Korea Electric Terminal Co., Ltd.
KRX:025540.KS
76100 (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 Q1 | 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
| 153,273.721 | 146,652.128 | 97,939.211 | 91,843.594 | 85,400.493 | 74,028.951 | 83,341.101 | 46,975.645 | 47,416.599 | 48,917.868 | 56,565.202 | 43,254.885 | 76,348.887 | 97,491.051 | 87,213.78 | 63,164.104 | 57,855.541 | 42,542.367 | 33,068.495 | 25,244.434 | 40,816.258 | 51,977.704 | 31,891.929 | 48,618.192 | 52,226.301 | 48,876.94 | 51,801.548 | 46,101.149 | 23,200.982 | 35,247.676 | 67,820.004 | 38,425.692 | 43,053.344 | 49,744.028 | 38,822.807 | 22,232.134 | 25,377.623 | 17,576.049 | 16,852.662 | 8,627.624 | 8,789.646 | 15,996.475 | 24,681.805 | 15,804.249 | 40,760.526 | 28,944.962 | 17,591.075 | 32,303.874 | 4,898.418 | 9,759.157 | 25,807.681 | 9,625.352 | 6,931.033 | 23,926.607 | 8,192.156 | 9,462.298 | 10,759.718 | 3,804.664 | 9,117.079 | 3,867.543 | 9,176.772 | 14,083.656 | 11,569.678 |
Kortetermijnbeleggingen
| 46,793.077 | 46,374.149 | 47,928.357 | 37,746.502 | 24,298.502 | 23,800 | 46,097.041 | 49,093.575 | 73,063.17 | 79,936.26 | 91,399.02 | 120,090.483 | 108,008.488 | 86,504.93 | 82,435.34 | 72,566.125 | 70,194.387 | 71,231.267 | 71,140.033 | 84,393.162 | 96,757.586 | 107,061.311 | 104,470.759 | 102,107.12 | 100,979.234 | 101,851.568 | 98,998.818 | 106,702.18 | 107,806.865 | 109,584.307 | 104,670.562 | 88,004.258 | 86,966.637 | 71,446.869 | 56,750.65 | 53,945.666 | 46,996.144 | 51,635.297 | 54,700.65 | 62,357.106 | 66,415.421 | 64,372.726 | 57,981.019 | 54,269.125 | 51,034.41 | 48,315.575 | 45,474.218 | 25,651.035 | 16,309.935 | 14,743.684 | 11,626.755 | -551.16 | 0 | 0 | 0 | 0 | 0 | 0 | -339.16 | 57,223.597 | 54,851.554 | 55,710.78 | 54,243.896 |
Liquide middelen en kortetermijnbeleggingen
| 200,066.799 | 193,026.276 | 145,867.567 | 129,590.096 | 109,698.995 | 97,828.951 | 129,438.142 | 96,069.22 | 120,479.769 | 128,854.128 | 147,964.222 | 163,345.368 | 184,357.375 | 183,995.981 | 169,649.12 | 135,730.229 | 128,049.928 | 113,773.634 | 104,208.528 | 109,637.596 | 137,573.844 | 159,039.015 | 136,362.688 | 150,725.312 | 153,205.535 | 150,728.508 | 150,800.366 | 152,803.329 | 131,007.847 | 144,831.983 | 172,490.566 | 126,429.95 | 130,019.981 | 121,190.897 | 95,573.457 | 76,177.8 | 72,373.767 | 69,211.346 | 71,553.312 | 70,984.73 | 75,205.067 | 80,369.201 | 82,662.824 | 70,073.374 | 91,794.936 | 77,260.537 | 63,065.293 | 57,954.909 | 21,208.353 | 24,502.841 | 37,434.436 | 9,625.352 | 6,931.033 | 23,926.607 | 8,192.156 | 9,462.298 | 10,759.718 | 3,804.664 | 9,117.079 | 61,091.14 | 64,028.326 | 69,794.436 | 65,813.574 |
Nettovorderingen
| 369,592.84 | 304,674.823 | 303,805.157 | 334,943.497 | 323,921.086 | 315,849.373 | 289,764.507 | 272,738.548 | 248,102.747 | 255,208.268 | 233,003.009 | 213,769.565 | 224,518.29 | 229,839.973 | 214,011.306 | 193,436.896 | 149,870.578 | 193,718.043 | 190,003.435 | 176,452.294 | 184,213.916 | 0 | 187,327.392 | 175,723.128 | 179,253.866 | 165,565.943 | 171,646.792 | 176,033.482 | 0 | 0 | 184,843.141 | 0 | 156,741.012 | 158,062.282 | 156,459.931 | 144,259.439 | 0 | 0 | 140,279.201 | 0 | 138,800.214 | 0 | 126,847.202 | 122,470.135 | 136,426.239 | 140,602.696 | 117,589.273 | 106,232.382 | 0 | 0 | 0 | 72,684.44 | 87,802.271 | 85,734.183 | 66,365.689 | 61,327.552 | 47,994.136 | 59,269.106 | 67,727.753 | 0 | 0 | 66,990.955 | 0 |
Voorraad
| 279,012.448 | 248,991.228 | 255,976.957 | 255,053.688 | 250,581.177 | 247,181.778 | 246,993.711 | 230,510.055 | 206,246.513 | 190,066.686 | 170,404.616 | 158,959.136 | 128,792.674 | 109,780.468 | 101,917.936 | 114,150.554 | 128,425.726 | 111,057.298 | 105,616.453 | 124,325.4 | 122,783.248 | 115,244.67 | 95,176.829 | 102,295.33 | 97,664.238 | 98,654.512 | 92,615.395 | 97,438.729 | 98,537.043 | 83,474.386 | 70,578.217 | 72,787.033 | 73,543.168 | 70,277.465 | 68,606.971 | 85,554.952 | 84,454.792 | 76,312.522 | 69,919.407 | 76,815.193 | 70,439.844 | 60,551.848 | 61,062.007 | 60,720.016 | 61,648.085 | 57,634.372 | 57,413.225 | 57,870.695 | 61,614.274 | 57,760.49 | 50,143.469 | 55,860.038 | 49,294.125 | 45,624.929 | 26,095.542 | 27,047.309 | 31,337.624 | 48,329.601 | 41,496.633 | 38,844.928 | 42,167.3 | 40,687.122 | 34,400.748 |
Overige vlottende activa
| 30,678.844 | 44,998.892 | 48,225.857 | 0.001 | -0.889 | -3.367 | -0.92 | -0.897 | -0.865 | -2.416 | -1.035 | -1.345 | -1.138 | -2.516 | -1.461 | -394.998 | -395.199 | -396.767 | -395.996 | 0 | 0.001 | 184,347.068 | -0 | 4,248.804 | -0.001 | -0.001 | 0.001 | 0.001 | 178,681.041 | 183,351.481 | 0.001 | 151,512.545 | -0.001 | 0.001 | 0 | -0.001 | 158,261.986 | 152,697.01 | -0 | 135,601.381 | 0.001 | 133,590.195 | 0 | 0.001 | -0.001 | 0.001 | 0 | 6,383.705 | 97,885.14 | 99,496.592 | 96,051.946 | 16,735.068 | 18,030.105 | 19,461.395 | 45,850.953 | 35,305.729 | 36,785.171 | 35,085.429 | 38,882.452 | 70,387.045 | 58,645.539 | 0.001 | 67,683.613 |
Totaal vlottende activa
| 879,350.931 | 791,691.219 | 753,875.539 | 719,587.282 | 684,200.369 | 660,856.735 | 666,195.44 | 599,316.926 | 574,828.164 | 574,126.666 | 551,370.812 | 536,072.724 | 537,667.202 | 523,613.905 | 485,576.901 | 442,922.681 | 405,951.033 | 418,152.209 | 399,432.421 | 410,415.29 | 444,571.008 | 458,630.753 | 418,866.909 | 432,992.574 | 430,123.638 | 414,948.962 | 415,062.554 | 426,275.541 | 408,225.931 | 411,657.85 | 427,911.925 | 350,729.528 | 360,304.16 | 349,530.645 | 320,640.36 | 305,992.19 | 315,090.545 | 298,220.878 | 281,751.92 | 283,401.304 | 284,445.126 | 274,511.244 | 270,572.034 | 253,263.526 | 289,869.259 | 275,497.606 | 238,067.791 | 228,441.691 | 180,707.767 | 181,759.923 | 183,629.851 | 154,904.898 | 162,057.534 | 174,747.114 | 146,504.34 | 133,142.888 | 126,876.649 | 146,488.8 | 157,223.917 | 170,323.113 | 164,841.165 | 177,472.514 | 167,897.935 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 619,731.447 | 594,227.449 | 587,809.814 | 558,131.112 | 552,023.142 | 556,654.51 | 543,035.599 | 533,655.731 | 515,953.4 | 488,744.919 | 473,729.65 | 463,596.775 | 451,017.868 | 427,919.84 | 414,068.742 | 416,123.109 | 413,438.016 | 407,109.253 | 403,164.883 | 398,697.986 | 381,804.027 | 370,465.874 | 366,956.795 | 366,826.025 | 371,386.203 | 367,353.54 | 369,964.582 | 370,338.535 | 344,695.671 | 329,927.139 | 326,683.751 | 322,194.991 | 326,549.264 | 322,103.858 | 323,548.258 | 323,440.921 | 317,296.367 | 312,295.482 | 309,103.17 | 296,922.79 | 285,236.736 | 273,259.142 | 261,473.949 | 253,078.388 | 247,416.324 | 236,484.354 | 227,649.27 | 158,397.358 | 157,581.384 | 152,246.159 | 149,157.128 | 113,694.638 | 122,866.094 | 114,453.672 | 89,075.399 | 82,823.095 | 81,372.304 | 80,612.315 | 76,824.528 | 75,481.049 | 75,894.323 | 74,654.869 | 74,354.206 |
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 | 4,206.798 | 4,206.798 | 4,206.798 | 4,206.798 | 4,206.798 | 4,206.798 | 4,206.798 | 4,206.798 | 3,592.651 | 3,449.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 8,720.684 | 8,749.384 | 9,104.069 | 9,166.233 | 9,247.146 | 9,291.835 | 9,260.357 | 10,745.71 | 8,835.175 | 8,821.677 | 9,169.396 | 9,523.879 | 9,243.91 | 8,978.016 | 9,050.715 | 8,443.836 | 8,779.193 | 16,477.402 | 16,796.369 | 12,378.887 | 12,022.826 | 12,088.841 | 12,120.103 | 12,267.43 | 12,543.629 | 12,733.144 | 12,865.84 | 13,128.661 | 13,213.228 | 13,431.397 | 13,748.816 | 12,652.27 | 12,416.239 | 12,866.861 | 13,117.638 | 13,496.843 | 11,872.703 | 10,975.193 | 10,760.113 | 10,663.223 | 10,133.434 | 9,912.858 | 10,066.674 | 10,501.908 | 10,461.227 | 10,274.002 | 10,255.816 | 7,193.909 | 7,156.243 | 5,942.903 | 5,595.505 | 4,496.828 | 3,688.648 | 3,214.243 | 3,141.944 | 3,304.898 | 3,369.486 | 1,641.295 | 1,731.702 | 1,859.92 | 1,482.877 | 1,643.232 | 1,803.654 |
Goodwill en immateriële activa
| 8,720.684 | 8,749.384 | 9,104.069 | 9,166.233 | 9,247.146 | 9,291.835 | 9,260.357 | 10,745.71 | 8,835.175 | 8,821.677 | 9,169.396 | 9,523.879 | 9,243.91 | 8,978.016 | 9,050.715 | 8,443.836 | 8,779.193 | 16,477.402 | 16,796.369 | 12,378.887 | 12,022.826 | 12,088.841 | 12,120.103 | 12,267.43 | 12,543.629 | 12,733.144 | 12,865.84 | 13,128.661 | 13,213.228 | 13,431.397 | 13,748.816 | 16,859.068 | 16,623.037 | 17,073.659 | 17,324.436 | 17,703.641 | 16,079.501 | 15,181.991 | 14,966.911 | 14,255.874 | 13,582.935 | 9,912.858 | 10,066.674 | 10,501.908 | 10,461.227 | 10,274.002 | 10,255.816 | 7,193.909 | 7,156.243 | 5,942.903 | 5,595.505 | 4,496.828 | 3,688.648 | 3,214.243 | 3,141.944 | 3,304.898 | 3,369.486 | 1,641.295 | 1,731.702 | 1,859.92 | 1,482.877 | 1,643.232 | 1,803.654 |
Langetermijnbeleggingen
| 63,053.729 | 58,393.587 | 59,316.659 | 19,908.217 | 33,210.685 | 33,671.952 | 6,737.003 | 4,743.509 | -13,664.083 | -150.434 | -11,064.075 | -40,186.352 | -38,327.636 | -21,290.199 | -27,288.074 | -25,235.04 | -26,336.735 | -37,992.014 | -27,112.146 | -36,346.331 | -41,848.93 | -49,402.652 | -51,574.839 | -42,285.373 | -37,427.824 | -43,553.646 | -27,715.052 | -50,200.544 | -52,407.312 | -60,441.306 | -62,283.723 | -48,101.944 | -53,564.306 | -38,434.42 | -22,279.794 | -16,125.002 | -3,293.949 | -8,981.794 | -18,935.938 | -28,546.863 | -33,888.475 | -33,352.093 | -33,738.779 | -31,172.926 | -31,072.632 | -26,438.881 | -25,836.732 | 28,825.178 | 39,201.5 | 41,021.929 | 44,836.939 | 61,794.136 | 0 | 0 | 0 | 0 | 0 | 0 | 43,713.706 | -11,298.476 | -15,713.331 | -18,674.157 | -46,178.789 |
Belastingvorderingen
| 16,650.065 | 18,127.749 | 30,492.926 | 15,314.006 | 16,323.703 | 16,764.84 | 14,488.337 | 10,576.478 | 10,503.54 | 9,989.123 | 8,837.908 | 9,047.74 | 10,656.09 | 10,832.015 | 12,324.825 | 13,565.216 | 14,952.588 | 17,440.907 | 14,782.927 | 11,863.901 | 9,503.705 | 8,282.763 | 7,790.278 | 5,870.482 | 4,608.891 | 5,961.536 | 4,117.824 | 6,758.617 | 8,368.72 | 9,019.002 | 9,392.432 | 9,722.466 | 9,045.245 | 8,039.203 | 6,268.639 | 5,403.279 | 4,264.383 | 2,968.966 | 3,407.52 | 2,918.013 | 3,319.437 | 4,385.311 | 3,688.879 | 1,842.533 | 1,713.03 | 1,398.847 | 1,461.733 | 43,259.306 | 0 | 0 | 29,686.594 | 8,682.292 | 8,104.67 | 6,794.342 | 6,310.198 | 4,652.18 | 5,308.04 | 5,473.546 | 4,557.963 | 2,163.043 | 1,108.12 | 1,080.576 | 5,733.51 |
Overige niet-vlottende activa
| 1,040.845 | 1,219.533 | 1,438.88 | 41,818.961 | 28,452.257 | 33,052.314 | 50,059.72 | 51,896.554 | 75,416.694 | 81,931.266 | 93,119.589 | 133,342.711 | 118,746.118 | 96,542.916 | 91,445.119 | 79,119.342 | 76,790.387 | 78,157.491 | 78,537.382 | 86,334.434 | 98,765.539 | 108,801.218 | 106,375.496 | 103,905.945 | 102,900.457 | 103,727.045 | 100,874.308 | 108,567.144 | 109,240.884 | 111,017.455 | 106,332.977 | 89,641.819 | 88,584.783 | 73,078.211 | 58,372.283 | 55,634.113 | 48,684.848 | 53,254.318 | 56,403.102 | 64,116.759 | 68,259.209 | 66,373.901 | 60,007.632 | 56,283.172 | 52,882.266 | 49,903.331 | 46,943.339 | 177.108 | 34,241.693 | 32,738.277 | -0.001 | -0.001 | 44,586.315 | 49,372.191 | 49,002.02 | 53,679.722 | 50,228.837 | 44,403.848 | 25.823 | 57,588.582 | 55,216.657 | 56,075.883 | 54,491.6 |
Totaal niet-vlottende activa
| 709,196.77 | 680,717.702 | 688,162.349 | 644,338.529 | 639,256.933 | 649,435.45 | 623,581.015 | 611,617.981 | 597,044.725 | 589,336.551 | 573,792.467 | 575,324.753 | 551,336.351 | 522,982.587 | 499,601.327 | 492,016.464 | 487,623.449 | 481,193.038 | 486,169.415 | 472,928.877 | 460,247.167 | 450,236.044 | 441,667.834 | 446,584.509 | 454,011.356 | 446,221.619 | 460,107.502 | 448,592.413 | 423,111.191 | 402,953.687 | 393,874.253 | 390,316.4 | 387,238.023 | 381,860.511 | 383,233.823 | 386,056.952 | 383,031.15 | 374,718.963 | 364,944.766 | 349,666.573 | 336,509.842 | 320,579.119 | 301,498.357 | 290,533.075 | 281,400.215 | 271,621.653 | 260,473.426 | 237,852.859 | 238,180.82 | 231,949.268 | 229,276.165 | 188,667.893 | 179,245.727 | 173,834.448 | 147,529.561 | 144,459.895 | 140,278.667 | 132,131.004 | 126,853.722 | 125,794.118 | 117,988.646 | 114,780.403 | 90,204.181 |
Totaal activa
| 1,588,547.701 | 1,472,408.921 | 1,442,037.887 | 1,363,925.812 | 1,323,457.302 | 1,310,292.184 | 1,289,776.455 | 1,210,934.907 | 1,171,872.889 | 1,163,463.217 | 1,125,163.279 | 1,111,397.478 | 1,089,003.553 | 1,046,596.493 | 985,178.227 | 934,939.145 | 893,574.482 | 899,345.246 | 885,601.836 | 883,344.168 | 904,818.175 | 908,866.797 | 860,534.743 | 879,577.083 | 884,134.994 | 861,170.58 | 875,170.056 | 874,867.954 | 831,337.122 | 814,611.537 | 821,786.178 | 741,045.928 | 747,542.183 | 731,391.156 | 703,874.182 | 692,049.142 | 698,121.696 | 672,939.841 | 646,696.686 | 633,067.877 | 620,954.968 | 595,090.363 | 572,070.39 | 543,796.6 | 571,269.474 | 547,119.259 | 498,541.217 | 466,294.55 | 418,888.587 | 413,709.191 | 412,906.018 | 343,572.791 | 341,303.261 | 348,581.562 | 294,033.901 | 277,602.783 | 267,155.316 | 278,619.804 | 284,077.639 | 296,117.231 | 282,829.811 | 292,252.917 | 258,102.116 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 167,062.719 | 130,516.487 | 164,468.069 | 144,393.2 | 128,586.247 | 123,181.778 | 176,890.413 | 127,076.675 | 132,574.028 | 160,753.666 | 122,788.095 | 110,110.675 | 114,379.98 | 95,111.851 | 89,831.251 | 83,071.591 | 64,895.411 | 77,939.283 | 70,246.692 | 69,791.126 | 88,092.75 | 104,308.13 | 72,471.252 | 97,191.511 | 104,484.73 | 91,475.82 | 97,516.138 | 90,290.014 | 79,352.921 | 79,160.47 | 95,974.244 | 55,535.164 | 63,937.664 | 61,788.165 | 55,053.015 | 52,250.023 | 63,491.837 | 73,922.569 | 63,672.381 | 65,592.844 | 70,638.079 | 64,673.408 | 68,792.489 | 57,884.036 | 92,229.569 | 87,522.49 | 55,418.316 | 70,977.085 | 0 | 0 | 67,516.912 | 41,897.887 | 43,382.84 | 61,101.801 | 32,207.401 | 25,228.192 | 21,151.97 | 31,507.705 | 34,919.308 | 34,750.913 | 30,874.574 | 42,772.339 | 42,187.227 |
Kortlopende schulden
| 133,307 | 127,491.489 | 129,359.518 | 100,939.764 | 115,015.635 | 110,339.85 | 60,560.491 | 56,299.446 | 28,201.257 | 18,329.636 | 11,318.906 | 7,874.144 | 6,298.364 | 6,393.536 | 5,349.66 | 4,363.793 | 4,818.021 | 1,946.597 | 1,887.405 | 12,458.688 | 13,800.226 | 2,390.894 | 3,075.424 | 6,785.579 | 4,456.113 | 2,629.271 | 2,797.528 | 7,120 | 1,800 | 3,250.93 | 3,371.05 | 6,651.018 | 7,239.881 | 7,217.138 | 9,375.205 | 16,347.172 | 19,109.436 | 8,881.96 | 9,175.268 | 13,617.892 | 12,701.188 | 13,936.119 | 6,718.385 | 7,835.19 | 4,950.764 | 4,697.037 | 7,409.883 | 5,249.862 | 16,818.583 | 9,333.233 | 6,422.017 | 10,208.907 | 10,211.779 | 2,866.066 | 0 | 1,867.881 | 1,385.848 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 23,912.492 | 27,013.718 | 17,135.608 | 18,397.277 | 12,242.248 | 13,803.624 | 12,810.945 | 11,567.033 | 11,913.565 | 12,288.585 | 14,037.236 | 11,807.744 | 13,995.34 | 17,870.407 | 14,657.701 | 8,232.775 | 8,161.982 | 10,855.215 | 7,542.582 | 6,571.624 | 6,399.812 | 10,245.458 | 5,992.964 | 7,463.162 | 6,537.071 | 6,254.724 | 6,151.885 | 4,228.587 | 10,878.097 | 14,316.781 | 14,386.807 | 11,416.913 | 13,765.161 | 0 | 12,154.461 | 9,314.77 | 11,796.439 | 12,456.742 | 12,675.662 | 9,981.702 | 10,669.488 | 10,172.2 | 7,028.619 | 6,688.287 | 7,830.87 | 8,716.512 | 6,406.766 | 5,523.646 | 2,210.536 | 3,449.415 | 5,041.508 | 5,210.269 | 3,614.03 | 2,392.056 | 3,068.389 | 2,565.724 | 2,152.431 | 2,160.34 | 4,929.8 | 7,670.069 | 7,777.138 | 7,031.654 | 2,879.923 |
Uitgestelde opbrengsten
| 33,680.659 | 51,624.164 | 21,120.713 | 108,145.558 | 96,582.292 | 19,463.709 | 9,178.461 | 8,771.064 | 6,222.746 | 9,537.021 | 60,721.985 | 69,070.891 | 80,463.43 | 84,469.235 | 68,204.163 | 8,232.775 | 40,860.647 | 49,475.084 | 50,321.689 | 50,843.725 | 54,028.363 | 10,245.458 | 54,628.478 | 7,463.162 | 41,515.503 | 50,036.684 | 54,727.207 | 66,619.958 | 10,878.097 | 14,316.781 | 67,421.172 | 48,172.402 | 55,665.519 | 34,480.016 | 48,490.907 | 9,314.77 | 50,609.649 | 12,456.742 | 47,296.309 | 43,528.222 | 10,669.488 | 41,923.039 | 38,375.163 | 6,688.287 | 7,830.87 | 8,716.512 | 29,860.337 | 22,101.755 | 0 | 0 | 5,041.508 | 18,519.498 | 19,219.613 | 2,392.056 | 0 | 8,655.493 | 10,515.807 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 138,455.13 | 100,524.05 | 79,383.244 | 0 | -0.001 | 85,515.231 | 100,491.571 | 75,544.853 | 68,301.533 | 36,025.325 | 0 | 0.001 | 0 | 0 | 0.001 | 37,356.189 | 0 | -0.001 | 0 | -0 | 0.001 | 46,876.963 | 0 | 39,027.274 | -0.001 | -0.001 | -0 | 0.001 | 46,574.925 | 49,172.617 | -0 | -0.001 | 0.001 | 24,369.265 | -0.001 | 35,843.652 | -0.001 | 31,942.148 | 0 | -0.003 | 35,663.356 | -0.001 | -0.001 | 25,051.156 | 30,065.357 | 26,705.711 | -0 | 0.001 | 69,808.566 | 76,747.794 | 13,118.663 | 0.001 | -0.001 | 19,989.907 | 10,951.217 | -0.001 | -0.001 | 10,922.394 | 13,023.752 | 17,482.297 | 17,415.371 | 18,430.728 | 12,752.197 |
Totaal kortlopende verplichtingen
| 472,505.508 | 410,156.19 | 394,331.543 | 353,478.523 | 340,184.172 | 338,500.568 | 347,120.936 | 267,692.038 | 235,299.565 | 224,645.648 | 194,828.986 | 187,055.71 | 201,141.774 | 185,974.622 | 163,385.075 | 133,024.348 | 110,574.08 | 129,360.963 | 122,455.787 | 133,093.539 | 155,921.34 | 163,821.445 | 130,175.155 | 150,467.526 | 150,456.345 | 144,141.774 | 155,040.873 | 164,029.973 | 138,605.943 | 145,900.798 | 166,766.466 | 110,358.583 | 126,843.065 | 127,854.584 | 112,919.126 | 113,755.617 | 133,210.921 | 127,203.419 | 120,143.958 | 122,738.955 | 129,672.111 | 120,532.565 | 113,886.036 | 97,458.669 | 135,076.56 | 127,641.75 | 92,688.536 | 98,328.703 | 86,627.149 | 86,081.027 | 92,099.1 | 70,626.293 | 72,814.231 | 86,349.83 | 43,158.618 | 35,751.565 | 33,053.624 | 42,430.099 | 47,943.06 | 52,233.21 | 48,289.945 | 61,203.067 | 54,939.424 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,845.971 | 16,470.588 | 17,744.686 | 23,913.118 | 23,074.278 | 23,299.084 | 23,471.113 | 28,701.968 | 33,688.76 | 32,524.002 | 33,504.095 | 28,490.311 | 19,891.813 | 13,716.475 | 8,295.081 | 8,839.388 | 8,755.139 | 7,027.725 | 7,970.505 | 214.591 | 335.641 | 0 | 0 | 0 | 0 | 0 | 0 | 3,580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 opbrengsten niet-vlottend
| 0 | 0 | 17,608.201 | 0 | 0 | 0 | -10,289.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 16,844.15 | 0 | 0 | 0 | 10,289.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.431 | 0 | 7.431 | 7.431 | 943.26 | 1,565.54 | 1,771.246 | 1,989.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 704.148 | 841.424 | 0 |
Overige niet-vlottende verplichtingen
| 83,897.711 | 83,422.726 | 63,745.982 | 52,662.956 | 52,038.059 | 52,951.676 | 48,900.17 | 61,181.92 | 59,049.776 | 56,795.313 | 54,662.816 | 54,385.75 | 52,501.381 | 50,597.935 | 49,292.092 | 49,581.354 | 49,522.649 | 47,120.308 | 44,985.076 | 44,999.117 | 42,924.149 | 41,602.861 | 39,460.675 | 44,897.501 | 47,406.319 | 46,171.596 | 44,566.48 | 46,627.692 | 44,234.104 | 42,437.713 | 40,610.685 | 36,243.64 | 34,450.947 | 32,882.842 | 31,316.666 | 32,196.585 | 31,986.444 | 29,701.805 | 27,580.03 | 24,782.919 | 24,272.592 | 22,313.917 | 19,905.673 | 12,276.84 | 11,501.812 | 10,930.786 | 10,125.196 | 9,645.694 | 8,303.254 | 8,132.437 | 7,779.999 | 7,437.421 | 7,234.56 | 6,696.723 | 6,062.652 | 6,246.862 | 5,591.795 | 5,491.981 | 5,416.999 | 5,090.825 | 4,875.483 | 4,649.652 | 4,475.802 |
Totaal niet-vlottende verplichtingen
| 100,743.682 | 99,893.314 | 115,943.019 | 76,576.074 | 75,112.337 | 76,250.76 | 72,371.283 | 89,883.888 | 92,738.535 | 89,319.315 | 88,166.911 | 82,876.062 | 72,393.194 | 64,314.41 | 57,587.173 | 58,420.742 | 58,277.788 | 54,148.033 | 52,955.581 | 45,213.708 | 43,259.791 | 41,602.861 | 39,460.675 | 44,897.501 | 47,406.319 | 46,171.596 | 44,566.48 | 50,207.692 | 44,234.104 | 42,437.713 | 40,610.685 | 36,243.64 | 34,450.947 | 32,882.842 | 31,316.666 | 32,196.585 | 31,986.444 | 29,701.805 | 27,580.03 | 24,782.919 | 24,272.592 | 22,313.917 | 19,905.673 | 12,284.271 | 11,501.812 | 10,938.217 | 10,132.627 | 10,588.954 | 9,868.794 | 9,903.683 | 9,769.124 | 7,437.421 | 7,234.56 | 6,696.723 | 6,062.652 | 6,246.862 | 5,591.795 | 5,491.981 | 5,416.999 | 5,090.825 | 5,579.631 | 5,491.076 | 4,475.802 |
Totaal passiva
| 573,249.19 | 510,049.504 | 510,274.562 | 430,054.596 | 415,296.509 | 414,751.328 | 419,492.219 | 357,575.926 | 328,038.1 | 313,964.962 | 282,995.897 | 269,931.772 | 273,534.968 | 250,289.032 | 220,972.248 | 191,445.09 | 168,851.868 | 183,508.996 | 175,411.368 | 178,307.247 | 199,181.131 | 205,424.306 | 169,635.83 | 195,365.027 | 197,862.663 | 190,313.37 | 199,607.353 | 214,237.665 | 182,840.048 | 188,338.511 | 207,377.151 | 146,602.223 | 161,294.012 | 160,737.426 | 144,235.793 | 145,952.202 | 165,197.366 | 156,905.224 | 147,723.989 | 147,521.874 | 153,944.702 | 142,846.483 | 133,791.709 | 109,742.94 | 146,578.373 | 138,579.968 | 102,821.163 | 108,917.657 | 96,495.943 | 95,984.71 | 101,868.224 | 78,063.714 | 80,048.791 | 93,046.553 | 49,221.27 | 41,998.426 | 38,645.419 | 47,922.08 | 53,360.059 | 57,324.035 | 53,869.576 | 66,694.143 | 59,415.226 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 42,267.414 | 42,267.414 | 42,267.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 | 5,207.5 |
Ingehouden winsten
| 915,461.416 | 868,557.249 | 839,173.024 | 891,774.292 | 867,472.13 | 853,466.441 | 836,180.685 | 828,391.01 | 806,427.502 | 793,320.372 | 788,167.5 | 785,465.63 | 770,788.095 | 756,178.786 | 732,691.095 | 664,240.711 | 648,342.707 | 644,106.972 | 631,343.048 | 622,867.879 | 619,014.583 | 614,756.757 | 607,350.485 | 645,864.595 | 640,506.816 | 628,822.968 | 615,724.264 | 609,406.704 | 599,542.511 | 582,579.745 | 571,939.117 | 554,379.618 | 542,245.477 | 525,484.236 | 512,532.411 | 493,918.445 | 477,892.05 | 462,151.102 | 449,746.322 | 439,158.253 | 423,055.248 | 407,682.753 | 398,108.709 | 389,045.931 | 385,820.881 | 370,094.319 | 359,616.98 | 335,635 | 323,042.024 | 318,171.702 | 310,940.511 | 244,603.955 | 241,245.15 | 233,197.973 | 222,774.461 | 219,644.86 | 215,320.173 | 217,680.646 | 213,390.5 | 207,105.704 | 195,052.04 | 191,102.007 | 183,105.617 |
Overige gereserveerde algehele resultaten
| 24,766.382 | 18,717.287 | 17,491.928 | 20,171.258 | 18,747.535 | 20,124.854 | 12,136.608 | 2,937.192 | 15,374.428 | 34,133.589 | 31,947.25 | 33,935.564 | 22,616.091 | 27,791.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27,790.307 | 27,791.243 | 27,791.243 | 16,879.206 | 16,879.205 | 16,879.206 | 16,879.206 | 16,879.206 | 16,879.206 | 16,879.207 | 16,879.206 | 16,879.207 | 16,879.206 | 7,129.968 | 26,304.264 | 74,023.036 | 71,179.35 | 66,535.036 | 73,557.982 | 76,878.079 | 81,340.736 | 83,478.234 | 78,340.928 | 33,139.961 | 40,558.015 | 36,826.742 | 54,630.939 | 46,016.085 | 43,747.063 | 38,485.781 | 37,262.41 | 34,856.587 | 38,795.195 | 39,961.994 | 41,898.478 | 46,970.995 | 49,824.78 | 48,676.015 | 44,018.876 | 41,180.25 | 38,747.518 | 39,353.628 | 34,962.472 | 39,800.229 | 33,662.721 | 33,237.472 | 30,895.575 | 16,534.393 | -5,856.879 | -5,654.72 | -5,110.217 | 15,697.622 | 14,801.82 | 17,129.536 | 16,830.67 | 10,751.998 | 7,982.224 | 7,809.578 | 12,119.58 | 26,479.993 | 28,700.695 | 29,249.267 | 10,373.773 |
Totaal eigen vermogen van aandeelhouders
| 1,015,493.019 | 962,540.693 | 931,931.109 | 934,032.256 | 908,306.37 | 895,678.001 | 870,403.999 | 853,414.908 | 843,888.636 | 849,540.668 | 842,201.456 | 841,487.9 | 815,490.892 | 796,307.497 | 764,202.859 | 743,471.247 | 724,729.557 | 715,849.508 | 710,108.53 | 704,953.458 | 705,562.819 | 703,442.491 | 690,898.913 | 684,212.056 | 686,272.331 | 670,857.21 | 675,562.703 | 660,630.289 | 648,497.074 | 626,273.026 | 614,409.027 | 594,443.705 | 586,248.172 | 570,653.73 | 559,638.389 | 546,096.94 | 532,924.33 | 516,034.617 | 498,972.698 | 485,546.003 | 467,010.266 | 452,243.881 | 438,278.681 | 434,053.66 | 424,691.102 | 408,539.291 | 395,720.055 | 357,376.893 | 322,392.645 | 317,724.482 | 311,037.794 | 265,509.077 | 261,254.47 | 255,535.009 | 244,812.631 | 235,604.358 | 228,509.897 | 230,697.724 | 230,717.58 | 238,793.197 | 228,960.235 | 225,558.774 | 198,686.89 |
Totaal eigen vermogen
| 1,015,298.511 | 962,359.417 | 931,763.325 | 933,871.215 | 908,160.793 | 895,540.856 | 870,284.237 | 853,358.98 | 843,834.789 | 849,498.255 | 842,167.382 | 841,465.706 | 815,468.585 | 796,307.46 | 764,205.98 | 743,494.055 | 724,722.614 | 715,836.25 | 710,190.468 | 705,036.921 | 705,637.044 | 703,442.491 | 690,898.913 | 684,212.056 | 686,272.331 | 670,857.21 | 675,562.703 | 660,630.289 | 648,497.074 | 626,273.026 | 614,409.027 | 594,443.705 | 586,248.172 | 570,653.73 | 559,638.389 | 546,096.94 | 532,924.33 | 516,034.617 | 498,972.698 | 485,546.003 | 467,010.266 | 452,243.881 | 438,278.681 | 434,053.66 | 424,691.102 | 408,539.291 | 395,720.055 | 357,376.893 | 322,392.645 | 317,724.482 | 311,037.794 | 265,509.077 | 261,254.47 | 255,535.009 | 244,812.631 | 235,604.358 | 228,509.897 | 230,697.724 | 230,717.58 | 238,793.197 | 228,960.235 | 225,558.774 | 198,686.89 |
Totaal passiva en aandeelhoudersvermogen
| 1,588,547.701 | 1,472,408.921 | 1,442,037.887 | 1,364,086.852 | 1,323,457.302 | 1,310,292.184 | 1,289,776.455 | 1,210,934.907 | 1,171,872.889 | 1,163,463.217 | 1,125,163.279 | 1,111,397.478 | 1,089,003.553 | 1,046,596.493 | 985,178.227 | 934,939.145 | 893,574.482 | 899,345.246 | 885,601.836 | 883,344.168 | 904,818.175 | 908,866.797 | 860,534.743 | 879,577.083 | 884,134.994 | 861,170.58 | 875,170.056 | 874,867.954 | 831,337.122 | 814,611.537 | 821,786.178 | 741,045.928 | 747,542.184 | 731,391.156 | 703,874.182 | 692,049.142 | 698,121.696 | 672,939.841 | 646,696.687 | 633,067.877 | 620,954.968 | 595,090.363 | 572,070.39 | 543,796.6 | 571,269.474 | 547,119.259 | 498,541.217 | 466,294.55 | 418,888.588 | 413,709.192 | 412,906.018 | 343,572.791 | 341,303.261 | 348,581.562 | 294,033.901 | 277,602.783 | 267,155.316 | 278,619.804 | 284,077.639 | 296,117.232 | 282,829.811 | 292,252.917 | 258,102.116 |