LS Corp.
KRX:006260.KS
115500 (KRW) • At close November 8, 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 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
| 1,286,655 | 1,504,273 | 1,701,163 | 1,348,466 | 1,438,077 | 1,316,899 | 1,671,312 | 1,379,663 | 1,234,290 | 1,402,603 | 1,272,554 | 1,354,581 | 1,495,774 | 1,540,018 | 1,564,305 | 1,355,342 | 1,283,807 | 1,049,666 | 1,017,373 | 995,567 | 1,009,792 | 781,194 | 826,539 | 943,400 | 1,075,382 | 1,079,754 | 628,697 | 805,396 | 906,735 | 978,598 | 653,497 | 782,798 | 746,342 | 767,187 | 691,310 | 593,607 | 628,145 | 701,626 | 706,655 | 684,092 | 864,405 | 699,086 | 611,019 | 590,222 | 535,214 | 578,449 | 560,466 | 448,306 | 564,842 | 310,814 | 326,420 | 358,088 | 350,499 | 301,819 | 7,871 | 6,297 | 18,557 | 25,968 | 16,914 | 27,113 | 1 | 15,071 | 19,109 | 15,375 | 5,596 | 10,131 |
Kortetermijnbeleggingen
| 242,459 | 316,692 | 327,913 | 501,550 | 426,562 | 633,830 | 286,469 | 371,945 | 330,777 | 370,215 | 206,720 | 195,474 | 432,850 | 179,324 | 166,675 | 201,024 | 256,694 | 216,355 | 176,572 | 160,115 | 186,548 | 300,363 | 305,568 | 93,032 | 101,060 | 112,123 | 200,549 | 127,536 | 162,288 | 145,193 | 114,293 | 108,692 | 106,542 | 129,201 | 104,640 | 100,016 | 78,194 | 60,619 | 56,910 | 250,227 | 77,485 | 62,283 | 64,005 | 159,284 | 286,212 | 325,033 | 144,937 | 148,530 | 155,439 | 196,522 | 362,610 | 267,523 | 301,229 | 326,495 | 19 | 18 | 17 | 14 | 10,015 | 15,014 | 34,007 | 306,321 | 79,995 | 131,046 | 50,687 | 38,506 |
Liquide middelen en kortetermijnbeleggingen
| 1,529,114 | 1,820,965 | 2,029,076 | 1,850,016 | 1,864,639 | 1,950,729 | 1,957,781 | 1,751,608 | 1,565,067 | 1,772,818 | 1,479,274 | 1,550,055 | 1,928,624 | 1,719,342 | 1,730,980 | 1,556,366 | 1,540,501 | 1,266,021 | 1,193,945 | 1,155,682 | 1,196,340 | 1,081,557 | 1,132,107 | 1,036,432 | 1,176,442 | 1,191,877 | 829,246 | 932,932 | 1,069,023 | 1,123,791 | 767,790 | 891,490 | 852,884 | 896,388 | 795,950 | 693,623 | 706,339 | 762,245 | 763,565 | 934,319 | 941,890 | 761,369 | 675,024 | 749,506 | 821,426 | 903,482 | 705,403 | 596,836 | 720,281 | 507,336 | 689,030 | 625,611 | 651,728 | 628,314 | 7,890 | 6,315 | 18,574 | 25,982 | 26,929 | 42,127 | 34,008 | 321,392 | 99,104 | 146,421 | 56,283 | 48,637 |
Nettovorderingen
| 4,962,764 | 4,546,926 | 4,156,822 | 5,094,086 | 5,092,563 | 4,969,091 | 4,834,190 | 5,331,716 | 4,533,278 | 4,131,943 | 3,773,388 | 3,804,501 | 3,660,967 | 3,453,510 | 3,301,070 | 3,316,632 | 3,259,937 | 3,677,543 | 3,304,328 | 3,404,243 | 3,412,769 | 3,468,038 | 3,293,031 | 3,092,200 | 3,077,275 | 3,041,087 | 3,847,905 | 3,915,700 | 3,120,949 | 3,004,735 | 2,991,139 | 2,379,767 | 2,972,787 | 2,937,210 | 2,965,302 | 2,997,686 | 3,096,722 | 3,141,108 | 3,163,193 | 2,820,500 | 2,802,294 | 2,964,865 | 2,758,566 | 3,257,029 | 3,626,586 | 3,584,325 | 3,237,768 | 2,860,557 | 2,922,922 | 2,844,415 | 2,703,202 | 3,075,863 | 2,869,725 | 2,999,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 5,525,545 | 4,522,744 | 4,828,161 | 4,470,338 | 4,705,412 | 4,847,320 | 4,661,997 | 4,557,263 | 2,487,600 | 2,375,973 | 2,223,241 | 2,213,517 | 2,028,679 | 1,913,496 | 1,655,435 | 1,606,197 | 1,540,611 | 1,625,432 | 1,512,174 | 1,611,285 | 1,597,042 | 1,590,434 | 1,539,923 | 1,619,573 | 1,568,642 | 1,491,287 | 1,418,465 | 1,435,013 | 1,507,937 | 1,472,196 | 1,494,685 | 1,411,633 | 1,518,016 | 1,542,634 | 1,565,667 | 1,642,413 | 1,714,287 | 1,633,083 | 1,662,810 | 1,672,830 | 1,720,567 | 1,826,299 | 1,812,983 | 1,431,528 | 1,398,253 | 1,453,746 | 1,408,322 | 1,439,155 | 1,488,923 | 1,504,240 | 1,456,780 | 1,473,339 | 1,446,882 | 1,472,806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 315,604 | 298,134 | 251,592 | 239,484 | 215,411 |
Overige vlottende activa
| 975,128 | 698,418 | 603,532 | 498 | 928 | 675 | 7,324 | 6,412 | 3,024 | 8,642 | 9,603 | 2,755 | 4,344 | 4,015 | 4,735 | 7,775 | 10,088 | 12,012 | 5,986 | 12,614 | 11,108 | 8,415 | 12,435 | 400,977 | 421,626 | 411,874 | 9,291 | 3,063 | 3,373 | 1,639 | 1,608 | 2,781,588 | 1,888 | 1,782 | 2,618 | 4,472 | 1,316 | 2,611 | 14,258 | 20,766 | 17,499 | 21,914 | 14,581 | 6,568 | 9,226 | 6,702 | 6,006 | 9,226 | 7,947 | 8,445 | 11,934 | 108,705 | 83,765 | 5,421 | 12,040 | 12,380 | 29,277 | 3,153 | 792 | 17,253 | 2,710 | 922,024 | 878,836 | 746,083 | 774,901 | 740,384 |
Totaal vlottende activa
| 12,992,551 | 11,589,053 | 11,617,591 | 11,414,938 | 11,663,542 | 11,767,815 | 11,461,292 | 11,646,999 | 8,588,969 | 8,289,376 | 7,485,506 | 7,570,828 | 7,622,614 | 7,090,363 | 6,692,220 | 6,486,970 | 6,351,137 | 6,581,008 | 6,016,433 | 6,183,824 | 6,217,259 | 6,148,444 | 5,977,496 | 6,149,182 | 6,243,985 | 6,136,125 | 6,104,907 | 6,286,708 | 5,701,282 | 5,602,361 | 5,255,222 | 5,084,711 | 5,345,575 | 5,378,014 | 5,329,537 | 5,338,194 | 5,518,664 | 5,539,047 | 5,603,826 | 5,448,415 | 5,482,250 | 5,574,447 | 5,261,154 | 5,444,631 | 5,855,491 | 5,948,255 | 5,357,499 | 4,905,774 | 5,140,073 | 4,864,436 | 4,860,946 | 5,283,518 | 5,052,100 | 5,106,191 | 19,930 | 18,695 | 47,851 | 29,135 | 27,721 | 59,380 | 36,718 | 1,559,020 | 1,276,074 | 1,144,096 | 1,070,668 | 1,004,432 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4,918,245 | 4,681,643 | 4,547,984 | 4,385,515 | 3,743,440 | 3,660,262 | 3,610,177 | 3,655,174 | 2,702,773 | 2,625,144 | 2,585,684 | 2,579,917 | 2,540,477 | 2,528,083 | 2,505,011 | 2,482,687 | 2,480,688 | 2,443,519 | 2,390,374 | 2,406,118 | 2,385,282 | 2,295,192 | 2,247,103 | 2,258,029 | 1,949,405 | 1,860,597 | 1,957,684 | 2,020,910 | 2,389,457 | 2,381,285 | 2,486,954 | 2,474,538 | 2,540,540 | 2,541,233 | 2,583,443 | 2,631,083 | 2,617,076 | 2,624,829 | 2,669,820 | 2,684,199 | 2,694,971 | 2,751,161 | 2,765,839 | 2,816,532 | 2,851,123 | 2,811,625 | 2,754,689 | 2,958,766 | 2,956,860 | 2,932,205 | 2,850,122 | 2,813,746 | 2,707,921 | 2,678,417 | 151,107 | 152,183 | 153,237 | 138,321 | 126,755 | 123,298 | 114,565 | 946,676 | 920,103 | 882,502 | 871,766 | 865,362 |
Goodwill
| 0 | 332,329 | 324,021 | 0 | 0 | 222,712 | 217,182 | 242,031 | 213,652 | 201,964 | 193,293 | 237,098 | 228,887 | 229,386 | 216,098 | 216,082 | 219,863 | 179,421 | 167,725 | 186,802 | 180,262 | 177,459 | 174,560 | 177,517 | 175,699 | 167,391 | 166,286 | 177,619 | 201,507 | 197,970 | 211,877 | 194,990 | 205,285 | 203,599 | 206,384 | 209,770 | 199,175 | 196,300 | 195,426 | 189,112 | 183,663 | 191,851 | 189,819 | 195,204 | 206,356 | 227,610 | 220,447 | 228,746 | 234,896 | 231,424 | 231,167 | 238,376 | 220,661 | 227,423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 874,417 | 422,508 | 505,212 | 732,849 | 640,829 | 419,447 | 415,964 | 448,900 | 405,153 | 397,316 | 403,405 | 412,772 | 407,161 | 415,054 | 408,298 | 419,679 | 429,237 | 436,028 | 425,617 | 488,336 | 481,608 | 481,471 | 479,716 | 474,355 | 480,738 | 465,435 | 470,854 | 487,536 | 534,048 | 539,228 | 568,813 | 549,212 | 571,801 | 576,137 | 584,488 | 579,958 | 565,359 | 562,198 | 566,298 | 558,986 | 554,463 | 572,424 | 569,570 | 573,841 | 600,080 | 594,619 | 587,676 | 587,815 | 601,922 | 594,311 | 594,054 | 572,991 | 543,950 | 554,857 | 766 | 819 | 845 | 962 | 707 | 712 | 760 | 83,283 | 83,288 | 85,730 | 85,007 | 77,987 |
Goodwill en immateriële activa
| 874,417 | 332,329 | 829,233 | 732,849 | 640,829 | 642,159 | 633,146 | 690,931 | 618,805 | 599,280 | 596,698 | 649,870 | 636,048 | 644,440 | 624,396 | 635,761 | 649,100 | 615,449 | 593,342 | 675,138 | 661,870 | 658,930 | 654,276 | 651,872 | 656,437 | 632,826 | 637,140 | 665,155 | 735,555 | 737,198 | 780,690 | 744,202 | 777,086 | 779,736 | 790,872 | 789,728 | 764,534 | 758,498 | 761,724 | 748,098 | 738,126 | 764,275 | 759,389 | 769,045 | 806,436 | 822,229 | 808,123 | 816,561 | 836,818 | 825,735 | 825,221 | 811,367 | 764,611 | 782,280 | 766 | 819 | 845 | 962 | 707 | 712 | 760 | 83,283 | 83,288 | 85,730 | 85,007 | 77,987 |
Langetermijnbeleggingen
| 918,993 | 922,785 | 936,259 | 127,289 | 512,097 | 238,933 | 411,803 | 296,086 | 1,394,116 | 1,347,242 | 1,517,362 | 1,471,171 | 1,195,670 | 1,420,611 | 1,449,125 | 1,332,192 | 1,231,903 | 1,320,260 | 1,352,684 | 1,333,875 | 1,267,287 | 1,078,419 | 1,061,155 | 1,124,404 | 1,199,644 | 1,187,253 | 852,806 | 816,578 | 765,515 | 775,984 | 818,019 | 815,267 | 772,166 | 825,505 | 812,559 | 844,540 | 924,373 | 976,401 | 986,077 | 758,549 | 913,563 | 917,288 | 919,405 | 824,923 | 660,612 | 590,447 | 808,315 | 758,749 | 742,206 | 653,024 | 553,261 | 541,760 | 514,759 | 478,847 | 1,837,818 | 1,792,255 | 1,675,707 | 1,562,816 | 1,467,099 | 1,455,717 | 1,589,486 | 719,034 | 905,214 | 808,972 | 846,790 | 801,873 |
Belastingvorderingen
| 169,556 | 167,225 | 162,856 | 131,490 | 120,165 | 119,947 | 107,152 | 115,795 | 88,461 | 75,540 | 72,423 | 87,543 | 77,234 | 81,596 | 77,632 | 109,004 | 111,125 | 114,345 | 104,188 | 101,323 | 102,532 | 94,081 | 94,880 | 119,341 | 119,389 | 96,879 | 98,537 | 108,285 | 128,844 | 122,053 | 130,974 | 118,039 | 118,697 | 102,933 | 98,370 | 97,976 | 91,763 | 88,186 | 81,954 | 63,507 | 57,297 | 56,394 | 51,999 | 44,157 | 43,549 | 40,957 | 39,615 | 38,882 | 34,355 | 32,217 | 25,092 | 46,508 | 45,658 | 43,595 | 157 | 92 | 66 | 3,174 | 85 | 188 | 37,086 | 25,186 | 24,565 | 3,946 | 4,235 | 3,836 |
Overige niet-vlottende activa
| 127,493 | 648,904 | 152,031 | 875,714 | 544,451 | 771,275 | 590,408 | 593,166 | 486,549 | 529,651 | 368,258 | 387,752 | 590,352 | 316,170 | 312,156 | 337,622 | 390,473 | 323,411 | 306,491 | 292,142 | 313,239 | 467,331 | 455,379 | 239,020 | 239,213 | 238,342 | 327,830 | 287,398 | 321,097 | 296,947 | 241,178 | 247,711 | 241,735 | 287,348 | 266,684 | 293,000 | 245,454 | 238,495 | 232,335 | 431,533 | 261,080 | 225,538 | 249,020 | 362,074 | 497,411 | 500,771 | 319,989 | 616,650 | 636,535 | 674,168 | 843,186 | 762,188 | 766,964 | 773,754 | 4,569 | 4,567 | 4,340 | 12 | 13,188 | 18,172 | 12 | 399,338 | 167,737 | 180,433 | 97,821 | 84,423 |
Totaal niet-vlottende activa
| 7,008,704 | 6,752,886 | 6,628,363 | 6,252,857 | 5,560,982 | 5,432,576 | 5,352,686 | 5,351,152 | 5,290,704 | 5,176,857 | 5,140,425 | 5,176,253 | 5,039,781 | 4,990,900 | 4,968,320 | 4,897,266 | 4,863,289 | 4,816,984 | 4,747,079 | 4,808,596 | 4,730,210 | 4,593,953 | 4,512,793 | 4,392,666 | 4,164,088 | 4,015,897 | 3,873,997 | 3,898,326 | 4,340,468 | 4,313,467 | 4,457,815 | 4,399,757 | 4,450,224 | 4,536,755 | 4,551,928 | 4,656,327 | 4,643,200 | 4,686,409 | 4,731,910 | 4,685,886 | 4,665,037 | 4,714,656 | 4,745,652 | 4,816,731 | 4,859,131 | 4,766,029 | 4,730,731 | 5,189,608 | 5,206,774 | 5,117,349 | 5,096,882 | 4,975,569 | 4,799,913 | 4,756,893 | 1,994,417 | 1,949,916 | 1,834,195 | 1,705,285 | 1,607,834 | 1,598,087 | 1,741,909 | 2,173,517 | 2,100,907 | 1,961,583 | 1,905,619 | 1,833,481 |
Totaal activa
| 20,001,255 | 18,341,939 | 18,245,954 | 17,667,795 | 17,224,524 | 17,200,391 | 16,813,978 | 16,998,151 | 13,879,673 | 13,466,233 | 12,625,931 | 12,747,081 | 12,662,395 | 12,081,263 | 11,660,540 | 11,384,236 | 11,214,426 | 11,397,992 | 10,763,512 | 10,992,420 | 10,947,469 | 10,742,397 | 10,490,289 | 10,541,848 | 10,408,073 | 10,152,022 | 9,978,904 | 10,185,034 | 10,041,750 | 9,915,828 | 9,713,037 | 9,484,468 | 9,795,799 | 9,914,769 | 9,881,465 | 9,994,521 | 10,161,864 | 10,225,456 | 10,335,736 | 10,134,301 | 10,147,287 | 10,289,103 | 10,006,806 | 10,261,362 | 10,714,622 | 10,714,284 | 10,088,230 | 10,095,382 | 10,346,847 | 9,981,785 | 9,957,828 | 10,259,087 | 9,852,013 | 9,863,084 | 2,014,347 | 1,968,611 | 1,882,046 | 1,734,420 | 1,635,555 | 1,657,467 | 1,778,627 | 3,732,537 | 3,376,981 | 3,105,679 | 2,976,287 | 2,837,913 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,859,366 | 1,357,171 | 1,471,481 | 1,426,863 | 1,522,165 | 1,796,498 | 1,771,530 | 1,637,370 | 1,689,098 | 1,624,726 | 1,446,951 | 1,317,595 | 1,363,433 | 1,392,249 | 1,306,132 | 1,195,546 | 1,084,255 | 1,200,114 | 1,127,248 | 1,056,959 | 1,042,337 | 1,036,541 | 1,036,955 | 1,028,366 | 1,219,408 | 1,119,795 | 1,120,609 | 1,242,963 | 1,307,092 | 1,306,095 | 1,175,850 | 909,386 | 1,069,736 | 974,297 | 934,961 | 928,982 | 1,081,276 | 1,049,842 | 1,153,105 | 983,233 | 1,068,622 | 1,142,560 | 930,988 | 982,381 | 1,184,360 | 1,196,984 | 1,035,142 | 1,139,590 | 1,205,706 | 1,211,167 | 1,141,054 | 1,409,747 | 1,405,262 | 1,288,058 | 0 | 0 | 0 | 0 | 0 | 0 | 6,663 | 360,328 | 343,316 | 398,942 | 386,125 | 387,900 |
Kortlopende schulden
| 6,188,553 | 5,405,971 | 5,296,210 | 5,352,675 | 5,401,182 | 5,129,386 | 4,893,433 | 5,326,986 | 3,446,625 | 3,103,895 | 2,548,878 | 2,584,904 | 2,473,494 | 2,048,318 | 1,911,367 | 2,017,610 | 1,771,019 | 1,880,279 | 1,962,998 | 2,339,212 | 2,580,148 | 2,395,980 | 1,964,420 | 2,023,327 | 1,791,871 | 1,625,920 | 1,804,606 | 1,881,763 | 1,973,502 | 1,981,249 | 2,110,597 | 1,820,542 | 2,353,394 | 2,200,776 | 2,188,346 | 2,384,993 | 2,239,474 | 2,141,253 | 2,014,636 | 2,069,875 | 1,948,136 | 2,064,143 | 2,253,109 | 2,287,132 | 2,652,440 | 2,754,950 | 2,221,008 | 2,108,428 | 2,050,601 | 1,903,460 | 1,892,447 | 1,996,218 | 1,821,989 | 2,115,734 | 0 | 0 | 0 | 89,979 | 139,967 | 139,956 | 107,964 | 591,194 | 490,354 | 578,864 | 508,637 | 487,276 |
Belastingschulden
| 87,174 | 95,822 | 110,128 | 107,221 | 88,463 | 111,200 | 147,996 | 89,333 | 58,008 | 48,665 | 44,536 | 51,172 | 47,951 | 49,326 | 57,868 | 38,894 | 29,486 | 39,273 | 23,590 | 29,340 | 27,881 | 139,219 | 132,213 | 59,732 | 72,110 | 83,966 | 48,658 | 29,562 | 35,345 | 59,923 | 51,277 | 58,436 | 62,131 | 55,976 | 46,081 | 28,939 | 32,851 | 50,466 | 73,987 | 68,423 | 77,847 | 51,441 | 49,209 | 47,157 | 42,826 | 52,816 | 42,063 | 35,120 | 32,239 | 32,127 | 21,436 | 39,258 | 50,965 | 20,801 | 725 | 2,296 | 1,134 | 0 | 657 | 1,209 | 0 | 16,469 | 22,941 | 17,636 | 24,858 | 31,328 |
Uitgestelde opbrengsten
| 873,384 | 716,768 | 522,543 | 1,751,836 | 1,676,641 | 498,149 | 442,907 | 421,569 | 423,031 | 392,090 | 1,166,491 | 1,280,528 | 1,211,802 | 1,185,241 | 1,110,632 | 987,494 | 956,453 | 1,165,818 | 870,496 | 897,762 | 835,742 | 923,743 | 589,149 | 684,810 | 840,970 | 852,207 | 905,913 | 1,069,609 | 791,570 | 833,115 | 477,086 | 604,164 | 921,007 | 924,060 | 454,518 | 912,105 | 874,235 | 1,016,191 | 507,267 | 963,642 | 1,167,929 | 1,157,291 | 1,093,055 | 1,115,921 | 1,039,003 | 937,100 | 745,834 | 710,802 | 698,804 | 692,183 | 555,216 | 887,819 | 732,496 | 849,936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,469 | 22,941 | 17,636 | 24,858 | 31,328 |
Overige kortlopende verplichtingen
| 1,512,881 | 1,442,323 | 1,341,330 | 14,125 | 13,089 | 1,278,823 | 1,397,123 | 1,442,340 | 973,777 | 967,357 | 11,613 | 13,588 | 13,467 | 12,540 | 12,387 | 13,501 | 13,801 | 12,687 | 12,646 | 14,728 | 14,366 | 14,122 | 366,115 | 327,680 | 310,804 | 256,455 | 288,888 | 18,315 | 17,064 | 15,574 | 427,439 | 369,656 | 18,437 | 19,751 | 448,947 | 13,179 | 19,083 | 17,166 | 492,709 | 18,929 | 19,378 | 20,571 | 13,573 | 19,773 | 20,058 | 19,380 | 18,254 | 21,117 | 20,411 | 20,375 | 220,455 | 24,540 | 25,085 | 24,079 | 81,031 | 82,155 | 112,653 | 79,707 | 15,368 | 43,700 | 10,221 | 200,455 | 252,517 | 153,872 | 133,197 | 162,207 |
Totaal kortlopende verplichtingen
| 10,434,184 | 8,922,233 | 8,631,564 | 8,545,499 | 8,613,077 | 8,702,856 | 8,504,993 | 8,828,265 | 6,532,531 | 6,088,068 | 5,173,933 | 5,196,615 | 5,062,196 | 4,638,348 | 4,340,518 | 4,214,151 | 3,825,528 | 4,258,898 | 3,973,388 | 4,308,661 | 4,472,593 | 4,370,386 | 3,956,639 | 4,064,183 | 4,163,053 | 3,854,377 | 4,120,016 | 4,212,650 | 4,089,228 | 4,136,033 | 4,190,972 | 3,703,748 | 4,362,574 | 4,118,884 | 4,026,772 | 4,239,259 | 4,214,068 | 4,224,452 | 4,167,717 | 4,035,679 | 4,204,065 | 4,384,565 | 4,290,725 | 4,405,207 | 4,895,861 | 4,908,414 | 4,020,238 | 3,979,937 | 3,975,522 | 3,827,185 | 3,809,172 | 4,318,324 | 3,984,832 | 4,277,807 | 81,031 | 82,155 | 112,653 | 169,686 | 155,335 | 183,656 | 124,848 | 1,168,446 | 1,109,128 | 1,149,314 | 1,052,817 | 1,068,711 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,022,817 | 2,051,200 | 2,202,138 | 2,157,235 | 2,283,153 | 2,506,771 | 2,326,963 | 2,209,701 | 2,021,701 | 2,196,434 | 2,362,583 | 2,447,278 | 2,560,971 | 2,533,379 | 2,447,272 | 2,444,823 | 2,748,514 | 2,586,650 | 2,238,487 | 1,954,953 | 1,795,522 | 1,678,846 | 1,879,763 | 1,893,188 | 1,938,664 | 2,076,129 | 1,986,179 | 2,185,720 | 2,250,265 | 2,173,932 | 1,936,539 | 2,212,800 | 1,940,555 | 2,431,272 | 2,514,611 | 2,424,315 | 2,578,579 | 2,643,860 | 2,766,051 | 2,684,441 | 2,596,254 | 2,533,608 | 2,331,864 | 2,441,416 | 2,318,762 | 2,328,641 | 2,563,515 | 2,593,598 | 2,865,066 | 2,758,843 | 2,791,564 | 2,605,126 | 2,471,130 | 2,206,185 | 79,856 | 79,842 | 79,829 | 0 | 0 | 0 | 39,933 | 924,446 | 675,996 | 397,600 | 398,653 | 320,790 |
Uitgestelde opbrengsten niet-vlottend
| 115,108 | 121,945 | 123,203 | 1,337 | 1,833 | 1,671 | 1,909 | 2,047 | 2,385 | 467 | 3,530 | 1,536 | 1,748 | 1,981 | 2,326 | 187 | 545 | 2,252 | 2,889 | 3,054 | 2,475 | 2,459 | 2,690 | 138,500 | 1,389 | 1,442 | 2,158 | 1,595 | 2,439 | 1,605 | 1,229 | 217,296 | 2,235 | 2,515 | 982 | 211,554 | 2,761 | 3,043 | 2,352 | 1,766 | 136,689 | 1,277 | 1,854 | 1,998 | 2,029 | 4,007 | 4,584 | 4,786 | 4,056 | 4,590 | 307,730 | 320,211 | 308,704 | 351,805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 290,496 | 266,263 | 270,097 | 295,273 | 192,032 | 180,702 | 205,360 | 241,709 | 160,192 | 145,305 | 140,372 | 172,707 | 169,145 | 175,406 | 170,073 | 164,293 | 163,806 | 164,700 | 155,759 | 172,816 | 170,233 | 166,095 | 161,989 | 156,530 | 116,239 | 103,396 | 102,603 | 154,931 | 156,808 | 154,073 | 169,238 | 151,221 | 160,492 | 162,256 | 167,111 | 184,158 | 174,875 | 174,722 | 176,928 | 200,321 | 205,328 | 220,192 | 227,564 | 210,374 | 218,673 | 232,658 | 234,294 | 259,923 | 265,282 | 256,989 | 249,699 | 222,043 | 240,433 | 260,849 | 29,358 | 27,205 | 13,751 | 14,637 | 10,878 | 9,149 | 28,070 | 104,628 | 94,255 | 81,398 | 78,978 | 73,193 |
Overige niet-vlottende verplichtingen
| 208,880 | 290,641 | 267,672 | 313,120 | 305,430 | 225,799 | 220,090 | 364,234 | 310,339 | 266,640 | 235,247 | 270,458 | 257,879 | 269,037 | 251,854 | 164,753 | 149,872 | 153,596 | 121,661 | 182,317 | 168,805 | 148,279 | 129,647 | 4,442 | 135,953 | 132,593 | 135,838 | 165,043 | 166,000 | 161,251 | 159,825 | 8,045 | 218,857 | 211,696 | 218,402 | 28,659 | 209,795 | 191,214 | 189,580 | 160,105 | 12,395 | 164,621 | 147,662 | 239,845 | 430,357 | 398,705 | 375,301 | 340,264 | 340,864 | 323,508 | 13,595 | 23,903 | 17,203 | 15,297 | 2,637 | 2,386 | 2,198 | 1,573 | 1,435 | 1,329 | 2,132 | 39,223 | 48,209 | 42,157 | 43,045 | 40,005 |
Totaal niet-vlottende verplichtingen
| 2,637,301 | 2,730,049 | 2,863,110 | 2,766,965 | 2,782,448 | 2,914,943 | 2,754,322 | 2,817,691 | 2,494,617 | 2,608,846 | 2,741,732 | 2,891,979 | 2,989,743 | 2,979,803 | 2,871,525 | 2,774,056 | 3,062,737 | 2,907,198 | 2,518,796 | 2,313,140 | 2,137,035 | 1,995,679 | 2,174,089 | 2,192,660 | 2,192,245 | 2,313,560 | 2,226,778 | 2,507,289 | 2,575,512 | 2,490,861 | 2,266,831 | 2,589,362 | 2,322,139 | 2,807,739 | 2,901,106 | 2,848,686 | 2,966,010 | 3,012,839 | 3,134,911 | 3,046,633 | 2,950,666 | 2,919,698 | 2,708,944 | 2,893,633 | 2,969,821 | 2,964,011 | 3,177,694 | 3,198,571 | 3,475,268 | 3,343,930 | 3,362,588 | 3,171,283 | 3,037,470 | 2,834,136 | 111,851 | 109,433 | 95,778 | 16,210 | 12,313 | 10,478 | 70,135 | 1,068,297 | 818,460 | 521,155 | 520,676 | 433,988 |
Totaal passiva
| 13,071,485 | 11,652,282 | 11,494,674 | 11,312,464 | 11,395,525 | 11,617,799 | 11,259,315 | 11,645,956 | 9,027,148 | 8,696,914 | 7,915,665 | 8,088,594 | 8,051,939 | 7,618,151 | 7,212,043 | 6,988,207 | 6,888,265 | 7,166,096 | 6,492,184 | 6,621,801 | 6,609,628 | 6,366,065 | 6,130,728 | 6,256,843 | 6,355,298 | 6,167,937 | 6,346,794 | 6,719,939 | 6,664,740 | 6,626,894 | 6,457,803 | 6,293,110 | 6,684,713 | 6,926,623 | 6,927,878 | 7,087,945 | 7,180,078 | 7,237,291 | 7,302,628 | 7,082,312 | 7,154,731 | 7,304,263 | 6,999,669 | 7,298,840 | 7,865,682 | 7,872,425 | 7,197,932 | 7,178,508 | 7,450,790 | 7,171,115 | 7,171,760 | 7,489,607 | 7,022,302 | 7,111,943 | 192,882 | 191,588 | 208,431 | 185,896 | 167,648 | 194,134 | 194,983 | 2,236,743 | 1,927,588 | 1,670,469 | 1,573,493 | 1,502,699 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,238 | 6,179 | 3,598 | 0 | 0 | 5,811 | 0 | 18,698 | 0 | 529 | 12,179 | 31,019 | 19,444 | 31,161 | 35,624 | 47,189 | 47,959 | 42,100 | 43,578 | 38,382 | 17,492 | 27,113 | 30,317 | 5,754 | 27,266 | 17,911 | 0 | 3,149 | 4,045 | 19,684 | 13,330 | 30,166 | 59,143 | 65,993 | 45,850 | 45,110 | 26,455 | 22,635 | 34,051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 | 161,000 |
Ingehouden winsten
| 4,462,620 | 4,305,713 | -159,226 | 4,094,054 | 3,729,533 | 3,640,926 | 3,598,154 | 3,440,811 | 3,305,315 | 3,235,759 | 3,157,548 | 3,058,916 | 3,003,208 | 2,907,645 | 2,900,254 | 2,840,116 | 2,792,366 | 2,761,337 | 2,808,558 | 2,893,156 | 2,886,733 | 2,854,401 | 2,831,779 | 2,802,122 | 2,762,903 | 2,721,788 | 2,391,787 | 2,289,897 | 2,234,941 | 2,183,190 | 2,123,585 | 2,093,399 | 2,071,673 | 2,026,690 | 1,992,459 | 1,992,599 | 2,091,971 | 2,105,976 | 2,135,024 | 2,192,665 | 2,164,780 | 2,145,398 | 2,157,193 | 2,105,154 | 2,008,265 | 2,019,008 | 2,049,393 | 2,056,388 | 2,027,564 | 1,968,122 | 1,939,825 | 1,882,252 | 1,977,674 | 1,901,995 | 1,121,318 | 1,044,936 | 1,002,806 | 917,500 | 802,352 | 785,254 | 893,284 | 850,434 | 811,933 | 818,792 | 780,554 | 715,465 |
Overige gereserveerde algehele resultaten
| 50,177 | 21,808 | 4,492,848 | 36,046 | 41,981 | 28,996 | 64,480 | -9,238 | -6,179 | -3,598 | 1,333 | 22,490 | -5,811 | 385,443 | -18,698 | 6,445 | -529 | -12,179 | -31,019 | -19,444 | -31,161 | -35,624 | -47,189 | -47,959 | -42,100 | -43,578 | -38,382 | -17,492 | -27,113 | -30,317 | -5,754 | -27,266 | -17,911 | 4,257 | -3,149 | -4,045 | -19,684 | -13,330 | -30,166 | -59,143 | -65,993 | -45,850 | -45,110 | -26,455 | -22,635 | -34,051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 154,368 | 200,963 | 239,046 | 162,114 | 152,028 | 158,091 | 156,909 | 141,267 | 226,502 | 224,652 | 226,717 | 212,110 | 212,475 | -168,870 | 206,000 | 228,002 | 227,582 | 215,368 | 196,669 | 187,782 | 179,411 | 175,197 | 170,829 | 163,874 | 175,604 | 171,541 | 168,894 | 149,995 | 140,536 | 142,305 | 166,868 | 145,305 | 127,083 | 152,289 | 149,140 | 125,826 | 110,138 | 125,871 | 109,042 | 83,271 | 76,421 | 96,594 | 97,334 | 115,986 | 119,890 | 108,687 | 115,165 | 115,801 | 137,610 | 132,105 | 145,302 | 171,826 | 128,556 | 125,500 | 539,147 | 571,087 | 509,809 | 470,024 | 504,555 | 517,079 | 529,360 | 484,360 | 476,460 | 455,418 | 461,240 | 458,749 |
Totaal eigen vermogen van aandeelhouders
| 4,828,165 | 4,689,484 | 4,733,668 | 4,453,214 | 4,084,542 | 3,989,013 | 3,980,543 | 3,743,078 | 3,692,817 | 3,621,411 | 3,546,598 | 3,454,516 | 3,376,683 | 3,285,218 | 3,267,254 | 3,235,563 | 3,180,948 | 3,137,705 | 3,166,227 | 3,241,938 | 3,227,144 | 3,190,598 | 3,163,608 | 3,126,996 | 3,099,507 | 3,054,329 | 2,721,681 | 2,600,892 | 2,536,477 | 2,486,495 | 2,451,453 | 2,399,704 | 2,359,756 | 2,344,236 | 2,302,599 | 2,279,425 | 2,363,109 | 2,392,847 | 2,405,066 | 2,436,936 | 2,402,201 | 2,402,992 | 2,415,527 | 2,382,140 | 2,289,155 | 2,288,695 | 2,325,558 | 2,333,189 | 2,326,174 | 2,261,227 | 2,246,127 | 2,215,078 | 2,267,230 | 2,188,495 | 1,821,465 | 1,777,023 | 1,673,615 | 1,548,524 | 1,467,907 | 1,463,333 | 1,583,644 | 1,495,794 | 1,449,393 | 1,435,210 | 1,402,794 | 1,335,214 |
Totaal eigen vermogen
| 6,928,975 | 6,689,011 | 6,750,601 | 6,355,331 | 5,828,999 | 5,582,592 | 5,554,663 | 5,352,195 | 4,852,525 | 4,769,319 | 4,710,266 | 4,658,487 | 4,610,456 | 4,463,112 | 4,448,497 | 4,396,029 | 4,326,161 | 4,231,896 | 4,271,328 | 4,370,619 | 4,337,841 | 4,376,332 | 4,359,561 | 4,285,005 | 4,052,775 | 3,984,085 | 3,632,110 | 3,465,095 | 3,377,010 | 3,288,934 | 3,255,234 | 3,191,358 | 3,111,086 | 2,988,146 | 2,953,587 | 2,906,576 | 2,981,786 | 2,988,165 | 3,033,108 | 3,051,989 | 2,992,556 | 2,984,840 | 3,007,137 | 2,962,522 | 2,848,940 | 2,841,859 | 2,890,298 | 2,916,874 | 2,896,057 | 2,810,670 | 2,786,068 | 2,769,480 | 2,829,711 | 2,751,141 | 1,821,465 | 1,777,023 | 1,673,615 | 1,548,524 | 1,467,907 | 1,463,333 | 1,583,644 | 1,495,794 | 1,449,393 | 1,435,210 | 1,402,794 | 1,335,214 |
Totaal passiva en aandeelhoudersvermogen
| 20,001,255 | 18,341,939 | 18,245,954 | 17,667,795 | 17,224,524 | 17,200,391 | 16,813,978 | 16,998,151 | 13,879,673 | 13,466,233 | 12,625,931 | 12,747,081 | 12,662,395 | 12,081,263 | 11,660,540 | 11,384,236 | 11,214,426 | 11,397,992 | 10,763,512 | 10,992,420 | 10,947,469 | 10,742,397 | 10,490,289 | 10,541,848 | 10,408,073 | 10,152,022 | 9,978,904 | 10,185,034 | 10,041,750 | 9,915,828 | 9,713,037 | 9,484,468 | 9,795,799 | 9,914,769 | 9,881,465 | 9,994,521 | 10,161,864 | 10,225,456 | 10,335,736 | 10,134,301 | 10,147,287 | 10,289,103 | 10,006,806 | 10,261,362 | 10,714,622 | 10,714,284 | 10,088,230 | 10,095,382 | 10,346,847 | 9,981,785 | 9,957,828 | 10,259,087 | 9,852,013 | 9,863,084 | 2,014,347 | 1,968,611 | 1,882,046 | 1,734,420 | 1,635,555 | 1,657,467 | 1,778,627 | 3,732,537 | 3,376,981 | 3,105,679 | 2,976,287 | 2,837,913 |