seha corporation
KRX:027970.KS
959 (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
| 42,263.499 | 59,206.219 | 53,970.859 | 34,150.214 | 10,396.518 | 11,109.224 | 11,633.283 | 15,983.751 | 17,508.12 | 17,359.92 | 15,200.903 | 19,115.017 | 20,255.511 | 14,347.759 | 11,310.528 | 14,304.066 | 17,869.408 | 9,802.935 | 7,493.887 | 6,099.898 | 6,764.574 | 4,706.44 | 6,940.835 | 6,460.224 | 6,215.247 | 5,838.668 | 6,019.779 | 4,445.16 | 7,061.479 | 5,788.07 | 5,419.442 | 5,982.648 | 4,699.195 | 4,193.946 | 5,793.813 | 4,718.678 | 4,159.717 | 11,523.794 | 6,005.531 | 608.423 | 1,921.379 | 1,087.327 | 3,602.357 | 1,308.006 | 1,585.692 | 2,095.163 | 1,427.858 | 2,807.194 | 3,461.846 | 2,984.983 | 3,285.781 | 4,882.765 | 5,401.818 | 8,968.045 | 6,342.682 | 9,973.099 | 21,477.237 | 20,457.345 | 10,542.862 | 17,358.356 | 31,673.103 | 14,944.912 | 9,833.522 | 10,580.687 | 16,692.874 | 15,505.59 | 17,205.688 | 4,669.815 | 7,865.062 | 4,316.985 |
Kortetermijnbeleggingen
| 5 | 414.021 | 450.658 | 442.485 | -624.042 | -1,056.837 | -1,050.319 | 4,000 | 4,000 | 200 | 200 | 2,356.518 | 2,256.6 | 3,772.97 | 3,690.16 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,050 | 1,100 | 1,150 | 1,205.375 | 1,621.5 | 1,300 | 1,490 | 4,540 | 3,590 | 500 | 751.976 | 3,801.976 | 1,001.976 | 1,212.023 | 1,765.714 | 1,960.934 | 2,171.347 | 2,892.345 | 5,748.783 | 5,794.13 | 6,000.132 | 6,061.132 | 5,713.385 | 5,626.385 | 4,395.075 | 5,418.075 | 5,314.44 | 6,289.44 | 5,869.44 | 4,705.44 | 6,066.315 | 6,166.315 | 4,666.315 | 3,831.195 | 3,376.88 | 1,816.88 | 1,531 | 1,510 | 1,609 | 3,026.781 | 3,143 | 2,964 | 1,084 | 1,084.39 | 1,084 | 1,084 | -699.032 |
Liquide middelen en kortetermijnbeleggingen
| 42,263.499 | 59,206.219 | 53,970.859 | 34,592.699 | 10,396.518 | 11,109.224 | 11,633.283 | 19,983.751 | 21,508.12 | 17,559.92 | 15,400.903 | 21,471.535 | 22,512.111 | 18,120.729 | 15,000.688 | 15,804.066 | 19,369.408 | 11,302.935 | 8,993.887 | 7,599.898 | 8,264.574 | 6,206.44 | 8,440.835 | 7,510.224 | 7,315.247 | 6,988.668 | 7,225.154 | 6,066.66 | 8,361.479 | 7,278.07 | 9,959.442 | 9,572.648 | 5,199.195 | 4,945.922 | 9,595.789 | 5,720.654 | 5,371.74 | 13,289.508 | 7,966.465 | 2,779.77 | 4,813.724 | 6,836.11 | 9,396.487 | 7,308.138 | 7,646.824 | 7,808.548 | 7,054.243 | 7,202.269 | 8,879.921 | 8,299.423 | 9,575.221 | 10,752.205 | 10,107.258 | 15,034.36 | 12,508.997 | 14,639.414 | 25,308.432 | 23,834.225 | 12,359.742 | 18,889.356 | 33,183.103 | 16,553.912 | 12,860.303 | 13,723.687 | 19,656.874 | 16,589.59 | 18,290.078 | 5,753.815 | 8,949.062 | 4,316.985 |
Nettovorderingen
| 219,347.682 | 212,697.359 | 213,970.552 | 202,712.827 | 26,464.618 | 26,740.131 | 29,300.436 | 29,686.427 | 30,358.49 | 30,521.899 | 29,165.819 | 26,501.24 | 28,209.007 | 25,897.633 | 27,944.009 | 28,891.4 | 29,145.033 | 33,157.96 | 32,790.553 | 30,923.369 | 32,829.777 | 33,024.733 | 30,539.995 | 30,887.946 | 31,509.798 | 33,000.531 | 32,273.516 | 32,500.2 | 30,895.383 | 0 | 31,907.279 | 29,808.516 | 0 | 32,399.445 | 28,552.547 | 31,019.793 | 29,205.514 | 0 | 32,235.389 | 0 | 28,795.546 | 32,609.574 | 40,297.107 | 36,039.647 | 37,992.176 | 41,615.589 | 40,685.997 | 38,786.472 | 41,451.165 | 44,640.587 | 45,501.487 | 43,712.33 | 36,833.917 | 41,814.743 | 43,106.793 | 60,886.831 | 40,564.849 | 51,200.341 | 31,163.74 | 40,469.782 | 29,715.615 | 31,642.268 | 35,143.263 | 38,773.55 | 0 | 41,444.236 | 37,239.007 | 0 | 31,155.599 | 30,309.902 |
Voorraad
| 152,520.924 | 135,734.803 | 115,003.038 | 130,892.067 | 20,141.107 | 21,653.912 | 23,727.297 | 21,588.107 | 18,337.966 | 15,952.44 | 16,388.634 | 16,695.868 | 13,252.769 | 14,249.212 | 13,340.55 | 14,261.553 | 14,008.483 | 15,229.465 | 15,852.362 | 16,589.667 | 16,367.213 | 15,578.851 | 16,687.573 | 14,953.383 | 14,972.86 | 16,312.312 | 16,229.034 | 14,577.122 | 13,323.428 | 13,391.202 | 12,562.19 | 12,166.527 | 12,627.73 | 12,528.857 | 13,650.987 | 13,788.976 | 14,358.685 | 13,653.503 | 14,249.305 | 12,665.563 | 12,792.442 | 14,084.325 | 13,307.929 | 15,367.988 | 14,798.472 | 14,926.365 | 12,892.689 | 15,433.837 | 16,307.639 | 17,106.382 | 17,473.445 | 17,379.638 | 16,845.688 | 17,602.971 | 16,420.664 | 21,176.396 | 18,621.97 | 16,880.55 | 11,802.739 | 14,081.115 | 12,298.988 | 11,929.981 | 14,885.028 | 19,545.661 | 18,347.779 | 13,752.194 | 11,368.856 | 13,152.568 | 11,637 | 11,803.79 |
Overige vlottende activa
| 6,739.282 | 3,757.831 | 4,273.703 | 5.895 | -0 | 0 | -0 | 0 | -0 | 0 | -0.001 | 0 | 0 | -0.001 | 0 | -0 | -0 | 20.131 | 0 | 23.008 | 21.27 | 22.807 | 29.951 | 115.204 | 23.22 | -0.001 | 0 | 0.001 | 0.001 | 31,279.98 | 0 | -0.001 | 32,780.304 | -0.001 | -0 | 0.001 | -0.001 | 32,385.055 | -0 | 33,197.627 | 0.001 | 0.001 | 0 | -0.001 | -0.001 | 0.001 | 0 | 2,291.378 | 0.001 | 2,978.571 | 0.001 | 0.001 | 7,298.21 | 0 | -0.001 | 38.416 | -0 | 82.701 | -0.002 | -0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 39,927.299 | -0.001 | -0.001 | 34,307.375 | -0.001 | 1,084 |
Totaal vlottende activa
| 420,871.386 | 411,396.212 | 387,218.152 | 368,203.488 | 57,002.243 | 59,503.268 | 64,661.015 | 71,258.285 | 70,204.575 | 64,034.26 | 60,955.355 | 64,668.644 | 63,973.887 | 58,267.573 | 56,285.246 | 58,957.02 | 62,522.923 | 59,710.49 | 57,636.803 | 55,135.942 | 57,482.833 | 54,832.831 | 55,698.353 | 53,466.757 | 53,821.125 | 56,301.51 | 55,727.705 | 53,143.983 | 52,580.291 | 51,949.252 | 54,428.91 | 51,547.69 | 50,607.229 | 49,874.223 | 51,799.322 | 50,529.424 | 48,935.938 | 59,328.066 | 54,451.158 | 48,642.96 | 46,401.713 | 53,530.01 | 63,001.524 | 58,715.772 | 60,437.471 | 64,350.503 | 60,632.929 | 63,713.956 | 66,638.726 | 73,024.963 | 72,550.154 | 71,844.174 | 71,085.073 | 74,452.075 | 72,036.454 | 96,741.056 | 84,495.251 | 91,997.817 | 55,326.219 | 73,440.252 | 75,197.705 | 60,126.16 | 62,888.595 | 72,042.899 | 77,931.952 | 71,786.019 | 66,897.94 | 53,213.758 | 51,741.66 | 47,514.677 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 304,857.776 | 300,591.714 | 299,683.964 | 314,284.145 | 133,204.8 | 133,546.196 | 135,046.797 | 133,488.941 | 131,918.403 | 132,126.167 | 132,433.628 | 130,911.275 | 129,886.937 | 130,582.867 | 130,848.915 | 127,845.686 | 128,523.572 | 130,168.556 | 129,016.989 | 123,700.421 | 121,796.414 | 120,968.71 | 120,715.261 | 116,528.821 | 116,145.953 | 116,252.985 | 115,813.019 | 115,842.81 | 115,837.455 | 115,373.689 | 115,033.972 | 115,513.56 | 115,366.447 | 115,147.579 | 115,540.175 | 103,612.566 | 103,044.711 | 102,598.478 | 102,430.574 | 102,759.748 | 103,635.992 | 103,578.379 | 104,715.659 | 105,209.904 | 105,481.346 | 105,651.772 | 106,692.183 | 106,835.358 | 105,097.165 | 105,257.425 | 105,819.121 | 105,788.178 | 103,374.123 | 103,145.694 | 103,675.824 | 97,635.051 | 96,700.69 | 96,056.114 | 96,248.45 | 96,730.959 | 97,188.078 | 98,592.407 | 99,690.598 | 84,049.479 | 84,182.326 | 84,529.014 | 84,815.156 | 85,442.617 | 85,732.326 | 98,087.361 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,191.445 | 1,191.473 | 1,185.783 | 1,196.478 | 191.567 | 201.491 | 211.415 | 221.339 | 231.263 | 241.187 | 174.45 | 181.868 | 172.086 | 178.644 | 104.842 | 287.066 | 289.705 | 289.795 | 296.182 | 299.703 | 303.242 | 282.004 | 285.893 | 290.83 | 295.95 | 301.131 | 309.094 | 318.617 | 372.512 | 456.521 | 452.549 | 474.011 | 488.561 | 507.172 | 528.94 | 546.239 | 563.792 | 565.8 | 584.078 | 648.073 | 670.023 | 710.908 | 727.706 | 1,155.609 | 1,213.211 | 1,377.751 | 1,399.967 | 1,477.897 | 1,605.543 | 1,772.747 | 1,845.125 | 2,433.187 | 2,438.238 | 3,184.016 | 3,523.527 | 2,780.396 | 1,797.286 | 764.909 | 36.251 | 55.005 | 73.907 | 92.809 | 210.374 | 288.57 | 366.765 | 444.96 | 523.155 | 639.627 | 714.809 | 813.143 |
Goodwill en immateriële activa
| 1,191.445 | 1,191.473 | 1,185.783 | 1,196.478 | 191.567 | 201.491 | 211.415 | 221.339 | 231.263 | 241.187 | 174.45 | 181.868 | 172.086 | 178.644 | 104.842 | 287.066 | 289.705 | 289.795 | 296.182 | 299.703 | 303.242 | 282.004 | 285.893 | 290.83 | 295.95 | 301.131 | 309.094 | 318.617 | 372.512 | 456.521 | 452.549 | 474.011 | 488.561 | 507.172 | 528.94 | 546.239 | 563.792 | 565.8 | 584.078 | 648.073 | 670.023 | 710.908 | 727.706 | 1,155.609 | 1,213.211 | 1,377.751 | 1,399.967 | 1,477.897 | 1,605.543 | 1,772.747 | 1,845.125 | 2,433.187 | 2,438.238 | 3,184.016 | 3,523.527 | 2,780.396 | 1,797.286 | 764.909 | 36.251 | 55.005 | 73.907 | 92.809 | 210.374 | 288.57 | 366.765 | 444.96 | 523.155 | 639.627 | 714.809 | 813.143 |
Langetermijnbeleggingen
| 16,109.937 | 16,173.041 | 16,547.347 | 22,975.674 | 631.042 | 1,063.837 | 1,057.319 | -3,993 | -3,993 | -193 | 1,008.976 | -1,146.042 | -1,046.124 | -2,562.494 | -2,479.684 | 1,846.246 | -1,280.944 | -1,280.944 | -1,280.944 | -1,279.444 | -1,279.444 | -1,279.444 | -1,279.444 | -840.024 | -890.024 | -940.024 | -995.399 | -1,411.524 | -1,090.024 | -1,280.024 | -4,330.024 | -3,380.024 | -290.024 | -742.976 | -3,792.976 | -923.476 | -1,131.023 | -1,679.714 | -1,874.934 | 18,482.228 | 17,068.735 | 15,232.529 | 14,923.959 | 36,216.468 | 39,045.072 | 38,838.069 | 37,535.586 | -3,016.727 | 2,473.665 | -3,683.821 | 1,396.502 | 1,919.266 | -2,992.194 | 4,167.197 | 1,044.293 | 39,644.801 | 44,295.971 | 42,921.861 | 41,779.517 | 42,622.951 | 47,142.821 | 47,034.237 | 41,883.45 | 39,570.011 | 31,254.772 | 31,033.544 | 32,327.191 | 31,884.954 | 34,583.637 | 36,281.129 |
Belastingvorderingen
| 25,371.213 | 27,745.394 | 46,537.764 | 21,907.456 | -631.042 | -1,063.837 | -1,057.319 | 0 | 3,993 | 0 | 0 | 0 | 0 | 0 | 4,785.108 | 2,487.347 | 2,485.132 | 0 | 0 | 1,715.413 | 2,010.475 | 0 | 3,331.567 | 0 | 0 | 0 | 2,824.474 | 0 | 0 | 0 | 0 | 4,191.986 | 2,584.202 | 1,347.662 | 4,408.976 | 20,854.523 | 19,845.174 | 19,695.512 | 19,782.12 | 20,244.833 | 20,764.144 | 24,233.046 | 24,281.382 | 40,343.588 | 42,151.281 | 32,763.129 | 31,678.881 | 4,395.075 | 23,312.486 | 5,314.44 | 6,289.44 | 6,970.122 | 4,705.44 | 6,066.315 | 6,166.315 | 19,141.856 | 18,020.376 | 4,925.121 | 78.106 | 4,606.583 | 547.884 | 622.14 | 816.047 | 3,342.109 | 3,044.562 | 3,303.919 | 3,153.614 | 5,502.54 | 4,181.795 | 3,513.039 |
Overige niet-vlottende activa
| 3,803.928 | 3,166.925 | 3,470.349 | 1,387.008 | 631.042 | 1,063.837 | 1,057.319 | 4,994.894 | 996.99 | 762.617 | 761.212 | 2,700.016 | 2,599.427 | 4,639.74 | -0 | 0 | 0 | 2,280.475 | 2,164.185 | 279.062 | -0 | 2,245.978 | 0 | 3,115.802 | 2,944.278 | 3,004.593 | 0 | 3,054.861 | 2,754.703 | 3,527.125 | 6,696.63 | 1,481.378 | 0.001 | 1,682.201 | 1,655.209 | 1,431.028 | 1,421.846 | 1,399.08 | 1,577.939 | 1,140.244 | 1,136.252 | 1,129.021 | 1,151.993 | 2,642.73 | 2,657.278 | 2,647.324 | 2,643.451 | 70,907.094 | 2,638.879 | 8,363.013 | 2,593.935 | 1,483.874 | 8,106.457 | 0.001 | 2,997.683 | 1,483.875 | 1,483.875 | 1,771.72 | 17,511.184 | 2,467.48 | 7,213.499 | 7,612.5 | 9,037.231 | 8,975.496 | 8,796.495 | 6,854.145 | 6,707.597 | 6,713.602 | 5,149.887 | 983.603 |
Totaal niet-vlottende activa
| 351,334.298 | 348,868.547 | 367,425.206 | 361,750.761 | 134,027.409 | 134,811.524 | 136,315.531 | 134,712.174 | 133,146.657 | 132,936.971 | 134,378.266 | 132,647.117 | 131,612.326 | 132,838.758 | 133,259.182 | 132,466.345 | 130,017.465 | 131,457.881 | 130,196.412 | 124,715.155 | 122,830.687 | 122,217.248 | 123,053.277 | 119,095.429 | 118,496.157 | 118,618.685 | 117,951.188 | 117,804.764 | 117,874.646 | 118,077.311 | 117,853.128 | 118,280.911 | 118,149.187 | 117,941.638 | 118,340.324 | 125,520.88 | 123,744.5 | 122,579.156 | 122,499.777 | 143,275.126 | 143,275.146 | 144,883.883 | 145,800.699 | 185,568.299 | 190,548.188 | 181,278.045 | 179,950.068 | 180,598.697 | 135,127.738 | 117,023.804 | 117,944.122 | 118,594.627 | 115,632.064 | 116,563.223 | 117,407.642 | 160,685.979 | 162,298.199 | 146,439.725 | 155,653.508 | 146,482.978 | 152,166.189 | 153,954.093 | 151,637.7 | 136,225.665 | 127,644.92 | 126,165.582 | 127,526.713 | 130,183.34 | 130,362.454 | 139,678.275 |
Totaal activa
| 772,205.685 | 760,264.759 | 754,643.358 | 729,954.249 | 191,029.651 | 194,314.792 | 200,976.546 | 205,970.459 | 203,351.232 | 196,971.231 | 195,333.621 | 197,315.761 | 195,586.213 | 191,106.331 | 189,544.428 | 191,423.365 | 192,540.388 | 191,168.371 | 187,833.215 | 179,851.097 | 180,313.52 | 177,050.079 | 178,751.63 | 172,562.187 | 172,317.282 | 174,920.195 | 173,678.893 | 170,948.747 | 170,454.937 | 170,026.563 | 172,282.038 | 169,828.601 | 168,756.416 | 167,815.861 | 170,139.647 | 176,050.304 | 172,680.438 | 181,907.222 | 176,950.935 | 191,918.086 | 189,676.858 | 198,413.893 | 208,802.223 | 244,284.071 | 250,985.659 | 245,628.548 | 240,582.996 | 244,312.653 | 201,766.464 | 190,048.767 | 190,494.276 | 190,438.801 | 186,717.137 | 191,015.297 | 189,444.096 | 257,427.035 | 246,793.45 | 238,437.542 | 210,979.727 | 219,923.231 | 227,363.894 | 214,080.253 | 214,526.295 | 208,268.563 | 205,576.872 | 197,951.601 | 194,424.653 | 183,397.098 | 182,104.114 | 187,192.952 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 64,457.022 | 51,729.728 | 59,288.171 | 49,261.369 | 10,116.102 | 10,427.358 | 12,405.347 | 10,827.994 | 11,580.161 | 10,442.614 | 10,970.453 | 10,331.414 | 9,838.685 | 10,221.276 | 9,584.443 | 9,289.777 | 9,585.874 | 11,147.168 | 10,365.877 | 9,978.883 | 9,752.144 | 10,348.758 | 10,838.577 | 9,023.11 | 10,366.773 | 11,357.279 | 12,053 | 10,429.232 | 12,288.364 | 12,273.477 | 13,074.154 | 12,417.524 | 12,831.966 | 12,623.684 | 13,589.843 | 11,609.623 | 11,395.336 | 10,718.569 | 12,903.65 | 12,813.471 | 15,695.251 | 18,240.292 | 18,287.115 | 18,925.832 | 19,415.036 | 17,725.351 | 16,759.369 | 17,208.354 | 18,011.751 | 19,288.06 | 19,952.62 | 17,633.387 | 17,946.583 | 18,044.51 | 15,898.211 | 13,506.856 | 12,813.406 | 12,613.474 | 10,341.139 | 10,710.292 | 8,903.755 | 8,345.18 | 7,233.797 | 7,112.597 | 9,502.243 | 6,189.583 | 7,396.463 | 6,283.543 | 5,779.496 | 4,587.88 |
Kortlopende schulden
| 187,772.991 | 201,707.964 | 174,296.502 | 175,815.68 | 54,500.599 | 54,272.292 | 46,581.115 | 48,483.125 | 47,319.571 | 45,536.126 | 44,812.351 | 49,571.885 | 50,919.109 | 49,398.549 | 50,056.131 | 52,625.099 | 92,315.257 | 92,878.204 | 94,008.014 | 94,466.33 | 98,122.385 | 98,606.833 | 100,632.731 | 99,419.295 | 102,228.009 | 105,297.874 | 102,539.692 | 108,433.577 | 104,095.055 | 104,723.671 | 103,050.44 | 96,519.899 | 97,059.245 | 99,617.845 | 100,137.823 | 96,117.365 | 92,428.072 | 91,851.653 | 100,952.773 | 109,324.702 | 102,659.779 | 106,957.137 | 111,317.405 | 92,864.844 | 92,248.619 | 94,621.673 | 90,647.956 | 91,729.535 | 92,092.77 | 87,511.015 | 93,347.895 | 94,401.882 | 93,293.184 | 79,970.813 | 79,257.271 | 86,925.654 | 72,796.918 | 64,979.094 | 43,041.406 | 49,221.76 | 57,286.736 | 91,916.391 | 92,259.198 | 99,628.862 | 95,514.532 | 72,584.629 | 66,065.115 | 53,870.292 | 46,736.999 | 58,041.042 |
Belastingschulden
| 0 | 0 | 131.769 | 0 | 0 | 0 | 2,090.498 | 1,479.706 | 1,755.389 | 1,025.669 | 469.252 | 1,893.751 | 2,068.492 | 1,660.113 | 1,691.62 | 1,247.933 | 910.822 | 630.411 | 630.411 | 0 | 0 | 107.038 | 179.523 | 0 | 0 | 0 | 0 | 0 | 0 | 96.473 | 156.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.304 | 0 | 0 | 0 | 120.959 | 0 | 0 | 0 | 0 | 103.468 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 1,845.916 | 1,515.828 | 724.046 | 41,013.983 | 11,506.19 | 461.079 | 595.77 | 497.883 | 513 | 555.096 | 14,468.149 | 13,462.57 | 12,646.214 | 11,787.269 | 13,248.437 | 10,568.169 | 10,910.212 | 10,480.424 | 12,200.28 | 11,396.915 | 12,609.273 | 10,846.635 | 10,536.19 | 12,268.774 | 10,065.734 | 9,753.767 | 10,407.96 | 0 | 0 | 96.473 | 12,900.971 | 15,189.431 | 0 | 15,661.37 | 17,174.773 | 0 | 0 | 0 | 25,896.438 | 0 | 0 | 0 | 24,245.019 | 14,324.207 | 0 | 13,318.03 | 12,885.276 | 0 | 0 | 0 | 7,782.757 | 9,595.303 | 6,918.577 | 7,497.135 | 7,699.505 | 10,092.261 | 10,153.047 | 7,253.849 | 6,817.461 | 0 | 120.959 | 0 | 6,547.631 | 8,128.571 | 6,187.748 | 103.468 | 0 | 0 | 9,944.571 | 10,354.718 |
Overige kortlopende verplichtingen
| 39,543.105 | 38,199.029 | 42,201.586 | 572.14 | 11.976 | 10,818.353 | 16,346.592 | 16,118.699 | 14,254.212 | 13,894.4 | 26.46 | 20.643 | 30.959 | 14.43 | 12.949 | 44.82 | 28.113 | 25.253 | 37.051 | 27.764 | 25.666 | 26.359 | 35.92 | 26.107 | 22.733 | -0.001 | 0 | 9,388.044 | 9,494.738 | 10,156.477 | -0.001 | -0.001 | 15,917.776 | 0.001 | -0 | 14,427.075 | 15,617.802 | 22,864.502 | -0 | 26,008.024 | 24,382.895 | 20,799.42 | 0 | 0.001 | 12,577.502 | 0.001 | 0 | 10,515.706 | 9,379.559 | 8,233.836 | 0 | 0.001 | 0.001 | -0.001 | -0 | 0 | -0 | -0 | -0.001 | 7,068.381 | 6,132.881 | 6,374.947 | 0.001 | 0.001 | 0.001 | 6,484.955 | 6,918.33 | 7,559.731 | 0.001 | -0.002 |
Totaal kortlopende verplichtingen
| 293,619.033 | 293,152.55 | 276,510.305 | 266,663.173 | 76,134.867 | 75,979.083 | 75,928.824 | 75,927.701 | 73,666.944 | 70,428.236 | 70,277.413 | 73,386.512 | 73,434.967 | 71,421.524 | 72,901.96 | 72,527.864 | 112,839.456 | 114,531.049 | 116,611.221 | 115,869.891 | 120,509.468 | 119,828.585 | 122,043.419 | 120,737.286 | 122,683.249 | 126,408.919 | 125,000.653 | 128,250.853 | 125,878.157 | 127,250.098 | 129,025.564 | 124,126.853 | 125,808.987 | 127,902.9 | 130,902.439 | 122,154.063 | 119,441.21 | 125,434.724 | 139,752.86 | 148,146.197 | 142,737.925 | 145,996.849 | 153,849.54 | 126,114.884 | 124,241.157 | 125,665.055 | 120,292.601 | 119,453.595 | 119,484.08 | 115,032.911 | 121,083.272 | 121,630.573 | 118,158.345 | 105,512.458 | 102,854.986 | 110,524.772 | 95,763.371 | 84,846.417 | 60,200.005 | 67,000.433 | 72,444.331 | 106,636.518 | 106,040.627 | 114,870.031 | 111,204.524 | 85,362.635 | 80,379.908 | 67,713.566 | 62,461.067 | 72,983.638 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 8,152.56 | 2,090.16 | 1,674 | 10,420.433 | 836.29 | 1,081.602 | 1,325.673 | 1,448.603 | 1,715.677 | 1,990.591 | 2,264.444 | 1,647.595 | 1,822.854 | 2,023.431 | 2,191.491 | 8,273.323 | 8,572.971 | 9,482.091 | 8,000.579 | 5,466.158 | 5,276.395 | 5,125.977 | 5,037.225 | 5,012.897 | 5,053.444 | 4,804.758 | 4,826.834 | 5,166.073 | 5,134.086 | 5,028.215 | 5,444.492 | 14,315.026 | 14,463.259 | 14,257.73 | 14,187.369 | 14,136.378 | 13,671.51 | 14,427.916 | 7,930.017 | 8,323.986 | 8,773.819 | 11,706.82 | 12,510.171 | 21,974.676 | 22,864.232 | 16,203.188 | 15,019.476 | 16,225.825 | 14,499.24 | 17,856.418 | 18,661.508 | 15,786.717 | 15,669.209 | 33,296.213 | 33,065.893 | 32,945.486 | 34,419.306 | 51,580.29 | 49,620.604 | 48,878.923 | 49,714.787 | 17,287.391 | 18,372.132 | 17,142.326 | 17,575.699 | 36,148.012 | 37,519.729 | 45,576.304 | 46,948.015 | 40,387.47 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 9,748.025 | 0 | 14,634.136 | 0 | 0 | 0 | 0 | 0 | 16,947.77 | 19,319.954 | 19,608.222 | 19,738.559 | 19,774.767 | 19,795.625 | 19,976.224 | 20,158.495 | 20,771.441 | 18,379.031 | 17,297.033 | 17,364.279 | 17,713.745 | 18,684.804 | 18,768.854 | 18,872.586 | 18,811.211 | 18,958.604 | 18,805.347 | 18,304.213 | 0 | 16,066.337 | 15,769.951 | 0 | 14,580.786 | 15,925.982 | 13,913.848 | 14,226.242 | 14,305.759 | 0 | 0 | 0 | 14,854.676 | 0 | 0 | 16,222.805 | 16,225.87 | 0 | 6,946.744 | 6,620.39 | 13,168.726 | 17,317.797 | 16,863.322 | 17,352.607 | 16,838.021 | 1,192.004 | 1,444.152 | 1,661.179 | 5,278.337 | 5,267.858 | 5,034.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 17,661.766 | 0 | 7,369.163 | 7,551.362 | 7,580.65 | 7,504.73 | 7,622.916 | 7,660.636 | 7,897.7 | 6,479.403 | 6,611.674 | 7,019.892 | 6,905.298 | 5,547.808 | 5,733.504 | 4,442.34 | 4,540.434 | 6,578.817 | 6,731.417 | 6,981.557 | 7,117.582 | 5,390.558 | 5,598.575 | 6,012.747 | 6,101.948 | 6,933.447 | 6,987.347 | 6,933.447 | 6,933.447 | 6,827.189 | 6,838.318 | 7,126.492 | 7,126.492 | 4,781.876 | 5,089.622 | 5,395.654 | 5,216.857 | 4,620.414 | 4,637.83 | 4,761.335 | 4,918.611 | 4,196.11 | 4,307.285 | 4,403.634 | 4,553.179 | 604.65 | 604.65 | 1,929.151 | 2,720.857 | 1,044.137 | 1,467.011 | 2,694.21 | 3,142.283 | 4,645.649 | 5,045.07 | 4,401.27 | 1,968.781 | 797.277 | 1,099.072 | 1,787.457 | 1,883.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 21,833.686 | 20,903.312 | 10,572.883 | 12,099.117 | -0.001 | 14,632.761 | 14,858.502 | 17,076.958 | 17,080.208 | 17,059.482 | -0.001 | 0.001 | -0.001 | 0 | -0 | -0 | 0 | 320.181 | 0 | -0.001 | 0 | -0.001 | -0 | 360.503 | 352.46 | 344.418 | 336.374 | 509.546 | 499.32 | -0.001 | 18,185.401 | 0.001 | 0.001 | 14,789.598 | -0 | -0.001 | -0.001 | -0.001 | 0 | 14,112.479 | 14,564.722 | 14,624.015 | 0 | 16,069.103 | 16,118.89 | 0.001 | -0.001 | 13,610.937 | 6,810.244 | 7,217.872 | 661 | -0.001 | -0.001 | -0 | -0 | 6,870.722 | 6,622.04 | 6,394.156 | -0.001 | -0.003 | -0.001 | 4,891.827 | 4,492.506 | 4,787.907 | 4,445.656 | 4,322.315 | 3,900.084 | 4,085.901 | 3,719.49 | 3,389.662 |
Totaal niet-vlottende verplichtingen
| 29,986.246 | 22,993.472 | 39,656.675 | 22,519.55 | 22,839.588 | 23,265.724 | 23,764.826 | 26,030.291 | 26,418.801 | 26,710.709 | 27,109.914 | 27,446.953 | 28,042.749 | 28,781.882 | 28,871.555 | 33,616.756 | 34,282.699 | 34,403.107 | 33,312.454 | 30,424.005 | 29,304.845 | 29,471.812 | 29,868.552 | 29,448.762 | 29,773.333 | 30,034.509 | 30,076.367 | 31,567.67 | 31,426.1 | 30,265.874 | 30,563.34 | 37,208.553 | 37,071.529 | 36,173.82 | 35,894.647 | 34,844.235 | 32,674.979 | 34,049.811 | 27,452.634 | 27,056.879 | 27,976.371 | 31,092.17 | 32,283.458 | 42,239.889 | 43,290.407 | 36,829.628 | 35,798.525 | 30,441.412 | 28,860.878 | 33,623.831 | 35,212.09 | 34,148.65 | 33,999.541 | 53,343.03 | 53,046.198 | 45,653.861 | 47,530.568 | 64,036.896 | 56,867.721 | 54,944.055 | 55,848.215 | 23,966.675 | 24,748.456 | 21,930.233 | 22,021.355 | 40,470.327 | 41,419.813 | 49,662.205 | 50,667.505 | 43,777.132 |
Totaal passiva
| 323,605.279 | 316,146.022 | 316,166.98 | 289,182.723 | 98,974.455 | 99,244.807 | 99,693.65 | 101,957.992 | 100,085.745 | 97,138.944 | 97,387.327 | 100,833.465 | 101,477.716 | 100,203.406 | 101,773.515 | 106,144.62 | 147,122.156 | 148,934.156 | 149,923.675 | 146,293.896 | 149,814.313 | 149,300.398 | 151,911.971 | 150,186.049 | 152,456.582 | 156,443.428 | 155,077.02 | 159,818.524 | 157,304.257 | 157,515.973 | 159,588.904 | 161,335.406 | 162,880.516 | 164,076.719 | 166,797.085 | 156,998.299 | 152,116.19 | 159,484.535 | 167,205.494 | 175,203.077 | 170,714.297 | 177,089.019 | 186,132.999 | 168,354.773 | 167,531.564 | 162,494.683 | 156,091.126 | 149,895.007 | 148,344.958 | 148,656.742 | 156,295.362 | 155,779.223 | 152,157.887 | 158,855.488 | 155,901.184 | 156,178.632 | 143,293.939 | 148,883.312 | 117,067.726 | 121,944.488 | 128,292.546 | 130,603.193 | 130,789.083 | 136,800.264 | 133,225.879 | 125,832.962 | 121,799.721 | 117,375.771 | 113,128.571 | 116,760.77 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 40,128.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 190,178.237 | 190,178.237 | 190,178.237 | 190,178.237 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 57,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 29,562.997 | 23,499.013 | 23,499.013 | 23,499.013 | 23,499.013 | 19,682.22 | 19,682.22 | 19,682.22 | 19,682.22 | 19,682.22 | 19,682.22 | 19,682.22 | 63,511.73 | 43,511.73 | 43,511.73 | 43,511.73 | 43,511.73 | 43,511.73 | 43,511.73 | 43,511.73 | 43,436.831 | 43,369.422 | 43,369.422 | 43,308.753 | 34,201.705 | 34,201.705 | 34,201.705 | 33,544.675 | 33,544.675 | 33,544.675 | 33,544.675 | 27,044.675 | 27,044.675 | 27,044.675 | 27,044.675 | 20,044.675 | 20,044.675 | 20,044.675 | 20,044.675 | 20,044.675 | 20,044.675 | 19,894.675 | 19,644.675 | 19,544.675 |
Ingehouden winsten
| 7,793.33 | 3,315.345 | -63,504.102 | -40,128.345 | -11,846.719 | -8,831.93 | -2,619.019 | 110.551 | -636.428 | -4,069.628 | -5,955.621 | -7,419.62 | -9,793.418 | -12,998.99 | -30,544.212 | -31,485.452 | -36,534.618 | -39,718.635 | -44,043.311 | -48,395.649 | -50,335.79 | -54,203.169 | -55,113.19 | -55,362.2 | -57,877.638 | -59,261.571 | -59,173.564 | -58,092.315 | -56,071.859 | -56,711.948 | -56,532.374 | -55,816.989 | -58,434.285 | -60,571.043 | -60,967.623 | -36,307.459 | -34,795.215 | -32,936.777 | -73,333.829 | -57,767.5 | -55,519.948 | -53,157.635 | -51,813.285 | 1,442.626 | 8,967.424 | 8,634.79 | 10,149.684 | 20,233.025 | -20,717.791 | -32,571.219 | -30,930.821 | -27,776.601 | -27,819.309 | -27,974.553 | -26,590.824 | 42,633.959 | 44,937.366 | 28,315.871 | 4,137.495 | 9,128.296 | 10,391.748 | 11,892.414 | 11,658.52 | 11,668.993 | 12,478.206 | 12,560.653 | 11,522.737 | 6,642.165 | 9,539.122 | 9,480.492 |
Overige gereserveerde algehele resultaten
| 3,403.627 | 3,399.944 | 3,398.928 | -40,128.987 | 6,972.137 | 6,972.137 | 6,972.136 | 6,972.137 | 6,972.137 | 6,972.137 | 6,888.922 | 6,888.921 | 6,888.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 247,225.211 | 247,225.211 | 308,403.314 | 290,721.634 | 39,366.781 | 39,366.781 | 39,366.782 | 39,366.781 | 39,366.782 | 39,366.781 | 39,449.996 | 39,449.997 | 39,449.996 | 46,338.918 | 60,752.128 | 59,201.201 | 52,389.853 | 52,389.853 | 52,389.853 | 52,389.853 | 51,272 | 52,389.853 | 52,389.853 | 48,175.341 | 48,175.341 | 48,175.341 | 48,212.44 | 45,723.525 | 45,723.525 | 45,723.525 | 45,726.495 | 44,627.964 | 44,627.964 | 44,627.964 | 44,627.965 | 35,677.244 | 35,677.244 | 35,677.244 | 19,567.54 | 30,970.779 | 30,970.779 | 30,970.779 | 30,970.779 | 30,974.942 | 30,974.941 | 30,987.346 | 30,905.355 | 30,815.199 | 30,769.875 | 30,654.49 | 30,928.03 | 28,234.473 | 28,176.854 | 26,589.687 | 26,589.061 | 25,069.768 | 25,017.469 | 34,193.684 | 62,729.832 | 61,805.772 | 61,634.925 | 51,539.971 | 52,034.016 | 39,754.631 | 39,828.112 | 39,513.31 | 41,057.521 | 39,484.487 | 39,791.745 | 41,407.016 |
Totaal eigen vermogen van aandeelhouders
| 448,600.406 | 444,118.737 | 438,476.377 | 440,771.526 | 92,055.196 | 95,069.985 | 101,282.896 | 104,012.466 | 103,265.488 | 99,832.287 | 97,946.294 | 96,482.296 | 94,108.497 | 90,902.925 | 87,770.913 | 85,278.745 | 45,418.233 | 42,234.216 | 37,909.539 | 33,557.201 | 30,499.208 | 27,749.681 | 26,839.66 | 22,376.138 | 19,860.7 | 18,476.767 | 18,601.873 | 11,130.223 | 13,150.679 | 12,510.59 | 12,693.134 | 8,493.195 | 5,875.899 | 3,739.141 | 3,342.561 | 19,052.005 | 20,564.249 | 22,422.687 | 9,745.442 | 16,715.009 | 18,962.561 | 21,324.874 | 22,669.224 | 75,929.298 | 83,454.095 | 83,133.866 | 84,491.87 | 94,417.646 | 53,421.506 | 41,392.024 | 34,198.914 | 34,659.577 | 34,559.25 | 32,159.809 | 33,542.913 | 101,248.402 | 103,499.51 | 89,554.23 | 93,912.002 | 97,978.743 | 99,071.348 | 83,477.06 | 83,737.211 | 71,468.299 | 72,350.993 | 72,118.638 | 72,624.933 | 66,021.327 | 68,975.542 | 70,432.183 |
Totaal eigen vermogen
| 448,600.406 | 444,118.737 | 438,476.377 | 440,771.526 | 92,055.196 | 95,069.985 | 101,282.896 | 104,012.466 | 103,265.488 | 99,832.287 | 97,946.294 | 96,482.296 | 94,108.497 | 90,902.925 | 87,770.913 | 85,278.745 | 45,418.233 | 42,234.216 | 37,909.539 | 33,557.201 | 30,499.208 | 27,749.681 | 26,839.66 | 22,376.138 | 19,860.7 | 18,476.767 | 18,601.873 | 11,130.223 | 13,150.679 | 12,510.59 | 12,693.134 | 8,493.195 | 5,875.899 | 3,739.141 | 3,342.561 | 19,052.005 | 20,564.249 | 22,422.687 | 9,745.442 | 16,715.009 | 18,962.561 | 21,324.874 | 22,669.224 | 75,929.298 | 83,454.095 | 83,133.866 | 84,491.87 | 94,417.646 | 53,421.506 | 41,392.024 | 34,198.914 | 34,659.577 | 34,559.25 | 32,159.809 | 33,542.913 | 101,248.402 | 103,499.51 | 89,554.23 | 93,912.002 | 97,978.743 | 99,071.348 | 83,477.06 | 83,737.211 | 71,468.299 | 72,350.993 | 72,118.638 | 72,624.933 | 66,021.327 | 68,975.542 | 70,432.183 |
Totaal passiva en aandeelhoudersvermogen
| 772,205.685 | 760,264.759 | 754,643.358 | 729,954.249 | 191,029.651 | 194,314.792 | 200,976.546 | 205,970.459 | 203,351.233 | 196,971.231 | 195,333.621 | 197,315.761 | 195,586.213 | 191,106.331 | 189,544.428 | 191,423.365 | 192,540.388 | 191,168.372 | 187,833.215 | 179,851.098 | 180,313.52 | 177,050.079 | 178,751.63 | 172,562.187 | 172,317.282 | 174,920.195 | 173,678.893 | 170,948.747 | 170,454.936 | 170,026.563 | 172,282.038 | 169,828.601 | 168,756.415 | 167,815.861 | 170,139.647 | 176,050.304 | 172,680.438 | 181,907.222 | 176,950.935 | 191,918.086 | 189,676.858 | 198,413.893 | 208,802.223 | 244,284.071 | 250,985.659 | 245,628.549 | 240,582.996 | 244,312.653 | 201,766.464 | 190,048.766 | 190,494.276 | 190,438.8 | 186,717.137 | 191,015.297 | 189,444.096 | 257,427.035 | 246,793.45 | 238,437.542 | 210,979.728 | 219,923.231 | 227,363.894 | 214,080.253 | 214,526.294 | 208,268.563 | 205,576.872 | 197,951.6 | 194,424.654 | 183,397.098 | 182,104.114 | 187,192.953 |