ORIENT BIO Inc.
KRX:002630.KS
445 (KRW) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 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 | 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
| 4,479.359 | 6,108.945 | 5,535.651 | 2,717.166 | 5,717.617 | 5,934.227 | 5,282.958 | 6,028.459 | 23,133.107 | 11,601.876 | 4,574.764 | 7,654.716 | 10,940.023 | 5,661.838 | 7,379.249 | 3,036.912 | 2,349.782 | 4,265.016 | 8,270.719 | 5,400.425 | 9,169.895 | 11,909.87 | 31,278.485 | 10,530.106 | 24,438.287 | 21,628.747 | 27,993.435 | 39,394.195 | 19,009.956 | 24,381.467 | 17,803.303 | 25,020.724 | 8,439.143 | 15,904.144 | 13,881.805 | 27,583.432 | 1,249.04 | 2,198.812 | 4,271.195 | 1,213.002 | 1,128.631 | 4,551.927 | 8,873.448 | 1,715.762 | 1,954.348 | 392.85 | 749.717 | 748.878 | 5,027.408 | 244.354 | 1,433.565 | 1,434.573 | 9,343.175 | 7,211.878 | 9,824.08 | 620.64 | 579.554 | 1,570.734 | 221.7 | 936.351 |
Kortetermijnbeleggingen
| 27,312.599 | 35,118.683 | 28,653.36 | 28,689.478 | 29,956.58 | 29,532.079 | 29,591.595 | 42,028.245 | 21,717.263 | 799.999 | 800 | 800 | 800 | 800 | 800 | 800 | 801 | 1,606.92 | 2,380.643 | 1,690.932 | 901.532 | 8,542.951 | 2,294.116 | 2,362.825 | 12,622.6 | 2,494.589 | 2,891.773 | 2,262.773 | 2,023.773 | 1,625.227 | 3,075.027 | 1,376.027 | 1,273.027 | 903.027 | 5,226.574 | 6,174.024 | 6,191.512 | 6,066.5 | 5,651.694 | 9,712.259 | 11,584.151 | 12,363.552 | 13,359.085 | 12,754.539 | 12,391.98 | 2,372.269 | 3,058.218 | 2,263.598 | 3,489.1 | 3,489.1 | 3,439.1 | 2,990.3 | 50.3 | 8,035.3 | 8,309.723 | 8,169.496 | 19,767.186 | 3,737.823 | 3,737.823 | 3,737.823 |
Liquide middelen en kortetermijnbeleggingen
| 31,791.958 | 41,227.628 | 34,189.011 | 31,406.644 | 35,674.197 | 35,466.307 | 34,874.553 | 48,056.704 | 44,850.37 | 12,401.875 | 5,374.764 | 8,454.716 | 11,740.023 | 6,461.838 | 8,179.249 | 3,836.912 | 3,150.782 | 5,871.936 | 10,651.362 | 7,091.357 | 10,071.427 | 20,452.821 | 33,572.601 | 12,892.931 | 37,060.887 | 24,123.336 | 30,885.208 | 41,656.968 | 21,033.729 | 26,006.694 | 20,878.33 | 26,396.751 | 9,712.17 | 16,807.171 | 19,108.379 | 33,757.456 | 7,440.552 | 8,265.312 | 9,922.889 | 10,925.261 | 12,712.782 | 16,915.479 | 22,232.533 | 14,470.301 | 14,346.328 | 2,765.119 | 3,807.935 | 3,012.476 | 8,516.508 | 3,733.454 | 4,872.665 | 4,424.873 | 9,393.475 | 15,247.178 | 18,133.803 | 8,790.136 | 20,346.74 | 5,308.557 | 3,959.523 | 4,674.174 |
Nettovorderingen
| 15,427.674 | 13,827.425 | 18,202.856 | 26,842.927 | 18,879.493 | 9,488.987 | 13,516.695 | 13,998.264 | 9,159.204 | 14,785.078 | 14,111.986 | 15,471.444 | 12,295.947 | 14,163.688 | 8,875.01 | 13,892.246 | 10,973.988 | 5,384.996 | 8,925.495 | 12,022.112 | 11,964.954 | 32,349.129 | 27,049.542 | 32,242.919 | 27,088.031 | 26,575.191 | 26,533.625 | 27,049.139 | 26,888.28 | 29,176.672 | 29,341.935 | 29,100.584 | 28,540.874 | 34,831.941 | 33,985.258 | 28,822.584 | 27,291.867 | 25,155.442 | 24,297.044 | 22,829.069 | 24,022.157 | 24,841.646 | 24,492.474 | 26,853.278 | 29,901.101 | 8,208.366 | 9,167.633 | 8,498.672 | 8,442.587 | 0 | 9,284.835 | 0 | 6,920.827 | 7,814.001 | 6,990.209 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 3,823.548 | 3,654.41 | 5,579.369 | 5,631.625 | 5,654.199 | 5,244.567 | 5,415.13 | 5,270.747 | 5,509.875 | 7,500.393 | 8,351.923 | 7,353.304 | 5,927.585 | 6,791.119 | 7,741.53 | 7,051.043 | 8,102.411 | 8,860.461 | 8,192.608 | 11,376.674 | 10,011.174 | 28,874.43 | 33,694.01 | 33,592.352 | 31,255.249 | 31,043.371 | 29,006.202 | 28,273.975 | 28,633.566 | 28,986.141 | 34,309.736 | 33,922.352 | 32,503.892 | 31,734.695 | 32,879.47 | 31,840.395 | 30,139.205 | 28,000.831 | 27,835.881 | 26,809.737 | 25,669.374 | 26,368.962 | 25,450.936 | 23,753.439 | 23,521.629 | 7,289.571 | 7,026.36 | 1,029.231 | 6,417.659 | 7,034.119 | 7,514.733 | 6,845.934 | 6,708.408 | 6,150.625 | 5,172.101 | 4,849.675 | 4,144.575 | 3,211.536 | 3,074.023 | 2,758.621 |
Overige vlottende activa
| 386.336 | 274.482 | -0.001 | -7,166.809 | -6,106.184 | -950.289 | -932.652 | -706.387 | -687.187 | 5,146.377 | 1,305.67 | -903.067 | -903.068 | 500.518 | 3,058.583 | 697.313 | -47.896 | 143.411 | 141.834 | 188.343 | 288.257 | 891.44 | 689.288 | 574.461 | 461.168 | 359.979 | 503.402 | 712.562 | 777.791 | 723.784 | 703.516 | 773.713 | 1,151.764 | 1,063.313 | 738.812 | 699.239 | 291.822 | 242.047 | 163.712 | 228.912 | 199.55 | 142.796 | 195.157 | 254.044 | 307.965 | 57.141 | 54.32 | 4,677.765 | 0.001 | 9,567.501 | 0.001 | 7,957.968 | 0.001 | 0.002 | 0.002 | 6,456 | 5,398.561 | 4,994.726 | 4,339.896 | 4,030.758 |
Totaal vlottende activa
| 51,429.516 | 58,983.945 | 57,971.236 | 56,714.388 | 54,101.704 | 49,249.572 | 52,873.726 | 66,619.329 | 58,832.263 | 39,833.724 | 29,144.342 | 30,376.398 | 29,060.487 | 27,917.162 | 27,854.372 | 25,477.515 | 22,179.284 | 20,260.804 | 27,911.3 | 30,678.486 | 32,335.812 | 82,567.82 | 95,005.441 | 79,302.663 | 95,865.336 | 82,101.877 | 86,928.437 | 97,692.644 | 77,333.367 | 84,893.291 | 85,233.517 | 90,193.4 | 71,908.7 | 84,437.12 | 86,711.919 | 95,119.674 | 65,163.447 | 61,663.632 | 62,219.526 | 60,792.979 | 62,603.862 | 68,268.883 | 72,371.1 | 65,331.062 | 68,077.023 | 18,320.197 | 20,056.248 | 17,218.144 | 23,376.755 | 20,335.074 | 21,672.234 | 19,228.775 | 23,022.711 | 29,211.806 | 30,296.115 | 20,095.811 | 29,889.876 | 13,514.819 | 11,373.442 | 11,463.553 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 18,944.64 | 17,462.875 | 14,172.396 | 14,169.665 | 14,791.596 | 15,856.583 | 16,543.128 | 16,953.815 | 17,667.363 | 30,935.803 | 31,551.32 | 30,342.253 | 31,321.039 | 34,808.571 | 37,251.758 | 36,655.878 | 37,777.546 | 38,107.34 | 39,288.271 | 41,203.428 | 41,668.86 | 64,946.668 | 65,218.83 | 61,321.475 | 61,910.904 | 63,484.3 | 65,443.533 | 53,522.822 | 54,852.951 | 53,451.88 | 53,800.185 | 54,165.22 | 57,154.174 | 49,407.769 | 45,514.671 | 46,051.748 | 46,809.822 | 45,889.825 | 44,186.935 | 44,989.094 | 45,516.199 | 42,219.169 | 40,417.886 | 37,485.684 | 34,407.327 | 16,262.985 | 16,404.18 | 16,750.918 | 16,797.258 | 33,075.678 | 33,418.717 | 34,308.061 | 35,121.037 | 35,872.098 | 34,690.687 | 33,357.328 | 32,709.877 | 32,881.206 | 33,362.455 | 33,867.025 |
Goodwill
| 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 5,894.171 | 7,988.251 | 7,988.251 | 7,988.251 | 7,988.251 | 10,638.657 | 10,077.238 | 10,077.238 | 10,077.238 | 13,761.999 | 13,761.999 | 13,761.999 | 13,761.999 | 5,894.171 | 5,894.171 | 5,894.171 | 5,619.351 | 4,004.783 | 4,004.783 | 4,004.783 | 4,004.783 | 4,004.783 | 4,004.783 | 4,004.783 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Immateriële activa
| 113.364 | 118.04 | 272.561 | 274.836 | 277.188 | 276.995 | 475.583 | 474.281 | 476.389 | 467.85 | 469.646 | 471.764 | 474.531 | 1,848.131 | 1,968.399 | 2,089.045 | 2,208.932 | 2,288.549 | 2,407.916 | 2,535.14 | 2,646.702 | 4,555.004 | 2,346.539 | 2,488.075 | 2,629.611 | 10,181.937 | 10,502.203 | 10,619.283 | 10,182.417 | 10,463.507 | 12,718.282 | 12,405.18 | 11,793.624 | 11,281.121 | 11,290.859 | 10,740.679 | 10,805.404 | 10,198.082 | 9,836.087 | 9,867.964 | 9,135.777 | 11,591.591 | 11,333.312 | 11,362.164 | 11,153.237 | 8,271.224 | 8,138.004 | 8,055.703 | 7,443.434 | 7,145.296 | 6,828.861 | 5,799.728 | 4,838.594 | 3,966.448 | 3,709.281 | 3,234.049 | 2,713.414 | 1,621.834 | 1,246.897 | 924.806 |
Goodwill en immateriële activa
| 113.364 | 118.041 | 272.562 | 274.837 | 277.189 | 276.996 | 475.584 | 474.282 | 476.39 | 467.85 | 469.646 | 471.764 | 474.532 | 1,848.132 | 1,968.4 | 2,089.046 | 2,208.933 | 2,288.55 | 2,407.917 | 2,535.141 | 2,646.703 | 10,449.175 | 10,334.79 | 10,476.326 | 10,617.862 | 18,170.188 | 21,140.86 | 20,696.521 | 20,259.655 | 20,540.745 | 26,480.281 | 26,167.179 | 25,555.623 | 25,043.12 | 17,185.03 | 16,634.85 | 16,699.575 | 15,817.433 | 13,840.87 | 13,872.747 | 13,140.56 | 15,596.374 | 15,338.095 | 15,366.947 | 15,158.02 | 8,271.224 | 8,138.005 | 8,055.704 | 7,443.435 | 7,145.297 | 6,828.862 | 5,799.729 | 4,838.595 | 3,966.449 | 3,709.282 | 3,234.05 | 2,713.415 | 1,621.835 | 1,246.898 | 924.807 |
Langetermijnbeleggingen
| 18,962.932 | 18,590.821 | -17,815.063 | -17,521.156 | -20,534.878 | -22,994.967 | -21,719.233 | -33,299.901 | -14,163.086 | 7,128.279 | 6,989.622 | 7,003.951 | 6,900.398 | 13,110.869 | 7,488.431 | 928.743 | 957.505 | 8,596.512 | 2,477.131 | 5,647.468 | 5,613.91 | 4,840.296 | 7,516.061 | 7,899.141 | -6,654.089 | 3,096.416 | 3,102.689 | 3,696.259 | 2,666.356 | 3,167.965 | 2.668 | 3,060.462 | 2,161.757 | 2,115.304 | -1,584.187 | -4,038.542 | -4,212.035 | -1,395.787 | -694.236 | -9,254.69 | -11,106.588 | -11,915.994 | -12,941.532 | -12,446.939 | -11,951.831 | 9,551.827 | 7,847.908 | 14,627.528 | 15,225.358 | 15,162.997 | 15,053.886 | 15,473.882 | 18,414.601 | 6,514.766 | 6,707.765 | 6,370.397 | -4,961.194 | 9,880.079 | 9,330.531 | 129,406.048 |
Belastingvorderingen
| 113.363 | 118.04 | 28,653.36 | 28,689.478 | 34,403.498 | 38,662.036 | 32,808.211 | 45,244.861 | 29,313.571 | 3,764.232 | 3,762.048 | 3,749.307 | 3,762.05 | 3,563.123 | 7,429.744 | 8,903.599 | 7,987.446 | 1,606.92 | 3,300.323 | 1,690.932 | 901.532 | 23,194.769 | 17,560.822 | 17,064.882 | 27,349.777 | 17,246.886 | 18,330.951 | 0 | 16,851.429 | 16,478.002 | 2,024.195 | 2,024.195 | 2,024.195 | 2,024.195 | 2,043.23 | 2,043.23 | 2,043.23 | 2,043.23 | 2,080.842 | 2,080.842 | 2,080.842 | 2,080.842 | 2,055.777 | 2,055.777 | 2,050.628 | 2,920.369 | 3,611.318 | 2,616.698 | 4,307.26 | 4,172.06 | 4,122.06 | 3,613.26 | 673.26 | 8,668.16 | 8,945.983 | 8,733.756 | 20,355.046 | 4,105.683 | 4,104.913 | 3,737.823 |
Overige niet-vlottende activa
| 1,752.178 | 1,714.065 | -0 | 0 | -0.001 | -0 | -0 | -0.001 | -0.001 | -0 | 0.001 | 0 | -0.001 | -0 | 902.567 | -0 | 994.681 | 919.679 | -0.001 | 922.179 | 922.18 | 590.792 | -0.001 | 649.8 | 941.123 | 942.417 | 304.98 | 17,757.771 | 662.294 | 572.362 | 18,526.427 | 16,854.224 | 16,837.793 | 16,569.354 | 20,916.121 | 21,891.586 | 22,260.856 | 22,439.629 | 21,411.509 | 25,489.868 | 27,395.846 | 28,234.329 | 29,265.76 | 28,701.341 | 28,503.347 | 1.06 | 1.06 | 1,801.059 | 1,799.999 | 1,800 | 1,800 | 1,799.999 | 1,800 | 1,800 | 1,799.999 | 1,800 | 1,800 | -0.001 | -0.001 | 368.51 |
Totaal niet-vlottende activa
| 39,886.477 | 38,003.842 | 25,283.255 | 25,612.824 | 28,937.403 | 31,800.648 | 28,107.689 | 29,373.054 | 33,294.237 | 42,296.164 | 42,772.638 | 41,567.276 | 42,458.018 | 53,330.694 | 55,040.9 | 48,577.266 | 49,926.111 | 51,519 | 47,473.642 | 51,999.148 | 51,753.185 | 104,021.7 | 100,630.502 | 97,411.624 | 94,165.577 | 102,940.207 | 108,323.013 | 95,673.373 | 95,292.686 | 94,210.954 | 100,833.756 | 102,271.28 | 103,733.542 | 95,159.742 | 84,074.865 | 82,582.872 | 83,601.448 | 84,794.33 | 80,825.92 | 77,177.861 | 77,026.858 | 76,214.72 | 74,135.986 | 71,162.81 | 68,167.491 | 37,007.465 | 36,002.471 | 43,851.907 | 45,573.31 | 61,356.032 | 61,223.525 | 60,994.931 | 60,847.493 | 56,821.473 | 55,853.716 | 53,495.531 | 52,617.144 | 48,488.802 | 48,044.796 | 168,304.213 |
Totaal activa
| 91,315.993 | 96,987.787 | 83,254.491 | 82,327.212 | 83,039.107 | 81,050.22 | 80,981.415 | 95,992.383 | 92,126.5 | 82,129.888 | 71,916.98 | 71,943.674 | 71,518.505 | 81,247.856 | 82,895.271 | 74,054.78 | 72,105.395 | 71,779.804 | 75,384.942 | 82,677.634 | 84,088.996 | 186,589.519 | 195,635.943 | 176,714.287 | 190,030.913 | 185,042.084 | 195,251.451 | 193,366.016 | 172,626.053 | 179,104.245 | 186,067.273 | 192,464.68 | 175,642.243 | 179,596.862 | 170,786.784 | 177,702.546 | 148,764.894 | 146,457.962 | 143,045.447 | 137,970.84 | 139,630.721 | 144,483.602 | 146,507.086 | 136,493.872 | 136,244.515 | 55,327.662 | 56,058.719 | 61,070.051 | 68,950.065 | 81,691.106 | 82,895.759 | 80,223.706 | 83,870.204 | 86,033.278 | 86,149.831 | 73,591.342 | 82,507.019 | 62,003.621 | 59,418.238 | 179,767.766 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 935.176 | 609.835 | 695.679 | 508.593 | 459.279 | 503.055 | 613.357 | 576.277 | 438.525 | 1,091.221 | 1,178.205 | 490.912 | 759.971 | 708.193 | 772.863 | 958.886 | 837.393 | 784.248 | 670.178 | 645.446 | 639.177 | 9,168.454 | 12,451.846 | 13,614.515 | 11,442.774 | 12,339.652 | 14,892.384 | 11,331.251 | 10,426.278 | 12,963.508 | 13,338.297 | 15,182.382 | 11,313.426 | 12,314.118 | 12,246.12 | 13,388.229 | 12,734.963 | 10,050.678 | 9,920.548 | 12,635.009 | 12,044.593 | 8,911.787 | 9,528.747 | 9,514.225 | 9,173.941 | 553.134 | 972.257 | 929.453 | 357.755 | 602.681 | 671.07 | 287.399 | 659.102 | 844.256 | 496.462 | 562.208 | 408.873 | 1,006.526 | 525.523 | 790.292 |
Kortlopende schulden
| 630.713 | 603.142 | 215.514 | 195.37 | 247.11 | 679.301 | 709.735 | 1,933.556 | 6,720.568 | 5,739.267 | 5,439.71 | 5,843.271 | 7,011.593 | 8,232.448 | 8,132.785 | 5,266.959 | 5,201.241 | 5,086.959 | 5,093.793 | 6,756.149 | 8,199.909 | 50,651.781 | 41,752.685 | 42,487.825 | 51,913.947 | 42,836.642 | 45,857.691 | 52,790.589 | 41,275.696 | 31,456.077 | 27,598.822 | 29,246.06 | 48,409.724 | 47,446.618 | 46,534.777 | 49,377.488 | 50,328.788 | 51,382.461 | 49,232.075 | 44,046.956 | 44,733.858 | 46,439.067 | 46,798.046 | 46,199.699 | 46,112.851 | 1,935 | 3,812 | 3,812 | 2,369.999 | 22,798.747 | 22,607.414 | 19,970.711 | 21,878.551 | 25,958.455 | 25,691.154 | 11,283.764 | 18,273.49 | 18,405.81 | 16,684.401 | 124,508.332 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.639 | 13.242 | 13.246 | 13.846 | 13.371 | 13.389 | 13.533 | 50.547 | 44.758 | 47.61 | 34.402 | 26.737 | 12.639 | 12.639 | 12.639 | 12.639 | 12.639 | 12.639 | 12.639 | 12.639 | 12.639 | 12.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 746.464 | 843.602 | 2,570.873 | 2,396.915 | 2,462.115 | 2,709.944 | 2,753.886 | 3,912.033 | 3,913.779 | 3,626.861 | 2,909.273 | 4,731.816 | 7,458.871 | 7,319.822 | 11,193.363 | 6,071.855 | 5,385.03 | 4,615.242 | 0 | 7,677.847 | 6,079.248 | 15,523.809 | 21,875.122 | 16,775.446 | 26,352.819 | 19,871.439 | 19,066.772 | 8,754.71 | 4,369.693 | 4,324.091 | 4,913.115 | 4,488.198 | 8,222.5 | 4,408.603 | 5,296.537 | 5,046.702 | 4,998.957 | 3,785.044 | 4,318.156 | 4,388.536 | 4,550.151 | 4,844.155 | 4,527.577 | 5,057.598 | 4,550.032 | 0 | 0 | 0 | 986.403 | 575.804 | 749.086 | 0 | 703.905 | 756.297 | 771.505 | 0 | 1,005.935 | 0 | 665.316 | 3,382.711 |
Overige kortlopende verplichtingen
| 1,363.319 | 1,540.32 | -695.68 | -508.593 | -459.279 | -503.055 | -613.358 | -576.278 | -438.525 | 10,570.239 | 586.435 | -490.913 | -759.97 | -708.193 | 34.332 | -958.885 | -837.393 | -784.247 | 6,925.322 | -645.445 | -639.178 | -8,652.951 | -11,905.396 | -13,080.705 | -10,686.496 | -11,584.105 | -14,320.84 | -10,759.232 | -9,850.361 | -12,387.736 | -13,378.456 | -15,209.927 | -11,346.322 | -12,333.747 | -12,254.386 | -13,381.625 | -12,730.611 | -10,046.325 | -9,908.51 | -12,626.876 | -11,639.988 | -8,907.183 | -9,526.991 | -9,512.467 | -9,168.628 | 439.197 | -158.613 | -202.862 | -357.756 | -602.68 | -671.069 | 487.354 | -659.104 | -844.257 | -496.461 | 279.278 | -408.874 | -279.049 | -525.524 | -790.291 |
Totaal kortlopende verplichtingen
| 4,610.848 | 4,206.733 | 3,482.065 | 3,100.878 | 3,168.504 | 3,892.299 | 4,076.977 | 6,421.865 | 11,072.872 | 22,118.809 | 11,291.827 | 11,065.998 | 15,230.437 | 16,260.463 | 20,906.207 | 12,297.7 | 11,423.664 | 10,486.449 | 13,359.471 | 15,079.443 | 14,918.333 | 75,859.547 | 76,626.103 | 73,424.235 | 90,479.059 | 75,816.526 | 80,402.237 | 73,461.94 | 56,660.973 | 49,332.981 | 45,860.622 | 48,933.853 | 67,960.363 | 64,184.112 | 64,095.905 | 67,831.662 | 68,079.699 | 65,235.175 | 63,495.456 | 61,091.273 | 61,745.846 | 60,212.252 | 60,868.765 | 60,785.919 | 59,854.776 | 3,480.465 | 5,597.901 | 5,468.044 | 3,714.156 | 23,977.233 | 24,027.571 | 21,032.863 | 23,241.556 | 27,559.007 | 26,959.122 | 12,687.458 | 19,688.297 | 20,139.813 | 17,875.239 | 128,681.336 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,417.4 | 2,436.569 | 315.531 | 108.881 | 138.96 | 168.45 | 221.95 | 398.789 | 579.562 | 1,531.455 | 2,063.422 | 1,793.717 | 1,095.135 | 1,085.153 | 1,435.973 | 2,650.868 | 2,016.041 | 1,559.56 | 1,559.56 | 48.9 | 48.9 | 2,030.16 | 10,032.306 | 12,234.792 | 12,233.421 | 12,352.925 | 12,367.625 | 12,382.325 | 10,422.65 | 22,777.374 | 25,585.192 | 26,050.141 | 10,110 | 15,635.467 | 8,912.5 | 11,412.5 | 8,262.623 | 7,762.5 | 7,174.998 | 10,783.328 | 11,729.99 | 12,375.892 | 12,826.722 | 10,665.078 | 10,309.455 | 7,360 | 6,200 | 840 | 1,120 | 1,260 | 1,400 | 1,813.503 | 2,018.927 | 2,223.483 | 2,240 | 3,772.701 | 5,878.635 | 6,409.236 | 6,565.192 | 7,390.7 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,419.873 | 5,248.506 | 5,957.345 | 5,802.142 | 5,679.94 | 5,597.112 | 6,274.721 | 6,207.578 | 6,147.326 | 5,655.723 | 6,197.01 | 6,749.654 | 6,647.718 | 6,346.259 | 6,121.641 | 6,872.152 | 6,702.73 | 5,121.356 | 5,788.576 | 5,209.612 | 6,475.373 | 9,364.793 | 9,372.332 | 7,503.67 | 7,394.956 | 7,248.541 | 7,190.637 | 6,955.041 | 7,597.466 | 6,895.674 | 11,640.768 | 13,476.489 | 6,281.713 | 5,921.978 | 5,823.158 | 5,751.178 | 5,072.75 | 4,707.847 | 4,643.14 | 4,405.051 | 4,308.853 | 4,127.801 | 4,143.684 | 3,742.647 | 3,790.741 | 1,851.029 | 1,828.332 | 1,903.148 | 1,442.59 | 1,442.653 | 1,415.143 | 963.967 | 1,023.482 | 997.477 | 796.335 | 989.323 | 916.009 | 815.542 | 787.846 | 614.569 |
Totaal niet-vlottende verplichtingen
| 7,837.273 | 7,685.075 | 6,272.876 | 5,911.022 | 5,818.901 | 5,765.562 | 6,496.671 | 6,606.367 | 6,726.888 | 7,187.179 | 8,260.432 | 8,543.371 | 7,742.853 | 7,431.412 | 7,557.614 | 9,523.021 | 8,718.771 | 6,680.916 | 7,348.136 | 5,258.512 | 6,524.273 | 11,394.953 | 19,404.638 | 19,738.462 | 19,628.377 | 19,601.466 | 19,558.262 | 19,337.366 | 18,020.116 | 29,673.048 | 37,225.96 | 39,526.63 | 16,391.713 | 21,557.445 | 14,735.658 | 17,163.678 | 13,335.373 | 12,470.347 | 11,818.138 | 15,188.379 | 16,038.843 | 16,503.693 | 16,970.406 | 14,407.725 | 14,100.196 | 9,211.029 | 8,028.332 | 2,743.148 | 2,562.59 | 2,702.653 | 2,815.143 | 2,777.47 | 3,042.409 | 3,220.96 | 3,036.335 | 4,762.024 | 6,794.644 | 7,224.778 | 7,353.038 | 8,005.269 |
Totaal passiva
| 12,448.121 | 11,891.808 | 9,754.941 | 9,011.9 | 8,987.405 | 9,657.862 | 10,573.649 | 13,028.232 | 17,799.76 | 29,305.987 | 19,552.259 | 19,609.369 | 22,973.29 | 23,691.875 | 28,463.821 | 21,820.721 | 20,142.435 | 17,167.365 | 20,707.607 | 20,337.955 | 21,442.606 | 87,254.499 | 96,030.742 | 93,162.697 | 110,107.436 | 95,417.992 | 99,960.499 | 92,799.306 | 74,681.088 | 79,006.029 | 83,086.582 | 88,460.483 | 84,352.075 | 85,741.557 | 78,831.563 | 84,995.341 | 81,415.072 | 77,705.521 | 75,313.594 | 76,279.653 | 77,784.689 | 76,715.946 | 77,839.172 | 75,193.644 | 73,954.972 | 12,691.495 | 13,626.233 | 8,211.192 | 6,276.746 | 26,679.885 | 26,842.714 | 23,810.333 | 26,283.965 | 30,779.967 | 29,995.457 | 17,449.483 | 26,482.941 | 27,364.591 | 25,228.277 | 136,686.605 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 89.981 | 82.834 | 84.867 | 84.867 | 12.899 | 0 | 0 | 750.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,291.503 | 59,286.025 | 59,284.983 | 59,284.983 | 50,899.498 | 50,899.498 | 114,267.552 | 114,267.552 | 114,267.552 | 114,267.552 | 84,267.552 | 83,209.639 | 82,028.938 | 81,573.256 | 81,527.328 | 81,516.801 | 81,493.398 | 80,530.422 | 80,530.422 | 77,649.768 | 77,649.768 | 77,649.768 | 77,649.768 | 77,649.768 | 77,649.768 | 50,149.768 | 50,149.768 | 50,116.18 | 50,116.18 | 50,116.18 | 50,105.799 | 50,105.799 | 40,105.799 | 40,105.799 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 39,463.439 | 24,463.439 | 24,463.439 | 24,463.439 |
Ingehouden winsten
| 9,826.536 | 16,107.444 | 4,351.607 | 4,152.708 | 4,776.062 | 2,434.89 | 1,443.151 | 14,001.569 | 5,364.158 | -16,210.649 | -16,652.55 | -15,932.287 | -19,730.742 | -9,751.073 | -13,814.901 | -5,484.945 | -8,203.477 | -68,488.401 | -68,380.378 | -61,443.52 | -61,337.741 | -49,689.855 | -52,461.627 | -42,480.848 | -39,140.441 | -29,782.035 | -25,106.139 | -19,874.861 | -28,184.961 | -25,646.885 | -16,272.702 | -16,280.491 | -8,878.501 | -6,512.789 | -7,632.076 | -6,752.344 | -13,929.807 | -12,684.306 | -12,138.77 | -12,436.399 | -12,242.373 | -6,637.491 | -5,978.574 | -3,771.865 | -34,923.778 | -37,556.03 | -37,759.712 | -27,333.339 | -12,009.916 | -19,665.269 | -18,861.57 | -18,501.242 | -17,328.372 | -19,663.936 | -18,759.699 | -18,772.756 | -18,890.537 | -19,792.172 | -20,241.241 | -16,859.003 |
Overige gereserveerde algehele resultaten
| -6.113 | -58.913 | 100.494 | 115.155 | 228.192 | -89.981 | -82.834 | -84.867 | -84.867 | -12.899 | 195.675 | 184.375 | -750.331 | 67,695.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9,755.946 | 9,755.946 | 9,755.946 | 9,755.945 | 9,755.946 | 9,665.965 | 9,673.112 | 9,671.08 | 9,671.08 | 9,743.047 | 9,530.093 | 8,790.715 | 8,989.661 | -59,673.738 | 8,961.182 | 6,819.352 | 9,266.785 | 8,833.13 | 11,577.573 | 11,867.218 | 11,857.324 | 13,664.724 | 11,897.712 | 11,383.412 | 10,290.785 | 10,572.845 | 10,148.831 | 10,110.369 | 17,956.196 | 17,984.433 | 8,485.275 | 8,973.101 | 8,084.221 | 8,466.475 | 8,216.65 | 8,213.77 | 17,499.511 | 17,499.718 | 17,315.021 | 17,125.689 | 17,135.43 | 17,130.979 | 17,130.979 | 17,521.798 | 49,585.615 | 40,728.759 | 40,728.759 | 40,728.759 | 35,219.796 | 35,213.051 | 35,451.176 | 35,451.176 | 35,451.171 | 35,453.808 | 35,450.633 | 35,451.176 | 35,451.176 | 29,967.763 | 29,967.763 | 35,476.725 |
Totaal eigen vermogen van aandeelhouders
| 78,867.872 | 85,095.98 | 73,499.549 | 73,315.311 | 74,051.702 | 71,392.358 | 70,407.766 | 82,964.151 | 74,326.741 | 52,823.9 | 52,364.721 | 52,334.305 | 48,544.944 | 57,555.782 | 54,431.263 | 52,233.905 | 51,962.806 | 54,612.281 | 57,464.747 | 64,691.25 | 64,787.134 | 48,242.421 | 42,645.724 | 50,931.502 | 52,723.6 | 62,318.138 | 66,559.493 | 71,728.906 | 70,301.657 | 72,867.97 | 69,862.341 | 70,342.378 | 76,855.487 | 79,603.454 | 78,234.342 | 79,111.194 | 53,719.471 | 54,965.18 | 55,292.431 | 54,805.47 | 55,009.237 | 60,599.287 | 61,258.204 | 53,855.732 | 54,767.636 | 42,636.168 | 42,432.486 | 52,858.859 | 62,673.319 | 55,011.221 | 56,053.045 | 56,413.373 | 57,586.238 | 55,253.311 | 56,154.373 | 56,141.859 | 56,024.078 | 34,639.03 | 34,189.961 | 43,081.161 |
Totaal eigen vermogen
| 78,867.872 | 85,095.98 | 73,499.549 | 73,315.311 | 74,051.702 | 71,392.358 | 70,407.766 | 82,964.151 | 74,326.741 | 52,823.9 | 52,364.721 | 52,334.305 | 48,545.216 | 57,555.982 | 54,431.45 | 52,234.06 | 51,962.96 | 54,612.44 | 54,677.335 | 62,339.679 | 62,646.39 | 99,335.02 | 99,605.201 | 83,551.59 | 79,923.477 | 89,624.092 | 95,290.952 | 100,566.71 | 97,944.964 | 100,098.217 | 102,980.692 | 104,004.197 | 91,290.168 | 93,855.305 | 91,955.22 | 92,707.205 | 67,349.822 | 68,752.44 | 67,731.853 | 61,691.187 | 61,846.031 | 67,767.656 | 68,667.914 | 61,300.229 | 62,289.543 | 42,636.168 | 42,432.486 | 52,858.859 | 62,673.319 | 55,011.221 | 56,053.045 | 56,413.373 | 57,586.238 | 55,253.311 | 56,154.373 | 56,141.859 | 56,024.078 | 34,639.03 | 34,189.961 | 43,081.161 |
Totaal passiva en aandeelhoudersvermogen
| 91,315.993 | 96,987.787 | 83,254.49 | 82,327.211 | 83,039.107 | 81,050.22 | 80,981.415 | 95,992.383 | 92,126.5 | 82,129.888 | 71,916.98 | 71,943.674 | 71,518.505 | 81,247.856 | 82,895.271 | 74,054.78 | 72,105.395 | 71,779.804 | 75,384.942 | 82,677.634 | 84,088.996 | 186,589.519 | 195,635.943 | 176,714.287 | 190,030.913 | 185,042.084 | 195,251.451 | 193,366.016 | 172,626.053 | 179,104.246 | 186,067.274 | 192,464.68 | 175,642.243 | 179,596.862 | 170,786.783 | 177,702.546 | 148,764.894 | 146,457.962 | 143,045.447 | 137,970.84 | 139,630.721 | 144,483.602 | 146,507.086 | 136,493.873 | 136,244.515 | 55,327.662 | 56,058.719 | 61,070.051 | 68,950.065 | 81,691.106 | 82,895.759 | 80,223.706 | 83,870.203 | 86,033.278 | 86,149.83 | 73,591.342 | 82,507.019 | 62,003.621 | 59,418.238 | 179,767.766 |