HMM Co.,Ltd
KRX:011200.KS
17050 (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
| 1,654,801 | 1,070,453 | 3,249,802 | 1,933,461 | 1,697,684 | 2,386,956 | 4,980,161 | 10,312,309 | 3,433,833 | 2,903,695 | 1,724,952 | 2,419,427 | 2,156,129 | 1,230,688 | 1,140,700 | 586,961 | 687,858 | 253,298 | 645,092 | 209,606 | 584,947 | 544,236 | 562,901 | 173,499 | 260,126 | 528,541 | 676,365 | 415,846 | 443,158 | 780,642 | 533,674 | 228,878 | 483,066 | 204,096 | 203,569 | 382,257 | 388,488 | 441,303 | 450,866 | 686,075 | 438,422 | 543,849 | 868,455 | 678,110 | 706,415 | 711,057 | 778,075 | 801,979 | 771,792 | 546,454 | 679,372 | 834,311 | 652,179 | 1,132,932 | 856,864.194 | 731,284.38 | 875,515.106 | 626,701.323 | 415,993.391 | 318,100.914 | 158,829.074 | 225,057.225 | 420,414.108 | 208,609.539 | 188,079.319 | 33,584.427 |
Kortetermijnbeleggingen
| 11,946,775 | 11,442,399 | 8,506,978 | 9,570,757 | 10,844,945 | 10,740,152 | 7,819,850 | 5,525,295 | 8,842,581 | 6,606,651 | 4,738,187 | 1,892,636 | 596,480 | 748,738 | 15,602 | 67,964 | 65,202 | 13,164 | 12,710 | 15,571 | 17,050 | 66,761 | 317,033 | 15,525 | 17,155 | 17,181 | 18,494 | 13,622 | 19,961 | 16,153 | 16,188 | 18,436 | 19,816 | 17,606 | 207,285 | 182,480 | 231,360 | 271,344 | 236,407 | 177,514 | 152,783 | 211,527 | 179,027 | 210,386 | 259,699 | 273,548 | 294,611 | 235,457 | 194,660 | 224,914 | 205,408 | 509,493 | 304,073 | 295,045 | 182,565.536 | 152,287.244 | 341,207.744 | 301,973.92 | 402,206.212 | 393,093.009 | 814,455.612 | 710,663.67 | 591,448.464 | 358,755.868 | 377,156.171 | 548,802.261 |
Liquide middelen en kortetermijnbeleggingen
| 13,601,576 | 12,512,852 | 11,756,780 | 11,504,218 | 12,542,629 | 13,127,108 | 12,800,011 | 15,837,604 | 12,276,414 | 9,510,346 | 6,463,139 | 4,312,063 | 2,752,609 | 1,979,426 | 1,156,302 | 654,925 | 753,060 | 266,462 | 657,802 | 225,177 | 601,997 | 610,997 | 879,934 | 189,024 | 277,281 | 545,722 | 694,859 | 429,468 | 463,119 | 796,795 | 549,862 | 247,314 | 502,882 | 221,702 | 410,854 | 564,737 | 619,848 | 712,647 | 687,273 | 863,589 | 591,205 | 755,376 | 1,047,482 | 888,496 | 966,114 | 984,605 | 1,072,686 | 1,037,436 | 966,452 | 771,368 | 884,780 | 1,343,804 | 956,252 | 1,427,977 | 1,039,429.73 | 883,571.624 | 1,216,722.85 | 928,675.243 | 818,199.603 | 711,193.923 | 973,284.686 | 935,720.895 | 1,011,862.572 | 567,365.407 | 565,235.49 | 582,386.688 |
Nettovorderingen
| 1,349,908 | 1,126,386 | 983,614 | 1,362,953 | 1,368,355 | 1,164,177 | 1,126,219 | 2,761,423 | 2,535,052 | 2,226,265 | 2,042,139 | 1,827,493 | 1,313,142 | 1,086,669 | 913,967 | 1,128,210 | 726,414 | 652,108 | 621,807 | 685,845 | 705,694 | 711,432 | 736,132 | 601,121 | 628,487 | 565,784 | 579,087 | 670,662 | 715,075 | 744,997 | 621,896 | 575,865 | 492,978 | 755,468 | 645,472 | 0 | 1,484,471 | 726,815 | 743,126 | 0 | 0 | 1,113,121 | 1,043,619 | 1,091,336 | 1,144,200 | 1,099,356 | 1,019,688 | 1,103,056 | 1,291,194 | 1,169,439 | 1,042,595 | 991,817 | 961,822 | 961,968 | 783,412.628 | 848,264.085 | 618,760.87 | 652,770.437 | 0 | 748,129.722 | 825,615.647 | 687,321.204 | 544,144.043 | 457,004.165 | 421,620.595 | 411,426.283 |
Voorraad
| 410,575 | 362,077 | 362,398 | 389,206 | 342,205 | 337,664 | 325,192 | 402,405 | 410,463 | 332,460 | 254,153 | 246,195 | 208,473 | 194,427 | 152,966 | 151,623 | 141,888 | 145,298 | 135,256 | 155,760 | 159,689 | 156,920 | 131,521 | 160,691 | 148,133 | 115,915 | 112,700 | 105,507 | 117,265 | 123,707 | 118,150 | 103,922 | 102,458 | 93,962 | 94,882 | 147,548 | 165,629 | 162,619 | 201,357 | 214,305 | 240,057 | 287,124 | 276,024 | 287,379 | 299,500 | 309,421 | 320,371 | 384,308 | 415,200 | 443,166 | 412,715 | 432,574 | 362,704 | 319,683 | 236,002.602 | 264,646.881 | 264,585.347 | 172,069.393 | 170,469.637 | 110,585.586 | 142,842.407 | 172,526.799 | 128,190.179 | 115,878.656 | 104,826.857 | 96,011.368 |
Overige vlottende activa
| 226,131 | 196,303 | 76,917 | 28,217 | 27,738 | 27,421 | 28,682 | 12,418 | 1,995 | 154,612 | 8,590 | 11,758 | 14,224 | 14,109 | 14,004 | 13,898 | 13,792 | 13,690 | 12,338 | 12,227 | 20 | 25 | 60 | 37 | 29 | 36 | 32 | 26 | 39 | 234 | 83 | 1,880 | 1,481 | 1,656 | 4 | 765,898 | 63 | 73 | 291 | 762,922 | 1,518,852 | 159 | 649 | 2,517 | 3,666 | 825 | 973 | 1,138 | 547 | 270 | 335 | 216 | 154 | 105 | 0.001 | -0.003 | 0.002 | 0.002 | 682,830.906 | 10,924.359 | 10,534.374 | 10,481.793 | 10,309.821 | 486,451.79 | 429,728.156 | 489,959.845 |
Totaal vlottende activa
| 15,588,190 | 14,197,618 | 13,179,709 | 13,284,594 | 14,280,927 | 14,656,370 | 14,280,104 | 19,013,850 | 15,223,924 | 12,223,683 | 8,768,021 | 6,397,509 | 4,288,448 | 3,274,631 | 2,237,239 | 1,948,656 | 1,635,154 | 1,077,558 | 1,427,203 | 1,079,009 | 1,467,400 | 1,479,374 | 1,747,647 | 950,873 | 1,053,930 | 1,227,457 | 1,386,678 | 1,205,663 | 1,295,498 | 1,665,733 | 1,289,991 | 928,981 | 1,099,799 | 1,072,788 | 1,151,212 | 1,478,183 | 2,270,011 | 1,602,154 | 1,632,047 | 1,840,816 | 2,350,114 | 2,155,780 | 2,367,774 | 2,269,728 | 2,413,480 | 2,394,207 | 2,413,718 | 2,525,938 | 2,673,393 | 2,384,243 | 2,340,425 | 2,768,411 | 2,280,932 | 2,709,733 | 2,058,844.961 | 1,996,482.587 | 2,100,069.069 | 1,753,515.075 | 1,671,500.146 | 1,580,833.59 | 1,952,277.114 | 1,806,050.691 | 1,694,506.615 | 1,626,700.018 | 1,521,411.098 | 1,579,784.184 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,272,505 | 11,391,386 | 10,643,721 | 10,826,494 | 10,098,017 | 9,119,773 | 8,690,565 | 9,807,102 | 8,847,644 | 8,133,037 | 8,065,503 | 7,978,395 | 7,107,176 | 6,489,830 | 6,252,128 | 6,337,886 | 5,960,354 | 5,376,588 | 4,984,537 | 5,015,004 | 4,217,194 | 3,985,528 | 1,734,100 | 1,913,581 | 1,898,957 | 1,565,458 | 1,596,765 | 1,570,258 | 1,417,371 | 1,441,336 | 2,276,214 | 2,607,608 | 2,810,224 | 2,951,436 | 3,426,031 | 4,086,496 | 3,915,750 | 4,201,899 | 4,255,050 | 4,194,767 | 4,286,235 | 4,518,681 | 4,354,281 | 4,438,976 | 4,366,320 | 4,391,789 | 4,279,190 | 4,444,971 | 4,580,270 | 4,108,285 | 4,124,445 | 4,165,598 | 3,728,848 | 3,733,351 | 5,009,529.029 | 5,341,714.193 | 4,977,707.32 | 5,227,208.385 | 5,716,185.594 | 6,200,307.631 | 4,260,777.89 | 4,165,856.161 | 3,748,455.542 | 3,493,221.68 | 3,624,503.218 | 3,355,969.199 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 47,730 | 0 | 0 | 0 | 47,730 | 0 | 0 | 0 | 47,860 | 0 | 0 | 0 | 47,868 | 0 | 0 | 0 | 4,756 | 0 | 0 | 0 | 5,257 | 0 | 0 | 0 | 30,792 | 0 | 0 | 0 | 58,933 | 0 | 0 | 0 | 44,429 | 0 | 0 | 0 | 6,566 | 6,708 | 6,160 | 6,319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 41,533 | 41,260 | 40,838 | 43,842 | 43,580 | 45,472 | 44,180 | 51,698 | 46,837 | 41,516 | 42,583 | 44,680 | 44,085 | 45,924 | 60,453 | 107,581 | 103,902 | 100,357 | 43,804 | 73,482 | 74,601 | 75,748 | 29,549 | 79,106 | 79,630 | 79,703 | 32,405 | 17,716 | 19,156 | 25,317 | 24,932 | 28,122 | 32,224 | 50,676 | 48,728 | 172,286 | 172,936 | 175,801 | 148,386 | 195,637 | 262,657 | 268,538 | 212,414 | 283,703 | 221,559 | 221,656 | 177,517 | 245,316 | 247,250 | 159,785 | 141,367 | 144,837 | 141,439 | 144,827 | 27,033.008 | 29,562.634 | 28,526.829 | 8,989.958 | 9,820.116 | 11,063.324 | 7,080.706 | 7,045.5 | 7,148.599 | 7,447.485 | 7,645.803 | 7,791.028 |
Goodwill en immateriële activa
| 41,533 | 41,260 | 40,838 | 43,842 | 43,580 | 45,472 | 44,210 | 51,698 | 46,837 | 41,516 | 42,613 | 44,680 | 44,085 | 45,924 | 108,183 | 107,581 | 103,902 | 100,357 | 91,534 | 73,482 | 74,601 | 75,748 | 77,409 | 79,106 | 79,630 | 79,703 | 80,273 | 17,716 | 19,156 | 25,317 | 29,688 | 28,122 | 32,224 | 50,676 | 53,985 | 172,286 | 172,936 | 175,801 | 179,178 | 195,637 | 262,657 | 268,538 | 271,347 | 283,703 | 221,559 | 221,656 | 221,946 | 245,316 | 247,250 | 159,785 | 147,933 | 151,545 | 147,599 | 151,146 | 27,033.008 | 29,562.634 | 28,526.829 | 8,989.958 | 9,820.116 | 11,063.324 | 7,080.706 | 7,045.5 | 7,148.599 | 7,447.485 | 7,645.803 | 7,791.028 |
Langetermijnbeleggingen
| 1,133,414 | 1,683,478 | 1,814,170 | -7,715,756 | -9,162,902 | -8,259,891 | -5,413,951 | -4,903,622 | -8,214,449 | -6,170,599 | -4,137,742 | -1,259,147 | 40,569 | -134,538 | 454,708 | 291,183 | 287,838 | 343,438 | 336,946 | 453,571 | 392,139 | 326,805 | 82,165 | 246,008 | 244,279 | 240,186 | 211,249 | 283,375 | 287,601 | 272,503 | 320,011 | 368,736 | 374,643 | 1,100,304 | 942,496 | 939,695 | 231,559 | 846,798 | 877,574 | 888,698 | 902,291 | 943,510 | 1,025,397 | 1,066,719 | 831,864 | 841,196 | 856,653 | 948,114 | 931,022 | 945,395 | 932,914 | 549,696 | 840,182 | 911,790 | 1,023,632.141 | 1,014,605.907 | 889,165.9 | 969,281.365 | 770,269.625 | 659,316.59 | 52,127.704 | 90,054.53 | 220,204.032 | 305,449.231 | 257,047.42 | 24,205.795 |
Belastingvorderingen
| 6,473 | 8,816 | 6,397 | 9,520 | 9,469 | 9,636 | 9,559 | 20,534 | 20,345 | 20,405 | 20,353 | 1,551 | 1,445 | 1,433 | 6,933 | 7,365 | 7,251 | 6,877 | 5,981 | 6,616 | 6,638 | 6,545 | 6,575 | 7,893 | 10,730 | 10,606 | 13,885 | 6,143 | 6,139 | 7,274 | 7,826 | 7,204 | 2,588 | 2,589 | 2,862 | 3,105 | 2,983 | 2,892 | 3,124 | 3,098 | 2,740 | 2,961 | 2,751 | 2,523 | 2,609 | 1,554 | 84 | 1,766 | 2,039 | 2,070 | 1,912 | 2,006 | 1,894 | 2,047 | 209,019.015 | 179,958.929 | 372,959.275 | 327,100.879 | 430,440.701 | 422,091.415 | 851,683.518 | 0 | 615,009.882 | 0 | 400,400.697 | 0 |
Overige niet-vlottende activa
| 16,807 | 179,401 | 28,528 | 10,082,314 | 11,374,899 | 11,290,243 | 8,362,968 | 5,995,364 | 9,252,897 | 7,187,118 | 5,117,352 | 2,277,085 | 985,530 | 1,067,815 | 314,169 | 424,263 | 428,857 | 323,076 | 313,986 | 216,480 | 189,247 | 228,623 | 473,544 | 221,678 | 254,874 | 275,199 | 313,568 | 358,600 | 393,546 | 418,003 | 474,368 | 474,939 | 216,411 | 156,395 | 365,915 | 279,096 | 311,263 | 352,196 | 318,809 | 313,827 | 325,942 | 841,798 | 821,035 | 883,851 | 1,128,649 | 1,154,849 | 1,210,836 | 1,179,455 | 1,144,772 | 1,239,102 | 1,251,810 | 1,557,887 | 1,290,661 | 1,112,760 | 12,348.877 | 13,803.209 | 12,721.247 | 15,655.529 | 15,699.186 | 17,379.262 | 0.001 | 748,473.926 | 12,766.502 | 396,257.505 | 14,090.274 | 585,483.663 |
Totaal niet-vlottende activa
| 13,470,732 | 13,304,341 | 12,533,654 | 13,246,414 | 12,363,063 | 12,205,233 | 11,693,351 | 10,971,076 | 9,953,274 | 9,211,477 | 9,108,079 | 9,042,564 | 8,178,805 | 7,470,464 | 7,136,121 | 7,168,278 | 6,788,202 | 6,150,336 | 5,732,984 | 5,765,153 | 4,879,819 | 4,623,249 | 2,373,793 | 2,468,266 | 2,488,470 | 2,171,152 | 2,215,740 | 2,236,092 | 2,123,813 | 2,164,433 | 3,108,107 | 3,486,609 | 3,436,090 | 4,261,400 | 4,791,289 | 5,480,678 | 4,634,491 | 5,579,586 | 5,633,735 | 5,596,027 | 5,779,865 | 6,575,488 | 6,474,811 | 6,675,772 | 6,551,001 | 6,611,044 | 6,568,709 | 6,819,622 | 6,905,353 | 6,454,637 | 6,459,014 | 6,426,732 | 6,009,184 | 5,911,094 | 6,281,562.07 | 6,579,644.872 | 6,281,080.571 | 6,548,236.116 | 6,942,415.222 | 7,310,158.222 | 5,171,669.819 | 5,011,430.117 | 4,603,584.557 | 4,202,375.901 | 4,303,687.412 | 3,973,449.685 |
Totaal activa
| 29,058,922 | 27,501,959 | 25,713,363 | 26,531,008 | 26,643,990 | 26,861,603 | 25,973,455 | 29,984,926 | 25,177,198 | 21,435,160 | 17,876,100 | 15,440,073 | 12,467,253 | 10,745,095 | 9,373,360 | 9,116,934 | 8,423,356 | 7,227,894 | 7,160,187 | 6,844,162 | 6,347,219 | 6,102,623 | 4,121,440 | 3,419,139 | 3,542,400 | 3,398,609 | 3,602,418 | 3,441,755 | 3,419,311 | 3,830,166 | 4,398,098 | 4,415,590 | 4,535,889 | 5,334,188 | 5,942,501 | 6,958,861 | 6,904,502 | 7,181,740 | 7,265,782 | 7,436,843 | 8,129,979 | 8,731,268 | 8,842,585 | 8,945,500 | 8,964,481 | 9,005,251 | 8,982,427 | 9,345,560 | 9,578,746 | 8,838,880 | 8,799,439 | 9,195,143 | 8,290,116 | 8,620,827 | 8,340,407.031 | 8,576,127.459 | 8,381,149.64 | 8,301,751.191 | 8,613,915.368 | 8,890,991.812 | 7,123,946.933 | 6,817,480.808 | 6,298,091.172 | 5,829,075.919 | 5,825,098.51 | 5,553,233.868 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 566,065 | 570,769 | 473,808 | 530,380 | 448,154 | 425,899 | 472,514 | 572,628 | 590,517 | 585,172 | 569,178 | 643,523 | 457,010 | 532,050 | 418,205 | 814,255 | 544,036 | 494,474 | 493,118 | 503,229 | 491,654 | 476,660 | 398,910 | 501,991 | 473,381 | 381,750 | 383,963 | 461,083 | 467,600 | 450,372 | 442,766 | 361,644 | 370,157 | 509,629 | 521,664 | 513,411 | 521,711 | 501,423 | 615,533 | 618,380 | 789,658 | 829,247 | 701,715 | 688,425 | 665,734 | 691,047 | 502,619 | 519,315 | 687,003 | 564,007 | 651,498 | 469,769 | 431,037 | 510,637 | 575,058.933 | 641,946.964 | 561,556.122 | 599,820.459 | 565,950.665 | 502,094.714 | 514,747.609 | 504,121.473 | 396,608 | 371,012.676 | 351,231.815 | 332,768.119 |
Kortlopende schulden
| 969,195 | 840,049 | 825,040 | 906,472 | 950,605 | 962,078 | 929,772 | 1,703,609 | 1,146,580 | 977,773 | 942,184 | 987,473 | 966,513 | 1,324,109 | 1,369,083 | 1,300,764 | 1,308,707 | 976,688 | 945,968 | 994,067 | 1,136,523 | 1,037,853 | 439,785 | 430,609 | 416,295 | 177,257 | 155,594 | 129,781 | 75,122 | 458,229 | 166,420 | 371,431 | 2,036,279 | 2,775,615 | 2,469,232 | 2,720,694 | 2,595,866 | 2,562,356 | 3,014,352 | 2,828,595 | 3,041,248 | 3,438,615 | 3,374,986 | 2,039,171 | 1,841,325 | 1,433,416 | 1,313,435 | 1,125,203 | 1,449,987 | 1,243,545 | 1,045,465 | 1,291,950 | 1,034,037 | 1,171,551 | 855,822.888 | 826,197.374 | 789,550.43 | 727,319.338 | 660,321.703 | 625,939.235 | 875,972.036 | 760,337.939 | 726,246.444 | 280,793.131 | 397,731.083 | 394,695.915 |
Belastingschulden
| 18,193 | 11,659 | 13,913 | 5,862 | 7,282 | 6,633 | 8,567 | 8,801 | 13,707 | 7,313 | 7,127 | 4,569 | 3,537 | 2,405 | 824 | 1,658 | 1,536 | 1,972 | 1,595 | 3,851 | 3,901 | 2,488 | 3,677 | 2,792 | 2,815 | 2,502 | 246 | 10,068 | 4,823 | 14,575 | 13,675 | 5,687 | 9,134 | 8,264 | 10,617 | 10,062 | 4,368 | 4,796 | 4,451 | 4,074 | 5,733 | 6,510 | 6,293 | 5,380 | 1,965 | 7,139 | 6,376 | 3,213 | 5,182 | 4,881 | 3,503 | 3,036 | 2,259 | 1,596 | 0 | 0 | 0 | 1,180.517 | 1,622.653 | 4,995.116 | 8,159.281 | 7,890.71 | 5,928.243 | 8,614.531 | 11,782.108 | 10,234.627 |
Uitgestelde opbrengsten
| 4,134 | 8,609 | 319,620 | 559,806 | 251,850 | -425,899 | 335,055 | 688,418 | 2,062 | 4,508 | 836,305 | 174,294 | 143,420 | 1,907,323 | 1,082,089 | 278,298 | 95,217 | 93,986 | 235,924 | 112,513 | 241,405 | 234,482 | 259,696 | 91,447 | 130,578 | 103,997 | 129,738 | 153,558 | 172,346 | 154,534 | 185,917 | 172,316 | 182,878 | 173,519 | 207,100 | 219,658 | 165,487 | 166,864 | 215,341 | 188,014 | 236,970 | 212,287 | 267,225 | 243,648 | 270,361 | 242,801 | 242,234 | 182,863 | 183,092 | 127,017 | 142,342 | 130,260 | 123,437 | 191,578 | 83,827.813 | 93,213.309 | 154,379.501 | 1,180.517 | 1,622.653 | 4,995.116 | 39,495.088 | 39,476.583 | 116,914.498 | 8,614.531 | 38,808.209 | 10,234.627 |
Overige kortlopende verplichtingen
| 1,016,596 | 1,210,523 | 382,903 | 14,807 | 284,558 | 1,647,201 | 314,426 | 255,350 | 1,034,383 | 1,493,047 | 176,996 | 685,819 | 473,237 | 24,554 | 11,292 | 275,107 | 204,054 | 163,350 | 8,664 | 151,456 | 30,447 | 28,772 | 7,212 | 35,143 | 25,551 | 19,368 | 10,923 | 29,925 | 29,429 | 27,694 | 15,192 | 27,704 | 28,502 | 76,930 | 14,157 | 53,886 | 51,845 | 52,892 | 23,816 | 67,135 | 138,405 | 65,334 | 25,754 | 53,473 | 41,543 | 39,580 | 11,137 | 26,953 | 25,490 | 19,929 | 8,580 | 4,274 | 6,095 | 3,383 | -0.002 | -0.002 | -0.001 | 50,523.486 | 38,574.367 | 145,522.987 | 0.001 | 0.001 | -0.003 | 26,952.348 | -0.001 | 37,956.288 |
Totaal kortlopende verplichtingen
| 2,555,990 | 2,629,950 | 2,001,371 | 2,011,465 | 1,935,167 | 2,609,279 | 2,051,767 | 3,220,005 | 2,773,542 | 3,060,500 | 2,524,663 | 2,491,109 | 2,040,180 | 3,788,036 | 2,880,669 | 2,668,424 | 2,152,014 | 1,728,498 | 1,683,674 | 1,761,265 | 1,900,029 | 1,777,767 | 1,105,603 | 1,059,190 | 1,045,805 | 682,372 | 680,218 | 774,347 | 744,497 | 1,090,829 | 810,295 | 933,095 | 2,617,816 | 3,535,693 | 3,212,153 | 3,507,649 | 3,334,909 | 3,283,535 | 3,869,042 | 3,702,124 | 4,206,281 | 4,545,483 | 4,369,680 | 3,024,717 | 2,818,963 | 2,406,844 | 2,069,425 | 1,854,334 | 2,345,572 | 1,954,498 | 1,847,885 | 1,896,253 | 1,594,606 | 1,877,149 | 1,514,709.632 | 1,561,357.645 | 1,505,486.052 | 1,378,843.8 | 1,266,469.388 | 1,278,552.052 | 1,430,214.734 | 1,303,935.996 | 1,239,768.939 | 687,372.686 | 787,771.106 | 775,654.949 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,651,342 | 2,178,630 | 1,959,183 | 2,151,467 | 2,940,319 | 3,042,060 | 2,948,051 | 4,719,059 | 4,987,846 | 4,833,932 | 4,877,511 | 5,153,760 | 5,185,228 | 4,754,906 | 4,745,027 | 4,713,267 | 4,472,113 | 4,394,912 | 4,322,890 | 4,296,857 | 3,533,906 | 3,414,121 | 1,906,361 | 1,902,358 | 1,841,745 | 1,866,183 | 1,896,358 | 1,874,353 | 1,804,299 | 1,785,605 | 2,388,884 | 1,855,213 | 1,644,566 | 1,688,018 | 2,383,976 | 2,326,209 | 2,413,150 | 2,574,053 | 2,266,911 | 2,484,189 | 2,804,353 | 3,111,625 | 3,285,775 | 4,599,255 | 4,763,101 | 5,196,960 | 5,363,402 | 5,765,273 | 5,409,699 | 5,130,638 | 4,969,232 | 4,947,448 | 4,326,599 | 4,203,893 | 2,077,287.532 | 2,206,517.962 | 2,338,544.593 | 1,830,369.113 | 1,568,025.941 | 1,292,785.891 | 890,206.813 | 820,333.714 | 787,921.216 | 1,219,560.258 | 1,036,003.421 | 1,023,033.166 |
Uitgestelde opbrengsten niet-vlottend
| 2,473,257 | 1,985,166 | 1,276 | 250,006 | 243,750 | 0 | 1,263 | 0 | 0 | 0 | 9,038 | 67,332 | 63,304 | 57,773 | 8,840 | 37,835 | 68,091 | 62,743 | 8,720 | 66,914 | 65,881 | 64,134 | 8,638 | 115,318 | 131,047 | 95,980 | 366 | 152,026 | 163,707 | 187,055 | 911 | 67,560 | 64,985 | 60,702 | 1,018 | 278,622 | 249,867 | 245,884 | 173,142 | 235,584 | 242,265 | 258,243 | 172,108 | 311,868 | 479,340 | 455,754 | 0 | 489,015 | 500,170 | 246,781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 23,664 | 25,760 | 24,399 | 42,334 | 41,915 | 41,908 | 41,726 | 1,305 | 1,184 | 1,125 | 1,244 | 1,332 | 1,242 | 1,217 | 3,534 | 3,750 | 3,786 | 3,687 | 3,754 | 4,022 | 4,063 | 4,172 | 4,194 | 4,607 | 4,329 | 4,372 | 6,404 | 3,838 | 3,806 | 16,195 | 17,569 | 16,101 | 3,267 | 3,248 | 2,367 | 21,219 | 20,827 | 20,805 | 20,844 | 21,041 | 45,370 | 44,572 | 44,622 | 22,499 | 852 | 3,100 | 1,691 | 1,709 | 2,671 | 2,641 | 2,686 | 2,775 | 2,546 | 2,608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 58,813 | 50,799 | 1,966,196 | 632 | 609 | 252,682 | 242,736 | 133,945 | 129,432 | 118,110 | 105,350 | 625 | 608 | 592 | 46,742 | 760 | 747 | 732 | 50,840 | 913 | 869 | 868 | 56,973 | 1,025 | 1,011 | 974 | 122,152 | 1,519 | 1,497 | 1,463 | 229,117 | 1,698 | 1,740 | 1,744 | 114,352 | 180,713 | 179,899 | 179,822 | 250,310 | 168,818 | 172,242 | 172,164 | 282,700 | 168,460 | 1,352 | 321 | 452,619 | 1,696 | 1,708 | 1,757 | 233,173 | 224,049 | 197,082 | 190,318 | 2,447,993.329 | 2,667,017.262 | 2,537,143.444 | 2,758,529.119 | 3,062,727.7 | 3,287,600.648 | 3,026,625.39 | 2,732,370.712 | 2,270,180.238 | 1,839,449.411 | 1,969,921.497 | 1,744,181.567 |
Totaal niet-vlottende verplichtingen
| 4,207,076 | 4,240,355 | 3,951,054 | 2,444,439 | 3,226,593 | 3,336,650 | 3,233,776 | 4,854,309 | 5,118,462 | 4,953,167 | 4,993,143 | 5,223,049 | 5,250,382 | 4,814,488 | 4,804,143 | 4,755,612 | 4,544,737 | 4,462,074 | 4,386,204 | 4,368,706 | 3,604,719 | 3,483,295 | 1,976,166 | 2,023,308 | 1,978,132 | 1,967,509 | 2,025,280 | 2,031,736 | 1,973,309 | 1,990,318 | 2,636,481 | 1,940,572 | 1,714,558 | 1,753,712 | 2,501,713 | 2,806,763 | 2,863,743 | 3,020,564 | 2,711,207 | 2,909,632 | 3,264,230 | 3,586,604 | 3,785,205 | 5,102,082 | 5,244,645 | 5,656,135 | 5,817,712 | 6,257,693 | 5,914,248 | 5,381,817 | 5,205,091 | 5,174,272 | 4,526,227 | 4,396,819 | 4,525,280.861 | 4,873,535.224 | 4,875,688.037 | 4,588,898.232 | 4,630,753.641 | 4,580,386.539 | 3,916,832.203 | 3,552,704.426 | 3,058,101.454 | 3,059,009.669 | 3,005,924.918 | 2,767,214.733 |
Totaal passiva
| 6,763,066 | 6,870,305 | 5,952,425 | 4,455,904 | 5,161,760 | 5,945,929 | 5,285,543 | 8,074,314 | 7,892,004 | 8,013,667 | 7,517,806 | 7,714,158 | 7,290,562 | 8,602,524 | 7,684,812 | 7,424,036 | 6,696,751 | 6,190,572 | 6,069,878 | 6,129,971 | 5,504,748 | 5,261,062 | 3,081,769 | 3,082,498 | 3,023,937 | 2,649,881 | 2,705,498 | 2,806,083 | 2,717,806 | 3,081,147 | 3,446,776 | 2,873,667 | 4,332,374 | 5,289,405 | 5,713,866 | 6,314,412 | 6,198,652 | 6,304,099 | 6,580,249 | 6,611,756 | 7,470,511 | 8,132,087 | 8,154,885 | 8,126,799 | 8,063,608 | 8,062,979 | 7,887,137 | 8,112,027 | 8,259,820 | 7,336,315 | 7,052,976 | 7,070,525 | 6,120,833 | 6,273,968 | 6,039,990.492 | 6,434,892.869 | 6,381,174.09 | 5,967,742.032 | 5,897,223.029 | 5,858,938.591 | 5,347,046.937 | 4,856,640.422 | 4,297,870.393 | 3,746,382.355 | 3,793,696.023 | 3,542,869.681 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154,359 | 0 | 0 | 0 | 9,289 | 9,289.025 | 9,289 | 9,289.025 | 9,289 | 9,289 | 9,289 | 9,289.285 | 9,289 | 9,289 | 9,289 | 9,289 | 9,289.115 | 9,289.115 | 9,289.115 | 9,289 | 9,289 | 65,025 | 65,025 | 65,025 | 65,025 | 65,025 | 65,025 | 65,025 | 34,055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100,000 | 0 | 100,000 | 100,000 | 100,000 | 0 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
Gewone aandelen
| 3,745,197 | 3,445,197 | 3,445,197 | 2,445,197 | 2,445,197 | 2,445,197 | 2,445,197 | 2,445,197 | 2,445,197 | 2,445,197 | 2,445,197 | 2,026,962 | 2,026,962 | 1,724,578 | 1,633,632 | 1,633,632 | 1,582,761 | 1,582,760.975 | 1,582,761 | 1,582,760.975 | 1,582,761 | 1,569,029 | 1,569,029 | 1,559,028.715 | 1,559,029 | 1,559,029 | 1,559,029 | 959,029 | 959,028.885 | 889,309.885 | 889,309.885 | 889,310 | 163,923 | 1,147,461 | 1,117,451 | 1,021,366 | 1,021,366 | 1,021,366 | 846,366 | 846,366 | 846,366 | 846,366 | 846,366 | 771,366 | 771,366 | 771,366 | 771,366 | 816,366 | 716,366 | 816,366 | 716,366 | 716,366 | 716,366 | 716,366 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 | 665,366.145 |
Ingehouden winsten
| 11,515,147 | 10,846,164 | 10,770,301 | 10,658,530 | 10,563,507 | 10,153,511 | 10,543,289 | 9,121,624 | 6,516,833 | 3,596,424 | 780,591 | -1,860,142 | -4,139,057 | -4,324,974 | -4,443,893 | -4,558,617 | -4,559,294 | -4,566,216 | -4,520,686 | -4,254,768 | -4,115,572 | -3,796,175 | -3,632,909 | -3,310,157 | -3,138,168 | -2,890,099 | -2,718,014 | -2,466,535 | -2,400,451 | -2,220,984 | -1,512,758 | -764,959 | -1,092,064 | -2,347,555 | -2,122,516 | -1,654,789 | -1,650,150 | -1,488,221 | -1,442,759 | -1,319,051 | -1,536,218 | -1,553,126 | -1,473,740 | -1,184,659 | -914,506 | -922,857 | -789,052 | -389,766 | -270,343 | -80,616 | 189,373 | 510,465 | 515,482 | 599,919 | 461,376.669 | 305,915.393 | 108,071.793 | 356,691.029 | 736,320.555 | 1,004,643.472 | 372,516.959 | 561,954.488 | 551,146.887 | 542,480.359 | 492,360.007 | 370,045.52 |
Overige gereserveerde algehele resultaten
| 2,671,495 | 1,986,177 | 1,191,327 | 1,931,810 | 1,435,654 | 1,276,372 | 744,414 | 3,299,743 | 1,291,924 | 351,878 | 194,638 | 115,981 | -154,359 | 3,346,159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,362,578 | 4,352,498 | 4,352,498 | 7,037,950 | 7,036,314 | 7,039,045 | 6,953,415 | 7,042,852 | 7,030,147 | 7,026,926 | 6,936,843 | 7,442,149 | 7,287,790 | 1,395,599 | 4,497,612 | 4,616,628 | 4,692,472 | 4,010,162 | 4,017,651 | 3,375,619 | 3,364,719 | 3,058,211 | 3,093,086 | 2,076,325 | 2,086,127 | 2,068,409 | 2,044,505 | 2,129,850 | 2,129,071 | 2,067,685 | 1,561,985 | 1,405,410 | 1,117,314 | 1,136,776 | 1,125,698 | 1,135,457 | 1,187,889 | 1,190,802 | 1,125,885 | 1,132,297 | 1,127,020 | 1,088,557 | 1,093,812 | 999,069 | 946,539 | 990,069 | 1,004,842 | 707,170 | 701,863 | 729,805 | 701,493 | 758,909 | 791,355 | 981,505 | 1,073,673.725 | 1,069,953.052 | 1,126,537.613 | 1,211,951.985 | 1,215,005.639 | 1,262,043.605 | 639,016.893 | 633,519.753 | 683,707.747 | 774,847.061 | 773,676.335 | 874,952.522 |
Totaal eigen vermogen van aandeelhouders
| 22,294,417 | 20,630,036 | 19,759,323 | 22,073,487 | 21,480,672 | 20,914,125 | 20,686,315 | 21,909,416 | 17,284,101 | 13,420,425 | 10,357,269 | 7,724,950 | 5,175,695 | 2,141,362 | 1,687,351 | 1,691,643 | 1,725,228 | 1,035,996 | 1,089,015 | 712,901 | 841,197 | 840,354 | 1,038,495 | 334,486 | 516,277 | 746,628 | 894,809 | 631,633 | 696,938 | 745,300 | 947,826 | 1,539,050 | 198,462 | 1,707 | 185,658 | 567,059 | 624,130 | 788,972 | 594,517 | 724,637 | 471,223 | 381,797 | 466,438 | 585,776 | 803,399 | 838,578 | 987,156 | 1,133,770 | 1,247,886 | 1,465,555 | 1,707,232 | 2,085,740 | 2,123,203 | 2,297,790 | 2,300,416.539 | 2,141,234.59 | 1,999,975.551 | 2,334,009.159 | 2,716,692.339 | 3,032,053.222 | 1,776,899.997 | 1,960,840.386 | 2,000,220.779 | 2,082,693.565 | 2,031,402.487 | 2,010,364.187 |
Totaal eigen vermogen
| 22,295,856 | 20,631,654 | 19,760,938 | 22,075,104 | 21,482,230 | 20,915,674 | 20,687,912 | 21,910,612 | 17,285,194 | 13,421,493 | 10,358,294 | 7,725,915 | 5,176,691 | 2,142,571 | 1,688,548 | 1,692,898 | 1,726,605 | 1,037,322 | 1,090,309 | 714,191 | 842,471 | 841,561 | 1,039,671 | 336,641 | 518,463 | 748,728 | 896,920 | 635,672 | 701,505 | 749,019 | 951,322 | 1,541,923 | 203,515 | 44,783 | 228,635 | 644,449 | 705,850 | 877,641 | 685,533 | 825,087 | 659,468 | 599,181 | 687,700 | 818,701 | 900,873 | 942,272 | 1,095,290 | 1,233,533 | 1,318,926 | 1,502,565 | 1,746,463 | 2,124,618 | 2,169,283 | 2,346,859 | 2,300,416.539 | 2,141,234.59 | 1,999,975.551 | 2,334,009.159 | 2,716,692.339 | 3,032,053.222 | 1,776,899.997 | 1,960,840.386 | 2,000,220.779 | 2,082,693.565 | 2,031,402.487 | 2,010,364.187 |
Totaal passiva en aandeelhoudersvermogen
| 29,058,922 | 27,501,959 | 25,713,363 | 26,531,008 | 26,643,990 | 26,861,603 | 25,973,455 | 29,984,926 | 25,177,198 | 21,435,160 | 17,876,100 | 15,440,073 | 12,467,253 | 10,745,095 | 9,373,360 | 9,116,934 | 8,423,356 | 7,227,894 | 7,160,187 | 6,844,162 | 6,347,219 | 6,102,623 | 4,121,440 | 3,419,139 | 3,542,400 | 3,398,609 | 3,602,418 | 3,441,755 | 3,419,311 | 3,830,166 | 4,398,098 | 4,415,590 | 4,535,889 | 5,334,188 | 5,942,501 | 6,958,861 | 6,904,502 | 7,181,740 | 7,265,782 | 7,436,843 | 8,129,979 | 8,731,268 | 8,842,585 | 8,945,500 | 8,964,481 | 9,005,251 | 8,982,427 | 9,345,560 | 9,578,746 | 8,838,880 | 8,799,439 | 9,195,143 | 8,290,116 | 8,620,827 | 8,340,407.031 | 8,576,127.459 | 8,381,149.64 | 8,301,751.191 | 8,613,915.368 | 8,890,991.813 | 7,123,946.934 | 6,817,480.808 | 6,298,091.172 | 5,829,075.92 | 5,825,098.51 | 5,553,233.868 |