden winsten
| 0 | 236,873.113 | 231,286.875 | 236,732.278 | 234,050.288 | 236,853.917 | 228,120.671 | 233,312.968 | 203,334.478 | 195,254.942 | 177,546.29 | 159,427.749 | 157,640.291 | 159,148.97 | 157,383.774 | 153,767.805 | 152,560.676 | 150,876.391 | 151,622.851 | 154,579.028 | 149,236.792 | 150,046.234 | 150,190.621 | 147,082.698 | 147,042.319 | 142,498.604 | 134,195.413 | 128,821.991 | 125,168.218 | 121,320.467 | 118,416.651 | 114,438.385 | 112,147.214 | 111,613.276 | 111,505.337 | 108,504.659 | 106,796.727 | 107,294.387 | 107,977.912 | 106,541.483 | 106,190.522 | 107,030.125 | 102,602.431 | 99,707.516 | 98,701.387 | 102,061.763 | 100,007.996 | 101,343.9 | 102,561.997 | 104,662.255 | 100,288.529 | 98,359.027 | 94,922.445 | 95,756.118 | 96,376.18 | 95,961.33 | 92,901.944 |
Overige gereserveerde algehele resultaten
| 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 |
Overige totale aandeelhoudersvermogen
| 0 | 93,551.436 | 93,551.436 | 93,552.82 | 93,545.766 | 93,545.766 | 93,545.766 | 93,545.766 | 92,661.64 | 92,661.64 | 92,661.64 | 98,337.128 | 98,337.128 | 98,337.128 | 98,777.664 | 98,903.112 | 98,903.112 | 98,903.112 | 99,073.845 | 93,128.05 | 93,235.27 | 93,186.076 | 93,205.513 | 93,283.943 | 93,290.411 | 93,287.751 | 92,980.408 | 93,199.87 | 93,304.979 | 95,277.586 | 95,343.751 | 95,566.942 | 96,016.593 | 96,406.522 | 97,726.187 | 98,228.34 | 98,221.902 | 98,145.882 | 98,233.206 | 98,131.289 | 97,511.092 | 97,363.163 | 95,590.276 | 95,341.046 | 95,591.061 | 96,374.796 | 94,548.775 | 94,540.91 | 94,543.046 | 94,542.923 | 94,542.628 | 94,540.01 | 94,545.761 | 94,548.941 | 94,572.877 | 95,230.076 | 95,223.81 |
Totaal eigen vermogen van aandeelhouders
| 344,993.671 | 342,424.549 | 336,838.311 | 342,285.098 | 339,596.054 | 342,399.683 | 333,666.438 | 338,858.734 | 307,996.118 | 299,916.583 | 282,207.93 | 269,764.877 | 267,977.419 | 269,486.098 | 268,161.439 | 264,670.917 | 263,463.788 | 261,779.503 | 262,696.696 | 259,707.078 | 254,472.062 | 255,232.309 | 255,396.134 | 252,366.641 | 252,332.73 | 247,786.355 | 239,175.821 | 234,021.861 | 230,473.197 | 228,598.052 | 225,760.402 | 222,005.327 | 220,163.807 | 220,019.798 | 221,231.524 | 218,732.999 | 217,018.629 | 217,440.268 | 218,211.118 | 216,672.772 | 215,701.614 | 216,393.288 | 210,192.707 | 207,048.562 | 206,292.448 | 210,436.559 | 206,556.771 | 207,884.81 | 209,105.043 | 211,205.178 | 206,831.157 | 204,899.037 | 201,468.206 | 202,305.059 | 202,949.057 | 203,191.406 | 200,125.754 |
Totaal eigen vermogen
| 353,824.951 | 351,141.647 | 345,365.788 | 350,660.351 | 347,860.989 | 350,561.318 | 333,666.438 | 338,858.734 | 307,996.118 | 299,916.583 | 282,207.93 | 269,764.877 | 267,977.419 | 269,486.098 | 268,161.439 | 264,670.917 | 263,463.788 | 261,779.503 | 262,696.696 | 259,707.078 | 254,472.062 | 255,232.309 | 255,396.134 | 252,366.641 | 252,332.73 | 247,786.355 | 239,175.821 | 234,021.861 | 230,473.197 | 228,598.052 | 225,760.402 | 222,005.327 | 220,163.807 | 220,019.798 | 221,231.524 | 218,732.999 | 217,018.629 | 217,440.268 | 218,211.118 | 216,672.772 | 215,701.614 | 216,393.288 | 210,192.707 | 207,048.562 | 206,292.448 | 210,436.559 | 206,556.771 | 207,884.81 | 209,105.043 | 211,205.178 | 206,831.157 | 204,899.037 | 201,468.206 | 202,305.059 | 202,949.057 | 203,191.406 | 200,125.754 |
Totaal passiva en aandeelhoudersvermogen
| 427,630.235 | 420,532.223 | 429,846.741 | 424,608.629 | 411,680.5 | 424,004.398 | 440,216.621 | 423,089.952 | 392,528.777 | 388,830.436 | 367,765.642 | 339,389.516 | 343,183.208 | 356,691.627 | 363,587.889 | 355,557.519 | 355,109.814 | 351,976.405 | 340,663.152 | 344,422.731 | 333,070.669 | 340,407.803 | 347,916.997 | 330,583.858 | 330,354.526 | 334,728.979 | 323,797.924 | 318,965.651 | 336,018.111 | 323,376.593 | 320,321.836 | 309,397.12 | 308,068.899 | 300,739.84 | 296,195.147 | 297,631.518 | 309,633.684 | 319,386.331 | 298,030.23 | 319,684.928 | 348,597.709 | 333,174.658 | 273,979.352 | 268,009.393 | 297,098.26 | 260,295.135 | 248,904.549 | 261,795.03 | 252,973.16 | 264,211.876 | 275,276.684 | 257,145.048 | 249,889.169 | 243,563.549 | 245,910.486 | 246,264.719 | 248,359.021 |