Di Dong Il Corporation
KRX:001530.KS
33500 (KRW) • At close September 19, 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 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 41,719.025 | 39,840.514 | 39,621.391 | 46,189.596 | 53,893.397 | 51,005.154 | 45,171.125 | 40,576.983 | 47,286.632 | 59,943.771 | 52,178.563 | 46,590.068 | 43,698.612 | 41,995.834 | 33,735.066 | 40,404.798 | 28,242.874 | 29,700.162 | 29,969.979 | 28,354.924 | 50,083.32 | 34,945.497 | 30,396.949 | 43,752.55 | 42,575.962 | 25,236.504 | 26,163.091 | 24,374.203 | 37,415.049 | 39,536.756 | 44,852.824 | 57,399.267 | 61,554.598 | 32,052.355 | 44,207.941 | 31,774.982 | 35,056.269 | 19,179.947 | 21,159.146 | 33,865.253 | 23,417.854 | 15,155.599 | 12,766.689 | 17,660.363 | 17,030.176 | 22,214.991 | 24,389.922 | 4,878.213 | 2,039.054 | 8,694.188 | 7,759.531 | 5,076.469 | 8,276.09 | 2,413.776 | 5,421.614 | 12,189.91 | 3,772.891 | 4,168.962 | 12,786.819 | 9,084.03 | 6,840.793 | 12,599.417 | 4,187.991 |
Kortetermijnbeleggingen
| 11,720.318 | 11,716.485 | 24,626.374 | 15,711.503 | 12,762.16 | 11,356.918 | 14,842.116 | 15,049.655 | 16,169.226 | 16,949.466 | 9,529.232 | 12,452.551 | 11,981.034 | 10,580.888 | 8,182.27 | 11,382.16 | 9,176.972 | 7,033.221 | 3,884.966 | 10,738.057 | 8,806.178 | 3,122.009 | 3,081.238 | 3,150.114 | 4,052.667 | 4,018.912 | 2,495.176 | 5,792.07 | 3,099.277 | 4,817.79 | 6,319.254 | 4,277.333 | 5,636.025 | 7,167.757 | 5,627.372 | 7,493.783 | 1,600.436 | 11,519.778 | 15,192.548 | 13,739.503 | 14,429.865 | 15,214.054 | 39,802.437 | 9,200.084 | 8,785.256 | 17,008.151 | 16,028.837 | 13,393.606 | 22,126.608 | 21,812.026 | 19,505.392 | 23,644.71 | 25,011.105 | 29,589.3 | 27,592.619 | 27,043.244 | 36,208.606 | 40,127.166 | 41,731.672 | 46,042.82 | 70,200.126 | 69,459.148 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 53,439.342 | 51,556.998 | 64,247.765 | 61,901.099 | 66,655.558 | 62,362.072 | 60,013.241 | 55,626.638 | 63,455.857 | 76,893.237 | 61,707.795 | 59,042.618 | 55,679.646 | 52,576.722 | 41,917.335 | 51,786.958 | 37,419.846 | 36,733.383 | 33,854.945 | 39,092.981 | 58,889.498 | 38,067.506 | 33,478.187 | 46,902.664 | 46,628.629 | 29,255.416 | 28,658.267 | 30,166.273 | 40,514.326 | 44,354.546 | 51,172.078 | 61,676.6 | 67,190.623 | 39,220.112 | 49,835.313 | 39,268.765 | 36,656.705 | 30,699.725 | 36,351.694 | 47,604.756 | 37,847.719 | 30,369.653 | 52,569.126 | 26,860.447 | 25,815.432 | 39,223.142 | 40,418.759 | 18,271.819 | 24,165.662 | 30,506.214 | 27,264.923 | 28,721.179 | 33,287.195 | 32,003.076 | 33,014.233 | 39,233.154 | 39,981.497 | 44,296.128 | 54,518.491 | 55,126.85 | 77,040.919 | 82,058.565 | 4,187.991 |
Nettovorderingen
| 126,975.95 | 133,549.062 | 122,806.466 | 142,154.762 | 119,972.587 | 130,494.754 | 132,329.367 | 164,534.64 | 160,777.674 | 159,825.466 | 145,643.346 | 141,233.768 | 135,244.761 | 138,869.72 | 122,835.243 | 146,964.362 | 154,076.212 | 149,403.405 | 136,559.064 | 137,236.209 | 139,812.143 | 0 | 119,281.206 | 127,446.114 | 132,021.085 | 124,500.737 | 114,111.368 | 114,947.452 | 0 | 131,309.848 | 136,646.349 | 111,757.331 | 114,866.865 | 105,414.943 | 99,061.241 | 97,133.111 | 107,480.965 | 115,031.263 | 103,832.815 | 102,114.288 | 97,095.485 | 105,120.794 | 97,859.039 | 103,914.885 | 113,270.918 | 116,165.297 | 96,971.271 | 65,072.154 | 62,756.547 | 67,316.139 | 66,468.705 | 49,599.761 | 50,833.593 | 0 | 0 | 34,161.176 | 38,130.872 | 0 | 31,343.082 | 35,352.539 | 30,903.232 | 0 | 31,441.396 |
Voorraad
| 125,378.073 | 129,414.621 | 115,217.109 | 127,514.904 | 119,950.989 | 120,339.859 | 145,205.524 | 156,184.895 | 169,711.911 | 159,324.667 | 142,126.368 | 126,767.056 | 121,845.323 | 109,366.542 | 98,734.11 | 170,022.127 | 158,008.351 | 175,335.743 | 156,988.529 | 170,380.369 | 168,393.052 | 176,357.688 | 166,132.796 | 176,204.678 | 157,321.009 | 161,252.792 | 144,294.817 | 154,544.063 | 154,408.631 | 169,032.561 | 152,581.071 | 156,813.876 | 146,133.707 | 154,514.941 | 138,147.18 | 153,222.147 | 147,680.046 | 156,311.002 | 151,225.319 | 163,925.09 | 153,762.108 | 166,286.282 | 160,206.808 | 164,233.513 | 154,268.904 | 157,019.962 | 147,818.966 | 81,716.12 | 70,207.488 | 97,050.908 | 60,551.899 | 43,794.758 | 53,454.278 | 33,465.307 | 24,466.816 | 27,703.781 | 32,362.7 | 38,859.322 | 41,223.55 | 29,447.544 | 28,904.43 | 28,228.911 | 27,458.422 |
Overige vlottende activa
| 7,300.827 | 8,820.38 | 5,684.602 | -0 | 0 | 0 | 0.001 | -0 | 0 | 0.001 | -0 | 0 | -0.001 | 0 | -0 | -0 | -0 | 0 | -0 | -0.001 | -0 | 0 | -0 | 0.001 | 0.002 | -0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 3,589.934 | 2,696.105 | 3,873.375 | 2,556.071 | 3,191.469 | 1,939.706 | 2,919.286 | 1,269.001 | 3,786.521 | 7,880.706 | 3,801.402 | 1,955.198 | 3,246.796 | 3,966.415 | 4,231.75 | 1,756.012 | 1,382.626 | 854.5 | 742.549 | 909.897 | -0.001 | -0.001 | 0 | 0 | -0.002 | 0.002 | 0 | 0.001 | -0.001 | 0.002 | 0 | 109,992.024 |
Totaal vlottende activa
| 313,094.192 | 323,341.061 | 307,955.942 | 331,570.764 | 306,579.134 | 313,196.684 | 337,548.133 | 376,346.174 | 393,945.443 | 396,043.371 | 349,477.508 | 327,043.443 | 312,769.73 | 300,812.984 | 263,486.688 | 368,773.447 | 349,504.409 | 361,472.532 | 327,402.537 | 346,709.558 | 367,094.693 | 337,049.269 | 318,892.189 | 350,553.457 | 335,970.725 | 315,008.944 | 287,064.454 | 299,657.789 | 335,152.05 | 344,696.956 | 340,399.499 | 333,837.741 | 330,887.3 | 303,023.371 | 289,599.805 | 292,815.492 | 293,757.422 | 304,961.276 | 292,678.829 | 317,430.655 | 296,586.018 | 305,578.131 | 312,590.17 | 298,255.641 | 297,321.669 | 316,640.151 | 286,965.008 | 166,442.719 | 157,984.197 | 195,615.81 | 155,195.424 | 122,115.697 | 137,575.065 | 116,767.859 | 88,734.478 | 101,098.109 | 110,475.071 | 118,792.832 | 127,085.124 | 119,926.932 | 136,848.583 | 137,766.791 | 173,079.833 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 315,725.134 | 312,079.279 | 306,754.35 | 319,462.731 | 321,701.975 | 313,351.69 | 305,179.027 | 316,607.746 | 309,285.114 | 305,267.114 | 304,568.442 | 312,809.852 | 306,056.453 | 305,899.571 | 306,701.211 | 522,558.64 | 526,489.3 | 527,761.244 | 525,529.335 | 541,423.096 | 529,559.31 | 539,597.237 | 529,783.679 | 552,065.069 | 553,925.801 | 553,087.159 | 554,637.981 | 559,340.701 | 550,926.716 | 550,610.039 | 553,824.412 | 572,506.891 | 577,965.111 | 580,588.209 | 588,889.758 | 593,775.09 | 594,275.333 | 581,708.717 | 579,544.097 | 568,638.96 | 566,820.452 | 571,966.815 | 572,182.137 | 549,518.271 | 538,379.104 | 535,422.745 | 534,924.801 | 358,348.371 | 356,407.782 | 356,872.553 | 356,152.13 | 83,364.753 | 80,575.309 | 78,010.014 | 80,331.374 | 81,167.563 | 79,758.727 | 80,977.728 | 81,012.538 | 80,755.961 | 76,481.685 | 76,052.489 | 75,229.756 |
Goodwill
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,327.898 | 0 | 0 | 0 | 3,111.497 | 0 | 0 | 0 | 6,934.024 | 0 | 0 | 0 | 6,962.726 | 0 | 0 | 0 | 29.167 | 0 | 4,096.667 | 4,105.417 | 4,114.167 | 3,969.79 | 3,996.043 | 3,987.292 | 3,996.043 | 550 | 550 | 550 | 550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 2,848.07 | 2,869.347 | 2,912.155 | 2,944.954 | 3,151.058 | 3,085.972 | 3,215.119 | 3,227.92 | 3,198.559 | 3,194.332 | 3,168.825 | 3,166.269 | 3,156.977 | 3,110.208 | 10,726.022 | 10,872.099 | 10,973.513 | 9,524.837 | 12,675.718 | 11,963.375 | 11,969.987 | 8,947.324 | 15,741.74 | 16,255.671 | 17,054.036 | 10,253.939 | 18,130.389 | 18,154.99 | 17,956.799 | 11,554.2 | 16,552.021 | 17,246.8 | 17,291.048 | 12,164.511 | 16,507.31 | 10,867.253 | 11,055.134 | 11,197.135 | 11,123.73 | 5,636.81 | 5,022.962 | 4,982.755 | 4,948.429 | 4,886.864 | 4,934.596 | 4,977.443 | 1,822.85 | 1,794.75 | 1,044.75 | 1,045.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2,793.304 | 2,848.07 | 2,869.347 | 2,912.155 | 2,944.954 | 3,151.058 | 3,085.972 | 3,215.119 | 3,227.92 | 3,198.559 | 3,194.332 | 3,168.825 | 3,166.269 | 3,156.977 | 3,110.208 | 10,726.022 | 10,872.099 | 10,973.513 | 10,852.735 | 12,675.718 | 11,963.375 | 11,969.987 | 12,058.821 | 15,741.74 | 16,255.671 | 17,054.036 | 17,187.963 | 18,130.389 | 18,154.99 | 17,956.799 | 18,516.926 | 16,552.021 | 17,246.8 | 17,291.048 | 12,193.678 | 16,507.31 | 14,963.92 | 15,160.551 | 15,311.302 | 15,093.52 | 9,632.853 | 9,010.254 | 8,978.798 | 5,498.429 | 5,436.864 | 5,484.596 | 5,527.443 | 1,822.85 | 1,794.75 | 1,044.75 | 1,045.354 | 0 | 26,434.474 | 30,938.322 | 27,592.619 | 27,043.244 | 36,208.606 | 40,127.166 | 41,731.672 | 46,042.82 | 70,200.126 | 69,459.148 | 0 |
Langetermijnbeleggingen
| 357,973.284 | 352,877.326 | 354,791.686 | 49,141.71 | 49,832.658 | 46,332.788 | 47,549.989 | 59,246.224 | 52,240.372 | 44,762.103 | 57,202.882 | 42,630.661 | 41,026.354 | 34,752.059 | 41,902.912 | 21,443.234 | 23,399.167 | 24,876.468 | 30,286.963 | 19,776.101 | 22,571.162 | 28,295.982 | 27,899.453 | 37,344.451 | 32,734.287 | 32,543.339 | 33,884.672 | 31,509.934 | 34,935.407 | 32,354.623 | 31,017.068 | 32,756.228 | 41,566.987 | 39,619.533 | 50,415.226 | 51,690.218 | 65,958.2 | 52,441.93 | 44,433.283 | 50,553.976 | 52,214.168 | 51,731.924 | 28,010.807 | 61,250.935 | 64,744.509 | 41,167.128 | 44,105.921 | 183,622.716 | 175,730.33 | 178,544.351 | 181,969.892 | 178,956.305 | 170,611.719 | 160,407.47 | 168,390.718 | 159,359.679 | 147,536.913 | 138,309.133 | 141,716.875 | 125,272.3 | 93,125.123 | 96,521.519 | 0 |
Belastingvorderingen
| 1,974.175 | 1,971.789 | 1,849.844 | 1,388.036 | 1,388.724 | 1,285.503 | 1,313.455 | 249.827 | 241.124 | 237.719 | 201.221 | 236.347 | 197.325 | 1.461 | 51.286 | 50.726 | 68,446.27 | 66,676.976 | 62,669.583 | 65,932.171 | 63,746.334 | 58,725.438 | 58,777.806 | 35,990.271 | 40,429.341 | 39,628.566 | 38,127.907 | 77.185 | 77.822 | 41,352.825 | 42,886.663 | 43,297.639 | 44,831.761 | 46,512.341 | 37,139.58 | 44,234.454 | 38,204.918 | 48,774.362 | 52,519.831 | 48,824.806 | 49,286.642 | 50,709.346 | 72,308.231 | 43,572.782 | 34,466.974 | 48,953.464 | 47,944.213 | 17,503.254 | 27,825.894 | 27,924.55 | 25,665.388 | 0 | 725.358 | 162.935 | 997.151 | 1,650.15 | 2,202.852 | 2,224.966 | 941.342 | 1,089.187 | 70.856 | 110.269 | 0 |
Overige niet-vlottende activa
| 1,296.864 | 1,387.354 | 1,432.066 | 302,278.227 | 302,992.38 | 302,219.457 | 305,605.943 | 292,456.872 | 293,245.052 | 285,914.146 | 278,499.731 | 276,269.994 | 275,045.999 | 269,807 | 267,307.023 | 70,922.819 | 244.739 | 245.143 | 239.205 | 248.413 | 249.15 | 221.83 | 222.133 | 216.763 | 220.091 | 222.626 | 217.077 | 42,380.901 | 39,887.202 | 221.284 | 236.112 | 1,830.645 | 1,874.705 | 148.18 | 479.556 | 619.347 | 528.429 | 297.058 | 328.909 | 361.556 | 323.925 | 351.503 | 145.375 | 427.716 | 458.571 | 494.936 | 526.491 | 1,566.918 | 1,192.245 | 1,098.805 | 1,098.804 | 26,833.416 | 1,806.694 | 1,804.752 | 3,644.303 | 3,913.939 | 1,985.788 | 2,001.731 | 2,009.83 | 2,031.195 | 978.304 | 963.018 | 164,421.288 |
Totaal niet-vlottende activa
| 679,762.762 | 671,163.819 | 667,697.293 | 675,182.858 | 678,860.692 | 666,340.496 | 662,734.386 | 671,775.788 | 658,239.581 | 639,379.64 | 643,666.609 | 635,115.678 | 625,492.399 | 613,617.069 | 619,072.64 | 625,701.44 | 629,451.574 | 630,533.344 | 629,577.821 | 640,055.5 | 628,089.332 | 638,810.474 | 628,741.892 | 641,358.294 | 643,565.191 | 642,535.726 | 644,055.6 | 651,439.11 | 643,982.137 | 642,495.57 | 646,481.181 | 666,943.424 | 683,485.364 | 684,159.311 | 689,117.797 | 706,826.419 | 713,930.8 | 698,382.618 | 692,137.423 | 683,472.818 | 678,278.04 | 683,769.842 | 681,625.348 | 660,268.133 | 643,486.022 | 631,522.869 | 633,028.868 | 562,864.109 | 562,951.001 | 565,485.009 | 565,931.568 | 289,154.474 | 280,153.554 | 271,323.493 | 280,956.165 | 273,134.575 | 267,692.886 | 263,640.724 | 267,412.257 | 255,191.463 | 240,856.094 | 243,106.443 | 239,651.044 |
Totaal activa
| 992,856.954 | 994,504.88 | 975,653.235 | 1,006,753.622 | 985,439.826 | 979,537.18 | 1,000,282.518 | 1,048,121.962 | 1,052,185.025 | 1,035,423.011 | 993,144.117 | 962,159.121 | 938,262.129 | 914,430.053 | 882,559.328 | 994,474.887 | 978,955.984 | 992,005.875 | 956,980.357 | 986,765.058 | 995,184.025 | 975,859.743 | 947,634.081 | 991,911.75 | 979,535.916 | 957,544.67 | 931,120.054 | 951,096.898 | 979,134.187 | 987,192.526 | 986,880.679 | 1,000,781.165 | 1,014,372.664 | 987,182.682 | 978,717.602 | 999,641.911 | 1,007,688.222 | 1,003,343.894 | 984,816.252 | 1,000,903.473 | 974,864.058 | 989,347.973 | 994,215.519 | 958,523.774 | 940,807.691 | 948,163.02 | 919,993.876 | 729,306.828 | 720,935.198 | 761,100.82 | 721,126.992 | 411,270.171 | 417,728.619 | 388,091.352 | 369,690.643 | 374,232.685 | 378,167.957 | 382,433.556 | 394,497.381 | 375,118.395 | 377,704.677 | 380,873.233 | 412,730.878 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 25,487.916 | 34,044.192 | 28,041.555 | 30,563.532 | 23,923.212 | 23,037.751 | 35,629.077 | 27,817.285 | 31,804.963 | 35,692.102 | 42,899.05 | 33,363.306 | 30,026.516 | 40,478.143 | 28,036.831 | 51,462.238 | 45,540.418 | 45,274.948 | 39,313.138 | 49,534.076 | 54,532.162 | 42,733.193 | 38,903.077 | 56,807.23 | 46,191.994 | 51,237.162 | 40,560.437 | 42,502.797 | 45,072.123 | 41,822.691 | 37,454.454 | 43,930.378 | 38,824.734 | 39,573.511 | 31,858.919 | 35,576.537 | 37,242.639 | 35,636.262 | 39,852.482 | 36,928.321 | 33,228.399 | 33,745.266 | 37,465.736 | 40,832.541 | 43,187.469 | 44,451.292 | 41,424.165 | 11,098.805 | 2,025.88 | 7,569.435 | 3,197.925 | 3,283.22 | 7,076.636 | 3,535.16 | 2,492.905 | 3,416.944 | 2,621.596 | 2,405.995 | 6,796.416 | 2,558.571 | 1,884.819 | 3,827.981 | 2,464.57 |
Kortlopende schulden
| 228,604.699 | 255,759.401 | 234,376.839 | 239,608.195 | 228,190.363 | 200,223.261 | 205,916.582 | 227,165.504 | 242,123.249 | 264,737.126 | 232,400.616 | 234,437.824 | 231,810.465 | 192,612.862 | 185,938.535 | 214,728.825 | 216,072.235 | 246,681.724 | 227,698.58 | 224,513.364 | 229,471.484 | 252,458.5 | 240,766.295 | 251,130.765 | 256,040.151 | 225,290.07 | 213,395.776 | 209,529.865 | 217,784.599 | 236,789.325 | 228,895.2 | 207,277.097 | 216,151.929 | 227,459.215 | 230,910.745 | 215,527.389 | 224,798.252 | 233,085.647 | 210,835.16 | 199,437.225 | 196,312.681 | 220,686.437 | 199,691.41 | 197,850.781 | 192,979.254 | 197,987.148 | 172,796.162 | 133,522.37 | 0 | 0 | 0 | 80,518.786 | 85,929.469 | 66,487.391 | 51,373.956 | 60,057.555 | 68,608.27 | 70,490.851 | 66,889.841 | 57,577.833 | 53,915.814 | 50,553.865 | 62,716.875 |
Belastingschulden
| 1,810.569 | 1,641.476 | 754.422 | 3,724.175 | 3,966.871 | 5,884.254 | 6,304.462 | 4,622.919 | 6,981.43 | 8,876.623 | 8,338.549 | 3,524.995 | 5,439.958 | 3,860.95 | 5,044.141 | 8,235.515 | 8,312.946 | 6,631.887 | 8,880.44 | 7,265.769 | 9,532.957 | 10,099.504 | 7,491.791 | 6,367.717 | 6,157.338 | 4,383.009 | 4,959.875 | 5,393.94 | 6,291.786 | 4,187.78 | 5,405.172 | 2,526.06 | 4,606.312 | 2,903.41 | 2,346.216 | 2,245.545 | 2,978.427 | 1,893.26 | 1,759.028 | 5,140.787 | 4,437.392 | 3,461.157 | 3,618.826 | 4,740.929 | 4,528.076 | 5,582.498 | 4,478.608 | 89.76 | 750.956 | 4,914.166 | 4,674.118 | 567.293 | 2,107.149 | 1,407.52 | 0 | 0 | 0 | 244.9 | 326.324 | 199.834 | 0 | 0 | 23,907.631 |
Uitgestelde opbrengsten
| 3,330.891 | 4,617.488 | 5,184.971 | 28,461.409 | 25,175.497 | 3,387.429 | 3,498.377 | 3,536.114 | 5,957.968 | 34,113.963 | 30,304.833 | 6,070.947 | 26,817.361 | 27,457.884 | 0 | 58,423.466 | 51,113.207 | 50,237.879 | 42,116.211 | 45,151.88 | 56,907.602 | 0 | 42,387.315 | 39,638.565 | 38,768.596 | 0 | 38,287.322 | 0 | 0 | 44,854.813 | 36,293.917 | 33,834.056 | 36,520.479 | 33,565.828 | 25,008.134 | 34,292.73 | 0 | 0 | 31,747.225 | 38,780.856 | 38,616.391 | 0 | 58,552.13 | 40,407.623 | 39,535.969 | 40,838.608 | -172,796.162 | 4,986.694 | 0 | 0 | 0 | 4,681.624 | 7,748.524 | 5,788.728 | 4,012.054 | 4,727.024 | 4,202.023 | 4,533.62 | 4,782.879 | 3,995.73 | 4,754.951 | 4,627.618 | 28,258.372 |
Overige kortlopende verplichtingen
| 26,644.539 | 23,931.282 | 23,294.78 | -0 | -0.001 | 24,053.455 | 27,151.116 | 25,672.491 | 28,351.637 | 802.889 | 918.915 | 23,591.829 | -0.001 | 0.001 | 24,905.557 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | -0 | 57,628.235 | -0.001 | 0.001 | 0.001 | 44,476.543 | 0 | 41,943.09 | 40,496.328 | 0.001 | 0.001 | 2,154.724 | 1,735.869 | 1,917.408 | -0 | 928.669 | 37,222.688 | 33,091.905 | -0 | 0.001 | 0.001 | 41,145.539 | -0 | 1,297.287 | 1,186.622 | 1,471.315 | 211,181.665 | 3,034.572 | 128,446.759 | 149,321.203 | 111,002.568 | 85.895 | 239.737 | 34.368 | 7.506 | 7.506 | 7.506 | 129.486 | 129.485 | 224.62 | 7.507 | 7.506 | 7.507 |
Totaal kortlopende verplichtingen
| 284,068.046 | 318,352.363 | 290,898.144 | 298,633.136 | 277,289.071 | 250,701.897 | 272,195.152 | 284,191.394 | 308,237.818 | 335,346.079 | 306,523.415 | 297,463.906 | 288,654.341 | 260,548.89 | 238,880.922 | 324,614.53 | 312,725.861 | 342,194.551 | 309,127.93 | 319,199.32 | 340,911.248 | 352,819.928 | 322,056.686 | 347,576.561 | 341,000.742 | 321,003.775 | 292,243.535 | 293,975.752 | 303,353.05 | 323,466.83 | 302,643.572 | 287,196.255 | 293,233.011 | 302,515.962 | 287,777.798 | 286,325.325 | 299,263.579 | 301,813.814 | 282,434.868 | 275,146.403 | 268,157.472 | 295,577.242 | 295,709.276 | 280,388.232 | 276,889.314 | 284,748.363 | 252,605.83 | 152,642.441 | 130,472.639 | 156,890.638 | 114,200.493 | 88,569.525 | 100,994.366 | 75,845.647 | 57,886.421 | 68,209.029 | 75,439.395 | 77,559.952 | 78,598.621 | 64,356.754 | 60,563.091 | 59,016.97 | 93,447.324 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 30,008.532 | 2,696.589 | 5,863.882 | 12,510.993 | 13,110.375 | 37,113.75 | 34,310.138 | 49,318.081 | 44,163.063 | 18,194.633 | 18,494.182 | 24,125.256 | 19,660.498 | 41,962.463 | 41,125.434 | 41,139.82 | 42,800.951 | 44,248.433 | 43,267.584 | 58,510.245 | 60,030.715 | 40,886.16 | 32,813.761 | 33,188.26 | 34,130.345 | 45,266.924 | 48,113.346 | 54,256.947 | 69,302.536 | 64,571.097 | 69,463.739 | 97,381.698 | 101,981.341 | 0 | 64,843.361 | 73,738.907 | 71,925.876 | 62,971.367 | 57,125.71 | 70,167.593 | 50,804.107 | 41,744.064 | 43,299.092 | 24,716.044 | 17,729.376 | 27,937.823 | 27,204.276 | 13,594.71 | 0 | 0 | 0 | 4,178.563 | 3,875.517 | 5,310.923 | 6,994.598 | 6,612.074 | 8,799.641 | 7,841.678 | 8,521.581 | 9,366.005 | 5,019.975 | 5,075.349 | 5,209.476 |
Uitgestelde opbrengsten niet-vlottend
| 3,858.057 | 4,292.436 | 4,064.368 | 7,792.468 | 7,651.337 | 0 | 0 | 0 | 0 | 7,501.458 | 7,209.669 | 7,704.577 | 8,248.039 | 7,513.242 | 15.015 | 3,244.515 | 3,338.111 | 3,320.442 | 3,458.55 | 3,429.846 | 3,281.825 | 3,092.01 | 3,020.97 | 2,971.173 | 2,947.353 | 2,902.303 | 2,915.1 | 2,758.655 | 2,640.119 | 2,597.097 | 2,417.337 | 8,168.534 | 8,575.15 | 0 | 1,909.33 | 11,444.707 | 2,284.328 | 1,893.206 | 2,252.373 | 2,261.694 | 2,729.402 | 2,525.672 | 2,174.781 | 11,986.827 | 10,930.151 | 10,306.164 | 1,886.43 | 1,699.465 | 0 | 0 | 0 | 0 | 0 | 4,735.104 | 4,460.724 | 4,222.774 | 0 | 4,452.159 | 0 | 4,133.667 | 0 | 5,035.076 | 5,155.182 |
Uitgestelde belastingverplichtingen niet-vlottend
| 64,990.044 | 65,115.545 | 64,796.351 | 67,044.668 | 66,908.199 | 66,941.345 | 67,119.122 | 90,494.466 | 90,822.869 | 88,635.959 | 87,411.362 | 83,684.311 | 81,515.128 | 78,676.882 | 78,345.888 | 67,594.359 | 67,646.93 | 67,646.8 | 65,711.569 | 68,315.868 | 67,941.166 | 68,323.938 | 67,744.453 | 61,217.347 | 61,355.271 | 61,027.71 | 58,607.805 | 62,555.736 | 63,026.359 | 63,363.27 | 62,709.481 | 62,969.477 | 63,688.584 | 64,258.898 | 64,414.425 | 63,452.173 | 65,028.771 | 64,600.314 | 62,998.36 | 66,554.391 | 67,500.68 | 67,943.057 | 67,234.472 | 69,163.637 | 68,392.529 | 68,434.045 | 67,749.957 | 67,137.428 | 69,206.215 | 69,320.439 | 69,774.003 | 13,717.095 | 12,919.537 | 12,258.564 | 12,991.357 | 11,923.07 | 11,222.626 | 13,229.112 | 14,569.01 | 13,624.397 | 15,621.589 | 17,011.853 | 15,811.479 |
Overige niet-vlottende verplichtingen
| 4,455.562 | 4,521.256 | 4,496.294 | 0 | 0 | 7,757.036 | 7,462.311 | 8,004.752 | 7,649.934 | 0 | -0.001 | 408.524 | 0 | 484.579 | 7,524.345 | 12,275.337 | 11,363.489 | 11,096.827 | 9,908.886 | 10,964.567 | 10,690.101 | 9,980.346 | 9,373.427 | 11,392.196 | 10,125.079 | 9,458.056 | 8,079.949 | 10,636.527 | 8,562.945 | 8,057.153 | 7,255.787 | 5,651.131 | 5,604.14 | 85,292.779 | 13,155.212 | 8,286.932 | 11,361.452 | 19,752.737 | 19,250.175 | 20,575.483 | 19,641.595 | 19,931.374 | 17,259.096 | 2,295.828 | 2,543.914 | 2,058.142 | 9,437.842 | 3,463.011 | 22,131.767 | 24,644.706 | 26,375.093 | 4,116.166 | 3,931.4 | 0.001 | 0.001 | -0.001 | 4,559.362 | -0.001 | 4,062.387 | 0.001 | 5,134.324 | -0.001 | 0.001 |
Totaal niet-vlottende verplichtingen
| 103,312.195 | 76,625.825 | 79,220.896 | 87,348.129 | 87,669.911 | 111,812.13 | 108,891.571 | 147,817.298 | 142,635.866 | 114,332.049 | 113,115.213 | 115,922.669 | 109,423.665 | 128,637.166 | 127,010.681 | 124,254.031 | 125,149.481 | 126,312.502 | 122,346.589 | 141,220.526 | 141,943.808 | 122,282.454 | 112,952.611 | 108,768.976 | 108,558.048 | 118,654.993 | 117,716.201 | 130,207.865 | 143,531.959 | 138,588.617 | 141,846.344 | 174,170.84 | 179,849.215 | 149,551.677 | 144,322.328 | 156,922.719 | 150,600.427 | 149,217.624 | 141,626.618 | 159,559.161 | 140,675.784 | 132,144.167 | 129,967.44 | 108,162.336 | 99,595.97 | 108,736.174 | 106,278.505 | 85,894.614 | 91,337.982 | 93,965.145 | 96,149.096 | 22,011.824 | 20,726.454 | 22,304.592 | 24,446.68 | 22,757.917 | 24,581.629 | 25,522.948 | 27,152.978 | 27,124.07 | 25,775.888 | 27,122.277 | 26,176.138 |
Totaal passiva
| 387,380.24 | 394,978.188 | 370,119.04 | 385,981.265 | 364,958.981 | 362,514.027 | 381,086.723 | 432,008.693 | 450,873.684 | 449,678.128 | 419,638.628 | 413,386.574 | 398,078.006 | 389,186.056 | 365,891.604 | 448,868.561 | 437,875.342 | 468,507.053 | 431,474.519 | 460,419.846 | 482,855.056 | 475,102.383 | 435,009.297 | 456,345.537 | 449,558.789 | 439,658.768 | 409,959.736 | 424,183.617 | 446,885.01 | 462,055.446 | 444,489.915 | 461,367.094 | 473,082.226 | 452,067.639 | 432,100.126 | 443,248.044 | 449,864.006 | 451,031.438 | 424,061.485 | 434,705.564 | 408,833.256 | 427,721.409 | 425,676.717 | 388,550.568 | 376,485.284 | 393,484.537 | 358,884.335 | 238,537.055 | 221,810.621 | 250,855.783 | 210,349.589 | 110,581.349 | 121,720.82 | 98,150.239 | 82,333.101 | 90,966.946 | 100,021.024 | 103,082.9 | 105,751.599 | 91,480.824 | 86,338.978 | 86,139.247 | 119,623.462 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,532.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,258.853 | 13,020.339 | 13,020.339 | 13,020.339 | 13,020.339 | 12,784.135 | 12,784.135 | 12,784.135 | 12,784.135 | 12,553.275 | 12,553.275 | 12,553.275 | 12,553.275 | 12,328.045 | 12,328.045 | 12,328.045 | 12,328.045 | 12,107.1 | 12,107.1 | 12,107.1 | 12,107.1 | 11,891.545 | 11,891.545 | 11,891.545 | 11,891.545 | 11,678.93 | 11,678.93 | 11,678.93 | 11,678.93 | 11,471.555 | 11,471.555 | 11,471.555 | 11,471.555 | 11,269.26 | 11,269.26 | 11,269.26 | 11,269.26 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 11,068.735 | 10,846.885 | 10,846.885 | 10,846.885 | 10,629.98 | 10,629.98 | 10,629.98 | 10,417.27 | 10,417.27 | 10,417.27 |
Ingehouden winsten
| 596,568.779 | 591,136.055 | 593,820.766 | 609,686.51 | 610,122.441 | 607,390.377 | 611,195.954 | 600,900.951 | 584,739.544 | 571,332.353 | 560,943.579 | 550,588.048 | 542,289.781 | 528,301.325 | 521,909.912 | 519,485.546 | 517,740.487 | 118,163.569 | 506,850.215 | 509,582.328 | 501,344.893 | 495,350.51 | 498,525.315 | 520,544.393 | 517,768.862 | 510,568.466 | 509,091.152 | 511,758.02 | 515,981.446 | 511,711.754 | 516,171.564 | 516,147.236 | 517,662.895 | 514,946.38 | 521,184.366 | 531,563.921 | 535,500.353 | 535,155.847 | 537,958.373 | 542,124.992 | 544,040.852 | 542,320.882 | 545,172.916 | 547,466.909 | 542,497.828 | 534,205.799 | 521,813.193 | 498,586.487 | 507,815.88 | 517,056.991 | 513,819.31 | 134,284.375 | 130,515.372 | 124,163.494 | 120,863.038 | 119,564.249 | 113,852.233 | 119,659.627 | 125,110.988 | 119,935.593 | 119,983.267 | 121,081.839 | 118,395.006 |
Overige gereserveerde algehele resultaten
| 12,346.796 | 12,284.367 | 10,660.618 | 232,024.875 | 231,919.737 | 232,372.324 | 195,382.579 | 203,409.331 | 18,505.657 | 620,287.195 | 173,769.08 | 160,923.186 | 161,816.571 | -17,532.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -36,335.224 | -36,210.11 | -31,423.758 | -256,271.796 | -256,271.796 | -256,550.047 | -220,901.748 | -221,181.869 | -39,553.318 | -642,333.884 | -196,611.46 | -196,662.782 | -196,962.782 | -34,986.34 | -36,236.121 | -24,911.859 | -24,140.726 | 363,749.878 | -27,306.377 | -28,047.536 | -29,128.014 | -28,845.718 | -29,823.486 | -36,902.577 | -36,287.159 | -35,662.081 | -35,419.865 | -33,145.175 | -32,533.259 | -33,383.914 | -32,037.789 | -32,860.373 | -31,117.946 | -31,213.927 | -30,198.957 | -29,843.192 | -28,194.717 | -29,989.506 | -29,918.596 | -27,838.041 | -27,243.273 | -25,820.175 | -26,295.027 | -25,920.273 | -23,521.045 | -20,356.167 | -6,753.028 | -18,885.45 | -19,760.037 | -17,880.688 | -14,110.641 | 155,335.711 | 154,423.692 | 154,708.884 | 155,647.619 | 152,854.605 | 153,447.815 | 149,061.048 | 153,004.815 | 153,072 | 160,965.162 | 163,234.878 | 164,295.141 |
Totaal eigen vermogen van aandeelhouders
| 585,839.205 | 580,230.651 | 586,077.964 | 598,459.928 | 598,790.72 | 595,996.789 | 598,460.921 | 595,912.549 | 576,476.018 | 561,838.939 | 550,654.474 | 527,401.727 | 519,696.845 | 505,643.03 | 498,001.836 | 506,901.732 | 505,927.806 | 494,020.547 | 491,650.938 | 493,641.891 | 484,323.979 | 478,396.337 | 480,593.374 | 495,533.361 | 493,373.248 | 486,585.315 | 485,350.217 | 490,291.775 | 495,127.117 | 489,799.395 | 495,605.33 | 494,758.418 | 498,016.504 | 495,001.713 | 502,254.669 | 512,989.989 | 518,574.896 | 516,235.076 | 519,108.513 | 525,355.686 | 527,866.314 | 527,569.442 | 529,946.624 | 532,615.371 | 530,045.518 | 524,918.367 | 526,128.899 | 490,769.772 | 499,124.578 | 510,245.038 | 510,777.404 | 300,688.821 | 296,007.799 | 289,941.113 | 287,357.542 | 283,265.739 | 278,146.933 | 279,350.655 | 288,745.783 | 283,637.573 | 291,365.699 | 294,733.987 | 293,107.417 |
Totaal eigen vermogen
| 605,476.713 | 599,526.692 | 605,534.194 | 620,772.357 | 620,480.845 | 617,023.153 | 619,195.795 | 616,113.269 | 601,311.341 | 585,744.882 | 573,505.49 | 548,772.547 | 540,184.123 | 525,243.997 | 516,667.724 | 545,606.326 | 541,080.642 | 523,498.823 | 525,505.838 | 526,345.212 | 512,328.969 | 500,757.36 | 512,624.784 | 535,566.214 | 529,977.127 | 517,885.902 | 521,160.318 | 526,913.282 | 532,249.178 | 525,137.08 | 542,390.763 | 539,414.071 | 541,290.438 | 535,115.043 | 546,617.476 | 556,393.867 | 557,824.215 | 552,312.456 | 560,754.767 | 566,197.909 | 566,030.802 | 561,626.564 | 568,538.802 | 569,973.205 | 564,322.407 | 554,678.483 | 561,109.541 | 490,769.772 | 499,124.578 | 510,245.038 | 510,777.404 | 300,688.821 | 296,007.799 | 289,941.113 | 287,357.542 | 283,265.739 | 278,146.933 | 279,350.655 | 288,745.783 | 283,637.573 | 291,365.699 | 294,733.987 | 293,107.417 |
Totaal passiva en aandeelhoudersvermogen
| 992,856.954 | 994,504.88 | 975,653.235 | 1,006,753.622 | 985,439.826 | 979,537.18 | 1,000,282.518 | 1,048,121.962 | 1,052,185.025 | 1,011,517.068 | 970,293.102 | 940,788.302 | 938,262.129 | 914,430.053 | 863,893.439 | 955,770.293 | 943,803.148 | 992,005.875 | 956,980.357 | 986,765.058 | 995,184.025 | 975,859.743 | 915,602.672 | 951,878.898 | 979,535.916 | 957,544.67 | 895,309.952 | 914,475.392 | 942,012.127 | 987,192.526 | 940,095.245 | 1,000,781.165 | 1,014,372.664 | 987,182.682 | 978,717.602 | 999,641.911 | 968,438.902 | 1,003,343.894 | 943,169.998 | 1,000,903.473 | 974,864.058 | 989,347.973 | 955,623.34 | 921,165.939 | 940,807.691 | 948,163.02 | 919,993.876 | 729,306.827 | 720,935.199 | 761,100.821 | 721,126.993 | 411,270.17 | 417,728.619 | 388,091.352 | 369,690.643 | 374,232.685 | 378,167.957 | 382,433.555 | 394,497.382 | 375,118.397 | 377,704.677 | 380,873.234 | 412,730.879 |