Hyundai Motor Securities Co., Ltd.
KRX:001500.KS
8770 (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 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q3 | 2012 Q4 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 691,807 | 850,209 | 849,586 | 1,310,258 | 1,075,925 | 1,178,314 | 1,132,375 | 891,688 | 792,037 | 805,977 | 555,475 | 779,212 | 606,101 | 802,516 | 673,937 | 632,058 | 655,430 | 529,234 | 497,327.721 | 421,515.56 | 427,735.094 | 488,241.777 | 347,866.539 | 336,942.587 | 340,876.25 | 239,584.324 | 260,782.369 | 229,415.445 | 187,571.61 | 281,790.16 | 235,062.433 | 241,433.112 | 218,053.56 | 271,197.476 | 232,795.374 | 502,801.52 | 206,780.677 | 210,749.573 | 150,537.19 | 235,973.258 | 167,771.717 | 266,632.412 | 99,695.307 | 358,266.539 | 151,543.533 | 165,494.485 | 85,927.935 | 151,946.45 | 153,092.288 | 215,704.749 | 222,489.397 | 60,660.467 | 95,775.913 | 112,941.081 | 385,886.452 | 81,436.508 | 74,589.733 | 96,835.388 | 177,990.166 | 86,454.083 | 48,119.862 | 71,296.576 | 72,488.24 |
Kortetermijnbeleggingen
| 1,579,579 | 1,548,070 | 1,830,897 | 2,061,470 | 2,083,667 | 2,333,023 | 1,954,810 | 1,841,654 | 1,507,757 | 1,708,065 | 1,353,492 | 1,657,614 | 1,484,615 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 2,271,386 | 2,398,279 | 2,680,483 | 1,310,258 | 1,075,925 | 1,178,314 | 1,132,375 | 891,688 | 792,037 | 805,977 | 555,475 | 779,212 | 606,101 | 802,516 | 673,937 | 632,058 | 655,430 | 529,234 | 497,327.721 | 421,515.56 | 427,735.094 | 488,241.777 | 347,866.539 | 336,942.587 | 340,876.25 | 239,584.324 | 260,782.369 | 229,415.445 | 187,571.61 | 281,790.16 | 235,062.433 | 241,433.112 | 218,053.56 | 271,197.476 | 232,795.374 | 502,801.52 | 206,780.677 | 210,749.573 | 150,537.19 | 235,973.258 | 167,771.717 | 266,632.412 | 99,695.307 | 358,266.539 | 151,543.533 | 165,494.485 | 85,927.935 | 151,946.45 | 153,092.288 | 215,704.749 | 222,489.397 | 60,660.467 | 95,775.913 | 112,941.081 | 385,886.452 | 81,436.508 | 74,589.733 | 96,835.388 | 177,990.166 | 86,454.083 | 48,119.862 | 71,296.576 | 72,488.24 |
Nettovorderingen
| 706,025 | 886,810 | 175,643 | 484,633 | 808,470 | 891,458 | 177,756 | 857,621 | 697,786 | 902,916 | 157,353 | 882,990 | 1,110,744 | 1,223,459 | 186,701 | 819,121 | 1,135,899 | 1,067,323.489 | 105,769.178 | 878,604.976 | 974,783.861 | 1,300,351.419 | 109,185.561 | 900,316.778 | 1,038,172.734 | 788,150.245 | 114,457.402 | 1,327,292.478 | 1,517,874.467 | 1,375,512.947 | 90,601.618 | 1,557,793.557 | 1,387,036 | 1,210,411.111 | 110,487.191 | 1,035,951.678 | 706,210.462 | 1,988,155.075 | 119,323.774 | 1,631,413.46 | 2,282,983.1 | 1,279,578.338 | 2,285,995.114 | 430,880.568 | 1,395,602.121 | 133,771.75 | 253,136.775 | 1,074,354.774 | 1,107,832.675 | 32,969.656 | 43,501.013 | 26,046.913 | 33,087.233 | 649,188.801 | 586,948.23 | 12,543.662 | 17,888.841 | 441,146.736 | 509,823.024 | 3,122.931 | 41,771.072 | 702,723.427 | 573,651.293 |
Voorraad
| 0 | 0 | 0 | 3,558,148 | 3,815,110 | 4,119,926 | 3,035,613 | 3,247,293 | 2,772,632 | 3,177,724 | 1,993,204 | 3,098,155 | 3,050,815 | 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 vlottende activa
| -2,977,411 | -3,285,089 | -2,856,126 | -3,558,148 | -3,815,110 | -4,119,926 | -3,035,613 | -3,247,293 | -2,772,632 | -3,177,724 | -1,993,204 | -3,098,155 | -3,050,815 | 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 |
Totaal vlottende activa
| 653,606 | 0 | 0 | 1,794,891 | 1,884,395 | 2,069,772 | 1,310,131 | 1,749,309 | 1,489,823 | 1,708,893 | 712,828 | 1,662,202 | 1,716,845 | 2,025,975 | 860,638 | 1,451,179 | 1,791,329 | 1,596,557.489 | 603,096.899 | 1,300,120.536 | 1,402,518.955 | 1,788,593.196 | 457,052.1 | 1,237,259.365 | 1,379,048.984 | 1,027,734.569 | 375,239.771 | 1,556,707.923 | 1,705,446.077 | 1,657,303.107 | 325,664.051 | 1,799,226.669 | 1,605,089.56 | 1,481,608.587 | 343,282.565 | 1,538,753.198 | 912,991.139 | 2,198,904.648 | 269,860.964 | 1,867,386.718 | 2,450,754.817 | 1,546,210.75 | 2,385,690.421 | 789,147.107 | 1,547,145.654 | 299,266.235 | 339,064.71 | 1,226,301.224 | 1,260,924.963 | 248,674.405 | 265,990.41 | 86,707.38 | 128,863.146 | 762,129.882 | 972,834.682 | 93,980.17 | 92,478.574 | 537,982.124 | 687,813.19 | 89,577.014 | 89,890.934 | 774,020.003 | 646,139.533 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32,056 | 31,055 | 32,640 | 33,014 | 31,178 | 30,886 | 32,657 | 30,172 | 33,061 | 32,950 | 33,753 | 33,787 | 9,648 | 8,591 | 9,288 | 9,616 | 11,549 | 12,407 | 14,065.371 | 15,242.489 | 16,891.908 | 17,962.282 | 8,345.593 | 8,582.766 | 8,951.481 | 6,889.799 | 6,112.231 | 283,316.104 | 284,188.885 | 288,140.971 | 284,950.807 | 283,257.163 | 197,511.842 | 197,576.825 | 198,449.652 | 199,252.476 | 198,489.001 | 198,384.583 | 200,347.307 | 6,977.84 | 6,195.419 | 6,562.935 | 10,379.23 | 13,755.883 | 17,196.996 | 18,311.52 | 19,113.62 | 16,253.227 | 18,258.2 | 18,165.375 | 18,849.876 | 14,989.12 | 14,160.795 | 15,742.879 | 14,185.691 | 17,992.041 | 19,781.662 | 16,893.781 | 10,703.655 | 9,882.755 | 9,193.349 | 9,779.179 | 9,689.836 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 42,652 | 40,735 | 43,349 | 42,510 | 44,090 | 39,902 | 40,786 | 40,224 | 32,580 | 33,060 | 26,259 | 23,303 | 23,744 | 23,894 | 24,040 | 23,572 | 23,305 | 23,359 | 23,658.991 | 23,785.707 | 22,792.282 | 23,103.828 | 24,716.577 | 24,638.779 | 24,485.368 | 23,839.871 | 24,272.185 | 24,649.856 | 25,330.145 | 23,312.169 | 23,479.293 | 22,909.013 | 23,090.78 | 23,714.571 | 24,240.311 | 23,719.299 | 23,736.256 | 24,160.058 | 24,937.502 | 24,745.069 | 25,569.812 | 26,814.105 | 29,230.493 | 32,079.581 | 31,276.481 | 30,671.458 | 31,299.287 | 31,796.679 | 31,233.219 | 22,813.25 | 23,830.74 | 28,940.463 | 26,600.759 | 25,530.536 | 25,523.789 | 6,719.619 | 5,689.332 | 5,164.342 | 3,860.681 | 3,520.088 | 3,233.283 | 0 | 0 |
Goodwill en immateriële activa
| 42,652 | 40,735 | 43,349 | 42,510 | 44,090 | 39,902 | 40,786 | 40,224 | 32,580 | 33,060 | 26,259 | 23,303 | 23,744 | 23,894 | 24,040 | 23,572 | 23,305 | 23,359 | 23,658.991 | 23,785.707 | 22,792.282 | 23,103.828 | 24,716.577 | 24,638.779 | 24,485.368 | 23,839.871 | 24,272.185 | 24,649.856 | 25,330.145 | 23,312.169 | 23,479.293 | 22,909.013 | 23,090.78 | 23,714.571 | 24,240.311 | 23,719.299 | 23,736.256 | 24,160.058 | 24,937.502 | 24,745.069 | 25,569.812 | 26,814.105 | 29,230.493 | 32,079.581 | 31,276.481 | 30,671.458 | 31,299.287 | 31,796.679 | 31,233.219 | 22,813.25 | 23,830.74 | 28,940.463 | 26,600.759 | 25,530.536 | 25,523.789 | 6,719.619 | 5,689.332 | 5,164.342 | 3,860.681 | 3,520.088 | 3,233.283 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 338,943 | 341,985 | 9,094,780 | 8,659,997 | 7,912,501 | 7,269,374 | 6,878,120 | 6,078,587 | 6,595,632 | 6,498,025 | 6,684,044 | 6,867,062 | 7,440,170 | 7,267,886 | 7,291,386 | 7,436,977 | 7,011,957 | 5,574,925.785 | 5,493,691.314 | 5,584,773.753 | 5,435,244.301 | 5,033,276.069 | 4,948,768.74 | 5,447,038.554 | 5,760,926.899 | 5,585,848.281 | 5,347,064.816 | 5,415,486.813 | 5,050,907.624 | 4,472,470.867 | 4,655,108.571 | 4,843,451.535 | 4,845,932.6 | 4,247,723.079 | 5,058,811.137 | 4,501,669.541 | 4,796,630.188 | 4,282,851.601 | 4,035,064.515 | 3,976,763.994 | 3,709,753.373 | 4,009,038.667 | 3,111,935.716 | 3,017,252.319 | 3,085,341.587 | 2,658,934.945 | 2,442,025.376 | 2,280,853.887 | 2,096,817.111 | 1,971,238.176 | 1,539,306.517 | 1,547,346.45 | 1,508,985.394 | 1,193,931.49 | 988,306.856 | 784,251.301 | 756,668.849 | 598,817.536 | 241,190.481 | 332,340.656 | 355,916.265 | 238,643.334 |
Belastingvorderingen
| 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 |
Overige niet-vlottende activa
| 11,392,957 | -410,733 | -417,974 | -9,170,304 | -8,735,265 | -7,983,289 | -7,342,817 | -6,948,516 | -6,144,228 | -6,661,642 | -6,558,037 | -6,741,134 | -6,900,454 | -7,472,655 | -7,301,214 | -7,324,574 | -7,471,831 | -7,047,723 | -5,612,650.147 | -5,532,719.51 | -5,624,457.943 | -5,476,310.411 | -5,066,338.239 | -4,981,990.285 | -5,480,475.403 | -5,791,656.569 | -5,616,232.696 | -5,655,030.777 | -5,725,005.843 | -5,362,360.764 | -4,780,900.967 | -4,961,274.748 | -5,064,054.157 | -5,067,223.996 | -4,470,413.041 | -5,281,782.912 | -4,723,894.799 | -5,019,174.83 | -4,508,136.41 | -4,066,787.423 | -4,008,529.225 | -3,743,130.414 | -4,048,648.39 | -3,157,771.18 | -3,065,725.796 | -3,134,324.565 | -2,709,347.852 | -2,490,075.281 | -2,330,345.306 | -2,137,795.736 | -2,013,918.792 | -1,583,236.1 | -1,588,108.004 | -1,550,258.809 | -1,233,640.97 | -1,013,018.516 | -809,722.295 | -778,726.972 | -613,381.872 | -254,593.324 | -344,767.288 | -365,695.444 | -248,333.17 |
Totaal niet-vlottende activa
| 11,467,665 | 0 | 0 | 9,170,304 | 8,735,265 | 7,983,289 | 7,342,817 | 6,948,516 | 6,144,228 | 6,661,642 | 6,558,037 | 6,741,134 | 6,900,454 | 7,472,655 | 7,301,214 | 7,324,574 | 7,471,831 | 7,047,723 | 5,612,650.147 | 5,532,719.51 | 5,624,457.943 | 5,476,310.411 | 5,066,338.239 | 4,981,990.285 | 5,480,475.403 | 5,791,656.569 | 5,616,232.696 | 5,655,030.777 | 5,725,005.843 | 5,362,360.764 | 4,780,900.967 | 4,961,274.748 | 5,064,054.157 | 5,067,223.996 | 4,470,413.041 | 5,281,782.912 | 4,723,894.799 | 5,019,174.83 | 4,508,136.41 | 4,066,787.423 | 4,008,529.225 | 3,743,130.414 | 4,048,648.39 | 3,157,771.18 | 3,065,725.796 | 3,134,324.565 | 2,709,347.852 | 2,490,075.281 | 2,330,345.306 | 2,137,795.736 | 2,013,918.792 | 1,583,236.1 | 1,588,108.004 | 1,550,258.809 | 1,233,640.97 | 1,013,018.516 | 809,722.295 | 778,726.972 | 613,381.872 | 254,593.324 | 344,767.288 | 365,695.444 | 248,333.17 |
Totaal activa
| 12,121,271 | 12,529,117 | 11,585,257 | 12,529,813 | 12,317,879 | 11,674,520 | 10,233,054 | 10,404,885 | 9,311,617 | 9,993,745 | 8,806,128 | 9,737,720 | 9,874,245 | 10,759,926 | 9,167,904 | 9,696,499 | 10,152,983 | 9,499,269 | 7,030,729.687 | 7,572,982.978 | 7,866,012.019 | 8,104,999.752 | 6,686,422.767 | 7,285,346.321 | 7,879,708.66 | 7,926,684.581 | 7,025,156.598 | 7,902,208.753 | 8,110,955.842 | 7,802,840.257 | 5,887,084.198 | 7,599,797.808 | 7,548,932.571 | 7,481,363.418 | 5,852,571.91 | 7,806,482.74 | 6,628,010.824 | 8,133,005.931 | 5,592,616.942 | 6,608,693.658 | 7,162,685.704 | 5,839,040.652 | 6,902,587.318 | 4,257,134.719 | 5,035,937.004 | 3,635,763.524 | 3,485,633.59 | 4,085,452.766 | 3,996,681.285 | 2,737,467.923 | 2,611,686.844 | 1,927,181.321 | 1,920,908.96 | 2,483,721.63 | 2,322,302.184 | 1,205,090.143 | 998,722.446 | 1,390,843.29 | 1,414,563.721 | 436,682.326 | 514,498.513 | 1,219,664.158 | 997,944.831 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 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 | 1,434,084.151 | 1,291,115.915 | 1,045,104.913 | 76,325.639 | 879,969.322 | 576,231.379 | 1,946,216.948 | 95,960.369 | 1,538,610.966 | 2,098,090.58 | 1,394,332.518 | 2,316,893.832 | 414,044.381 | 1,385,944.938 | 116,249.384 | 246,280.728 | 1,059,736.887 | 1,124,709.301 | 24,907.979 | 42,519.399 | 35,850.174 | 39,407.72 | 693,475.177 | 604,964.836 | 510.395 | 10,939.87 | 393,588.169 | 445,122.339 | 65.689 | 18,006.482 | 678,430.994 | 550,966.977 |
Kortlopende schulden
| 5,675,969 | 5,954,477 | 6,155,709 | 6,316,154 | 6,180,655 | 5,597,019 | 4,692,880 | 4,680,413 | 4,705,669 | 5,062,105 | 4,824,191 | 4,752,063 | 4,983,077 | 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 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,192 | 14,789 | 19,319 | 23,098 | 13,880 | 14,488 | 20,485 | 24,986 | 27,455 | 16,280 | 14,512 | 11,766.502 | 8,432.082 | 5,615.142 | 3,033.913 | 0 | 1,309.617 | 1,457.612 | 1,454.017 | 2,544.836 | 8,399.151 | 4,606.57 | 2,746.472 | 734.856 | 5,447.452 | 491.701 | 686.331 | 702.162 | 273.213 | 2,707.887 | 44.818 | 0 | 0 | 186.661 | 222.188 | 0 | 0 | 1,091.964 | 1,365.542 | 0 | 0 | 698.196 | 1,254.894 | 1,088.575 | 5,147.472 | 8,124.617 | 7,253.627 | 7,098.624 | 4,594.423 | 4,678.538 | 4,158.559 | 7,246.98 | 0 | 2,133.381 | 1,859.202 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 53,622 | 0 | 57,542 | 51,019 | 39,478 | 0 | 0 | 0 | 31,230 | 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 kortlopende verplichtingen
| -5,675,969 | -5,954,477 | -6,155,709 | -6,316,154 | -6,234,277 | -5,597,019 | -4,750,422 | -4,731,432 | -4,745,147 | -5,062,105 | -4,824,191 | -4,752,063 | -5,014,307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,434,084.151 | -1,291,115.915 | -1,045,104.913 | -76,325.639 | -879,969.322 | -576,231.379 | -1,946,216.948 | -95,960.369 | -1,538,610.966 | -2,098,090.58 | -1,394,332.518 | -2,316,893.832 | -414,044.381 | -1,385,944.938 | -116,249.384 | -246,280.728 | -1,059,736.887 | -1,124,709.301 | -24,907.979 | -42,519.399 | -35,850.174 | -39,407.72 | -693,475.177 | -604,964.836 | -510.395 | -10,939.87 | -393,588.169 | -445,122.339 | -65.689 | -18,006.482 | -678,430.994 | -550,966.977 |
Totaal kortlopende verplichtingen
| 5,675,969 | 5,954,477 | 6,155,709 | 6,316,154 | 6,180,655 | 5,597,019 | 4,692,880 | 4,680,413 | 4,705,669 | 5,062,105 | 4,824,191 | 4,752,063 | 4,983,077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,434,084.151 | 1,291,115.915 | 1,045,104.913 | 76,325.639 | 879,969.322 | 576,231.379 | 1,946,216.948 | 95,960.369 | 1,538,610.966 | 2,098,090.58 | 1,394,332.518 | 2,316,893.832 | 414,044.381 | 1,385,944.938 | 116,249.384 | 246,280.728 | 1,059,736.887 | 1,124,709.301 | 24,907.979 | 42,519.399 | 35,850.174 | 39,407.72 | 693,475.177 | 604,964.836 | 510.395 | 10,939.87 | 393,588.169 | 445,122.339 | 65.689 | 18,006.482 | 678,430.994 | 550,966.977 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,037,970 | 987,579 | 839,703 | 3,456,837 | 3,387,036 | 3,008,672 | 2,389,397 | 2,853,340 | 2,882,638 | 2,804,019 | 2,710,892 | 2,568,979 | 2,390,271 | 2,447,152 | 2,008,515 | 1,756,660 | 1,798,149 | 1,699,358.272 | 1,299,959.47 | 1,408,305.621 | 1,386,434.647 | 1,475,868.032 | 1,563,706.679 | 1,312,255.927 | 1,311,213.628 | 1,356,033.978 | 1,275,368.469 | 1,250,398.812 | 1,133,990.245 | 1,230,020.327 | 1,201,439.316 | 1,337,294.293 | 1,337,736.478 | 1,448,492.903 | 1,466,307.501 | 1,894,825.129 | 1,411,864.659 | 1,366,683.469 | 1,180,495.571 | 748,437.607 | 737,658.829 | 609,459.462 | 946,400 | 657,500 | 510,000 | 481,200 | 451,100 | 427,660 | 452,300 | 411,299.999 | 397,699.999 | 195,600 | 311,800 | 271,200 | 300,700 | 262,600 | 100,000 | 30,099.999 | 125,900 | 67,700 | 131,800 | 120,000 | 79,900 |
Uitgestelde opbrengsten niet-vlottend
| 25,436 | 27,034 | 31,894 | 35,955 | 53,622 | 56,260 | 57,542 | 51,019 | 39,478 | 41,581 | 43,240 | 38,358 | 31,230 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 28,786 | 26,547 | 24,415 | 22,408 | 26,234 | 13,724 | 14,250 | 16,181 | 13,474 | 4,992 | 6,935 | 18,741 | 19,705 | 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 niet-vlottende verplichtingen
| 3,424,613 | -1,041,160 | 2,852,819 | -58,363 | -79,856 | -69,984 | -71,792 | 6,249,586 | 5,158,540 | 5,986,542 | 4,884,352 | 5,962,387 | 6,314,361 | -2,447,152 | -2,008,515 | -1,756,660 | -1,798,149 | -1,699,358.272 | -1,299,959.47 | -1,408,305.621 | -1,386,434.647 | -1,475,868.032 | -1,563,706.679 | -1,312,255.927 | -1,311,213.628 | -1,356,033.978 | -1,275,368.469 | -1,250,398.812 | -1,133,990.245 | -1,230,020.327 | -1,201,439.316 | 96,789.858 | -46,620.563 | -403,387.99 | -1,389,981.862 | -1,014,855.807 | -835,633.28 | 579,533.479 | -1,084,535.202 | 790,173.359 | 1,360,431.751 | 784,873.056 | 1,370,493.832 | -243,455.619 | 875,944.938 | -364,950.616 | -204,819.272 | 632,076.887 | 672,409.301 | -386,392.02 | -355,180.6 | -159,749.826 | -272,392.28 | 422,275.177 | 304,264.836 | -262,089.605 | -89,060.13 | 363,488.17 | 319,222.339 | -67,634.311 | -113,793.518 | 558,430.994 | 471,066.977 |
Totaal niet-vlottende verplichtingen
| 4,516,805 | 4,916,627 | 3,748,831 | 3,456,837 | 3,387,036 | 3,008,672 | 2,389,397 | 9,170,126 | 8,094,130 | 8,837,134 | 7,645,419 | 8,588,465 | 8,755,567 | 9,673,700 | 8,102,117 | 8,624,988 | 9,122,567 | 8,508,228 | 6,041,486.505 | 6,692,238.193 | 6,999,956.553 | 7,275,695.086 | 5,799,503.803 | 6,402,970.72 | 7,018,836.978 | 7,077,463.934 | 6,179,802.573 | 7,058,118.145 | 7,285,636.624 | 6,989,497.92 | 5,070,875.399 | 1,434,084.151 | 1,291,115.915 | 1,045,104.913 | 76,325.639 | 879,969.322 | 576,231.379 | 1,946,216.948 | 95,960.369 | 1,538,610.966 | 2,098,090.58 | 1,394,332.518 | 2,316,893.832 | 414,044.381 | 1,385,944.938 | 116,249.384 | 246,280.728 | 1,059,736.887 | 1,124,709.301 | 24,907.979 | 42,519.399 | 35,850.174 | 39,407.72 | 693,475.177 | 604,964.836 | 510.395 | 10,939.87 | 393,588.169 | 445,122.339 | 65.689 | 18,006.482 | 678,430.994 | 550,966.977 |
Totaal passiva
| 10,829,631 | 11,251,337 | 10,307,455 | 3,456,837 | 3,387,036 | 3,008,672 | 2,389,397 | 9,170,126 | 8,094,130 | 8,837,134 | 7,645,419 | 8,588,465 | 8,755,567 | 9,673,700 | 8,102,117 | 8,624,988 | 9,122,567 | 8,508,228 | 6,041,486.505 | 6,692,238.193 | 6,999,956.553 | 7,275,695.086 | 5,799,503.803 | 6,402,970.72 | 7,018,836.978 | 7,077,463.934 | 6,179,802.573 | 7,058,118.145 | 7,285,636.624 | 6,989,497.92 | 5,070,875.399 | 6,761,115.808 | 6,804,840.833 | 6,761,408.611 | 5,132,569.76 | 7,087,771.895 | 5,927,883.257 | 7,446,220.737 | 4,918,694.008 | 5,936,211.08 | 6,487,269.392 | 5,171,308.744 | 6,224,165.225 | 3,582,772.523 | 4,369,945.4 | 2,969,628.622 | 2,836,685.024 | 3,449,490.546 | 3,368,386.456 | 2,112,716.889 | 2,003,478.563 | 1,352,779.254 | 1,349,427.623 | 1,912,101.516 | 1,760,465.987 | 916,453.854 | 726,308.786 | 1,115,871.013 | 1,228,045.96 | 267,901.654 | 343,745.03 | 1,057,804.3 | 884,389.401 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 35,214 | 35,214 | 35,214 | 35,214 | 35,214 | 35,214 | 35,214 | 35,214 | 35,214 | 35,214 | 35,214 | 35,213.19 | 36,214 | 43,541 | 47,090.445 | 47,091 | 47,090 | 47,090.445 | 47,090.895 | 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
| 158,562 | 158,562 | 158,562 | 158,562 | 158,562 | 158,562 | 158,562 | 158,562 | 158,562 | 158,562 | 158,562 | 158,562.81 | 157,562 | 150,235 | 146,685.555 | 146,685 | 146,686 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 146,685.555 | 79,185.555 | 79,185.555 | 79,185.555 | 58,043.905 | 58,043.905 | 58,043.905 | 58,043.905 | 58,043.905 |
Ingehouden winsten
| 37,931 | 22,965 | 61,524 | 600,815 | 591,456 | 566,949 | 568,145 | 566,772 | 548,158 | 511,244 | 509,358 | 494,116 | 464,106 | 432,802 | 415,348 | 424,827 | 384,220 | 355,661 | 352,588.204 | 344,565.981 | 331,059.028 | 300,702.64 | 293,518.479 | 290,258.254 | 270,347.428 | 260,143.214 | 257,610.048 | 253,261.508 | 231,376.245 | 218,064.764 | 219,140.898 | 221,395.597 | 209,851.1 | 195,835.43 | 192,555.923 | 187,355.984 | 171,247.096 | 153,803.171 | 146,599.966 | 145,298.454 | 151,822.113 | 141,519.434 | 150,272.259 | 141,778.583 | 124,308.297 | 124,668.499 | 118,393.949 | 101,714.102 | 95,323.892 | 99,932.017 | 87,143.767 | 64,944.462 | 59,803.671 | 56,784.09 | 51,172.472 | 39,337.188 | 31,466.063 | 27,422.469 | 35,621.789 | 41,080.881 | 44,290.798 | 39,058.533 | 35,302.623 |
Overige gereserveerde algehele resultaten
| 691,275 | 692,381 | 653,844 | 649,099 | 652,744 | 642,105 | 570,458 | 581,947 | 583,289 | 559,327 | 479,856 | 483,644 | 483,077 | 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
| 368,658 | 368,658 | 368,658 | -171,089 | -171,087 | -171,087 | -107,736 | -107,736 | -107,736 | -107,736 | -22,281 | -22,281 | -22,281 | 459,648 | 456,663 | 452,908 | 452,420 | 441,596 | 442,870.51 | 389,485.234 | 388,302.872 | 381,916.439 | 446,714.899 | 445,431.76 | 443,838.665 | 442,391.845 | 441,058.39 | 444,143.496 | 447,257.36 | 448,591.969 | 450,382.287 | 470,600.788 | 387,555.022 | 377,433.74 | 380,760.6 | 384,668.213 | 382,193.82 | 386,295.385 | 380,636.321 | 380,498.508 | 376,908.614 | 379,526.9 | 381,464.279 | 385,898.059 | 394,997.752 | 394,780.848 | 383,869.062 | 387,562.563 | 386,285.382 | 378,133.462 | 374,378.959 | 362,772.05 | 364,992.111 | 368,150.469 | 363,978.17 | 170,113.546 | 161,762.042 | 168,364.253 | 92,852.067 | 69,655.886 | 68,418.78 | 64,757.42 | 20,208.902 |
Totaal eigen vermogen van aandeelhouders
| 1,291,640 | 1,277,780 | 1,277,802 | 1,272,601 | 1,266,889 | 1,231,743 | 1,224,643 | 1,234,759 | 1,217,487 | 1,156,611 | 1,160,709 | 1,149,255 | 1,118,678 | 1,086,226 | 1,065,787 | 1,071,511 | 1,030,416 | 991,033 | 989,235.164 | 880,736.77 | 866,047.455 | 829,304.634 | 886,918.932 | 882,375.569 | 860,871.648 | 849,220.614 | 845,353.993 | 844,090.558 | 825,319.16 | 813,342.288 | 816,208.741 | 838,681.94 | 744,091.677 | 719,954.725 | 720,002.078 | 718,709.752 | 700,126.47 | 686,784.111 | 673,921.842 | 672,482.517 | 675,416.282 | 667,731.888 | 678,422.092 | 674,362.197 | 665,991.604 | 666,134.902 | 648,948.566 | 635,962.22 | 628,294.829 | 624,751.034 | 608,208.281 | 574,402.067 | 571,481.337 | 571,620.114 | 561,836.197 | 288,636.289 | 272,413.66 | 274,972.277 | 186,517.761 | 168,780.672 | 170,753.483 | 161,859.858 | 113,555.43 |
Totaal eigen vermogen
| 1,291,640 | 1,277,780 | 1,277,802 | 1,272,601 | 1,266,889 | 1,231,743 | 1,224,643 | 1,234,759 | 1,217,487 | 1,156,611 | 1,160,709 | 1,149,255 | 1,118,678 | 1,086,226 | 1,065,787 | 1,071,511 | 1,030,416 | 991,041 | 989,243.182 | 880,744.785 | 866,055.466 | 829,304.666 | 886,918.963 | 882,375.601 | 860,871.682 | 849,220.647 | 845,354.025 | 844,090.608 | 825,319.218 | 813,342.337 | 816,208.799 | 838,681.999 | 744,091.738 | 719,954.807 | 720,002.149 | 718,710.844 | 700,127.567 | 686,785.194 | 673,922.934 | 672,482.578 | 675,416.312 | 667,731.908 | 678,422.092 | 674,362.197 | 665,991.604 | 666,134.902 | 648,948.566 | 635,962.22 | 628,294.829 | 624,751.034 | 608,208.281 | 574,402.067 | 571,481.337 | 571,620.114 | 561,836.197 | 288,636.289 | 272,413.66 | 274,972.277 | 186,517.761 | 168,780.672 | 170,753.483 | 161,859.858 | 113,555.43 |
Totaal passiva en aandeelhoudersvermogen
| 12,121,271 | 12,529,117 | 11,585,257 | 12,529,813 | 12,317,879 | 11,674,520 | 10,233,054 | 10,404,885 | 9,311,617 | 9,993,745 | 8,806,128 | 9,737,720 | 9,874,245 | 10,759,926 | 9,167,904 | 9,696,499 | 10,152,983 | 9,499,269 | 7,030,729.687 | 7,572,982.978 | 7,866,012.019 | 8,104,999.752 | 6,686,422.767 | 7,285,346.321 | 7,879,708.66 | 7,926,684.581 | 7,025,156.598 | 7,902,208.753 | 8,110,955.842 | 7,802,840.257 | 5,887,084.198 | 7,599,797.808 | 7,548,932.571 | 7,481,363.418 | 5,852,571.91 | 7,806,482.74 | 6,628,010.824 | 8,133,005.931 | 5,592,616.942 | 6,608,693.658 | 7,162,685.704 | 5,839,040.652 | 6,902,587.318 | 4,257,134.719 | 5,035,937.004 | 3,635,763.524 | 3,485,633.59 | 4,085,452.766 | 3,996,681.285 | 2,737,467.923 | 2,611,686.844 | 1,927,181.321 | 1,920,908.96 | 2,483,721.63 | 2,322,302.184 | 1,205,090.143 | 998,722.446 | 1,390,843.29 | 1,414,563.721 | 436,682.326 | 514,498.513 | 1,219,664.158 | 997,944.831 |