Oyang Corporation
KRX:006090.KS
8780 (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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 25,181.445 | 19,714.69 | 7,878.275 | 2,823.507 | 11,031.279 | 8,540.446 | 1,459.098 | 2,374.974 | 7,627.31 | 20,294.315 | 25,319.091 | 26,359.066 | 38,446.087 | 43,031.564 | 33,006.898 | 19,128.524 | 20,297.189 | 21,885.658 | 5,669.96 | 182.95 | 1,458.932 | 2,282.97 | 988.484 | 1,699.624 | 1,805.063 | 1,944.99 | 1,762.168 | 2,400.434 | 1,265.971 | 2,171.403 | 2,416.05 | 1,787.03 | 869.22 | 1,086.309 | 1,727.555 | 4,060.316 | 2,266.538 | 19.81 | 345.9 | 120.724 | 435.305 | 960.62 | 147.922 | 696.621 | 7,438.106 | 5,944.811 | 7,906.785 | 8,944.244 | 8,285.494 | 8,899.845 | 2,300.441 | 17.475 | 2,734.393 | 1,443.855 | 1,055.483 | 4,774.639 | 1,675.791 | 1,377.206 | 4,528.523 | 5,867.855 | 9,312.691 | 707.593 | 1,807.74 | 494.803 | 7,158.048 | 3,968.785 | 1,556.349 | 2,184.036 |
Kortetermijnbeleggingen
| 5,017.414 | 16.882 | 16.163 | 16.857 | 16.456 | 16.343 | 15.886 | 1,217.985 | 1,216.207 | 1,215.177 | 480 | 13.627 | 512.995 | 717.035 | 704 | 1,796.909 | 1,296.668 | 1,093.449 | 1,080 | 508.401 | 508.929 | 582.394 | 584.186 | 156.128 | 1,137.557 | 1,776.612 | 2,059.289 | 1,213.201 | 2,174.166 | 2,154.275 | 1,973.013 | 1,973.947 | 2,476.097 | 2,471.217 | 2,471.732 | 2,511.098 | 2,971.932 | 2,910.033 | 3,472.033 | 4,375.046 | 4,414.041 | 4,414.041 | 4,314.041 | 27,659.891 | 28,119.891 | 23,242.717 | 23,282.717 | 24,947.15 | 24,847.289 | 20,600.966 | 22,547.287 | 25,901.687 | 4,468.174 | 16,972.121 | 11,647.918 | 5,328.994 | 5,048.109 | 12,976.368 | 9,246.585 | 6,407.867 | 1,498.184 | 954.013 | 645.209 | 3,405.436 | 403.948 | 35.577 | 33.076 | 40.746 |
Liquide middelen en kortetermijnbeleggingen
| 30,198.859 | 19,731.572 | 7,894.438 | 2,840.364 | 11,047.735 | 8,556.789 | 1,474.984 | 3,592.959 | 8,843.517 | 21,509.492 | 25,799.091 | 26,372.693 | 38,959.082 | 43,748.599 | 33,710.898 | 20,925.433 | 21,593.857 | 22,979.107 | 6,749.96 | 691.351 | 1,967.861 | 2,865.364 | 1,572.67 | 1,855.752 | 2,942.62 | 3,721.602 | 3,821.457 | 3,613.635 | 3,440.137 | 4,325.678 | 4,389.063 | 3,760.977 | 3,345.317 | 3,557.526 | 4,199.287 | 6,571.414 | 5,238.47 | 2,929.843 | 3,817.932 | 4,495.77 | 4,849.346 | 5,374.661 | 4,461.963 | 28,356.512 | 35,557.997 | 29,187.528 | 31,189.502 | 33,891.394 | 33,132.783 | 29,500.811 | 24,847.728 | 25,919.162 | 7,202.567 | 18,415.976 | 12,703.401 | 10,103.633 | 6,723.9 | 14,353.574 | 13,775.108 | 12,275.722 | 10,810.875 | 1,661.606 | 2,452.949 | 3,900.239 | 7,561.996 | 4,004.362 | 1,589.425 | 2,224.782 |
Nettovorderingen
| 50,533.098 | 51,110.017 | 48,937.868 | 61,542.336 | 39,568.693 | 43,013.619 | 58,634.873 | 46,595.268 | 41,350.854 | 39,135.508 | 39,779.721 | 33,679.704 | 36,811.087 | 34,274.068 | 36,660.608 | 56,113.714 | 33,212.192 | 34,437.712 | 37,136.317 | 39,870.409 | 45,948.138 | 47,713.724 | 36,662.687 | 0 | 0 | 0 | 47,391.792 | 58,384.835 | 0 | 34,772.456 | 0 | 39,067.263 | 0 | 0 | 0 | 40,062.332 | 29,825.207 | 22,698.64 | 18,546.421 | 23,823.917 | 0 | 28,314.31 | 23,900.658 | 26,558.722 | 23,779.228 | 35,892.603 | 24,743.182 | 31,898.818 | 0 | 33,175.442 | 0 | 28,552.73 | 0 | 0 | 22,415.331 | 23,348.44 | 29,535.845 | 0 | 0 | 15,611.038 | 14,773.719 | 0 | 17,780.654 | 15,810.897 | 0 | 0 | 15,996.048 | 21,256.97 |
Voorraad
| 65,098.386 | 70,317.926 | 77,177.197 | 77,702.024 | 77,969.479 | 80,321.631 | 76,468.474 | 77,800.752 | 71,663.518 | 60,491.032 | 61,112.895 | 62,106.701 | 55,036.906 | 52,264.122 | 60,337.709 | 56,721.317 | 60,705.513 | 53,538.721 | 60,216.6 | 56,830.062 | 56,247.826 | 49,484.972 | 52,884.853 | 38,423.119 | 38,995.558 | 37,840.479 | 34,885.042 | 35,089.292 | 38,517.849 | 40,017.319 | 34,481.768 | 34,285.621 | 31,760.608 | 36,037.407 | 34,310.059 | 35,217.165 | 31,201.343 | 20,468.822 | 20,112.237 | 25,776.998 | 24,652.488 | 21,132.47 | 25,680.874 | 22,872.259 | 20,417.737 | 19,797.931 | 25,863.791 | 28,464.533 | 18,964.655 | 19,370.073 | 21,867.026 | 27,141.824 | 18,396.617 | 21,009.841 | 23,501.906 | 23,430.135 | 19,047.63 | 18,090.18 | 23,044.125 | 18,030.058 | 21,616.207 | 24,808.559 | 24,678.844 | 17,715.729 | 13,389.469 | 18,178.75 | 17,407.191 | 21,553.306 |
Overige vlottende activa
| 2,681.205 | 3,088.009 | 4,279.683 | 0 | 0 | 693.036 | -0.001 | -0.001 | -0.001 | 0 | 0 | 4,692.78 | -0 | 0 | 0 | -0.001 | 0.001 | 0.001 | -0.001 | 0 | -0 | -0.001 | -0 | 60,428.117 | 46,042.752 | 51,791.045 | 0 | 5,936.006 | 38,320.543 | 0.001 | 45,738.804 | 0.002 | 34,013.173 | 34,780.698 | 29,699.884 | 356.742 | -0.001 | -0.002 | 0 | 0.001 | 21,099.554 | 402.176 | -0.001 | 694.067 | -0.001 | 0.001 | -0.001 | -0.001 | 36,259.958 | 0.003 | 25,796.811 | 843.798 | 47,475.031 | 29,153.223 | -0.001 | -0.001 | -0.001 | 23,293.808 | 17,072.907 | -0.001 | -0.002 | 18,021.616 | -0.002 | -0.001 | 21,422.398 | 18,852.172 | 0.002 | 0.001 |
Totaal vlottende activa
| 148,511.548 | 144,247.523 | 138,289.186 | 142,084.724 | 128,585.908 | 132,585.076 | 136,578.329 | 127,988.978 | 121,857.888 | 121,136.032 | 126,691.707 | 126,851.878 | 130,807.074 | 130,286.79 | 130,709.216 | 133,760.464 | 115,511.563 | 110,955.541 | 104,102.876 | 97,391.821 | 104,163.824 | 100,064.059 | 91,120.209 | 100,706.988 | 87,980.93 | 93,353.126 | 86,098.291 | 103,023.768 | 80,278.529 | 79,115.454 | 84,609.635 | 77,113.863 | 69,119.098 | 74,375.631 | 68,209.23 | 82,207.653 | 66,265.019 | 46,097.303 | 42,476.59 | 54,096.686 | 50,601.388 | 55,223.617 | 54,043.494 | 78,481.56 | 79,754.961 | 84,878.063 | 81,796.474 | 94,254.744 | 88,357.396 | 82,046.329 | 72,511.565 | 82,457.514 | 73,074.215 | 68,579.04 | 58,620.637 | 56,882.207 | 55,307.374 | 55,737.562 | 53,892.14 | 45,916.817 | 47,200.799 | 44,491.781 | 44,912.445 | 37,426.864 | 42,373.863 | 41,035.284 | 34,992.666 | 45,035.059 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 96,496.515 | 96,358.268 | 97,897.312 | 99,099.228 | 100,237.902 | 100,588.423 | 101,825.184 | 100,110.022 | 95,596.568 | 96,040.16 | 95,535.102 | 96,357.632 | 96,941.945 | 97,051.524 | 97,947.657 | 98,039.9 | 99,041.257 | 99,184.693 | 106,025.153 | 106,395.737 | 108,249.058 | 110,098.71 | 111,363.314 | 111,608.84 | 110,784.521 | 111,312.974 | 113,271.424 | 116,813.761 | 116,290.619 | 115,627.547 | 112,016.869 | 111,384.161 | 111,863.002 | 110,886.21 | 109,962.69 | 108,293.592 | 107,263.471 | 57,562.964 | 56,875.846 | 51,522.172 | 49,882.087 | 48,874.2 | 49,304.873 | 58,441.909 | 53,485.311 | 48,727.207 | 46,681.05 | 37,225.235 | 37,561.297 | 37,566.996 | 39,188.049 | 38,791.925 | 39,269.48 | 40,678.23 | 65,405.142 | 56,513.256 | 53,387.013 | 48,512.367 | 44,802.476 | 44,868.683 | 44,900.164 | 28,328.886 | 28,632.27 | 27,732.676 | 26,749.544 | 27,214.808 | 45,871.699 | 46,189.049 |
Goodwill
| 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 0 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 11,532.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 374.794 | 495.41 | 356.526 | 365.881 | 376.006 | 386.13 | 396.255 | 413.969 | 523.148 | 632.326 | 741.504 | 800.981 | 866.712 | 974.5 | 1,082.308 | 1,127.706 | 1,233.222 | 1,328.267 | 1,433.269 | 1,518.036 | 1,595.09 | 1,697.951 | 1,800.817 | 1,888.319 | 1,990.427 | 2,092.534 | 2,195.917 | 349.498 | 11,844.154 | 317.159 | 322.515 | 315.046 | 321.671 | 329.073 | 336.475 | 328.469 | 335.627 | 297.605 | 299.663 | 293.94 | 295.604 | 297.273 | 298.622 | 293.622 | 295.267 | 294.931 | 292.521 | 287.805 | 289.281 | 290.758 | 292.258 | 289.16 | 292.45 | 295.739 | 22.359 | 20.114 | 22.308 | 25.281 | 31.228 | 34.201 | 37.174 | 41.861 | 37.992 | 30.393 | 33.973 | 36.243 | 35.513 | 37.766 |
Goodwill en immateriële activa
| 11,532.351 | 11,532.351 | 11,888.877 | 11,898.232 | 11,908.357 | 11,918.481 | 11,928.606 | 11,946.32 | 12,055.499 | 12,164.677 | 12,273.855 | 12,333.332 | 12,399.063 | 12,506.851 | 12,614.659 | 12,660.057 | 12,765.573 | 12,860.618 | 12,965.62 | 13,050.387 | 13,127.441 | 13,230.302 | 13,333.168 | 13,420.67 | 13,522.778 | 13,624.885 | 13,728.268 | 11,881.849 | 11,844.154 | 11,849.51 | 11,854.866 | 11,847.397 | 11,854.022 | 11,861.424 | 11,868.826 | 11,860.82 | 11,867.978 | 297.605 | 299.663 | 293.94 | 295.604 | 297.273 | 298.622 | 293.622 | 295.267 | 294.931 | 292.521 | 287.805 | 289.281 | 290.758 | 292.258 | 289.16 | 292.45 | 295.739 | 22.359 | 20.114 | 22.308 | 25.281 | 31.228 | 34.201 | 37.174 | 41.861 | 37.992 | 30.393 | 33.973 | 36.243 | 35.513 | 37.766 |
Langetermijnbeleggingen
| 100,176.208 | 97,467.771 | 97,182.729 | 58,526.789 | 57,814.623 | 55,135.084 | 53,796.837 | 48,359.362 | 49,206.694 | 49,140.065 | 43,324.995 | 42,466.79 | 32,858.783 | 38,580.424 | 38,560.072 | 38,321.332 | 40,712.869 | 44,122.887 | 45,710.002 | 46,233.461 | 46,378.014 | 48,000.902 | 48,119.674 | 48,623.184 | 44,074.453 | 42,682.575 | 42,039.412 | 42,573.548 | 35,872.397 | 34,346.167 | 33,914.359 | 37,213.704 | 35,745.517 | 35,587.336 | 36,596.882 | 35,709.143 | 36,667.406 | 32,792.744 | 28,269.599 | 25,486.709 | 24,653.351 | 22,950.872 | 22,884.364 | -12,989.018 | -14,202.321 | -7,885.425 | -6,924.984 | -7,367.8 | -5,548.921 | 3,304.69 | 8,930.741 | -4,999.296 | 14,035.059 | 1,028.233 | 1,074.824 | 5,039.074 | 4,643.063 | -3,382.567 | 43.233 | 2,622.856 | -1,456.133 | -911.962 | -603.158 | -3,363.385 | -361.897 | 6.474 | 8.975 | 1.055 |
Belastingvorderingen
| 0 | 0 | 356.526 | 37,683.455 | 38,389.941 | -55,135.084 | -53,796.837 | 0 | 0 | 0 | 38,122.823 | 37,525.089 | 38,199.104 | 38,709.182 | 38,910.292 | 41,377.703 | 42,284.88 | 42,584.349 | 42,352.911 | 42,897.004 | 43,875.16 | 44,181.497 | 44,353.772 | 0 | 0 | 46,697.57 | 47,262.568 | 46,905.211 | 0 | 49,048.953 | 50,005.339 | 49,778.562 | 0 | 54,164.414 | 55,872.107 | 0 | 56,332.991 | 0 | 45,399.974 | 45,763.766 | 45,447.802 | 0 | 46,035.699 | 0 | 57,024.182 | 52,302.821 | 52,363.834 | 0 | 53,967.988 | 0 | 51,693.36 | 55,067.869 | 0 | 44,544.009 | 642.235 | 540.879 | 592.02 | 562.042 | 471.655 | 464.946 | 557.974 | 2,480.289 | 2,480.289 | 2,912.409 | 2,912.409 | 806.792 | 444.291 | 2,441.483 |
Overige niet-vlottende activa
| 374.794 | 495.41 | 625.547 | 0 | -0 | 93,947.144 | 92,875.836 | 38,396.694 | 38,380.817 | 38,888.739 | -0.001 | 0.001 | -0 | -0 | -0 | 0 | 0.001 | 0.001 | 0.001 | -0.001 | -0 | -0.001 | -0.002 | 44,490.257 | 45,828.451 | 0.001 | 0.001 | 379.337 | 48,503.341 | 0.001 | -0.001 | -0.001 | 52,752.737 | -0.001 | 0 | 56,449.695 | -0.001 | 44,795.468 | -0 | -0.001 | 0.001 | 46,183.841 | 0.787 | 56,689.176 | 145.239 | -0.001 | 0.001 | 54,049.288 | 0.001 | 49,781.875 | 0.001 | -0.001 | 33,654.46 | 0.001 | 12,041.443 | 5,722.519 | 5,444.633 | 13,273.792 | 9,544.009 | 6,705.291 | 1,851.608 | 1,330.408 | 1,021.603 | 3,528.835 | 517.647 | 22.97 | 22.97 | 473.931 |
Totaal niet-vlottende activa
| 208,579.868 | 205,853.799 | 207,950.991 | 207,207.704 | 208,350.823 | 206,454.048 | 206,629.627 | 198,812.397 | 195,239.579 | 196,233.641 | 189,256.774 | 188,682.845 | 180,398.894 | 186,847.98 | 188,032.68 | 190,398.992 | 194,804.58 | 198,752.548 | 207,053.686 | 208,576.589 | 211,629.673 | 215,511.41 | 217,169.926 | 218,142.951 | 214,210.203 | 214,318.005 | 216,301.673 | 218,553.706 | 212,510.511 | 210,872.178 | 207,791.433 | 210,223.823 | 212,215.278 | 212,499.383 | 214,300.505 | 212,313.25 | 212,131.845 | 135,448.781 | 130,845.082 | 123,066.586 | 120,278.845 | 118,306.186 | 118,524.345 | 102,435.689 | 96,747.678 | 93,439.533 | 92,412.421 | 84,194.528 | 86,269.646 | 90,944.319 | 100,104.408 | 89,149.657 | 87,251.449 | 86,546.212 | 79,186.003 | 67,835.842 | 64,089.037 | 58,990.915 | 54,892.601 | 54,695.977 | 45,890.787 | 31,269.482 | 31,568.996 | 30,840.928 | 29,851.676 | 28,087.287 | 46,383.448 | 49,143.284 |
Totaal activa
| 357,091.416 | 350,101.323 | 346,240.177 | 349,292.427 | 336,936.731 | 339,039.124 | 343,207.955 | 326,801.375 | 317,097.467 | 317,369.673 | 315,948.483 | 315,534.723 | 311,205.969 | 317,134.769 | 318,741.896 | 324,159.455 | 310,316.142 | 309,708.089 | 311,156.562 | 305,968.411 | 315,793.498 | 315,575.469 | 308,290.136 | 318,849.939 | 302,191.133 | 307,671.131 | 302,399.963 | 321,577.476 | 292,789.04 | 289,987.632 | 292,401.068 | 287,337.686 | 281,334.377 | 286,875.014 | 282,509.735 | 294,520.903 | 278,396.864 | 181,546.084 | 173,321.672 | 177,163.272 | 170,880.233 | 173,529.803 | 172,567.838 | 180,917.249 | 176,502.639 | 178,317.596 | 174,208.895 | 178,449.272 | 174,627.043 | 172,990.648 | 172,615.973 | 171,607.171 | 160,325.664 | 155,125.252 | 137,806.64 | 124,718.049 | 119,396.411 | 114,728.478 | 108,784.741 | 100,612.794 | 93,091.586 | 75,761.263 | 76,481.441 | 68,267.793 | 72,225.539 | 69,122.571 | 81,376.114 | 94,178.342 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 26,250.769 | 27,251.712 | 27,283.854 | 31,296.257 | 20,025.519 | 26,226.494 | 23,360.287 | 25,293.161 | 23,375.86 | 25,747.057 | 22,731.805 | 19,909.123 | 20,251.503 | 24,875.695 | 22,530.239 | 21,640.47 | 18,183.506 | 19,438.419 | 22,510.26 | 20,177.875 | 23,271.437 | 26,649.71 | 19,118.402 | 21,873.394 | 17,753.366 | 23,850.78 | 20,212.137 | 27,609.413 | 22,239.854 | 25,316.131 | 27,487.116 | 20,793.46 | 16,208.487 | 17,790.374 | 17,234.369 | 21,630.496 | 16,909.186 | 8,396.363 | 5,578.831 | 8,073.348 | 4,997.216 | 8,307.409 | 8,981.998 | 8,778.809 | 6,072.896 | 9,169.496 | 7,577.756 | 10,444.919 | 7,381.777 | 8,599.244 | 7,751.482 | 9,039.398 | 6,864.508 | 0 | 6,614.374 | 7,627.259 | 5,561.735 | 7,572.711 | 6,565.573 | 5,066.547 | 5,355.012 | 6,081.622 | 7,198.92 | 7,414.679 | 9,257.798 | 13,056.381 | 17,082.842 | 21,612.388 |
Kortlopende schulden
| 67,580.584 | 67,553.63 | 67,620.666 | 67,818.734 | 71,698.45 | 73,080.244 | 81,550.397 | 66,762.175 | 60,942.982 | 59,845.312 | 62,510.947 | 66,701.635 | 62,417.562 | 65,028.018 | 65,607.212 | 72,726.991 | 73,379.022 | 77,174.645 | 75,642.318 | 79,031.519 | 91,139.446 | 92,383.406 | 86,750.768 | 82,157.481 | 81,766.53 | 81,677.265 | 80,535.117 | 95,337.495 | 84,541.563 | 84,001.689 | 86,639.27 | 85,726.048 | 94,850.266 | 96,946.313 | 93,436.508 | 101,853.483 | 93,007.12 | 59,514.151 | 56,549.024 | 62,247.508 | 62,795.436 | 62,133.409 | 56,010.424 | 69,287.06 | 71,231.156 | 72,938.745 | 70,949.164 | 77,155.258 | 78,732.772 | 78,611.801 | 77,691.243 | 73,961.841 | 62,042.424 | 60,775.916 | 49,039.781 | 42,119.906 | 45,273.367 | 46,885.302 | 39,599.068 | 42,672.965 | 40,791.189 | 39,556.864 | 41,032.521 | 35,250.122 | 35,604.07 | 37,536.818 | 45,916.392 | 46,364.48 |
Belastingschulden
| 2,654.158 | 3,373.091 | 1,601.518 | 6,624.399 | 5,406.938 | 6,054.069 | 3,329.502 | 4,713.172 | 4,936.263 | 6,229.46 | 5,180.998 | 4,924.473 | 6,501.749 | 8,152.901 | 8,311.309 | 10,543.655 | 7,663.717 | 8,769.285 | 7,724.374 | 6,810.792 | 4,341.409 | 3,442.482 | 2,353.767 | 6,179.786 | 4,811.64 | 6,431.86 | 4,962.051 | 6,109.342 | 3,831.548 | 4,336.179 | 4,404.85 | 3,748.376 | 2,288.041 | 3,488.071 | 2,260.543 | 1,763.122 | 888.003 | 476.55 | 0 | 0 | 301.681 | 1,319.513 | 1,508.17 | 574.955 | 0 | 1,444.742 | 1,026.046 | 2,694.72 | 2,317.052 | 1,644.48 | 1,698.532 | 902.739 | 2,311.243 | 1,898.141 | 1,485.868 | 1,316.553 | 1,998.358 | 1,516.497 | 2,870.126 | 577.205 | 318.52 | 198.145 | 133.978 | 0 | 205.345 | 1,150.157 | 412.223 | 808.512 |
Uitgestelde opbrengsten
| 674.019 | 783.605 | 844.825 | 22,669.006 | 21,962.838 | 990.034 | 988.038 | 835.145 | 1,126.696 | 991.847 | 20,501.05 | 21,301.956 | 20,524.976 | 20,490.644 | 25,203.452 | 23,773.454 | 20,701.409 | 21,128.07 | 21,783.352 | 18,670.474 | 17,398.109 | 14,069.941 | 18,403.687 | 20,191.217 | 0 | 17,522.461 | 18,762.949 | 16,163.352 | 0 | 15,189.255 | 15,653.976 | 13,827.857 | 10,317.086 | 0 | 12,201.368 | 10,112.784 | 0 | 3,900.124 | 6,263.402 | 1,892.66 | 0 | 0 | 5,699.159 | 0 | 2,337.654 | 4,253.385 | 3,784.872 | 0 | 0 | 5,026.373 | 6,995.677 | 3,906.145 | 6,325.233 | 0 | 0 | 0 | 0 | 0 | 5,957.212 | 4,082.397 | 2,794.14 | 3,388.802 | 0 | 0 | 2,635.982 | 5,499.16 | 0 | 6,175.782 |
Overige kortlopende verplichtingen
| 24,085.122 | 22,339.119 | 22,498.223 | 3.509 | 0 | 20,866.746 | 23,366.222 | 18,708.637 | 17,170.106 | 20,691.033 | 0.001 | 0 | -0 | -0 | -0 | -0.002 | -0 | 0 | 0.001 | 0.001 | -0 | 0.001 | -0 | 0.001 | 15,077.65 | -0.001 | -0 | 0.001 | 11,869.25 | 0.001 | 0 | -0.001 | -0.001 | 11,362.471 | 0.001 | -0.001 | 10,191.895 | 0.001 | 0 | 899.78 | 3,113.269 | 3,850.497 | 0 | 3,249.512 | 0.001 | -0.003 | -0.001 | 6,433.781 | 5,847.961 | 0.002 | 0.001 | 0.002 | 0.001 | 13,952.452 | 6,200.599 | 8,074.414 | 6,463.917 | 4,883.495 | 0.001 | -0.001 | -0.001 | -0.001 | 2,937.923 | 1,934.537 | 0.001 | 0.001 | 3,711.645 | -0.001 |
Totaal kortlopende verplichtingen
| 118,590.494 | 117,928.065 | 118,247.567 | 121,787.506 | 113,686.807 | 121,163.518 | 129,264.943 | 111,599.118 | 102,615.644 | 107,275.249 | 105,743.803 | 107,912.714 | 103,194.041 | 110,394.356 | 113,340.903 | 118,140.913 | 112,263.937 | 117,741.133 | 119,935.931 | 117,879.869 | 131,808.992 | 133,103.058 | 124,272.856 | 124,222.093 | 114,597.546 | 123,050.505 | 119,510.202 | 139,110.261 | 118,650.667 | 124,507.076 | 129,780.362 | 120,347.364 | 121,375.838 | 126,099.158 | 122,872.246 | 133,596.762 | 120,108.201 | 71,810.639 | 68,391.257 | 73,113.296 | 70,905.921 | 74,291.315 | 70,691.581 | 81,315.381 | 79,641.707 | 86,361.623 | 82,311.792 | 94,033.958 | 91,962.51 | 92,237.42 | 92,438.403 | 86,907.386 | 75,232.166 | 74,728.368 | 61,854.754 | 57,821.579 | 57,299.019 | 59,341.508 | 52,121.854 | 51,821.908 | 48,940.34 | 49,027.287 | 51,169.364 | 44,599.338 | 47,497.851 | 56,092.36 | 66,710.879 | 74,152.649 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 700.204 | 219.404 | 300.84 | 410.069 | 455.002 | 516.845 | 621.567 | 679.248 | 742.985 | 808.118 | 1,172.171 | 1,730.216 | 2,725.98 | 4,153.288 | 5,407.649 | 6,653.581 | 7,877.622 | 4,729.746 | 5,574.497 | 6,449.928 | 7,573.271 | 9,213.318 | 10,785.945 | 12,402.84 | 14,019.735 | 15,636.63 | 17,253.525 | 18,870.42 | 20,487.315 | 17,604.21 | 18,721.105 | 19,837.992 | 20,954.927 | 27,071.824 | 28,188.721 | 27,405.618 | 28,625.675 | 23,034.81 | 23,651.725 | 20,588.39 | 18,654.15 | 17,274.15 | 17,452.74 | 17,452.74 | 17,809.88 | 12,973.2 | 10,686.22 | 2,321.44 | 2,500.01 | 4,107.15 | 4,107.15 | 7,500 | 7,500 | 7,500 | 7,500 | 2,500 | 2,500 | 2,500 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 4.083 | 4.953 | 5.814 | 167.377 | 77.585 | 825.585 | 788.585 | 763.585 | 761.585 | 758.585 | 756.585 | 733.585 | 712.585 | 701.585 | 696.585 | 744.299 | 739.3 | 685.988 | 700.988 | 685.893 | 661.585 | 698.759 | 741.128 | 0.929 | 6,698.596 | 0.984 | 0.525 | 8,591.794 | 76,714.001 | 0.092 | 0.331 | 0.575 | 0.334 | 0.458 | 0.934 | 1.449 | 5,152.392 | 2.201 | 2.228 | 3.141 | 4.054 | 5.392 | 4.797 | 6.212 | 7.627 | 0.412 | 0.064 | 0.165 | 0.266 | 0.931 | 1.538 | 3.145 | 1,305.287 | 1,681.76 | 1,693.091 | 42,908.614 | 2,016.498 | 47,909.339 | 33,855.364 | 35,440.357 | 3,369.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,522.464 | 6,156.101 | 6,542.816 | 6,338.184 | 6,462.527 | 6,146.191 | 6,424.191 | 6,277.313 | 6,939.347 | 6,338.736 | 6,121.817 | 5,428.026 | 6,059.098 | 7,645.4 | 7,434.065 | 6,908.801 | 7,695.019 | 8,801.93 | 10,656.549 | 8,795.032 | 9,406.554 | 10,735.786 | 11,372.251 | 11,269.775 | 10,917.628 | 10,679.035 | 10,718.528 | 9,936.763 | 9,580.101 | 9,253.42 | 9,120.403 | 9,596.205 | 9,110.438 | 8,468.438 | 8,919.521 | 10,268.36 | 9,413.848 | 6,892.001 | 6,063.759 | 6,625.98 | 6,573.289 | 6,958.048 | 7,259.974 | 7,330.135 | 7,468.294 | 7,546.285 | 7,804.033 | 6,305.689 | 6,405.169 | 6,550.802 | 6,674.694 | 6,331.794 | 6,203.367 | 6,586.431 | 5,684.561 | 4,338.551 | 4,176.905 | 4,048.674 | 3,809.277 | 3,799.155 | 3,304.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,322.39 | 594.99 | 350.723 | 169.146 | 157.806 | 164.08 | 162.256 | 1,456.109 | 1,798.497 | 5,564.478 | 5,449.518 | 9,000.594 | 8,674.028 | 8,046.121 | 7,071.066 | 9,403.035 | 8,752.525 | 7,195.064 | 6,730.174 | 9,578.906 | 8,864.387 | 7,079.144 | 5,413.966 | 6,865.844 | 1.436 | 7,100.828 | 6,232.304 | 0.001 | -68,128.079 | 7,096.673 | 6,479.488 | 8,360.736 | 7,397.145 | 6,486.368 | 5,301.587 | 5,756.427 | 2.032 | 1,770.345 | 1,300.431 | 1,992.835 | 1,693.15 | 1,683.89 | 1,207.012 | 1,785.094 | 1,692.733 | 1,581.586 | 1,405.805 | 1,661.791 | 1,602.542 | 1,433.419 | 1,422.152 | 1,341.365 | 4.559 | 5.335 | 0.001 | -40,704.964 | -0.001 | -45,438.812 | -30,457.767 | -32,139.97 | 0.001 | 3,099.966 | 3,275.985 | 2,959.838 | 3,029.264 | 2,892.15 | 10,666.073 | 10,495.088 |
Totaal niet-vlottende verplichtingen
| 8,549.141 | 6,975.449 | 7,200.193 | 7,084.775 | 7,152.92 | 7,652.7 | 7,996.599 | 9,176.254 | 10,242.414 | 13,469.917 | 13,500.091 | 16,892.421 | 18,171.691 | 20,546.395 | 20,609.365 | 23,709.717 | 25,064.466 | 21,412.729 | 23,662.207 | 25,509.759 | 26,505.797 | 27,727.007 | 28,313.291 | 30,539.388 | 31,637.395 | 33,417.477 | 34,204.881 | 37,398.978 | 38,653.338 | 33,954.395 | 34,321.327 | 37,795.508 | 37,462.844 | 42,027.088 | 42,410.763 | 43,431.854 | 43,193.947 | 31,699.357 | 31,018.144 | 29,210.346 | 26,924.643 | 25,921.48 | 25,924.523 | 26,574.181 | 26,978.534 | 22,101.483 | 19,896.122 | 10,289.085 | 10,507.987 | 12,092.302 | 12,205.533 | 15,176.304 | 15,013.213 | 15,773.526 | 14,877.653 | 9,042.201 | 8,693.402 | 9,019.201 | 15,706.874 | 15,599.542 | 15,173.496 | 11,599.966 | 11,775.985 | 11,459.838 | 11,529.264 | 11,392.15 | 10,666.073 | 10,495.088 |
Totaal passiva
| 127,139.635 | 124,903.514 | 125,447.76 | 128,872.282 | 120,839.728 | 128,816.218 | 137,261.542 | 120,775.372 | 112,858.058 | 120,745.166 | 119,243.894 | 124,805.136 | 121,365.732 | 130,940.752 | 133,950.268 | 141,850.63 | 137,328.403 | 139,153.862 | 143,598.138 | 143,389.628 | 158,314.789 | 160,830.065 | 152,586.147 | 154,761.48 | 146,234.941 | 156,467.982 | 153,715.084 | 176,509.24 | 157,304.004 | 158,461.47 | 164,101.689 | 158,142.872 | 158,838.683 | 168,126.246 | 165,283.008 | 177,028.616 | 163,302.148 | 103,509.996 | 99,409.401 | 102,323.642 | 97,830.563 | 100,212.795 | 96,616.104 | 107,889.563 | 106,620.241 | 108,463.107 | 102,207.914 | 104,323.042 | 102,470.497 | 104,329.722 | 104,643.937 | 102,083.69 | 90,245.379 | 90,501.893 | 76,732.407 | 66,863.78 | 65,992.421 | 68,360.709 | 67,828.729 | 67,421.45 | 64,113.836 | 60,627.253 | 62,945.349 | 56,059.176 | 59,027.115 | 67,484.511 | 77,376.952 | 84,647.737 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 44,058.964 | 43,314.047 | 42,741.613 | 43,114.014 | 43,144.352 | 42,781.684 | 42,043.028 | 43,012.64 | 42,119.732 | 40,326.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 47,113.695 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 21,800 | 14,300 | 14,300 | 14,300 |
Ingehouden winsten
| 164,704.014 | 163,208.302 | 158,434.251 | 157,492.912 | 152,424.853 | 145,978.321 | 141,961.156 | 142,071.084 | 139,921.821 | 131,568.264 | 132,429.503 | 125,561.563 | 122,879.058 | 118,359.449 | 117,642.438 | 114,280.073 | 104,854.296 | 101,629.12 | 99,684.327 | 94,419.608 | 89,488.65 | 86,775.328 | 87,818.983 | 96,451.955 | 88,271.056 | 83,986.93 | 81,199.304 | 75,503.735 | 65,931.176 | 62,057.443 | 58,512.266 | 59,796.634 | 52,864.234 | 49,156.539 | 47,563.132 | 47,217.364 | 44,798.828 | 40,672.424 | 39,167.168 | 40,361.399 | 39,019.493 | 39,659.06 | 42,339.481 | 39,879.46 | 36,239.536 | 36,036.055 | 38,331.755 | 45,948.976 | 43,939.253 | 39,941.357 | 37,989.886 | 40,541.101 | 40,747.484 | 34,547.666 | 17,639.058 | 13,757.885 | 10,007.185 | 3,000.113 | -2,295.047 | -9,855.671 | -12,278.121 | -12,835.876 | -14,433.794 | -15,761.269 | -14,771.463 | -17,048.144 | -14,687.043 | -9,209.923 |
Overige gereserveerde algehele resultaten
| -42,529.942 | -45,788.202 | -45,419.542 | -44,058.964 | -43,314.047 | -42,741.613 | -43,114.014 | -43,144.352 | -42,781.684 | -42,043.028 | -43,012.64 | -42,119.732 | -40,326.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 60,664.013 | 60,664.013 | 60,664.013 | 15,813.539 | 16,558.456 | 17,130.89 | 16,871.562 | 16,841.224 | 17,203.892 | 17,942.548 | 17,161.391 | 18,054.329 | 19,847.484 | 20,720.874 | 20,035.495 | 20,915.058 | 21,019.749 | 21,811.412 | 20,760.402 | 21,045.48 | 20,876.364 | 20,856.381 | 20,771.311 | 20,522.809 | 20,571.441 | 20,102.524 | 20,371.881 | 22,450.806 | 22,440.165 | 22,355.024 | 22,673.418 | 22,284.485 | 22,517.765 | 22,478.534 | 22,549.9 | 23,161.228 | 23,182.193 | 15,563.664 | 12,945.102 | 12,678.231 | 12,230.177 | 11,857.948 | 11,812.253 | 11,348.227 | 11,842.862 | 12,018.434 | 11,869.227 | 6,377.255 | 6,417.293 | 6,919.57 | 8,182.15 | 7,182.381 | 7,532.801 | 8,275.693 | 21,635.175 | 22,296.385 | 21,596.806 | 21,567.656 | 21,451.06 | 21,247.016 | 19,455.872 | 6,169.886 | 6,169.886 | 6,169.886 | 6,169.886 | 4,386.205 | 4,386.205 | 4,440.528 |
Totaal eigen vermogen van aandeelhouders
| 229,951.78 | 225,197.809 | 220,792.416 | 220,420.146 | 216,097.004 | 210,222.906 | 205,946.413 | 206,026.003 | 204,239.409 | 196,624.507 | 196,704.589 | 190,729.587 | 189,840.237 | 186,194.018 | 184,791.628 | 182,308.826 | 172,987.74 | 170,554.227 | 167,558.424 | 162,578.783 | 157,478.709 | 154,745.404 | 155,703.989 | 164,088.459 | 155,956.192 | 151,203.149 | 148,684.879 | 145,068.236 | 135,485.036 | 131,526.162 | 128,299.379 | 129,194.814 | 122,495.694 | 118,748.768 | 117,226.727 | 117,492.287 | 115,094.716 | 78,036.088 | 73,912.271 | 74,839.63 | 73,049.67 | 73,317.008 | 75,951.734 | 73,027.687 | 69,882.398 | 69,854.489 | 72,000.982 | 74,126.231 | 72,156.546 | 68,660.927 | 67,972.036 | 69,523.482 | 70,080.285 | 64,623.359 | 61,074.233 | 57,854.27 | 53,403.991 | 46,367.769 | 40,956.013 | 33,191.345 | 28,977.751 | 15,134.01 | 13,536.092 | 12,208.617 | 13,198.423 | 1,638.061 | 3,999.162 | 9,530.605 |
Totaal eigen vermogen
| 229,951.78 | 225,197.809 | 220,792.416 | 220,420.146 | 216,097.004 | 210,222.906 | 205,946.413 | 206,026.003 | 204,239.409 | 196,624.507 | 196,704.589 | 190,729.587 | 189,840.237 | 186,194.018 | 184,791.628 | 182,308.826 | 172,987.74 | 170,554.227 | 167,558.424 | 162,578.783 | 157,478.709 | 154,745.404 | 155,703.989 | 164,088.459 | 155,956.192 | 151,203.149 | 148,684.879 | 145,068.236 | 135,485.036 | 131,526.162 | 128,299.379 | 129,194.814 | 122,495.694 | 118,748.768 | 117,226.727 | 117,492.287 | 115,094.716 | 78,036.088 | 73,912.271 | 74,839.63 | 73,049.67 | 73,317.008 | 75,951.734 | 73,027.687 | 69,882.398 | 69,854.489 | 72,000.982 | 74,126.231 | 72,156.546 | 68,660.927 | 67,972.036 | 69,523.482 | 70,080.285 | 64,623.359 | 61,074.233 | 57,854.27 | 53,403.991 | 46,367.769 | 40,956.013 | 33,191.345 | 28,977.751 | 15,134.01 | 13,536.092 | 12,208.617 | 13,198.423 | 1,638.061 | 3,999.162 | 9,530.605 |
Totaal passiva en aandeelhoudersvermogen
| 357,091.416 | 350,101.323 | 346,240.177 | 349,292.428 | 336,936.731 | 339,039.124 | 343,207.955 | 326,801.375 | 317,097.467 | 317,369.673 | 315,948.483 | 315,534.723 | 311,205.969 | 317,134.769 | 318,741.896 | 324,159.455 | 310,316.143 | 309,708.089 | 311,156.562 | 305,968.411 | 315,793.498 | 315,575.469 | 308,290.136 | 318,849.939 | 302,191.133 | 307,671.131 | 302,399.963 | 321,577.476 | 292,789.04 | 289,987.632 | 292,401.068 | 287,337.686 | 281,334.377 | 286,875.014 | 282,509.735 | 294,520.903 | 278,396.864 | 181,546.084 | 173,321.672 | 177,163.272 | 170,880.233 | 173,529.803 | 172,567.838 | 180,917.249 | 176,502.639 | 178,317.596 | 174,208.896 | 178,449.272 | 174,627.043 | 172,990.649 | 172,615.973 | 171,607.172 | 160,325.664 | 155,125.252 | 137,806.64 | 124,718.05 | 119,396.412 | 114,728.478 | 108,784.741 | 100,612.795 | 93,091.587 | 75,761.263 | 76,481.441 | 68,267.793 | 72,225.538 | 69,122.571 | 81,376.114 | 94,178.342 |