Industrial Bank of Korea
KRX:024110.KS
14620 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 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
| -2,669,350 | -2,775,800 | 28,333,592 | 14,163,141 | 16,676,938 | 16,905,434 | 26,292,160 | 21,049,063 | 24,386,647 | 19,773,193 | 19,851,482 | 20,315,876 | 15,644,120 | 20,004,100 | 13,188,613 | 15,779,159 | 20,933,258 | 15,453,357 | 11,526,691 | 12,618,750 | 12,999,442 | 13,861,772 | 14,627,769 | 12,345,486 | 10,687,630 | 13,955,629 | 12,906,137 | 11,431,467 | 15,072,354 | 11,433,249 | 11,699,220 | 12,685,167 | 9,704,582 | 9,533,115 | 10,018,316 | 11,592,501 | 10,470,076 | 10,584,265 | 9,947,143 | 10,495,883 | 10,210,738 | 10,140,939 | 12,822,044 | 9,947,906 | 10,719,406 | 8,699,025 | 7,377,567 | 7,575,811 | 10,582,766 | 9,031,323 | 7,396,721 | 7,587,349 | 5,531,845 | 9,184,206 | 6,602,803 | 5,324,290 | 5,859,329 | 6,592,544 | 3,866,048 | 4,577,924 | 5,731,900 | 4,880,510 | 3,163,986 | 2,765,042 | 2,222,680 | 3,435,412 | 3,563,601 | 3,263,691 | 2,217,924 | 2,847,575 |
Kortetermijnbeleggingen
| 0 | 0 | -30,776,474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| -2,669,350 | -2,775,800 | -2,442,882 | 14,163,141 | 16,676,938 | 16,905,434 | 26,292,160 | 21,049,063 | 24,386,647 | 19,773,193 | 19,851,482 | 20,315,876 | 15,644,120 | 20,004,100 | 13,188,613 | 15,779,159 | 20,933,258 | 15,453,357 | 11,526,691 | 12,618,750 | 12,999,442 | 13,861,772 | 14,627,769 | 12,345,486 | 10,687,630 | 13,955,629 | 12,906,137 | 11,431,467 | 15,072,354 | 11,433,249 | 11,699,220 | 12,685,167 | 9,704,582 | 9,533,115 | 10,018,316 | 11,592,501 | 10,470,076 | 10,584,265 | 9,947,143 | 10,495,883 | 10,210,738 | 10,140,939 | 12,822,044 | 9,947,906 | 10,719,406 | 8,699,025 | 7,377,567 | 7,575,811 | 10,582,766 | 9,031,323 | 7,396,721 | 7,587,349 | 5,531,845 | 9,184,206 | 6,602,803 | 5,324,290 | 5,859,329 | 6,592,544 | 3,866,048 | 4,577,924 | 5,731,900 | 4,880,510 | 3,163,986 | 2,765,042 | 2,222,680 | 3,435,412 | 3,563,601 | 3,263,691 | 2,217,924 | 2,847,575 |
Nettovorderingen
| 0 | 2,716,467 | 2,113,986 | 2,532,409 | 2,159,549 | 2,808,075 | 2,378,599 | 2,017,152 | 1,717,463 | 1,871,118 | 1,611,094 | 1,659,932 | 1,505,065 | 1,601,248 | 1,423,516 | 1,775,791 | 2,264,657 | 1,712,191 | 1,412,760 | 1,743,314 | 1,641,343 | 1,843,134 | 1,278,098 | 1,664,970 | 1,632,469 | 1,485,957 | 1,149,189 | 1,237,086 | 1,398,253 | 1,810,657 | 944,480 | 1,286,822 | 1,230,113 | 1,590,855 | 850,742 | 1,391,754 | 1,290,200 | 1,394,688 | 825,341 | 1,400,092 | 5,431,200 | 6,311,679 | 888,809 | 1,434,378 | 1,509,830 | 6,662,545 | 1,004,765 | 1,371,599 | 1,498,689 | 1,006,476 | 1,012,914 | 1,122,229 | 1,011,500 | 840,284 | 278,838 | 935,850 | 978,466 | 825,320 | 275,703 | 674,669 | 665,259 | 627,328 | 66,031 | 677,939 | 591,498 | 646,065 | 38,342 | 672,407 | 656,170 | 530,512 |
Voorraad
| 0 | 59,333 | 328,896 | -22,006,787 | -24,021,190 | -23,886,380 | -29,488,397 | -30,990,818 | -32,617,616 | -26,810,426 | -23,030,804 | -26,175,001 | -22,813,870 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 30,904,287 | 26,847,537 | 37,966,989 | 22,006,787 | 24,021,190 | 23,886,380 | 29,488,397 | 30,990,818 | 32,617,616 | 26,810,426 | 23,030,804 | 26,175,001 | 22,813,870 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 30,904,287 | 26,847,537 | 37,966,989 | 16,695,550 | 18,836,487 | 19,713,509 | 28,670,759 | 23,066,215 | 26,104,110 | 21,644,311 | 21,462,576 | 21,975,808 | 17,149,185 | 21,605,348 | 14,612,129 | 17,554,950 | 23,197,915 | 17,165,548 | 12,939,451 | 14,362,064 | 14,640,785 | 15,704,906 | 15,905,867 | 14,010,456 | 12,320,099 | 15,441,586 | 14,055,326 | 12,668,553 | 16,470,607 | 13,243,906 | 12,643,700 | 13,971,989 | 10,934,695 | 11,123,970 | 10,869,058 | 12,984,255 | 11,760,276 | 11,978,953 | 10,772,484 | 11,895,975 | 15,641,938 | 16,452,618 | 13,710,853 | 11,382,284 | 12,229,236 | 15,361,570 | 8,382,332 | 8,947,410 | 12,081,455 | 10,037,799 | 8,409,635 | 8,709,578 | 6,543,345 | 10,024,490 | 6,881,641 | 6,260,140 | 6,837,795 | 7,417,864 | 4,141,751 | 5,252,593 | 6,397,159 | 5,507,838 | 3,230,017 | 3,442,981 | 2,814,178 | 4,081,477 | 3,601,943 | 3,936,098 | 2,874,094 | 3,378,087 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,291,131 | 2,253,496 | 2,248,154 | 2,210,717 | 2,175,526 | 2,159,615 | 2,156,909 | 2,166,102 | 2,157,510 | 2,171,000 | 2,170,206 | 2,118,892 | 2,113,623 | 2,124,151 | 2,116,952 | 2,114,169 | 2,130,952 | 2,109,501 | 2,097,868 | 2,064,944 | 2,054,959 | 2,050,751 | 1,883,310 | 1,824,057 | 1,831,971 | 1,827,120 | 1,835,215 | 1,827,061 | 1,831,196 | 1,837,782 | 1,820,899 | 1,454,033 | 1,464,293 | 1,473,070 | 1,484,384 | 1,478,665 | 1,464,287 | 1,492,887 | 1,508,583 | 1,497,752 | 1,493,001 | 1,491,148 | 1,505,228 | 1,507,155 | 1,511,893 | 1,493,787 | 1,509,816 | 1,452,841 | 1,437,198 | 1,417,597 | 1,397,706 | 1,348,545 | 1,307,508 | 1,257,312 | 1,312,436 | 1,237,572 | 1,211,499 | 1,201,368 | 1,193,468 | 1,186,103 | 1,180,651 | 1,184,842 | 1,197,848 | 1,177,472 | 1,174,272 | 1,167,969 | 1,162,956 | 1,120,040 | 1,105,808 | 1,096,372 |
Goodwill
| 408,763,880 | 409,057,857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 235,828 | 296,930 | 296,184 | 287,639 | 287,422 | 296,463 | 264,197 | 262,851 | 262,676 | 264,468 | 268,842 | 276,712 | 275,337 | 275,312 | 284,710 | 301,600 | 301,643 | 303,125 | 303,580 | 296,669 | 294,218 | 290,458 | 190,725 | 183,057 | 190,211 | 197,126 | 213,678 | 229,832 | 240,496 | 251,921 | 258,427 | 264,422 | 269,848 | 282,618 | 302,519 | 305,567 | 320,683 | 332,542 | 337,229 | 272,730 | 269,317 | 245,433 | 247,481 | 228,668 | 180,318 | 172,719 | 160,078 | 169,088 | 168,275 | 154,438 | 157,508 | 115,245 | 115,987 | 117,308 | 81,721 | 70,172 | 68,060 | 67,838 | 68,124 | 63,760 | 60,433 | 55,263 | 54,003 | 41,591 | 40,209 | 35,518 | 31,971 | 28,347 | 29,784 | 27,913 |
Goodwill en immateriële activa
| 408,999,708 | 409,354,787 | 296,184 | 287,639 | 287,422 | 296,463 | 264,197 | 262,851 | 262,676 | 264,468 | 268,842 | 276,712 | 275,337 | 275,312 | 284,710 | 301,600 | 301,643 | 303,125 | 303,580 | 296,669 | 294,218 | 290,458 | 190,725 | 183,057 | 190,211 | 197,126 | 213,678 | 229,832 | 240,496 | 251,921 | 258,427 | 264,422 | 269,848 | 282,618 | 302,519 | 305,567 | 320,683 | 332,542 | 337,229 | 272,730 | 269,317 | 245,433 | 247,481 | 228,668 | 180,318 | 172,719 | 160,078 | 169,088 | 168,275 | 154,438 | 157,508 | 115,245 | 115,987 | 117,308 | 81,721 | 70,172 | 68,060 | 67,838 | 68,124 | 63,760 | 60,433 | 55,263 | 54,003 | 41,591 | 40,209 | 35,518 | 31,971 | 28,347 | 29,784 | 27,913 |
Langetermijnbeleggingen
| 4,851,368 | 4,200,457 | 3,883,966 | 88,098,889 | 88,424,025 | 87,065,230 | 83,593,228 | 85,258,539 | 80,130,518 | 81,371,607 | 78,377,001 | 72,280,773 | 68,328,712 | 67,747,299 | 67,856,877 | 65,478,789 | 63,288,323 | 58,899,908 | 57,067,910 | 56,728,889 | 55,266,640 | 53,498,314 | 51,183,791 | 49,676,369 | 50,447,164 | 48,249,133 | 48,185,592 | 45,024,537 | 43,067,418 | 39,922,136 | 39,969,506 | 40,572,110 | 39,488,794 | 40,196,945 | 39,271,434 | 39,311,196 | 37,719,051 | 37,552,397 | 36,798,414 | 35,992,306 | 37,377,253 | 36,112,214 | 37,198,086 | 36,440,102 | 36,731,031 | 36,450,213 | 35,984,209 | 34,636,963 | 33,685,148 | 30,326,952 | 29,950,039 | 28,744,151 | 27,450,699 | 27,285,583 | 24,770,227 | 26,185,712 | 27,043,315 | 26,423,172 | 24,019,734 | 26,193,184 | 26,834,287 | 25,929,657 | 23,295,958 | 25,400,891 | 23,850,040 | 23,076,311 | 21,129,233 | 20,609,146 | 21,844,411 | 20,067,665 |
Belastingvorderingen
| 100,843 | 91,814 | 112,215 | 52,229 | 30,913 | 71,018 | 148,689 | 158,497 | 136,082 | 12,070 | 32,261 | 36,244 | 36,394 | 42,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende activa
| 14,766,637 | 10,629,340 | 403,919,771 | -52,229 | -30,913 | -71,018 | -148,689 | -158,497 | -136,082 | -12,070 | -32,261 | -36,244 | -36,394 | -42,166 | -70,258,539 | -67,894,558 | -65,720,918 | -61,312,534 | -59,469,358 | -59,090,502 | -57,615,817 | -55,839,523 | -53,257,826 | -51,683,483 | -52,469,346 | -50,273,379 | -50,234,485 | -47,081,430 | -45,139,110 | -42,011,839 | -42,048,832 | -42,290,565 | -41,222,935 | -41,952,633 | -41,058,337 | -41,095,428 | -39,504,021 | -39,377,826 | -38,644,226 | -37,762,788 | -39,139,571 | -37,848,795 | -38,950,795 | -38,175,925 | -38,423,242 | -38,116,719 | -37,654,103 | -36,258,892 | -35,290,621 | -31,898,987 | -31,505,253 | -30,207,941 | -28,874,194 | -28,660,203 | -26,164,384 | -27,493,456 | -28,322,874 | -27,692,378 | -25,281,326 | -27,443,047 | -28,075,371 | -27,169,762 | -24,547,809 | -26,619,954 | -25,064,521 | -24,279,798 | -22,324,160 | -21,757,533 | -22,980,003 | -21,191,950 |
Totaal niet-vlottende activa
| 431,009,687 | 426,529,894 | 410,460,290 | 90,597,245 | 90,886,973 | 89,521,308 | 86,014,334 | 87,687,492 | 82,550,704 | 83,807,075 | 80,816,049 | 74,676,377 | 70,717,672 | 70,146,762 | 70,258,539 | 67,894,558 | 65,720,918 | 61,312,534 | 59,469,358 | 59,090,502 | 57,615,817 | 55,839,523 | 53,257,826 | 51,683,483 | 52,469,346 | 50,273,379 | 50,234,485 | 47,081,430 | 45,139,110 | 42,011,839 | 42,048,832 | 42,290,565 | 41,222,935 | 41,952,633 | 41,058,337 | 41,095,428 | 39,504,021 | 39,377,826 | 38,644,226 | 37,762,788 | 39,139,571 | 37,848,795 | 38,950,795 | 38,175,925 | 38,423,242 | 38,116,719 | 37,654,103 | 36,258,892 | 35,290,621 | 31,898,987 | 31,505,253 | 30,207,941 | 28,874,194 | 28,660,203 | 26,164,384 | 27,493,456 | 28,322,874 | 27,692,378 | 25,281,326 | 27,443,047 | 28,075,371 | 27,169,762 | 24,547,809 | 26,619,954 | 25,064,521 | 24,279,798 | 22,324,160 | 21,757,533 | 22,980,003 | 21,191,950 |
Totaal activa
| 461,913,974 | 453,377,431 | 448,427,279 | 439,981,449 | 442,150,249 | 437,844,101 | 431,979,690 | 433,098,562 | 421,159,475 | 410,144,838 | 398,071,914 | 386,449,956 | 378,360,504 | 370,176,957 | 361,616,177 | 353,167,661 | 344,205,817 | 326,885,894 | 318,111,038 | 311,614,013 | 305,207,202 | 299,229,300 | 289,509,449 | 285,615,012 | 282,923,408 | 276,247,308 | 274,069,731 | 273,334,605 | 266,890,283 | 257,481,716 | 256,851,380 | 252,887,628 | 249,777,844 | 247,069,153 | 239,842,781 | 243,426,334 | 233,861,673 | 228,537,445 | 219,760,786 | 221,337,790 | 219,250,896 | 216,134,450 | 212,582,797 | 213,169,561 | 209,005,479 | 204,347,525 | 197,743,593 | 199,260,717 | 197,693,073 | 193,405,822 | 185,976,134 | 185,993,383 | 175,865,157 | 179,307,859 | 165,475,825 | 165,765,231 | 166,125,245 | 160,775,887 | 150,916,964 | 156,694,829 | 153,507,175 | 146,167,907 | 0 | 134,739,723 | 130,772,594 | 124,682,982 | 0 | 117,970,302 | 114,434,430 | 107,973,659 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 9,470,624 | 8,833,012 | 8,059,067 | 5,342,570 | 6,202,670 | 6,170,781 | 6,449,716 | 5,467,684 | 5,423,497 | 7,101,603 | 4,292,103 | 5,005,104 | 4,625,687 | 6,878,450 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 636,039 | 4,398,307 | 6,233,410 | 4,354,123 | 8,019,472 | 6,424,762 | 1,051,346 | 1,566,809 | 757,400 | 4,741,715 | 4,915,982 | 2,452,265 | 912,617 | 707,137 | 5,535,578 | 2,302,955 | 487,717 | 583,240 | 4,675,114 | 1,250,309 | 369,646 | 2,549,307 | 4,978,647 | 0 | 399,118 | 328,382 | 64,592 | 0 | 114,728 | 154,671 | 110,389 | 0 | 75,560 | 102,168 | 315,597 | 0 | 113,013 | 166,646 | 139,031 |
Kortlopende schulden
| 7,323,745 | 6,156,168 | 4,255,226 | 5,849,576 | 4,713,507 | 5,662,095 | 3,786,736 | 4,745,933 | 3,988,219 | 3,881,458 | 955,621 | 3,354,575 | 2,983,554 | 3,168,227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 506,801 | 393,312 | 350,602 | 292,293 | 494,817 | 687,841 | 410,069 | 437,715 | 526,710 | 513,216 | 357,150 | 316,050 | 261,911 | 235,039 | 167,985 | 128,720 | 207,356 | 212,034 | 226,843 | 268,652 | 375,338 | 246,562 | 221,948 | 192,965 | 293,741 | 224,386 | 255,260 | 210,091 | 347,899 | 208,160 | 169,437 | 194,438 | 226,707 | 99,118 | 73,611 | 125,229 | 272,135 | 176,576 | 173,762 | 121,861 | 166,801 | 73,223 | 69,183 | 102,894 | 95,463 | 19,547 | 141,009 | 196,950 | 497,186 | 381,726 | 404,388 | 386,578 | 333,633 | 324,799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 167,176 | 162,144 | 177,303 | 187,965 | 205,427 | 194,959 | 250,040 | 288,006 | 232,138 | 184,293 | 164,390 | 160,602 | 161,729 | 156,229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 154,717,467 | 152,429,624 | 151,060,664 | 135,898,109 | 143,319,256 | 140,806,328 | 152,303,934 | 152,894,888 | 158,036,115 | 153,344,490 | 154,479,566 | 140,788,181 | 138,626,944 | 131,960,628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -636,039 | -4,398,307 | -6,233,410 | -4,354,123 | -8,019,472 | -6,424,762 | -1,051,346 | -1,566,809 | -757,400 | -4,741,715 | -4,915,982 | -2,452,265 | -912,617 | -707,137 | -5,535,578 | -2,302,955 | -487,717 | -583,240 | -4,675,114 | -1,250,309 | -369,646 | -2,549,307 | -4,978,647 | 0 | -399,118 | -328,382 | -64,592 | 0 | -114,728 | -154,671 | -110,389 | 0 | -75,560 | -102,168 | -315,597 | 0 | -113,013 | -166,646 | -139,031 |
Totaal kortlopende verplichtingen
| 171,679,012 | 167,580,948 | 163,552,260 | 147,278,220 | 154,440,860 | 152,834,163 | 162,790,426 | 163,396,511 | 167,679,969 | 164,511,844 | 159,891,680 | 149,308,462 | 146,397,914 | 142,163,534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 636,039 | 4,398,307 | 6,233,410 | 4,354,123 | 8,019,472 | 6,424,762 | 1,051,346 | 1,566,809 | 757,400 | 4,741,715 | 4,915,982 | 2,452,265 | 912,617 | 707,137 | 5,535,578 | 2,302,955 | 487,717 | 583,240 | 4,675,114 | 1,250,309 | 369,646 | 2,549,307 | 4,978,647 | 0 | 399,118 | 328,382 | 64,592 | 0 | 114,728 | 154,671 | 110,389 | 0 | 75,560 | 102,168 | 315,597 | 0 | 113,013 | 166,646 | 139,031 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 228,834,967 | 226,395,046 | 223,247,863 | 225,581,402 | 220,920,169 | 218,127,742 | 217,457,174 | 207,663,366 | 197,950,019 | 194,691,032 | 187,911,171 | 181,375,658 | 176,557,184 | 173,528,701 | 170,609,608 | 170,512,609 | 162,829,987 | 154,325,424 | 155,749,248 | 151,901,639 | 147,556,310 | 144,377,452 | 139,223,212 | 135,829,245 | 131,782,651 | 125,381,226 | 121,781,246 | 123,194,951 | 121,670,542 | 117,909,006 | 118,195,555 | 118,524,458 | 117,145,320 | 115,688,572 | 109,762,661 | 110,053,526 | 106,477,743 | 105,458,691 | 103,042,669 | 101,731,206 | 102,412,493 | 103,435,379 | 101,418,370 | 99,273,203 | 95,573,393 | 94,414,784 | 93,089,586 | 95,182,332 | 96,835,733 | 93,178,756 | 92,210,094 | 92,257,080 | 87,106,660 | 90,568,054 | 86,312,588 | 83,590,462 | 82,962,142 | 80,835,281 | 80,832,973 | 78,493,929 | 78,873,939 | 77,066,696 | 77,352,894 | 74,731,574 | 69,756,302 | 67,620,505 | 64,866,550 | 63,318,375 | 60,770,741 | 55,493,761 |
Uitgestelde opbrengsten niet-vlottend
| 167,176 | 162,144 | 177,303 | 187,965 | 205,427 | 194,959 | 250,040 | 288,006 | 232,138 | 184,293 | 164,390 | 160,602 | 161,729 | 156,229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 340,574 | 347,105 | 288,792 | 326,157 | 323,075 | 344,812 | 258,846 | 174,304 | 239,136 | 290,759 | 490,957 | 442,752 | 460,875 | 446,062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 32,592,231 | 31,217,755 | 33,477,757 | -514,122 | -528,502 | -539,771 | 184,903,067 | 196,794,910 | 195,408,527 | 187,850,624 | 181,971,547 | 177,502,175 | 174,769,616 | 170,272,531 | -170,609,608 | -170,512,609 | -162,829,987 | -154,325,424 | -155,749,248 | -151,901,639 | -147,556,310 | -144,377,452 | -139,223,212 | -135,829,245 | -131,782,651 | -125,381,226 | -121,781,246 | -123,194,951 | -121,670,542 | -117,909,006 | -118,195,555 | -118,524,458 | -117,145,320 | -115,688,572 | -109,762,661 | -110,053,526 | -106,477,743 | -105,458,691 | -103,042,669 | -101,731,206 | -102,412,493 | -103,435,379 | -101,418,370 | -99,273,203 | -95,573,393 | -94,414,784 | -93,089,586 | -95,182,332 | -96,835,733 | -93,178,756 | -92,210,094 | -92,257,080 | -87,106,660 | -90,568,054 | -86,312,588 | -83,590,462 | -82,962,142 | -80,835,281 | -80,832,973 | -78,493,929 | -78,873,939 | -77,066,696 | -77,352,894 | -74,731,574 | -69,756,302 | -67,620,505 | -64,866,550 | -63,318,375 | -60,770,741 | -55,493,761 |
Totaal niet-vlottende verplichtingen
| 261,934,948 | 258,122,050 | 257,191,715 | 225,581,402 | 220,920,169 | 218,127,742 | 402,869,127 | 404,920,586 | 393,829,820 | 383,016,708 | 370,538,065 | 359,481,187 | 351,949,404 | 344,403,523 | 336,473,828 | 328,101,538 | 320,026,592 | 303,820,252 | 295,334,391 | 288,864,862 | 282,916,384 | 277,395,275 | 268,415,273 | 264,779,093 | 262,553,791 | 256,346,914 | 254,267,993 | 253,739,977 | 247,949,564 | 239,082,770 | 238,803,972 | 118,524,458 | 117,145,320 | 115,688,572 | 109,762,661 | 110,053,526 | 106,477,743 | 105,458,691 | 103,042,669 | 101,731,206 | 102,412,493 | 103,435,379 | 101,418,370 | 99,273,203 | 95,573,393 | 94,414,784 | 93,089,586 | 95,182,332 | 96,835,733 | 93,178,756 | 92,210,094 | 92,257,080 | 87,106,660 | 90,568,054 | 154,986,474 | 83,590,462 | 82,962,142 | 80,835,281 | 141,701,357 | 78,493,929 | 78,873,939 | 77,066,696 | 77,352,894 | 74,731,574 | 69,756,302 | 67,620,505 | 64,866,550 | 63,318,375 | 60,770,741 | 55,493,761 |
Totaal passiva
| 433,613,960 | 425,702,998 | 420,743,975 | 225,581,402 | 220,920,169 | 218,127,742 | 402,869,127 | 404,920,586 | 393,829,820 | 383,016,708 | 370,538,065 | 359,481,187 | 351,949,404 | 344,403,523 | 336,473,828 | 328,101,538 | 320,026,592 | 303,820,252 | 295,334,391 | 288,864,862 | 282,916,384 | 277,395,275 | 268,415,273 | 264,779,093 | 262,553,791 | 256,346,914 | 254,267,993 | 253,739,977 | 247,949,564 | 239,082,770 | 238,803,972 | 234,543,958 | 231,846,565 | 229,633,752 | 222,548,991 | 226,208,709 | 217,219,179 | 212,202,961 | 204,114,527 | 205,777,114 | 204,032,477 | 201,550,098 | 198,153,739 | 198,824,130 | 194,898,054 | 190,409,240 | 183,826,023 | 185,399,487 | 184,127,792 | 180,137,027 | 172,774,002 | 172,830,658 | 163,177,322 | 167,162,773 | 154,986,474 | 155,526,738 | 156,412,656 | 151,264,106 | 141,701,357 | 147,668,296 | 144,755,189 | 138,101,358 | 77,352,894 | 127,780,981 | 123,799,323 | 118,022,668 | 64,866,550 | 111,413,148 | 108,104,136 | 102,023,852 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 224,235 | 224,235 | 224,235 | 224,235 | 0 | 224,235 | 224,235 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,862 | 489,861 | 489,861 | 489,861 | 489,861.6 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,861 | 489,862 | 489,862 | 489,862 | 489,862 | 489,861 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,861.85 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 489,862 | 265,627 | 265,627 | 265,627 | 265,627 | 265,627 | 265,627 | 265,627 |
Gewone aandelen
| 4,211,365 | 4,211,365 | 4,211,365 | 3,987,130 | 4,211,365 | 3,987,130 | 3,987,130 | 3,721,504 | 3,721,504 | 3,721,504 | 3,721,504 | 3,721,504 | 3,721,504 | 3,693,322 | 3,693,322 | 3,693,321 | 3,382,358 | 2,885,785 | 2,885,785 | 2,885,784.4 | 2,874,723 | 2,874,723 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,799,895 | 2,782,010 | 2,782,009 | 2,782,009 | 2,782,009 | 2,766,086 | 2,762,576 | 2,762,575 | 2,762,575 | 2,750,975 | 2,750,975 | 2,750,975 | 2,730,007 | 2,730,007 | 2,730,007 | 2,730,007 | 2,730,007 | 2,730,007 | 2,730,007 | 2,730,007.15 | 2,730,007 | 2,730,007 | 2,730,007 | 2,730,007 | 2,730,007 | 2,718,082 | 2,718,082 | 2,718,082 | 2,544,512 | 2,213,226 | 2,025,758 | 2,025,758 | 2,025,758 | 2,025,758 | 2,025,758 | 2,025,758 | 2,025,758 |
Ingehouden winsten
| 3,431,640 | 2,869,824 | 4,409,279 | 21,398,561 | 20,707,571 | 20,080,198 | 20,105,324 | 19,384,518 | 18,620,333 | 18,078,452 | 18,073,334 | 17,508,844 | 16,934,161 | 16,347,016 | 16,158,648 | 16,058,874 | 15,722,662 | 15,436,343 | 15,346,858 | 15,127,944 | 14,776,376 | 14,358,283 | 14,252,837 | 13,973,653 | 13,477,688 | 13,075,729 | 13,155,814 | 12,923,995 | 12,492,126 | 12,150,604 | 12,041,487 | 11,848,442 | 11,586,203 | 11,317,813 | 11,253,700 | 11,047,422 | 10,820,812 | 10,530,957 | 10,456,352 | 10,290,588 | 10,071,086 | 9,791,948 | 9,683,776 | 9,527,657 | 9,321,222 | 9,128,598 | 9,085,421 | 8,953,032 | 8,716,270 | 8,416,625 | 8,330,941 | 8,325,974 | 7,920,984 | 7,447,387 | 6,275,760 | 6,033,624 | 5,668,982 | 5,361,180 | 5,138,930 | 4,909,361 | 4,689,974 | 4,476,928 | 4,430,451 | 4,414,188 | 4,269,310 | 3,987,136 | 3,924,918 | 3,819,695 | 3,601,762 | 3,281,327 |
Overige gereserveerde algehele resultaten
| 19,321,266 | 19,265,182 | 17,724,616 | 17,692,418 | 17,713,510 | 17,766,898 | 15,768,166 | 15,580,576 | 15,713,828 | 16,054,069 | 15,002,196 | 14,965,449 | 14,984,598 | 5,332,581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 947,322 | 947,044 | 953,633 | -12,371,687 | -12,371,687 | -12,367,125 | -11,136,396 | -11,154,097 | -11,363,557 | -11,360,931 | -9,899,518 | -9,850,972 | -9,841,287 | -208,415 | 4,676,421 | 4,702,352 | 4,467,916 | 4,141,211 | 3,939,306 | 4,132,064 | 4,025,644 | 3,988,917 | 3,440,323 | 3,462,134 | 3,494,550 | 3,430,001 | 3,251,804 | 3,278,661 | 3,058,039 | 2,860,263 | 2,618,725 | 3,109,843 | 2,960,814 | 2,736,250 | 2,677,459 | 2,809,817 | 2,463,141 | 2,445,808 | 1,849,992 | 1,933,876 | 1,813,037 | 1,459,686 | 1,425,321 | 1,498,949 | 1,468,861 | 1,514,631 | 1,538,399 | 1,612,483 | 1,553,663 | 1,556,307 | 1,578,230 | 1,540,065 | 1,467,457 | 1,395,845 | 993,722 | 985,000 | 823,738 | 930,732 | 868,733 | 909,228 | 854,068 | 555,247 | 389,045 | 253,169 | 412,576 | 381,793 | 467,953 | 446,074 | 437,147 | 377,095 |
Totaal eigen vermogen van aandeelhouders
| 28,135,828 | 27,517,650 | 27,523,128 | 30,930,657 | 30,260,759 | 29,691,336 | 28,948,459 | 28,022,362 | 27,181,969 | 26,982,955 | 27,387,377 | 26,834,686 | 26,288,837 | 25,654,365 | 25,018,252 | 24,944,409 | 24,062,797 | 22,953,200 | 22,661,810 | 22,635,654 | 22,166,604 | 21,711,784 | 20,982,916 | 20,725,543 | 20,261,994 | 19,795,486 | 19,697,374 | 19,492,412 | 18,839,921 | 18,300,623 | 17,949,968 | 18,248,041 | 17,836,773 | 17,343,819 | 17,203,030 | 17,129,110 | 16,555,824 | 16,248,636 | 15,562,292 | 15,476,901 | 15,136,560 | 14,504,071 | 14,349,934 | 14,267,443 | 14,030,920 | 13,863,098 | 13,843,689 | 13,785,384 | 13,489,802 | 13,192,801 | 13,129,040 | 13,085,908 | 12,608,310 | 12,063,101 | 10,489,351 | 10,238,493 | 9,712,589 | 9,511,781 | 9,215,607 | 9,026,533 | 8,751,986 | 8,066,549 | 7,522,584 | 6,958,742 | 6,973,271 | 6,660,314 | 6,684,256 | 6,557,154 | 6,330,294 | 5,949,807 |
Totaal eigen vermogen
| 28,300,014 | 27,674,433 | 27,683,304 | 31,099,676 | 30,430,079 | 29,857,694 | 29,110,563 | 28,177,976 | 27,329,655 | 27,128,130 | 27,533,849 | 26,968,769 | 26,411,100 | 25,773,434 | 25,142,349 | 25,066,123 | 24,179,225 | 23,065,642 | 22,776,647 | 22,749,151 | 22,290,818 | 21,834,025 | 21,094,176 | 20,835,919 | 20,369,617 | 19,900,394 | 19,801,738 | 19,594,628 | 18,940,719 | 18,398,946 | 18,047,408 | 18,343,670 | 17,931,279 | 17,435,401 | 17,293,790 | 17,217,625 | 16,642,494 | 16,334,484 | 15,646,259 | 15,560,676 | 15,218,419 | 14,584,352 | 14,429,058 | 14,345,431 | 14,107,425 | 13,938,285 | 13,917,570 | 13,861,230 | 13,565,281 | 13,268,795 | 13,202,132 | 13,162,725 | 12,687,835 | 12,145,086 | 10,489,351 | 10,238,493 | 9,712,589 | 9,511,781 | 9,215,607 | 9,026,533 | 8,751,986 | 8,066,549 | 7,522,584 | 6,958,742 | 6,973,271 | 6,660,314 | 6,684,256 | 6,557,154 | 6,330,294 | 5,949,807 |
Totaal passiva en aandeelhoudersvermogen
| 461,913,974 | 453,377,431 | 448,427,279 | 439,981,449 | 442,150,249 | 437,844,101 | 431,979,690 | 433,098,562 | 421,159,475 | 410,144,838 | 398,071,914 | 386,449,956 | 378,360,504 | 370,176,957 | 361,616,177 | 353,167,661 | 344,205,817 | 326,885,894 | 318,111,038 | 311,614,013 | 305,207,202 | 299,229,300 | 289,509,449 | 285,615,012 | 282,923,408 | 276,247,308 | 274,069,731 | 273,334,605 | 266,890,283 | 257,481,716 | 256,851,380 | 252,887,628 | 249,777,844 | 247,069,153 | 239,842,781 | 243,426,334 | 233,861,673 | 228,537,445 | 219,760,786 | 221,337,790 | 219,250,896 | 216,134,450 | 212,582,797 | 213,169,561 | 209,005,479 | 204,347,525 | 197,743,593 | 199,260,717 | 197,693,073 | 193,405,822 | 185,976,134 | 185,993,383 | 175,865,157 | 179,307,859 | 165,475,825 | 165,765,231 | 166,125,245 | 160,775,887 | 150,916,964 | 156,694,829 | 153,507,175 | 146,167,907 | 0 | 134,739,723 | 130,772,594 | 124,682,982 | 0 | 117,970,302 | 114,434,430 | 107,973,659 |