Automobile & PCB Inc.
KRX:015260.KS
700 (KRW) • At close September 19, 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 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 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10,621.913 | 8,494.928 | 5,865.164 | 7,860.161 | 6,748.608 | 4,715.104 | 6,362.219 | 4,431.662 | 6,382.803 | 2,002.196 | 4,979.206 | 2,410.345 | 3,321.656 | 949.183 | 4,340.181 | 4,182.427 | 2,559.253 | 4,497.586 | 2,258.434 | 4,021.786 | 1,552.29 | 2,330.203 | 7,176.477 | 3,584.005 | 6,162.765 | 5,914.202 | 4,186.592 | 5,137.258 | 3,273.942 | 6,307.024 | 2,518.242 | 6,962.223 | 3,276.226 | 4,734.835 | 4,837.061 | 4,684.112 | 9,695.305 | 12,022.709 | 16,090.361 | 14,355.92 | 15,918.066 | 14,386.593 | 8,056.756 | 9,319.161 | 21,882.196 | 2,558.12 | 13,203.773 | 8,445.127 | 12,899.225 | 8,656.611 | 5,703.222 | 5,904.574 | 5,422.548 | 4,533.376 | 6,770.566 | 3,670.457 | 208.185 | 698.948 | 271.756 | 1,422.654 | 1,129.498 | 1,094.749 | 2,398.998 | 1,209.992 | 2,926.317 | 3,239.907 |
Kortetermijnbeleggingen
| 460.177 | 533.277 | 830.202 | 604.196 | 822.778 | 923.402 | 1,305.19 | 1,433.453 | 2,994.598 | 1,350.601 | 1,536.997 | 1,536.997 | 1,801.675 | 1,801.675 | 1,249.535 | 1,279.536 | 1,249.09 | 541.23 | 4,490.877 | 4,260.521 | 3,564.727 | 0 | 3,645.485 | 3,265.421 | 4,326.342 | 500.001 | 4,143.397 | 2,571.807 | 2,726.828 | 3,434.751 | 7,655.198 | 3,283.278 | 2,124.162 | 2,096.751 | 18,453.537 | 9,581.76 | 10,683.222 | 11,843.894 | 16,589.477 | 16,344.622 | 13,912.327 | 7,571.114 | 21,474.963 | 12,153.811 | 11,957.836 | 9,959.725 | 13,149.837 | 15,962.372 | 10,876.24 | 11,002.533 | 12,935.664 | 12,306.272 | 7,243.931 | 6,768.934 | 10,455.06 | 8,752.005 | 3,695.157 | 3,447.015 | 1,858.797 | 3,709.759 | 2,370.81 | 2,257.394 | 10,537.578 | 1,902.69 | 6,157.54 | 7,626.963 |
Liquide middelen en kortetermijnbeleggingen
| 11,082.09 | 9,028.205 | 6,695.366 | 8,464.356 | 7,571.386 | 5,638.506 | 7,667.408 | 5,865.114 | 9,377.401 | 3,352.797 | 6,516.204 | 3,947.342 | 5,123.33 | 2,750.858 | 5,589.716 | 5,461.963 | 3,808.344 | 5,038.817 | 6,749.311 | 8,282.307 | 5,117.017 | 2,330.203 | 10,821.962 | 6,849.426 | 10,489.107 | 6,414.203 | 8,329.989 | 7,709.065 | 6,000.77 | 9,741.774 | 10,173.44 | 10,245.501 | 5,400.388 | 6,831.586 | 23,290.598 | 14,265.872 | 20,378.527 | 23,866.603 | 32,679.838 | 30,700.542 | 29,830.393 | 21,957.707 | 29,531.719 | 21,472.972 | 33,840.032 | 12,517.846 | 26,353.61 | 24,407.499 | 23,775.465 | 19,659.143 | 18,638.886 | 18,210.846 | 12,666.479 | 11,302.31 | 17,225.626 | 12,422.463 | 3,903.342 | 4,145.963 | 2,130.553 | 5,132.413 | 3,500.308 | 3,352.143 | 12,936.576 | 3,112.682 | 9,083.857 | 10,866.87 |
Nettovorderingen
| 13,794.964 | 14,475.577 | 16,725.511 | 23,900.546 | 23,621.011 | 27,180.024 | 26,917.36 | 21,769.058 | 22,657.238 | 12,308.135 | 10,756.449 | 7,839.393 | 10,607.887 | 19,551.567 | 16,124.983 | 11,608.216 | 17,572.704 | 16,900.429 | 15,794.559 | 16,755.163 | 16,774.063 | 20,771.053 | 0 | 0 | 0 | 18,592.934 | 14,306.495 | 17,247.639 | 17,875.005 | 18,760.192 | 15,855.239 | 17,843.712 | 16,688.772 | 16,788.675 | 88,700.291 | 105,255.836 | 125,272.786 | 135,964.126 | 87,477.609 | 100,596.489 | 95,327.829 | 89,412.121 | 88,143.026 | 90,901.796 | 116,152.247 | 94,826.012 | 81,667.093 | 92,466.899 | 84,848.525 | 81,020.26 | 82,454.693 | 88,936.78 | 68,225.013 | 69,890.843 | 57,099.497 | 61,442.762 | 16,015.061 | 14,282.512 | 16,471.269 | 0 | 12,817.718 | 12,502.313 | 13,412.507 | 9,403.92 | 11,624.97 | 0 |
Voorraad
| 11,479.201 | 10,599.315 | 10,267.652 | 12,446.641 | 11,806.871 | 17,069.418 | 15,418.566 | 16,816.982 | 12,633.04 | 12,575.713 | 10,644.716 | 12,797.761 | 12,821.822 | 14,200.827 | 10,051.616 | 13,241.214 | 16,601.012 | 13,980.982 | 17,774.758 | 16,697.417 | 17,710.901 | 17,742.392 | 20,360.297 | 20,585.013 | 21,994.475 | 20,957.641 | 22,409.715 | 22,447.749 | 23,790.422 | 22,412.097 | 20,493.782 | 20,658.976 | 21,921.224 | 20,739.995 | 57,508.954 | 59,407.477 | 51,890.287 | 48,712.931 | 45,293.319 | 43,720.211 | 42,808.763 | 48,856.601 | 49,797.855 | 51,527.562 | 60,223.758 | 62,110.865 | 56,919.426 | 50,681.987 | 52,799.003 | 54,204.248 | 63,093.39 | 63,392.921 | 61,728.797 | 60,628.82 | 61,703.986 | 60,064.659 | 13,664.474 | 16,879.606 | 17,212.999 | 12,905.377 | 10,663.767 | 9,714.875 | 8,492.198 | 6,390.01 | 7,002.175 | 6,381.288 |
Overige vlottende activa
| 4,198.484 | 6,383.503 | 4,403.778 | 184.458 | -2,365.299 | -2,377.3 | -2,392.3 | -2,101.898 | -2,104.898 | -2,130.899 | -2,130.899 | -2,177.899 | -2,177.899 | -2,073 | -1,773 | -1,778 | -1,707.616 | -1,707.616 | 0 | 0 | 18.947 | -650 | 17,059.684 | 18,161.128 | 18,399.811 | -350 | 28.976 | 57.954 | 86.929 | 115.904 | 191.711 | 191.71 | 191.709 | 191.711 | 191.71 | 191.709 | 1,016.979 | 191.711 | 191.71 | 191.71 | 191.711 | 191.71 | 191.711 | 471.093 | 191.71 | 191.711 | 191.708 | 191.709 | 191.71 | 191.71 | 191.711 | 191.71 | 191.71 | 191.71 | 1,465.202 | -1,115.554 | 129.445 | -0.001 | 1,999.999 | 11,512.802 | 1,999.999 | 2,499.999 | 0.001 | 13.902 | -0.001 | 8,453.088 |
Totaal vlottende activa
| 40,554.74 | 40,486.6 | 38,092.307 | 44,996.001 | 40,633.969 | 47,510.649 | 47,611.035 | 42,349.256 | 42,562.781 | 26,105.745 | 25,786.469 | 22,406.597 | 26,375.14 | 34,430.253 | 29,993.315 | 28,533.394 | 36,274.443 | 34,212.612 | 40,318.629 | 41,734.888 | 39,620.928 | 40,193.649 | 48,241.943 | 45,595.567 | 50,883.393 | 45,614.778 | 45,075.175 | 47,462.407 | 47,753.126 | 51,029.968 | 46,714.172 | 48,939.899 | 44,202.093 | 44,551.967 | 169,691.553 | 179,120.894 | 198,558.579 | 208,735.371 | 165,642.476 | 175,208.952 | 168,158.696 | 160,418.139 | 167,664.311 | 164,373.423 | 210,407.747 | 169,646.433 | 165,131.837 | 167,748.094 | 161,614.703 | 155,075.361 | 164,378.68 | 170,732.257 | 142,811.999 | 142,013.682 | 137,494.311 | 132,814.329 | 33,712.322 | 35,308.08 | 37,814.82 | 29,550.592 | 28,981.792 | 28,069.33 | 34,841.282 | 18,920.514 | 27,711.001 | 25,701.246 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 22,719.818 | 23,086.103 | 23,425.808 | 23,566.818 | 23,908.325 | 24,975.014 | 25,504.028 | 40,611.632 | 41,406.382 | 41,030.066 | 41,417.95 | 42,346.633 | 43,308.982 | 43,373.818 | 71,097.711 | 71,988.943 | 71,922.812 | 73,238.022 | 75,263.412 | 77,245.462 | 85,847.43 | 86,942.074 | 87,379.288 | 87,535.496 | 76,253.664 | 72,301.118 | 50,507.321 | 48,250.37 | 49,260.847 | 49,180.843 | 49,952.171 | 51,067.11 | 52,901.459 | 53,360.74 | 114,269.518 | 106,661.822 | 104,732.803 | 102,860.973 | 101,400.236 | 98,431.814 | 93,801.848 | 94,407.493 | 95,633.82 | 94,936.479 | 91,077.676 | 89,246.183 | 89,183.449 | 85,472.317 | 85,841.678 | 87,468.64 | 87,405.774 | 87,595.504 | 88,543.264 | 88,512.927 | 87,313.594 | 82,639.88 | 28,631.996 | 29,068.713 | 29,568.501 | 29,125.474 | 24,505.765 | 17,330.496 | 15,505.26 | 16,241.78 | 16,589.62 | 16,002.295 |
Goodwill
| 6,004.478 | 6,004.478 | 6,004.478 | 6,446.803 | 6,446.803 | 6,446.803 | 6,446.803 | 12,034.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 1,709.664 | 1,962.761 | 2,403.954 | 2,883.475 | 3,609.762 | 4,139.25 | 284.645 | 284.045 | 281.902 | 281.902 | 281.902 | 281.902 | 281.902 | 281.902 | 281.902 | 368.731 | 981.931 | 981.931 | 981.931 | 700.029 | 700.029 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 628.029 | 628.029 | 628.029 | 4,413.425 | 6,806.249 | 6,266.771 | 6,374.245 | 6,403.859 | 6,131.211 | 5,810.843 | 5,709.608 | 4,585.551 | 4,703.035 | 4,713.735 | 3,743.074 | 3,791.093 | 3,704.112 | 3,661.262 | 3,607.451 | 3,600.858 | 3,558.658 | 3,601.614 | 3,649.515 | 3,688.866 | 3,809.522 | 232.335 | 298.716 | 331.907 | 365.098 | 431.479 | 464.67 | 497.86 | 592.323 | 548.64 | 0 |
Goodwill en immateriële activa
| 6,004.478 | 6,004.478 | 7,967.239 | 8,850.757 | 9,330.278 | 10,056.565 | 10,586.053 | 12,319.016 | 284.045 | 281.902 | 281.902 | 281.902 | 281.902 | 281.902 | 281.902 | 281.902 | 368.731 | 981.931 | 981.931 | 981.931 | 700.029 | 700.029 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 1,143.229 | 628.029 | 628.029 | 628.029 | 4,413.425 | 6,806.249 | 6,266.771 | 6,374.245 | 6,403.859 | 6,131.211 | 5,810.843 | 5,709.608 | 4,585.551 | 4,703.035 | 4,713.735 | 3,743.074 | 3,791.093 | 3,704.112 | 3,661.262 | 3,607.451 | 3,600.858 | 3,558.658 | 3,601.614 | 3,649.515 | 3,688.866 | 3,809.522 | 232.335 | 298.716 | 331.907 | 365.098 | 431.479 | 464.67 | 497.86 | 592.323 | 548.64 | 0 |
Langetermijnbeleggingen
| 23,161.291 | 23,211.024 | 25,550.045 | 21,253.14 | 21,260.675 | 21,035.111 | 20,783.675 | 21,834.863 | 12,014.588 | 12,346.417 | 13,006.792 | 15,379.778 | 13,670.904 | 16,817.268 | 20,692.486 | 17,579.827 | 21,055.928 | 18,965.313 | 19,540.12 | 17,750.615 | 22,593.518 | 21,512.945 | 17,430.705 | 22,290.529 | 17,556.177 | 19,192.723 | 19,326.641 | 23,629.538 | 25,719.463 | 25,802.847 | 17,512.735 | 24,380.034 | 24,467.228 | 23,357.622 | -6,881.833 | 3,844.088 | -479.558 | -1,263.427 | -6,333.394 | -6,514.349 | -7,611.306 | -1,713.218 | -14,817.556 | -5,236.343 | -4,454.171 | -2,431.709 | -6,189.706 | -8,583.165 | -4,232.114 | -4,337.252 | -6,293.143 | -5,667.796 | -896.496 | -3,598.631 | -6,847.729 | -7,910.262 | 20,593.642 | 22,758.173 | 24,503.062 | 22,989.89 | 18,543.416 | 18,518.812 | 10,318.311 | 19,252.749 | 14,928.899 | 14,076.697 |
Belastingvorderingen
| 1,456.566 | 1,709.663 | -0 | 1,634.86 | 1,720.262 | -21,035.111 | -20,783.675 | 0 | -12,014.588 | -12,346.417 | 1,536.997 | 1,536.997 | 1,801.675 | 1,801.675 | 187.249 | 187.249 | 116.865 | 116.865 | 4,490.877 | 4,260.521 | 3,564.727 | 4,025 | 3,645.485 | 3,265.421 | 0 | 3,870.001 | 0 | 0 | 2,726.828 | 3,434.751 | 7,655.198 | 3,283.278 | 2,124.162 | 2,096.751 | 5,425.613 | 4,349.352 | 2,925.68 | 3,720.855 | 3,075.983 | 3,184.707 | 3,078.667 | 3,017.257 | 2,102.421 | 2,108.923 | 2,043.213 | 2,043.213 | 1,976.277 | 1,973.559 | 1,903.685 | 1,903.685 | 1,713.233 | 1,713.233 | 1,713.233 | 1,730.53 | 903.851 | 887.086 | 5,359.302 | 4,378.815 | 0 | 0 | 3,318.197 | 0 | 0 | 2,545.344 | 6,903.109 | 0 |
Overige niet-vlottende activa
| 622.102 | 617.085 | -0 | -0 | 0 | 22,825.52 | 23,098.073 | 1,591.564 | 15,009.187 | 13,697.019 | 0.001 | 0 | 0.001 | 0.001 | 6,516.203 | 5,843.408 | 5,510.776 | 4,800.284 | 0 | 0.001 | 0.001 | 0.002 | 0.001 | 0.001 | 4,326.342 | -0 | 4,143.397 | 2,571.807 | 0.001 | 0.001 | 47.929 | 95.855 | 143.784 | 191.711 | 18,744.676 | 9,869.327 | 11,018.716 | 12,227.316 | 17,184.958 | 16,823.899 | 15,674.319 | 8,254.887 | 22,102.358 | 12,829.134 | 12,681.085 | 10,730.903 | 13,968.942 | 16,829.403 | 11,791.2 | 11,965.746 | 13,946.478 | 13,365.014 | 9,065.801 | 10,918.468 | 14,693.253 | 15,777.272 | 1,371.877 | 0.002 | 2,788.839 | 4,607.188 | 0.001 | 3,052.782 | 11,273.207 | 0.001 | 0.001 | 8,415.66 |
Totaal niet-vlottende activa
| 53,964.256 | 54,628.354 | 56,943.092 | 55,305.575 | 56,219.541 | 57,857.099 | 59,188.155 | 76,357.074 | 56,699.615 | 55,008.987 | 56,243.642 | 59,545.31 | 59,063.464 | 62,274.663 | 98,775.549 | 95,881.329 | 98,975.112 | 98,102.415 | 100,276.341 | 100,238.53 | 112,705.705 | 113,180.05 | 109,598.708 | 114,234.676 | 99,279.412 | 96,507.07 | 75,120.588 | 75,594.944 | 78,850.368 | 79,561.671 | 76,311.262 | 79,454.306 | 80,264.662 | 79,634.853 | 135,971.399 | 131,530.838 | 124,464.412 | 123,919.962 | 121,731.642 | 118,057.282 | 110,754.371 | 109,676.026 | 109,606.594 | 109,341.228 | 106,061.538 | 103,331.663 | 102,730.055 | 99,396.226 | 98,965.711 | 100,608.271 | 100,373.2 | 100,564.613 | 102,027.416 | 101,212.81 | 99,751.836 | 95,203.497 | 56,189.152 | 56,504.419 | 57,192.309 | 57,087.65 | 46,798.858 | 39,366.76 | 37,594.638 | 38,632.197 | 38,970.269 | 38,494.652 |
Totaal activa
| 94,518.995 | 95,114.954 | 95,035.399 | 100,301.576 | 96,853.51 | 105,367.748 | 106,799.19 | 118,706.33 | 99,262.396 | 81,114.732 | 82,030.111 | 81,951.907 | 85,438.604 | 96,704.916 | 128,768.865 | 124,414.723 | 135,249.554 | 132,315.027 | 140,594.969 | 141,973.418 | 152,326.633 | 153,373.699 | 157,840.651 | 159,830.243 | 150,162.805 | 142,121.848 | 120,195.763 | 123,057.351 | 126,603.494 | 130,591.639 | 123,025.434 | 128,394.205 | 124,466.755 | 124,186.82 | 305,662.952 | 310,651.732 | 323,022.991 | 332,655.332 | 287,374.119 | 293,266.234 | 278,913.067 | 270,094.165 | 277,270.905 | 273,714.651 | 316,469.285 | 272,978.097 | 267,861.892 | 267,144.321 | 260,580.415 | 255,683.632 | 264,751.88 | 271,296.87 | 244,839.415 | 243,226.492 | 237,246.147 | 228,017.827 | 89,901.474 | 91,812.498 | 95,007.129 | 86,638.242 | 75,780.649 | 67,436.091 | 72,435.92 | 57,552.711 | 66,681.27 | 64,195.898 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20,083.611 | 18,295.716 | 6,779.655 | 24,284.963 | 17,571.531 | 23,251.796 | 4,276.403 | 4,004.714 | 2,225.434 | 2,367.877 | 2,216.68 | 1,917.261 | 2,195.322 | 1,847.088 | 3,012.227 | 2,740.237 | 5,447.832 | 2,861.97 | 3,210.705 | 4,497.499 | 4,463.351 | 3,643.549 | 4,051.138 | 4,195.22 | 3,635.805 | 3,865.918 | 3,952.985 | 3,553.055 | 3,958.608 | 4,687.508 | 3,266.995 | 3,505.139 | 3,658.782 | 3,493.378 | 70,304.049 | 88,695.491 | 82,360.054 | 95,635.271 | 74,005.924 | 83,434.773 | 68,164.294 | 63,030.35 | 56,645.571 | 68,598.848 | 93,333.693 | 76,851.972 | 64,253.896 | 60,418.231 | 64,485.984 | 64,949.125 | 63,316.945 | 65,682.603 | 54,529.738 | 57,160.534 | 39,098.965 | 37,655.09 | 3,156.191 | 4,110.951 | 4,503.587 | 2,277.364 | 1,715.089 | 1,896.966 | 1,917.144 | 1,710.055 | 2,070.2 | 1,792.682 |
Kortlopende schulden
| 38,776.584 | 36,384.344 | 33,769.472 | 31,750.758 | 28,628.864 | 33,161.352 | 30,427.82 | 31,943.853 | 28,115.601 | 18,895.565 | 17,841.869 | 14,382.668 | 14,532.957 | 22,427.461 | 30,950.835 | 28,231.507 | 28,454.132 | 29,057.203 | 30,127.997 | 30,365.322 | 30,187.346 | 25,097.119 | 23,862.952 | 24,237.928 | 22,591.931 | 33,415.683 | 32,545.829 | 30,045.888 | 24,665.744 | 23,541.845 | 23,062.792 | 23,578.966 | 27,037.1 | 29,903.265 | 97,634.166 | 96,347.15 | 119,197.677 | 104,370.362 | 78,890.606 | 79,952.437 | 81,271.784 | 76,178.578 | 85,612.013 | 80,785.602 | 86,795.027 | 87,350.919 | 96,570.227 | 98,286.642 | 99,784.417 | 97,556.719 | 99,837.902 | 92,601.891 | 84,824.306 | 79,886.202 | 89,976.446 | 87,002.403 | 20,504.312 | 19,071.361 | 22,433.61 | 18,893.019 | 12,568.514 | 6,542.732 | 12,061.62 | 17,521.122 | 21,767.055 | 12,633.3 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126.122 | 88.487 | 167.846 | 224.637 | 302.988 | 447.236 | 652.071 | 151.234 | 165.737 | 70.656 | 12.547 | 36.292 | 38.747 | 57.923 | 136.256 | 213.438 | 28.609 | 0 | 168.587 | 863.931 | 193.393 | 2,365.234 | 2,277.026 | 1,927.377 | 1,602.69 | 569.827 | 2,220.649 | 1,583.817 | 3,996.984 | 1,845.749 | 1,860.189 | 6,721.52 | 2,938.692 | 1,926.273 | 3,238.65 | 10,021.096 | 2,887.127 | 1,368.18 | 1,761.947 | 1,521.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 29.656 | -24,284.963 | -17,571.531 | -23,251.796 | 6.968 | 6.968 | 6.968 | 6.968 | 13,038.72 | 8,937.641 | 9,033.156 | 9,046.652 | 11,100.113 | 9,249.495 | 6,610.955 | 8,331.531 | 10,086.616 | 10,076.871 | 11,240.368 | 10,381.05 | 14,857.971 | 15,567.181 | 8,320.751 | 8,905.137 | 12.547 | 36.292 | 38.747 | 10,942.263 | 8,552.758 | 213.438 | 8,400.201 | 9,187.645 | 28,419.838 | 19,756.859 | 19,683.739 | 20,095.72 | 2,277.026 | 18,815.03 | 1,602.69 | 17,706.472 | 20,800.232 | 18,565.24 | 3,996.984 | 19,000.422 | 14,972.841 | 6,721.52 | 2,938.692 | 17,005.007 | 3,238.65 | 24,114.794 | 2,887.127 | 16,467.586 | 18,185.009 | 14,757.233 | 0 | 0 | 6,949.731 | 3,659.464 | 0 | 0 | 0 | 5,088.658 | 0 | 0 |
Overige kortlopende verplichtingen
| 2,223.052 | 4,758.419 | 16,783.768 | 28,447.734 | 22,004.537 | 29,405.384 | 22,852.999 | 34,162.309 | 21,986.515 | 15,090.196 | 0.001 | -0 | 0 | 0 | 0.001 | -0 | -0.001 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | -0.001 | 1,000 | 0 | 8,097.662 | 8,510.948 | 8,451.672 | 0.001 | 0.001 | 8,785.868 | 0.001 | 0.001 | 0.002 | -0.001 | -0.001 | 0 | 16,809.355 | 0.001 | 18,941.561 | 0 | 0.001 | -0.001 | 33,362.85 | 0 | -0.001 | 13,305.952 | 12,813.022 | 0 | 14,517.93 | 0.001 | 13,863.48 | -0 | 0.001 | 0.001 | 5,497.229 | 7,911.179 | 0.001 | 0.001 | 7,190.608 | 4,874.474 | 5,663.618 | 5.141 | 5,653.05 | 5,778.601 |
Totaal kortlopende verplichtingen
| 61,083.247 | 59,438.48 | 57,362.551 | 60,198.492 | 50,633.401 | 62,566.736 | 57,564.19 | 70,117.844 | 52,334.518 | 36,360.606 | 33,097.27 | 25,237.57 | 25,761.435 | 33,321.201 | 45,063.176 | 40,221.239 | 40,512.919 | 40,250.704 | 43,425.319 | 44,939.692 | 45,891.066 | 39,121.718 | 42,772.062 | 44,000.328 | 35,548.487 | 46,186.738 | 44,609.023 | 42,146.183 | 37,114.771 | 39,171.617 | 34,882.546 | 36,083.411 | 39,096.084 | 42,584.289 | 196,358.055 | 204,799.499 | 221,241.469 | 220,101.353 | 171,982.911 | 182,202.241 | 169,980.329 | 156,915.401 | 163,057.817 | 167,949.689 | 217,488.554 | 183,203.313 | 175,796.963 | 178,732.345 | 180,022.115 | 179,510.851 | 180,911.427 | 182,399.289 | 156,104.651 | 153,514.322 | 147,260.421 | 139,414.727 | 29,157.732 | 31,093.491 | 33,886.929 | 24,829.848 | 21,474.211 | 13,314.172 | 19,642.382 | 24,324.976 | 29,490.305 | 20,204.583 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,850.6 | 1,968.72 | 951.84 | 6,907.044 | 11,098.506 | 11,545.213 | 16,357.469 | 16,637.863 | 15,285.857 | 16,258 | 15,928 | 17,398 | 18,868 | 20,338 | 30,686.653 | 31,381.653 | 32,676.653 | 31,613.32 | 33,242.556 | 33,279.459 | 39,674.126 | 44,832.792 | 45,813.428 | 40,646.455 | 40,886.761 | 38,531.099 | 14,140.757 | 14,897.423 | 20,663.98 | 19,881.48 | 21,027.276 | 21,224.066 | 20,380.385 | 18,576.463 | 27,246.39 | 23,393.877 | 21,564.617 | 34,383.537 | 35,353.934 | 34,773.529 | 32,799.399 | 32,955.384 | 30,930.576 | 21,955.348 | 18,210.604 | 14,376.416 | 15,845.364 | 14,330.65 | 14,457.164 | 10,702.198 | 15,675.159 | 17,784.058 | 18,407.076 | 18,950.399 | 19,008.355 | 17,378.766 | 3,299.343 | 1,128.6 | 1,128.6 | 1,122 | 1,188 | 1,188 | 583.31 | 1,000 | 1,000 | 7,993.22 |
Uitgestelde opbrengsten niet-vlottend
| 542.245 | 751.633 | 876.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 7,896.086 | 0 | 0 | 0 | 6,372.012 | 5,722.062 | 0 | 4,395.77 | 0 | 2,838.742 | 0 | 1,290.214 | 1,519.847 | 0 | 737.197 | 768.102 | 0 | 0 | 2,099.965 | 0 | 1,504.316 | 0 | 0 | 924.981 | 846.438 | 847.297 | 0 | 0 | 0 | 0 | 671.661 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 246.781 | 246.781 | 246.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 489.147 | 0 | 8.837 | 0 | 443.663 | 438.985 | 463.936 | 385.162 | 401.738 | 445.856 | 406.418 | 388.505 | 354.493 | 341.22 | 296.063 | 290.719 | 314.214 | 292.649 | 302.176 | 311.001 | 312.011 | 0 | 826.925 | 826.925 | 826.925 | 826.925 | 0 | 0 | 0 | 0 | 721.333 | 721.333 |
Overige niet-vlottende verplichtingen
| 3,346.104 | 3,337.479 | 3,348.613 | 2,996.016 | 2,872.515 | 2,785.45 | 2,825.391 | 3,413.137 | 3,229.887 | 3,318.747 | 3,033.131 | 4,089.553 | 3,827.327 | 4,156.632 | 3,837.91 | 3,676.449 | 3,669.499 | 3,467.325 | 2,910.167 | 2,756.709 | 2,530.474 | 2,357.618 | 1,997.567 | 2,014.802 | 1,888.254 | 1,895.839 | 2,450.132 | 2,374.352 | 2,512.424 | 2,416.297 | 2,806.552 | 3,434.142 | 3,406.715 | 4,262.333 | 220.489 | 6,966.806 | 6,122.117 | 5,229.693 | 130 | -0.001 | 5,325.374 | -0 | 5,470.492 | 0.001 | 1,873.256 | 0 | -0.001 | 493.15 | 130 | 159.59 | 474.07 | 491.081 | 0.001 | 2,241.976 | -0 | 1,628.452 | 924.565 | -0.001 | -0.001 | -0.001 | 819.61 | 801.627 | 757.007 | 691.755 | 0.001 | 728.747 |
Totaal niet-vlottende verplichtingen
| 5,985.73 | 6,304.612 | 5,423.696 | 9,903.06 | 13,971.021 | 14,330.664 | 19,182.86 | 20,051 | 18,515.745 | 19,576.747 | 18,961.131 | 21,487.553 | 22,695.327 | 24,494.632 | 34,524.563 | 35,058.101 | 36,346.152 | 35,080.644 | 36,152.723 | 36,036.168 | 42,204.6 | 47,190.411 | 47,810.995 | 42,661.257 | 42,775.015 | 40,426.938 | 16,590.889 | 17,311.775 | 23,176.404 | 22,297.777 | 23,833.828 | 24,658.208 | 23,787.1 | 22,838.796 | 35,852.112 | 30,360.683 | 27,695.571 | 39,613.23 | 42,299.609 | 40,934.575 | 38,588.709 | 37,736.317 | 36,802.806 | 25,239.947 | 20,490.278 | 16,055.135 | 17,719.703 | 15,165.02 | 15,620.424 | 11,920.61 | 16,463.443 | 18,567.788 | 20,809.218 | 21,503.376 | 20,824.681 | 19,007.218 | 5,050.833 | 2,880.505 | 2,801.962 | 2,796.221 | 2,007.61 | 1,989.627 | 1,340.317 | 1,691.755 | 2,392.995 | 9,443.3 |
Totaal passiva
| 67,068.977 | 65,743.092 | 62,786.247 | 70,101.552 | 64,604.422 | 76,897.4 | 76,747.05 | 90,168.844 | 70,850.263 | 55,937.354 | 52,058.401 | 46,725.123 | 48,456.761 | 57,815.833 | 79,587.739 | 75,279.34 | 76,859.071 | 75,331.349 | 79,578.043 | 80,975.859 | 88,095.666 | 86,312.129 | 90,583.057 | 86,661.585 | 78,323.502 | 86,613.676 | 61,199.912 | 59,457.959 | 60,291.175 | 61,469.394 | 58,716.374 | 60,741.619 | 62,883.184 | 65,423.085 | 232,210.167 | 235,160.182 | 248,937.04 | 259,714.584 | 214,282.52 | 223,136.816 | 208,569.039 | 194,651.717 | 199,860.623 | 193,189.636 | 237,978.832 | 199,258.448 | 193,516.666 | 193,897.365 | 195,642.539 | 191,431.461 | 197,374.87 | 200,967.077 | 176,913.869 | 175,017.698 | 168,085.102 | 158,421.945 | 34,208.565 | 33,973.996 | 36,688.892 | 27,626.069 | 23,481.821 | 15,303.799 | 20,982.698 | 26,016.731 | 31,883.3 | 29,647.883 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,366.547 | 2,700.38 | 2,763.606 | 2,596.402 | 2,674.089 | 2,489.256 | 2,332.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22,558.447 | 22,558.447 | 22,558.447 | 22,358.323 | 22,358.323 | 20,290.577 | 20,290.577 | 14,523.91 | 14,523.91 | 11,168.205 | 11,168.205 | 11,168.205 | 10,913.205 | 10,913.205 | 41,392.434 | 41,392.434 | 41,392.434 | 41,392.434 | 41,392.434 | 41,392.434 | 41,392.434 | 41,392.434 | 41,392.434 | 41,392.434 | 41,392.434 | 24,342.434 | 24,342.434 | 24,342.434 | 24,342.434 | 24,194.969 | 24,056.721 | 24,056.721 | 22,075.155 | 21,614.326 | 20,950.734 | 20,950.734 | 20,950.734 | 20,747.969 | 20,747.969 | 20,747.969 | 20,747.969 | 20,747.969 | 20,747.969 | 19,277.381 | 19,277.381 | 19,277.381 | 19,277.381 | 19,277.381 | 14,277.381 | 13,615.617 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 12,806.794 | 24,888.706 | 24,888.706 | 24,888.706 |
Ingehouden winsten
| -63,368.289 | -61,518.491 | -58,641.692 | -58,922.654 | -56,960.122 | -50,144.344 | -48,510.08 | -29,890.955 | -30,862.367 | -24,056.206 | -19,429.078 | -14,096.317 | -11,574.612 | -9,823.894 | -26,339.828 | -25,946.589 | -16,963.203 | -18,734.454 | -14,512.221 | -14,709.346 | -11,360.489 | -8,500.891 | -7,211.899 | -1,298.584 | -2,588.851 | 83.629 | 1,926.204 | 6,435.682 | 9,212.189 | 12,275.92 | 7,821.611 | 10,369.367 | 8,674.521 | 6,842.671 | 11,150.209 | 12,100.623 | 11,430.765 | -2,188.287 | -1,128.96 | -2,337.573 | -2,855.851 | -1,347.65 | -412.043 | 2,325.595 | 1,832.928 | -830.268 | -683.057 | -1,738.1 | -2,421.171 | -2,868.505 | 2,382.411 | 1,950.427 | 1,591.517 | 1,570.216 | 276.16 | 1,233.119 | -3,214.951 | -3,396.574 | -2,916.839 | -2,222.904 | 1,459.967 | 1,293.431 | 614.648 | -19,820.921 | -15,837.598 | -16,084.391 |
Overige gereserveerde algehele resultaten
| 1,265.199 | 1,342.529 | 1,342.529 | 312.684 | 338.461 | 1,869.063 | 285.99 | -2,366.547 | -2,700.38 | -2,763.606 | -2,596.402 | -2,674.089 | -2,489.256 | -2,332.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66,963.152 | 66,963.152 | 66,963.152 | 66,369.828 | 66,369.827 | 56,455.052 | 57,985.655 | 43,904.531 | 44,750.59 | 38,065.379 | 38,232.583 | 38,154.896 | 37,643.25 | 37,799.772 | 33,536.375 | 33,083.299 | 33,196.708 | 33,563.976 | 33,224.633 | 33,359.87 | 33,224.633 | 33,225.948 | 32,217.78 | 32,315.255 | 32,238.747 | 30,365.394 | 31,902.33 | 31,886.797 | 31,789.303 | 31,619.384 | 31,396.521 | 32,159.978 | 29,865.171 | 29,330.288 | 27,153.872 | 28,484.457 | 28,322.879 | 41,282.265 | 39,966.992 | 39,328.714 | 39,797.922 | 41,233.331 | 41,239.742 | 41,293.154 | 40,532.15 | 40,135.268 | 40,115.365 | 40,326.781 | 38,471.847 | 38,942.11 | 33,724.617 | 36,423.114 | 35,568.516 | 35,740.357 | 36,758.866 | 36,457.635 | 46,101.067 | 48,428.282 | 48,428.282 | 48,428.282 | 38,032.067 | 38,032.067 | 38,031.78 | 26,468.195 | 25,746.862 | 25,743.7 |
Totaal eigen vermogen van aandeelhouders
| 27,418.509 | 29,345.637 | 32,222.436 | 30,118.181 | 32,106.488 | 28,470.348 | 30,052.14 | 28,537.486 | 28,412.133 | 25,177.378 | 29,971.71 | 35,226.784 | 36,981.842 | 38,889.083 | 48,588.981 | 48,529.144 | 57,625.939 | 56,221.956 | 60,104.846 | 60,042.958 | 63,256.578 | 66,117.491 | 66,398.315 | 72,409.105 | 71,042.33 | 54,791.456 | 58,170.968 | 62,664.913 | 65,343.926 | 68,090.272 | 63,274.853 | 66,586.066 | 60,614.847 | 57,787.285 | 59,254.815 | 61,535.814 | 60,704.378 | 59,841.946 | 59,586.001 | 57,739.11 | 57,690.04 | 60,633.65 | 61,575.668 | 62,896.13 | 61,642.459 | 58,582.381 | 58,709.689 | 57,866.062 | 50,328.057 | 49,689.222 | 48,913.822 | 51,180.335 | 49,966.827 | 50,117.366 | 49,841.819 | 50,497.547 | 55,692.91 | 57,838.502 | 58,318.237 | 59,012.172 | 52,298.828 | 52,132.292 | 51,453.222 | 31,535.98 | 34,797.97 | 34,548.015 |
Totaal eigen vermogen
| 27,450.018 | 29,371.861 | 32,249.153 | 30,200.024 | 32,249.088 | 28,470.348 | 30,052.14 | 28,537.486 | 28,412.133 | 25,177.378 | 29,971.71 | 35,226.784 | 36,981.842 | 38,889.083 | 49,181.126 | 49,135.382 | 58,390.484 | 56,983.678 | 61,016.927 | 60,997.558 | 64,230.967 | 67,061.57 | 67,257.594 | 73,168.658 | 71,839.303 | 55,508.172 | 58,995.851 | 63,599.392 | 66,312.319 | 69,122.245 | 64,309.06 | 67,652.586 | 61,583.572 | 58,763.734 | 73,452.784 | 75,491.55 | 74,085.951 | 72,940.749 | 73,091.599 | 70,129.418 | 70,344.027 | 75,442.448 | 77,410.282 | 80,525.015 | 78,490.453 | 73,719.648 | 74,345.226 | 73,246.956 | 64,937.876 | 64,252.172 | 67,377.01 | 70,329.793 | 67,925.546 | 68,208.794 | 69,161.045 | 69,595.882 | 55,692.91 | 57,838.502 | 58,318.237 | 59,012.172 | 52,298.828 | 52,132.292 | 51,453.222 | 31,535.98 | 34,797.97 | 34,548.015 |
Totaal passiva en aandeelhoudersvermogen
| 94,518.995 | 95,088.729 | 95,035.399 | 100,301.576 | 96,853.51 | 105,367.748 | 106,799.19 | 118,706.33 | 99,262.396 | 81,114.732 | 82,030.111 | 81,951.907 | 85,438.604 | 96,704.916 | 128,768.864 | 124,414.723 | 135,249.554 | 132,315.027 | 140,594.969 | 141,973.418 | 152,326.633 | 153,373.699 | 157,840.651 | 159,830.243 | 150,162.805 | 142,121.848 | 120,195.763 | 123,057.351 | 126,603.494 | 130,591.639 | 123,025.434 | 128,394.205 | 124,466.756 | 124,186.82 | 305,662.951 | 310,651.732 | 323,022.991 | 332,655.332 | 287,374.119 | 293,266.234 | 278,913.067 | 270,094.165 | 277,270.905 | 273,714.651 | 316,469.285 | 272,978.097 | 267,861.892 | 267,144.321 | 260,580.415 | 255,683.632 | 264,751.88 | 271,296.87 | 244,839.415 | 243,226.492 | 237,246.147 | 228,017.827 | 89,901.475 | 91,812.498 | 95,007.129 | 86,638.241 | 75,780.649 | 67,436.091 | 72,435.92 | 57,552.711 | 66,681.27 | 64,195.898 |