E-Starco. Co. Ltd
KRX:015020.KS
1510 (KRW) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q3 | 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 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 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
| 1,408.466 | 41.29 | 203.705 | 54.699 | 22.163 | 19.337 | 1,283.267 | 17.916 | 0.174 | 102.675 | 33.934 | 117.696 | 11.928 | 1,621.105 | 962.45 | 2,821.607 | 4,934.588 | 6,030.725 | 12,402.396 | 905.574 | 371.854 | 333.638 | 329.946 | 981.719 | 4,100.042 | 6,105.43 | 5,001.073 | 1,495.919 | 281.613 | 364.412 | 1,416.845 | 1,837.504 | 658.114 | 853.263 | 1,786.907 | 576.665 | 4,594.785 | 373.281 | 1,223.197 | 997.144 | 3,449.858 | 7,573.201 | 20,901.962 | 6,984.366 | 129.492 | 25.375 | 73.615 | 24.608 | 278.515 | 86.573 | 500.983 | 725.574 | 3.748 | 0.54 | 621.862 | 1,629.255 | 36.793 | 352.977 | 300.027 | 2.913 | 1,841.397 | 170.759 | 4,098.687 | 1,280.934 | 357.168 | 1,426.967 | 569.535 | 1,671.144 |
Kortetermijnbeleggingen
| 0.22 | 12.246 | 0.22 | 0.22 | 2.224 | 20.271 | 0.22 | 0.22 | 0.22 | 1,608.646 | 1,417.694 | 1,922.878 | 1,946.401 | 1,427.936 | 790.172 | 460.908 | 0.24 | 0 | 600 | 7,501.54 | 8,420.473 | 5,964.574 | 3,871.791 | 564.774 | 561.757 | 1,080.74 | 1,080.723 | 6,755.701 | 3,484.262 | 6,027.661 | 4,861.094 | 2,387.74 | 1,816.74 | 818.74 | 784.74 | 673.507 | 486.307 | 1,823 | 1,242 | 889.468 | 320 | 90 | 739.887 | 0 | 3,986.433 | 4,710.356 | 5,047.599 | -20,333.471 | -20,356.846 | 0 | -20,992.267 | 1,819.559 | 0 | 0 | 0 | 360 | 1,350 | 1,230 | 1,110 | 800 | 367.45 | 190 | -3,601.7 | 1,086.294 | 4,802.905 | 5,239.251 | 8,086.039 | 8,392.164 |
Liquide middelen en kortetermijnbeleggingen
| 1,408.686 | 53.536 | 203.705 | 54.699 | 24.387 | 39.608 | 1,283.487 | 18.136 | 0.394 | 1,711.321 | 1,451.628 | 2,040.574 | 1,958.329 | 3,049.041 | 1,752.622 | 3,282.514 | 4,934.828 | 6,030.725 | 12,402.396 | 8,407.114 | 8,792.327 | 6,298.212 | 4,201.737 | 1,546.493 | 4,661.799 | 7,186.17 | 6,081.796 | 8,251.62 | 3,765.875 | 6,392.073 | 6,277.939 | 4,225.244 | 2,474.854 | 1,672.003 | 2,571.647 | 1,250.172 | 5,081.092 | 2,196.281 | 2,465.197 | 1,886.612 | 3,769.858 | 7,663.201 | 21,641.85 | 6,984.366 | 4,115.925 | 4,735.731 | 5,121.213 | 24.608 | 278.515 | 86.573 | 500.983 | 2,545.133 | 3.748 | 0.54 | 621.862 | 1,989.255 | 1,386.793 | 1,582.977 | 1,410.027 | 802.913 | 2,208.847 | 360.759 | 4,098.687 | 2,367.228 | 5,160.073 | 6,666.218 | 8,655.574 | 10,063.308 |
Nettovorderingen
| 0 | 6,576.999 | 5,231.383 | 6,346.619 | 0 | 0 | 0 | 3,565.086 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 2,293.157 | 0 | 0 | 0 | 0 | 1,418.724 | 1,035.109 | 1,394.167 | 1,175.475 | 2,623.451 | 2,796.831 | 1,914.488 | 1,173.668 | 808.229 | 629.812 | 5,310.984 | 3,641.556 | 1,194.451 | 883.791 | 0 | 1,466.754 | 1,741.748 | 2,115.421 | 0 | 2,217.676 | 2,261.191 | 1,395.187 | 0 | 2,004.571 | 0 | 9,908.046 | 9,086.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,568.346 | 0 | 13,248.171 | 0 | 15,729.229 | 18,347.241 | 11,437.225 | 9,159.229 | 8,322.056 |
Voorraad
| 17,846.216 | 17,846.216 | 10,813.806 | 10,718.491 | 11,244.947 | 11,170.448 | 11,170.448 | 16,170.448 | 18,779.956 | 18,779.956 | 18,594.956 | 18,454.956 | 8,679.638 | 8,679.638 | 8,679.638 | 8,679.638 | 8,679.638 | 8,679.638 | 8,679.638 | 21,162.443 | 21,162.443 | 21,985.602 | 22,194.01 | 22,172.347 | 22,172.347 | 22,172.347 | 22,849.935 | 22,849.935 | 52,194.315 | 52,194.315 | 52,194.315 | 52,215.977 | 52,215.977 | 52,215.977 | 52,672.59 | 23,328.21 | 13,552.935 | 8,858.511 | 498.925 | 498.925 | 498.925 | 498.925 | 498.925 | 498.925 | 498.925 | 498.925 | 498.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347.642 | 10,645.262 | 14,726.166 | 15,556.487 | 16,930.643 | 17,422.042 | 17,822.891 | 18,939.553 | 19,700.735 | 19,738.392 |
Overige vlottende activa
| 8,193.096 | 1,797.585 | 2,381.232 | 1,755.761 | 6,573.891 | 4,559.13 | 2,243.045 | 15.36 | 5,469.827 | 540.131 | 572.161 | 857.12 | 1,608.431 | 833.612 | 918.84 | 772.917 | 2,864.886 | 1,596.502 | 2,757.492 | 7,137.832 | 2,413.108 | 7,551.098 | 6,008.166 | 2,972.101 | 3,131.281 | 4,199.03 | 3,810.032 | 10,111.33 | 6,418.96 | 8,745.457 | 2,779.39 | 5,217.515 | 4,614.873 | 1,545.441 | 2,486.642 | 4,581.571 | 2,638.525 | 4,001.548 | 4,500.191 | 2,704.332 | 1,005.158 | 4,352.467 | 2,941.988 | 2,004.572 | 9,383.59 | 9,908.047 | 9,086.144 | 9,903.627 | 8,971.758 | 10,402.933 | 10,725.205 | 8,824.046 | 9,032.914 | 9,158.783 | 9,509.746 | 9,972.793 | 9,650.747 | 15,012.048 | 19,965.49 | 23,568.345 | 16,148.803 | 13,248.17 | 12,965.538 | 15,729.228 | 18,347.239 | 11,437.226 | 9,159.23 | 8,682.055 |
Totaal vlottende activa
| 27,447.998 | 26,274.336 | 18,630.125 | 18,875.57 | 17,843.224 | 15,769.186 | 14,696.98 | 19,768.811 | 24,250.177 | 21,031.408 | 20,618.744 | 21,352.65 | 12,246.399 | 12,562.292 | 11,351.101 | 12,735.31 | 16,479.352 | 16,306.866 | 23,839.527 | 36,707.389 | 33,786.601 | 31,249.306 | 29,977.364 | 27,345.7 | 31,300.301 | 35,313.662 | 34,656.251 | 35,630.852 | 60,303.678 | 62,634.956 | 62,486.926 | 60,293.815 | 58,683.415 | 56,317.212 | 57,730.879 | 29,953.2 | 22,527.993 | 15,390.761 | 7,464.313 | 6,857.545 | 7,215.132 | 13,819.78 | 25,082.762 | 9,487.863 | 13,998.44 | 15,142.703 | 14,706.282 | 9,928.235 | 9,250.273 | 10,489.506 | 11,226.188 | 11,369.179 | 9,036.662 | 9,159.323 | 10,131.608 | 11,962.048 | 11,037.54 | 16,595.025 | 21,723.159 | 35,016.52 | 33,083.816 | 29,165.416 | 33,994.868 | 35,518.498 | 41,330.203 | 37,042.997 | 37,515.539 | 38,483.755 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7,761.261 | 7,929.641 | 14,487.43 | 14,571.371 | 13,888.232 | 13,359.084 | 13,320.854 | 13,392.787 | 13,470.749 | 13,472.211 | 13,533.617 | 13,553.115 | 8,491.989 | 8,250.899 | 6,365.518 | 4,877.437 | 1,641.69 | 1,689.541 | 1,737.483 | 33,306.411 | 33,111.005 | 37,818.568 | 37,604.92 | 37,695.189 | 37,805.978 | 37,915.169 | 37,942.919 | 38,051.615 | 38,167.254 | 38,237.486 | 37,963.069 | 38,039.592 | 38,135.535 | 38,244.354 | 38,355.002 | 38,467.932 | 38,618.243 | 38,705.645 | 38,829.881 | 39,705.005 | 39,817.253 | 40,085.212 | 39,600.95 | 39,439.876 | 39,288.314 | 39,465.784 | 39,414.866 | 39,988.231 | 40,042.41 | 39,522.117 | 39,629.85 | 39,609.73 | 61,804.714 | 61,690.697 | 61,978.753 | 62,728.731 | 64,241.021 | 64,154.415 | 64,500.415 | 54,512.332 | 55,274.575 | 56,901.411 | 57,864.499 | 60,187.778 | 59,902.603 | 60,108.644 | 60,248.717 | 60,411.577 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 852.122 | 852.122 | 826.651 | 826.651 | 818.471 | 818.471 | 818.471 | 818.471 | 818.471 | 818.471 | 814.121 | 814.121 | 795.972 | 790.462 | 788.737 | 788.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.143 | 228.571 | 400 | 571.429 | 742.857 | 1,398.343 | 1,603.544 | 1,808.744 |
Immateriële activa
| 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 1,399.677 | 1,399.677 | 1,399.677 | 1,322.076 | 1,322.076 | 1,322.076 | 1,322.076 | 1,322.076 | 1,339.204 | 1,339.261 | 839.318 | 843.537 | 839.433 | 886.142 | 886.38 | 840.146 | 841.425 | 897.06 | 900.439 | 929.289 | 907.197 | 965.976 | 969.355 | 1,118.735 | 1,122.114 | 1,425.493 | 1,428.872 | 1,432.249 | 1,435.629 | 1,155.868 | 1,156.185 | 1,156.503 | 1,156.82 | 1,495.548 | 1,496.317 | 1,497.354 | 1,498.39 | 1,497.026 | 341.329 | 342.113 | 344.893 | 348.671 | 352.449 | 352.696 | 356.475 | 360.296 | 361.891 | 365.655 | 369.545 | 373.499 | 377.453 | 364.161 | 358.236 | 341.169 |
Goodwill en immateriële activa
| 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 739.677 | 1,399.677 | 1,399.677 | 1,399.677 | 1,322.076 | 1,322.076 | 1,322.076 | 1,322.076 | 1,322.076 | 1,339.204 | 1,339.261 | 839.318 | 843.537 | 839.433 | 886.142 | 886.38 | 840.146 | 841.425 | 1,749.182 | 1,752.561 | 1,755.94 | 1,733.848 | 1,784.447 | 1,787.826 | 1,937.206 | 1,940.585 | 2,243.964 | 2,247.343 | 2,246.37 | 2,249.75 | 1,951.84 | 1,946.647 | 1,945.24 | 1,945.557 | 1,495.548 | 1,496.317 | 1,497.354 | 1,498.39 | 1,497.026 | 341.329 | 342.113 | 344.893 | 348.671 | 352.449 | 352.696 | 356.475 | 360.296 | 419.034 | 594.226 | 769.545 | 944.928 | 1,120.31 | 1,762.504 | 1,961.78 | 2,149.913 |
Langetermijnbeleggingen
| 2,583.134 | 43,621.448 | 43,492.817 | 43,523.184 | 2,685.881 | 2,730.214 | 4,114.906 | 2,751.369 | 3,047.893 | 1,468.918 | 1,626.716 | 1,080.358 | 1,095.206 | 1,551.525 | 2,143.101 | 2,389.788 | 2,319.547 | 0 | 2,095.976 | 10,119.38 | 8,845.95 | 3,209.173 | 4,315.263 | 7,699.304 | 7,931.136 | 7,351.087 | 7,473.886 | 1,996.529 | 5,498.28 | 2,374.826 | 4,350.539 | 7,000.679 | 7,832.352 | 9,216.469 | 9,606.737 | 9,810.312 | 10,289.256 | 9,371.304 | 9,730.18 | 10,142.572 | 10,778.558 | 11,223.317 | 10,608.417 | 0 | -3,598.573 | -3,446.226 | -3,857.199 | 23,187.122 | 22,518.576 | 0 | 23,376.361 | 412.405 | 0 | 0 | 0 | 1,699.37 | 629.128 | 663.208 | 757.288 | -262.752 | 782.698 | 823.048 | 4,477.648 | -347.446 | -4,205.449 | -4,778.895 | -7,762.783 | -8,206.008 |
Belastingvorderingen
| 0 | 0 | -739.677 | 0 | 42,915.209 | 43,008.427 | -4,114.906 | -2,751.369 | -3,047.893 | 0 | 0 | 45,362.057 | 60,284.333 | 50,091.408 | 49,538.443 | 49,293.977 | 48,918.108 | 0 | 49,687.465 | 14,447.16 | 15,319.362 | 0 | 7,103.522 | 1,025.899 | 992.715 | 1,212.049 | 1,179.816 | 1,217.979 | 1,420.298 | 763.519 | 1,700.459 | 1,750.662 | 1,661.227 | 1,686.596 | 1,623.346 | 816.634 | 1,199.606 | 612.669 | 652.895 | 707.18 | 676.122 | 713.153 | 713.153 | 0 | 0 | 0 | 24,904.631 | 924.102 | 818.776 | 384.199 | 224.301 | 294.194 | 268.946 | 0 | 0 | 3,506.237 | 6,047.057 | 0 | 4,419.731 | 0 | 263.357 | 365.029 | 366.47 | 408.833 | 411.474 | 312.451 | 316.773 | 299.815 |
Overige niet-vlottende activa
| 42,660.527 | 1,855.129 | 2,566.444 | 1,794.619 | -0 | -0 | 47,178.453 | 45,890.087 | 46,261.781 | 44,897.483 | 44,781.703 | 0 | -0 | -0 | 0 | -0 | -0 | 51,237.287 | 0 | 0 | -0 | 8,073.338 | -0.001 | 4,457.083 | 4,021.128 | 4,581.12 | 6,049.699 | 11,979.405 | 8,707.39 | 11,015.074 | 9,969.115 | 7,508.249 | 6,915.186 | 5,951.907 | 6,367.803 | 7,415.767 | 7,370.953 | 12,275.496 | 11,914.804 | 12,029.638 | 12,633.05 | 12,334.299 | 14,080.168 | 26,756.107 | 23,432.424 | 24,232.227 | 0 | 0.001 | 125.8 | 23,367.152 | 0.001 | 23,103.836 | 5,187.772 | 5,496.171 | 5,398.617 | 0.001 | 0.001 | 4,511.379 | -0.001 | 4,440.211 | 3,819.099 | 3,641.7 | 0.001 | 4,678.134 | 8,086.754 | 8,523.099 | 11,370.038 | 11,751.576 |
Totaal niet-vlottende activa
| 53,744.598 | 54,145.894 | 60,546.691 | 60,628.85 | 60,228.998 | 59,837.401 | 61,238.984 | 60,022.55 | 60,472.207 | 60,578.288 | 60,681.712 | 60,735.207 | 70,611.205 | 60,633.508 | 59,446.74 | 57,960.878 | 54,279.022 | 54,248.904 | 54,843 | 59,195.026 | 58,598.392 | 50,423.155 | 50,362.909 | 52,216.736 | 51,590.275 | 51,902.962 | 53,485.753 | 54,131.67 | 54,679.602 | 53,231.051 | 54,824.607 | 56,048.364 | 56,296.861 | 56,855.266 | 57,686.737 | 58,295.092 | 59,265.884 | 62,902.32 | 63,068.346 | 64,828.359 | 66,152.326 | 66,602.351 | 67,252.439 | 68,147.823 | 61,068.812 | 62,197.025 | 62,407.855 | 65,595.004 | 65,001.879 | 64,770.822 | 64,728.903 | 64,917.191 | 67,602.761 | 67,528.981 | 67,722.263 | 68,283.01 | 71,269.656 | 69,681.698 | 70,033.908 | 59,050.087 | 60,558.763 | 62,325.414 | 63,478.163 | 65,872.227 | 65,315.692 | 65,927.803 | 66,134.525 | 66,406.873 |
Totaal activa
| 81,192.597 | 80,420.229 | 79,176.815 | 79,504.42 | 78,072.222 | 75,606.587 | 75,935.964 | 79,791.361 | 84,722.383 | 81,609.695 | 81,300.457 | 82,087.857 | 82,857.603 | 73,195.799 | 70,797.841 | 70,696.187 | 70,758.374 | 70,555.77 | 78,682.526 | 95,902.416 | 92,384.993 | 81,672.461 | 80,340.272 | 79,562.436 | 82,890.576 | 87,216.624 | 88,142.004 | 89,762.522 | 114,983.28 | 115,866.007 | 117,311.533 | 116,342.179 | 114,980.276 | 113,172.478 | 115,417.616 | 88,248.292 | 81,793.877 | 78,293.081 | 70,532.658 | 71,685.903 | 73,367.459 | 80,422.131 | 92,335.201 | 77,635.686 | 75,067.252 | 77,339.728 | 77,114.138 | 75,523.239 | 74,252.153 | 75,260.328 | 75,955.091 | 76,286.37 | 76,639.423 | 76,688.305 | 77,853.871 | 80,245.058 | 82,307.196 | 86,276.723 | 91,757.067 | 94,066.607 | 93,642.579 | 91,490.83 | 97,473.031 | 101,390.725 | 106,645.895 | 102,970.8 | 103,650.064 | 104,890.628 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 643.591 | 531.236 | 284.767 | 491.456 | 332.507 | 721.14 | 594.463 | 1,059.525 | 811.082 | 444.363 | 513.376 | 611.823 | 247.375 | 1,818.591 | 234.848 | 611.201 | 597.862 | 1,571.528 | 607.933 | 356.357 | 375.565 | 748.616 | 463.64 | 291.194 | 305.823 | 430.469 | 409.827 | 97.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.244 | 34.329 | 55.113 | 32.244 | 32.244 | 32.244 | 0.385 | 50.253 | 13.403 | 50.253 | 2,988.715 | 50.253 | 13.403 | 13.403 |
Kortlopende schulden
| 27,020.674 | 26,037.38 | 25,011.836 | 23,783.754 | 23,111.084 | 20,620.238 | 20,023.894 | 23,358.335 | 25,169.196 | 21,443.197 | 20,892.652 | 20,594.308 | 22,894.373 | 13,062.025 | 11,071.772 | 11,045.549 | 11,016.907 | 11,023.103 | 16,619.713 | 26,570.962 | 29,453.432 | 27,971.212 | 23,320.121 | 31,114.26 | 31,926.028 | 34,697.57 | 35,268.468 | 22,794.781 | 57,009.243 | 57,421.645 | 54,385.398 | 54,146.277 | 52,694.46 | 52,464.531 | 52,337.557 | 24,729.71 | 14,416.111 | 17,531.417 | 9,135.689 | 7,608.717 | 6,674.464 | 6,980 | 12,025 | 8,745 | 26,679.003 | 27,865.339 | 27,037.555 | 20,953.697 | 19,365 | 19,365 | 19,365 | 19,365 | 19,637.447 | 20,219.211 | 19,865 | 21,365 | 21,782.97 | 22,595 | 23,495 | 23,308.9 | 22,932.926 | 24,290.036 | 29,866.116 | 34,393.992 | 35,167.429 | 35,073.192 | 29,784.361 | 29,869.696 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 345.374 | 0 | 0 | 51.258 | 73.428 | 379.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 461.61 | 698.885 | 156.517 | 563.889 | 0 | 2.188 | 303.803 | 305.536 | 1,915.132 | 3,196.044 | 1,581.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244.619 | 378.408 | 496.716 | 1,693.191 | 2,900.521 | 1,784.593 | 1,384.561 | 1,040.05 | 612.582 | 493.984 | 444.296 | 209.642 | 406.417 |
Uitgestelde opbrengsten
| 0 | 283.934 | 502.607 | 461.579 | 228.939 | 218.41 | 218.02 | 365.965 | 152.504 | 211.79 | 253.979 | 512.078 | 188.423 | 196.739 | 172.288 | 0 | 0 | 0 | 0 | 4,374.22 | 3,809.152 | 8,224.33 | 8,409.283 | 0 | 9,690.795 | 3,993.356 | 3,510.758 | 0 | 0 | 0 | 13,426.615 | 10,192.355 | 9,684.627 | 8,758.329 | 7,901.713 | 156.517 | 563.889 | 0 | 9,840.471 | 12,176.005 | 305.536 | 18,753.183 | 18,012.324 | 1,581.127 | 12,606.045 | 13,076.727 | 13,564.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,102.333 | 13,530.693 | 14,409.6 | 496.716 | 1,693.191 | 22,492.104 | 1,784.593 | 24,487.625 | 26,505.701 | 612.582 | 24,194.893 | 444.296 | 20,793.481 | 21,879.859 |
Overige kortlopende verplichtingen
| 11,220.754 | 10,004.684 | 9,377.479 | 9,832.361 | 6,287.369 | 5,350.133 | 7,767.292 | 7,736.175 | 7,107.868 | 7,463.383 | 2,115.058 | 3,269.337 | 2,245.43 | 2,421.226 | 6,406.597 | 313.34 | 5,908.689 | 5,601.813 | 5,776.043 | 9,636.689 | 6,363.147 | 7,490.239 | 9,204.513 | 9,236.643 | 9,690.794 | 3,993.355 | 3,051.461 | 12,425.119 | 7,737.721 | 12,970.476 | 13,426.615 | 10,192.354 | 9,684.626 | 8,296.718 | 7,202.829 | 8,573.543 | 8,607.986 | 10,161.555 | 9,838.283 | 11,872.201 | 12,937.072 | 16,838.05 | 14,816.28 | 14,647.424 | 12,606.046 | 13,076.726 | 13,564.811 | 9,294.664 | 9,460.151 | 5,334.971 | 5,474.074 | 2,384.011 | 14,857.213 | 12,556.695 | 13,102.332 | 13,286.073 | 14,031.193 | 16,735.199 | 18,982.033 | 19,591.582 | 25,277.592 | 23,103.065 | 25,465.65 | 27,052.66 | 23,700.908 | 22,517.06 | 20,583.838 | 21,473.441 |
Totaal kortlopende verplichtingen
| 38,241.428 | 36,325.998 | 34,389.315 | 33,616.115 | 29,398.453 | 25,970.37 | 27,791.185 | 31,094.51 | 32,277.064 | 28,906.58 | 23,007.71 | 23,863.645 | 25,139.803 | 15,828.624 | 17,478.369 | 17,001.684 | 16,976.854 | 16,698.344 | 22,775.21 | 36,851.243 | 36,347.815 | 35,746.218 | 33,016.09 | 40,683.41 | 42,337.962 | 39,285.388 | 39,838.752 | 36,030.982 | 65,191.327 | 70,905.497 | 68,423.835 | 64,586.006 | 64,197.677 | 61,457.707 | 60,850.471 | 34,370.666 | 26,287.292 | 28,300.905 | 19,332.517 | 20,160.286 | 21,276.76 | 26,196.822 | 30,328.518 | 25,279.374 | 39,715.518 | 41,351.892 | 40,699.717 | 30,248.361 | 28,825.151 | 24,699.971 | 24,839.074 | 21,749.011 | 34,494.66 | 32,775.906 | 32,999.576 | 34,930.021 | 36,247.684 | 39,859.159 | 44,202.468 | 45,833.247 | 49,995.496 | 48,827.915 | 56,385.219 | 62,109.487 | 62,351.036 | 58,084.801 | 50,591.244 | 51,762.957 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,354 | 1,367.279 | 0 | 4.692 | 11.645 | 18.498 | 0.918 | 3.656 | 6.371 | 4.784 | 58.663 | 21.169 | 29.969 | 38.694 | 47.345 | 55.923 | 0 | 1.729 | 2.973 | 9,965.241 | 9,050.39 | 10,078.899 | 10,000 | 0 | 0 | 130 | 130 | 3,691.113 | 3,627.628 | 3,434.142 | 3,370.657 | 2,809.861 | 0 | 0 | 0 | 400 | 400 | 400 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,944.427 | 5,601.556 | 14,687.08 | 14,660.063 |
Uitgestelde opbrengsten niet-vlottend
| 124.26 | 0 | 153.223 | 173.685 | 279.983 | 351.251 | 145.117 | 177.279 | 165.77 | 192.45 | 578.588 | 403.252 | 442.737 | 511.827 | 399.741 | 456.618 | 480.803 | 520.611 | 536.641 | 6,551.193 | 5,619.002 | 2,437.175 | 2,805.525 | 50.982 | 72.463 | 107.933 | 224.58 | 259.046 | 329.812 | 155.659 | 173.75 | 210.418 | 310.078 | 139.637 | 190.794 | 291.615 | 267.777 | 290.282 | 250.567 | 180.859 | 82.986 | 86.655 | 569.192 | 150.205 | 193.016 | 164.183 | 141.825 | 262.397 | 262.397 | 368.319 | 399.261 | 712.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | -173.685 | 4,547.078 | 4,729.553 | 0 | 0 | 0 | 0 | 0 | 7,473.913 | 7,414.753 | 7,244.406 | 4,161.669 | 4,353.325 | 0 | 4,201.499 | 45.715 | 89.929 | 647.11 | 74.808 | 74.808 | 0 | 0 | 0 | 0 | 8,682.156 | 0 | 3,417.26 | 3,102.668 | 2,709.752 | 0 | 0 | 0 | 0 | 0 | 0 | 1,855.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.321 | 137.462 | 337.033 | 433.487 | 596.501 | 590.869 | 587.707 | 585.249 | 618.238 | 689.942 | 687.572 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,436.576 | 2,214.659 | 3,362.039 | 3,327.361 | 0 | 0 | 3,188.789 | 3,211.77 | 3,003.005 | 2,799.296 | 7,513.14 | 0 | 0.001 | 7,244.406 | 0 | 0 | 4,262.735 | 4,201.499 | 6,186.539 | 631.248 | 403.82 | 31.826 | 40.944 | 3,093.825 | 3,485.701 | 8,315.714 | 8,643.739 | 8,941.201 | 8,403.862 | 155.66 | 0 | 0.001 | 2,814.604 | 1,910.951 | 2,721.228 | 2,535.346 | 2,343.043 | 1,193.223 | 1,855.143 | 2,213.128 | 1,846.245 | 1,951.443 | 9,570.669 | 2,595.669 | 3,756.025 | 3,272.116 | 2,951.842 | 6,602.066 | 6,046.796 | 9,796.568 | 9,760.389 | 12,753.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,127.464 | 1,686.362 | 1,854.491 | 1,898.932 | 1,797.078 | 1,840.448 | 1,771.76 | 1,739.161 |
Totaal niet-vlottende verplichtingen
| 3,914.836 | 3,581.938 | 3,515.262 | 3,505.738 | 4,838.706 | 5,099.302 | 3,334.824 | 3,392.705 | 3,175.146 | 2,996.531 | 8,150.391 | 7,898.334 | 7,887.46 | 7,794.926 | 4,608.755 | 4,865.866 | 4,743.538 | 4,723.839 | 6,771.867 | 17,237.611 | 15,720.322 | 12,622.707 | 12,921.276 | 3,144.808 | 3,485.701 | 8,445.714 | 8,998.319 | 12,632.314 | 12,361.301 | 7,007.062 | 6,647.075 | 5,730.032 | 2,814.604 | 2,050.588 | 2,912.022 | 2,935.346 | 2,743.043 | 1,593.223 | 2,505.71 | 2,213.128 | 1,929.23 | 2,038.097 | 10,139.86 | 2,745.874 | 3,949.041 | 3,436.299 | 3,093.667 | 6,864.463 | 6,309.193 | 10,164.887 | 10,159.65 | 13,466.516 | 10.321 | 137.462 | 337.033 | 433.487 | 596.501 | 590.869 | 587.707 | 585.249 | 1,745.702 | 2,376.304 | 2,542.063 | 1,898.932 | 6,741.505 | 7,442.004 | 16,458.84 | 16,399.224 |
Totaal passiva
| 42,156.264 | 39,907.936 | 37,904.577 | 37,121.853 | 34,237.159 | 31,069.673 | 31,126.009 | 34,487.215 | 35,452.21 | 31,903.111 | 31,158.101 | 31,761.979 | 33,027.263 | 23,623.55 | 22,087.124 | 21,867.55 | 21,720.392 | 21,422.183 | 29,547.078 | 54,088.854 | 52,068.137 | 48,368.926 | 45,937.367 | 43,828.217 | 45,823.663 | 47,731.102 | 48,837.071 | 48,663.296 | 77,552.629 | 77,912.559 | 75,070.911 | 70,316.039 | 67,012.281 | 63,508.295 | 63,762.493 | 37,306.012 | 29,030.335 | 29,894.128 | 21,838.226 | 22,373.414 | 23,205.991 | 28,234.92 | 40,468.378 | 28,025.248 | 43,664.559 | 44,788.191 | 43,793.384 | 37,112.825 | 35,134.344 | 34,864.858 | 34,998.724 | 35,215.527 | 34,504.981 | 32,913.368 | 33,336.609 | 35,363.508 | 36,844.185 | 40,450.028 | 44,790.175 | 46,418.497 | 51,741.198 | 51,204.218 | 58,927.282 | 64,008.419 | 69,092.542 | 65,526.805 | 67,050.085 | 68,162.181 |
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 |
Gewone aandelen
| 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 | 21,425.8 |
Ingehouden winsten
| 16,833.503 | 17,231.478 | 17,991.424 | 19,101.752 | 21,632.233 | 22,334.084 | 22,607.124 | 23,101.315 | 27,067.344 | 27,503.755 | 27,939.526 | 28,123.047 | 27,627.51 | 27,369.42 | 26,507.886 | 26,625.807 | 26,292.898 | 26,388.503 | 26,390.365 | 22,584.625 | 20,722.879 | 13,462.573 | 14,187.673 | 15,980.998 | 16,970.511 | 18,813.508 | 18,929.381 | 20,334.959 | 16,805.669 | 15,998.675 | 20,764.613 | 23,967.588 | 25,779.954 | 27,332.844 | 29,009.573 | 30,280.135 | 31,992.772 | 27,601.811 | 27,874.898 | 28,480.327 | 29,319.719 | 31,270.234 | 31,009.689 | 28,968.537 | 10,779.728 | 11,995.746 | 12,775.006 | 17,731.882 | 18,375.952 | 19,830.675 | 20,391.572 | 20,506.048 | 21,569.648 | 23,210.142 | 23,952.467 | 24,316.755 | 24,898.216 | 25,261.9 | 26,402.097 | 27,083.315 | 21,336.587 | 19,721.817 | 17,980.954 | 16,817.512 | 16,988.559 | 16,879.201 | 16,035.184 | 16,163.653 |
Overige gereserveerde algehele resultaten
| 0 | 1,104.905 | 1,104.905 | 1,104.906 | 1,104.904 | 1,104.904 | 1,104.904 | 1,104.904 | 1,104.906 | 1,104.906 | 1,104.905 | 1,104.904 | 2,623.442 | 2,623.444 | 20,657.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 777.03 | 750.11 | 750.11 | 750.109 | 777.03 | 777.03 | 777.03 | 777.031 | 777.029 | 777.029 | 777.03 | 777.03 | 777.03 | 777.029 | 777.031 | 777.03 | 1,319.284 | 1,319.284 | 1,319.283 | 777.03 | 777.03 | 1,219.82 | 1,319.284 | 777.03 | 777.03 | 994.443 | 994.443 | 994.443 | 791.336 | 748.534 | 748.534 | 756.306 | 505.37 | 505.371 | 442.929 | -741.51 | -741.509 | -741.508 | -741.508 | -741.509 | -741.509 | -741.509 | -741.508 | -741.509 | -741.509 | -799.64 | -741.508 | -747.267 | -683.943 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 | -861.005 |
Totaal eigen vermogen van aandeelhouders
| 39,036.333 | 40,512.293 | 41,272.239 | 42,382.567 | 43,835.063 | 44,536.914 | 44,809.955 | 45,304.146 | 49,270.173 | 49,706.584 | 50,142.356 | 50,325.877 | 49,830.34 | 49,572.249 | 48,710.717 | 48,828.637 | 49,037.982 | 49,133.587 | 49,135.448 | 45,230.245 | 43,368.498 | 36,108.193 | 36,932.757 | 38,183.829 | 39,173.341 | 41,233.752 | 41,349.625 | 42,755.202 | 39,022.805 | 38,173.01 | 42,938.947 | 46,149.694 | 47,711.125 | 49,264.015 | 50,878.303 | 50,964.427 | 52,677.064 | 48,286.103 | 48,559.19 | 49,164.619 | 50,004.011 | 51,954.526 | 51,693.981 | 49,652.828 | 31,464.019 | 32,621.906 | 33,401.166 | 38,410.415 | 39,117.809 | 40,395.47 | 40,956.367 | 41,070.843 | 42,134.443 | 43,774.937 | 44,517.262 | 44,881.55 | 45,463.011 | 45,826.695 | 46,966.892 | 47,648.11 | 41,901.382 | 40,286.612 | 38,545.749 | 37,382.307 | 37,553.354 | 37,443.996 | 36,599.979 | 36,728.448 |
Totaal eigen vermogen
| 39,036.333 | 40,512.293 | 41,272.239 | 42,382.567 | 43,835.063 | 44,536.914 | 44,809.955 | 45,304.146 | 49,270.173 | 49,706.584 | 50,142.356 | 50,325.877 | 49,830.34 | 49,572.249 | 48,710.717 | 48,828.637 | 49,037.982 | 49,133.587 | 49,135.448 | 41,813.562 | 40,316.856 | 33,303.535 | 34,402.906 | 35,734.219 | 37,066.913 | 39,485.523 | 39,304.934 | 41,099.225 | 37,430.652 | 37,953.449 | 42,240.622 | 46,026.14 | 47,967.995 | 49,664.184 | 51,655.123 | 50,942.281 | 52,763.542 | 48,398.954 | 48,694.432 | 49,312.489 | 50,161.468 | 52,187.211 | 51,866.823 | 49,610.437 | 31,402.692 | 32,551.537 | 33,320.754 | 38,410.415 | 39,117.809 | 40,395.47 | 40,956.367 | 41,070.843 | 42,134.443 | 43,774.937 | 44,517.262 | 44,881.55 | 45,463.011 | 45,826.695 | 46,966.892 | 47,648.11 | 41,901.382 | 40,286.612 | 38,545.749 | 37,382.307 | 37,553.354 | 37,443.996 | 36,599.979 | 36,728.448 |
Totaal passiva en aandeelhoudersvermogen
| 81,192.597 | 80,420.229 | 79,176.815 | 79,504.42 | 78,072.222 | 75,606.587 | 75,935.964 | 79,791.361 | 84,722.383 | 81,609.695 | 81,300.456 | 82,087.857 | 82,857.603 | 73,195.799 | 70,797.841 | 70,696.187 | 70,758.374 | 70,555.77 | 78,682.526 | 95,902.416 | 92,384.993 | 81,672.461 | 80,340.272 | 79,562.436 | 82,890.576 | 87,216.625 | 88,142.004 | 89,762.521 | 114,983.28 | 115,866.008 | 117,311.533 | 116,342.179 | 114,980.276 | 113,172.479 | 115,417.616 | 88,248.293 | 81,793.877 | 78,293.082 | 70,532.658 | 71,685.903 | 73,367.459 | 80,422.131 | 92,335.201 | 77,635.685 | 75,067.251 | 77,339.728 | 77,114.138 | 75,523.239 | 74,252.153 | 75,260.328 | 75,955.091 | 76,286.37 | 76,639.424 | 76,688.305 | 77,853.871 | 80,245.058 | 82,307.196 | 86,276.723 | 91,757.067 | 94,066.607 | 93,642.58 | 91,490.83 | 97,473.031 | 101,390.726 | 106,645.895 | 102,970.801 | 103,650.064 | 104,890.629 |