HWASHIN CO.,Ltd
KRX:010690.KS
8260 (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 Q1 | 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
| 206,795.007 | 173,827.319 | 246,672.573 | 192,535.681 | 188,294.592 | 148,331.627 | 112,895.471 | 104,160.479 | 115,386.281 | 88,963.782 | 77,461.183 | 82,272.029 | 99,268.459 | 88,258.98 | 77,655.893 | 80,363.318 | 88,715.503 | 81,138.359 | 71,253.603 | 88,843.164 | 93,461.636 | 80,522.288 | 78,002.226 | 120,764.026 | 87,731.883 | 101,655.813 | 66,884.374 | 91,340.49 | 77,306.41 | 116,997.491 | 119,890.797 | 75,215.778 | 103,292.469 | 99,597.3 | 91,241.566 | 152,575.665 | 134,566.095 | 145,418.138 | 162,017.716 | 135,648.392 | 141,381.183 | 130,101.615 | 94,384.804 | 112,191.722 | 122,915.756 | 131,095.348 | 87,226.994 | 22,538.584 | 19,206.698 | 22,680.822 | 18,791.639 | 40,095.197 | 22,179.869 | 27,795.544 | 7,268.202 | 6,454.741 | 22,460.605 | 3,711.907 | 7,386.479 | 5,582.306 | 13,985.211 | 15,563.542 | 16,096.804 |
Kortetermijnbeleggingen
| 3,216.997 | 2,972.124 | 235.232 | 238.45 | 434.216 | 200.3 | 400.3 | 7,117.873 | 6,588.678 | 397.734 | 618.255 | 615.44 | 164.275 | 18.69 | 20.915 | 21.625 | 10,021.625 | 8.53 | 1.085 | 1,344.478 | 1,578.301 | 2,008.601 | 2,533.094 | 14,612.721 | 13,265.458 | 1,559.097 | 139.312 | 338.189 | 256.554 | 751.492 | 117.655 | 319.621 | 4,134.521 | 4,555.187 | 3,811.107 | 10,539.468 | 7,177.707 | 27,569.183 | 8,228.432 | 1,078.804 | 485.185 | 947.038 | 618.154 | 862.17 | 3,761.955 | 1,938.846 | 760.141 | 490.035 | 3,440.54 | 3,392.973 | 5,292.075 | 91.256 | 72.517 | 241.818 | 2,803.152 | 2,527.824 | 2,433.989 | 253.618 | 5,019.943 | 5,041.853 | 522.336 | 67.007 | 85.606 |
Liquide middelen en kortetermijnbeleggingen
| 210,012.004 | 176,799.443 | 246,907.805 | 192,774.131 | 188,728.808 | 148,531.927 | 113,295.771 | 111,278.352 | 121,974.959 | 89,361.516 | 78,079.438 | 82,887.469 | 99,432.734 | 88,277.67 | 77,676.808 | 80,384.943 | 98,737.128 | 81,146.889 | 71,254.688 | 90,187.642 | 95,039.937 | 82,530.889 | 80,535.32 | 135,376.747 | 100,997.341 | 103,214.91 | 67,023.686 | 91,678.679 | 77,562.964 | 117,748.983 | 120,008.452 | 75,535.399 | 107,426.99 | 104,152.487 | 95,052.673 | 163,115.133 | 141,743.802 | 172,987.321 | 170,246.148 | 136,727.196 | 141,866.368 | 131,048.653 | 95,002.958 | 113,053.892 | 126,677.711 | 133,034.194 | 87,987.135 | 23,028.619 | 22,647.238 | 26,073.795 | 24,083.714 | 40,186.453 | 22,252.386 | 28,037.362 | 10,071.354 | 8,982.565 | 24,894.594 | 3,965.525 | 12,406.422 | 10,624.159 | 14,507.547 | 15,630.549 | 16,182.41 |
Nettovorderingen
| 216,596.479 | 239,981.599 | 214,884.86 | 269,638.702 | 244,985.898 | 275,762.689 | 248,542.569 | 280,033.64 | 227,073.847 | 229,682.605 | 192,743.032 | 177,589.325 | 195,033.519 | 216,579.753 | 187,353.934 | 195,022.998 | 136,955.836 | 169,807.033 | 181,552.978 | 211,430.573 | 180,734.687 | 184,277.988 | 197,234.641 | 0 | 207,503.034 | 206,365.952 | 219,439.239 | 223,023.203 | 0 | 226,248.5 | 218,887.8 | 218,695.837 | 226,184.703 | 0 | 214,111.963 | 217,136.358 | 222,951.691 | 223,283.451 | 209,515.134 | 201,385.71 | 0 | 227,421.51 | 207,723.831 | 246,190.449 | 298,869.368 | 261,561.113 | 293,848.588 | 188,944.696 | 163,786.107 | 163,175.371 | 162,120.774 | 0 | 120,965.543 | 118,923.964 | 92,218.133 | 86,974.955 | 69,408.66 | 0 | 0 | 0 | 70,061.756 | 0 | 85,311.785 |
Voorraad
| 179,355.168 | 178,627.859 | 194,536.437 | 200,290.096 | 194,572.411 | 180,627.095 | 186,266.374 | 211,039.426 | 192,593.13 | 178,717.005 | 158,399.464 | 164,448.357 | 152,793.71 | 138,127.56 | 143,912.8 | 145,228.28 | 141,150.504 | 118,577.774 | 117,405.873 | 132,192.3 | 125,394.657 | 119,640.715 | 134,223.006 | 139,950.441 | 138,895.709 | 121,103.188 | 145,655.982 | 148,210.025 | 127,288.102 | 123,622.278 | 161,990.403 | 154,954.047 | 146,590.698 | 146,348.615 | 142,349.988 | 134,696.946 | 123,891.528 | 141,842.522 | 137,535.397 | 117,230.178 | 101,144.776 | 107,848.967 | 112,904.16 | 122,172.907 | 99,294.058 | 107,785.278 | 115,052.506 | 20,912.891 | 31,757.109 | 26,472.631 | 22,532.84 | 19,535.493 | 13,530.711 | 12,561.799 | 13,129.55 | 14,429.875 | 13,365.812 | 11,398.568 | 9,013.068 | 12,157.763 | 14,721.764 | 10,511.602 | 9,054.501 |
Overige vlottende activa
| 14,916.14 | 14,716.459 | 20,800.771 | 49.98 | 0 | -0.001 | 0 | 0 | 0 | -0.001 | -0 | 0.001 | 0 | -0 | 0.001 | -0.001 | 0 | -0.001 | 0 | -0 | 0 | 0.001 | 0 | 188,318.527 | -0.001 | -0.001 | -0 | 0.001 | 212,127.473 | 0.001 | -0 | -0.001 | -0.001 | 212,317.381 | 0 | -0.001 | -0.001 | -0.001 | -0 | -0.001 | 219,547.883 | 0.001 | -0 | -0.001 | 0.001 | 0.001 | 0 | -0.002 | 0.001 | -0.001 | -0.001 | 117,309.769 | -0.001 | 0.002 | -0.001 | 0.001 | 0.001 | 77,481.449 | 90,310.391 | 85,538.328 | 0.001 | 73,109.775 | -0.001 |
Totaal vlottende activa
| 620,879.791 | 610,125.359 | 677,129.873 | 662,752.908 | 628,287.117 | 604,921.71 | 548,104.714 | 602,351.418 | 541,641.936 | 497,761.125 | 429,221.934 | 424,925.152 | 447,259.964 | 442,984.982 | 408,943.542 | 420,636.22 | 376,843.469 | 369,531.696 | 370,213.539 | 433,810.515 | 401,169.282 | 386,449.593 | 411,992.967 | 463,645.715 | 447,396.083 | 430,684.049 | 432,118.906 | 462,911.908 | 416,978.539 | 467,619.762 | 500,886.655 | 449,185.282 | 480,202.39 | 462,818.483 | 451,514.624 | 514,948.436 | 488,587.02 | 538,113.293 | 517,296.679 | 455,343.083 | 462,559.027 | 466,319.131 | 415,630.948 | 481,417.247 | 524,841.138 | 502,380.586 | 496,888.228 | 232,886.204 | 218,190.455 | 215,721.796 | 208,737.327 | 177,031.715 | 156,748.639 | 159,523.127 | 115,419.036 | 110,387.396 | 107,669.067 | 92,845.542 | 111,729.881 | 108,320.25 | 99,291.068 | 99,251.926 | 110,548.695 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 526,276.904 | 475,982.002 | 434,696.478 | 415,142.665 | 411,407.171 | 407,418.924 | 379,233.212 | 406,933.126 | 383,774.606 | 375,889.375 | 375,396.15 | 375,395.005 | 366,428.949 | 370,365.596 | 356,889.869 | 377,335.76 | 385,832.911 | 393,542.349 | 389,644.516 | 396,938.354 | 395,343.011 | 396,135.494 | 372,202.034 | 374,214.97 | 390,134.245 | 386,303.05 | 373,127.949 | 399,285.42 | 400,300.198 | 403,198.773 | 408,419.032 | 395,065.693 | 414,388.137 | 392,890.765 | 401,823.799 | 407,716.385 | 384,724.865 | 381,903.114 | 373,708.41 | 370,687.945 | 358,809.898 | 366,354.654 | 330,522.252 | 318,900.073 | 338,321.864 | 325,440.284 | 318,555.856 | 105,321.957 | 92,487.56 | 88,232.965 | 86,005.316 | 65,117.823 | 63,401.673 | 60,169.735 | 56,730.201 | 55,933.487 | 56,447.073 | 54,857.325 | 53,835.703 | 52,639.174 | 50,626.546 | 49,698.233 | 48,306.465 |
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 |
Immateriële activa
| 2,675.013 | 3,532.588 | 3,271.352 | 2,682.681 | 2,727.217 | 2,807.412 | 2,774.463 | 3,006.666 | 3,030.588 | 2,965.037 | 3,024.046 | 2,953.716 | 2,957.598 | 3,019.851 | 2,884.81 | 3,303.362 | 3,396.622 | 3,478.271 | 3,455.079 | 3,367.045 | 3,482.359 | 3,557.935 | 3,539.05 | 3,612.912 | 3,792.057 | 3,928.862 | 3,851.906 | 3,919.405 | 3,979.749 | 4,131.838 | 4,424.966 | 4,530.532 | 4,581.277 | 4,606.687 | 4,692.175 | 4,753.521 | 4,758.653 | 4,725.708 | 4,646.439 | 4,651.341 | 4,667.536 | 4,797.271 | 4,702.418 | 4,653.563 | 4,850.163 | 4,872.942 | 4,736.296 | 1,583.382 | 1,558.682 | 1,308.882 | 1,309.972 | 24.26 | 25.192 | 26.124 | 21.677 | 23.617 | 25.557 | 24.141 | 26.147 | 15.259 | 18.72 | 20.527 | 22.334 |
Goodwill en immateriële activa
| 2,675.013 | 3,532.588 | 3,271.352 | 2,682.681 | 2,727.217 | 2,807.412 | 2,774.463 | 3,006.666 | 3,030.588 | 2,965.037 | 3,024.046 | 2,953.716 | 2,957.598 | 3,019.851 | 2,884.81 | 3,303.362 | 3,396.622 | 3,478.271 | 3,455.079 | 3,367.045 | 3,482.359 | 3,557.935 | 3,539.05 | 3,612.912 | 3,792.057 | 3,928.862 | 3,851.906 | 3,919.405 | 3,979.749 | 4,131.838 | 4,424.966 | 4,530.532 | 4,581.277 | 4,606.687 | 4,692.175 | 4,753.521 | 4,758.653 | 4,725.708 | 4,646.439 | 4,651.341 | 4,667.536 | 4,797.271 | 4,702.418 | 4,653.563 | 4,850.163 | 4,872.942 | 4,736.296 | 1,583.382 | 1,558.682 | 1,308.882 | 1,309.972 | 24.26 | 25.192 | 26.124 | 21.677 | 23.617 | 25.557 | 24.141 | 26.147 | 15.259 | 18.72 | 20.527 | 22.334 |
Langetermijnbeleggingen
| 31,038.502 | 31,093.098 | 33,228.871 | 27,456.033 | 28,316.003 | 30,194.922 | 28,790.375 | 23,323.681 | 23,295.039 | 33,300.101 | 32,031.106 | 28,782.097 | 26,436.807 | 25,864.474 | 23,366.007 | 22,463.985 | 5,448.497 | 15,477.876 | 16,548.297 | 21,175.659 | 21,080.391 | 28,171.829 | 24,962.267 | 13,926.359 | 16,876.749 | 29,302.98 | 28,202.386 | 41,313.615 | 43,664.159 | 42,045.64 | 44,349.411 | 45,146.291 | 37,507.488 | 37,706.384 | 36,690.535 | 24,244.912 | 31,411.357 | 2,120.255 | 20,919.837 | 31,441.39 | 32,249.639 | 29,592.062 | 28,440.896 | 27,680.75 | 30,334.362 | 30,654.926 | 30,708.26 | 100,028.131 | 80,917.601 | 82,351.876 | 69,201.914 | 107,015.914 | 104,920.15 | 85,913.292 | 70,772.37 | 69,075.276 | 57,757.139 | 48,841.589 | 43,925.43 | 36,923.803 | 40,954.99 | 41,260.297 | 36,375.795 |
Belastingvorderingen
| 19,161.789 | 18,512.401 | 14,824.887 | 10,447.64 | 10,283.92 | 9,567.522 | 9,513.891 | 14,533.727 | 13,398.051 | 12,424.924 | 12,555.795 | 13,314.985 | 12,104.883 | 13,264.551 | 12,043.652 | 11,551.284 | 12,751.39 | 10,444.644 | 10,459.359 | 8,648.386 | 8,883.377 | 7,502.285 | 7,863.691 | 7,601.187 | 7,763.901 | 7,272.18 | 7,116.154 | 4,959.167 | 5,051.551 | 2,491.096 | 2,265.066 | 2,561.684 | 639.932 | 2,093.578 | 1,746.28 | 3,085.734 | 2,384.259 | 2,337.761 | 1,987.452 | 1,606.53 | 1,415.837 | 1,249.364 | 1,115.636 | 982.058 | 2,073.261 | 1,639.322 | 1,312.136 | 490.035 | 3,440.54 | 0 | 6,123.038 | 306.68 | 636.445 | 35.831 | 180.458 | 2,849.942 | 2,792.267 | 512.276 | 5,258.601 | 23.809 | 756.214 | 300.885 | 33.112 |
Overige niet-vlottende activa
| 34,792.465 | 36,506.051 | 33,662.523 | 28,902.784 | 31,264.372 | 32,531.603 | 36,204.34 | 27,885.251 | 25,752.687 | 18,830.794 | 18,524.067 | 18,742.416 | 16,437.376 | 14,934.434 | 18,532.595 | 15,008.909 | 27,959.182 | 17,363.259 | 18,082.271 | 6,459.058 | 6,701.317 | 7,034.009 | 7,666.145 | 18,030.525 | 13,566.406 | 1,927.754 | 1,990.967 | 719.736 | 1,530.506 | 1,981.163 | 3,796.96 | 487.854 | 4,319.202 | 4,945.382 | 4,032.097 | 10,735.747 | 7,392.872 | 28,161.072 | 8,967.71 | 1,623.669 | 801.729 | 1,322.954 | 1,218.665 | 1,254.546 | 4,238.12 | 4,111.232 | 1,395.202 | 186.454 | 0.001 | 4,265.936 | 0.001 | 2,188.469 | 1,155.846 | 1,798.173 | 4,281.116 | 1,155.847 | 1,155.846 | 1,337.903 | 969.907 | 6,155.418 | 1,030.978 | 823.763 | 1,140.178 |
Totaal niet-vlottende activa
| 613,944.674 | 565,626.14 | 519,684.112 | 484,631.803 | 483,998.684 | 482,520.384 | 456,516.281 | 475,682.451 | 449,250.971 | 443,410.232 | 441,531.164 | 439,188.219 | 424,365.613 | 427,448.906 | 413,716.934 | 429,663.301 | 435,388.602 | 440,306.399 | 438,189.522 | 436,588.502 | 435,490.455 | 442,401.552 | 416,233.189 | 417,385.953 | 432,133.358 | 428,734.826 | 414,289.362 | 450,197.343 | 454,526.163 | 453,848.51 | 463,255.435 | 447,792.054 | 461,436.036 | 442,242.796 | 448,984.884 | 450,536.299 | 430,672.006 | 419,247.91 | 410,229.849 | 410,010.875 | 397,944.639 | 403,316.305 | 365,999.868 | 353,470.99 | 379,817.77 | 366,718.706 | 356,707.749 | 207,609.959 | 178,404.384 | 176,159.659 | 162,640.241 | 174,653.146 | 170,139.306 | 147,943.155 | 131,985.822 | 129,038.169 | 118,177.882 | 105,573.234 | 104,015.788 | 95,757.463 | 93,387.448 | 92,103.705 | 85,877.884 |
Totaal activa
| 1,234,824.465 | 1,175,751.499 | 1,196,813.984 | 1,147,384.711 | 1,112,285.8 | 1,087,442.094 | 1,004,620.994 | 1,078,033.869 | 990,892.907 | 941,171.357 | 870,753.098 | 864,113.371 | 871,625.577 | 870,433.888 | 822,660.475 | 850,299.521 | 812,232.07 | 809,838.095 | 808,403.061 | 870,399.017 | 836,659.737 | 828,851.145 | 828,226.155 | 881,031.668 | 879,529.441 | 859,418.875 | 846,408.269 | 913,109.251 | 871,504.702 | 921,468.272 | 964,142.09 | 896,977.336 | 941,638.426 | 905,061.279 | 900,499.508 | 965,484.735 | 919,259.026 | 957,361.203 | 927,526.528 | 865,353.959 | 860,503.666 | 869,635.436 | 781,630.816 | 834,888.238 | 904,658.908 | 869,099.292 | 853,595.978 | 440,496.163 | 396,594.839 | 391,881.455 | 371,377.568 | 351,684.861 | 326,887.945 | 307,466.282 | 247,404.858 | 239,425.565 | 225,846.949 | 198,418.775 | 215,745.669 | 204,077.713 | 192,678.516 | 191,355.631 | 196,426.579 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 134,816.021 | 140,307.223 | 152,311.177 | 155,791.113 | 142,413.039 | 127,411.409 | 105,837.529 | 122,679.087 | 110,245.242 | 106,871.363 | 90,753.584 | 65,720.163 | 71,216.362 | 77,847.445 | 72,389.944 | 61,774.039 | 56,145.9 | 37,388.994 | 43,395.651 | 40,737.053 | 39,288.363 | 44,806.261 | 55,274.724 | 65,760.537 | 74,286.432 | 73,317.711 | 69,545.982 | 101,402.753 | 67,349.42 | 87,313.524 | 126,564.706 | 99,505.089 | 99,156.517 | 129,420.7 | 117,091.874 | 115,900.833 | 93,621.477 | 168,309.17 | 112,234.033 | 137,738.837 | 133,890.09 | 154,255.238 | 134,454.137 | 177,037.83 | 216,038.368 | 210,586.385 | 249,535.088 | 74,102.971 | 64,905.228 | 69,068.449 | 66,029.063 | 60,646.851 | 51,993.912 | 70,854.053 | 40,695.324 | 40,896.678 | 38,176.435 | 38,217.919 | 46,242.727 | 40,870.501 | 47,140.793 | 48,115.008 | 56,425.983 |
Kortlopende schulden
| 379,725.982 | 339,889.041 | 379,173.933 | 329,337.172 | 337,318.575 | 369,837.06 | 319,888.984 | 277,204.076 | 288,909.327 | 273,773.979 | 287,880.488 | 327,275.525 | 331,704.554 | 293,305.941 | 258,494.919 | 257,181.473 | 255,172.953 | 241,789.802 | 237,998.316 | 313,863.01 | 318,411.489 | 322,917.256 | 332,047.925 | 349,158.661 | 313,306.623 | 297,877.703 | 254,523.555 | 272,502.522 | 248,462.861 | 242,199.453 | 232,797.487 | 152,003.395 | 160,215.466 | 175,286.951 | 169,474.816 | 219,481.612 | 223,169.218 | 206,582.086 | 202,265.278 | 163,536.274 | 149,825.018 | 155,203.549 | 133,395.93 | 136,699.502 | 95,932.378 | 94,687.995 | 79,469.507 | 14,130.073 | 14,490.617 | 14,168.35 | 3,000 | 13,000 | 11,500 | 11,500 | 5,750 | 5,000 | 5,000 | 0 | 8,660.22 | 13,231.11 | 7,641.81 | 7,692.44 | 12,804.49 |
Belastingschulden
| 13,498.123 | 14,993.118 | 7,862.09 | 15,618.193 | 13,149.058 | 14,173.297 | 11,653.286 | 22,076.159 | 12,938.655 | 6,805.027 | 6,814.331 | 6,000.481 | 5,078.47 | 3,323.757 | 752.267 | 321.082 | 1,156.105 | 5,069.875 | 3,018.45 | 4,340.924 | 2,863.597 | 2,472.898 | 269.551 | 11,542.491 | 13,662.934 | 986.985 | 2,269.705 | 1,396.7 | 2,496.35 | 7,395.464 | 10,915.892 | 6,045.815 | 10,112.833 | 9,284.712 | 9,116.211 | 12,640.841 | 10,740.842 | 8,490.775 | 3,282.312 | 5,699.063 | 9,003.206 | 7,313.99 | 7,373.672 | 12,324.984 | 13,801.717 | 12,728.329 | 9,209.658 | 14,169.859 | 5,962.542 | 8,318.159 | 9,736.388 | 5,300.91 | 6,421.075 | 4,173.672 | 3,195.104 | 1,950.46 | 2,140.619 | 2,855.11 | 3,663.686 | 3,518.223 | 2,747.539 | 2,646.136 | 4,961.693 |
Uitgestelde opbrengsten
| 16,404.127 | 14,932.134 | 9,753.978 | 113,946.744 | 111,439.486 | 10,505.04 | 12,486.924 | 16,530.851 | 13,238.314 | 11,048.436 | 84,337.457 | 89,161.746 | 93,516.552 | 110,207.224 | 117,271.747 | 112,086.002 | 72,560.459 | 113,099.047 | 101,687.129 | 113,090.682 | 97,593.088 | 2,472.898 | 79,478.51 | 11,542.491 | 13,662.934 | 72,873.752 | 93,666.618 | 98,314.237 | 2,496.35 | 7,395.464 | 98,957.289 | 71,328.721 | 10,112.833 | 9,284.712 | 81,775.431 | 107,547.343 | 90,578.336 | 62,621.774 | 82,617.718 | 5,699.063 | 53,984.033 | 7,313.99 | 44,409.604 | 47,454.241 | 40,506.422 | 48,283.706 | 43,542.763 | 26,463.422 | 14,348.375 | 18,578.356 | 9,736.388 | 11,539.91 | 6,421.075 | 13,465.28 | 3,195.104 | 1,950.46 | 2,140.619 | 0 | 3,663.686 | 11,870.82 | 6,933.361 | 2,646.136 | 10,070.685 |
Overige kortlopende verplichtingen
| 100,322.476 | 96,392.185 | 85,542.155 | -0 | -0 | 113,008.321 | 102,959.466 | 122,828.619 | 91,804.57 | 80,033.296 | 0 | 0.001 | 0.001 | 0 | 0.001 | 0 | 0 | 0.002 | -0 | 0 | 0 | 90,180.639 | 0.001 | 72,833.014 | 78,096.847 | -0.001 | -0 | 0.001 | 99,952.142 | 108,684 | 0.001 | 23,989.686 | 111,274.026 | 55,335.838 | 0.001 | 0.001 | -0.001 | -0.001 | 0.001 | 38,337.536 | 0.001 | 49,477.385 | -0.001 | 0.001 | 16,510.251 | -0.001 | 0.001 | -0.001 | 122.832 | 0.001 | 16,458.938 | -0.001 | 9,710.163 | 0.001 | 6,575.345 | 6,342.719 | 9,317.986 | 7,592.471 | 5,257.242 | -0.001 | 0.001 | 6,420.813 | 0.001 |
Totaal kortlopende verplichtingen
| 631,268.606 | 591,520.583 | 626,781.242 | 599,075.029 | 591,171.1 | 620,761.83 | 541,172.903 | 539,242.633 | 504,197.453 | 471,727.074 | 462,971.529 | 482,157.435 | 496,437.469 | 481,360.611 | 448,156.612 | 431,041.515 | 383,879.312 | 392,277.845 | 383,081.096 | 467,690.746 | 455,292.94 | 460,377.054 | 466,801.161 | 499,294.703 | 479,352.836 | 444,069.165 | 417,736.155 | 472,219.513 | 418,260.773 | 445,592.441 | 458,319.482 | 346,826.891 | 380,758.842 | 369,328.201 | 368,342.122 | 442,929.789 | 407,369.03 | 437,513.029 | 397,117.03 | 345,311.71 | 337,699.142 | 366,250.162 | 312,259.67 | 361,191.574 | 368,987.419 | 353,558.085 | 372,547.359 | 114,696.465 | 93,867.052 | 101,815.156 | 95,224.389 | 85,186.76 | 79,625.15 | 95,819.334 | 56,215.773 | 54,189.857 | 54,635.04 | 45,810.39 | 63,823.875 | 65,972.43 | 61,715.965 | 64,874.397 | 79,301.159 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 88,679.222 | 91,044.148 | 108,453.713 | 89,783.233 | 91,309.021 | 70,471.241 | 96,955.19 | 136,464.059 | 134,135.412 | 142,469.042 | 106,342.967 | 77,490.137 | 79,299.628 | 107,184.664 | 103,869.01 | 148,459.683 | 160,430.94 | 126,565.178 | 111,381.792 | 75,302.186 | 59,241.659 | 53,542.317 | 48,739.52 | 75,083.005 | 74,739.53 | 70,231.615 | 64,191.418 | 57,577.12 | 70,382.173 | 84,349.407 | 93,188.445 | 155,878.688 | 151,105.264 | 140,203.662 | 142,862.55 | 127,945.076 | 103,123.584 | 114,901.494 | 119,758.073 | 99,600.936 | 105,862.526 | 88,058.116 | 95,835.582 | 78,917.877 | 90,634.37 | 81,977.522 | 72,650.766 | 0 | 0 | 0 | 750 | 2,250 | 4,500 | 4,500 | 14,483.146 | 15,154.803 | 9,077.75 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 12,349.655 | 13,178.059 | 11,725.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,407.633 | 0 | 15,927.761 | 14,932.427 | 11,448.396 | 0 | 0 | 14,147.228 | 11,220.755 | 0 | 0 | 14,316.581 | 0 | 0 | 0 | 0 | 0 | 0 | 1,851 | 1,546.197 | 0 | 0 | 5,841.204 | 0 | 4,393.646 | 0 | 5,428.565 | 0 | 7,872.65 | 0 | 11,300.956 | 8,460.907 | 0 | 13,562.13 | 12,911.256 | 0 | 0 | 0 | 0 | 0 | 5,272.715 | 0 | 0 | 7,305.705 | 9,086.92 | 8,391.999 | 9,189.394 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,796.416 | 1,496.865 | 997.227 | 159.182 | 4,260.444 | 2,956.237 | 6,303.525 | 6,141.637 | 6,054.14 | 6,309.784 | 4,588.938 | 4,551.628 | 4,549.911 | 4,355.792 | 3,525.775 | 3,523.394 | 3,595.577 | 3,478.43 | 2,992.66 | 7,167.41 | 7,402.419 | 7,133.489 | 7,840.853 | 10,301.434 | 10,847.727 | 9,488.237 | 10,104.053 | 10,507.872 | 10,292.082 | 11,016.137 | 15,739.402 | 16,064.148 | 20,849.033 | 19,436.376 | 21,544.885 | 22,293.697 | 23,726.272 | 21,718.556 | 25,158.384 | 29,348.464 | 27,622.616 | 31,026.211 | 29,140.312 | 35,859.667 | 35,165.371 | 33,161.802 | 30,542.198 | 2,221.704 | 5,055.064 | 4,122.475 | 3,910.536 | 13,961.353 | 12,588.71 | 8,611.631 | 5,188.173 | 7,657.944 | 5,300.204 | 5,070.693 | 5,117.915 | 1,819.571 | 1,009.483 | 955.416 | 991.171 |
Overige niet-vlottende verplichtingen
| 3,888.452 | 3,642.252 | 3,793.128 | 3,778.645 | 3,632.649 | 3,472.607 | 3,325.785 | 14,069.018 | 12,017.272 | 10,540.173 | 0 | 17,228.925 | 0 | -0 | -0 | 17,257.111 | 15,444.834 | 0 | 0 | 17,456.913 | 15,980.244 | 0.001 | 11,663.354 | 4,730.132 | 3,595.942 | 2,225.741 | 1,634.636 | 3,480.239 | -0.001 | -0.001 | 3,049.897 | 7,061.915 | 0.001 | 4,591.521 | 0 | 6,417.261 | 0.001 | 7,676.265 | 0 | 10,416.619 | 0.001 | 0.001 | 9,811.841 | -0.001 | -0.001 | 11,922.87 | 11,409.913 | 7,953.819 | 6,783.984 | 6,004.7 | 0.001 | 8,803.01 | 7,473.664 | -0.001 | 0.001 | -0.001 | 0.001 | 10,070.236 | 10,303.534 | 9,389.325 | 10,009.02 | 8,747.705 | 7,872.554 |
Totaal niet-vlottende verplichtingen
| 107,713.745 | 109,361.324 | 124,969.417 | 93,721.059 | 99,202.114 | 76,900.086 | 106,584.501 | 156,674.715 | 152,206.824 | 159,318.998 | 119,339.538 | 99,270.691 | 99,777.299 | 126,472.883 | 118,843.181 | 169,240.188 | 179,471.352 | 144,190.835 | 125,595.207 | 99,926.509 | 82,624.322 | 74,992.388 | 68,243.727 | 90,114.571 | 89,183.199 | 81,945.593 | 75,930.107 | 71,565.231 | 82,525.254 | 96,911.74 | 111,977.744 | 179,004.751 | 177,795.502 | 164,231.559 | 168,801.082 | 156,656.034 | 132,278.422 | 144,296.315 | 152,789.107 | 139,366.019 | 144,786.099 | 127,545.235 | 134,787.735 | 128,339.673 | 138,710.996 | 127,062.194 | 114,602.877 | 10,175.523 | 11,839.048 | 10,127.175 | 9,933.252 | 25,014.363 | 24,562.374 | 20,417.335 | 28,758.24 | 31,204.745 | 23,567.349 | 15,140.929 | 15,421.449 | 11,208.896 | 11,018.503 | 9,703.121 | 8,863.725 |
Totaal passiva
| 738,982.351 | 700,881.906 | 751,750.659 | 692,796.089 | 690,373.214 | 697,661.916 | 647,757.404 | 695,917.348 | 656,404.277 | 631,046.072 | 582,311.067 | 581,428.125 | 596,214.768 | 607,833.493 | 566,999.792 | 600,281.704 | 563,350.664 | 536,468.68 | 508,676.302 | 567,617.255 | 537,917.262 | 535,369.442 | 535,044.887 | 589,409.273 | 568,536.035 | 526,014.758 | 493,666.262 | 543,784.744 | 500,786.028 | 542,504.181 | 570,297.226 | 525,831.642 | 558,554.344 | 533,559.76 | 537,143.204 | 599,585.823 | 539,647.452 | 581,809.344 | 549,906.137 | 484,677.729 | 482,485.24 | 493,795.397 | 447,047.404 | 489,531.247 | 507,698.415 | 480,620.279 | 487,150.237 | 124,871.988 | 105,706.1 | 111,942.33 | 105,157.64 | 110,201.123 | 104,187.524 | 116,236.67 | 84,974.013 | 85,394.602 | 78,202.389 | 60,951.319 | 79,245.324 | 77,181.326 | 72,734.468 | 74,577.518 | 88,164.884 |
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 |
Gewone aandelen
| 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 17,460.205 | 15,384.081 | 15,384.081 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 |
Ingehouden winsten
| 430,007.81 | 415,685.359 | 391,807.091 | 414,738.964 | 392,600.221 | 371,331.686 | 342,417.613 | 355,711.687 | 313,423.559 | 290,684.649 | 267,429.906 | 266,205.534 | 263,640.451 | 246,292.588 | 241,070.84 | 220,840.494 | 222,618.622 | 247,399.667 | 285,237.418 | 286,422.123 | 284,454.921 | 277,783.293 | 279,951.313 | 283,938.006 | 301,752.286 | 328,378.518 | 351,089.195 | 364,676.868 | 364,664.645 | 376,567.327 | 383,889.993 | 366,412.67 | 369,972.896 | 354,138.956 | 339,711.615 | 334,994.643 | 361,652.624 | 358,040.136 | 366,088.287 | 374,802.181 | 379,768.926 | 370,410.378 | 327,731.203 | 336,645.729 | 341,028.011 | 338,937.241 | 323,450.279 | 278,484.818 | 253,832.564 | 242,113.068 | 208,659.017 | 174,516.245 | 165,039.407 | 136,631.507 | 108,022.691 | 97,877.605 | 88,893.154 | 88,109.242 | 87,017.637 | 81,189.701 | 73,451.914 | 70,325.597 | 65,758.692 |
Overige gereserveerde algehele resultaten
| 23,401.998 | 16,503.246 | 10,570.781 | 15,687.73 | 14,506.016 | 18,494.471 | 11,812.994 | 22,820.571 | 18,430.958 | 16,807.71 | 18,286.981 | 16,539.594 | 11,825.437 | 16,359.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24,988.645 | 25,228.832 | 25,228.832 | 6,708.231 | -2,651.879 | -17,502.127 | -14,827.952 | -13,871.295 | -14,829.062 | -14,827.894 | -14,742.546 | -17,525.355 | -17,520.551 | -17,517.573 | -2,880.685 | 11,704.767 | 8,785.937 | 8,487.969 | -2,997.24 | -1,105.837 | -3,183.646 | -1,779.282 | -4,254.218 | -9,784.475 | -8,236.169 | -12,458.377 | -15,839.582 | -12,827.422 | -11,735.363 | -15,881.828 | -8,322.474 | -13,721.77 | -5,420.47 | -649.701 | 5,581.779 | 13,091.615 | -786.328 | -1,335.4 | -7,661.357 | -13,979.581 | -21,474.76 | -14,194.798 | -12,452.396 | -11,236.667 | 11,903.006 | 5,742.352 | -792.236 | 19,679.152 | 19,595.969 | 20,365.852 | 40,100.705 | 49,507.289 | 42,276.932 | 39,214.025 | 40,408.154 | 42,153.358 | 44,751.406 | 35,358.214 | 35,482.708 | 31,706.686 | 32,492.133 | 32,452.515 | 28,503.003 |
Totaal eigen vermogen van aandeelhouders
| 495,858.658 | 474,877.642 | 445,066.91 | 454,595.129 | 421,914.563 | 389,784.234 | 356,862.861 | 382,121.167 | 334,485.659 | 310,124.67 | 288,434.546 | 282,679.979 | 275,405.541 | 262,594.514 | 255,650.36 | 250,005.466 | 248,864.765 | 273,347.841 | 299,700.383 | 302,776.492 | 298,731.48 | 293,464.216 | 293,157.3 | 291,613.736 | 310,976.322 | 333,380.346 | 352,709.818 | 369,309.651 | 370,389.487 | 378,145.704 | 393,027.723 | 370,151.105 | 382,012.631 | 370,949.46 | 362,753.599 | 365,546.463 | 378,326.501 | 374,164.941 | 375,887.136 | 378,282.805 | 375,754.371 | 373,675.785 | 332,739.011 | 342,869.267 | 370,391.222 | 362,139.798 | 340,118.248 | 315,624.175 | 290,888.738 | 279,939.125 | 266,219.927 | 241,483.739 | 222,700.42 | 191,229.613 | 162,430.845 | 154,030.963 | 147,644.56 | 137,467.456 | 136,500.345 | 126,896.387 | 119,944.047 | 116,778.112 | 108,261.695 |
Totaal eigen vermogen
| 495,842.113 | 474,869.592 | 445,063.325 | 454,588.622 | 421,912.586 | 389,780.178 | 356,863.591 | 382,116.521 | 334,488.63 | 310,125.285 | 288,442.031 | 282,685.246 | 275,410.809 | 262,600.395 | 255,660.683 | 250,017.817 | 248,881.407 | 273,369.414 | 299,726.758 | 302,781.762 | 298,742.474 | 293,481.704 | 293,181.268 | 291,622.395 | 310,993.405 | 333,404.116 | 352,742.007 | 369,324.507 | 370,718.675 | 378,964.09 | 393,844.865 | 371,145.694 | 383,084.082 | 371,501.519 | 363,356.305 | 365,898.911 | 379,611.574 | 375,551.859 | 377,620.391 | 380,676.23 | 378,018.426 | 375,840.039 | 334,583.412 | 345,356.991 | 396,960.493 | 388,479.013 | 366,445.741 | 315,624.175 | 290,888.738 | 279,939.125 | 266,219.927 | 241,483.739 | 222,700.42 | 191,229.613 | 162,430.845 | 154,030.963 | 147,644.56 | 137,467.456 | 136,500.345 | 126,896.387 | 119,944.047 | 116,778.112 | 108,261.695 |
Totaal passiva en aandeelhoudersvermogen
| 1,234,824.465 | 1,175,751.499 | 1,196,813.984 | 1,147,384.711 | 1,112,285.8 | 1,087,442.094 | 1,004,620.994 | 1,078,033.869 | 990,892.907 | 941,171.357 | 870,753.098 | 864,113.371 | 871,625.577 | 870,433.888 | 822,660.475 | 850,299.521 | 812,232.07 | 809,838.095 | 808,403.061 | 870,399.017 | 836,659.737 | 828,851.146 | 828,226.155 | 881,031.668 | 879,529.44 | 859,418.874 | 846,408.269 | 913,109.251 | 871,504.702 | 921,468.271 | 964,142.09 | 896,977.336 | 941,638.426 | 905,061.279 | 900,499.508 | 965,484.734 | 919,259.026 | 957,361.203 | 927,526.528 | 865,353.959 | 860,503.666 | 869,635.436 | 781,630.816 | 834,888.238 | 904,658.908 | 869,099.292 | 853,595.978 | 440,496.163 | 396,594.838 | 391,881.455 | 371,377.568 | 351,684.862 | 326,887.944 | 307,466.282 | 247,404.858 | 239,425.565 | 225,846.949 | 198,418.775 | 215,745.669 | 204,077.713 | 192,678.515 | 191,355.63 | 196,426.579 |