Halla Corporation
KRX:014790.KS
2325 (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 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
| 58,374.999 | 109,736.551 | 85,038.541 | 81,958.645 | 102,490.561 | 76,038.525 | 62,615.609 | 70,689.839 | 73,958.462 | 197,822.762 | 79,186.039 | 95,433.163 | 106,404.529 | 65,058.764 | 91,855.76 | 56,432.164 | 68,681.645 | 188,858.728 | 79,087.53 | 68,341.856 | 101,421.756 | 135,293.192 | 95,354.042 | 58,247.735 | 49,725.535 | 50,921.638 | 41,709.644 | 70,424.74 | 66,112.255 | 108,744.118 | 82,010.597 | 55,701.198 | 75,801.627 | 112,665.923 | 121,823.162 | 276,966.329 | 147,766.562 | 231,268.302 | 130,783.382 | 82,916.382 | 84,445.065 | 77,854.153 | 88,436.065 | 150,259.586 | 434,637.666 | 112,843.849 | 90,864.906 | 150,774.339 | 163,535.614 | 135,923.498 | 154,354.653 | 46,586.279 | 21,795.629 | 40,724.376 | 2,706.36 | 130,813.453 | 92,110.376 | 70,563.854 | 87,510.11 | 1,526.377 | 1,822.23 | 3,495.015 | 27,499.865 | 8,519.482 | 61,675.872 | 57,473.33 |
Kortetermijnbeleggingen
| 600 | 600 | 0 | 0 | 525 | 691.68 | 691.68 | 691.68 | -161,204.386 | 1.645 | 1.645 | 1.645 | 1.645 | 1.645 | 46,836.897 | 1.645 | 1.645 | 1.645 | 1.645 | 2.003 | 50.299 | 241.825 | 241.99 | 240.477 | 238.988 | 233.602 | 413.749 | 415.659 | 414.008 | 416.791 | 222,239.165 | 3,787.593 | 1,942.002 | 565.611 | 203,332.251 | 413.896 | 180,551.303 | 64,587.007 | 229,240.144 | 144,882.125 | 161,809.735 | 153,148.882 | 152,154.566 | 246,621.63 | 279,301.364 | 181,225.593 | 368,271.652 | 304,327.008 | 332,740.232 | 326,702.278 | 322,972.052 | 274,276.67 | 280,687.721 | 209,484.582 | 19,018.933 | 62,474.253 | 67,180.213 | 29,388.391 | 26,294.318 | 54,848.274 | 25,364.789 | 20,889.217 | 21,314.61 | 9,585.138 | 2,755.325 | 2,577.933 |
Liquide middelen en kortetermijnbeleggingen
| 58,974.999 | 110,336.551 | 85,038.541 | 81,958.645 | 103,015.561 | 76,730.205 | 63,307.289 | 71,381.519 | 73,958.462 | 197,824.407 | 79,187.684 | 95,434.808 | 106,406.174 | 65,060.409 | 138,692.657 | 56,433.809 | 68,683.29 | 188,860.373 | 79,089.175 | 68,343.859 | 101,472.055 | 135,535.017 | 95,596.032 | 58,488.212 | 49,964.523 | 51,155.24 | 42,123.392 | 70,840.399 | 66,526.263 | 109,160.909 | 304,249.762 | 59,488.791 | 77,743.629 | 113,231.534 | 325,155.413 | 277,380.225 | 328,317.865 | 295,855.309 | 360,023.526 | 227,798.507 | 246,254.8 | 231,003.035 | 240,590.631 | 396,881.216 | 713,939.03 | 294,069.442 | 459,136.558 | 455,101.347 | 496,275.846 | 462,625.776 | 477,326.705 | 320,862.949 | 302,483.35 | 250,208.958 | 21,725.293 | 193,287.706 | 159,290.589 | 99,952.245 | 113,804.428 | 56,374.651 | 27,187.019 | 24,384.232 | 48,814.475 | 18,104.62 | 64,431.197 | 60,051.263 |
Nettovorderingen
| 550,902.969 | 531,078.162 | 522,859.248 | 607,973.692 | 594,759.452 | 579,165.811 | 493,360.733 | 518,708.453 | 491,925.673 | 436,675.357 | 530,448.27 | 492,462.002 | 461,209.466 | 529,775.432 | 534,630.922 | 597,675.83 | 620,994.217 | 513,291.891 | 532,473.297 | 524,058.74 | 580,266.05 | 0 | 796,353.574 | 0 | 0 | 669,679.245 | 640,115.537 | 0 | 698,285.837 | 0 | 438,247.474 | 490,020.804 | 503,542.707 | 635,265.023 | 580,055.63 | 594,663.646 | 507,727.974 | 606,916.569 | 568,880.566 | 572,301.901 | 0 | 662,502.495 | 769,359.348 | 0 | 916,552.327 | 964,644.078 | 929,471.227 | 0 | 0 | 910,829.478 | 861,488.39 | 0 | 0 | 713,559.938 | 542,263.913 | 0 | 0 | 544,887.554 | 0 | 0 | 0 | 602,082.314 | 0 | 530,263.237 | 0 | 0 |
Voorraad
| 97,407.43 | 111,255.924 | 170,849.273 | 178,121.952 | 187,380.63 | 208,806.094 | 209,897.929 | 211,950.722 | 201,759.202 | 188,737.085 | 184,641.975 | 131,329.477 | 126,862.312 | 119,717.204 | 113,403.804 | 37,039.109 | 49,943.121 | 60,544.102 | 75,582.632 | 91,728.884 | 112,011.796 | 127,437.915 | 137,511.376 | 164,919.146 | 190,214.406 | 216,751.62 | 224,566.275 | 99,673.978 | 119,188.143 | 150,574.189 | 160,382.521 | 111,883.372 | 118,828.548 | 123,250.292 | 131,676.75 | 115,875.817 | 138,795.273 | 90,030.401 | 127,287.531 | 102,328.476 | 115,795.052 | 194,050.235 | 294,837.925 | 423,649.55 | 441,902.217 | 477,496.579 | 415,449.512 | 422,086.738 | 454,596.21 | 441,759.561 | 464,671.211 | 501,711.561 | 529,064.56 | 543,588.254 | 502,582.621 | 526,562.7 | 517,146.377 | 388,555.475 | 271,551.49 | 290,853.16 | 156,509.62 | 162,198.29 | 59,345.067 | 70,762.221 | 76,937.945 | 77,733.672 |
Overige vlottende activa
| 114,678.477 | 113,379.298 | 93,523.314 | 106,011.535 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.001 | 637,497.001 | -0 | 676,387.599 | 779,715.29 | -0.001 | -0 | 732,252.116 | 0.002 | 617,756.865 | -0 | 194,366.179 | 181,936.167 | 170,295.012 | 0 | 100,979.632 | 81,532.363 | 82,740.091 | -0.001 | 0.002 | 728,288.009 | -0.001 | 0.001 | 863,758.067 | -0.001 | -0.003 | -0.001 | 996,609.697 | 905,132.677 | 0.001 | 0.001 | 931,334.024 | 830,483.442 | -0.001 | 0.001 | 443,441.721 | 399,503.792 | 0.002 | 591,917.681 | 529,251.723 | 631,317.621 | 0.001 | 576,457.839 | -0.001 | 456,691.317 | 413,835.179 |
Totaal vlottende activa
| 821,963.874 | 866,049.935 | 872,270.377 | 974,065.825 | 885,155.643 | 864,702.111 | 766,565.951 | 802,040.694 | 767,643.337 | 823,236.849 | 794,277.928 | 719,226.287 | 694,477.952 | 714,553.044 | 786,727.383 | 691,148.748 | 739,620.629 | 762,696.367 | 687,145.104 | 684,131.482 | 793,749.902 | 900,469.933 | 1,029,460.982 | 899,794.957 | 1,019,894.219 | 937,586.104 | 906,805.204 | 902,766.493 | 884,000.245 | 877,491.963 | 902,879.757 | 855,759.146 | 882,051.051 | 1,042,041.861 | 1,036,887.793 | 1,088,899.32 | 1,056,373.475 | 1,075,542.37 | 1,056,191.623 | 902,428.886 | 1,090,337.861 | 1,087,555.764 | 1,304,787.904 | 1,684,288.833 | 2,072,393.573 | 1,736,210.096 | 1,804,057.297 | 1,873,797.782 | 1,856,004.733 | 1,815,214.816 | 1,803,486.306 | 1,753,908.534 | 1,662,031.352 | 1,507,357.149 | 1,066,571.828 | 1,163,292.127 | 1,075,940.758 | 1,033,395.276 | 977,273.599 | 876,479.534 | 815,014.26 | 788,664.837 | 684,617.381 | 619,130.077 | 598,060.459 | 551,620.114 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 382,062.739 | 385,608.488 | 379,593.136 | 378,961.432 | 380,298.996 | 382,845.712 | 384,448.815 | 385,047.924 | 389,137.271 | 392,422.389 | 117,433.465 | 123,401.571 | 244,906.267 | 243,276.806 | 243,362.668 | 238,455.501 | 241,916.522 | 247,028.449 | 227,612.051 | 410,883.017 | 404,017.06 | 400,736.365 | 280,052.347 | 924,033.971 | 931,796.388 | 882,285.516 | 817,900.567 | 796,735.056 | 738,711.505 | 708,586.169 | 670,384.857 | 656,710.43 | 644,949.235 | 640,339.846 | 642,117.63 | 629,811.372 | 263,324.148 | 264,951.897 | 267,354.268 | 278,313.348 | 276,116.746 | 275,047.183 | 275,198.553 | 293,179.813 | 163,304.773 | 160,901.721 | 163,208.685 | 44,485.946 | 35,768.496 | 24,205.383 | 18,836.374 | 13,274.546 | 13,978.364 | 14,295.201 | 19,879.215 | 20,484.537 | 20,815.165 | 21,244.536 | 21,374.73 | 21,188.123 | 11,294.867 | 11,149.923 | 11,154.031 | 10,901.918 | 12,206.403 | 12,227.251 |
Goodwill
| 0.001 | -0 | 0 | 0 | 0 | 0 | 0 | 2,836 | 2,836 | 2,836 | 2,836 | 2,836 | 2,836 | 2,836 | 37,626.717 | 2,836 | 2,836 | 0 | 0 | 8,991.329 | 8,991.329 | 8,991.329 | 8,991.329 | 20,893.983 | 21,258.66 | 21,258.66 | 21,258.66 | 21,281.824 | 21,569.105 | 21,569.105 | 21,569.105 | 0 | 0 | 0 | 22,158.277 | 0 | 23,021.06 | 23,021.06 | 23,422.371 | 55,876.171 | 56,295.692 | 56,295.692 | 56,295.692 | 72,763.662 | 42,702.236 | 42,419.132 | 21,525.15 | 0 | 0 | 0 | 6,158.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4,040.821 | 4,146.027 | 4,119.24 | 3,820.841 | 3,931.538 | 4,046.099 | 4,127.891 | 4,295.219 | 4,419.999 | 4,521.482 | 2,067.336 | 1,430.03 | 1,433.294 | 1,479.137 | 42,744.685 | 1,715.78 | 1,807.665 | 1,549.161 | 1,612.361 | 1,725.531 | 2,218.626 | 2,296.221 | 2,089.573 | 2,123.836 | 3,315.863 | 3,446.848 | 3,611.022 | 3,808.865 | 3,626.288 | 4,596.998 | 4,886.881 | 27,393.77 | 27,293.159 | 29,152.79 | 7,385.771 | 47,359.684 | 7,862.409 | 8,459.511 | 8,902.316 | 10,508.525 | 13,118.049 | 13,954.162 | 14,090.999 | 15,202.768 | 18,886.005 | 19,248.541 | 19,122.614 | 17,619.995 | 18,180.361 | 18,007.474 | 10,411.129 | 11,026.475 | 11,002.271 | 10,984.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4,040.822 | 4,146.026 | 4,119.24 | 3,820.841 | 3,931.538 | 4,046.099 | 4,127.891 | 7,131.219 | 7,255.999 | 7,357.482 | 4,903.336 | 4,266.03 | 4,269.294 | 4,315.137 | 80,371.402 | 4,551.78 | 4,643.665 | 1,549.161 | 1,612.361 | 10,716.86 | 11,209.955 | 11,287.55 | 11,080.902 | 23,017.819 | 24,574.523 | 24,705.508 | 24,869.682 | 25,090.689 | 25,195.393 | 26,166.103 | 26,455.986 | 27,393.77 | 27,293.159 | 29,152.79 | 29,544.048 | 47,359.684 | 30,883.469 | 31,480.571 | 32,324.687 | 66,384.696 | 69,413.741 | 70,249.854 | 70,386.691 | 87,966.43 | 61,588.241 | 61,667.673 | 40,647.764 | 17,619.995 | 18,180.361 | 18,007.474 | 16,569.694 | 11,026.475 | 11,002.271 | 10,984.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 442,017.507 | 418,703.56 | 410,609.641 | 483,683.968 | 286,924.599 | 284,046.108 | 279,290.893 | 295,328.032 | 460,116.345 | 292,449.215 | 356,598.295 | 346,149.18 | 337,373.667 | 336,605.901 | 259,772.64 | 304,195.814 | 309,069.666 | 310,345.82 | 307,380.119 | 342,332.133 | 347,193.797 | 322,407.209 | 323,644.074 | 325,861.719 | 270,392.785 | 278,646.17 | 278,231.438 | 278,330.371 | 270,528.016 | 269,857.642 | 72,851.491 | 272,674.685 | 279,623.791 | 216,766.719 | 31,555.806 | 260,909.881 | 151,963.638 | 262,572.971 | 107,038.515 | 654,367.125 | 632,145.515 | 610,967.899 | 552,129.184 | 590,543.017 | 518,002.78 | 598,313.021 | 398,576.106 | 362,276.859 | 296,578.352 | 261,507.465 | 331,007.585 | 364,687.774 | 342,002.622 | 411,382.389 | 477,102.018 | 414,384.744 | 360,902.307 | 364,307.207 | 361,908.621 | 355,428.107 | 375,192.242 | 364,456.568 | 341,179.539 | 172,768.348 | 187,775.071 | 186,552.726 |
Belastingvorderingen
| 54,682.634 | 55,339.244 | 53,470.897 | 51,201.416 | 48,693.921 | 48,372.845 | 48,869.172 | 53,372.316 | 50,956.272 | 65,702.808 | 65,283.564 | 63,827.534 | 74,474.202 | 86,704.706 | 88,404.823 | 87,237.83 | 98,362.484 | 103,428.811 | 101,676.441 | 102,949.564 | 104,470.949 | 102,845.759 | 103,898.041 | 100,914.348 | 100,192.047 | 113,085.742 | 125,224.947 | 131,812.401 | 131,088.08 | 127,277.79 | 127,827.785 | 125,204.066 | 123,779.725 | 122,561.217 | 124,651.567 | 138,690.676 | 134,166.413 | 130,771.724 | 132,129.825 | 147,921.819 | 143,273.267 | 141,311.602 | 139,768.622 | 89,457.06 | 79,365.443 | 79,807.738 | 74,563.137 | 8,063.774 | 2,752.73 | 3,322.367 | 2,626.745 | 5,156.724 | 1,759.854 | 1,496.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 6,770.266 | 3,046.097 | 4,237.42 | 4,769.495 | 194,530.349 | 178,391.736 | 184,119.073 | 166,298.65 | 4,661.089 | 162,047.304 | 182,855.403 | 154,212.711 | 147,744.682 | 144,359.693 | 194,929.662 | 316,718.331 | 289,742.906 | 254,812.753 | 262,760.966 | 70,223.293 | 67,986.808 | 47,609.545 | 45,617.115 | 48,996.713 | 64,073.639 | 64,022.823 | 61,069.711 | 65,065.123 | 79,853.174 | 79,472.84 | 273,483.389 | 73,123.329 | 99,533.654 | 259,947.619 | 420,687.798 | 269,861.012 | 448,795.749 | 339,013.225 | 489,720.838 | 440,540.614 | 297,600.48 | 292,263.236 | 281,120.147 | 377,152.594 | 411,816.338 | 309,731.276 | 498,935.507 | 419,002.743 | 454,117.684 | 461,485.597 | 437,000.195 | 400,219.818 | 373,675.244 | 302,042.533 | 106,216.521 | 151,205.955 | 152,215.094 | 114,712.955 | 112,414.846 | 145,698.239 | 111,215.08 | 113,651.38 | 115,312.77 | 92,963.958 | 83,827.575 | 83,281.823 |
Totaal niet-vlottende activa
| 889,573.968 | 866,843.415 | 852,030.333 | 922,437.152 | 914,379.404 | 897,702.5 | 900,855.844 | 907,178.14 | 912,126.975 | 919,979.198 | 727,074.062 | 691,857.026 | 808,768.112 | 815,262.243 | 866,841.195 | 951,159.255 | 943,735.242 | 917,164.995 | 901,041.938 | 937,104.866 | 934,878.568 | 884,886.428 | 764,292.479 | 1,422,824.57 | 1,391,029.382 | 1,362,745.759 | 1,307,296.345 | 1,297,033.64 | 1,245,376.168 | 1,211,360.544 | 1,171,003.507 | 1,155,106.28 | 1,175,179.564 | 1,268,768.191 | 1,248,556.85 | 1,346,632.625 | 1,029,133.417 | 1,028,790.388 | 1,028,568.134 | 1,587,527.602 | 1,418,549.749 | 1,389,839.774 | 1,318,603.197 | 1,438,298.914 | 1,234,077.575 | 1,210,421.429 | 1,175,931.199 | 851,449.317 | 807,397.623 | 768,528.286 | 806,040.593 | 794,365.337 | 742,418.355 | 740,200.756 | 603,197.754 | 586,075.236 | 533,932.566 | 500,264.698 | 495,698.197 | 522,314.469 | 497,702.189 | 489,257.871 | 467,646.34 | 276,634.224 | 283,809.049 | 282,061.8 |
Totaal activa
| 1,711,537.842 | 1,732,893.35 | 1,724,300.71 | 1,896,502.977 | 1,799,535.047 | 1,762,404.611 | 1,667,421.795 | 1,709,218.833 | 1,679,770.312 | 1,743,216.047 | 1,521,351.991 | 1,411,083.313 | 1,503,246.064 | 1,529,815.288 | 1,653,568.578 | 1,642,308.003 | 1,683,355.871 | 1,679,861.362 | 1,588,187.042 | 1,621,236.348 | 1,728,628.47 | 1,785,356.361 | 1,793,753.461 | 2,322,619.527 | 2,410,923.6 | 2,300,331.863 | 2,214,101.549 | 2,199,800.133 | 2,129,376.412 | 2,088,852.507 | 2,073,883.264 | 2,010,865.426 | 2,057,230.615 | 2,310,810.053 | 2,285,444.643 | 2,435,531.945 | 2,085,506.892 | 2,104,332.758 | 2,084,759.758 | 2,489,956.488 | 2,508,887.61 | 2,477,395.538 | 2,623,391.099 | 3,122,587.747 | 3,306,471.148 | 2,946,631.525 | 2,979,988.496 | 2,725,247.099 | 2,663,402.356 | 2,583,743.102 | 2,609,526.899 | 2,548,273.871 | 2,404,449.707 | 2,247,557.905 | 1,669,769.582 | 1,749,367.363 | 1,609,873.325 | 1,533,659.974 | 1,472,971.796 | 1,398,794.003 | 1,312,716.449 | 1,277,922.707 | 1,152,263.721 | 895,764.301 | 881,869.508 | 833,681.914 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 224,964.826 | 212,884.626 | 236,107.819 | 233,863.078 | 304,920.168 | 284,836.909 | 280,230.392 | 295,361.914 | 298,783.111 | 296,854.759 | 326,846.1 | 261,383.071 | 297,517.503 | 290,760.808 | 314,657.967 | 353,223.22 | 395,778.539 | 324,647.96 | 334,450.584 | 292,606.032 | 303,066.998 | 280,528.301 | 301,814.044 | 286,825.211 | 344,811.019 | 365,423.673 | 391,121.328 | 433,591.775 | 442,707.377 | 451,952.018 | 453,388.927 | 84,777.593 | 457,051.635 | 115,398.74 | 512,158.072 | 79,969.179 | 472,504.311 | 80,470.224 | 430,335.78 | 427,760.771 | 434,915.434 | 399,201.68 | 492,134.077 | 442,867.132 | 659,309.033 | 682,055.086 | 618,691.659 | 550,379.748 | 649,445.073 | 585,183.55 | 651,068.305 | 438,874.125 | 488,020.019 | 288,879.319 | 171,875.445 | 207,881.245 | 165,238.029 | 204,865.988 | 243,424.582 | 209,385.146 | 191,151.448 | 178,540.842 | 134,561.792 | 123,919.455 | 128,816.197 | 113,330.955 |
Kortlopende schulden
| 630,231.741 | 597,535.017 | 370,512.069 | 475,762.183 | 412,118.977 | 375,648.68 | 257,151.922 | 302,345.196 | 230,769.413 | 180,228.325 | 188,948.416 | 144,846.259 | 217,411.07 | 240,851.429 | 361,589.465 | 453,456.261 | 407,991.72 | 508,394.855 | 307,125.556 | 191,716.663 | 236,624.872 | 191,191.421 | 227,318.858 | 820,031.739 | 728,907.999 | 754,979.537 | 375,765.72 | 377,032.277 | 435,749.882 | 380,542.858 | 286,136.968 | 329,504.978 | 368,735.924 | 720,002.199 | 966,368.745 | 955,436.774 | 819,989.504 | 691,588.194 | 564,317.652 | 900,483.74 | 781,818.117 | 807,832.95 | 899,181.824 | 758,533.638 | 765,361.992 | 769,696.188 | 880,650.226 | 806,871.085 | 633,417.278 | 598,632.573 | 707,231.976 | 774,443.059 | 595,013.321 | 730,845.207 | 431,661.117 | 397,641.934 | 365,144.61 | 331,479.5 | 263,371.952 | 355,192.079 | 211,548.239 | 295,678.321 | 271,905.772 | 197,046.959 | 187,135.35 | 149,176.693 |
Belastingschulden
| 6,828.589 | 4,776.3 | 11,614.262 | 7,359.15 | 1,526.877 | 1,347.589 | 5,231.119 | 859.507 | 5,700.525 | 4,278.469 | 6,820.428 | 5,060.677 | 4,297.01 | 15,847.513 | 23,127.374 | 4,743.445 | 3,878.76 | 1,824.656 | 564.279 | 395.965 | 7,762.243 | 20,283.201 | 49,409.482 | 8,943.63 | 5,969.374 | 29,331.167 | 23,026.778 | 20,042.205 | 14,246.21 | 14,517.851 | 18,696.306 | 12,401.82 | 9,947.096 | 5,950.361 | 2,192.172 | 727.242 | 848.763 | 424.185 | 377.172 | 977.321 | 2,088.185 | 2,698.087 | 1,954.083 | 1,664.697 | 2,391.319 | 3,841.75 | 4,015.93 | 12,746.206 | 13,694.775 | 13,544.452 | 1,011.663 | 1,460.296 | 7,214.989 | 5,206.423 | 8,957.506 | 10,161.496 | 8,713.262 | 12,669.623 | 10,585.904 | 10,443.3 | 3,746.989 | 4,527.064 | 6,972.313 | 6,563.232 | 2,427.877 | 16,333.342 |
Uitgestelde opbrengsten
| 59,120.19 | 120,777.368 | 132,362.02 | 162,728.12 | 161,218.471 | 146,028.147 | 111,206.407 | 134,900.22 | 152,936.524 | 161,917.083 | 138,312.793 | 133,437.266 | 143,473.411 | 180,834.174 | 199,072.576 | 193,084.611 | 244,665.333 | 290,499.145 | 344,563.263 | 473,570.767 | 579,383.647 | 20,283.201 | 742,481.119 | 8,943.63 | 602,355.018 | 567,670.948 | 418,986.289 | 20,042.205 | 318,594.809 | 14,517.851 | 422,282.241 | 434,190.33 | 123,027.353 | 455,127.284 | 313,151.886 | 561,053.796 | 111,139.846 | 489,574.842 | 173,746.852 | 977.321 | 147,682.52 | 2,698.087 | 162,408.264 | 160,338.715 | 164,727.869 | 3,841.75 | 129,291.868 | 114,027.895 | 114,369.847 | 13,544.452 | 126,589.094 | 1,460.296 | 7,214.989 | 113,828.454 | 8,957.506 | 10,161.496 | 202,160.583 | 166,707.899 | 234,476.662 | 208,845.804 | 149,007.759 | 4,527.064 | 148,749.646 | 61,704.268 | 2,427.877 | 16,333.342 |
Overige kortlopende verplichtingen
| 99,014.071 | 111,846.344 | 95,286.125 | 87,372.572 | 0 | 13,946.192 | 30,903.971 | -2,078.38 | -14,181.502 | -13,924.201 | 0 | 0.001 | -0 | 0.001 | -0.001 | 0 | -0 | -0.001 | -0 | 0 | -0.001 | 631,392.029 | 0.001 | 549,093.341 | 0.002 | 0.002 | -0 | 358,182.487 | -0.001 | 307,560.495 | 0 | 289,206.961 | 287,267.621 | 265,780.888 | 0.001 | 186,666.166 | 61,355.175 | 71,648.671 | -0.001 | 125,435.754 | 0.001 | 156,442.306 | -0 | 0.001 | -0.002 | 216,339.913 | -0 | -0.001 | -0.001 | 122,596.044 | -42,231.166 | 127,529.506 | 117,342.716 | 0.001 | 101,156.224 | 154,157.077 | -0.002 | -0.002 | -0.001 | -0.001 | -0.002 | 125,716.695 | -0.001 | 0.001 | 44,572.358 | 68,571.939 |
Totaal kortlopende verplichtingen
| 1,013,330.827 | 1,043,043.354 | 834,268.033 | 959,725.953 | 878,257.616 | 820,459.927 | 679,492.692 | 730,528.95 | 668,307.546 | 625,075.966 | 654,107.311 | 539,666.597 | 658,401.983 | 712,446.412 | 875,320.007 | 999,764.092 | 1,048,435.592 | 1,123,541.96 | 986,139.403 | 957,893.462 | 1,119,075.515 | 1,123,394.952 | 1,271,614.021 | 1,664,893.921 | 1,676,074.038 | 1,688,074.16 | 1,185,873.337 | 1,188,848.744 | 1,197,052.067 | 1,154,573.222 | 1,161,808.136 | 1,137,679.862 | 1,236,082.533 | 1,556,309.111 | 1,791,678.703 | 1,783,125.915 | 1,464,988.836 | 1,333,281.931 | 1,168,400.283 | 1,454,657.586 | 1,364,416.072 | 1,366,175.023 | 1,553,724.165 | 1,361,739.486 | 1,589,398.892 | 1,671,932.937 | 1,628,633.752 | 1,471,278.727 | 1,397,232.197 | 1,319,956.619 | 1,442,658.209 | 1,342,306.986 | 1,207,591.045 | 1,133,552.981 | 713,650.292 | 769,841.752 | 732,543.22 | 703,053.385 | 741,273.195 | 773,423.028 | 551,707.444 | 604,462.922 | 555,217.209 | 382,670.683 | 362,951.782 | 347,412.929 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 113,829.319 | 112,957.635 | 335,434.543 | 393,198.424 | 411,072.697 | 438,923.351 | 493,101.878 | 481,150.111 | 506,650.391 | 605,747.814 | 380,848.474 | 391,888.477 | 390,151.523 | 380,324.355 | 314,481.517 | 238,029.4 | 262,974.022 | 202,234.933 | 263,415.562 | 285,455.812 | 239,572.876 | 273,673.621 | 144,247.601 | 108,595.222 | 192,898.407 | 96,584.571 | 421,126.614 | 403,357.682 | 324,878.026 | 347,758.436 | 347,641.136 | 351,365.129 | 301,611.303 | 243,581.338 | 14,062.667 | 80,878.025 | 80,416.011 | 234,221.801 | 360,592.643 | 327,712.193 | 429,320.186 | 385,559.017 | 345,599.808 | 626,633.012 | 632,641.054 | 533,487.033 | 940,196.801 | 374,232.831 | 384,982.788 | 375,951.006 | 746,437.609 | 383,148.654 | 382,997.07 | 305,853.305 | 326,108.71 | 384,155.563 | 415,215.067 | 392,096.269 | 299,391.104 | 207,371.097 | 410,517.153 | 350,759.114 | 303,194.044 | 242,214.441 | 252,542.989 | 234,531.203 |
Uitgestelde opbrengsten niet-vlottend
| 216.2 | 222.686 | 229.172 | 235.658 | 242.144 | 248.63 | 255.116 | 261.602 | 268.088 | 274.574 | 281.06 | 2,230.786 | 3,091.204 | 3,951.622 | 4,812.04 | 427.056 | 319.976 | 326.462 | 332.948 | 3,451.908 | 3,770.12 | 3,723.257 | 3,720.095 | 66,846.361 | 63,949.174 | 61,733.483 | 56,982.951 | 54,035.337 | 47,645.041 | 46,234.287 | 39,952.805 | 84,562.854 | 82,857.198 | 91,616.41 | 1,970.981 | 133,547.174 | 131,183.202 | 121,867.346 | 4,461.141 | 4,229.891 | 4,560.452 | 4,870.094 | 9,080.029 | 7,887.063 | 63,871.805 | 0 | 63,300.284 | 0 | 0 | 0 | 4,871.252 | 0 | 56,246.074 | 52,557.156 | 21,835.922 | 20,773.601 | 18,985.78 | 0 | 0 | 13,316.246 | 0 | 0 | 0 | 4,585.171 | 6,911.832 | 5,216.912 |
Uitgestelde belastingverplichtingen niet-vlottend
| 9,931.921 | 9,905.759 | 9,971.772 | 10,582.135 | 10,534.421 | 10,458.739 | 10,241.328 | 10,665.978 | 10,531.545 | 10,584.177 | 10,429.202 | 10,086.266 | 10,085.197 | 10,050.307 | 18,856.854 | 14,658.705 | 14,658.838 | 14,658.551 | 14,680.718 | 19,882.972 | 19,882.995 | 19,882.82 | 17,398.153 | 50,770.477 | 53,023.515 | 55,256.432 | 55,649.275 | 58,800.94 | 59,906.265 | 59,833.415 | 60,375.569 | 60,434.658 | 60,926.749 | 61,399.669 | 62,812.498 | 51,907.016 | 1,289.287 | 1,314.105 | 1,283.729 | 1,563.653 | 5,729.339 | 4,210.443 | 2,532.106 | 1,419.516 | 707.055 | 707.055 | 2,426.156 | 0 | 0 | 557.256 | 7,738.3 | 11,246.597 | 8,681.946 | 11,932.133 | 25,344.362 | 24,005.773 | 21,784.336 | 17,734.592 | 23,487.551 | 27,295.978 | 25,372.727 | 22,214.314 | 18,699.712 | 15,250.987 | 14,998.081 | 14,235.087 |
Overige niet-vlottende verplichtingen
| 103,027.118 | 99,753.826 | 88,799.374 | 91,218.72 | 67,136.097 | 61,457.038 | 57,141.268 | 58,141.98 | 59,973.194 | 67,213.125 | 59,160.059 | 68,540.983 | 67,687.756 | 66,569.262 | 65,909.765 | 66,381.897 | 68,737.001 | 67,205.663 | 62,548.467 | 96,252.804 | 89,620.4 | 95,034.563 | 91,113.126 | 117,080.039 | 124,510.526 | 111,264.849 | 101,838.185 | 103,264.72 | 127,500.262 | 122,994.626 | 112,318.693 | 33,547.472 | 30,151.043 | 29,506.007 | 91,657.658 | 3,122.759 | 4,119.677 | 4,976.589 | 102,199.146 | 102,696.362 | 102,553.997 | 113,995.151 | 107,388.431 | 118,279.694 | -0.001 | 69,526.208 | -345,620.67 | 60,327.655 | 54,204.175 | 56,059.113 | -327,680.943 | 61,787.596 | 0.002 | -0.001 | 0.001 | 0.001 | -0.001 | 15,766.118 | 14,086.557 | 0.001 | 9,983.175 | 7,285.766 | 5,917.619 | -0.001 | -0.002 | 0.001 |
Totaal niet-vlottende verplichtingen
| 227,004.558 | 222,839.906 | 434,434.86 | 495,234.936 | 488,985.359 | 511,087.758 | 560,739.59 | 550,219.671 | 577,423.219 | 683,819.69 | 450,718.795 | 472,746.512 | 471,015.68 | 460,895.547 | 404,060.177 | 319,497.058 | 346,689.837 | 284,425.61 | 340,977.695 | 405,043.496 | 352,846.391 | 392,314.261 | 256,478.975 | 343,292.099 | 434,381.622 | 324,839.335 | 635,597.025 | 619,458.679 | 559,929.594 | 576,820.764 | 560,288.202 | 529,910.113 | 475,546.293 | 426,103.424 | 170,503.804 | 269,454.974 | 217,008.177 | 362,379.841 | 468,536.659 | 436,202.099 | 542,163.974 | 508,634.705 | 464,600.373 | 754,219.285 | 697,219.913 | 603,720.296 | 660,302.57 | 434,560.486 | 439,186.963 | 432,567.375 | 431,366.218 | 456,182.847 | 447,925.092 | 370,342.593 | 373,288.995 | 428,934.938 | 455,985.182 | 425,596.979 | 336,965.212 | 247,983.322 | 445,873.055 | 380,259.194 | 327,811.375 | 262,050.598 | 274,452.9 | 253,983.203 |
Totaal passiva
| 1,240,335.385 | 1,265,883.26 | 1,268,702.893 | 1,454,960.889 | 1,367,242.976 | 1,331,547.685 | 1,240,232.282 | 1,280,748.62 | 1,245,730.764 | 1,308,895.656 | 1,104,826.105 | 1,012,413.11 | 1,129,417.663 | 1,173,341.959 | 1,279,380.184 | 1,319,261.15 | 1,395,125.428 | 1,407,967.569 | 1,327,117.098 | 1,362,936.958 | 1,471,921.907 | 1,515,709.213 | 1,528,092.997 | 2,008,186.02 | 2,110,455.66 | 2,012,913.494 | 1,821,470.362 | 1,808,307.424 | 1,756,981.661 | 1,731,393.987 | 1,722,096.338 | 1,667,589.974 | 1,711,628.827 | 1,982,412.535 | 1,962,182.508 | 2,052,580.889 | 1,681,997.013 | 1,695,661.771 | 1,636,936.942 | 1,890,859.685 | 1,906,580.046 | 1,874,809.727 | 2,018,324.539 | 2,115,958.77 | 2,286,618.805 | 2,275,653.234 | 2,288,936.322 | 1,905,839.213 | 1,836,419.161 | 1,752,523.994 | 1,874,024.427 | 1,798,489.833 | 1,655,516.137 | 1,503,895.574 | 1,086,939.287 | 1,198,776.69 | 1,188,528.402 | 1,128,650.364 | 1,078,238.407 | 1,021,406.349 | 997,580.5 | 984,722.116 | 883,028.584 | 644,721.281 | 637,404.683 | 601,396.131 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 50,872.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 245,246.81 | 245,246.81 | 245,246.81 | 245,246.81 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 194,374.71 | 190,374.71 | 182,474.71 | 182,474.71 | 182,474.71 | 182,474.71 | 182,474.71 | 182,474.71 | 182,474.71 | 182,474.71 | 167,474.71 | 167,474.71 | 167,474.71 | 167,474.71 | 162,074.71 | 162,074.71 | 158,839.42 | 158,839.42 | 158,839.42 | 158,839.42 | 158,839.42 | 158,839.42 | 137,037.07 | 137,037.07 | 137,037.07 | 137,037.07 | 137,037.07 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 48,185.28 | 48,185.28 | 48,185.28 | 48,185.28 | 48,185.28 | 48,185.28 | 48,185.28 | 48,185.28 | 48,185.28 | 48,185.28 |
Ingehouden winsten
| 66,550.134 | 62,583.304 | 51,679.19 | 37,049.899 | 36,500.297 | 35,075.595 | 31,143.457 | 31,170.631 | 47,831.771 | 38,808.992 | 21,110.433 | 28,251.306 | -16,309.213 | -32,404.876 | -21,683.923 | -71,635.378 | -107,684.634 | -123,984.904 | -134,882.25 | -150,656.035 | -151,731.514 | -138,480.321 | -142,478.132 | -94,904.316 | -103,864.162 | -107,986.868 | -1,902.934 | -5,237.457 | -30,400.693 | -44,513.85 | -50,519.973 | -50,652.137 | -53,962.684 | -56,584.582 | -64,798.789 | -9,695.684 | 2,009.061 | 11,008.928 | 50,323.463 | 203,860.516 | 215,563.996 | 215,741.772 | -146,452.833 | 249,755.324 | 255,681.609 | 253,418.253 | 278,865.862 | 513,126.464 | 527,072.762 | 528,774.934 | 538,091.869 | 543,675.859 | 543,447.09 | 534,850.297 | 316,454.838 | 303,045.522 | 291,814.866 | 273,885.265 | 257,491.851 | 233,336.613 | 227,489.505 | 213,477.819 | 193,146.212 | 178,886.51 | 169,567.619 | 157,688.043 |
Overige gereserveerde algehele resultaten
| 9,242.161 | 9,017.025 | 8,508.754 | 9,137.054 | 8,874.503 | 8,758.987 | 8,353.697 | 10,037.263 | 8,783.477 | 8,109.386 | -7,947.85 | -7,947.85 | -7,947.85 | -7,947.85 | -5,101.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 150,143.755 | 99,271.656 | 99,271.655 | 99,271.656 | 141,705.969 | 141,783.142 | 142,452.772 | 142,022.756 | 132,184.659 | 142,135.408 | 158,096.603 | 133,100.064 | 152,818.87 | 151,559.371 | 148,880.264 | 149,415.342 | 150,648.123 | 150,611.599 | 150,686.227 | 153,186.268 | 152,898.244 | 152,711.817 | 152,593.132 | 153,659.696 | 152,872.82 | 151,960.486 | 151,212.597 | 153,309.608 | 159,534.242 | 158,862.646 | 159,214.727 | 151,107.352 | 156,243.486 | 155,942.451 | 159,692.472 | 164,789.198 | 173,004.142 | 174,644.223 | 174,848.425 | 174,731.805 | 166,911.994 | 167,211.167 | 530,549.059 | 533,104.219 | 540,119.791 | 266,669.007 | 261,612.693 | 159,090.056 | 152,749.947 | 156,062.334 | 96,715.228 | 106,108.18 | 105,486.479 | 108,812.034 | 166,375.457 | 147,545.151 | 81,344.777 | 82,939.065 | 89,056.258 | 95,865.76 | 39,461.164 | 31,537.492 | 27,903.644 | 23,971.229 | 26,711.926 | 26,412.46 |
Totaal eigen vermogen van aandeelhouders
| 471,182.86 | 466,990.895 | 455,578.509 | 441,577.52 | 432,327.579 | 430,864.534 | 427,196.735 | 428,477.461 | 434,046.717 | 434,300.596 | 416,505.996 | 398,650.33 | 373,808.617 | 356,453.455 | 367,341.999 | 323,026.774 | 288,210.299 | 271,873.505 | 261,050.786 | 247,777.043 | 246,413.54 | 259,478.306 | 255,361.81 | 304,002.19 | 290,255.468 | 277,320.428 | 382,656.474 | 381,418.961 | 362,480.359 | 347,695.606 | 342,041.564 | 333,802.025 | 335,627.612 | 317,704.679 | 313,240.493 | 373,440.324 | 393,360.013 | 398,599.961 | 438,118.698 | 588,303.841 | 592,187.51 | 592,664.459 | 593,807.746 | 992,571.063 | 1,005,512.92 | 657,124.33 | 677,515.624 | 809,253.59 | 816,859.779 | 821,874.338 | 734,807.097 | 749,784.039 | 748,933.569 | 743,662.331 | 582,830.295 | 550,590.673 | 421,344.923 | 405,009.61 | 394,733.389 | 377,387.653 | 315,135.949 | 293,200.591 | 269,235.136 | 251,043.019 | 244,464.825 | 232,285.783 |
Totaal eigen vermogen
| 471,202.457 | 467,010.09 | 455,597.816 | 441,542.089 | 432,292.071 | 430,856.926 | 427,189.513 | 428,470.213 | 434,039.548 | 434,320.391 | 416,525.885 | 398,670.203 | 373,828.4 | 356,473.329 | 374,188.394 | 323,046.853 | 288,230.443 | 271,893.793 | 261,069.944 | 258,299.391 | 256,706.564 | 269,647.148 | 265,660.464 | 314,433.507 | 300,467.94 | 287,418.369 | 392,631.187 | 391,492.709 | 372,394.751 | 357,458.52 | 351,786.926 | 343,275.452 | 345,601.788 | 328,397.518 | 323,262.136 | 382,951.056 | 403,509.878 | 408,670.987 | 447,822.815 | 599,096.803 | 602,307.564 | 602,585.811 | 605,066.56 | 1,006,628.977 | 1,019,852.343 | 670,978.292 | 691,052.174 | 819,407.886 | 826,983.196 | 831,219.108 | 735,502.471 | 749,784.039 | 748,933.569 | 743,662.331 | 582,830.295 | 550,590.673 | 421,344.923 | 405,009.61 | 394,733.389 | 377,387.653 | 315,135.949 | 293,200.591 | 269,235.136 | 251,043.019 | 244,464.825 | 232,285.783 |
Totaal passiva en aandeelhoudersvermogen
| 1,711,537.842 | 1,732,893.35 | 1,724,300.71 | 1,896,538.409 | 1,799,535.047 | 1,762,404.611 | 1,667,421.795 | 1,709,218.833 | 1,679,770.312 | 1,743,216.047 | 1,521,351.991 | 1,411,083.313 | 1,503,246.064 | 1,529,815.288 | 1,653,568.578 | 1,642,308.003 | 1,683,355.871 | 1,679,861.362 | 1,588,187.042 | 1,621,236.348 | 1,728,628.47 | 1,785,356.361 | 1,793,753.461 | 2,322,619.527 | 2,410,923.6 | 2,300,331.863 | 2,214,101.549 | 2,199,800.133 | 2,129,376.412 | 2,088,852.507 | 2,073,883.264 | 2,010,865.426 | 2,057,230.615 | 2,310,810.053 | 2,285,444.643 | 2,435,531.945 | 2,085,506.891 | 2,104,332.758 | 2,084,759.758 | 2,489,956.488 | 2,508,887.61 | 2,477,395.538 | 2,623,391.099 | 3,122,587.747 | 3,306,471.148 | 2,946,631.525 | 2,979,988.496 | 2,725,247.099 | 2,663,402.356 | 2,583,743.102 | 2,609,526.899 | 2,548,273.872 | 2,404,449.706 | 2,247,557.905 | 1,669,769.582 | 1,749,367.363 | 1,609,873.325 | 1,533,659.974 | 1,472,971.796 | 1,398,794.003 | 1,312,716.449 | 1,277,922.707 | 1,152,263.72 | 895,764.3 | 881,869.508 | 833,681.914 |