Sungshin Cement Co., Ltd

KRX:004980.KS

7750 (KRW) • At close November 14, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q12011 Q32011 Q22011 Q12010 Q32010 Q22010 Q12009 Q32009 Q22009 Q12008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q1
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 54,396.89153,547.26528,541.26319,958.93619,044.83139,514.83850,012.54873,937.0619,864.62226,090.98351,307.98824,282.03824,844.0451,922.39631,667.96518,047.68522,411.7627,667.69211,700.5495,180.6177,161.2031,528.7131,457.3573,650.1679,679.9219,629.5496,590.2871,088.3872,151.7862,533.6132,569.4912,913.8252,336.707852.52716,055.073879.4671,806.1773,904.5065,002.8194,310.9134,394.3843,262.3712,254.94221,894.1933,354.7571,850.1714,085.39808.344591.1053,174.9412,216.1661,268.0864,940.7157,124.9165,960.942,957.9541,730.9971,449.6682,663.399546.6981,077.1142,222.9184,142.532,146.596
Kortetermijnbeleggingen 8,603.1876,541.32,910.754,681.6066,715.092660.1261,659.514,942.0316,671.0255,456.6216,113.7310,106.33119,405.80710,466.7147,491.1292,958.8531,333.1711,117.054,147.4549,239.31315,955.3099,171.2853,538.821,006.9627,444.3216,294.658740.193,999.90110,256.0783,134.814,458.2448,508.0238,870.0414,172.41516,012.7472,802.6833,096.09376.55678.5158.2025,311.93516,307.16321,322.5181,907.9082,372.3882,604.7042,757.6623,050.4215,001.2365,001.23610,801.52411,216.48513,269.5366,020.02314,368.72440,106.8683,149.7511,844.05420,099.328143.4512,0004,064.6582,920.08424,648.303
Liquide middelen en kortetermijnbeleggingen 63,000.07860,088.56531,452.01424,640.54325,759.92340,174.96451,672.05978,879.09216,535.64831,547.60457,421.71834,388.36944,249.84762,389.1139,159.09421,006.53823,744.9338,784.74215,848.00214,419.9323,116.51210,699.9984,996.1774,657.12917,124.24125,924.2077,330.4775,088.28812,407.8645,668.4237,027.73511,421.84811,206.7485,024.94232,067.823,682.154,902.273,981.0625,081.3294,369.1159,706.31919,569.53423,577.4623,802.1015,727.1454,454.8756,843.0523,858.7655,592.3418,176.17713,017.6912,484.57118,210.25113,144.93920,329.66443,064.8224,880.7483,293.72222,762.727690.1493,077.1146,287.5767,062.61426,794.899
Nettovorderingen 211,397.426201,283.111214,176.953195,475.066209,113.713184,784.966190,814.846187,687.417181,500.627170,724.886169,793.269144,082.652175,682.113164,395.276162,757.668154,074.679161,906.706152,040.158157,423.191156,523.886185,354.513173,927.385175,088.529207,068.785222,092.978187,534.455192,622.83204,993.086201,134.011200,133.24220,377.107207,581.085240,490.242209,651.013217,826.736234,366.224236,792.534217,453.45231,839.672231,510.089224,153.453199,297.385219,282.14230,807.311253,576.422233,624.558237,640.640205,606.27205,068.976174,107.6470187,709.2980202,135.244206,592.518153,309.3430195,435.6870173,781.163163,972.372200,428.188134,275.398
Voorraad 112,856.089105,568.32383,770.86876,916.47393,493.578104,058.375101,286.096113,973.20484,927.589,548.57658,499.51664,725.69563,955.96756,064.98952,818.04360,081.86358,714.23255,699.42656,368.50156,194.91759,670.08562,200.64758,428.62465,882.3555,981.73557,014.41853,394.87644,422.19254,859.73554,569.79446,638.80348,277.36243,983.02446,864.60744,601.39349,106.34854,670.84160,865.9261,584.65269,863.72166,765.98568,090.28960,741.15560,795.58550,730.8561,084.82862,784.27753,087.85156,090.95858,173.95552,982.50671,286.28974,337.86770,794.10762,494.58759,924.38969,087.61676,476.11365,312.05161,510.9550,833.41854,149.61949,757.32859,456.074
Overige vlottende activa 15,075.28411,600.40117,188.81213,518.284238,240.093215,361.11627,657.34927,044.97138,070.59826,246.66725,867.44332,599.159199,324.28525,918.052190,779.45725,735.11723,524.75524,677.92827,136.73419,151.51640,178.44742,964.12943,553.92843,268.3349,973.22738,159.76715,801.93415,788.73923,665.236209,122.65416,459.06216,907.85919,018.40420,372.13719,231.65321,207.70123,789.46721,952.02721,256.55621,877.32426,822.71625,896.83631,005.67712,518.596253,576.423233,624.559237,640.641194,027.855205,606.269205,068.977174,107.648163,075.744187,709.3169,232.762202,135.245206,592.517153,309.342160,188.793195,435.686147,102.041173,781.164163,972.371200,428.187134,275.401
Totaal vlottende activa 402,328.877378,540.401346,588.644315,075.299357,493.594359,594.456371,430.35406,834.739319,504.379317,386.17311,581.946275,795.875307,530.098305,423.986282,756.593257,700.067266,759.315241,202.254256,776.428245,715.987307,790.19289,792.159282,067.258312,874.182337,730.887299,674.305261,463.36260,729.05282,592.859269,360.871281,790.914275,454.728305,434.998281,912.699313,727.601308,362.423320,155.112304,252.459319,762.21327,562.047327,136.538312,546.881329,283.914327,015.685310,034.418299,164.262307,267.97250,974.471267,289.568271,419.109240,107.844246,846.604280,257.418253,171.808284,959.496309,581.728227,277.706239,958.628283,510.464209,303.14227,691.696224,409.566257,248.129220,526.374
Niet-vlottende activa:
Materiële vaste activa, netto 831,963.65821,110.792820,136.361699,625.847695,352.274681,831.776689,841.813693,350.854689,004.178688,994.188690,086.875691,290.662691,440.688691,204.123696,208.09634,443.932638,610.835637,978.333640,453.888632,594.547636,432.611634,889.376638,871.79643,070.561648,857.192655,743.298656,586.097606,691.142611,464.825620,344.01625,040.755635,840.234642,015.385650,023.013651,351.988657,260.552663,458.774671,909.896678,697.896676,507.352680,226.288686,217.212696,588.176706,186.1707,188.488671,203.186683,867.993755,177.042764,217.346774,321.493782,823.004742,395.895752,394.563755,811.602808,065.045827,653.168877,386.887713,831.662727,266.06740,560.631754,680.343763,175.754778,199.757791,235.213
Goodwill 0-000137.558146.008154.458000000000000385.889445.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.889385.8892,126.6452,126.6452,126.6452,126.64500000000000000000
Immateriële activa 22,016.52625,624.03325,198.5820,732.39219,610.15224,641.37719,071.60220,380.35219,497.59719,059.00218,300.86416,547.55417,764.57516,147.00616,175.96617,238.91117,262.93917,303.61917,178.118,456.05518,509.10818,653.82518,712.51219,282.96819,471.32919,619.84719,813.28520,312.71720,884.51521,759.2222,131.56422,226.81922,56622,980.36623,431.33223,722.55924,113.17124,533.46724,950.28125,367.20625,790.7626,331.22726,951.23127,453.4128,024.6130,936.17131,375.29832,377.01633,337.91233,806.18934,903.41422,917.52723,588.41424,262.00725,648.99226,372.26827,150.81128,719.32229,524.52530,307.23431,086.99431,891.60632,707.12533,528.096
Goodwill en immateriële activa 22,016.52625,624.03325,198.5820,732.39219,747.7124,787.38519,226.0620,380.35219,497.59719,059.00218,300.86416,547.55417,764.57516,147.00616,175.96617,238.91117,262.93917,303.61917,178.118,841.94418,954.99719,039.71419,098.40119,668.85719,857.21820,005.73620,199.17420,698.60621,270.40422,145.10922,517.45322,612.70822,951.88923,366.25523,817.22124,108.44824,499.0624,919.35625,336.1725,753.09526,176.64926,717.11627,337.1229,580.05530,151.25533,062.81633,501.94332,377.01633,337.91233,806.18934,903.41422,917.52723,588.41424,262.00725,648.99226,372.26827,150.81128,719.32229,524.52530,307.23431,086.99431,891.60632,707.12533,528.096
Langetermijnbeleggingen 30,021.07378,343.24683,248.49830,832.59831,435.2235,000.52430,405.86827,015.29321,359.55720,528.25817,741.45411,011.7242,008.7389,313.45512,833.08816,969.00917,430.42516,766.49115,338.44712,034.2065,715.5211,221.35317,609.22723,676.876-4,070.436-12,249.0042,318.935-800.132-6,729.248-48.356-1,273.302-5,165.957-5,882.779-821.228-12,165.9171,657.3267,912.35413,853.00114,383.54314,805.3319,572.883-385.255-3,080.60216,677.22816,171.61317,179.3317,456.91630,712.43729,619.04232,342.90930,197.15239,996.41237,691.38147,286.20173,108.98748,652.26292,053.73273,616.23360,850.2589,274.95994,239.69694,909.38599,707.76660,353.942
Belastingvorderingen 1,339.1391,339.1391,339.13954,620.35354,996.16-35,000.52418,837.131-27,015.293-21,359.557-20,528.25856,116.40855,690.99261,977.02955,192.43556,076.3233,437.5253,126.4793,155.9272,765.0732,159.052,053.5182,064.3871,856.37648,233.43755,398.663,892.37848,856.23852,024.23557,775.9550,210.58252,985.23153,748.37254,081.66350,426.41462,497.29150,239.27849,469.6846,478.10546,526.10143,870.45148,981.66459,560.52364,603.86145,230.68845,793.06246,100.55343,211.75442,920.5668,356.83668,273.2256,906.21434,686.34536,808.86631,255.48722,289.44149,022.3189,750.3868,927.82627,993.0610,223.16112,693.41752,108.31545,344.8750,880.041
Overige niet-vlottende activa 86,188.63836,168.49433,687.8329,541.326,890.974111,806.33257,841.78110,916.246106,281.207104,739.84327,767.50626,211.35226,209.58625,991.02626,217.25495,318.62794,999.26894,743.42196,892.781108,409.16115,016.701107,961.428101,887.60435,747.12935,186.92334,578.07134,001.43136,417.56735,796.95235,510.47835,202.97834,806.70434,312.78833,754.12333,566.93932,689.18532,207.85931,560.80130,948.07430,845.13330,458.03830,121.09629,552.75434,165.62534,244.86847,504.43747,184.43714,547.541-0.0010.00118,821.46,742.3846,742.3836,742.3846,742.3846,742.3846,769.2055,665.6335,724.4995,724.4995,945.25317,964.91417,298.12538,927.98
Totaal niet-vlottende activa 971,529.027962,585.704963,610.408835,352.49828,422.338818,425.493816,152.652824,647.452814,782.982812,793.032810,013.107800,752.285799,400.617797,848.046807,510.72767,408.004771,429.945769,947.791772,628.289774,038.907778,173.346775,176.258779,323.399770,396.86755,229.497761,970.479761,961.874715,031.418719,578.883728,161.823734,473.115741,842.061747,478.946756,748.577759,067.522765,954.789777,547.727788,721.159795,891.783791,781.362795,415.522802,230.692815,001.308831,839.696833,549.286815,050.323815,223.043875,734.596895,531.135908,743.812923,651.184846,738.563857,225.607865,357.681935,854.849958,442.41,013,111.021830,760.676851,358.394876,090.484898,645.703960,049.974973,257.643974,925.272
Totaal activa 1,373,857.9041,341,126.1051,310,199.0531,150,427.7891,185,915.9321,178,019.9491,187,583.0021,231,482.1921,134,287.361,130,179.2031,121,595.0531,076,548.1591,106,930.7161,103,272.0311,090,267.3131,025,108.0711,038,189.261,011,150.0451,029,404.7161,019,754.8931,085,963.5361,064,968.4171,061,390.6571,083,271.0421,092,960.3851,061,644.7841,023,425.233975,760.4681,002,171.742997,522.6941,016,264.0291,017,296.7891,052,913.9441,038,661.2761,072,795.1231,074,317.2121,097,702.8391,092,973.6181,115,653.9931,119,343.4091,122,552.061,114,777.5731,144,285.2221,158,855.3811,143,583.7041,114,214.5851,122,491.0131,126,709.0681,162,820.7031,180,162.9211,163,759.0271,093,585.1671,137,483.0251,118,529.4891,220,814.3451,268,024.1281,240,388.7261,070,719.3041,134,868.8581,085,393.6241,126,337.3991,184,459.541,230,505.7721,195,451.646
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 103,823.98296,422.1196,487.69185,391.26295,742.242132,971.32134,386.045148,165.93595,251.63199,191.93984,560.2773,101.65186,729.40274,213.05571,936.64763,297.95975,525.71170,886.56376,509.65267,190.68192,627.70479,491.81179,042.01483,020.8587,458.91274,881.576,675.30165,876.08381,779.87574,803.72283,933.14164,902.16371,817.33568,321.76573,876.59869,161.31467,620.17563,907.87729,305.71863,321.62967,635.49757,254.10225,927.92863,803.77165,567.92567,952.35963,832.32761,116.94747,053.30863,910.13552,174.44267,108.14986,804.47371,461.84278,395.92376,878.33167,678.59693,071.76685,491.28262,005.62766,634.81663,257.56466,929.45950,964.165
Kortlopende schulden 357,635.173352,981.567348,755.328349,905.927358,517.233353,019.406346,901.61362,709.52337,461.813339,423.058338,693.077332,800.643339,241.783340,149.787344,901.793313,924.037317,849.974313,519.097306,399.374327,656.764337,030.245346,442.078230,522.871336,371.718167,518.602308,829.133298,544.16205,645.475296,339.919321,675.875303,470.141351,117.863278,298.543279,100.935273,306.407323,741.052362,972.9412,908.601406,639.428448,550.061450,834.188480,771.975455,422.916470,432.118419,121.58370,772.15379,661.676537,037.822510,138.267379,075.333292,809.461316,013.6363,013.6455,445.049419,411.85392,937.745269,993.905265,527.481269,395.382333,056.58264,766.055230,575.948199,892.286183,242.445
Belastingschulden 6,478.9591,398.2753,205.5144,596.3119,334.5163,488.0434,499.6855,661.7118,632.2332,681.115,843.4974,544.6358,711.89125,269.6419,670.2158,727.2967,503.0351,943.5443,145.5915,072.9127,258.4242,153.3483,565.8943,626.07410,534.871,212.85811,270.3910,637.5414,066.6825,676.92418,164.9579,254.25111,116.8132,283.6535,217.284,354.2336,483.4173,115.8984,076.0682,989.2385,044.68404,414.372441.2565,338.8182,030.31516,333.84379.3762,227.7431,877.257222.6091,037.0783,042.857755.3254,523.856,339.241,564.233791.2683,493.311692.0853,881.5751,486.924,258.4411,468.433
Uitgestelde opbrengsten 11,713.9959,898.9522,628.08355,935.97860,255.5597,952.9749,686.65920,535.6865,623.735,173.69348,680.29746,742.49363,414.59675,380.98655,081.24347,035.7347,089.91651,352.64651,450.31849,373.67358,734.12663,435.25193,712.1863,626.074124,940.4091,212.858109,363.57108,563.49614,066.6825,676.924135,781.15971,369.61472,940.27589,024.52296,111.17941,632.67445,816.8013,115.89839,513.3712,989.23844,318.24638,156.33944,410.821441.2565,338.81835,853.65562,374.07733,588.6252,227.74329,108.56229,653.4941,037.0783,042.857755.32537,903.7746,339.2439,592.704791.26844,053.85435,012.1743,881.5751,486.9240,728.6041,468.433
Overige kortlopende verplichtingen 63,355.11777,248.68266,558.993-660.194,627.31158,870.45658,264.433,091.5835,119.69845,301.97243,487.341,795.797-8,061.391-24,326.53-8,879.715-5,332.491-6,824.5362,367.3971,165.35-3,072.16117,289.4321,408.85-3,565.893101,165.51144,701.604151,861.11698,093.179-10,637.53992,314.763109,299.556117,593.60162,115.362-11,116.812-2,283.652-5,217.2837,278.4439,333.38328,627.1472,463.92330,765.20939,273.56138,156.33780,321.07236,469.78640,670.7833,823.33946,040.23233,509.2529,185.25527,231.30429,430.88629,807.11237,178.12930,226.59933,379.92342,789.98638,028.47238,013.48540,560.54534,320.08735,641.71830,838.80636,470.16133,548.346
Totaal kortlopende verplichtingen 543,007.226537,949.586515,007.526495,169.288528,476.86556,302.198553,738.4570,164.432482,089.106491,771.773472,584.144455,696.773490,036.282490,686.938472,710.182427,652.531441,144.101440,069.248438,670.285446,221.869512,939.929512,931.338496,989.257531,436.301560,094.806539,210.323484,583.03488,648.551512,634.603522,809.925523,207.039487,389.639495,996.429525,471.745539,405.364434,535.039476,409.875514,791.312512,485.137551,604.613562,787.93576,182.414566,086.288572,029.443530,699.103474,578.163505,868.078631,743.395588,604.573472,094.029374,637.398413,965.939490,039.059557,888.815535,711.546518,945.302377,265.206397,404398,940.52430,074.379370,924.164326,159.238307,550.347269,223.389
Langlopende verplichtingen:
Langetermijnschulden 129,586.312125,111.789117,756.957108,343.584111,349.321110,143.709115,675.117104,956.196,388.48792,575.76595,449.14874,390.30571,289.14968,655.26463,815.47149,824.11444,260.78639,142.68141,319.8328,430.70129,253.11430,537.30733,555.31533,441.26326,382.75526,692.04528,749.55230,014.34131,835.72531,901.6353,394.15153,147.579,70180,522.596,395148,405.501139,078117,312.5133,871.918104,226.522102,545.1399,511.757123,363.416154,355.396185,821.679231,389.386191,986.797,020.4163,998.5274,908.299354,156.042277,394.196211,200.69105,374.6184,031.4250,109.8370,717.461342,817.527369,694.178281,356.891347,371.913390,370.709438,032.397456,108.765
Uitgestelde opbrengsten niet-vlottend 1,098.6751,062.8971,857.9891,117.2881,094.23400000104,232.61117,273.667116,753.99115,743.66113,283.093123,395.188120,974.292119,628.845116,683.474120,738.53117,919.6140112,647.743111,897.791205.50219.50233.5107,661.123105,198.399110,073.390101,416.24199,894.6869.48710.24910.90111.437514.544661.329704.27474,811.01769,376.50967,590.3361,871.39264,080.60357,328.26468,143.00561,944.99260,760.8310065,783.42571,731.988000000000
Uitgestelde belastingverplichtingen niet-vlottend 46,330.14946,118.50446,438.14829,319.27529,319.49829,319.49829,753.17835,323.45835,323.45835,323.45835,323.45833,322.92533,891.27732,932.50633,040.49633,301.44632,467.22132,468.86132,468.86131,321.02731,321.02731,321.02731,321.02730,077.32530,080.22330,080.22330,080.22316,711.83116,714.60316,714.60316,714.98931,790.3831,790.3831,790.3831,790.3831,790.3831,792.48631,792.48631,792.48631,792.48631,792.48631,792.48631,793.16631,797.12631,797.12631,797.12631,797.12631,805.96229,187.28329,233.85929,270.38428,130.18228,130.18234,599.58837,478.63837,479.13441,774.4150000000
Overige niet-vlottende verplichtingen 93,477.12994,877.27291,115.18497,567.59596,405.402124,323.48121,955.864110,372.104107,593.06142,102.821139,556.068117,273.667150,645.267148,676.16533,040.49733,301.447120,974.29132,468.862116,683.474152,059.5580.001115,423.0131,321.028111,897.789109,305.26137,083.729136,266.916112,777.407126,897.476124,375.725121,913.388142,203.636108,039.089133,206.6299,894.68697,664.197127,358.77893,025.477122,657.579113,528.74111,836.395109,633.68106,604.18331,797.1270.0024,079.00101,722.00168,143.0044,271.3274,004.80557,921.63355,842.81465,783.4240.00170,349.96470,543.38968,857.19168,771.85970,827.90974,453.13273,451.77872,156.93571,714.912
Totaal niet-vlottende verplichtingen 270,492.265267,170.461257,168.278236,347.743238,168.454234,467.189237,630.981250,651.662239,305.004234,678.585235,005.216224,986.897221,934.416217,331.429210,139.061206,520.749197,702.299191,240.387190,472.165180,490.258178,493.756177,281.344177,524.087175,416.378165,973.737163,775.774165,016.468159,503.58158,733.201156,277.355175,307.539195,351.136219,530.47213,729.12228,080.066277,869.563266,436.778242,141.364256,529.497217,755.262214,381.525209,145.437229,967.599255,529.032285,209.137329,136.905287,864.43187,876.627261,328.787370,358.477448,192.062363,446.011295,173.686205,757.612293,242.027357,938.898483,035.265411,674.718438,466.037352,184.8421,825.045463,822.487510,189.332527,823.677
Totaal passiva 813,499.491805,120.047772,175.804731,517.03766,645.314790,769.387791,369.38820,816.094721,394.11726,450.359707,589.359680,683.67711,970.698708,018.367682,849.243634,173.28638,846.399631,309.635629,142.449626,712.127691,433.685690,212.683674,513.344706,852.678726,068.544702,986.097649,599.498648,152.13671,367.804679,087.28698,514.578682,740.775715,526.898739,200.865767,485.43712,404.603742,846.653756,932.676769,014.634769,359.875777,169.455785,327.851796,053.887827,558.475815,908.239803,715.068793,732.508819,620.022849,933.36842,452.506822,829.459777,411.949785,212.744763,646.427828,953.574876,884.2860,300.472809,078.718837,406.557782,259.179792,749.209789,981.725817,739.678797,047.066
Eigen vermogen:
Preferente aandelen 03,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,678.2253,6783,678.2253,678.2256,216.186,216.186,216.186,216.188,466.186,2166,216.186,2166,2166,2166,2166,2166,2166,2166,2166,216.186,2166,2166,2166,2166,216.186,2166,2166,2166,216.186,2166,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.186,216.18
Gewone aandelen 128,508.59128,508.59128,508.59124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.365124,830.59124,830.365124,830.365122,292.41122,292.41122,292.41122,292.41120,042.41122,292.59122,292.41122,292.59122,292.59122,292.59122,292.59122,292.59122,292.59119,893.36119,893.36119,893.18119,893.36119,893.36119,893.36119,893.36119,893.18119,893.36104,844.12104,787.62103,298.84597,981.45597,981.27597,981.27597,981.27597,975.41597,963.87597,963.87597,963.87597,963.87597,963.87597,963.87597,963.87597,963.87597,963.87597,963.87597,963.87597,963.87597,963.875
Ingehouden winsten 307,050.529283,249.219286,454.125239,890.104238,377.272205,059.331215,083.529228,939.797232,113.498224,874.569235,725.024218,924.322218,194.901217,968.52230,254.28214,531.253222,452.002202,937.319223,838.088231,924.061236,055.39218,101.535230,017.451203,683.229194,056.914186,327.767201,702.566198,872.676201,673.388190,137.223188,157.758205,867.169208,153.48169,631.211177,306.207233,034.51226,792.742206,633.565217,176.655222,860.445219,460.487202,243.118221,692.977216,239.515215,032.41199,625.805223,913.049192,877.855199,204.047222,201.499221,582.642-44,991.816-9,926.136-14,652.3787,035.8527,645.115-16,782.677-45,893.544-18,885.101-22,544.166-13,888.52746,723.79962,382.87361,706.705
Overige gereserveerde algehele resultaten 2,281.9761,866.282372.8-15.5651,914.8243,482.0091,897.8722,207.3411,275.124-544.245-1,200-1,200-1,200-1,200-800-800-800-800-4000-400-400000000000000000000000000000000000000000000
Overige totale aandeelhoudersvermogen 116,849.176116,849.176117,125.56927,422.5251,598.08627,418.70327,418.70352,564.35651,632.1427,418.70327,418.70347,707.01627,243.26727,243.26727,216.72627,216.72648,432.18127,216.72627,216.72632,601.06127,216.72628,109.05827,216.72644,161.10725,898.86125,898.86125,898.86125,898.86125,898.861-6,360.0981,117.666168.81532,114.86132,114.86132,028.57732,028.57732,028.75632,028.57732,028.57732,028.57732,028.57732,028.75632,043.58532,583.4521,677.5471,462.89723.25910,013.7369,485.84211,311.46115,155.331256,984.979258,016.362265,355.386280,644.865279,314.758292,690.876203,354.075212,167.346221,498.556243,296.662243,573.961246,203.167232,517.82
Totaal eigen vermogen van aandeelhouders 554,690.271530,473.267532,461.084418,070.209418,483.948386,557.758395,539.342410,012.743412,254.227403,195.93413,447.793395,139.928394,234.418394,582.942406,873.201391,003.681399,392.773379,867.735400,265.119393,033.712394,509.348374,719.183386,825.496376,352.926366,809.637358,567.387373,719.687327,487.777330,896.179318,501.715317,784.014334,544.574337,361.693299,402.994305,191.41361,746.256354,660.475335,814.015346,374.696349,690.626345,882.481329,895.387348,569.307331,362.622327,713.577310,603.72328,833.763307,089.046312,887.344337,710.415340,929.568316,173.218352,270.281354,883.063391,860.772391,139.928380,088.254261,640.586297,462.3303,134.445333,588.19394,477.815412,766.095398,404.58
Totaal eigen vermogen 560,358.413536,006.058538,023.248418,910.759419,270.618387,250.563396,213.622410,666.098412,893.251403,728.844414,005.694395,864.489394,960.018395,253.664407,418.071390,934.79399,342.861379,840.41400,262.267393,042.766394,529.851374,755.733386,877.313376,418.364366,891.841358,658.687373,825.736327,608.337330,803.938318,435.415317,749.451334,556.014337,387.046299,460.411305,309.693361,912.609354,856.185336,040.942346,639.359349,983.534345,382.604329,449.721348,231.335331,296.907327,675.465310,499.517328,758.506307,089.046312,887.344337,710.415340,929.568316,173.218352,270.281354,883.063391,860.772391,139.928380,088.254261,640.586297,462.3303,134.445333,588.19394,477.815412,766.095398,404.58
Totaal passiva en aandeelhoudersvermogen 1,373,857.9041,341,126.1051,310,199.0531,150,427.7891,185,915.9321,178,019.951,187,583.0021,231,482.1921,134,287.361,130,179.2031,121,595.0531,076,548.1591,106,930.7161,103,272.0311,090,267.3131,025,108.0711,038,189.261,011,150.0451,029,404.7161,019,754.8931,085,963.5361,064,968.4171,061,390.6571,083,271.0421,092,960.3851,061,644.7841,023,425.233975,760.4681,002,171.742997,522.6951,016,264.0291,017,296.7891,052,913.9441,038,661.2761,072,795.1231,074,317.2121,097,702.8381,092,973.6181,115,653.9931,119,343.4091,122,552.0591,114,777.5721,144,285.2221,158,855.3821,143,583.7041,114,214.5851,122,491.0131,126,709.0681,162,820.7041,180,162.9211,163,759.0271,093,585.1671,137,483.0251,118,529.491,220,814.3451,268,024.1281,240,388.7261,070,719.3041,134,868.8571,085,393.6241,126,337.3991,184,459.541,230,505.7721,195,451.646