Ni Steel Co.,Ltd
KRX:008260.KS
3870 (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 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
| 4,499.19 | 9,297.107 | 4,499.231 | 8,801.558 | 6,663.683 | 17,273.414 | 4,207.817 | 4,002.514 | 6,531.784 | 2,815.089 | 2,450.766 | 358.594 | 362.711 | 630.405 | 596.196 | 1,232.057 | 491.609 | 626.164 | 2,003.663 | 848.436 | 741.114 | 1,096.99 | 400.359 | 4,524.611 | 1,359.332 | 2,835.151 | 1,151.067 | 502.79 | 414.837 | 351.725 | 638.284 | 473.563 | 212.171 | 80.244 | 165.917 | 248.553 | 272.839 | 1,460.04 | 97.964 | 73.974 | 199.423 | 328.458 | 91.231 | 225.749 | 1,460.759 | 1,382.312 | 141.571 | 2,222.044 | 3,476.139 | 1,062.482 | 1,067.345 | 365.774 | 98.284 | 228.766 | 307.208 | 65.281 | 183.986 | 173.858 | 268.585 | 173.482 | 90.843 | 315.322 | 176.113 | 199.69 | 623.19 | 283.216 | 101.265 | 1,620.538 | 856.283 | 946.122 |
Kortetermijnbeleggingen
| 27,919.626 | 51,368.858 | 38,598.46 | 40,124.571 | 5,075.077 | -0 | -0 | -0 | 589.39 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 15.85 | 15.85 | 28.25 | 28.25 | 12.4 | 12.4 | 44.149 | 44.149 | 44.149 | 44.149 | 0.14 | 0 | 0 | 0.2 | 0.2 | 0.2 | 19.04 | 35.68 | 55.28 | 70.77 | 54.35 | 59.51 | 41.205 | 42.82 | 57.295 | 229.025 | 227.73 | 211.04 | 234.78 | 147.535 | 45.235 | 62.455 | 21.82 | 17.635 | 200 | -433.468 | 0 | -433.468 | 5 | 5 | 5 | 39.594 | 40.394 | 84.23 | 50.386 | 50.986 | 207.496 | 27 | 35.781 | 171.73 | 16.571 |
Liquide middelen en kortetermijnbeleggingen
| 32,418.817 | 60,665.965 | 43,097.691 | 48,926.129 | 11,738.76 | 17,273.414 | 4,207.816 | 4,002.514 | 6,531.784 | 2,815.089 | 2,450.766 | 358.594 | 362.711 | 630.405 | 596.196 | 1,232.057 | 491.609 | 626.164 | 2,003.663 | 864.286 | 756.964 | 1,125.24 | 428.609 | 4,537.011 | 1,371.732 | 2,879.3 | 1,195.216 | 546.939 | 458.986 | 351.865 | 638.284 | 473.563 | 212.371 | 80.444 | 166.117 | 267.593 | 308.519 | 1,515.32 | 168.734 | 128.324 | 258.933 | 369.663 | 134.051 | 283.044 | 1,689.784 | 1,610.042 | 352.611 | 2,456.824 | 3,623.674 | 1,107.717 | 1,129.8 | 387.594 | 115.919 | 428.766 | 307.208 | 65.281 | 183.986 | 178.858 | 273.585 | 178.482 | 130.437 | 355.716 | 260.343 | 250.076 | 674.176 | 490.712 | 128.265 | 1,656.319 | 1,028.013 | 962.693 |
Nettovorderingen
| 67,009.563 | 45,965.554 | 60,163.881 | 75,211.985 | 83,758.306 | 80,735.91 | 68,172.891 | 55,429.561 | 47,284.971 | 50,505.088 | 47,492.517 | 32,841.623 | 37,657.659 | 30,380.551 | 34,991.417 | 31,376.505 | 31,319.08 | 30,987.331 | 27,153.504 | 23,632.463 | 27,980.016 | 0 | 22,484.815 | 23,007.613 | 0 | 0 | 28,717.292 | 21,873.274 | 0 | 0 | 26,177.517 | 0 | 0 | 19,581.73 | 20,649.101 | 0 | 30,690.05 | 31,077.238 | 31,655.001 | 28,029.342 | 28,849.961 | 33,349.272 | 33,043.516 | 30,784.493 | 0 | 34,818.088 | 31,372.362 | 0 | 29,508.872 | 29,739.578 | 26,682.335 | 0 | 0 | 24,510.251 | 16,729.082 | 0 | 0 | 0 | 14,263.636 | 13,829.201 | 0 | 0 | 0 | 0 | 23,433.053 | 26,792.274 | 0 | 19,019.788 | 16,087.636 | 16,718.974 |
Voorraad
| 32,467.968 | 40,837.381 | 48,667.762 | 45,110.393 | 46,189.268 | 49,430.78 | 45,447.687 | 53,775.866 | 45,070.958 | 41,048.116 | 40,215.958 | 35,043.947 | 30,529.682 | 28,595.491 | 21,854.798 | 21,029.467 | 20,118.157 | 22,253.724 | 22,212.076 | 25,614.456 | 24,341.924 | 18,764.015 | 15,399.783 | 19,420.951 | 20,641.269 | 17,484.325 | 17,447.6 | 21,893.39 | 19,180.125 | 18,239.367 | 11,045.504 | 10,918.201 | 11,117.45 | 20,375.587 | 18,210.799 | 18,762.04 | 27,880.483 | 24,498.863 | 22,852.686 | 19,272.79 | 19,681.469 | 21,285.671 | 21,379.581 | 23,456.258 | 26,883.592 | 26,390.811 | 24,885.631 | 30,707.109 | 30,868.764 | 36,290.594 | 33,876.48 | 34,561.881 | 31,703.98 | 31,329.581 | 22,994.888 | 25,513.502 | 25,198.001 | 20,192.921 | 23,368.83 | 23,339.747 | 26,468.011 | 34,082.156 | 42,248.054 | 37,230.031 | 32,425.602 | 30,693.507 | 21,604.032 | 20,041.337 | 17,611.11 | 17,763.501 |
Overige vlottende activa
| 7,168.748 | 8,027.16 | 10,143.26 | 0 | 0 | -0 | -0 | -0 | 0 | -0.001 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 23,884.192 | -0 | 0.001 | 20,733.834 | 22,083.546 | 0 | 0.001 | 23,778.589 | 26,668.461 | 0 | 18,944.028 | 19,914.77 | -0.001 | -0 | 26,091.409 | -0.001 | 0.001 | 0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 31,299.806 | 0.001 | 0 | 27,160.862 | 0.001 | 0.001 | -0 | 21,869.318 | 31,309.314 | -0.001 | 0.001 | 13,279.088 | 17,274.473 | 19,237.394 | -0.001 | 0.001 | 9,967.85 | 14,950.274 | 14,243.367 | 19,772.916 | 0.001 | 0.001 | 16,988.089 | -0.001 | 0.001 | -0.001 |
Totaal vlottende activa
| 139,065.095 | 155,496.06 | 162,072.594 | 169,248.507 | 141,686.334 | 147,440.104 | 117,828.394 | 113,207.94 | 98,887.713 | 94,368.292 | 90,159.242 | 68,244.164 | 68,550.052 | 59,606.447 | 57,442.411 | 53,638.029 | 51,928.846 | 53,867.22 | 51,369.243 | 50,111.205 | 53,078.904 | 43,773.447 | 38,313.207 | 46,965.576 | 42,746.835 | 42,447.171 | 47,360.108 | 44,313.604 | 43,417.7 | 45,259.693 | 37,861.306 | 30,335.792 | 31,244.591 | 40,037.76 | 39,026.016 | 45,121.042 | 58,879.051 | 57,091.422 | 54,676.422 | 47,430.455 | 48,790.362 | 55,004.607 | 54,557.149 | 54,523.796 | 59,873.182 | 62,818.942 | 56,610.604 | 60,324.795 | 64,001.311 | 67,137.89 | 61,688.615 | 56,818.793 | 63,129.213 | 56,268.597 | 40,031.179 | 38,857.871 | 42,656.46 | 39,609.173 | 37,906.05 | 37,347.431 | 36,566.298 | 49,388.146 | 56,751.764 | 57,253.023 | 56,532.832 | 57,976.494 | 38,720.386 | 40,717.443 | 34,726.76 | 35,445.167 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 284,814.032 | 279,909.191 | 276,563.008 | 271,714.418 | 274,473.539 | 277,187.487 | 273,473.238 | 269,757.581 | 265,435.454 | 258,257.416 | 245,483.114 | 248,353.556 | 234,572.33 | 232,800.884 | 224,717.07 | 214,339.236 | 212,321.17 | 206,521.144 | 202,557.782 | 200,892.746 | 200,546.716 | 203,256.134 | 201,115.814 | 198,305.229 | 194,906.389 | 194,169.829 | 195,428.559 | 185,939.791 | 184,210.526 | 182,906.947 | 160,595.741 | 157,055.997 | 152,062.237 | 137,788.303 | 129,550.443 | 122,797.165 | 114,103.672 | 107,798.068 | 105,458.672 | 96,765.052 | 94,486.002 | 92,771.866 | 90,169.157 | 75,139.173 | 73,576.366 | 75,630.088 | 75,973.74 | 72,763.624 | 73,193.622 | 74,162.757 | 73,726.823 | 73,629.295 | 74,583.478 | 71,512.443 | 69,211.716 | 77,039.593 | 74,508.425 | 73,525.571 | 69,400.812 | 53,455.088 | 54,625.433 | 53,309.452 | 54,878.668 | 49,223.929 | 44,021.427 | 42,306.555 | 40,327.841 | 36,883.703 | 34,715.54 | 32,271.151 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,033.291 | 518.83 | 520.132 | 521.458 | 522.783 | 524.108 | 525.433 | 531.662 | 537.89 | 544.119 | 550.348 | 586.767 | 901.986 | 378.706 | 415.125 | 451.544 | 487.963 | 524.383 | 560.802 | 599.236 | 637.669 | 676.103 | 714.537 | 905.329 | 961.121 | 1,016.913 | 937.706 | 1,085.288 | 1,107.714 | 1,130.14 | 1,152.566 | 953.442 | 1,161.886 | 1,147.262 | 980.138 | 724.124 | 687.444 | 667.75 | 577.807 | 569.379 | 544.766 | 553.312 | 576.585 | 607.69 | 638.796 | 652.502 | 673.329 | 694.156 | 684.04 | 609.577 | 425.032 | 479.953 | 494.607 | 510.195 | 269.59 | 266.445 | 257.549 | 268.653 | 279.758 | 22 | 22 | 11 | 11 | 173 | 11 | 11 | 11 | 11 | 0 | 0 |
Goodwill en immateriële activa
| 1,033.291 | 518.83 | 520.132 | 521.458 | 522.783 | 524.108 | 525.433 | 531.662 | 537.89 | 544.119 | 550.348 | 586.767 | 901.986 | 378.706 | 415.125 | 451.544 | 487.963 | 524.383 | 560.802 | 599.236 | 637.669 | 676.103 | 714.537 | 905.329 | 961.121 | 1,016.913 | 937.706 | 1,085.288 | 1,107.714 | 1,130.14 | 1,152.566 | 953.442 | 1,161.886 | 1,147.262 | 980.138 | 724.124 | 687.444 | 667.75 | 577.807 | 569.379 | 544.766 | 553.312 | 576.585 | 607.69 | 638.796 | 652.502 | 673.329 | 694.156 | 684.04 | 609.577 | 425.032 | 479.953 | 494.607 | 510.195 | 269.59 | 266.445 | 257.549 | 268.653 | 279.758 | 22 | 22 | 11 | 11 | 173 | 11 | 11 | 11 | 11 | 456.578 | 269.691 |
Langetermijnbeleggingen
| 8,940.513 | 8,577.806 | 8,699.832 | -31,409.833 | 3,392.697 | 4,002.776 | 4,146.698 | 4,026.253 | 3,732.695 | 3,607.247 | 3,820.978 | 3,668.956 | 3,624.731 | 3,462.613 | 3,373.34 | 3,259.86 | 3,341.602 | 3,367.034 | 2,978.727 | 2,967.373 | 2,950.285 | 2,919.162 | 3,115.639 | 3,156.392 | 6,003.158 | 5,882.449 | 7,082.228 | 7,005.637 | 6,960.728 | 7,003.798 | 0 | 0 | 6,964.287 | 6,613.397 | 6,450.003 | 6,495.426 | 6,441.333 | 7,331.333 | 7,394.934 | 7,670.736 | 7,741.597 | 7,666.155 | 7,893.219 | 7,890.2 | 8,019.194 | 8,222.142 | 8,281.054 | 8,231.932 | 8,413.294 | 7,608.97 | 7,233.661 | 11,237.4 | 10,301.27 | 8,247.948 | 9,070.506 | 0 | 2,348.783 | 1,875.225 | 1,875.225 | 2,535.105 | 2,835.111 | 1,191.416 | 1,167.675 | 1,200.834 | 1,443.894 | 1,098.849 | 1,516.945 | 1,743.364 | 919.38 | 143.189 |
Belastingvorderingen
| 1,755.594 | 1,773.105 | 2,078.943 | 1,745.331 | 2,477.304 | 822.817 | 715.136 | 812.317 | 723.516 | 413.873 | 317.4 | 384.985 | 431.059 | 802.815 | 758.71 | 662.37 | 601.195 | 566.222 | 519.465 | 341.94 | 81.16 | 28.25 | 28.25 | 12.4 | 12.4 | 44.149 | 44.149 | 44.149 | 44.149 | 0.14 | 0 | 0 | 0.2 | 0.2 | 0.2 | 19.04 | 35.68 | 55.28 | 70.77 | 54.35 | 59.51 | 41.205 | 42.82 | 57.295 | 229.025 | 227.73 | 211.04 | 234.78 | 147.535 | 45.235 | 62.455 | 415.001 | 0 | 200 | 120.676 | 0 | 317.56 | 438.468 | 673.794 | 1,543.954 | 2,250.488 | 2,417.04 | 1,299.107 | 454.44 | 387.12 | 289.409 | 289.409 | 280.266 | 261.225 | 272.235 |
Overige niet-vlottende activa
| 1,005.409 | 1,013.138 | 1,000.288 | 41,132.114 | 6,308.87 | 973.843 | 755.743 | 678.025 | 737.625 | 737.625 | 725.726 | 669.54 | 669.538 | 669.139 | 669.489 | 665 | 667.901 | 783.038 | 689.149 | 700.168 | 687.97 | 703.85 | 621.436 | 574.217 | 598.918 | 598.068 | 477.49 | 431.49 | 439.891 | 555.767 | 7,653.281 | 7,623.21 | 520.84 | 506.043 | 621.043 | 637.643 | 680.643 | 683.318 | 995.218 | 973.269 | 953.269 | 753.269 | 753.043 | 713.044 | 493.044 | 493.043 | 492.543 | 492.543 | 428.569 | 422.759 | 422.758 | -0.001 | 410.816 | -0.001 | 196.459 | 3,662.082 | 196.459 | 196.459 | 632.927 | 625.286 | 652.606 | 659.45 | 949.487 | 621.693 | 622.293 | 778.803 | 598.306 | 607.087 | 196.459 | 228.187 |
Totaal niet-vlottende activa
| 297,548.838 | 291,792.069 | 288,862.203 | 283,703.489 | 287,175.193 | 283,511.031 | 279,616.249 | 275,805.838 | 271,167.18 | 263,560.282 | 250,897.565 | 253,663.803 | 240,199.645 | 238,114.156 | 229,933.734 | 219,378.011 | 217,419.831 | 211,761.822 | 207,305.925 | 205,501.462 | 204,903.801 | 207,583.499 | 205,595.676 | 202,953.567 | 202,481.986 | 201,711.408 | 203,970.131 | 194,506.355 | 192,763.008 | 191,596.792 | 169,401.588 | 165,632.649 | 160,709.45 | 146,055.205 | 137,601.827 | 130,673.398 | 121,948.772 | 116,535.749 | 114,497.401 | 106,032.786 | 103,785.144 | 101,785.807 | 99,434.824 | 84,407.402 | 82,956.425 | 85,225.505 | 85,631.707 | 82,417.035 | 82,867.06 | 82,849.298 | 81,870.729 | 85,761.648 | 85,790.171 | 80,470.585 | 78,868.947 | 80,968.12 | 77,628.776 | 76,304.376 | 72,862.516 | 58,181.433 | 60,385.638 | 57,588.358 | 58,305.937 | 51,673.896 | 46,485.734 | 44,484.616 | 42,743.501 | 39,525.42 | 36,549.182 | 33,184.453 |
Totaal activa
| 436,613.933 | 447,288.129 | 450,934.797 | 452,951.997 | 428,861.527 | 430,951.135 | 397,444.643 | 389,013.778 | 370,054.893 | 357,928.574 | 341,056.807 | 321,907.967 | 308,749.697 | 297,720.603 | 287,376.146 | 273,016.04 | 269,348.677 | 265,629.042 | 258,675.167 | 255,612.667 | 257,982.705 | 251,356.947 | 243,908.883 | 249,919.143 | 245,228.821 | 244,158.579 | 251,330.239 | 238,819.959 | 236,180.708 | 236,856.485 | 207,262.893 | 195,968.441 | 191,954.041 | 186,092.964 | 176,627.843 | 175,794.44 | 180,827.825 | 173,627.171 | 169,173.823 | 153,463.24 | 152,575.506 | 156,790.413 | 153,991.972 | 138,931.198 | 142,829.607 | 148,044.447 | 142,242.311 | 142,741.83 | 146,868.371 | 149,987.187 | 143,559.344 | 142,580.441 | 148,919.384 | 136,739.183 | 118,900.126 | 119,825.991 | 120,285.235 | 115,913.549 | 110,768.566 | 95,528.864 | 96,951.936 | 106,976.505 | 115,057.7 | 108,926.919 | 103,018.566 | 102,461.11 | 81,463.887 | 80,242.863 | 71,275.942 | 68,629.62 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,806.678 | 15,650.862 | 21,716.253 | 24,986.427 | 28,804.872 | 27,368.668 | 19,143.604 | 27,626.146 | 29,973.536 | 27,115.675 | 24,363.859 | 18,652.64 | 17,629.903 | 13,770.378 | 19,065.225 | 12,130.21 | 13,033.141 | 12,087.243 | 8,321.802 | 9,179.686 | 12,415.231 | 10,041.432 | 10,131.326 | 10,106.417 | 9,778.385 | 11,582.966 | 14,106.078 | 15,855.494 | 7,245.726 | 8,659.624 | 7,890.079 | 6,076.573 | 7,257.333 | 9,456.438 | 6,265.403 | 6,571.144 | 8,078.786 | 4,981.218 | 6,721.436 | 2,237.823 | 1,758.614 | 4,144.516 | 1,809 | 1,664.346 | 2,415.435 | 2,275.204 | 1,603.468 | 1,395.462 | 2,804.43 | 2,741.82 | 1,529.519 | 1,681.815 | 3,204.591 | 3,625.679 | 5,111.809 | 4,341.185 | 4,449.512 | 3,120.961 | 772.907 | 1,728.985 | 4,706.945 | 1,326.276 | 3,058.363 | 3,030.395 | 5,670.072 | 3,337.391 | 2,593.154 | 5,862.346 | 4,410.585 | 7,307.697 |
Kortlopende schulden
| 118,712.51 | 129,115.863 | 134,132.681 | 134,066.335 | 109,757.117 | 117,269.281 | 120,871.308 | 123,743.335 | 113,121.011 | 113,830.866 | 122,085.175 | 120,908.313 | 105,085.986 | 110,318.697 | 109,957.297 | 110,393.907 | 107,806.932 | 105,926.545 | 107,415.031 | 98,790.517 | 96,716.6 | 88,975.518 | 83,282.227 | 88,932.67 | 85,362.206 | 59,858.575 | 82,886.813 | 72,424.033 | 78,294.357 | 98,993.546 | 77,825.493 | 67,763.265 | 66,827.404 | 60,987.678 | 56,862.835 | 58,949.125 | 65,175.058 | 66,154.501 | 60,756.126 | 54,815.193 | 47,988.159 | 43,487.164 | 43,251.098 | 42,883.931 | 48,254.312 | 48,914.619 | 46,555.731 | 51,691.18 | 60,162.967 | 76,837.002 | 72,799.803 | 71,792.287 | 71,156.979 | 66,981.36 | 48,922.119 | 55,464.272 | 56,528.972 | 53,265.23 | 54,732.851 | 53,985.805 | 55,189.261 | 66,935.615 | 70,405.131 | 61,630.239 | 53,827.862 | 57,614.104 | 37,483.526 | 33,251.959 | 28,436.469 | 22,764.967 |
Belastingschulden
| 4,471.549 | 10,778.191 | 8,581.985 | 12,330.066 | 13,987.17 | 14,104.412 | 15,786.701 | 8,679.863 | 7,680.336 | 8,114.429 | 4,766.326 | 2,076.238 | 3,111.828 | 2,904.852 | 2,929.152 | 1,973.112 | 2,286.063 | 1,650.893 | 1,963.671 | 1,446.592 | 1,872.392 | 3,775.276 | 3,687.708 | 2,900.297 | 2,223.74 | 2,919.088 | 1,574.425 | 1,449.153 | 1,772.453 | 2,024.27 | 2,453.599 | 808.451 | 922.526 | 1,616.204 | 1,604.48 | 1,766.617 | 1,695.618 | 1,212.646 | 1,060.9 | 610.354 | 1,936.286 | 1,745.381 | 2,597.117 | 1,495.246 | 1,379.904 | 2,351.142 | 2,259.969 | 1,042.086 | 1,785.162 | 1,913.407 | 1,582.706 | 1,956.998 | 2,719.833 | 0 | 3,521.067 | 1,533.88 | 1,662.716 | 1,549.501 | 434.223 | 914.649 | 971.901 | 2,403.968 | 1,352.515 | 1,089.265 | 826.237 | 506.555 | 569.092 | 466.773 | 341.91 | 288.141 |
Uitgestelde opbrengsten
| 9,297.122 | 8,728.493 | 8,771.029 | 37,409.609 | 44,296.849 | 9,655.745 | 8,727.725 | 8,199.362 | 9,084.076 | 8,971.797 | 22,185.386 | 14,804.373 | 18,009.217 | 14,633.118 | 16,829.48 | 13,725.68 | 12,594.077 | 13,425.946 | 11,489.167 | 8,472.555 | 10,113.973 | 3,775.276 | 9,913.279 | 2,900.297 | 9,931.625 | 13,233.123 | 9,990.069 | 1,449.153 | 7,105.679 | 2,024.27 | 8,904.105 | 11,938.951 | 12,473.205 | 1,616.204 | 1,604.48 | 10,211.283 | 13,511.556 | 8,186.354 | 8,229.376 | 610.354 | 1,936.286 | 9,525.558 | 9,957.299 | 1,495.246 | 1,379.904 | 2,351.142 | 6,694.419 | 4,620.4 | 6,467.918 | 1,913.407 | 7,060.155 | 1,956.998 | 2,719.833 | 1,651.866 | 3,521.067 | 2,362.426 | 1,662.716 | 4,544.57 | 434.223 | 2,424.258 | 971.901 | 4,076.502 | 1,352.515 | 2,230.459 | 2,276.183 | 506.555 | 2,306.706 | 2,059.627 | 828.394 | 288.141 |
Overige kortlopende verplichtingen
| 23,977.972 | 31,771.677 | 23,312.063 | -0.001 | 0.001 | 42,450.417 | 28,110.863 | 21,288.454 | 18,187.785 | 18,206.13 | 0.001 | -0.001 | 0 | -0.001 | -0 | -0 | -0.001 | 0 | -0 | -0.001 | 0 | 8,703.858 | 0 | 7,174.827 | 0.002 | -0.001 | 0 | 5,454.184 | -0.001 | 7,328.344 | 0 | 0.001 | 0.001 | 9,116.137 | 6,891.835 | -0.001 | 0.001 | -0.001 | 0 | 5,419.545 | 5,677.713 | -0.001 | -0 | 3,867.543 | 4,296.804 | 6,180.356 | 0.001 | 0.001 | -0.001 | 6,198.184 | 0.001 | 1,837.431 | 5,550.224 | 4,131.605 | 4,985.731 | 0.001 | 1,530.968 | -0.001 | 1,860.769 | -0.001 | 1,126.395 | 0.001 | 1,563.605 | 0.001 | 0.001 | 2,048.927 | -0.001 | 0.001 | 0.001 | 1,910.701 |
Totaal kortlopende verplichtingen
| 165,794.282 | 185,266.896 | 187,932.026 | 196,462.37 | 182,858.839 | 196,744.111 | 176,853.5 | 180,857.298 | 170,366.409 | 168,124.467 | 168,634.422 | 154,365.326 | 140,725.106 | 138,722.192 | 145,852.002 | 136,249.796 | 133,434.149 | 131,439.734 | 127,226 | 116,442.757 | 119,245.804 | 111,496.084 | 103,326.832 | 109,114.211 | 105,072.218 | 84,674.663 | 106,982.96 | 95,182.864 | 92,645.761 | 117,005.784 | 94,619.677 | 85,778.79 | 86,557.943 | 81,176.457 | 71,624.553 | 75,731.551 | 86,765.401 | 79,322.072 | 75,706.938 | 63,082.915 | 57,360.772 | 57,157.237 | 55,017.397 | 49,911.066 | 56,346.455 | 59,721.321 | 54,853.618 | 57,707.043 | 69,435.314 | 87,690.413 | 81,389.478 | 77,268.531 | 82,631.627 | 76,390.51 | 62,540.726 | 62,167.884 | 64,172.168 | 60,930.76 | 57,800.75 | 58,139.047 | 61,994.502 | 72,338.394 | 76,379.614 | 66,891.094 | 61,774.118 | 63,506.977 | 42,383.385 | 41,173.933 | 33,675.449 | 32,271.506 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9,166.665 | 10,000 | 14,333.327 | 18,221.519 | 20,557.101 | 23,980.406 | 23,881.234 | 26,129.509 | 29,237.558 | 30,496.096 | 22,422.094 | 25,171.957 | 30,895.925 | 27,143.145 | 12,732.509 | 12,611.485 | 14,580.157 | 16,590.152 | 13,935.908 | 21,926.902 | 23,778.688 | 27,006.22 | 28,195.8 | 30,385.38 | 32,574.96 | 53,655.438 | 40,177.247 | 42,589.074 | 45,278.654 | 25,791.61 | 20,249.94 | 21,708.27 | 19,166.6 | 20,124.93 | 21,083.26 | 19,920 | 15,000 | 15,000 | 15,000 | 13,500 | 19,500 | 24,500 | 24,500 | 17,000 | 17,000 | 19,500 | 19,500 | 19,500 | 14,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 673.751 | 0 | 0 | 0 | -3,066.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,966.319 | 0 | 5,484.769 | 0 | 0 | 4,930.818 | 5,020.366 | 4,944.589 | 0 | 0 | 0 | 4,051.693 | 0 | 4,142.139 | 4,290.394 | 0 | 0 | 0 | 0 | 0 | 0 | 3,868.995 | 0 | 0 | 0 | 0 | 0 | 2,598.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2,947.734 | 0 | 0 | 0 | 3,066.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.941 | 257.603 | 571.608 | 777.188 | 933.694 | 1,114.938 | 1,172.911 | 1,235.236 | 807.283 | 941.418 | 1,310.453 | 1,350.045 | 1,280.809 | 1,397.26 | 1,397.672 | 1,495.219 | 1,466.974 | 1,442.785 | 1,519.579 | 1,594.492 | 1,681.459 | 1,762.751 | 1,816.876 | 1,904.045 | 1,950.844 | 1,961.678 | 2,001.128 | 2,088.733 | 2,064.841 | 2,081.016 | 2,231.965 | 2,292.694 | 1,879.021 | 1,601.921 | 2,825.919 | 2,831.084 | 2,987.986 | 2,855.947 | 0 | 0 | 0 | 0 | 298.158 | 298.158 | 304.973 | 304.973 | 468.765 | 320.495 | 296.46 |
Overige niet-vlottende verplichtingen
| 11,548.572 | 11,678.069 | 10,857.724 | 9,832.62 | 9,504.919 | 9,012.433 | 8,514.589 | 9,524.343 | 9,264.866 | 8,374.871 | 8,147.224 | 7,694.511 | 7,455.591 | 7,465.984 | 7,351.686 | 7,139.423 | 6,885.098 | 6,676.473 | 6,628.548 | 6,242.287 | 6,020.323 | 60 | 5,829.751 | 0.001 | 5,255.417 | 5,045.177 | 0 | 44.999 | -0.001 | 4,761.684 | 4,597.765 | 4,175.142 | 0.001 | 4,202.545 | -0 | 0.001 | 4,195.758 | 4,658.414 | 4,477.056 | 4,083.939 | 3,807.909 | 4,049.435 | 0 | 3,768.366 | 3,613.032 | 3,360.956 | 3,021.61 | 2,816.612 | 103.999 | 2,677.779 | 2,537.845 | 2,370.807 | 2,360.745 | 2,505.029 | 2,114.438 | 2,004.176 | 1,963.341 | 1,907.615 | 1,886.976 | 1,982.286 | 1,935.35 | 1,900.776 | 1,728.424 | 1,682.411 | 1,640.806 | 1,591.526 | 1,536.704 | 1,466.855 | 1,395.553 | 1,344.666 |
Totaal niet-vlottende verplichtingen
| 20,715.237 | 21,678.069 | 28,812.535 | 28,054.139 | 30,062.02 | 32,992.839 | 32,395.822 | 35,653.852 | 38,502.424 | 38,870.967 | 30,569.318 | 32,866.468 | 38,351.516 | 34,609.128 | 20,084.195 | 19,750.908 | 21,465.255 | 23,266.624 | 20,564.456 | 28,169.189 | 29,799.011 | 33,088.48 | 34,283.154 | 36,441.758 | 38,607.565 | 59,634.309 | 46,223.004 | 48,827.35 | 51,458.478 | 31,360.577 | 25,789.123 | 27,193.865 | 24,568.339 | 25,608.284 | 26,622.659 | 25,608.067 | 20,690.977 | 21,125.388 | 20,919.841 | 19,103.518 | 24,902.401 | 30,230.894 | 30,131.746 | 22,585.242 | 22,517.077 | 24,811.8 | 24,483.288 | 24,317.74 | 18,790.789 | 4,742.62 | 4,618.861 | 4,602.772 | 4,653.439 | 4,384.05 | 3,716.359 | 4,830.095 | 4,794.425 | 4,895.601 | 4,742.923 | 1,982.286 | 1,935.35 | 1,900.776 | 1,728.424 | 1,980.569 | 1,938.964 | 1,896.499 | 1,841.677 | 1,935.62 | 1,716.048 | 1,641.126 |
Totaal passiva
| 186,509.519 | 206,944.965 | 216,744.561 | 224,516.509 | 212,920.858 | 229,736.95 | 209,249.323 | 216,511.15 | 208,868.833 | 206,995.435 | 199,203.74 | 187,231.794 | 179,076.622 | 173,331.32 | 165,936.197 | 156,000.704 | 154,899.404 | 154,706.358 | 147,790.456 | 144,611.947 | 149,044.815 | 144,584.564 | 137,609.986 | 145,555.969 | 143,679.783 | 144,308.972 | 153,205.964 | 144,010.214 | 144,104.24 | 148,366.361 | 120,408.8 | 112,972.655 | 111,126.281 | 106,784.741 | 98,247.212 | 101,339.618 | 107,456.379 | 100,447.46 | 96,626.779 | 82,186.433 | 82,263.173 | 87,388.13 | 85,149.143 | 72,496.309 | 78,863.532 | 84,533.121 | 79,336.906 | 82,024.783 | 88,226.104 | 92,433.032 | 86,008.339 | 81,871.303 | 87,285.066 | 80,774.56 | 66,257.084 | 66,997.979 | 68,966.593 | 65,826.36 | 62,543.673 | 60,121.333 | 63,929.851 | 74,239.17 | 78,108.038 | 68,871.663 | 63,713.082 | 65,403.477 | 44,225.062 | 43,109.553 | 35,391.498 | 33,912.632 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,300.059 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 | 14,213.425 |
Ingehouden winsten
| 219,606.018 | 210,143.42 | 204,347.994 | 207,841.195 | 195,346.376 | 180,173.955 | 167,155.09 | 151,802.367 | 140,485.799 | 129,590.558 | 120,510.486 | 105,698.885 | 100,695.787 | 95,411.994 | 92,462.66 | 85,805.584 | 83,239.521 | 79,717.672 | 79,811.963 | 79,741.601 | 77,678.77 | 75,409.182 | 74,967.469 | 74,635.126 | 71,820.99 | 70,060.107 | 68,334.775 | 65,208.086 | 62,474.809 | 60,415.711 | 58,779.68 | 54,593.025 | 52,424.998 | 50,905.462 | 49,977.87 | 48,659.441 | 47,576.064 | 44,931.929 | 44,299.262 | 42,651.728 | 41,687.255 | 41,032.092 | 40,420.495 | 37,466.814 | 35,452.972 | 34,543.251 | 33,937.329 | 31,862.539 | 29,787.759 | 28,579.601 | 28,576.451 | 31,734.583 | 40,240.716 | 26,994.087 | 23,668.488 | 20,959.543 | 19,450.173 | 18,218.72 | 16,356.424 | 14,127.505 | 11,942.056 | 11,766.936 | 15,951.065 | 18,920.926 | 17,993.674 | 15,929.483 | 15,873.076 | 15,287.26 | 14,428.371 | 13,323.386 |
Overige gereserveerde algehele resultaten
| 446.084 | 147.432 | -210.07 | 698.658 | 698.658 | 1,144.596 | 858.596 | 518.626 | 518.626 | 1,160.945 | 946.445 | 1,158.128 | 1,158.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,752.254 | 15,752.254 | 15,752.254 | 5,595.576 | 5,595.577 | 5,595.576 | 5,881.577 | 5,881.577 | 5,881.577 | 5,881.578 | 6,096.078 | 13,519.103 | 13,519.103 | 14,677.23 | 14,677.23 | 16,909.694 | 16,909.694 | 16,904.953 | 16,772.689 | 16,959.061 | 16,959.061 | 17,063.142 | 17,031.37 | 15,427.989 | 15,427.989 | 15,576.075 | 15,576.075 | 15,388.234 | 15,388.234 | 13,860.988 | 13,860.988 | 14,189.336 | 14,189.336 | 14,189.336 | 14,189.336 | 11,581.957 | 11,581.957 | 14,034.358 | 14,034.357 | 14,411.654 | 14,411.654 | 14,156.766 | 14,208.909 | 14,754.651 | 14,299.678 | 14,754.651 | 14,754.651 | 14,641.084 | 14,641.083 | 14,761.129 | 14,761.129 | 14,761.13 | 7,180.177 | 14,757.111 | 14,761.129 | 17,655.044 | 17,655.044 | 17,655.044 | 17,655.044 | 7,066.601 | 6,866.604 | 6,756.974 | 6,785.172 | 6,920.905 | 7,098.385 | 6,914.725 | 7,152.325 | 7,632.625 | 7,242.649 | 7,180.177 |
Totaal eigen vermogen van aandeelhouders
| 250,104.414 | 240,343.164 | 234,190.236 | 228,435.487 | 215,940.669 | 201,214.185 | 188,195.32 | 172,502.628 | 161,186.06 | 150,933.139 | 141,853.067 | 134,676.173 | 129,673.075 | 124,389.283 | 121,439.949 | 117,015.337 | 114,449.273 | 110,922.684 | 110,884.711 | 111,000.721 | 108,937.89 | 106,772.383 | 106,298.897 | 104,363.174 | 101,549.038 | 99,849.607 | 98,124.276 | 94,809.745 | 92,076.468 | 88,490.124 | 86,854.093 | 82,995.786 | 80,827.759 | 79,308.223 | 78,380.632 | 74,454.823 | 73,371.446 | 73,179.712 | 72,547.044 | 71,276.807 | 70,312.334 | 69,402.283 | 68,842.829 | 66,434.89 | 63,966.075 | 63,511.327 | 62,905.405 | 60,717.048 | 58,642.267 | 57,554.155 | 57,551.005 | 60,709.138 | 61,634.318 | 55,964.623 | 52,643.042 | 52,828.012 | 51,318.642 | 50,087.189 | 48,224.893 | 35,407.531 | 33,022.085 | 32,737.335 | 36,949.662 | 40,055.256 | 39,305.484 | 37,057.633 | 37,238.826 | 37,133.31 | 35,884.445 | 34,716.988 |
Totaal eigen vermogen
| 250,104.414 | 240,343.164 | 234,190.236 | 228,435.487 | 215,940.669 | 201,214.185 | 188,195.32 | 172,502.628 | 161,186.06 | 150,933.139 | 141,853.067 | 134,676.173 | 129,673.075 | 124,389.283 | 121,439.949 | 117,015.337 | 114,449.273 | 110,922.684 | 110,884.711 | 111,000.721 | 108,937.89 | 106,772.383 | 106,298.897 | 104,363.174 | 101,549.038 | 99,849.607 | 98,124.276 | 94,809.745 | 92,076.468 | 88,490.124 | 86,854.093 | 82,995.786 | 80,827.759 | 79,308.223 | 78,380.632 | 74,454.823 | 73,371.446 | 73,179.712 | 72,547.044 | 71,276.807 | 70,312.334 | 69,402.283 | 68,842.829 | 66,434.89 | 63,966.075 | 63,511.327 | 62,905.405 | 60,717.048 | 58,642.267 | 57,554.155 | 57,551.005 | 60,709.138 | 61,634.318 | 55,964.623 | 52,643.042 | 52,828.012 | 51,318.642 | 50,087.189 | 48,224.893 | 35,407.531 | 33,022.085 | 32,737.335 | 36,949.662 | 40,055.256 | 39,305.484 | 37,057.633 | 37,238.826 | 37,133.31 | 35,884.445 | 34,716.988 |
Totaal passiva en aandeelhoudersvermogen
| 436,613.933 | 447,288.129 | 450,934.797 | 452,951.996 | 428,861.527 | 430,951.135 | 397,444.643 | 389,013.778 | 370,054.893 | 357,928.574 | 341,056.807 | 321,907.967 | 308,749.697 | 297,720.603 | 287,376.146 | 273,016.04 | 269,348.677 | 265,629.042 | 258,675.167 | 255,612.667 | 257,982.705 | 251,356.947 | 243,908.883 | 249,919.143 | 245,228.821 | 244,158.579 | 251,330.239 | 238,819.959 | 236,180.708 | 236,856.485 | 207,262.893 | 195,968.441 | 191,954.041 | 186,092.964 | 176,627.843 | 175,794.441 | 180,827.825 | 173,627.172 | 169,173.823 | 153,463.24 | 152,575.507 | 156,790.413 | 153,991.972 | 138,931.198 | 142,829.607 | 148,044.448 | 142,242.311 | 142,741.831 | 146,868.371 | 149,987.187 | 143,559.344 | 142,580.441 | 148,919.384 | 136,739.183 | 118,900.126 | 119,825.991 | 120,285.235 | 115,913.549 | 110,768.566 | 95,528.864 | 96,951.936 | 106,976.505 | 115,057.7 | 108,926.919 | 103,018.566 | 102,461.11 | 81,463.888 | 80,242.863 | 71,275.942 | 68,629.62 |