DB Inc.
KRX:012030.KS
1578 (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
| 48,823.384 | 33,644.437 | 210,248.159 | 56,086.207 | 58,150.724 | 27,364.001 | 26,029.809 | 34,168.982 | 34,335.244 | 19,826.1 | 16,709.577 | 23,266.385 | 15,935.842 | 13,009.436 | 18,523.472 | 18,251.954 | 12,445.676 | 29,175.618 | 24,369.948 | 21,084.888 | 17,035.544 | 27,359.353 | 27,940.938 | 27,925.086 | 25,252.364 | 4,470.982 | 13,047.014 | 9,899.226 | 11,667.619 | 13,340.406 | 11,726.236 | 10,164.853 | 12,846.498 | 6,573.97 | 8,895.533 | 4,833.301 | 13,555.409 | 4,475.468 | 3,734.32 | 6,622.713 | 7,127.366 | 1,672.34 | 3,181.646 | 1,975.51 | 2,458.007 | 52,324.683 | 14,031.457 | 51,403.618 | 32,958.724 | 44,554.082 | 4,168.765 | 8,025.997 | 21,367.101 | 9,071.481 | 9,650.054 | 27,025.747 | 14,044.19 | 18,694.365 | 2,399.65 | 18,161.102 | 21,070.808 | 610.728 | 18,534.593 | 342.46 | 898.912 | 32,045.381 | 1,110.195 | 590.968 | 573.117 | 416.305 |
Kortetermijnbeleggingen
| 6,000 | 8,397.027 | 4,200 | 6,200 | 6,200 | 4,364.445 | 7,364.376 | 7,364.304 | 4,364.255 | 5,800 | 8,800 | 15,675.276 | 14,737.075 | 28,066.395 | 10,017.752 | 11,120.258 | 12,607.959 | 4,000 | 7,137.886 | 3,370.638 | 4,358.187 | 9,079.37 | 6,613.637 | 8,848.795 | 6,683.997 | 3,603.201 | 5,967.344 | 11,129.321 | 3,028.92 | 963.712 | 875.198 | 9,169.102 | 9,255.692 | 1,766.599 | 1,911.587 | 23,346.752 | 3,080.895 | 3,865.385 | 4,114.397 | 15,613.663 | 12,647.87 | 13,527.113 | 13,627.632 | 1,357.936 | 2,673.568 | 2,545.214 | 3,507.577 | 5,672.01 | 12,752.786 | 2,605.098 | 5,252.152 | 6,081.639 | 12,700.847 | 3,148.115 | 4,208.66 | 10,432.327 | 3,525.501 | 2,082.93 | 2,122.926 | 1,616.543 | 1,552.499 | 22,082.501 | 8,285.568 | 5,887.438 | 20,483.133 | 7,058.18 | 13,908.915 | 13,720.214 | 14,545.391 | 9,184.695 |
Liquide middelen en kortetermijnbeleggingen
| 54,823.384 | 42,041.464 | 214,448.16 | 62,286.207 | 64,350.724 | 31,728.446 | 33,394.185 | 41,533.286 | 38,699.499 | 25,626.1 | 25,509.577 | 38,941.66 | 30,672.917 | 41,075.831 | 28,541.224 | 29,372.212 | 25,053.635 | 33,175.618 | 31,507.834 | 24,455.526 | 21,393.731 | 36,438.723 | 34,554.575 | 36,773.881 | 31,936.361 | 8,074.183 | 19,014.358 | 21,028.547 | 14,696.539 | 14,304.118 | 12,601.435 | 19,333.955 | 22,102.19 | 8,340.569 | 10,807.12 | 28,180.053 | 16,636.304 | 8,340.853 | 7,848.717 | 22,236.376 | 19,775.236 | 15,199.453 | 16,809.278 | 3,333.446 | 5,131.575 | 54,869.897 | 17,539.034 | 57,075.628 | 45,711.51 | 47,159.18 | 9,420.917 | 14,107.636 | 34,067.948 | 12,219.596 | 13,858.714 | 37,458.074 | 17,569.691 | 20,777.295 | 4,522.576 | 19,777.645 | 22,623.307 | 22,693.229 | 26,820.161 | 6,229.898 | 21,382.045 | 39,103.561 | 15,019.11 | 14,311.182 | 15,118.508 | 9,601 |
Nettovorderingen
| 87,575.632 | 92,213.31 | 92,031.365 | 80,649.693 | 72,735.338 | 104,791.454 | 73,908.853 | 83,094.3 | 75,744.747 | 90,203.108 | 53,753.398 | 64,322.72 | 67,207.046 | 64,940.322 | 57,172.999 | 52,257.119 | 55,349.191 | 53,524.363 | 43,981.594 | 48,515.159 | 49,809.089 | 54,582.169 | 40,746.521 | 35,251.769 | 0 | 0 | 40,612.475 | 0 | 27,159.138 | 35,275.094 | 37,167.519 | 140,138.236 | 145,971.072 | 0 | 169,667.887 | 119,411.457 | 129,607.195 | 0 | 119,521.963 | 0 | 92,493.295 | 103,868.357 | 157,206.359 | 120,527.356 | 0 | 0 | 157,911.147 | 128,656.62 | 0 | 99,420.541 | 115,143.766 | 87,420.102 | 0 | 83,643.52 | 94,359.156 | 40,306.871 | 71,876.984 | 73,476.013 | 36,780.703 | 49,709.824 | 0 | 0 | 0 | 56,821.974 | 57,631.276 | 0 | 39,691.134 | 0 | 0 | 0 |
Voorraad
| 7,312.328 | 7,719.532 | 1,484.606 | 4,790.057 | 5,222.085 | 4,482.034 | 5,729.621 | 7,534.722 | 6,251.073 | 5,599.842 | 3,438.673 | 6,016.005 | 2,979.99 | 2,020.238 | 1,431.33 | 4,067.218 | 3,010.585 | 3,680.116 | 7,259.676 | 7,359.403 | 7,277.896 | 5,390.142 | 8,353.681 | 3,800.114 | 1,828.462 | 187.666 | 1,004.503 | 2,742.889 | 5,761.559 | 44.018 | 4,889.026 | 3,538.179 | 5,016.757 | 4,181.504 | 1,929.08 | 1,054.791 | 1,740.836 | 7,948.772 | 10,136.177 | 14,804.298 | 14,812.364 | 11,636.439 | 12,021.095 | 16,284.589 | 11,956.24 | 12,473.47 | 10,977.785 | 14,774.176 | 13,704.568 | 11,539.346 | 9,092.461 | 15,756.749 | 18,642.051 | 25,788.17 | 16,087.866 | 10,647.204 | 45,044.276 | 45,347.931 | 50,424.305 | 37,773.968 | 41,290.32 | 44,019.801 | 47,514.974 | 36,099.344 | 32,239.446 | 33,414.053 | 32,821.028 | 29,178.908 | 25,398.104 | 26,241.866 |
Overige vlottende activa
| 20,858.281 | 20,348.795 | 7,754.384 | 1,825.184 | 1,400.319 | 1,385.055 | 1,674.797 | 1,835.929 | 1,990.096 | 1,745.437 | 1,766.383 | 1,824.823 | 1,355.322 | 1,403.272 | 1,450.21 | 1,202.623 | 1,181.936 | 1,161.628 | 1,166.375 | 1,044.413 | 0 | -0.001 | 0 | -0.001 | 37,432.536 | 42,404.827 | -0.001 | 34,965.627 | 0.001 | -0.001 | 0 | 0.001 | 0.001 | 186,839.147 | -0.001 | 0.001 | 0.001 | 83,045.64 | -0 | 109,362.718 | -0.001 | -0.001 | 0 | 1,094.947 | 124,774.628 | 127,738.092 | -0.001 | -0.001 | 114,030.412 | 7,928.978 | -0 | -0.001 | 98,807.514 | 0.001 | -0.001 | 0.001 | -0.001 | -0.002 | 0.002 | -0.001 | 58,977.749 | 59,458.118 | 42,324.275 | 0.002 | 0.001 | 59,998.376 | -0.002 | 43,663.382 | 45,650.172 | 52,706.871 |
Totaal vlottende activa
| 170,569.625 | 162,323.101 | 315,718.515 | 149,551.14 | 143,708.465 | 142,386.99 | 114,707.456 | 133,998.237 | 122,685.415 | 123,174.487 | 84,468.03 | 111,105.208 | 102,215.276 | 109,439.663 | 88,595.763 | 86,899.172 | 84,595.347 | 91,541.725 | 83,915.48 | 81,374.502 | 78,480.717 | 96,411.033 | 83,654.778 | 75,825.763 | 71,197.359 | 50,666.676 | 60,631.335 | 58,737.063 | 47,617.237 | 49,623.229 | 54,657.98 | 163,010.371 | 173,090.02 | 199,361.22 | 182,404.085 | 148,646.302 | 147,984.336 | 99,335.265 | 137,506.858 | 146,403.392 | 127,080.894 | 130,704.248 | 186,036.732 | 141,240.338 | 141,862.443 | 195,081.459 | 186,427.965 | 200,506.423 | 173,446.49 | 166,048.045 | 133,657.144 | 117,284.486 | 151,517.513 | 121,651.287 | 124,305.735 | 88,412.15 | 134,490.95 | 139,601.237 | 91,727.586 | 107,261.436 | 122,891.376 | 126,171.148 | 116,659.41 | 99,151.218 | 111,252.768 | 132,515.99 | 87,531.27 | 87,153.472 | 86,166.784 | 88,549.737 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 80,891.934 | 18,905.146 | 11,189.325 | 8,989.501 | 10,315.614 | 9,787.451 | 9,984.76 | 8,845.368 | 9,856.056 | 9,958.347 | 10,779.199 | 11,395.77 | 10,715.567 | 11,672.181 | 12,718.165 | 10,191.619 | 11,340.493 | 12,530.543 | 13,635.819 | 2,414.791 | 2,545.982 | 2,556.392 | 4,688.281 | 4,911.199 | 5,194.565 | 4,883.74 | 5,108.25 | 3,548.142 | 3,626.885 | 3,550.69 | 3,790.812 | 2,778.617 | 2,928.812 | 3,193.293 | 3,583.519 | 5,847.808 | 6,695.076 | 61,075.044 | 60,637.831 | 64,405.206 | 65,063.722 | 65,737.642 | 65,961.16 | 66,424.626 | 66,596.363 | 64,700.225 | 65,371.512 | 66,181.592 | 65,580.752 | 66,064.815 | 66,608.973 | 63,058.149 | 61,329.678 | 60,108.602 | 58,374.368 | 55,090.334 | 111,638.8 | 111,870.953 | 112,397.779 | 113,253.446 | 113,092.701 | 113,515.033 | 114,288.716 | 43,072.299 | 43,118.233 | 43,381.189 | 44,010.416 | 44,556.774 | 43,874.762 | 44,232.734 |
Goodwill
| 51,549.861 | 51,549.861 | 51,549.861 | 51,549.861 | 51,549.861 | 51,549.861 | 51,549.861 | 53,296.931 | 53,296.931 | 53,296.931 | 53,296.931 | 54,349.931 | 54,349.931 | 54,349.931 | 54,349.931 | 66,616.931 | 66,616.931 | 66,616.931 | 66,616.931 | 68,739.931 | 68,739.931 | 68,739.931 | 68,739.931 | 29,407.07 | 29,407.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 18,317.07 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 42,840.616 | 44,452.006 | 44,452.096 | 44,452.096 | 42,118.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 5,276.52 | 5,824.312 | 6,146.798 | 6,530.384 | 6,671.008 | 7,513.017 | 8,407.715 | 9,440.996 | 10,110.477 | 10,893.513 | 11,844.247 | 12,650.599 | 13,280.434 | 14,134.912 | 14,749.542 | 15,311.05 | 16,132.313 | 16,833.917 | 17,656.995 | 20,473.307 | 23,252.915 | 25,876.64 | 28,699.424 | 88,806.561 | 88,788.195 | 1,487.074 | 1,486.739 | 1,387.347 | 1,500.348 | 1,669.471 | 1,668.737 | 1,920.177 | 2,333.129 | 2,581.415 | 2,532.666 | 4,075.111 | 4,312.688 | 5,629.407 | 5,849.778 | 7,377.062 | 7,281.519 | 7,404.581 | 6,933.123 | 6,889.357 | 6,904.256 | 7,137.001 | 7,726.472 | 7,251.491 | 6,986.211 | 7,074.504 | 7,270.283 | 5,626.413 | 5,750.681 | 4,785.916 | 2,855.51 | 0 | 21.779 | 26.628 | 36.143 | 47.991 | 59.839 | 71.688 | 81.096 | 89.152 | 100.698 | 112.245 | 121.259 | 127.15 | 138.3 | 149.45 |
Goodwill en immateriële activa
| 51,549.861 | 51,549.861 | 57,696.659 | 58,080.245 | 58,220.869 | 59,062.878 | 59,957.576 | 62,737.927 | 63,407.408 | 64,190.444 | 65,141.178 | 67,000.53 | 67,630.365 | 68,484.843 | 69,099.473 | 81,927.981 | 82,749.244 | 83,450.848 | 84,273.926 | 89,213.238 | 91,992.846 | 94,616.571 | 97,439.355 | 118,213.631 | 118,195.265 | 19,804.144 | 19,803.809 | 19,704.417 | 19,817.418 | 19,986.541 | 19,985.807 | 20,237.247 | 20,650.199 | 20,898.485 | 20,849.736 | 22,392.181 | 22,629.758 | 23,946.477 | 24,166.848 | 50,217.678 | 50,122.135 | 50,245.197 | 49,773.739 | 49,729.973 | 49,744.872 | 49,977.617 | 50,567.088 | 50,092.107 | 49,826.827 | 49,915.12 | 50,110.899 | 50,078.419 | 50,202.777 | 49,238.012 | 44,973.524 | 10,930.862 | 21.779 | 26.628 | 36.143 | 47.991 | 59.839 | 71.688 | 81.096 | 89.152 | 100.698 | 112.245 | 121.259 | 127.15 | 138.3 | 149.45 |
Langetermijnbeleggingen
| 418,220.495 | 382,564.431 | 493,965.25 | 280,677.489 | 358,820.86 | 409,975.408 | 212,503.031 | 232,539.136 | 303,813.269 | 438,651.687 | 423,153.865 | 305,940.937 | 348,796.306 | 289,684.174 | 286,398.128 | 210,393.254 | 161,193.189 | 128,041.29 | 157,700.755 | 98,842.532 | 91,073.458 | 69,510.52 | 63,114.406 | 87,663.714 | 111,403.75 | 87,083.105 | 67,815.338 | 94,598.678 | 151,118.181 | 135,608.577 | 118,368.303 | 19,795.488 | 19,317.099 | 41,816.111 | 41,710.069 | 66,936.469 | 98,912.119 | 99,724.927 | 95,219.438 | 141,854.948 | 220,959.825 | 320,399.493 | 314,989.644 | 341,091.564 | 369,683.272 | 365,945.684 | 378,523.424 | 394,350.64 | 389,577.924 | 408,173.555 | 422,309.646 | 392,938.852 | 441,876.399 | 471,305.168 | 420,745.321 | 280,350.691 | 241,269.839 | 218,058.085 | 225,000.099 | 131,683.699 | 139,137.85 | 68,606.112 | 68,482.537 | 117,251.238 | 71,535.757 | 68,614.624 | 107,701.47 | 135,114.83 | 83,325.087 | 64,649.52 |
Belastingvorderingen
| 463.371 | 586.467 | 815.093 | 247.334 | 151.968 | 63.128 | 179.426 | 243.665 | 144.577 | 234.202 | 143.213 | 687.526 | 578.538 | 515.076 | 418.931 | 988.083 | 8,650.138 | 16,935.505 | 10,309.132 | 25,003.13 | 26,179.873 | 29,659.476 | 32,134.863 | 6,809.663 | 1,627.447 | 26,019.628 | 29,716.128 | 12,195.157 | 3,245.651 | 9,621.531 | 13,411.37 | 11,028.643 | 10,592.79 | 16,580.84 | 21,610.775 | 33,709.59 | 36,348.812 | 44,218.003 | 38,052.879 | 21,429.747 | 21,461.289 | 20,665.912 | 20,877.431 | 8,867.985 | 10,785.587 | 9,341.718 | 10,486.232 | 12,702.791 | 0 | 10,944.65 | 14,059.769 | 15,999.885 | 17,895.96 | 0 | 1,682.507 | 77.725 | 243.065 | 287.231 | 307.776 | 471.603 | 247.933 | 153.74 | 42.394 | 8,095.388 | 22,691.567 | 225.172 | 158.483 | 104.53 | 149.424 | 10,930.694 |
Overige niet-vlottende activa
| 5,276.52 | 5,824.312 | 0 | 15,830.974 | 14,339.401 | 12,704.777 | 16,985.135 | 14,087.097 | 12,004.1 | 13,636.205 | 18,313.433 | 22,499.335 | 19,628.377 | 33,225.699 | 15,261.031 | 16,314.538 | 18,160.438 | 9,820.313 | 13,323.018 | 6,996.112 | 8,108.749 | 11,769.251 | 7,384.518 | 13,252.041 | 11,106.743 | 7,957.148 | 10,421.089 | 15,169.265 | 6,953.653 | 4,717.624 | 4,756.782 | 12,960.264 | 13,050.855 | 5,676.762 | 6,042.426 | 29,630.354 | 7,628.186 | 8,530.702 | 10,269.512 | 22,848.452 | 19,939.803 | 589.002 | 718.051 | 1,117.862 | -0.001 | 1,554.321 | 1,951.322 | 2,212.808 | 22,081.509 | 0.001 | 0 | -0.001 | 443.577 | 9,826.517 | 11,423.233 | -0.001 | 5,080.442 | 3,637.87 | 3,664.866 | 3,278.484 | 2,994.44 | 23,524.442 | 9,677.752 | -0.001 | 0.001 | 9,198.078 | 16,006.812 | 15,629.214 | 16,291.39 | 0.001 |
Totaal niet-vlottende activa
| 556,402.181 | 459,430.217 | 563,666.327 | 363,825.543 | 441,848.713 | 491,593.642 | 299,609.929 | 318,453.193 | 389,225.409 | 526,670.886 | 517,530.889 | 407,524.097 | 447,349.153 | 403,581.972 | 383,895.728 | 319,815.475 | 282,093.503 | 250,778.499 | 279,242.65 | 222,469.804 | 219,900.908 | 208,112.21 | 204,761.423 | 230,850.248 | 247,527.77 | 145,747.765 | 132,864.614 | 145,215.659 | 184,761.788 | 173,484.963 | 160,313.073 | 66,800.259 | 66,539.755 | 88,165.491 | 93,796.525 | 158,516.402 | 172,213.951 | 237,495.153 | 228,346.509 | 300,756.031 | 377,546.774 | 457,637.246 | 452,320.025 | 467,232.01 | 496,810.093 | 491,519.565 | 506,899.578 | 525,539.938 | 527,067.012 | 535,098.141 | 553,089.287 | 522,075.304 | 571,748.391 | 590,478.299 | 537,198.953 | 346,449.611 | 358,253.925 | 333,880.767 | 341,406.663 | 248,735.223 | 255,532.763 | 205,871.015 | 192,572.495 | 168,508.076 | 137,446.256 | 121,531.308 | 167,998.44 | 195,532.498 | 143,778.963 | 119,962.399 |
Totaal activa
| 726,971.806 | 621,753.318 | 879,384.842 | 513,376.683 | 585,557.178 | 633,980.632 | 414,317.385 | 452,451.43 | 511,910.824 | 649,845.373 | 601,998.919 | 518,629.306 | 549,564.429 | 513,021.636 | 472,491.491 | 406,714.646 | 366,688.849 | 342,320.223 | 363,158.13 | 303,844.306 | 298,381.625 | 304,523.244 | 288,416.201 | 306,676.011 | 318,725.13 | 196,414.441 | 193,495.948 | 203,952.722 | 232,379.025 | 223,108.192 | 214,971.054 | 229,810.629 | 239,629.775 | 287,526.711 | 276,200.611 | 307,162.705 | 320,198.287 | 336,830.418 | 365,853.366 | 447,159.423 | 504,627.668 | 588,341.494 | 638,356.757 | 608,472.348 | 638,672.536 | 686,601.024 | 693,327.544 | 726,046.361 | 700,513.502 | 701,146.186 | 686,746.431 | 639,359.79 | 723,265.904 | 712,129.586 | 661,504.688 | 434,861.761 | 492,744.875 | 473,482.004 | 433,134.249 | 355,996.66 | 378,424.139 | 332,042.163 | 309,231.905 | 267,659.294 | 248,699.024 | 254,047.298 | 255,529.71 | 282,685.97 | 229,945.747 | 208,512.136 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34,575.515 | 44,000.008 | 40,423.557 | 24,481.432 | 26,629.397 | 37,701.112 | 30,835.368 | 31,248.526 | 26,584.824 | 28,720.83 | 16,111.377 | 15,173.685 | 20,331.205 | 17,591.351 | 21,268.303 | 17,012.841 | 15,741.051 | 17,156.193 | 14,041.305 | 13,924.571 | 15,710.573 | 16,856.347 | 16,227.574 | 11,302.291 | 12,035.086 | 6,807.898 | 20,115.599 | 14,282.721 | 16,439.754 | 19,636.93 | 22,568.95 | 24,756.045 | 29,956.068 | 29,153.331 | 30,185.354 | 25,952.018 | 31,445.394 | 40,433.132 | 45,662.816 | 51,737.599 | 68,989.601 | 62,065.849 | 107,172.922 | 80,277.842 | 73,732.042 | 80,953.434 | 95,862.145 | 81,003.25 | 74,092.925 | 65,527.508 | 79,315.634 | 56,610.331 | 82,105.373 | 4,692.16 | 67,709.727 | 18,935.151 | 28,629.429 | 26,679.898 | 24,840.589 | 15,371.341 | 22,105.602 | 20,844.79 | 22,908.677 | 14,524.648 | 15,168.845 | 17,053.371 | 12,634.088 | 11,481.898 | 10,147.878 | 11,583.833 |
Kortlopende schulden
| 214,446.411 | 210,601.285 | 181,084.37 | 50,218.856 | 56,140.644 | 52,873.047 | 44,401.283 | 64,145.637 | 67,280.699 | 20,408.717 | 7,885.37 | 28,156.505 | 19,508.953 | 80,197.074 | 72,971.521 | 76,248.03 | 80,081.831 | 18,253.164 | 18,353.788 | 14,713.559 | 15,884.948 | 25,684.921 | 25,642.334 | 25,570.893 | 26,294.755 | 5,524.177 | 12,126.376 | 20,228.938 | 15,780.506 | 15,886.24 | 13,592.094 | 12,907.444 | 6,671.328 | 767.326 | 7,209.474 | 26,011.139 | 46,111.475 | 81,519.168 | 129,376.444 | 157,821.652 | 198,076.642 | 230,725.325 | 253,258.814 | 248,210.492 | 174,804.804 | 204,089.011 | 228,563.197 | 262,702.233 | 207,260.256 | 163,365.411 | 123,722.014 | 80,494.019 | 146,638.019 | 184,224.485 | 206,288.396 | 229,484.33 | 212,649.53 | 174,778.123 | 144,632.322 | 135,308.672 | 119,620.999 | 124,321.798 | 124,861.015 | 119,002.905 | 58,324.18 | 78,524.267 | 55,252.319 | 71,256.693 | 64,932.642 | 41,502.933 |
Belastingschulden
| 3,959.789 | 2,452.408 | 3,088.543 | 2,386.693 | 2,799.246 | 2,655.501 | 2,500.546 | 2,493.839 | 2,652.031 | 2,945.413 | 1,991.896 | 1,843.202 | 2,611.397 | 2,560.079 | 1,686.993 | 2,769.764 | 2,924.627 | 2,712.61 | 2,666.546 | 2,689.571 | 2,660.495 | 3,716.693 | 1,846.772 | 1,821.245 | 1,716.474 | 0 | 0 | 0 | 0 | 218.093 | 0 | 0 | 0 | 130.491 | 0 | 17,915.642 | 27,267.43 | 26,100.055 | 3,696.347 | 3,942.079 | 0 | 1,290.72 | 2,548.766 | 2,583.461 | 5,065.144 | 7,334.378 | 2,114.358 | 875.864 | 5,964.951 | 0 | 0 | 0 | 0 | 92.825 | 913.798 | 0 | 610.776 | 990.691 | 0 | 1,793.398 | 3,388.963 | 3,942.916 | 2,333.849 | 3,920.011 | 5,720.875 | 5,827.218 | 2,735.864 | 1,386.23 | 1,867.134 | 1,672.721 |
Uitgestelde opbrengsten
| 27,527.387 | 24,244.809 | 22,849.512 | 27,602.633 | 27,286.773 | 16,381.186 | 22,614.493 | 22,204.18 | 15,330.22 | 14,161.824 | 14,050.616 | 25,544.01 | 24,103.654 | 18,531.913 | 23,681.465 | 20,440.895 | 19,465.417 | 22,114.001 | 26,813.39 | 25,078.747 | 23,563.881 | 3,716.693 | 18,637.523 | 21,590.416 | 16,953.201 | 0 | 12,402.264 | 0 | 4,523.177 | 218.093 | 5,981.292 | 5,614.142 | 0 | 28,385.439 | 27,986.461 | 17,915.642 | 27,267.43 | 40,116.652 | 71,979.769 | 17,060.279 | 11,227.54 | 1,290.72 | 17,593.71 | 22,552.562 | 21,900.835 | 7,334.378 | 22,323.907 | 22,035.275 | 5,964.951 | 11,019.514 | 28,211.371 | 24,078.282 | 0 | 89,000.016 | 32,114.662 | 23,102.928 | 610.776 | 27,296.296 | 0 | 19,255.247 | 24,402.329 | 26,778.865 | 21,304.372 | 3,920.011 | 5,720.875 | 23,144.152 | 18,872.099 | 1,386.23 | 1,867.134 | 18,588.827 |
Overige kortlopende verplichtingen
| 17,439.527 | 13,047.497 | 192,075.293 | -0 | 0 | 8,429.254 | 12,633.709 | 8,636.919 | 13,071.982 | 13,615.616 | 12,505.111 | -0 | -0 | -0.001 | 0 | 0.001 | -0.001 | 0.001 | 0 | -0 | -0.001 | 18,457.924 | 0 | 0.001 | -0.001 | 17,893.024 | -0.001 | 10,659.331 | 0.001 | 4,928.304 | 0 | -0.001 | 9,951.523 | -0.001 | 0 | 5,484.974 | 6,295.278 | 0.002 | -0 | -0.002 | -0.001 | 11,606.201 | 0 | -0.001 | -0.001 | 25,466.07 | 0.001 | 0.001 | 18,289.513 | 19,126.582 | -0.001 | 351.602 | 17,222.05 | -0.001 | 0.001 | -0.001 | 23,056.982 | 0.001 | 23,254.523 | -0.001 | 0.001 | 0.001 | -0.001 | 9,190.505 | 12,586.604 | -0.001 | 0.001 | 11,539.784 | 14,156.383 | -0.001 |
Totaal kortlopende verplichtingen
| 293,988.841 | 291,893.599 | 436,432.733 | 102,302.921 | 110,056.814 | 115,384.597 | 110,484.852 | 126,235.262 | 122,267.725 | 76,906.987 | 50,552.474 | 68,874.2 | 63,943.813 | 116,320.337 | 117,921.29 | 113,701.768 | 115,288.298 | 57,523.359 | 59,208.483 | 53,716.877 | 55,159.401 | 64,715.885 | 60,507.431 | 58,463.601 | 55,283.041 | 30,225.099 | 44,644.239 | 45,170.99 | 36,743.438 | 40,669.567 | 42,142.337 | 43,277.63 | 46,578.919 | 58,306.095 | 65,381.289 | 75,363.773 | 111,119.577 | 162,068.954 | 247,019.03 | 226,619.528 | 278,293.782 | 305,688.095 | 378,025.446 | 351,040.895 | 270,437.68 | 317,842.893 | 346,749.25 | 365,740.759 | 305,607.645 | 259,039.015 | 231,249.018 | 161,534.234 | 245,965.442 | 277,916.66 | 306,112.786 | 271,522.408 | 264,946.717 | 228,754.318 | 192,727.434 | 169,935.259 | 166,128.931 | 171,945.454 | 169,074.063 | 146,638.069 | 91,800.504 | 118,721.789 | 86,758.507 | 95,664.605 | 91,104.037 | 71,675.592 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 87,059.6 | 10,776.487 | 11,205.496 | 10,385.683 | 9,604.52 | 8,448.514 | 8,929.61 | 8,575.317 | 9,433.144 | 58,357.02 | 59,673.09 | 61,068.081 | 58,178.91 | 8,222.58 | 9,147.352 | 7,042.053 | 8,105.275 | 73,377.172 | 74,290.921 | 66,665.025 | 67,187.285 | 76,032.136 | 75,954.751 | 76,031.887 | 76,108.322 | 2,030.146 | 2,161.813 | 816.393 | 5,598.134 | 5,376.976 | 10,513.413 | 9,953.266 | 15,048.274 | 35,150.237 | 35,245.186 | 36,137.47 | 1,315.044 | 1,536.962 | 1,847.431 | 27,063.444 | 46,884.872 | 22,243.752 | 2,592.762 | 3,208.249 | 58,517.904 | 56,649.19 | 21,993.925 | 19,875.865 | 52,757.338 | 132,771.105 | 163,527.446 | 194,619.947 | 140,782.394 | 60,860.118 | 31,060.961 | 496.52 | 10,853.306 | 50,608.27 | 40,702.581 | 1,024.277 | 1,203.347 | 1,502.149 | 1,801.399 | 1,995.992 | 2,425.463 | 2,750.512 | 3,075.539 | 3,400.545 | 3,745.68 | 29,006.062 |
Uitgestelde opbrengsten niet-vlottend
| 10,784.587 | -10,776.487 | 0 | 570.138 | 570.137 | 0 | 0 | 0 | 0 | 0 | 0 | 10,047.767 | 10,917.698 | 0 | 9,164.558 | 16,571.521 | 15,859.576 | 16,051.436 | 15,169.518 | 10,691.154 | 9,943.532 | 9,290.294 | 8,350.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,503.358 | 0 | 0 | 11,311.536 | 10,626.535 | 10,539.149 | 0 | 8,565.241 | 7,614.598 | 0 | 7,345.439 | 7,761.141 | 0 | 903.217 | 0 | 2,767.601 | 2,162.582 | 5,337.121 | 5,146.96 | 4,504.924 | 0 | 0 | 0 | 0 | 2,638.658 | 0 | 0 | 1,903.012 |
Uitgestelde belastingverplichtingen niet-vlottend
| 10,870.941 | 8,846.624 | 33,758.059 | 27,372.8 | 42,242.839 | 52,507.283 | 9,349.293 | 11,880.444 | 26,907.745 | 57,274.687 | 53,633.905 | 29,289.697 | 38,441.862 | 30,933.28 | 22,553.744 | 5,692.126 | 3,148.2 | 3,323.1 | 3,498 | 4,115.1 | 4,732.2 | 5,349.3 | 5,966.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 674.258 | 958.204 | 8,642.97 | 11,520.234 | 11,955.285 | 18,021.241 | 22,121.347 | 23,208.215 | 27,668.24 | 27,815.215 | 25,616.392 | 37,424.982 | 45,720.619 | 35,573.841 | 15,543.095 | 26,603.859 | 21,298.374 | 22,868.34 | 17,484.374 | 22,835.537 | 12,063.969 | 9,099.291 | 6,453.967 | 15,292.908 | 8,848.035 | 21,474.092 | 27,525.97 | 14,091.583 | 7,147.167 |
Overige niet-vlottende verplichtingen
| 3,239.612 | 15,046.228 | 2,777.694 | -0 | -0 | 570.136 | 570.136 | 487.276 | 355.328 | 355.328 | 355.327 | 0.001 | 0.001 | 10,221.026 | 0.001 | -0 | -0 | -0 | 0 | -0 | -0 | -0.001 | 69.167 | 8,477.428 | 7,716.206 | 7,350.687 | 7,211.19 | 7,144.498 | 10,968.476 | 11,277.543 | 10,767.832 | 14,289.242 | 14,181.287 | 9,945.465 | 9,743.906 | 7,361.911 | 7,117.805 | 6,791.768 | 6,737.392 | 11,854.637 | 11,941.523 | 10,980.312 | 0.001 | 13,126.397 | 12,142.817 | -0.001 | -0 | 2,492.784 | 9,449.944 | 0.001 | -0 | 8,365.282 | 0.001 | 0.002 | 3,520.092 | 0.001 | 3,072.603 | -0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 3,772.329 | 3,638.397 | 3,443.012 | 2,852.949 | 0.001 | 2,484.113 | 2,355.983 | 0.002 |
Totaal niet-vlottende verplichtingen
| 111,954.739 | 23,892.852 | 47,741.249 | 38,328.62 | 52,417.495 | 61,525.933 | 18,849.039 | 20,943.037 | 36,696.217 | 115,987.035 | 113,662.323 | 100,405.546 | 107,538.471 | 49,376.886 | 40,865.654 | 29,305.699 | 27,113.051 | 92,751.708 | 92,958.439 | 81,471.279 | 81,863.017 | 90,671.729 | 90,340.736 | 84,509.315 | 83,824.528 | 9,380.833 | 9,373.003 | 7,960.891 | 16,566.61 | 16,654.519 | 21,281.245 | 24,242.508 | 29,229.561 | 45,095.702 | 44,989.092 | 43,499.381 | 8,432.849 | 8,328.73 | 8,584.823 | 38,918.081 | 58,826.395 | 33,898.322 | 14,054.325 | 24,977.616 | 82,180.955 | 79,916.01 | 50,641.701 | 55,029.145 | 85,415.497 | 169,004.587 | 198,957.259 | 228,601.621 | 185,552.816 | 114,341.88 | 70,154.894 | 16,942.833 | 40,529.768 | 74,674.244 | 65,733.504 | 23,845.773 | 29,185.845 | 18,071.041 | 14,673.019 | 12,088.356 | 21,161.383 | 14,451.496 | 27,188.29 | 33,410.628 | 20,193.246 | 38,056.243 |
Totaal passiva
| 405,943.58 | 315,786.452 | 484,173.981 | 140,631.54 | 162,474.309 | 176,910.53 | 129,333.891 | 147,178.299 | 158,963.942 | 192,894.021 | 164,214.797 | 169,279.745 | 171,482.283 | 165,697.223 | 158,786.944 | 143,007.467 | 142,401.349 | 150,275.067 | 152,166.923 | 135,188.156 | 137,022.419 | 155,387.614 | 150,848.167 | 142,972.916 | 139,107.569 | 39,605.932 | 54,017.241 | 53,131.881 | 53,310.048 | 57,324.086 | 63,423.582 | 67,520.138 | 75,808.48 | 103,401.797 | 110,370.381 | 118,863.154 | 119,552.426 | 170,397.685 | 255,603.853 | 265,537.609 | 337,120.177 | 339,586.416 | 392,079.771 | 376,018.511 | 352,618.635 | 397,758.903 | 397,390.951 | 420,769.904 | 391,023.142 | 428,043.602 | 430,206.277 | 390,135.855 | 431,518.258 | 392,258.54 | 376,267.68 | 288,465.241 | 305,476.485 | 303,428.562 | 258,460.938 | 193,781.032 | 195,314.776 | 190,016.495 | 183,747.082 | 158,726.425 | 112,961.887 | 133,173.285 | 113,946.797 | 129,075.233 | 111,297.283 | 109,731.835 |
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
| 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 100,586.967 | 99,158.396 | 94,872.683 | 92,967.922 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 91,063.16 | 45,531.58 | 45,531.58 | 45,531.58 | 45,531.58 | 45,531.58 | 45,531.58 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
Ingehouden winsten
| 111,131.972 | 96,158.139 | 88,822.887 | 118,470.142 | 106,661.448 | 100,531.057 | 81,719.938 | 96,684.775 | 90,178.895 | 86,899.094 | 77,191.801 | 73,214.69 | 68,410.819 | 63,765.103 | 53,962.897 | 55,309.54 | 53,103.541 | 47,704.761 | 41,033.23 | 46,593.135 | 43,516.375 | 41,001.493 | 36,567.887 | 48,854.88 | 47,931.21 | 48,311.851 | -102,854.055 | -102,845.965 | -102,937.44 | -101,426.859 | -102,146.329 | -100,355.417 | -101,314.062 | -78,795.027 | -80,941.811 | -56,334.155 | -54,244.419 | -44,622.2 | -94,117.446 | -26,205.332 | -22,402.255 | 30,042.541 | 30,341.572 | 65,493.418 | 71,871.751 | 88,871.439 | 93,391.591 | 92,951.542 | 100,071.686 | 92,634.55 | 92,993.714 | 87,926.407 | 95,786.325 | 138,696.282 | 145,899.954 | 133,194.916 | 133,576.408 | 134,810.562 | 134,792.043 | 139,759.604 | 141,949.93 | 139,913.082 | 134,471.136 | 129,979.404 | 131,505.893 | 131,857.749 | 119,657.287 | 115,819.895 | 116,468.722 | 116,683.026 |
Overige gereserveerde algehele resultaten
| -4,221.092 | -4,280.157 | 92,361.966 | 51,350.576 | 113,707.318 | 153,824.942 | 349.453 | 5,674.253 | 59,853.885 | 167,138.155 | 157,678.219 | 73,220.768 | 106,757.224 | 213,741.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 113,154.91 | 113,154.91 | 113,154.91 | 102,127.136 | 102,127.135 | 102,127.136 | 102,327.136 | 102,327.136 | 102,327.136 | 102,327.136 | 102,327.136 | 102,327.136 | 102,327.136 | -30,769.534 | 159,154.683 | 107,810.673 | 70,596.993 | 43,753.429 | 69,371.011 | 21,476.048 | 17,255.865 | 7,547.17 | 413.18 | 14,261.249 | 31,099.384 | 9,338.263 | 147,460.079 | 160,698.884 | 190,943.257 | 176,147.805 | 162,630.641 | 171,582.748 | 174,072.197 | 171,856.781 | 155,708.881 | 153,570.546 | 163,827.12 | 119,991.773 | 113,303.8 | 116,763.985 | 98,846.586 | 127,649.376 | 124,872.254 | 75,897.258 | 123,118.99 | 108,907.522 | 111,481.842 | 121,261.755 | 118,355.514 | 134,936.454 | 118,014.86 | 115,765.949 | 150,429.742 | 135,643.184 | 93,805.474 | -6,798.396 | 33,691.982 | 15,242.879 | 19,881.269 | 2,456.024 | 21,159.433 | -17,887.413 | -28,986.313 | -41,046.535 | -15,768.756 | -30,983.736 | 1,925.626 | 17,790.841 | -17,820.258 | -37,902.725 |
Totaal eigen vermogen van aandeelhouders
| 320,652.757 | 305,619.858 | 394,926.729 | 372,534.82 | 423,082.868 | 457,070.102 | 284,983.494 | 305,273.131 | 352,946.882 | 456,951.351 | 437,784.123 | 349,349.56 | 378,082.146 | 347,324.413 | 313,704.547 | 263,707.179 | 224,287.501 | 192,045.157 | 210,991.208 | 168,656.15 | 161,359.206 | 149,135.63 | 137,568.033 | 163,703.096 | 179,617.561 | 156,808.51 | 139,478.707 | 150,820.841 | 179,068.977 | 165,784.106 | 151,547.472 | 162,290.491 | 163,821.295 | 184,124.914 | 165,830.23 | 188,299.551 | 200,645.861 | 166,432.733 | 110,249.514 | 181,621.813 | 167,507.491 | 248,755.077 | 246,276.986 | 232,453.836 | 286,053.901 | 288,842.121 | 295,936.593 | 305,276.457 | 309,490.36 | 273,102.584 | 256,540.154 | 249,223.936 | 291,747.647 | 319,871.046 | 285,237.008 | 146,396.52 | 187,268.39 | 170,053.441 | 174,673.312 | 162,215.628 | 183,109.363 | 142,025.669 | 125,484.823 | 108,932.869 | 135,737.137 | 120,874.013 | 141,582.913 | 153,610.736 | 118,648.464 | 98,780.301 |
Totaal eigen vermogen
| 321,028.226 | 305,966.866 | 395,210.861 | 372,745.143 | 423,082.868 | 457,070.102 | 284,983.494 | 305,273.131 | 352,946.882 | 456,951.351 | 437,784.123 | 349,349.56 | 378,082.146 | 347,324.413 | 313,704.547 | 263,707.179 | 224,287.501 | 192,045.157 | 210,991.208 | 168,656.15 | 161,359.206 | 149,135.63 | 137,568.033 | 163,703.096 | 179,617.561 | 156,808.51 | 139,478.707 | 150,820.841 | 179,068.977 | 165,784.106 | 151,547.472 | 162,290.491 | 163,821.295 | 184,124.914 | 165,830.23 | 188,299.551 | 200,645.861 | 166,432.733 | 110,249.514 | 181,621.813 | 167,507.491 | 248,755.077 | 246,276.986 | 232,453.836 | 286,053.901 | 288,842.121 | 295,936.593 | 305,276.457 | 309,490.36 | 273,102.584 | 256,540.154 | 249,223.936 | 291,747.647 | 319,871.046 | 285,237.008 | 146,396.52 | 187,268.39 | 170,053.441 | 174,673.312 | 162,215.628 | 183,109.363 | 142,025.669 | 125,484.823 | 108,932.869 | 135,737.137 | 120,874.013 | 141,582.913 | 153,610.736 | 118,648.464 | 98,780.301 |
Totaal passiva en aandeelhoudersvermogen
| 726,971.806 | 621,753.318 | 879,384.842 | 513,376.683 | 585,557.177 | 633,980.632 | 414,317.385 | 452,451.43 | 511,910.824 | 649,845.373 | 601,998.919 | 518,629.306 | 549,564.429 | 513,021.636 | 472,491.491 | 406,714.646 | 366,688.849 | 342,320.223 | 363,158.13 | 303,844.306 | 298,381.625 | 304,523.244 | 288,416.201 | 306,676.012 | 318,725.13 | 196,414.442 | 193,495.948 | 203,952.722 | 232,379.025 | 223,108.192 | 214,971.054 | 229,810.629 | 239,629.775 | 287,526.711 | 276,200.611 | 307,162.705 | 320,198.287 | 336,830.418 | 365,853.367 | 447,159.422 | 504,627.668 | 588,341.494 | 638,356.757 | 608,472.347 | 638,672.536 | 686,601.024 | 693,327.544 | 726,046.361 | 700,513.502 | 701,146.186 | 686,746.431 | 639,359.791 | 723,265.905 | 712,129.586 | 661,504.688 | 434,861.761 | 492,744.875 | 473,482.003 | 433,134.25 | 355,996.66 | 378,424.139 | 332,042.164 | 309,231.905 | 267,659.294 | 248,699.024 | 254,047.298 | 255,529.71 | 282,685.969 | 229,945.747 | 208,512.136 |