Kiswire Ltd.
KRX:002240.KS
19420 (KRW) • At close November 5, 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
| 165,660.655 | 167,655.076 | 184,205.137 | 155,340.39 | 173,129.233 | 208,831.052 | 203,383.658 | 201,476.036 | 170,215.424 | 151,147.886 | 159,305.427 | 191,953.623 | 156,374.009 | 143,167.625 | 156,938.068 | 141,917.735 | 157,352.944 | 147,077.706 | 122,345.943 | 103,055.874 | 101,697.648 | 123,695.488 | 150,396.336 | 149,464.062 | 152,217.749 | 124,398.614 | 117,301.702 | 123,965.736 | 155,580.045 | 142,168.887 | 118,299.168 | 126,048.638 | 147,046.514 | 163,508.991 | 169,790.327 | 184,884.483 | 240,287.261 | 141,699.992 | 191,196.14 | 191,822.706 | 111,088.81 | 48,602.646 | 51,443.455 | 62,921.015 | 45,634.643 | 41,247.245 | 44,880.612 | 2,752.29 | 1,936.385 | 7,197.277 | 1,597.197 | 988.845 | 33,224.349 | 23,574.816 | 16,179.793 | 16,455.128 | 16,817.453 | 6,535.028 | 2,934.162 | 15,527.457 | 14,181.122 | 8,537.889 | 12,345.537 |
Kortetermijnbeleggingen
| 71,483.836 | 65,054.165 | 21,210.714 | 56,729.405 | 41,372.743 | 49,916.557 | 26,863.839 | 31,227.57 | 17,810.543 | 16,569.443 | 19,215.947 | 20,223.749 | 20,547.721 | 21,081.631 | 6,862.337 | 7,671.263 | 9,486.317 | 11,705.859 | 10,653.618 | 19,672.877 | 19,760.164 | 21,384.308 | 31,275.198 | 28,106.315 | 29,003.19 | 36,673.839 | 48,003.676 | 35,302.729 | 33,217.222 | 28,864.255 | 38,728.614 | 34,848.282 | 23,752.754 | 24,260.936 | 24,902.12 | 29,544.675 | 25,993.461 | 46,812.479 | 61,236.376 | 59,577.466 | 77,558.168 | 29,698.633 | 26,576.875 | 23,422.815 | 27,022.417 | 26,475.639 | 32,560.545 | 9,889.443 | 8,579.915 | 8,527.417 | 8,761.16 | 0 | 0 | 0 | 0 | 0 | 0 | 27.267 | 3,820.011 | 23,808.238 | 22,520.463 | 22,447.466 | 21,418.43 |
Liquide middelen en kortetermijnbeleggingen
| 237,144.491 | 232,709.241 | 205,415.85 | 212,069.795 | 214,501.976 | 258,747.609 | 230,247.497 | 232,703.606 | 188,025.967 | 167,717.329 | 178,521.374 | 212,177.372 | 176,921.73 | 164,249.256 | 163,800.405 | 149,588.998 | 166,839.261 | 158,783.565 | 132,999.561 | 122,728.751 | 121,457.812 | 145,079.796 | 181,671.534 | 177,570.377 | 181,220.939 | 161,072.453 | 165,305.378 | 159,268.465 | 188,797.267 | 171,033.142 | 157,027.782 | 160,896.92 | 170,799.268 | 187,769.927 | 194,692.447 | 214,429.158 | 266,280.722 | 188,512.471 | 252,432.516 | 251,400.172 | 188,646.978 | 78,301.279 | 78,020.33 | 86,343.83 | 72,657.06 | 67,722.884 | 77,441.157 | 12,641.733 | 10,516.3 | 15,724.694 | 10,358.357 | 988.845 | 33,224.349 | 23,574.816 | 16,179.793 | 16,455.128 | 16,817.453 | 6,562.295 | 6,754.173 | 39,335.695 | 36,701.585 | 30,985.355 | 33,763.967 |
Nettovorderingen
| 501,943.545 | 498,183.465 | 477,590.414 | 509,431.691 | 488,838.796 | 499,681.726 | 534,947.672 | 598,001.854 | 582,181.45 | 567,074.787 | 524,184.409 | 458,615.2 | 462,235.145 | 458,003.852 | 427,425.443 | 382,433.639 | 297,901.557 | 423,997.927 | 451,223.69 | 440,520.336 | 476,356.241 | 464,672.649 | 439,478.894 | 451,490.671 | 452,159.351 | 455,371.198 | 467,345.739 | 498,512.804 | 456,760.727 | 445,192.232 | 454,340.309 | 398,115.65 | 383,569.435 | 387,661.067 | 406,517.169 | 438,696.017 | 413,929.358 | 428,626.934 | 446,059.313 | 443,705.03 | 439,093.934 | 281,518.204 | 288,007.492 | 273,625.154 | 293,386.928 | 282,796.101 | 271,981.672 | 143,359.692 | 0 | 0 | 0 | 68,822.306 | 66,040.303 | 60,414.909 | 77,380.155 | 70,811.592 | 64,910.949 | 82,852.84 | 70,249.198 | 61,393.199 | 61,432.114 | 0 | 59,380.294 |
Voorraad
| 403,706.14 | 384,778.371 | 363,452.974 | 392,709.763 | 409,125.199 | 417,959.276 | 387,466.535 | 445,961.673 | 445,211.476 | 389,575.929 | 374,688.705 | 326,268.266 | 282,299.827 | 280,951.325 | 266,118.695 | 264,948.858 | 318,237.363 | 324,696.679 | 331,584.643 | 356,446.672 | 347,534.294 | 354,510.927 | 322,701.066 | 282,800.903 | 279,061.185 | 275,543.169 | 272,182.197 | 282,400.96 | 283,052.564 | 253,090.997 | 270,542.639 | 257,212.68 | 263,652.588 | 272,342.176 | 296,212.882 | 319,017.135 | 353,565.52 | 362,619.248 | 361,671.294 | 364,384.787 | 347,214.669 | 238,346.278 | 200,734.52 | 200,141.596 | 189,186.065 | 200,121.584 | 207,566.133 | 110,979.392 | 99,923.513 | 93,115.644 | 88,015.787 | 89,319.61 | 54,615.363 | 51,358.611 | 51,037.167 | 55,617.7 | 61,196.74 | 48,068.922 | 37,708.939 | 44,272.029 | 43,073.857 | 39,836.774 | 38,897.173 |
Overige vlottende activa
| 37,337.415 | 34,486.966 | 29,090.532 | 33,376.893 | 27,343.782 | 31,289.983 | 413.384 | 30,153.321 | 37,074.091 | 38,933.011 | 376.09 | 31,851.12 | 27,254.249 | 26,806.749 | 481.323 | 27,146.937 | 25,784.69 | 29,298.325 | 373.679 | 27,774.002 | 24,445.727 | 20,515.003 | 5,516.82 | 27,808.919 | 23,815.071 | 23,492.314 | 8,911.759 | 29,958.924 | 35,854.867 | 40,074.924 | 22,329.181 | 25,469.683 | 30,084.215 | 31,103.869 | 2,406.396 | 21,524.55 | 29,416.359 | 42,782.078 | 1,750.001 | 23,069.556 | 22,666.653 | 44,657.649 | 264 | 7,391.134 | 7,814.65 | 7,361.998 | -0 | 9,823.302 | 135,038.315 | 136,121.86 | 139,862.69 | 8,781.332 | 16,216.66 | 15,592.136 | 8,341.222 | 11,429.195 | 10,522.032 | 12,677.548 | 13,731.09 | 0.001 | 0.001 | 63,245.959 | -0.001 |
Totaal vlottende activa
| 1,180,131.591 | 1,150,158.043 | 1,075,549.771 | 1,147,588.143 | 1,139,809.754 | 1,207,678.594 | 1,153,075.088 | 1,306,820.454 | 1,252,492.984 | 1,163,301.057 | 1,077,770.577 | 1,028,911.958 | 948,710.952 | 930,011.182 | 857,825.867 | 824,118.432 | 808,762.872 | 936,776.495 | 916,181.572 | 947,469.762 | 969,794.074 | 984,778.375 | 949,368.314 | 939,670.87 | 936,256.546 | 915,479.134 | 913,745.074 | 970,141.153 | 964,465.425 | 909,391.295 | 904,239.911 | 841,694.933 | 848,105.506 | 878,877.039 | 899,828.894 | 993,666.86 | 1,063,191.959 | 1,022,540.731 | 1,061,913.124 | 1,082,559.545 | 997,622.234 | 642,823.41 | 567,026.342 | 567,501.714 | 563,044.703 | 558,002.567 | 556,988.963 | 276,804.119 | 245,478.128 | 244,962.198 | 238,236.834 | 167,912.093 | 170,096.675 | 150,940.472 | 152,938.337 | 154,313.615 | 153,447.174 | 150,161.605 | 128,443.4 | 145,000.924 | 141,207.557 | 134,068.088 | 132,041.433 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 805,998.497 | 788,414.22 | 783,469.851 | 816,986.837 | 814,702.026 | 831,740.352 | 823,059.317 | 896,412.942 | 868,735.763 | 861,875.37 | 866,338.182 | 904,768.925 | 895,726.863 | 913,531.665 | 914,507.308 | 959,883.308 | 975,972.173 | 1,001,384.796 | 1,004,455.635 | 1,026,178.521 | 1,035,210.911 | 1,043,144.229 | 1,042,770.612 | 994,415.59 | 1,021,429.481 | 1,020,962.249 | 1,017,617.388 | 1,044,446.678 | 1,039,612.972 | 1,027,021.651 | 1,074,046.998 | 1,069,470.835 | 1,116,787.672 | 1,112,071.537 | 1,091,844.202 | 1,072,704.127 | 1,055,911.068 | 1,032,637.35 | 1,040,942.078 | 1,038,946.73 | 1,002,521.343 | 664,822.476 | 656,358.155 | 656,001.408 | 667,388.703 | 664,050.47 | 659,169.048 | 277,515.454 | 274,469.49 | 262,536.103 | 237,697.871 | 279,743.935 | 280,192.438 | 269,568.454 | 240,941.629 | 238,985.564 | 239,846.009 | 239,531.468 | 236,660.711 | 227,007.27 | 226,799.906 | 219,116.543 | 217,590.301 |
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
| 15,578.376 | 15,560.672 | 15,510.229 | 15,556.706 | 15,552.69 | 15,625.686 | 15,596.284 | 15,726.555 | 15,684.279 | 15,700.273 | 15,719.414 | 15,479.17 | 15,465.893 | 14,999.465 | 15,010.864 | 15,158.494 | 15,171.491 | 16,116.872 | 16,120.107 | 16,182.954 | 16,172.798 | 16,194.948 | 16,569.381 | 18,913.306 | 19,099.137 | 19,131.712 | 18,697.551 | 24,001.583 | 23,493.493 | 22,949.955 | 22,741.098 | 23,869.448 | 23,447.363 | 16,669.03 | 16,252.501 | 12,596.249 | 12,731.635 | 12,716.698 | 12,779.112 | 12,697.143 | 11,995.557 | 6,520.482 | 6,563.58 | 6,245.032 | 6,296.813 | 6,395.52 | 6,328.299 | 5,291.313 | 5,293.623 | 5,293.623 | 5,449.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 15,578.376 | 15,560.672 | 15,510.229 | 15,556.706 | 15,552.69 | 15,625.686 | 15,596.284 | 15,726.555 | 15,684.279 | 15,700.273 | 15,719.414 | 15,479.17 | 15,465.893 | 14,999.465 | 15,010.864 | 15,158.494 | 15,171.491 | 16,116.872 | 16,120.107 | 16,182.954 | 16,172.798 | 16,194.948 | 16,569.381 | 18,913.306 | 19,099.137 | 19,131.712 | 18,697.551 | 24,001.583 | 23,493.493 | 22,949.955 | 22,741.098 | 23,869.448 | 23,447.363 | 16,669.03 | 16,252.501 | 12,596.249 | 12,731.635 | 12,716.698 | 12,779.112 | 12,697.143 | 11,995.557 | 6,520.482 | 6,563.58 | 6,245.032 | 6,296.813 | 6,395.52 | 6,328.299 | 5,291.313 | 5,293.623 | 5,293.623 | 5,449.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 557,260.033 | 559,889.273 | 547,387.064 | 303,416.205 | 307,390.942 | 295,480.06 | 304,232.355 | 341,479.351 | 346,933.088 | 349,024.102 | 345,088.479 | 326,357.655 | 311,190.542 | 290,638.973 | 304,904.568 | 289,038.869 | 281,138.651 | 272,856.108 | 281,566.089 | 265,038.151 | 260,017.732 | 257,851.008 | 226,890.566 | 239,934.578 | 242,977.214 | 235,327.954 | 222,825.716 | 230,147.456 | 247,628.523 | 245,192.861 | 235,387.922 | 242,399.017 | 96,486.875 | 94,699.617 | 241,264.842 | 228,409.92 | 239,983.684 | 213,730.013 | 197,820.249 | 204,831.988 | 212,838.987 | 435,050.383 | 437,974.869 | 438,566.656 | 434,425.143 | 428,658.306 | 423,193.641 | 577,072.788 | 564,794.624 | 564,836.237 | 567,047.018 | 0 | 0 | 0 | 0 | 0 | 0 | 463,891.862 | 418,536.407 | 347,927.1 | 366,783.974 | 343,277.379 | 325,952.912 |
Belastingvorderingen
| 16,551.444 | 16,108.674 | 15,469.096 | 16,684.817 | 16,319.429 | 17,577.895 | 17,096.005 | 281.853 | 278.105 | 266.195 | 289.557 | 283.953 | 729.491 | 735.693 | 721.81 | 1,020.756 | 1,020.081 | 1,086.885 | 814.048 | 1,053.123 | 1,048.676 | 1,031.627 | 943.242 | 806.504 | 870.308 | 878.23 | 902.431 | 3,958.253 | 3,657.246 | 3,930.558 | 2,207.564 | 1,008.691 | 1,091.653 | 1,766.633 | 1,786.46 | 1,603.687 | 1,174.888 | 1,177.256 | 1,578.772 | 1,109.348 | 1,101.412 | 1,061.654 | 1,172.962 | 1,329.471 | 1,420.78 | 1,458.893 | 1,445.444 | 89,026.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 12,850.277 | 29,375.657 | 13,894.633 | 239,379.164 | 226,687.318 | 239,282.376 | 219,709.349 | 188,405.59 | 173,450.942 | 171,040.041 | 169,066.157 | 171,637.142 | 171,830.8 | 164,517.965 | 152,758.654 | 150,643.464 | 150,086.313 | 147,548.176 | 134,514.97 | 143,194.642 | 139,442.336 | 127,819.386 | 150,924.11 | 209,256.999 | 213,498.663 | 220,871.637 | 226,769.874 | 210,421.534 | 207,378.649 | 196,082.523 | 214,468.845 | 196,962.54 | 330,778.271 | 333,043.708 | 174,809.919 | 175,414.152 | 172,801.429 | 193,548.561 | 209,404.701 | 207,731.281 | 248,105.38 | 160,146.209 | 154,866.939 | 154,671.669 | 162,557.583 | 160,832.839 | 166,852.329 | 4,950.726 | 93,234.933 | 93,340.511 | 88,897.788 | 632,946.402 | 594,866.472 | 550,693.251 | 520,374.203 | 512,157.055 | 514,634.403 | 8,869.264 | 12,571.86 | 31,560.085 | 27,912.851 | 27,841.473 | 27,148.06 |
Totaal niet-vlottende activa
| 1,408,238.627 | 1,409,348.495 | 1,375,730.873 | 1,392,023.73 | 1,380,652.406 | 1,399,706.369 | 1,379,693.31 | 1,442,306.291 | 1,405,082.178 | 1,397,905.981 | 1,396,501.791 | 1,418,526.846 | 1,394,943.589 | 1,384,423.761 | 1,387,903.205 | 1,415,744.891 | 1,423,388.708 | 1,438,992.838 | 1,437,470.849 | 1,451,647.392 | 1,451,892.452 | 1,446,041.198 | 1,438,097.911 | 1,463,326.977 | 1,497,874.803 | 1,497,171.782 | 1,486,812.96 | 1,512,975.504 | 1,521,770.883 | 1,495,177.548 | 1,548,852.427 | 1,533,710.531 | 1,568,591.834 | 1,558,250.525 | 1,525,957.924 | 1,490,728.135 | 1,482,602.704 | 1,453,809.878 | 1,462,524.912 | 1,465,316.49 | 1,476,562.679 | 1,267,601.204 | 1,256,936.505 | 1,256,814.236 | 1,272,089.022 | 1,261,396.028 | 1,256,988.761 | 953,857.038 | 937,792.67 | 926,006.474 | 899,092.34 | 912,690.337 | 875,058.91 | 820,261.705 | 761,315.832 | 751,142.619 | 754,480.412 | 712,292.594 | 667,768.978 | 606,494.455 | 621,496.731 | 590,235.395 | 570,691.273 |
Totaal activa
| 2,588,370.218 | 2,559,506.537 | 2,451,280.644 | 2,539,611.873 | 2,520,462.16 | 2,607,384.963 | 2,532,768.398 | 2,749,126.746 | 2,657,575.163 | 2,561,207.038 | 2,474,272.368 | 2,447,438.804 | 2,343,654.541 | 2,314,434.943 | 2,245,729.071 | 2,239,863.322 | 2,232,151.58 | 2,375,769.334 | 2,353,652.421 | 2,399,117.154 | 2,421,686.527 | 2,430,819.573 | 2,387,466.225 | 2,402,997.847 | 2,434,131.35 | 2,412,650.916 | 2,400,558.034 | 2,483,116.657 | 2,486,236.308 | 2,404,568.843 | 2,453,092.337 | 2,375,405.464 | 2,416,697.34 | 2,437,127.564 | 2,425,786.818 | 2,484,394.995 | 2,545,794.663 | 2,476,350.609 | 2,524,438.036 | 2,547,876.035 | 2,474,184.913 | 1,910,424.615 | 1,823,962.847 | 1,824,315.95 | 1,835,133.725 | 1,819,398.595 | 1,813,977.723 | 1,230,661.157 | 1,183,270.798 | 1,170,968.672 | 1,137,329.174 | 1,080,602.43 | 1,045,155.584 | 971,202.177 | 914,254.17 | 905,456.234 | 907,927.586 | 862,454.199 | 796,212.378 | 751,495.38 | 762,704.288 | 724,303.483 | 702,732.706 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 165,758.528 | 168,901.506 | 140,992.519 | 143,680.419 | 182,121.788 | 189,171.47 | 153,124.635 | 191,934.777 | 227,850.935 | 199,693.968 | 200,183.386 | 172,160.435 | 160,956.315 | 147,808.924 | 146,419.565 | 69,398.37 | 68,831.721 | 136,058.782 | 138,479.164 | 134,469.13 | 149,417.144 | 177,621.218 | 161,235.734 | 147,128.109 | 162,185.802 | 130,140.859 | 151,362.445 | 145,945.055 | 164,631.205 | 141,767.501 | 150,269.231 | 135,526.065 | 125,118.055 | 114,071.565 | 134,685.883 | 145,893.953 | 164,621.345 | 153,576.795 | 155,294.991 | 171,437.786 | 154,528.6 | 106,276.432 | 110,448.352 | 109,575.668 | 97,934.586 | 83,606.721 | 104,111.219 | 78,824.68 | 78,079.938 | 76,442.756 | 53,667 | 40,463.924 | 43,999.47 | 39,971.234 | 32,360.766 | 30,039.656 | 31,757.025 | 46,735.315 | 34,675.762 | 33,373.088 | 44,054.533 | 34,187.194 | 30,365.997 |
Kortlopende schulden
| 185,510.883 | 191,386.313 | 185,317.071 | 242,571.518 | 242,402.586 | 321,270.784 | 300,853.113 | 363,280.673 | 340,422.985 | 312,254.654 | 270,627.983 | 311,846.146 | 353,103.04 | 366,342.653 | 334,119.051 | 384,351.83 | 356,407.098 | 405,543.957 | 386,185.363 | 391,350.947 | 410,057.817 | 416,423.198 | 408,299.664 | 445,571.87 | 477,752.405 | 473,748.069 | 457,551.598 | 469,409.77 | 477,896.869 | 483,611.655 | 487,385.151 | 417,990.483 | 435,427.472 | 490,911.139 | 483,105.743 | 516,212.524 | 551,155.437 | 554,831.237 | 594,925.666 | 575,137.008 | 559,028.505 | 259,588.693 | 199,672.103 | 190,575.964 | 183,368.255 | 203,394.45 | 202,616.816 | 115,270.786 | 106,307.067 | 94,014.059 | 89,986.856 | 46,620 | 29,964.409 | 0 | 0 | 0 | 0 | 3,700 | 0 | 0 | 10,500 | 13,000 | 13,000 |
Belastingschulden
| 14,544.355 | 20,619.332 | 13,862.946 | 15,473.116 | 13,058.693 | 14,919.688 | 18,701.273 | 17,751.661 | 18,749.907 | 22,070.858 | 21,905.802 | 11,194.726 | 10,002.043 | 10,786.124 | 9,283.709 | 5,904.07 | 4,637.348 | 9,376.356 | 11,651.097 | 9,302.136 | 7,513.885 | 9,366.012 | 6,964.616 | 4,238.821 | 6,633.271 | 6,843.462 | 3,702.652 | 9,336.746 | 6,419.958 | 1,912.931 | 1,323.269 | 4,921.228 | 6,059.746 | 6,196.491 | 5,151.232 | 1,402.642 | 5,858.984 | 7,734.109 | 9,183.107 | 7,507.661 | 8,524.626 | 5,555.584 | 4,354.843 | 4,259.342 | 4,141.801 | 8,992.986 | 3,329.559 | 8,416.157 | 3,098.043 | 7,289.917 | 5,637.027 | 1,489.432 | 3,589.486 | 3,770.102 | 3,124.048 | 7,684.954 | 13,992.447 | 13,084.773 | 11,149.998 | 9,681.785 | 6,719.357 | 6,412.705 | 7,157.5 |
Uitgestelde opbrengsten
| 14,544.355 | 20,619.332 | 5,115 | 87,313.181 | 70,941.266 | 0 | 2,020 | 0 | 0 | 0 | 129,361.356 | 83,591.476 | 75,914.66 | 82,075.982 | 105,700.749 | 74,690.344 | 68,485.115 | 85,786.105 | 115,687.269 | 81,428.505 | 91,189.356 | 103,701.452 | 96,024.233 | 81,271.93 | 73,712.998 | 82,517.273 | 78,650.621 | 84,271.229 | 73,540.246 | 65,396.166 | 65,560.269 | 64,323.027 | 69,657.885 | 73,659.459 | 85,305.915 | 70,612.152 | 71,634.276 | 79,501.909 | 77,632.649 | 96,928.934 | 79,666.884 | 62,789.947 | 50,672.35 | 50,801.431 | 49,561.269 | 58,713.152 | 59,200.666 | 8,416.157 | 20,093.699 | 7,289.917 | 27,328.211 | 1,489.432 | 14,797.987 | 0 | 0 | 0 | 0 | 13,084.773 | 0 | 0 | 24,791.354 | 6,412.705 | 28,901.126 |
Overige kortlopende verplichtingen
| 102,176.942 | 99,695.666 | 114,742.596 | 36,867.196 | 32,897.323 | 111,703.641 | 105,486.22 | 119,976.581 | 116,906.724 | 111,261.974 | 1,053.126 | 34,164.681 | 30,855.419 | 26,340.903 | 1,097.59 | 40,552.383 | 34,957.317 | 24,214.524 | 107.657 | 28,047.311 | 27,245.61 | 16,112.581 | 24,506.999 | 29,015.705 | 24,116.112 | 17,400.888 | 26,913.999 | 12,797.911 | 15,829.613 | 15,777.469 | 30,661.646 | 17,597.728 | 9,076.112 | 8,854.463 | 21,956.28 | 5,896.557 | 5,428.924 | 5,416.61 | 1,031.895 | 9,370.514 | 7,087.666 | 3,895.135 | -0.001 | 1,235.341 | 5,639.561 | 4,996.431 | 107 | 21,044.974 | 0.001 | 15,902.109 | 0.001 | 16,596.071 | 0.001 | 23,426.262 | 20,370.325 | 22,181.491 | 32,297.699 | 16,002.912 | 27,154.935 | 31,368.163 | -0.001 | 17,554.582 | -0.001 |
Totaal kortlopende verplichtingen
| 467,990.708 | 480,602.817 | 446,167.186 | 510,432.315 | 528,362.963 | 622,145.896 | 561,483.968 | 675,192.031 | 685,180.643 | 623,210.596 | 601,225.851 | 601,762.738 | 620,829.434 | 622,568.461 | 587,336.955 | 568,992.927 | 528,681.251 | 651,603.369 | 640,459.454 | 635,295.893 | 677,909.927 | 713,858.449 | 690,066.631 | 702,987.614 | 737,767.317 | 703,807.089 | 714,478.663 | 712,423.965 | 731,897.933 | 706,552.791 | 733,876.297 | 635,437.303 | 639,279.524 | 687,496.626 | 725,053.821 | 738,615.186 | 792,839.982 | 793,326.551 | 828,885.201 | 852,874.242 | 800,311.655 | 432,550.207 | 360,792.805 | 352,188.404 | 336,503.671 | 350,710.754 | 366,035.702 | 223,556.597 | 204,480.705 | 193,648.841 | 170,982.068 | 105,169.427 | 88,761.867 | 63,397.496 | 52,731.091 | 52,221.147 | 64,054.724 | 79,523 | 61,830.697 | 64,741.251 | 79,345.886 | 71,154.481 | 72,267.122 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 61,792.857 | 62,219.96 | 45,194.912 | 48,120.426 | 48,243.373 | 31,620.922 | 67,701.842 | 52,454.32 | 48,709.759 | 63,741.185 | 69,879.569 | 46,712.365 | 10,709.822 | 17,086.204 | 42,447.084 | 31,256.489 | 75,190.082 | 77,306.457 | 77,607.44 | 93,534.757 | 91,612.572 | 81,355.133 | 82,635.646 | 80,852.144 | 50,272.01 | 63,482.514 | 68,566.147 | 87,728.698 | 88,573.862 | 81,871.212 | 90,982.749 | 116,874.546 | 121,319.952 | 96,795.121 | 94,091.105 | 103,609.647 | 86,973.863 | 43,148.378 | 45,042.259 | 45,811.904 | 35,883.456 | 48,201.208 | 41,840.275 | 42,215.816 | 43,181.681 | 43,294.55 | 36,743.646 | 0 | 0 | 2,782.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 354.936 | 361.021 | 366.939 | 378.277 | 383.702 | 388.964 |
Uitgestelde opbrengsten niet-vlottend
| 5,440 | 4,827 | 2,449 | 11,812.914 | 12,033.646 | 0 | 6,092 | 0 | 0 | 0 | 6,259 | 23,738.957 | 22,516.748 | 18,201.072 | 4,987 | 19,700.347 | 20,901.376 | 19,133.818 | 4,506 | 18,283.819 | 16,723.214 | 14,573.84 | 4,763.094 | 19,498.225 | 17,420.215 | 15,906.624 | 4,507.48 | 17,361.398 | 14,961.167 | 12,696.509 | 2,328.519 | 15,915.014 | 14,006.8 | 11,345.254 | 1,641.258 | 13,366.792 | 11,578.913 | 9,835.879 | 1,714.56 | 14,475.957 | 12,477.476 | 0 | 1,788 | 0 | 13,241.662 | 8,767.856 | 1,856 | 0 | 590.656 | 574 | 601.556 | 0 | 0 | 0 | 0 | 0 | 0 | 2,162.272 | 0 | 977.907 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 155,084.126 | 146,981.012 | 144,209.65 | 168,373.294 | 162,001.745 | 164,688.664 | 155,253.498 | 175,538.494 | 158,913.924 | 151,909.77 | 147,242.418 | 151,286.225 | 142,785.932 | 138,548.148 | 134,759.773 | 138,665.802 | 137,250.087 | 133,823.862 | 132,912.926 | 139,577.103 | 138,224.343 | 138,314.354 | 137,003.723 | 137,848.02 | 142,508.827 | 143,017.105 | 142,102.819 | 146,453.787 | 144,605.037 | 138,636.826 | 132,825.307 | 140,159.806 | 146,302.195 | 146,682.133 | 139,480.399 | 148,590.728 | 149,677.896 | 148,520.194 | 151,115.244 | 162,042.345 | 163,658.589 | 137,757.905 | 138,128.877 | 139,150.707 | 140,729.407 | 139,124.386 | 139,672.813 | 69,817.663 | 64,085.052 | 64,068.295 | 64,903.148 | 86,079.961 | 83,072.795 | 75,174.073 | 69,704.592 | 68,983.154 | 68,222.713 | 90,287.52 | 81,456.716 | 73,011.624 | 75,996.431 | 68,746.879 | 64,683.707 |
Overige niet-vlottende verplichtingen
| 21,994.157 | 21,971.996 | 18,049.214 | 9,612.72 | 10,247.065 | 21,978.041 | 14,714.932 | 31,244.204 | 28,929.833 | 32,981.505 | 11,555.625 | 7,770.9 | 5,361.052 | 5,631.804 | 13,259.956 | 8,645.073 | 4,683.467 | 4,340.17 | 16,298.003 | 2,025.183 | 5,598.948 | 2,905.332 | 15,918.675 | 2,011.581 | 2,080.094 | 2,073.292 | 12,603.702 | 2,291.898 | 2,414.033 | 2,450.34 | 10,746.138 | 2,532.834 | 2,604.06 | 1,697.046 | 9,491.649 | 2,849.496 | 2,837.209 | 2,827.221 | 9,200.203 | 4,528.143 | 4,418.411 | 10,234.567 | 10,547.611 | 13,105.815 | 1,828.21 | 5,066.43 | 10,630.097 | 7,531.501 | 3,100.857 | 0.001 | 2,410.557 | 4,541.313 | 3,719.306 | 3,139.303 | 4,036.449 | 3,389.785 | 2,763.438 | 0.001 | 2,027.558 | -0.001 | 3,368.788 | 3,148.612 | 1,999.641 |
Totaal niet-vlottende verplichtingen
| 244,311.14 | 235,999.967 | 209,902.777 | 237,919.354 | 232,525.829 | 218,287.628 | 243,762.271 | 259,237.018 | 236,553.516 | 248,632.46 | 234,936.612 | 229,508.447 | 181,373.554 | 179,467.228 | 195,453.814 | 198,267.711 | 238,025.013 | 234,604.308 | 231,324.369 | 253,420.863 | 252,159.077 | 237,148.659 | 240,321.138 | 240,209.97 | 212,281.146 | 224,479.535 | 227,780.148 | 253,835.781 | 250,554.099 | 235,654.887 | 236,882.713 | 275,482.2 | 284,233.007 | 256,519.554 | 244,704.411 | 268,416.663 | 251,067.881 | 204,331.672 | 207,072.266 | 226,858.349 | 216,437.932 | 196,193.68 | 192,304.763 | 194,472.338 | 198,980.96 | 196,253.222 | 188,902.555 | 77,349.164 | 67,776.565 | 67,425.225 | 67,915.261 | 90,621.274 | 86,792.101 | 78,313.376 | 73,741.041 | 72,372.939 | 70,986.151 | 92,804.729 | 83,845.295 | 74,356.469 | 79,743.496 | 72,279.193 | 67,072.312 |
Totaal passiva
| 712,301.848 | 716,602.784 | 656,069.964 | 748,351.669 | 760,888.792 | 840,433.524 | 805,246.24 | 934,429.05 | 921,734.159 | 871,843.056 | 836,162.463 | 831,271.185 | 802,202.988 | 802,035.69 | 782,790.769 | 767,260.638 | 766,706.264 | 886,207.676 | 871,783.823 | 888,716.757 | 930,069.004 | 951,007.108 | 930,387.769 | 943,197.584 | 950,048.464 | 928,286.623 | 942,258.811 | 966,259.746 | 982,452.032 | 942,207.677 | 970,759.01 | 910,919.503 | 923,512.53 | 944,016.18 | 969,758.232 | 1,007,031.848 | 1,043,907.863 | 997,658.223 | 1,035,957.467 | 1,079,732.592 | 1,016,749.587 | 628,743.886 | 553,097.568 | 546,660.743 | 535,484.631 | 546,963.976 | 554,938.257 | 300,905.761 | 272,257.271 | 261,074.066 | 238,897.329 | 195,790.701 | 175,553.968 | 141,710.872 | 126,472.132 | 124,594.086 | 135,040.875 | 172,327.729 | 145,675.993 | 139,097.72 | 159,089.382 | 143,433.674 | 139,339.434 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 81,450 | 81,450 | 81,450 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,286.742 | 0 | 0 | 0 | 43,828.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ingehouden winsten
| 1,529,816 | 1,520,719 | 1,503,850 | 1,612,934.18 | 1,592,865.77 | 1,579,851.554 | 1,566,861.245 | 1,592,986.794 | 1,552,322.961 | 1,523,823.833 | 1,487,242.133 | 1,433,356.41 | 1,398,226.273 | 1,368,041.496 | 1,344,317.914 | 1,251,720.6 | 1,250,322.56 | 1,389,780.722 | 1,270,818.936 | 1,288,377.901 | 1,282,983.452 | 1,395,508.232 | 1,272,880.338 | 1,395,306.413 | 1,399,253.468 | 1,401,554.758 | 1,397,299.223 | 1,423,367.474 | 1,412,101.189 | 1,401,400.225 | 1,377,568.579 | 1,381,358.988 | 1,365,852.256 | 1,358,430.419 | 1,344,782.116 | 1,355,188.747 | 1,359,286.297 | 1,350,226.598 | 1,353,999.279 | 1,327,298.017 | 1,324,165.602 | 1,061,241.076 | 1,060,290.489 | 1,057,369.535 | 1,045,265.382 | 1,032,121.865 | 1,036,699.953 | 884,812.683 | 873,125.118 | 871,775.618 | 860,141.613 | 647,759.32 | 631,561.169 | 608,136.549 | 573,079.738 | 555,548.286 | 540,778.426 | 478,479.528 | 453,159.393 | 426,020.934 | 416,055.607 | 407,988.715 | 393,856.544 |
Overige gereserveerde algehele resultaten
| 74,540.579 | 56,232.098 | 37,442.142 | 34,074.42 | 26,122.399 | 43,093.93 | 21,733.303 | 73,218.741 | 45,777.477 | 33,726.832 | 24,755.601 | 44,226.368 | 15,632.854 | 10,777.639 | 94,911.273 | 79,772.263 | 73,206.988 | -36,286.742 | 97,332.369 | 80,621.032 | 70,648.147 | -43,828.49 | 50,225.188 | 51,007.52 | 69,339.041 | 64,721.708 | 52,222.209 | 79,240.211 | 78,579.599 | 52,566.147 | 91,256.639 | 68,063.119 | 104,131.002 | 110,016.64 | 98,137.094 | 107,959.258 | 119,575.216 | 108,130.861 | 122,950.888 | 3,418.047 | -200.603 | 83,976.314 | 194,814.356 | 87,992.352 | 114,321.863 | 102,714.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 29,455.684 | 29,455.684 | 29,455.684 | -10,110.469 | -11,854.659 | -11,854.443 | -11,559.795 | -7,936.947 | -7,936.947 | -7,936.947 | -7,246.947 | -5,838.472 | -5,838.335 | -5,838.559 | -102,254.055 | 21,510.932 | 21,510.932 | -24,775.809 | -11,533.713 | 21,099.272 | 21,099.272 | -31,928.466 | 20,900.025 | -99,927.221 | -99,927.221 | -99,926.979 | -101,872.507 | -101,872.507 | -101,872.415 | -101,872.507 | -101,872.508 | -104,869.675 | -104,870.059 | -104,870.106 | -104,870.059 | -104,869.434 | -104,869.984 | -104,869.686 | -107,838.952 | 2,338.208 | -200.603 | 2,338.209 | -114,112.281 | -70.305 | -70 | 2,439.999 | 91,308.301 | 29,942.713 | 24,888.409 | 25,118.989 | 25,290.232 | 224,052.409 | 225,040.447 | 208,354.756 | 201,702.3 | 212,313.862 | 219,108.285 | 201,646.943 | 187,376.993 | 176,376.726 | 177,559.299 | 162,881.094 | 159,536.727 |
Totaal eigen vermogen van aandeelhouders
| 1,740,262.263 | 1,712,856.782 | 1,677,197.826 | 1,661,898.13 | 1,632,133.51 | 1,636,091.04 | 1,600,034.753 | 1,681,268.588 | 1,613,163.492 | 1,572,613.718 | 1,527,750.787 | 1,494,744.305 | 1,431,020.791 | 1,395,980.576 | 1,356,975.131 | 1,373,003.795 | 1,365,040.48 | 1,385,004.914 | 1,376,617.593 | 1,410,098.205 | 1,394,730.871 | 1,383,579.766 | 1,364,005.552 | 1,366,386.712 | 1,388,665.288 | 1,386,349.487 | 1,365,648.925 | 1,418,735.178 | 1,406,808.373 | 1,370,093.865 | 1,384,952.71 | 1,362,552.432 | 1,383,113.199 | 1,381,576.953 | 1,356,049.151 | 1,376,278.571 | 1,391,991.529 | 1,371,487.773 | 1,384,111.214 | 1,348,054.272 | 1,338,964.999 | 1,162,555.599 | 1,155,992.563 | 1,160,291.582 | 1,174,517.245 | 1,152,276.722 | 1,143,008.254 | 929,755.396 | 911,013.527 | 909,894.607 | 898,431.845 | 884,811.729 | 869,601.616 | 829,491.305 | 787,782.038 | 780,862.148 | 772,886.711 | 690,126.471 | 650,536.386 | 612,397.66 | 603,614.906 | 580,869.809 | 563,393.271 |
Totaal eigen vermogen
| 1,876,068.37 | 1,842,903.754 | 1,795,210.681 | 1,791,260.204 | 1,759,573.369 | 1,766,951.439 | 1,727,522.159 | 1,814,697.696 | 1,735,841.003 | 1,689,363.982 | 1,638,109.905 | 1,616,167.618 | 1,541,451.553 | 1,512,399.253 | 1,462,938.303 | 1,472,602.685 | 1,465,445.317 | 1,489,561.658 | 1,481,868.598 | 1,510,400.397 | 1,491,617.523 | 1,479,812.464 | 1,457,078.456 | 1,459,800.263 | 1,484,082.886 | 1,484,364.293 | 1,458,299.224 | 1,516,856.911 | 1,503,784.276 | 1,462,361.166 | 1,482,333.327 | 1,464,485.961 | 1,493,184.81 | 1,493,111.385 | 1,456,028.586 | 1,477,363.147 | 1,501,886.8 | 1,478,692.386 | 1,488,480.569 | 1,468,143.443 | 1,457,435.326 | 1,281,680.729 | 1,270,865.279 | 1,277,655.208 | 1,299,649.093 | 1,272,434.619 | 1,259,039.466 | 929,755.396 | 911,013.527 | 909,894.607 | 898,431.845 | 884,811.729 | 869,601.616 | 829,491.305 | 787,782.038 | 780,862.148 | 772,886.711 | 690,126.471 | 650,536.386 | 612,397.66 | 603,614.906 | 580,869.809 | 563,393.271 |
Totaal passiva en aandeelhoudersvermogen
| 2,588,370.218 | 2,559,506.537 | 2,451,280.644 | 2,539,611.873 | 2,520,462.161 | 2,607,384.963 | 2,532,768.398 | 2,749,126.746 | 2,657,575.163 | 2,561,207.038 | 2,474,272.368 | 2,447,438.804 | 2,343,654.541 | 2,314,434.943 | 2,245,729.071 | 2,239,863.322 | 2,232,151.58 | 2,375,769.334 | 2,353,652.421 | 2,399,117.154 | 2,421,686.527 | 2,430,819.572 | 2,387,466.225 | 2,402,997.847 | 2,434,131.35 | 2,412,650.916 | 2,400,558.034 | 2,483,116.657 | 2,486,236.308 | 2,404,568.843 | 2,453,092.337 | 2,375,405.464 | 2,416,697.34 | 2,437,127.565 | 2,425,786.818 | 2,484,394.995 | 2,545,794.663 | 2,476,350.609 | 2,524,438.036 | 2,547,876.035 | 2,474,184.913 | 1,910,424.615 | 1,823,962.847 | 1,824,315.95 | 1,835,133.724 | 1,819,398.595 | 1,813,977.724 | 1,230,661.157 | 1,183,270.798 | 1,170,968.673 | 1,137,329.174 | 1,080,602.43 | 1,045,155.584 | 971,202.177 | 914,254.17 | 905,456.234 | 907,927.586 | 862,454.2 | 796,212.378 | 751,495.38 | 762,704.288 | 724,303.483 | 702,732.705 |