Samsung Engineering Co., Ltd.
KRX:028050.KS
18000 (KRW) • At close November 4, 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 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
| 459,828.663 | 893,885.543 | 915,023.633 | 1,327,889.711 | 667,744.286 | 879,799.533 | 1,412,070.577 | 713,712.859 | 1,030,038.545 | 822,812.723 | 1,138,310.713 | 681,214.525 | 534,375.059 | 1,298,140.281 | 747,991.437 | 660,050.138 | 824,089.436 | 684,279.911 | 589,512.194 | 569,836.209 | 403,126.947 | 515,674.784 | 369,360.461 | 423,637.167 | 573,828.784 | 776,580.332 | 745,120.509 | 764,598.548 | 662,950.928 | 705,943.529 | 882,178.525 | 559,932.336 | 663,601.816 | 740,453.615 | 695,733.686 | 807,757.425 | 416,789.164 | 452,098.667 | 388,042.973 | 353,621.822 | 338,765.241 | 284,377.477 | 263,784.128 | 262,806.519 | 294,783.517 | 411,726.774 | 436,409.775 | 493,197.296 | 506,089.411 | 510,188.589 | 560,018.146 | 678,517.607 | 359,165.664 | 341,950.606 | 147,610.547 | 240,460.25 | 289,238.327 | 465,228.678 | 416,077.748 | 237,118.978 | 156,370.714 | 149,055.044 | 415,326.626 | 59,132.883 | 142,278.704 | 36,079.143 |
Kortetermijnbeleggingen
| 850,036.868 | 540,884.423 | 555,761.584 | 418,659.409 | 765,969.658 | 886,176.058 | 598,278.277 | 481,037.3 | 482,481.056 | 460,210.364 | 205,693.604 | 374,321.973 | 344,307.718 | 45,911.419 | 54,938.065 | 62,447.901 | 109,159.113 | 188,769.394 | 150,549.407 | 91,927.282 | 13,875.825 | 59,407.971 | 51,398.141 | 39,966.414 | 24,628.829 | 23,620.58 | 92,983.884 | 90,915.227 | 122,125.89 | 112,593.84 | 98,532.046 | 115,882.061 | 177,885.185 | 167,446.096 | 117,819.446 | 122,697.561 | 122,661.239 | 148,374.245 | 201,184.949 | 111,632.141 | 103,438.937 | 101,038.233 | 107,987.653 | 64,914.435 | 58,306.33 | 86,765.968 | 51,206.302 | 49,639.46 | 151,168.333 | 139,525.617 | 181,796.449 | 157,091.057 | 168,826.038 | 384,527.288 | 860,358.896 | 732,932.7 | 750,187.341 | 421,019.182 | 201,708.28 | 370,483.93 | 425,861.287 | 407,673.626 | 307,359.037 | 408,851.494 | 287,676.447 | 284,709.411 |
Liquide middelen en kortetermijnbeleggingen
| 1,309,865.532 | 1,434,769.966 | 1,470,785.216 | 1,746,549.12 | 1,433,713.943 | 1,765,975.591 | 2,010,348.854 | 1,194,750.159 | 1,512,519.601 | 1,283,023.087 | 1,344,004.317 | 1,055,536.498 | 878,682.777 | 1,344,051.701 | 802,929.502 | 722,498.039 | 933,248.549 | 873,049.305 | 740,061.601 | 661,763.492 | 417,002.772 | 575,082.755 | 420,758.602 | 463,603.581 | 598,457.613 | 800,200.912 | 838,104.393 | 855,513.775 | 785,076.818 | 818,537.369 | 980,710.571 | 675,814.397 | 841,487.001 | 907,899.711 | 813,553.133 | 930,454.986 | 539,450.403 | 600,472.912 | 589,227.922 | 465,253.963 | 442,204.178 | 385,415.71 | 371,771.78 | 327,720.954 | 353,089.847 | 498,492.742 | 487,616.077 | 542,836.756 | 657,257.744 | 649,714.206 | 741,814.595 | 835,608.664 | 527,991.702 | 726,477.894 | 1,007,969.443 | 973,392.95 | 1,039,425.668 | 886,247.86 | 617,786.028 | 607,602.908 | 582,232.001 | 556,728.67 | 722,685.663 | 467,984.377 | 429,955.151 | 320,788.554 |
Nettovorderingen
| 4,752,037.49 | 4,029,615.48 | 3,851,889.677 | 3,186,535.682 | 3,770,856.502 | 3,133,227.922 | 3,177,710.744 | 2,792,619.59 | 2,684,055.367 | 2,671,771.9 | 2,588,595.745 | 2,149,732.423 | 2,228,992.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,325,472.254 | 1,200,447.125 | 982,841.065 | 0 | 0 | 976,634.597 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 513,809.629 | 574,747.708 | 655,423.632 | 703,487.903 | 641,217.86 | 450,387.228 | 449,237.585 | 472,335.432 | 589,094.952 | 458,982.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,297.916 | 10,276.938 | 13,317.372 | 19,021.349 | 19,144.633 | 15,541.724 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 550,657.041 | 651,060.248 | 642,667.139 | 208,631.265 | 258,341.945 | 247,522.582 | 56,107.97 | 306,576.415 | 274,361.17 | 172,084.727 | 37,551.874 | 128,495.678 | 144,843.359 | 199,937.858 | 113,042.623 | 126,595.908 | 168,508.612 | 151,759.101 | 107,817.805 | 147,412.229 | 117,057.581 | 118,705.682 | 68,178.361 | 139,283.953 | 125,646.427 | 69,295.977 | 75,693.231 | 33,507.375 | 59,663.91 | 56,615.223 | -1,628.979 | 35,517.401 | 51,592.277 | 34,877.477 | 30,043.69 | 22,014.957 | 14,202.714 | 13,258.827 | 12,883.298 | 7,360.138 | 3,963.51 | 26,451.839 | 21,577.305 | 14,626.588 | 23,463.554 | 29,104.103 | 36,113.672 | 30,455.946 | 26,936.766 | 37,193.85 | 44,887.924 | 27,854.958 | 22,789.48 | 48,486.426 | 0.001 | 0.001 | -0.001 | 829,345.635 | 911,417.248 | -0.001 | 0.001 | 610,030.404 | -0.001 | 0.001 | -0.001 | 472,632.174 |
Totaal vlottende activa
| 6,612,560.062 | 6,115,445.694 | 5,965,342.033 | 5,655,525.696 | 6,037,660.098 | 5,802,149.726 | 5,947,655.471 | 4,935,164.024 | 4,921,323.366 | 4,576,117.3 | 4,442,487.369 | 3,922,859.551 | 3,711,500.458 | 3,718,294.608 | 3,135,849.998 | 3,144,524.112 | 3,070,030.713 | 2,926,419.895 | 2,901,788.917 | 2,775,525.763 | 2,662,756.058 | 3,070,583.796 | 2,952,247.503 | 2,773,524.497 | 2,920,393.315 | 3,264,898.992 | 3,283,029.357 | 3,409,295.887 | 3,375,387.961 | 3,428,798.89 | 3,644,436.244 | 3,502,333.406 | 3,538,193.317 | 3,765,027.663 | 3,775,012.094 | 4,015,910.07 | 4,308,271.335 | 4,604,496.042 | 4,556,878.545 | 4,498,680.318 | 4,474,369.811 | 4,300,586.017 | 4,266,179.916 | 4,172,487.434 | 4,464,610.106 | 4,434,885.302 | 4,187,618.873 | 4,071,694.424 | 4,428,653.14 | 4,274,357.555 | 4,156,825.179 | 4,089,153.414 | 3,800,460.003 | 3,122,037.19 | 2,346,739.614 | 2,184,117.014 | 2,035,584.104 | 1,734,614.844 | 1,548,347.909 | 1,599,779.228 | 1,286,785.96 | 1,166,759.074 | 1,256,831.034 | 874,916.313 | 862,595.881 | 793,420.728 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 433,505.981 | 430,676.558 | 429,722.104 | 434,837.002 | 433,129.423 | 442,200.39 | 437,334.212 | 445,121.872 | 444,716.907 | 446,476.88 | 446,786.684 | 450,277.697 | 446,159.875 | 439,759.72 | 438,293.169 | 422,144.321 | 425,773.45 | 427,860.619 | 428,010.738 | 426,797.456 | 426,517.904 | 429,215.18 | 397,918.404 | 406,657.609 | 414,908.302 | 417,648.012 | 426,764.584 | 631,936.312 | 639,081.913 | 646,888.085 | 656,813.251 | 658,488.537 | 660,419.442 | 672,514.625 | 686,541.36 | 763,005.386 | 773,141.8 | 677,114.111 | 689,919.595 | 693,706.474 | 692,499.395 | 704,711.048 | 715,354.363 | 713,793.338 | 730,419.13 | 733,582.142 | 733,262.703 | 720,816.805 | 721,521.023 | 749,359.835 | 700,298.365 | 637,337.8 | 580,475.165 | 524,450.091 | 351,967.644 | 332,077.411 | 300,395.6 | 276,985.101 | 186,375.052 | 182,344.009 | 176,121.387 | 163,541.45 | 163,574.173 | 162,563.174 | 161,350.816 | 157,233.54 |
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 |
Immateriële activa
| 87,658.401 | 84,100.54 | 80,599.204 | 78,775.58 | 78,958.081 | 78,225.915 | 75,000.952 | 71,064.884 | 65,943.527 | 61,254.107 | 56,477.942 | 47,981.169 | 46,071.547 | 40,245.881 | 35,289.456 | 33,587.743 | 31,681.508 | 30,716.372 | 35,689.176 | 40,036.665 | 44,281.885 | 48,501.728 | 54,811.133 | 56,933.649 | 61,617.855 | 64,346.786 | 71,088.938 | 77,523.091 | 81,095.98 | 89,048.761 | 95,718.996 | 100,603.217 | 109,057.679 | 47,580.152 | 50,260.625 | 48,707.712 | 50,240.95 | 55,315.188 | 59,243.116 | 59,626.306 | 60,234.061 | 57,419.414 | 52,465.396 | 45,982.141 | 43,827.204 | 40,575.346 | 39,795.941 | 40,576.003 | 36,260.628 | 35,132.732 | 34,183.657 | 33,029.087 | 29,697.57 | 29,497.695 | 6,376.466 | 5,930.525 | 6,124.339 | 3,466.762 | 3,295.204 | 3,438.848 | 3,631.482 | 3,820.083 | 3,917.679 | 4,331.527 | 4,533.384 | 3,563.366 |
Goodwill en immateriële activa
| 87,658.401 | 84,100.54 | 80,599.204 | 78,775.58 | 78,958.081 | 78,225.915 | 75,000.952 | 71,064.884 | 65,943.527 | 61,254.107 | 56,477.942 | 47,981.169 | 46,071.547 | 40,245.881 | 35,289.456 | 33,587.743 | 31,681.508 | 30,716.372 | 35,689.176 | 40,036.665 | 44,281.885 | 48,501.728 | 54,811.133 | 56,933.649 | 61,617.855 | 64,346.786 | 71,088.938 | 77,523.091 | 81,095.98 | 89,048.761 | 95,718.996 | 100,603.217 | 109,057.679 | 47,580.152 | 50,260.625 | 48,707.712 | 50,240.95 | 55,315.188 | 59,243.116 | 59,626.306 | 60,234.061 | 57,419.414 | 52,465.396 | 45,982.141 | 43,827.204 | 40,575.346 | 39,795.941 | 40,576.003 | 36,260.628 | 35,132.732 | 34,183.657 | 33,029.087 | 29,697.57 | 29,497.695 | 6,376.466 | 5,930.525 | 6,124.339 | 3,466.762 | 3,295.204 | 3,438.848 | 3,631.482 | 3,820.083 | 3,917.679 | 4,331.527 | 4,533.384 | 3,563.366 |
Langetermijnbeleggingen
| 460,106.575 | 467,641.1 | 439,882.167 | -138,532.754 | -493,769.447 | -620,647.724 | -344,903.157 | -173,944.172 | -250,928.872 | -302,805.418 | -77,462.965 | -254,297.651 | -210,195.631 | 80,417.575 | 76,254.587 | 41,154.035 | 18,406.523 | -71,297.966 | -24,062.854 | -20,461.382 | 51,667.7 | 5,170.818 | 32,761.26 | 23,707.657 | 30,204.324 | 34,058.383 | -20,663.203 | 2,473.818 | -53,276.845 | -45,292.397 | -30,430.903 | -41,489.637 | -124,579.654 | -112,711.981 | -33,969.338 | -50,033.274 | -49,094.769 | -71,615.201 | -102,885.472 | -30,476.327 | -21,160.96 | -11,749.055 | 8,818.467 | 46,890.379 | 71,561.37 | 39,757.183 | 88,498.109 | 92,293.346 | -32,239.692 | -6,484.854 | -113,045.776 | -69,163.777 | -71,589.195 | -151,051.507 | -680,641.407 | -362,749.855 | -376,624.226 | -319,965.183 | -99,340.707 | -233,931.747 | -320,771.021 | -309,954.568 | -221,210.181 | -326,239.532 | -206,768.424 | -217,604.257 |
Belastingvorderingen
| 713,242.604 | 686,078.732 | 692,881.625 | 662,968.576 | 643,710.914 | 602,163.474 | 631,832.779 | 548,493.114 | 588,520.069 | 605,017.643 | 625,690.082 | 808,574.398 | 790,500.652 | 676,372.571 | 682,456.658 | 729,595.742 | 739,651.762 | 751,340.843 | 758,316.271 | 763,659.629 | 772,260.79 | 783,286.737 | 801,853.493 | 828,217.437 | 840,474.798 | 814,418.679 | 818,657.781 | 799,622.997 | 796,923.749 | 778,051.897 | 784,064.651 | 703,145.565 | 707,725.412 | 723,228.645 | 669,999.217 | 649,970.136 | 410,728.32 | 406,924.835 | 393,729.083 | 413,459.025 | 383,267.978 | 21,160.024 | 344,181.767 | 334,701.872 | 74,598.363 | 43,163.26 | 1,042.771 | 4,074.062 | 5,052.504 | 2,946.864 | 2,177.818 | 2,252.963 | 556.949 | 457.945 | 2,611.906 | 13,176.344 | 13,937.429 | 5,826.882 | 6,242.395 | 16,406.868 | 6,505.153 | 0 | 0 | 3,970.514 | 4,478.256 | 3,909.451 |
Overige niet-vlottende activa
| 242,011.164 | 185,055.795 | 192,971.481 | 859,810.76 | 1,246,607.937 | 1,381,628.143 | 1,101,802.966 | 841,506.893 | 805,427.068 | 806,390.414 | 564,743.286 | 711,486.638 | 687,777.051 | 402,842.925 | 387,432.035 | 420,811.117 | 435,457.98 | 506,021.624 | 465,969.551 | 443,461.752 | 364,800.306 | 408,269.324 | 380,056.816 | 396,194.373 | 449,998.448 | 441,366.411 | 493,957.15 | 288,088.042 | 345,428.598 | 344,244.303 | 358,818.038 | 453,542.442 | 525,352.075 | 535,208.855 | 482,914.561 | 573,059.137 | 623,631.841 | 545,068.362 | 554,981.368 | 496,867.299 | 469,537.894 | 915,230.98 | 541,775.965 | 622,997.523 | 638,601.048 | 659,604.894 | 623,334.969 | 599,984.208 | 621,045.239 | 491,546.697 | 408,175.574 | 344,216.496 | 321,281.679 | 397,167.884 | 960,480.202 | 843,813.086 | 854,551.193 | 510,152.61 | 288,040.945 | 458,959.969 | 496,385.184 | 469,557.491 | 362,040.428 | 454,342.339 | 326,642.343 | 319,393.6 |
Totaal niet-vlottende activa
| 1,936,524.725 | 1,853,552.724 | 1,836,056.581 | 1,897,859.165 | 1,908,636.908 | 1,883,570.198 | 1,901,067.752 | 1,732,242.591 | 1,653,678.699 | 1,616,333.626 | 1,616,235.028 | 1,764,022.251 | 1,760,313.494 | 1,639,638.672 | 1,619,725.905 | 1,647,292.958 | 1,650,971.223 | 1,644,641.492 | 1,663,922.883 | 1,653,494.121 | 1,659,528.584 | 1,674,443.787 | 1,667,401.106 | 1,711,710.725 | 1,797,203.727 | 1,771,838.271 | 1,789,805.25 | 1,799,644.26 | 1,809,253.395 | 1,812,940.649 | 1,864,984.032 | 1,874,290.124 | 1,877,974.954 | 1,865,820.296 | 1,855,746.424 | 1,984,709.097 | 1,808,648.142 | 1,612,807.295 | 1,594,987.691 | 1,633,182.777 | 1,584,378.368 | 1,686,772.411 | 1,662,595.957 | 1,764,365.253 | 1,559,007.115 | 1,516,682.825 | 1,485,934.492 | 1,457,744.424 | 1,351,639.702 | 1,272,501.274 | 1,031,789.639 | 947,672.569 | 860,422.168 | 800,522.108 | 640,794.811 | 832,247.511 | 798,384.335 | 476,466.172 | 384,612.889 | 427,217.947 | 361,872.185 | 326,964.456 | 308,322.099 | 298,968.022 | 290,236.375 | 266,495.7 |
Totaal activa
| 8,549,084.788 | 7,968,998.418 | 7,801,398.613 | 7,553,384.861 | 7,946,297.006 | 7,685,719.924 | 7,848,723.223 | 6,667,406.614 | 6,575,002.065 | 6,192,450.926 | 6,058,722.397 | 5,686,881.802 | 5,471,813.952 | 5,357,933.28 | 4,755,575.903 | 4,791,817.07 | 4,721,001.936 | 4,571,061.386 | 4,565,711.8 | 4,429,019.884 | 4,322,284.642 | 4,745,027.583 | 4,619,648.61 | 4,485,235.222 | 4,717,597.042 | 5,036,737.263 | 5,072,834.607 | 5,208,940.147 | 5,184,641.356 | 5,241,739.539 | 5,509,420.276 | 5,376,623.53 | 5,416,168.271 | 5,630,847.959 | 5,630,758.519 | 6,000,619.167 | 6,116,919.477 | 6,217,303.337 | 6,151,866.236 | 6,131,863.096 | 6,058,748.179 | 5,987,358.429 | 5,928,775.873 | 5,936,852.687 | 6,023,617.221 | 5,951,568.126 | 5,673,553.363 | 5,529,438.848 | 5,780,292.842 | 5,546,858.829 | 5,188,614.818 | 5,036,825.982 | 4,660,882.171 | 3,922,559.298 | 2,987,534.425 | 3,016,364.525 | 2,833,968.439 | 2,211,081.016 | 1,932,960.797 | 2,026,997.175 | 1,648,658.145 | 1,493,723.53 | 1,565,153.133 | 1,173,884.334 | 1,152,832.256 | 1,059,916.428 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 822,009.202 | 836,802.359 | 874,500.173 | 629,007.889 | 3,046,557.01 | 3,062,735.294 | 934,862.604 | 2,630,172.87 | 2,891,070.126 | 712,980.759 | 798,813.361 | 719,944.68 | 618,287.886 | 651,877.193 | 610,883.875 | 1,934,132.352 | 593,272.002 | 558,826.205 | 515,715.496 | 1,961,474.948 | 1,933,021.576 | 2,079,756.806 | 2,097,273.938 | 1,752,773.63 | 1,824,006.488 | 1,947,206.942 | 478,088.408 | 1,276,460.62 | 1,132,386.533 | 1,205,822.293 | 798,185.175 | 1,933,459.82 | 1,848,301.605 | 2,038,202.359 | 2,633,653.676 | 1,291,351.635 | 935,886.391 | 1,269,411.091 | 3,180,853.846 | 2,833,428.567 | 1,314,061.067 | 1,024,806.37 | 2,946,144.677 | 2,812,644.779 | 2,876,924.6 | 2,931,999.303 | 2,685,773.29 | 2,585,690.76 | 3,112,532.618 | 3,080,411.534 | 3,208,869.743 | 2,759,322.4 | 2,776,336.888 | 2,267,831.878 | 700,803.21 | 626,618.964 | 554,300.537 | 335,598.863 | 274,302.801 | 304,885.574 | 335,608.971 | 289,654.226 | 224,924.902 | 176,081.868 | 208,786.529 | 238,945.566 |
Kortlopende schulden
| 109,346.422 | 152,349.521 | 128,484.642 | 171,481.732 | 238,676.305 | 460,076.75 | 231,871.003 | 161,492.46 | 141,232.202 | 77,822.578 | 40,848.588 | 24,665.727 | 85,105.735 | 95,734.456 | 241,514.493 | 388,387.05 | 171,892.527 | 166,389.704 | 156,603.055 | 218,971.416 | 269,601.128 | 598,312.461 | 557,544.447 | 879,783.783 | 1,038,361.419 | 1,235,791.791 | 1,176,885.964 | 1,107,036.24 | 1,036,228.058 | 1,507,126.377 | 1,451,606.902 | 1,619,016.52 | 1,646,574.639 | 981,473.022 | 1,965,303.101 | 1,770,256.78 | 1,006,131.036 | 1,701,178.476 | 1,319,050.864 | 1,611,402.195 | 1,257,080.839 | 1,258,109.797 | 1,165,088.073 | 1,434,781.51 | 1,018,481.014 | 646,806.187 | 374,050.373 | 529,640.724 | 402,834.02 | 133,745.535 | 4,344.351 | 475,946.675 | 233,871.209 | 5,146.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 200,147.63 | 94,512.238 | 158,499.492 | 130,069.797 | 72,127.24 | 47,386.885 | 90,391.322 | 65,613.949 | 50,126.969 | 47,995.836 | 55,220.391 | 186,473.479 | 166,290.572 | 25,901.865 | 12,679.051 | 26,112.217 | 18,844.453 | 17,788.233 | 28,200.032 | 21,864.674 | 15,547.026 | 10,788.117 | 11,607.032 | 24,189.036 | 15,247.407 | 10,297.026 | 22,589.284 | 19,466.681 | 11,628.518 | 4,192.914 | 37,208.855 | 13,294.751 | 8,872.474 | 9,019.165 | 14,806.328 | 27,536.777 | 27,705.633 | 11,738.79 | 59,300.264 | 23,336.548 | 12,562.233 | 4,397.592 | 21,763.728 | 11,012.301 | 26,912.817 | 74,648.758 | 91,951.401 | 101,173.143 | 93,608.631 | 138,007.05 | 118,650.801 | 91,036.433 | 86,923.389 | 81,629.521 | 41,741.922 | 39,804.252 | 40,700.361 | 4,807.156 | 19,564.441 | 43,132.035 | 39,646.427 | 15,354.192 | 21,816.035 | 35,520.793 | 22,878.415 | 43,367.77 |
Uitgestelde opbrengsten
| 2,073,992.109 | 1,767,778.587 | 1,687,599.715 | 2,632,900.409 | 715,367.838 | 2,226,282.565 | 2,546,663.817 | 1,862,600.299 | 2,039,531.797 | 2,169,714.554 | 2,851,893.81 | 2,521,135.663 | 2,543,074.992 | 2,510,988.142 | 1,949,120.363 | 465,697.314 | 2,048,016.449 | 2,022,150.031 | 2,193,905.759 | 521,468.731 | 476,825.908 | 515,382.373 | 565,241.364 | 481,258.022 | 450,711.459 | 399,023.496 | 1,918,922.533 | 1,036,839.693 | 1,270,903.192 | 1,248,493.715 | 1,959,348.931 | 359,306.966 | 381,874.298 | 403,178.638 | 170,589.713 | 1,783,546.555 | 1,887,530.351 | 1,626,962.298 | 213,606.891 | 166,175.157 | 1,763,910.968 | 2,026,425.788 | 161,007.864 | 269,992.066 | 333,894.573 | 408,596.238 | 489,593.985 | 407,762.191 | 458,434.127 | 572,485.422 | 429,852.533 | 372,003.883 | 322,125.167 | 339,725.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,589,048.206 | 1,406,542.141 | 1,526,364.962 | 604,385.787 | 516,966.472 | -1,166,399.72 | 1,299,615.74 | -800,226.931 | -1,050,166.179 | 882,554.877 | 161,129.707 | 212,438.569 | 174,449.007 | 153,982.093 | 159,562.381 | 146,167.524 | 139,548.994 | 147,846.784 | 111,266.184 | 109,486.573 | 129,908.912 | 138,154.574 | 158,166.13 | 14,502.577 | 15,780.184 | 16,542.253 | 121,718.177 | 116,792.564 | 117,753.346 | 118,066.382 | 103,558.19 | 87,476.092 | 81,626.238 | 79,096.611 | 14,209.38 | 252,566.621 | 220,032.914 | 190,897.662 | 8,586.8 | 8,881.283 | 3,331.279 | 1,713.239 | 5,164.315 | 3,290.35 | 3,780.284 | 115,080.127 | 4,663.811 | 2,397.734 | 1,643.795 | 112,325.689 | 1,774.145 | 1,606.734 | 1,961.235 | 94,716.142 | 1,264,458.523 | 1,414,744.105 | 1,392,378.869 | 1,041,259.427 | 895,879.037 | 1,029,900.464 | 686,480.988 | 634,800.865 | 723,305.709 | 436,691.574 | 428,241.297 | 339,841.454 |
Totaal kortlopende verplichtingen
| 4,594,395.939 | 4,163,472.607 | 4,216,949.492 | 4,037,775.816 | 4,517,567.625 | 4,582,694.889 | 5,013,013.164 | 3,854,038.698 | 4,021,667.946 | 3,843,072.769 | 3,852,685.466 | 3,478,184.639 | 3,420,917.62 | 3,412,581.885 | 2,961,081.111 | 2,934,384.24 | 2,952,729.973 | 2,895,212.724 | 2,977,490.494 | 2,811,401.667 | 2,809,357.523 | 3,331,606.214 | 3,378,225.879 | 3,128,318.012 | 3,328,859.55 | 3,598,564.482 | 3,695,615.082 | 3,537,129.117 | 3,557,271.129 | 4,079,508.767 | 4,312,699.197 | 3,999,259.398 | 3,958,376.78 | 3,501,950.63 | 4,783,755.869 | 5,097,721.591 | 4,049,580.692 | 4,788,449.527 | 4,722,098.401 | 4,619,887.202 | 4,338,384.153 | 4,311,055.194 | 4,277,404.929 | 4,520,708.705 | 4,233,080.471 | 4,102,481.855 | 3,554,081.459 | 3,525,491.409 | 3,975,444.56 | 3,898,968.18 | 3,644,840.772 | 3,608,879.692 | 3,334,294.499 | 2,707,419.674 | 1,965,261.733 | 2,041,363.069 | 1,946,679.406 | 1,376,858.29 | 1,170,181.838 | 1,334,786.038 | 1,022,089.959 | 924,455.091 | 948,230.611 | 612,773.442 | 637,027.826 | 578,787.02 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 12,787.519 | 14,025.036 | 16,061.874 | 15,322.741 | 0 | -682.906 | 0 | 18,087.155 | 19,022.814 | 0 | 22,677.901 | 23,761.678 | 18,443.175 | 22,715.135 | 25,501.186 | 28,020 | 29,119.68 | 29,648 | 28,642 | 29,294 | 27,623 | 66,297.609 | 34,500 | 118,000 | 168,500 | 268,000 | 471,000 | 446,000 | 0 | 0 | 54,727.5 | 157,225.938 | 849,825.313 | 856,758.75 | 983,726.5 | 772,645.25 | 220,945 | 219,700 | 210,067.5 | 431,595 | 427,485 | 422,070 | 139,815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,464.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -12,787.519 | 0 | 8,008.32 | 7,590.626 | 0 | 682.906 | 0 | 0 | 0 | 0 | 41,532.176 | 29,254.559 | 20,784.619 | 9,259.399 | 0.707 | 71,028.009 | 65,759.025 | 0.709 | 93,111.01 | 83,516.36 | 81,531.129 | 0.204 | 92,194.711 | 86,617.957 | 65,863.698 | 240.078 | 81,456.141 | 71,830.14 | 0 | 0 | 121,490.228 | 114,314.275 | 97,302.317 | 85,185.231 | 92,873.656 | 77,097.536 | 72,138.045 | 59,605.037 | 126,209.68 | 107,819.791 | 101,823.833 | 88,391.361 | 180,922.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,715.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8,328.667 | 67,561.199 | 65,842.749 | 76,552.38 | 69,627.343 | 26,665.699 | 30,617.881 | 30,420.726 | 34,475.015 | 20,592.066 | 24,533.127 | 54,997.978 | 34,022.128 | 29,005.318 | 14,082.426 | 30,979.437 | 37,892.499 | 32,514.368 | 25,565.011 | 25,457.15 | 20,615.822 | 17,182.529 | 23,468.771 | 17,110.564 | 16,334.922 | 13,334.238 | 13,325.423 | 16,671.11 | 15,319.704 | 16,747.934 | 14,342.337 | 13,283.079 | 13,491.429 | 14,887.861 | 14,923.186 | 12,723.985 | 12,775.235 | 12,796.816 | 12,868.943 | 12,947.52 | 12,960.723 | 13,087.76 | 13,050.362 | 13,110.419 | 13,868.51 | 13,944.228 | 34,702.396 | 35,334.238 | 31,019.106 | 39,748.978 | 22,929.292 | 24,785.552 | 42,666.121 | 40,568.589 | 17,773.972 | 3,156.044 | 4,733.683 | 3,844.975 | 4,435.277 | 12,508.108 | 11,823.317 | 16,955.509 | 12,887.549 | 8,730.243 | 8,762.412 | 4,755.347 |
Overige niet-vlottende verplichtingen
| 221,783.213 | 212,997.722 | 206,243.041 | 186,578.233 | 266,144.02 | 261,773.113 | 228,051.771 | 264,732.883 | 225,627.509 | 217,058.825 | 220,986.085 | 179,715.375 | 170,454.529 | 178,846.273 | 166,702.313 | 275,609.305 | 174,992.389 | 154,261.204 | 237,821.348 | 198,638.408 | 177,870.575 | 159,937.39 | 153,800.278 | 156,436.882 | 164,174.35 | 158,981.945 | 119,562.211 | 86,070.678 | 89,322.523 | 151,516.364 | 195,662.117 | 118,997.572 | 146,465.482 | 128,786.697 | 203,070.475 | 188,205.214 | 171,393.396 | 172,395.638 | 184,249.768 | 211,213.773 | 208,414.8 | 220,473.642 | 222,200.707 | 288,418.633 | 471,695.536 | 447,847.76 | 344,724.931 | 337,341.058 | 291,536.1 | 245,915.592 | 207,487.947 | 208,665.745 | 109,387.201 | 181,569.739 | 117,860.194 | 106,632.979 | 102,469.189 | 104,420.536 | 97,391.816 | 100,401.145 | 83,864.918 | 79,828.861 | 83,497.026 | 75,508.036 | 72,170.781 | 82,622.963 |
Totaal niet-vlottende verplichtingen
| 230,111.881 | 280,558.921 | 286,110.826 | 287,200.807 | 358,684.729 | 288,438.812 | 258,669.652 | 295,153.608 | 278,189.679 | 256,673.704 | 245,519.212 | 298,923.429 | 257,492.893 | 247,079.384 | 212,759.273 | 332,090.634 | 311,932.897 | 281,654.277 | 293,035.068 | 345,848.568 | 311,296.758 | 286,274.048 | 243,566.863 | 300,242.157 | 385,127.229 | 406,679.881 | 401,127.711 | 655,197.929 | 622,472.367 | 168,264.298 | 210,004.454 | 308,498.379 | 431,497.124 | 1,090,802.188 | 1,159,937.643 | 1,277,529.355 | 1,033,911.417 | 478,275.499 | 476,423.749 | 560,438.473 | 760,790.314 | 762,870.235 | 745,712.43 | 622,266.609 | 485,564.046 | 461,791.988 | 379,427.327 | 372,675.296 | 322,555.206 | 285,664.57 | 230,417.239 | 233,451.297 | 229,233.725 | 222,138.328 | 135,634.166 | 109,789.023 | 107,202.872 | 108,265.511 | 101,827.093 | 112,909.253 | 95,688.235 | 96,784.37 | 96,384.575 | 84,238.279 | 80,933.193 | 87,378.31 |
Totaal passiva
| 4,824,507.82 | 4,444,031.528 | 4,503,060.317 | 4,324,976.622 | 4,876,252.353 | 4,871,133.7 | 5,271,682.816 | 4,149,192.306 | 4,299,857.625 | 4,099,746.474 | 4,098,204.679 | 3,777,108.068 | 3,678,410.514 | 3,659,661.269 | 3,173,840.385 | 3,266,474.874 | 3,264,662.87 | 3,176,867.001 | 3,270,525.562 | 3,157,250.236 | 3,120,654.281 | 3,617,880.262 | 3,621,792.741 | 3,428,560.169 | 3,713,986.779 | 4,005,244.362 | 4,096,742.793 | 4,192,327.046 | 4,179,743.496 | 4,247,773.065 | 4,522,703.651 | 4,307,757.777 | 4,389,873.904 | 4,592,752.818 | 5,943,693.512 | 6,375,250.946 | 5,083,492.109 | 5,266,725.027 | 5,198,522.149 | 5,180,325.675 | 5,099,174.468 | 5,073,925.43 | 5,023,117.359 | 5,142,975.314 | 4,718,644.517 | 4,564,273.842 | 3,933,508.786 | 3,898,166.704 | 4,297,999.765 | 4,184,632.751 | 3,875,258.012 | 3,842,330.989 | 3,563,528.224 | 2,929,558.002 | 2,100,895.899 | 2,151,152.091 | 2,053,882.278 | 1,485,123.801 | 1,272,008.931 | 1,447,695.291 | 1,117,778.194 | 1,021,239.461 | 1,044,615.187 | 697,011.721 | 717,961.019 | 666,165.331 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 52,074.139 | 0 | 6,411.161 | 41,406.339 | 54,794.574 | 45,565.154 | 61,478.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 980,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
Ingehouden winsten
| 2,948,727.468 | 2,629,907.59 | 2,448,460.986 | 2,314,253.827 | 2,163,846.423 | 1,853,937.5 | 1,676,536.258 | 1,431,087.097 | 1,266,593.543 | 1,126,088.013 | 1,011,607.15 | 948,583.448 | 840,557.726 | 747,334.597 | 688,893.203 | 651,708.662 | 582,043.42 | 513,988.203 | 518,602.995 | 478,428.107 | 405,812.89 | 333,546.088 | 197,768.077 | 251,871.099 | 195,896.832 | 174,510.697 | 141,017.618 | 209,636.516 | 202,677.405 | 170,860.807 | -207,257.835 | -210,986.301 | -212,886.853 | -215,195.45 | -516,937.554 | -305,070.292 | 1,026,759.83 | 1,025,730.909 | 1,013,344.27 | 1,020,728.006 | 1,006,226.282 | 983,327.746 | 958,397.78 | 868,843.464 | 1,393,121.172 | 1,485,807.087 | 1,771,202.25 | 1,658,914.999 | 1,534,554.49 | 1,391,201.357 | 1,358,353.33 | 1,208,259.565 | 1,079,732.455 | 967,006.56 | 836,381.496 | 748,868.237 | 650,995.406 | 598,254.478 | 530,745.588 | 458,801.287 | 413,175.422 | 356,234.888 | 309,551.64 | 264,984.118 | 228,060.203 | 192,826.02 |
Overige gereserveerde algehele resultaten
| 12,254.138 | 16,030.946 | -25,255.604 | 7,107.885 | 10,795.092 | 4,832.262 | -52,074.139 | 69,333.593 | -6,411.161 | -41,406.339 | -54,794.574 | -45,565.154 | -61,478.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70,048.364 | 70,048.364 | 70,048.364 | 98,148.204 | 91,391.631 | 94,305.302 | 36,640.544 | 89,647.876 | 74,799.388 | 30,415.85 | 10,700.57 | 17,593.042 | -1,378.432 | -2,732.554 | -68,194.768 | -75,107.049 | -83,818.866 | -78,013.376 | -183,440.819 | -168,261.956 | -168,180.183 | -169,197.166 | -158,701.125 | -150,521.915 | -146,961.234 | -102,696.883 | -123,404.037 | -155,137.244 | -159,824.036 | -139,319.722 | 228,708.391 | 298,123.157 | 257,579.601 | 271,696.202 | 2,448.436 | -268,068.998 | -194,318.011 | -275,499.364 | -260,646.8 | -269,768.071 | -246,641.975 | -269,205.292 | -251,893.961 | -274,011.636 | -287,876.77 | -298,332.128 | -231,737.747 | -200,113.506 | -225,826.889 | -202,619.308 | -207,713.888 | -174,940.384 | -144,756.391 | -135,019.87 | -149,742.971 | -83,655.804 | -70,909.245 | -72,297.263 | -69,793.722 | -79,499.404 | -82,295.47 | -83,750.82 | 10,986.306 | 11,888.495 | 6,811.034 | 925.077 |
Totaal eigen vermogen van aandeelhouders
| 4,011,029.97 | 3,695,986.9 | 3,473,253.746 | 3,399,509.916 | 3,246,033.146 | 2,933,075.064 | 2,693,176.802 | 2,570,068.566 | 2,321,392.93 | 2,136,503.863 | 2,002,307.72 | 1,946,176.49 | 1,819,179.293 | 1,724,602.043 | 1,600,698.435 | 1,556,601.613 | 1,478,224.554 | 1,415,974.827 | 1,315,162.176 | 1,290,166.15 | 1,217,632.707 | 1,144,348.922 | 1,019,066.952 | 1,081,349.184 | 1,028,935.598 | 1,051,813.814 | 997,613.581 | 1,034,499.272 | 1,022,853.369 | 1,011,541.085 | 1,001,450.556 | 1,067,136.856 | 1,024,692.748 | 1,036,500.752 | -314,489.118 | -373,139.29 | 1,032,441.819 | 950,231.545 | 952,697.469 | 950,959.935 | 959,584.307 | 914,122.454 | 906,503.819 | 794,831.828 | 1,305,244.402 | 1,387,474.959 | 1,739,464.503 | 1,658,801.493 | 1,508,727.601 | 1,388,582.049 | 1,350,639.443 | 1,233,319.181 | 1,134,976.064 | 1,031,986.69 | 886,638.525 | 865,212.433 | 780,086.161 | 725,957.215 | 660,951.866 | 579,301.883 | 530,879.952 | 472,484.068 | 520,537.946 | 476,872.613 | 434,871.237 | 393,751.097 |
Totaal eigen vermogen
| 3,724,576.968 | 3,524,966.89 | 3,298,338.296 | 3,228,408.239 | 3,070,044.652 | 2,814,586.224 | 2,577,040.407 | 2,518,214.308 | 2,275,144.44 | 2,092,704.452 | 1,960,517.718 | 1,909,773.734 | 1,793,403.439 | 1,698,272.011 | 1,581,735.518 | 1,525,342.197 | 1,456,339.066 | 1,394,194.386 | 1,295,186.238 | 1,271,769.648 | 1,201,630.361 | 1,127,147.321 | 997,855.868 | 1,056,675.053 | 1,003,610.263 | 1,031,492.901 | 976,091.814 | 1,016,613.101 | 1,004,897.86 | 993,966.474 | 986,716.625 | 1,068,865.753 | 1,026,294.368 | 1,038,095.141 | -312,934.993 | -374,631.779 | 1,033,427.369 | 950,578.311 | 953,344.087 | 951,537.421 | 959,573.712 | 913,432.999 | 905,658.514 | 793,877.373 | 1,304,972.704 | 1,387,294.284 | 1,740,044.577 | 1,631,272.143 | 1,482,293.077 | 1,362,226.078 | 1,313,356.806 | 1,194,494.993 | 1,097,353.948 | 993,001.295 | 886,638.525 | 865,212.433 | 780,086.161 | 725,957.215 | 660,951.866 | 579,301.883 | 530,879.952 | 472,484.068 | 520,537.946 | 476,872.613 | 434,871.237 | 393,751.097 |
Totaal passiva en aandeelhoudersvermogen
| 8,549,084.788 | 7,968,998.418 | 7,801,398.613 | 7,553,384.861 | 7,946,297.006 | 7,685,719.924 | 7,848,723.223 | 6,667,406.614 | 6,575,002.065 | 6,192,450.926 | 6,058,722.397 | 5,686,881.802 | 5,471,813.952 | 5,357,933.28 | 4,755,575.903 | 4,791,817.07 | 4,721,001.936 | 4,571,061.386 | 4,565,711.8 | 4,429,019.884 | 4,322,284.642 | 4,745,027.583 | 4,619,648.61 | 4,485,235.222 | 4,717,597.042 | 5,036,737.263 | 5,072,834.607 | 5,208,940.147 | 5,184,641.356 | 5,241,739.539 | 5,509,420.276 | 5,376,623.53 | 5,416,168.272 | 5,630,847.959 | 5,630,758.519 | 6,000,619.167 | 6,116,919.478 | 6,217,303.337 | 6,151,866.236 | 6,131,863.096 | 6,058,748.179 | 5,987,358.429 | 5,928,775.873 | 5,936,852.687 | 6,023,617.221 | 5,951,568.126 | 5,673,553.363 | 5,529,438.848 | 5,780,292.842 | 5,546,858.829 | 5,188,614.818 | 5,036,825.982 | 4,660,882.172 | 3,922,559.297 | 2,987,534.424 | 3,016,364.525 | 2,833,968.439 | 2,211,081.016 | 1,932,960.797 | 2,026,997.174 | 1,648,658.146 | 1,493,723.529 | 1,565,153.133 | 1,173,884.334 | 1,152,832.256 | 1,059,916.428 |