MiraeING.Co.,Ltd.
KRX:007120.KS
1101 (KRW) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6,899.776 | 8,647.758 | 8,809.065 | 15,571.028 | 16,333.078 | 13,689.64 | 23,829.165 | 32,018.266 | 30,858.527 | 34,519.246 | 35,276.675 | 62,704.189 | 64,809.847 | 64,955.706 | 54,189.718 | 46,284.49 | 57,296.021 | 21,816.804 | 18,403.499 | 18,500.288 | 19,229.679 | 18,644.371 | 18,493.996 | 17,850.743 | 17,587.039 | 20,943.059 | 22,319.663 | 23,832.181 | 7,820.766 | 6,864.843 | 7,176.88 | 2,140.788 | 6,114.086 | 29,870.993 | 28,304.006 | 27,808.296 | 28,048.515 | 1,563.614 | 2,352.193 | 1,309.907 | 868.359 | 4,085.092 | 5,597.938 | 8,256.813 | 5,264.199 | 3,980.834 | 763.141 | 6,161.743 | 1,762.372 | 2,916.483 | 3,846.487 | 5,142.331 | 3,694.127 | 1,740.305 | 3,607.363 | 4,958.617 | 5,230.93 | 5,393.422 | 1,429.065 | 1,541.312 | 1,396.823 | 1,904.139 | 2,611.94 | 4,934.486 | 1,603.593 | 665.517 | 2,060.07 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -16,956.15 | -17,360.948 | -16,332.447 | -16,738.929 | 8,961.553 | 9,000.528 | 0.528 | 0 | -3,091.565 | -1,939.172 | 232.12 | 1,431.244 | 2,000 | 136.375 | 842.225 | 0.001 | 35.452 | 44.926 | 35.326 | 123.641 | 35.069 | 1,537.873 | 3,046.833 | 941.295 | 435.137 | 560.163 | 1,399.99 | 1,704.253 | 1,798.698 | 1,573.161 | 3,443.518 | 5,920.782 | 2,578.415 | 1,931.917 | 1,233.346 | 1,323.338 | 1,610.216 | 3,103.118 | 4,754.84 | 5,025.904 | 6,460.84 | 10,783.86 | 1,937.31 | 1,034.962 | 275.958 | 144.141 | 85.508 | 2.143 | 202.358 | 675.001 | 314.908 | 333.375 | 315.409 | 60.341 | 58.262 | 69.222 | 70.429 | 167.344 | 143.44 | 215.663 | 263.583 | 282.303 | 263.583 | 1,161.25 |
Liquide middelen en kortetermijnbeleggingen
| 6,899.776 | 8,647.758 | 8,809.065 | 15,571.028 | 16,333.078 | 13,689.64 | 23,829.165 | 40,979.819 | 39,859.055 | 34,519.774 | 35,276.675 | 62,704.189 | 64,809.847 | 65,187.826 | 55,620.962 | 48,284.49 | 57,296.021 | 22,659.029 | 18,403.5 | 18,535.74 | 19,274.606 | 18,679.697 | 18,617.638 | 17,885.812 | 19,124.912 | 23,989.892 | 23,260.958 | 24,267.318 | 8,380.929 | 8,264.833 | 8,881.133 | 3,939.486 | 7,687.247 | 33,314.511 | 34,224.788 | 30,386.711 | 29,980.432 | 2,796.96 | 3,675.531 | 2,920.123 | 3,971.477 | 8,839.932 | 10,623.842 | 14,717.653 | 16,048.059 | 5,918.144 | 1,798.103 | 6,437.701 | 1,906.513 | 3,001.991 | 3,848.63 | 5,344.689 | 4,369.128 | 2,055.213 | 3,940.738 | 5,274.026 | 5,291.271 | 5,451.684 | 1,498.287 | 1,611.741 | 1,564.167 | 2,047.579 | 2,827.603 | 5,198.069 | 1,885.896 | 929.1 | 3,221.32 |
Nettovorderingen
| 1,533.978 | 1,287.519 | 680.494 | 959.356 | 904.063 | 5,482.336 | 10,088.03 | 5,206.491 | 4,695.098 | 3,733.917 | 861.209 | 3,604.226 | 3,620.489 | 4,364.277 | 6,580.057 | 3,771.343 | 3,864.523 | 5,578.97 | 6,152.418 | 3,509.362 | 7,734.48 | 0 | 4,576.789 | 4,426.941 | 3,999.483 | 4,294.419 | 2,856.304 | 2,075.299 | 1,387.392 | 0 | 3,515.016 | 0 | 0 | 1,275.862 | 2,103.428 | 2,646.554 | 3,584.565 | 1,796.18 | 1,753.321 | 0 | 2,979.425 | 4,333.796 | 4,514.376 | 0 | 0 | 6,475.389 | 0 | 2,795.844 | 5,077.275 | 4,114.855 | 4,214.651 | 2,486.985 | 6,758.097 | 6,224.739 | 3,143.923 | 0 | 4,227.56 | 5,069.739 | 6,706.722 | 5,427.756 | 4,741.118 | 0 | 0 | 0 | 0 | 7,333.699 | 8,425.12 |
Voorraad
| 5 | 0 | 0 | 730.78 | 3,350.076 | 33.588 | 77.406 | 58.775 | 58.775 | 12.208 | 12.207 | 24.62 | 60.375 | 348.544 | 24.114 | 24.114 | 24.114 | 24.114 | 28.028 | 3.914 | 5.953 | 10.517 | 22.451 | 910.273 | 531.105 | 444.065 | 330.727 | 1,022.463 | 915.402 | 1,119.342 | 793.326 | 1,246.917 | 739.04 | 469.224 | 325.201 | 1,942.934 | 1,225.357 | 517.348 | 410.184 | 3,261.916 | 2,589.597 | 3,425.192 | 2,793.405 | 4,988.277 | 3,809.183 | 3,078.329 | 2,115.086 | 2,100.614 | 4,366.376 | 3,191.283 | 2,956.789 | 2,060.064 | 3,283.041 | 5,837.267 | 6,291.087 | 5,553.153 | 6,525.77 | 6,915.937 | 6,449.472 | 6,166.374 | 9,584.341 | 8,556.591 | 6,964.975 | 6,286.922 | 8,954.056 | 8,239.369 | 6,741.644 |
Overige vlottende activa
| 1,053.316 | 221.053 | 719.712 | 0.001 | -2,402.745 | -2,402.745 | -2,402.745 | -2,402.745 | -2,402.746 | -2,402.744 | 383.626 | -2,402.745 | -2,402.745 | -2,402.744 | -2,402.746 | -2,402.745 | -2,402.745 | -2,402.745 | -2,402.745 | 6,272.997 | -0 | 4,256.225 | -0 | -0.001 | -0.001 | -0.001 | 0 | 0.001 | 0.001 | 1,900.696 | 0.001 | 3,153.893 | 2,085.529 | 0.001 | -0.002 | 0.001 | -0.001 | -0.001 | 0.001 | 3,924.322 | 0.001 | -0.001 | -0 | 6,212.859 | 8,293.354 | 0.001 | 3,587.353 | -0.001 | 0.001 | 4.201 | -0.002 | -0.001 | -0.002 | -0.001 | -0.001 | 3,824.114 | -0.002 | 0.001 | 0.001 | -0.001 | 0.001 | 6,977.112 | 9,057.552 | 8,236.394 | 7,006.379 | -0.001 | 0.001 |
Totaal vlottende activa
| 9,492.069 | 10,156.33 | 10,209.27 | 17,261.165 | 18,184.473 | 16,802.819 | 31,591.857 | 43,842.341 | 42,210.182 | 35,863.154 | 36,533.717 | 63,930.29 | 66,087.965 | 67,497.903 | 59,822.387 | 49,677.202 | 58,781.913 | 25,859.367 | 22,181.201 | 28,322.013 | 27,015.038 | 22,946.439 | 23,216.877 | 23,223.025 | 23,655.499 | 28,728.375 | 26,447.989 | 27,365.081 | 10,683.724 | 11,284.871 | 13,189.476 | 8,340.296 | 10,511.816 | 35,059.598 | 36,653.416 | 34,976.2 | 34,790.353 | 5,110.487 | 5,839.036 | 10,106.361 | 9,540.5 | 16,598.919 | 17,931.623 | 25,918.789 | 28,150.596 | 15,471.863 | 7,500.542 | 11,334.158 | 11,350.165 | 10,312.33 | 11,020.068 | 9,891.737 | 14,410.264 | 14,117.218 | 13,375.747 | 14,651.293 | 16,044.599 | 17,437.361 | 14,654.482 | 13,205.87 | 15,889.627 | 17,581.282 | 18,850.13 | 19,721.385 | 17,846.331 | 16,502.167 | 18,388.085 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5,912.149 | 6,098.108 | 6,331.481 | 6,473.162 | 6,704.702 | 6,937.967 | 7,168.713 | 7,288.466 | 7,493.721 | 7,722.051 | 7,914.835 | 30,242.578 | 1,742.275 | 1,785.114 | 1,827.456 | 3,724.027 | 3,807.148 | 3,701.927 | 3,765.14 | 3,880.805 | 6,675.811 | 6,186.163 | 6,220.687 | 6,233.752 | 6,285.473 | 6,311.083 | 6,317.102 | 6,552.804 | 3,973.561 | 4,035.172 | 4,094.601 | 4,056.677 | 4,130.744 | 4,143.107 | 4,177.317 | 3,881.69 | 3,899.104 | 3,955.587 | 4,017.632 | 2,483.131 | 1,153.483 | 5,594.748 | 5,870.418 | 6,768.842 | 4,391.972 | 8,649.142 | 8,605.279 | 8,221.224 | 10,681.789 | 10,721.498 | 14,994.243 | 18,062.337 | 8,810.725 | 9,269.015 | 9,324.378 | 9,431.109 | 13,108.344 | 13,183.641 | 13,238.558 | 13,344.165 | 13,426.725 | 13,499.678 | 13,604.409 | 13,720.413 | 13,665.313 | 13,809.986 | 13,929.852 |
Goodwill
| 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,473.584 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 4,840.207 | 4,840.207 | 4,840.207 | 4,840.207 | 9,671.783 | 9,671.783 | 9,671.783 | 9,671.783 | 9,671.783 | 9,671.783 | 9,671.783 | 9,433.301 | 9,433.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,328.6 | 1,328.6 | 1,328.6 | 1,328.6 | 3,785.936 | 3,785.936 | 1,328.6 | 1,328.6 | 1,328.6 | 1,300 | 0 | 0 | 0 | 2,457.336 | 0 | 0 | 26.47 | 35.144 | 26.47 | 617.326 | 609.567 | 609.567 | 609.567 | 647.406 | 647.406 | 647.406 | 647.406 | 646.438 | 655.281 | 655.281 | 85.281 | 85.281 | 75.47 | 80.835 | 80.835 | 175.47 | 175.47 | 206.077 | 206.076 | 210.258 | 221.66 | 140.549 | 152.232 | 176.666 | 186.171 | 189.59 | 198.65 | 221.939 | 344.869 | 305.746 | 323.921 | 292.72 | 421.208 | 2,385.114 | 2,418.796 | 2,496.98 | 2,649.248 | 2,762.587 | 1,946.694 | 2,132.155 | 2,337.387 | 2,480.552 | 2,659.464 | 2,018.388 | 2,183.294 | 2,203.756 | 2,225.095 |
Goodwill en immateriële activa
| 2,457.336 | 2,457.336 | 3,785.936 | 3,785.936 | 3,785.936 | 3,785.936 | 3,785.936 | 3,785.936 | 3,785.936 | 3,757.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,457.336 | 2,483.806 | 2,492.48 | 2,483.806 | 3,074.662 | 3,066.903 | 3,066.903 | 3,066.903 | 3,104.742 | 3,104.742 | 3,104.742 | 3,104.742 | 3,120.022 | 3,112.617 | 3,112.617 | 2,542.617 | 2,542.617 | 2,532.806 | 2,538.171 | 2,538.171 | 2,632.806 | 2,632.806 | 2,663.413 | 2,663.412 | 5,050.465 | 5,061.867 | 4,980.756 | 4,992.439 | 9,848.449 | 9,857.954 | 9,861.373 | 9,870.433 | 9,893.722 | 10,016.652 | 9,977.529 | 9,757.222 | 9,726.021 | 421.208 | 2,385.114 | 2,418.796 | 2,496.98 | 2,649.248 | 2,762.587 | 1,946.694 | 2,132.155 | 2,337.387 | 2,480.552 | 2,659.464 | 2,018.388 | 2,183.294 | 2,203.756 | 2,225.095 |
Langetermijnbeleggingen
| 62,420.434 | 59,279.414 | 59,330.615 | 65,986.505 | 65,535.704 | 72,958.041 | 49,383.356 | 11,617.316 | 13,810.36 | 29,160.342 | 47,966.396 | 20,901.72 | 19,826.668 | 15,914.524 | 19,525.909 | 26,155.997 | 19,376.453 | 32,744.206 | 31,739.591 | 24,025.849 | 24,902.513 | 24,926.274 | 24,253.403 | 34,166.259 | 32,761.995 | 25,130.919 | 30,100.545 | 31,201.254 | 30,617.452 | 29,771.832 | 29,437.896 | 28,710.093 | 26,828.461 | 183.139 | -2,457.54 | 1,164.603 | 1,694.513 | 35,225.001 | 34,010.034 | 114.353 | -399.992 | -1,642 | -3,137.499 | -4,837.043 | -9,166.665 | -594.654 | 291.209 | 790.418 | 802.502 | 862.802 | 926.722 | 474.267 | -2.224 | 254.731 | 208.41 | 226.376 | 385.164 | 393.843 | 476.488 | 487.075 | 276.755 | 317.741 | 324.36 | 291.768 | 441.661 | 493.19 | -198.035 |
Belastingvorderingen
| 3,359.817 | 3,572.996 | 8,444.178 | 3,325.964 | 3,321.402 | 3,754.514 | 4,062.981 | 646.432 | 635.248 | 432.868 | 326.049 | -20,901.72 | -19,826.668 | 7,147.325 | 325.036 | 9,015.087 | 7,312.868 | 4,628.22 | 5,129.862 | 573.927 | 477.455 | 0 | 812.473 | 0 | 2,548.363 | 0 | 2,451.785 | 0 | 0 | 2,550.48 | 2,854.743 | 0 | 2,714.981 | 4,612.942 | 7,063.193 | 0 | 0 | 2,121.523 | 2,314.772 | 1,832.237 | 5,660.986 | 7,366.659 | 5,301.372 | 0 | 13,477.452 | 14,018.241 | 10,980.292 | 0 | 7,648.773 | 7,590.14 | 3,075.257 | 274.223 | 746.866 | 1,038.836 | 927.045 | 911.677 | 696.843 | 784.764 | 795.674 | 796.881 | 888.796 | 864.892 | 937.115 | 955.035 | 998.755 | 980.035 | 1,877.702 |
Overige niet-vlottende activa
| 2,330.6 | 2,762.6 | 1,434 | 0.001 | -0 | 1,434 | 1,500 | 27,561.461 | 28,074.414 | 22,052.564 | 4,470 | 25,871.72 | 24,796.669 | -0 | 8,362.669 | 0 | 0 | 8,666.96 | 7,002.451 | -0.001 | 0 | 633.018 | 0.001 | 760.257 | 0.001 | 4,057.323 | 400 | 1,585.627 | 1,710.653 | -0.001 | 0 | 2,955.518 | -0.001 | 0.001 | 0 | 3,877.575 | 2,768.53 | 0.001 | 0.001 | 317.242 | 0.001 | 300 | 2,330.184 | 9,196.578 | -0.001 | 0.002 | 128.461 | 10,372.849 | -0.001 | -0.001 | 96.757 | 113.822 | 227.314 | 227.313 | 227.314 | 227.315 | 227.314 | 227.315 | 227.314 | 227.314 | 242.815 | 237.314 | 242.815 | 237.314 | 246.914 | 241.414 | 241.414 |
Totaal niet-vlottende activa
| 76,480.337 | 74,170.454 | 79,326.21 | 79,571.568 | 79,347.744 | 88,870.458 | 65,900.987 | 50,899.612 | 53,799.679 | 63,125.161 | 63,134.616 | 58,571.634 | 28,996.28 | 27,304.298 | 32,498.407 | 41,352.447 | 32,980.275 | 52,233.794 | 50,120.85 | 31,555.242 | 35,122.682 | 34,812.358 | 34,353.466 | 44,265.01 | 44,700.574 | 38,604.067 | 42,374.175 | 42,459.707 | 39,414.283 | 39,470.1 | 38,929.857 | 38,264.905 | 36,206.991 | 11,477.36 | 11,321.142 | 11,556.674 | 10,994.953 | 43,965.525 | 43,005.851 | 9,797.428 | 11,476.345 | 16,600.163 | 15,356.913 | 20,976.826 | 18,560.712 | 31,934.104 | 29,875.674 | 29,278.213 | 29,149.715 | 29,151.968 | 28,850.201 | 28,650.67 | 10,203.889 | 13,175.009 | 13,105.943 | 13,293.457 | 17,066.913 | 17,352.15 | 16,684.728 | 16,987.59 | 17,172.478 | 17,400.177 | 17,768.163 | 17,222.918 | 17,535.937 | 17,728.381 | 18,076.028 |
Totaal activa
| 85,972.406 | 84,326.784 | 89,535.48 | 96,832.733 | 97,492.515 | 105,673.278 | 97,492.843 | 94,741.952 | 96,009.862 | 98,988.315 | 99,668.333 | 122,501.924 | 95,084.245 | 94,802.201 | 92,320.794 | 91,029.649 | 91,762.188 | 78,093.161 | 72,302.05 | 59,877.255 | 62,137.721 | 57,758.797 | 57,570.343 | 67,488.035 | 68,356.073 | 67,332.442 | 68,822.164 | 69,824.788 | 50,098.007 | 50,754.971 | 52,119.332 | 46,605.201 | 46,718.808 | 46,536.957 | 47,974.558 | 46,532.874 | 45,785.306 | 49,076.012 | 48,844.887 | 19,903.789 | 21,016.845 | 33,199.082 | 33,288.537 | 46,895.615 | 46,711.308 | 47,405.967 | 37,376.216 | 40,612.371 | 40,499.88 | 39,464.298 | 39,870.27 | 38,542.407 | 24,614.153 | 27,292.227 | 26,481.69 | 27,944.75 | 33,111.512 | 34,789.511 | 31,339.21 | 30,193.46 | 33,062.105 | 34,981.459 | 36,618.293 | 36,944.303 | 35,382.268 | 34,230.548 | 36,464.113 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 149.026 | 139.807 | 0.36 | 2.792 | 434.92 | 42.692 | 48.928 | 447.814 | 1,306.464 | 89.596 | 0.335 | 585.158 | 287.794 | 1,657.888 | 306.751 | 165.009 | 442.961 | 309.934 | 373.394 | 164.473 | 1,957.861 | 598.06 | 944.026 | 108.974 | 545.953 | 324.446 | 964.777 | 4.95 | 9.79 | 357.522 | 812.992 | 457.613 | 19.563 | 272.42 | 801.978 | 284.684 | 395.646 | 362.261 | 784.902 | 2,136.949 | 1,492.251 | 1,449.63 | 436.845 | 1,715.479 | 721.62 | 1,440.451 | 722.066 | 571.775 | 1,003.527 | 427.301 | 607.912 | 244.256 | 627.577 | 2,696.175 | 1,060.849 | 833.485 | 2,279.086 | 2,639.534 | 2,206.459 | 1,048.089 | 1,490.386 | 1,814.105 | 2,222.136 | 2,532.386 | 3,603.735 | 3,935.848 | 3,658.797 |
Kortlopende schulden
| 2,175.83 | 2,141.115 | 2,106.999 | 2,069.652 | 2,037.496 | 2,005.897 | 1,974.847 | 1,928.074 | 1,900.398 | 1,873.205 | 1,568.062 | 1,125.161 | 63.635 | 84.87 | 105.904 | 189.09 | 254.676 | 175.995 | 178.673 | 202.467 | 214.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,668.164 | 4,562.963 | 5,369.466 | 5,596.307 | 10,667.952 | 11,474.666 | 13,737.306 | 13,466.38 | 10,098.002 | 2,660.677 | 10,334.8 | 10,738.635 | 10,796.752 | 11,334.8 | 11,334.8 | 8,334.8 | 8,334.8 | 8,334.8 | 8,334.8 | 12,480.423 | 11,944.267 | 7,129.569 | 7,109.01 | 7,907.966 | 8,018.832 | 3,440.4 | 6,152.2 | 6,141.9 | 4,609.6 | 4,353.6 |
Belastingschulden
| 0 | 54.277 | 7.994 | 58.267 | 162.619 | 250.831 | 273.471 | 10.795 | 162.935 | 372.149 | 308.528 | 181.336 | 395.409 | 160.665 | 9.67 | 13.138 | 13.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.916 | 41.079 | 85.126 | 108.03 | 210.568 | 0 | 138.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 1,705.616 | 891.012 | 1,086.472 | 2,038.988 | 1,141.697 | 1,395.141 | 1,233.362 | 1,366.03 | 1,695.386 | 661.866 | 596.432 | 538.891 | 696.994 | 446.612 | 296.266 | 722.996 | 1,384.075 | 4,319.227 | 1,033.701 | 1,210.515 | 1,214.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 913.655 | 1,197.215 | 1,647.889 | 111.916 | 41.079 | 2,079.128 | 1,570.199 | 1,339.381 | 0 | 1,685.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,943.428 | 0 | 4,745.677 | 4,849.434 | 5,009.344 | 5,357.543 | 4,956.356 | 5,352.202 | 4,871.022 | 0 | 1,633.442 | 1,528.925 | 0 |
Overige kortlopende verplichtingen
| 2,722.121 | 2,794.632 | 2,762.47 | 1,605.435 | 2,191.786 | 1,902.558 | 1,453.058 | 585.184 | 964.355 | 1,059.316 | 1,100.309 | 1,473.855 | 1,439.011 | 592.304 | 1,008.617 | 0.001 | 0 | -0.001 | -0 | 0 | 0.001 | 503.042 | 501.849 | 950.976 | 1,285.089 | 701.6 | 1,131.219 | 1,295.327 | 1,170.061 | 1,004.65 | 1,157.106 | 1,265.018 | 1,349.703 | 1,013.282 | 1,281.576 | 1,586.285 | 1,501.403 | -0.001 | 0 | -0.001 | 2,899.466 | 1,665.843 | 0.001 | 0.002 | 0.001 | 1,229.5 | 0 | 3,097.348 | 3,234.36 | 3,071.803 | 3,183.954 | 2,908.768 | 1,215.908 | 3,845.146 | 20 | 2,261.084 | 38 | 0.001 | 37.999 | -0.001 | 150.583 | -0.001 | 147.134 | 2,260.749 | 223.001 | 0.001 | 2,133.723 |
Totaal kortlopende verplichtingen
| 6,752.593 | 5,966.565 | 5,956.302 | 5,716.867 | 5,805.899 | 5,346.288 | 4,710.195 | 4,327.101 | 5,866.604 | 3,683.983 | 3,265.138 | 3,723.065 | 2,487.435 | 2,781.674 | 1,717.538 | 1,077.096 | 2,081.713 | 4,805.155 | 1,585.768 | 1,577.456 | 3,386.784 | 1,101.102 | 1,445.875 | 1,059.95 | 1,831.042 | 1,026.046 | 2,095.996 | 1,300.277 | 1,179.851 | 1,362.172 | 1,970.098 | 1,722.631 | 1,369.266 | 1,285.702 | 2,083.554 | 1,870.969 | 1,897.049 | 5,944.079 | 6,545.08 | 9,154.303 | 10,099.94 | 13,824.504 | 13,990.641 | 17,022.986 | 15,527.382 | 12,767.953 | 5,068.618 | 14,003.923 | 14,976.522 | 14,295.856 | 15,126.666 | 14,487.824 | 10,178.285 | 14,876.121 | 12,359.077 | 11,429.369 | 19,543.186 | 19,433.236 | 14,383.371 | 13,514.641 | 14,505.291 | 15,185.138 | 10,680.692 | 10,945.335 | 11,602.078 | 10,074.374 | 10,146.12 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 18,377.085 | 18,924.761 | 19,441.319 | 19,971.525 | 20,492.805 | 21,005.309 | 21,416.026 | 21,909.522 | 22,394.762 | 0 | 25,562.091 | 40.653 | 49.417 | 58.079 | 138.549 | 138.549 | 115.154 | 154.898 | 189.226 | 229.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,979.457 | 3,892.454 | 3,806.397 | 3,721.286 | 0 | 195.63 | 232.182 | 175.017 | 214.927 | 121.063 | 4,622.763 | 4,358.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,192.596 | 4,192.596 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -5,140.2 | 0 | 0 | 0 | 0 | 1,000 | 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 | 734.297 | 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 | 5,065.545 | 0 | 0 | 0 | 5,140.2 | 0 | 0 | 0 | 0 | -1,000 | 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 | 2,030.233 | 2,030.233 | 2,030.233 | 2,021.816 | 2,021.816 | 2,021.816 | 2,030.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 19,780.503 | 1,445.444 | 1,447.472 | 1,371.581 | 2,310.74 | 2,354.25 | 2,345.676 | 2,631.841 | 2,709.041 | 2,458.307 | 25,322.818 | 2,100.929 | 1,104.231 | 991.76 | 1,078.448 | 1,065.116 | 1,016.75 | 1,014.04 | 976.054 | 907.124 | 975.698 | 948.966 | 990.987 | 939.416 | 955.732 | 1,023.396 | 1,024.275 | 1,052.8 | 1,004.26 | 941.793 | 907.867 | 960.325 | 935.669 | 953.72 | 891.997 | 806.926 | 761.538 | 757.885 | 759.212 | 765.206 | 857.754 | 789.504 | 884.07 | 855.876 | 812.353 | 702.057 | -0 | 639.775 | 650.827 | 545.992 | 476.424 | 263.607 | 296.873 | 317.971 | 1,421.717 | 1,384.875 | 1,649.971 | 1,626.912 | 1,617.666 | 1,742.786 | 1,967.128 | 2,018.829 | 2,151.328 | 1,892.383 | 1,966.518 | 2,013.819 | 1,894.503 |
Totaal niet-vlottende verplichtingen
| 19,780.503 | 19,822.529 | 25,437.779 | 20,812.9 | 22,282.265 | 22,847.055 | 23,350.985 | 24,047.867 | 24,618.563 | 24,853.069 | 25,322.818 | 27,663.02 | 1,144.884 | 1,041.178 | 1,136.527 | 1,203.664 | 1,155.298 | 1,129.194 | 1,130.952 | 1,096.349 | 1,205.115 | 948.966 | 990.987 | 939.416 | 955.732 | 1,023.396 | 1,024.275 | 1,052.8 | 1,004.26 | 941.793 | 907.867 | 960.325 | 935.669 | 953.72 | 891.997 | 4,786.383 | 4,653.992 | 4,564.282 | 4,480.498 | 765.206 | 1,053.384 | 1,021.686 | 1,059.087 | 1,070.803 | 933.416 | 7,355.053 | 7,122.634 | 2,670.008 | 2,672.643 | 2,567.808 | 2,498.24 | 2,293.84 | 296.873 | 317.971 | 1,421.717 | 1,384.875 | 1,649.971 | 1,626.912 | 1,617.666 | 1,742.786 | 1,967.128 | 2,018.829 | 6,343.924 | 6,084.979 | 1,966.518 | 2,013.819 | 1,894.503 |
Totaal passiva
| 26,533.096 | 25,789.094 | 31,394.081 | 26,529.767 | 28,088.164 | 28,193.343 | 28,061.18 | 28,374.968 | 30,485.167 | 28,537.052 | 28,587.956 | 31,386.085 | 3,632.318 | 3,822.852 | 2,854.065 | 2,280.76 | 3,237.011 | 5,934.349 | 2,716.72 | 2,673.805 | 4,591.899 | 2,050.069 | 2,436.861 | 1,999.366 | 2,786.775 | 2,049.443 | 3,120.271 | 2,353.077 | 2,184.111 | 2,303.964 | 2,877.965 | 2,682.956 | 2,304.935 | 2,239.422 | 2,975.551 | 6,657.351 | 6,551.04 | 10,508.361 | 11,025.578 | 9,919.509 | 11,153.324 | 14,846.19 | 15,049.727 | 18,093.788 | 16,460.798 | 20,123.007 | 12,191.251 | 16,673.931 | 17,649.165 | 16,863.664 | 17,624.906 | 16,781.665 | 10,475.158 | 15,194.092 | 13,780.794 | 12,814.245 | 21,193.157 | 21,060.148 | 16,001.038 | 15,257.426 | 16,472.419 | 17,203.967 | 17,024.617 | 17,030.314 | 13,568.595 | 12,088.193 | 12,040.624 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 574.304 | 833.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13,941.792 | 13,941.792 | 13,941.792 | 13,941.792 | 13,941.792 | 13,941.792 | 13,941.792 | 13,941.792 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 12,948.415 | 51,793.66 | 51,793.66 | 51,793.66 | 51,793.66 | 51,793.66 | 51,793.66 | 51,793.66 | 31,793.66 | 31,793.66 | 31,793.66 | 29,078.47 | 29,078.47 | 29,078.47 | 29,078.47 | 27,171.069 | 26,761.234 | 26,761.234 | 26,761.234 | 12,699.196 | 12,699.196 | 12,102.114 | 11,819.096 | 11,819.096 | 11,819.096 | 11,819.096 | 11,545.123 | 11,545.123 | 11,545.123 | 11,545.123 | 11,545.123 | 11,545.123 | 11,545.123 | 10,221.594 | 10,221.594 | 10,221.594 | 8,603.948 | 8,603.948 | 8,603.948 | 8,603.948 | 8,603.948 | 8,603.948 | 8,578.948 | 8,578.948 | 8,578.948 | 8,578.948 | 8,578.948 |
Ingehouden winsten
| -2,212.001 | -1,042.16 | -1,253.316 | 10,854.304 | 10,252.452 | 16,018.632 | 7,821.79 | 2,846.295 | 5,008.313 | 10,007.058 | 10,640.219 | 30,582.669 | 30,926.706 | 30,421.779 | 28,644.378 | 28,191.553 | 27,909.192 | 11,305.173 | 8,731.256 | -3,209.949 | -2,867.614 | -43,536.459 | -44,111.744 | -33,729.979 | -33,649.387 | -33,620.101 | -32,821.615 | -31,164.932 | -31,303.784 | -30,978.813 | -30,196.992 | -28,421.809 | -27,915.547 | -28,031.885 | -27,955.413 | -28,024.02 | -27,665.279 | -28,381.706 | -29,080.236 | -24,231.528 | -22,944.139 | -11,745.376 | -10,612.792 | -412.374 | 1,345.412 | -415.151 | -521.897 | -1,117.946 | -3,105.764 | -3,355.846 | -3,764.632 | -11,300.587 | -11,783.959 | -12,024.82 | -11,403.903 | -8,974.293 | -9,996.674 | -8,185.666 | -6,587.686 | -7,214.082 | -5,290.094 | -4,102.288 | -2,210.659 | -4,608.382 | -2,454.618 | -1,676.285 | -6,965.545 |
Overige gereserveerde algehele resultaten
| 1,634.816 | -436.644 | -621.779 | -574.304 | -833.691 | 1,528.273 | 1,517.423 | 1,217.622 | 1,203.982 | 1,209.504 | 1,205.457 | 1,298.468 | 1,290.52 | 59,266.755 | 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
| 46,074.702 | 46,074.702 | 46,074.702 | 45,467.167 | 45,210.107 | 45,991.239 | 46,110.954 | 48,316.505 | 46,316.173 | 46,286.287 | 46,286.286 | 46,286.286 | 46,286.286 | -11,657.601 | 47,873.937 | 47,608.921 | 47,608.921 | 47,846.2 | 47,846.666 | 47,405.99 | 47,405.99 | 47,392.349 | 47,392.35 | 47,365.757 | 47,365.758 | 47,050.089 | 46,669.733 | 46,774.416 | 47,346.964 | 47,551.95 | 47,551.951 | 43,265.583 | 43,250.95 | 43,250.95 | 43,875.95 | 40,728.474 | 40,138.311 | 40,188.123 | 40,138.311 | 21,465.243 | 20,034.214 | 17,916.517 | 16,965.679 | 17,312.736 | 17,002.781 | 15,791.984 | 14,096.695 | 13,511.265 | 14,411.357 | 14,411.357 | 14,464.873 | 21,516.207 | 14,377.832 | 13,901.362 | 13,883.205 | 13,883.205 | 13,311.081 | 13,311.081 | 13,321.911 | 13,546.168 | 13,275.832 | 13,275.832 | 13,225.387 | 15,943.424 | 15,689.342 | 15,239.692 | 22,810.087 |
Totaal eigen vermogen van aandeelhouders
| 59,439.31 | 58,537.69 | 58,141.399 | 70,263.263 | 69,404.351 | 77,479.935 | 69,391.96 | 66,322.215 | 65,476.883 | 70,451.263 | 71,080.377 | 91,115.839 | 91,451.927 | 90,979.349 | 89,466.729 | 88,748.889 | 88,466.528 | 72,099.787 | 69,526.336 | 57,144.456 | 57,486.791 | 55,649.55 | 55,074.265 | 65,429.438 | 65,510.031 | 65,223.648 | 65,641.778 | 67,403.144 | 47,836.84 | 48,366.797 | 49,148.619 | 43,922.244 | 44,413.873 | 44,297.535 | 44,999.007 | 39,875.523 | 39,234.266 | 38,567.651 | 37,819.309 | 9,932.911 | 9,789.271 | 18,273.255 | 18,171.983 | 28,719.458 | 30,167.289 | 27,195.929 | 25,119.921 | 23,938.442 | 22,850.716 | 22,600.634 | 22,245.364 | 21,760.743 | 14,138.996 | 12,098.136 | 12,700.896 | 15,130.506 | 11,918.355 | 13,729.363 | 15,338.173 | 14,936.034 | 16,589.686 | 17,777.492 | 19,593.676 | 19,913.99 | 21,813.672 | 22,142.355 | 24,423.49 |
Totaal eigen vermogen
| 59,439.31 | 58,537.69 | 58,141.399 | 70,263.263 | 69,404.351 | 77,479.935 | 69,431.663 | 66,366.984 | 65,524.695 | 70,451.263 | 71,080.377 | 91,115.839 | 91,451.927 | 90,979.349 | 89,466.729 | 88,748.889 | 88,525.178 | 72,158.811 | 69,585.331 | 57,203.45 | 57,545.822 | 55,708.729 | 55,133.482 | 65,488.669 | 65,569.299 | 65,283 | 65,701.893 | 67,471.711 | 47,913.896 | 48,451.007 | 49,241.367 | 43,922.244 | 44,413.873 | 44,297.535 | 44,999.007 | 39,875.523 | 39,234.266 | 38,567.651 | 37,819.309 | 9,984.281 | 9,863.52 | 18,352.892 | 18,238.809 | 28,801.827 | 30,250.51 | 27,282.96 | 25,184.964 | 23,938.442 | 22,850.716 | 22,600.634 | 22,245.364 | 21,760.743 | 14,138.996 | 12,098.136 | 12,700.896 | 15,130.506 | 11,918.355 | 13,729.363 | 15,338.173 | 14,936.034 | 16,589.686 | 17,777.492 | 19,593.676 | 19,913.99 | 21,813.672 | 22,142.355 | 24,423.49 |
Totaal passiva en aandeelhoudersvermogen
| 85,972.406 | 84,326.784 | 89,535.48 | 96,793.03 | 97,492.515 | 105,673.278 | 97,492.843 | 94,741.952 | 96,009.862 | 98,988.315 | 99,668.333 | 122,501.924 | 95,084.245 | 94,802.201 | 92,320.794 | 91,029.649 | 91,762.188 | 78,093.161 | 72,302.05 | 59,877.255 | 62,137.721 | 57,758.797 | 57,570.343 | 67,488.035 | 68,356.073 | 67,332.442 | 68,822.164 | 69,824.788 | 50,098.007 | 50,754.971 | 52,119.332 | 46,605.2 | 46,718.808 | 46,536.957 | 47,974.558 | 46,532.874 | 45,785.306 | 49,076.012 | 48,844.887 | 19,903.79 | 21,016.844 | 33,199.082 | 33,288.537 | 46,895.615 | 46,711.308 | 47,405.967 | 37,376.216 | 40,612.373 | 40,499.881 | 39,464.298 | 39,870.27 | 38,542.407 | 24,614.154 | 27,292.228 | 26,481.69 | 27,944.75 | 33,111.512 | 34,789.511 | 31,339.21 | 30,193.46 | 33,062.105 | 34,981.459 | 36,618.293 | 36,944.304 | 35,382.268 | 34,230.548 | 36,464.113 |