KC Co., Ltd.
KRX:029460.KS
18950 (KRW) • At close November 5, 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
| 86,748.62 | 97,539.237 | 91,524.643 | 130,286.968 | 104,277.261 | 72,204.425 | 81,168.897 | 139,509.178 | 115,121.616 | 107,234.342 | 115,302.103 | 118,516.552 | 85,223.066 | 117,018.76 | 143,254.894 | 159,499.855 | 116,262.976 | 139,344.897 | 144,436.372 | 119,141.001 | 73,763.444 | 52,105.974 | 66,325.178 | 46,314.231 | 110,561.49 | 43,922.886 | 30,413.23 | 27,077.623 | 28,589.976 | 25,666.929 | 35,531.485 | 32,606.052 | 38,214.486 | 55,070.615 | 37,370.064 | 37,046.643 | 28,860.588 | 36,709.426 | 41,808.562 | 29,411.524 | 35,630.101 | 48,075.556 | 57,320.174 | 19,360.635 | 16,909.692 | 16,357.862 | 12,126.454 | 9,687.381 | 922.594 | 2,658.098 | 1,670.3 | 3,006.33 | 1,883.886 | 7,280.819 | 3,617.094 | 2,165.773 | 1,913.938 | 1,157.661 | 5,989.157 | 4,287.243 | 3,489.991 | 7,103.398 | 3,231.167 |
Kortetermijnbeleggingen
| 183,389.873 | 151,731.634 | 148,121.816 | 141,860.544 | 155,129.185 | 166,554.432 | 167,987.732 | 111,617.306 | 99,897.497 | 96,120.106 | 96,327.916 | 75,812.985 | 104,930.445 | 116,281.727 | 124,594.203 | 89,420.854 | 49,652.626 | 54,104.321 | 47,755.528 | 41,639.82 | 85,535.614 | 119,962.955 | 85,861.744 | 82,804.573 | 98,014.738 | 82,753.625 | 62,447.382 | 38,071.645 | 69,233.551 | 48,589.426 | 67,943.361 | 80,471.952 | 80,798.276 | 82,973.5 | 87,633.877 | 66,490.14 | 65,870.771 | 71,066.005 | 61,568.378 | 65,645.607 | 59,812.571 | 39,929.319 | 22,329.557 | 14,611.357 | 24,311.765 | 36,773.552 | 44,082.234 | 34,182.86 | 3,350.071 | 12,176.307 | 22,410.64 | 7,866.301 | 17,837.599 | 11,721.31 | 23,220.703 | 16,103.019 | 18,869.626 | 11,301.301 | 21,358.747 | 20,349.787 | 34,789.805 | 6,944.731 | 14,007.521 |
Liquide middelen en kortetermijnbeleggingen
| 270,138.493 | 249,270.87 | 239,646.459 | 272,147.512 | 259,406.446 | 238,758.857 | 249,156.629 | 251,126.484 | 215,019.113 | 203,354.448 | 211,630.019 | 194,329.537 | 190,153.511 | 233,300.487 | 267,849.097 | 248,920.709 | 165,915.602 | 193,449.218 | 192,191.9 | 160,780.821 | 159,299.058 | 172,068.929 | 152,186.922 | 129,118.804 | 208,576.228 | 126,676.511 | 92,860.612 | 65,149.268 | 97,823.527 | 74,256.355 | 103,474.846 | 113,078.004 | 119,012.762 | 138,044.115 | 125,003.941 | 103,536.783 | 94,731.359 | 107,775.431 | 103,376.94 | 95,057.131 | 95,442.672 | 88,004.875 | 79,649.731 | 33,971.992 | 41,221.457 | 53,131.414 | 56,208.688 | 43,870.241 | 4,272.665 | 14,834.405 | 24,080.94 | 10,872.631 | 19,721.485 | 19,002.129 | 26,837.797 | 18,268.792 | 20,783.564 | 12,458.962 | 27,347.904 | 24,637.03 | 38,279.796 | 14,048.129 | 17,238.688 |
Nettovorderingen
| 142,845.9 | 145,307.26 | 156,747.007 | 147,201.046 | 137,866.57 | 154,209.75 | 169,279.179 | 183,627.815 | 178,553.598 | 160,113.505 | 159,533.595 | 139,960.189 | 148,497.831 | 165,062.623 | 151,110.833 | 140,899.687 | 146,055.85 | 121,304.845 | 127,119.27 | 119,415.401 | 100,423.821 | 0 | 95,897.022 | 84,116.828 | 61,062.123 | 83,436.926 | 105,588.831 | 338,977.237 | 165,891.46 | 0 | 150,416.308 | 0 | 111,311.703 | 98,839.674 | 116,685.37 | 0 | 113,144.774 | 0 | 103,146.971 | 82,086.637 | 71,916.266 | 0 | 93,834.31 | 99,484.947 | 0 | 0 | 50,937.868 | 44,981.471 | 80,990.72 | 82,567.487 | 67,209.878 | 89,799.462 | 0 | 60,044.998 | 38,868.669 | 0 | 43,027.626 | 0 | 60,629.249 | 59,256.838 | 0 | 53,452.064 | 0 |
Voorraad
| 50,106.151 | 49,103.226 | 34,719.234 | 43,112.979 | 38,349.709 | 38,093.907 | 40,737.52 | 43,681.962 | 51,405.153 | 47,892.014 | 31,341.381 | 37,940.161 | 33,542.583 | 26,028.911 | 15,944.794 | 31,554.615 | 32,332.476 | 24,663.483 | 11,043.798 | 11,158.286 | 16,164.221 | 24,173.758 | 24,387.737 | 29,119.897 | 34,483.685 | 28,069.566 | 25,324.821 | 19,740.472 | 53,391.78 | 46,453.225 | 33,429.28 | 21,159.336 | 27,564.357 | 27,376.387 | 20,441.833 | 27,340.447 | 29,165.838 | 26,955.356 | 24,504.904 | 22,324.859 | 23,001.536 | 23,023.231 | 17,498.585 | 27,198.002 | 19,851.452 | 16,031.576 | 16,627.118 | 17,153.931 | 22,415.523 | 22,535.745 | 19,780.535 | 16,149.985 | 21,237.353 | 15,371.895 | 5,936.976 | 6,610.726 | 8,325.947 | 19,240.727 | 19,616.025 | 14,767.21 | 7,053.781 | 5,206.969 | 7,662.353 |
Overige vlottende activa
| 6,368.901 | 11,555.321 | 13,317.27 | 0 | 0.001 | -0.001 | 0.001 | -0.001 | 0.001 | -0 | -0.001 | 0.001 | 0.001 | 0.001 | -0 | 0.001 | 0.001 | 0.001 | -0 | 0 | -0.001 | 94,780.473 | 0 | 9,850.696 | 10,577.765 | -0.001 | -0.001 | 0.001 | 8,210.102 | 193,436.746 | -0 | 125,092.66 | -0.001 | -0.001 | 0.001 | 111,253.383 | -0.001 | 93,453.256 | 0.001 | 0.001 | 0.001 | 82,330.448 | -0 | -0.001 | 83,629.083 | 65,289.689 | -0 | 619.57 | 3,693.373 | 1,064.795 | 1,604.244 | -0.001 | 83,653.175 | -0.001 | 0.001 | 45,169.653 | -0.001 | 61,908.989 | 0.001 | -0.003 | 28,035.127 | -0.001 | 53,128.582 |
Totaal vlottende activa
| 469,459.445 | 455,236.678 | 444,429.97 | 462,461.537 | 435,622.727 | 431,062.513 | 459,173.328 | 478,436.259 | 444,977.864 | 411,359.967 | 402,504.994 | 372,229.888 | 372,193.926 | 424,392.021 | 434,904.724 | 421,375.011 | 344,303.929 | 339,417.546 | 330,354.968 | 291,354.508 | 275,887.099 | 291,023.16 | 272,471.681 | 252,206.225 | 314,699.801 | 238,183.002 | 223,774.263 | 423,866.978 | 325,316.869 | 314,146.326 | 287,320.433 | 259,330 | 257,888.821 | 264,260.175 | 262,131.145 | 242,130.613 | 237,041.97 | 228,184.043 | 231,028.816 | 199,468.628 | 190,360.475 | 193,358.554 | 190,982.626 | 160,654.94 | 144,701.992 | 134,452.679 | 123,773.674 | 106,625.213 | 111,372.281 | 121,002.432 | 112,675.597 | 116,822.077 | 124,612.013 | 94,419.021 | 71,643.443 | 70,049.171 | 72,137.136 | 93,608.678 | 107,593.179 | 98,661.075 | 73,368.704 | 72,707.161 | 78,029.623 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 212,731.751 | 208,244.662 | 204,156.727 | 183,388.95 | 177,144.328 | 169,525.826 | 164,569.471 | 155,918.784 | 149,107.079 | 115,176.475 | 113,571.794 | 113,404.063 | 109,401.811 | 101,624.855 | 94,363.547 | 89,546.958 | 87,078.424 | 82,754.428 | 81,487.185 | 75,694.73 | 76,969.068 | 76,158.687 | 70,020.346 | 66,473.525 | 52,585.245 | 49,220.682 | 49,081.501 | 43,233.748 | 118,849.962 | 116,870.912 | 108,090.508 | 101,476.086 | 92,715.819 | 83,299.135 | 75,489.086 | 75,376.383 | 69,040.373 | 66,169.616 | 65,393.08 | 63,655.686 | 63,713.411 | 63,372.887 | 63,011.089 | 57,306.711 | 57,039.532 | 56,226.595 | 57,336.966 | 52,172.478 | 49,883.918 | 50,101.238 | 48,512.527 | 45,821.446 | 44,544.208 | 45,335.472 | 45,092.035 | 50,468.756 | 44,200.572 | 44,319.464 | 22,685.415 | 21,049.525 | 20,926.733 | 20,521.572 | 20,461.9 |
Goodwill
| 14,467.172 | 14,467.172 | 14,467.172 | 22,063.484 | 22,063.484 | 22,063.484 | 22,063.484 | 22,063.484 | 22,018.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16,815.771 | 17,209.371 | 15,098.618 | 15,370.488 | 14,890.86 | 15,114.175 | 14,774.551 | 14,888.631 | 14,936.009 | 10,159.573 | 10,252.711 | 9,788.467 | 8,192.465 | 8,176.404 | 8,304.726 | 6,803.633 | 5,998.02 | 6,399.109 | 5,359.761 | 5,592.419 | 4,959.647 | 4,917.747 | 4,845.334 | 4,767.498 | 3,905.204 | 3,926.796 | 3,949.959 | 3,565.538 | 6,980.861 | 7,049.455 | 7,156.438 | 7,517.321 | 7,571.507 | 7,747.562 | 7,973.79 | 8,373.975 | 8,462.579 | 8,689.519 | 8,661.824 | 8,862.466 | 8,665.921 | 8,917.122 | 9,597.321 | 9,563.683 | 9,826.356 | 8,686.831 | 8,804.008 | 8,875.477 | 9,686.437 | 9,951.917 | 10,213.358 | 7,039.565 | 7,224.155 | 7,408.908 | 7,853.169 | 2,412.1 | 1,726.884 | 4,267.867 | 5,775.702 | 6,142.694 | 6,208.265 | 7,205.355 | 7,293.009 |
Goodwill en immateriële activa
| 14,467.172 | 14,467.172 | 29,565.79 | 37,433.972 | 36,954.344 | 37,177.659 | 36,838.035 | 36,952.115 | 36,954.264 | 10,159.573 | 10,252.711 | 9,788.467 | 8,192.465 | 8,176.404 | 8,304.726 | 6,803.633 | 5,998.02 | 6,399.109 | 5,359.761 | 5,592.419 | 4,959.647 | 4,917.747 | 4,845.334 | 4,767.498 | 3,905.204 | 3,926.796 | 3,949.959 | 3,565.538 | 6,980.861 | 7,049.455 | 7,156.438 | 7,517.321 | 7,571.507 | 7,747.562 | 7,973.79 | 8,373.975 | 8,462.579 | 8,689.519 | 8,661.824 | 8,862.466 | 8,665.921 | 8,917.122 | 9,597.321 | 9,563.683 | 9,826.356 | 8,686.831 | 8,804.008 | 8,875.477 | 9,686.437 | 9,951.917 | 10,213.358 | 7,039.565 | 7,224.155 | 7,408.908 | 7,853.169 | 2,412.1 | 1,726.884 | 4,267.867 | 5,775.702 | 6,142.694 | 6,208.265 | 7,205.355 | 7,293.009 |
Langetermijnbeleggingen
| 358,634.077 | 400,187.073 | 372,287.405 | 212,461.206 | 217,484.77 | 185,132.906 | 170,121.166 | 214,940.342 | 251,378.302 | 314,858.86 | 337,755.122 | 293,531.347 | 404,907.198 | 319,494.294 | 207,757.302 | 187,474.708 | 263,415.853 | 199,681.311 | 212,400.645 | 191,546.669 | 165,493.371 | 156,536.529 | 136,046.527 | 190,579.986 | 130,771.837 | 31,461.162 | 33,793.352 | 18,541.158 | -10,783.22 | 7,581.96 | -11,129.251 | 355.064 | -28,334.49 | -33,730.931 | -40,274.679 | -21,030.868 | -23,190.166 | -26,856.766 | -18,761.602 | -23,980.587 | -19,266.807 | -22.315 | 16,538.585 | 32,210.573 | 21,658.529 | 4,361.595 | 1,095.571 | 10,816.876 | 37,224.541 | 26,755.199 | 16,072.817 | 33,059.932 | 21,149.803 | 25,939.043 | 11,586.255 | 17,736.433 | 14,785.117 | 25,284.293 | 13,806.613 | 13,795.18 | -1,462.24 | 25,069.317 | 17,353.039 |
Belastingvorderingen
| 4,428.514 | 4,430.736 | 4,432.958 | 3,707.479 | 3,707.479 | 3,708.302 | 4,384.847 | 3,115.592 | 3,117.919 | 2,758.647 | 2,758.647 | 2,562.575 | 2,562.575 | 2,562.575 | 2,562.575 | 2,220.698 | 2,220.698 | 2,220.698 | 2,220.698 | 2,793.993 | 2,806.119 | 6,059.524 | 2,793.993 | 2,901.667 | 2,901.667 | 2,901.667 | 3,003.305 | 5,390.552 | 10,844.334 | 11,026.31 | 12,802.929 | 3,844.547 | 9,256.271 | 9,047.112 | 10,382.375 | 8,126.398 | 7,332.059 | 4,975.678 | 4,285.847 | 4,823.403 | 4,037.954 | 3,366.609 | 3,087.231 | 2,856.603 | 1,857.767 | 616.881 | 1,629.964 | 1,631.163 | 3,528.563 | 2,681.363 | 1,013.561 | 1,819.384 | 1,318.794 | 173.434 | 1,038.381 | 1,561.818 | 2,269.035 | 1,781.888 | 1,196.145 | 1,012.875 | 1,181.353 | 1,045.884 | 825.831 |
Overige niet-vlottende activa
| 23,880.241 | 24,384.35 | 7,438.42 | 143,877.582 | 157,099.824 | 170,447.264 | 169,537.064 | 113,219.735 | 101,298.143 | 97,801.126 | 97,672.362 | 77,001.603 | 105,903.963 | 117,487.38 | 125,505.903 | 90,320.12 | 50,264.895 | 54,776.556 | 48,628.501 | 41,717.111 | 85,612.192 | 120,043.455 | 85,931.945 | 82,896.3 | 98,097.005 | 82,832.832 | 62,524.076 | 38,149.487 | 71,184.805 | 49,437.097 | 68,663.974 | 81,132.86 | 81,407.949 | 83,558.922 | 88,157.4 | 66,964.06 | 66,268.299 | 71,453.834 | 61,830.916 | 65,910.262 | 60,075.083 | 40,293.21 | 22,692.455 | 16,206.134 | 25,904.484 | 41,998.759 | 45,649.611 | 35,797.604 | 8,283.042 | 13,905.812 | 24,987.933 | 15,788.733 | 25,445.362 | 18,238.476 | 28,704.091 | 21,777.57 | 24,681.787 | 18,072.007 | 26,939.085 | 25,766.203 | 38,406.628 | 10,394.818 | 17,535.092 |
Totaal niet-vlottende activa
| 614,141.755 | 651,713.993 | 617,881.3 | 580,869.19 | 592,390.745 | 565,991.957 | 545,450.583 | 524,146.567 | 541,855.709 | 540,754.682 | 562,010.637 | 496,288.056 | 630,968.012 | 549,345.508 | 438,494.053 | 376,366.117 | 408,977.89 | 345,832.101 | 350,096.79 | 317,344.922 | 335,840.397 | 363,715.942 | 299,638.145 | 347,618.976 | 288,260.958 | 170,343.139 | 152,352.194 | 108,880.483 | 197,076.742 | 191,965.734 | 185,584.598 | 194,325.878 | 162,617.056 | 149,921.8 | 141,727.971 | 137,809.948 | 127,913.144 | 124,431.881 | 121,410.066 | 119,271.23 | 117,225.562 | 115,927.513 | 114,926.682 | 118,143.704 | 116,286.668 | 111,890.661 | 114,516.121 | 109,293.598 | 108,606.501 | 103,395.529 | 100,800.196 | 103,529.06 | 99,682.322 | 97,095.333 | 94,273.931 | 93,956.677 | 87,663.395 | 93,725.519 | 70,402.96 | 67,766.477 | 65,260.739 | 64,236.946 | 63,468.871 |
Totaal activa
| 1,083,601.2 | 1,106,950.671 | 1,062,311.27 | 1,043,330.727 | 1,028,013.472 | 997,054.47 | 1,004,623.912 | 1,002,582.826 | 986,833.573 | 952,114.648 | 964,515.631 | 868,517.944 | 1,003,161.938 | 973,737.528 | 873,398.777 | 797,741.128 | 753,281.819 | 685,249.648 | 680,451.758 | 608,699.43 | 611,727.496 | 654,739.103 | 572,109.826 | 599,825.201 | 602,960.758 | 408,526.141 | 376,126.457 | 532,747.461 | 522,393.611 | 506,112.06 | 472,905.03 | 453,655.878 | 420,505.878 | 414,181.976 | 403,859.116 | 379,940.561 | 364,955.114 | 352,615.924 | 352,438.882 | 318,739.858 | 307,586.037 | 309,286.067 | 305,909.308 | 278,798.644 | 260,988.66 | 246,343.34 | 238,289.794 | 215,918.813 | 219,978.782 | 224,397.961 | 213,475.792 | 220,351.137 | 224,294.335 | 191,514.355 | 165,917.374 | 164,005.848 | 159,800.531 | 187,334.197 | 177,996.139 | 166,427.552 | 138,629.443 | 136,944.107 | 141,498.494 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 33,186.27 | 39,125.616 | 43,495.826 | 55,743.162 | 28,722.095 | 34,837.992 | 42,473.634 | 35,879.838 | 35,502.482 | 37,394.923 | 32,234.677 | 28,535.573 | 40,276.64 | 43,119.033 | 42,482.91 | 41,243.842 | 37,146.738 | 36,991.879 | 28,954.448 | 22,638.263 | 27,393.467 | 28,979.477 | 28,257.985 | 22,707.751 | 34,964.154 | 49,179.466 | 57,765.451 | 64,187.11 | 103,441.015 | 88,650.741 | 72,765.247 | 61,376.787 | 58,693.699 | 58,715.846 | 52,661.429 | 52,952.708 | 47,371.494 | 20,445.267 | 53,403.588 | 38,398.188 | 35,866.92 | 37,243.702 | 33,113.335 | 38,416.169 | 30,844.904 | 23,602.904 | 15,870.727 | 15,244.002 | 14,858.142 | 24,122.483 | 27,077.456 | 31,421.718 | 37,420.669 | 33,050.284 | 8,501.66 | 8,611.304 | 6,890.058 | 21,212.437 | 15,718.391 | 13,771.233 | 6,844.43 | 7,359.55 | 14,332.099 |
Kortlopende schulden
| 18,490.485 | 18,273.364 | 17,083.725 | 11,658.199 | 11,356.755 | 8,114.236 | 6,069.936 | 10,185.731 | 10,205.222 | 8,435.509 | 16,555.692 | 15,518.006 | 15,242.107 | 4,759.034 | 3,228.879 | 2,434.425 | 2,696.916 | 2,837.559 | 4,032.215 | 2,296.81 | 2,382.151 | 4,574.068 | 1,863.33 | 8,505.59 | 2,632.22 | 3,353.645 | 5,353.645 | 3,211.415 | 8,298.916 | 6,001.66 | 815.82 | 750 | 701.56 | 1,067.687 | 1,171.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 603.426 | 0 | 0 | 0 | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 5,000 | 5,000 | 416.64 | 833.28 | 1,249.92 | 1,666.56 | 1,666.56 | 1,666.56 |
Belastingschulden
| 18,845.384 | 14,331.883 | 13,681.259 | 9,183.666 | 18,013.221 | 25,514.033 | 39,844.988 | 38,090.504 | 34,420.22 | 18,909.696 | 15,857.405 | 8,892.676 | 12,041.839 | 23,981.193 | 31,317.071 | 18,696.841 | 10,501.508 | 15,370.603 | 19,501.769 | 6,553.457 | 9,676.024 | 32,251.07 | 35,368.296 | 26,668.941 | 38,092.994 | 23,194.493 | 22,524.218 | 8,347.695 | 6,494.37 | 7,846.556 | 8,379.425 | 4,086.956 | 4,939.46 | 7,892.408 | 13,783.591 | 6,402.422 | 9,063.201 | 5,698.012 | 5,368.968 | 2,407.152 | 3,309.494 | 5,660.822 | 7,703.265 | 4,117.694 | 1,666.591 | 1,647.389 | 289.178 | 3,305.352 | 4,270.584 | 4,128.42 | 4,017.158 | 4,597.198 | 2,568.869 | 217.923 | 0 | 365.685 | 2,644.747 | 4,772.532 | 3,730.13 | 2,269.273 | 1,956.978 | 1,607.088 | 3,157.065 |
Uitgestelde opbrengsten
| 13,570.019 | 16,197.309 | 7,382.202 | 75,246.619 | 89,664.827 | 12,426.165 | 12,243.011 | 30,811.51 | 18,979.422 | 15,515.17 | 66,465.717 | 58,182.847 | 47,878.428 | 69,210.213 | 81,559.13 | 66,524.586 | 52,370.411 | 66,073.025 | 69,719.093 | 52,432.213 | 59,085.564 | 81,638.749 | 75,326.833 | 45,820.73 | 58,416.06 | 23,194.493 | 45,067.509 | 264,256.545 | 6,494.37 | 7,846.556 | 44,934.74 | 4,086.956 | 23,263.375 | 7,892.408 | 35,665.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,353.897 | 0 | 0 | 0 | 9,590.873 | 0 | 0 | 0 | 0 | 0 | 0 | 6,846.74 | 7,688.313 | 13,194.493 | 4,772.532 | 3,730.13 | 18,805.417 | 7,110.606 | 10,108.497 | 3,157.065 |
Overige kortlopende verplichtingen
| 67,567.05 | 72,546.794 | 68,217.809 | 0.001 | -0 | 71,421.933 | 100,532.527 | 98,610.362 | 73,141.919 | 52,113.788 | 0 | 0 | -0 | -0.001 | 0 | 0.001 | 0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 0.002 | -0 | 22,772.438 | 13,386.986 | 24,781.696 | -0.001 | 0.003 | 22,898.747 | 42,368.656 | -0 | 22,144.949 | -0.001 | 21,703.541 | 0 | 29,591.023 | 31,602.067 | 55,434.864 | 26,215.775 | 20,798.813 | 18,182.531 | 25,544.909 | 28,001.079 | 0.001 | 11,553.475 | 8,508.988 | 9,598.808 | 622.647 | 20,043.766 | 20,742.731 | 12,017.697 | 15,645.789 | 22,863.878 | 6,182.734 | -0.001 | -0.001 | -0.001 | 18,814.273 | 18,645.715 | 0.002 | 0.002 | 0.001 | 9,097.528 |
Totaal kortlopende verplichtingen
| 132,813.824 | 146,143.082 | 136,179.562 | 142,647.981 | 129,743.677 | 126,800.327 | 161,319.109 | 175,487.442 | 137,829.044 | 113,459.391 | 115,256.086 | 102,236.426 | 103,397.175 | 117,088.28 | 127,270.919 | 110,202.853 | 92,214.065 | 105,902.463 | 102,705.756 | 77,367.287 | 88,861.182 | 115,192.296 | 105,448.148 | 99,806.509 | 109,399.42 | 100,509.3 | 108,186.603 | 331,655.073 | 141,133.048 | 144,867.613 | 118,515.807 | 88,358.692 | 82,658.633 | 89,379.482 | 89,498.362 | 82,543.731 | 78,973.561 | 75,880.131 | 79,619.363 | 59,197.001 | 54,049.451 | 62,788.611 | 61,114.415 | 52,373.493 | 42,398.379 | 32,111.892 | 25,469.535 | 30,457.522 | 34,901.908 | 44,865.214 | 39,095.153 | 47,067.507 | 60,284.547 | 39,233.018 | 20,348.399 | 21,299.616 | 25,084.55 | 45,215.882 | 38,927.516 | 33,826.572 | 15,621.598 | 19,134.608 | 28,253.252 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 7,249.935 | 7,878.36 | 8,227.609 | 17,486.716 | 16,080.057 | 17,201.926 | 17,696.433 | 19,774.29 | 21,640.985 | 19,420.998 | 18,917.629 | 22,525.185 | 21,254.741 | 16,854.344 | 15,779.773 | 16,654.07 | 16,973.189 | 13,745.43 | 13,610.713 | 9,362.188 | 9,469.047 | 9,319.718 | 8,315.6 | 0 | 2,000 | 2,100 | 2,263.33 | 2,489.99 | 4,770.181 | 2,979.98 | 2,979.98 | 3,233.3 | 3,732.47 | 3,732.47 | 1,612.47 | 2,260 | 2,260 | 2,260 | 2,260 | 1,360 | 760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 0 | 5,000 | 5,000 | 5,000 | 5,416.64 | 5,833.28 | 6,249.92 |
Uitgestelde opbrengsten niet-vlottend
| 8,753.222 | 9,409.215 | 9,801.768 | 4,271.185 | 4,420.056 | 0 | 0 | 0 | 0 | 0 | 4,894.398 | 2,677.422 | 4,683.167 | 4,848.979 | 4,860.607 | 4,512.149 | 6,421.494 | 7,087.038 | 7,346.477 | 7,201.087 | 7,042.104 | 0 | 8,118.604 | 0 | 0 | 0 | 4,396.299 | 0 | 1,362.797 | 930.972 | 1,595.835 | 1,712.354 | 1,828.874 | 1,945.394 | 2,061.912 | 2,178.432 | 2,294.951 | 2,411.471 | 2,527.99 | 2,644.509 | 2,761.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 533.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 31,453.949 | 41,596.965 | 34,509.727 | 31,320.643 | 37,361.862 | 35,326.939 | 30,080.564 | 49,355.704 | 57,296.253 | 71,468.785 | 78,142.561 | 63,743.134 | 97,740.998 | 92,470.749 | 66,496.198 | 54,175.668 | 62,186.234 | 47,678.076 | 49,503.712 | 43,297.77 | 44,153.315 | 51,501.033 | 35,621.968 | 45,740.313 | 48,311.725 | 17,787.946 | 13,608.175 | 10,101.654 | 9,098.8 | 8,349.98 | 7,855.918 | 7,240.793 | 6,663.752 | 6,105.225 | 5,883.138 | 5,256.668 | 4,916.302 | 3,693.074 | 3,753.123 | 3,390.704 | 3,331.17 | 3,250.948 | 3,190.5 | 3,163.61 | 3,048.666 | 2,921.97 | 3,016.31 | 0 | 0 | 0 | 0 | 2,627.865 | 2,246.572 | 1,878.307 | 1,913.745 | 1,960.584 | 1,831.73 | 1,026.735 | 1,732.235 | 1,848.627 | 1,006.551 | 625.134 | 1,412.403 |
Overige niet-vlottende verplichtingen
| 8,369.099 | 9,223.801 | 8,672.814 | 241.777 | 85.019 | 4,341.814 | 4,764.723 | 5,073.315 | 24,499.128 | 5,134.874 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 7,426.477 | -0.001 | 9,708.179 | 1,096.936 | 3,813.469 | -0.001 | 1,431.419 | -0.001 | 2,529.75 | 1,856.534 | 1,821.292 | 1,738.311 | 1,847.92 | 1,948.344 | 1,842.495 | 1,784.441 | 1,596.971 | 1,553.674 | 1,633.82 | 1,538.094 | 1,818.232 | 1,236.205 | 2,052.958 | 2,038.066 | 2,152.451 | 2,011.663 | 2,549.029 | 2,056.708 | 2,026.478 | 1,966.018 | 985.964 | 985.964 | 985.964 | 0.001 | 375.964 | 683.775 | 1,637.593 | 1,998.278 | 1,998.278 | 2,183.202 | 2,194.765 | 2,142.582 |
Totaal niet-vlottende verplichtingen
| 55,826.206 | 68,108.341 | 61,211.917 | 53,320.321 | 57,946.994 | 56,870.679 | 52,541.72 | 74,203.309 | 103,436.366 | 96,024.657 | 101,954.588 | 88,945.741 | 123,678.907 | 114,174.072 | 87,136.578 | 75,341.887 | 85,580.917 | 68,510.544 | 70,460.902 | 59,861.045 | 60,664.466 | 68,247.228 | 52,056.171 | 55,448.492 | 51,408.661 | 23,701.415 | 20,267.803 | 14,023.063 | 15,231.777 | 14,790.682 | 14,288.267 | 14,007.739 | 13,963.407 | 13,631.009 | 11,505.864 | 11,537.595 | 11,255.694 | 9,961.516 | 10,094.787 | 9,029.033 | 8,390.293 | 5,069.18 | 4,426.705 | 5,216.568 | 5,086.732 | 5,074.421 | 5,027.973 | 2,549.029 | 2,056.708 | 2,026.478 | 1,966.018 | 8,613.829 | 8,232.536 | 7,864.271 | 7,446.91 | 7,336.548 | 2,515.505 | 7,664.328 | 8,730.513 | 8,846.905 | 8,606.393 | 8,653.179 | 9,804.905 |
Totaal passiva
| 188,640.03 | 214,251.423 | 197,391.479 | 195,968.302 | 187,690.67 | 183,671.006 | 213,860.829 | 249,690.751 | 241,265.41 | 209,484.048 | 217,210.674 | 191,182.167 | 227,076.082 | 231,262.352 | 214,407.497 | 185,544.741 | 177,794.982 | 174,413.007 | 173,166.658 | 137,228.332 | 149,525.649 | 183,439.523 | 157,504.318 | 155,255.001 | 160,808.081 | 124,210.715 | 128,454.407 | 345,678.135 | 156,364.825 | 159,658.295 | 132,804.074 | 102,366.431 | 96,622.04 | 103,010.492 | 101,004.226 | 94,081.326 | 90,229.255 | 85,841.647 | 89,714.149 | 68,226.034 | 62,439.744 | 67,857.79 | 65,541.119 | 57,590.061 | 47,485.111 | 37,186.313 | 30,497.508 | 33,006.552 | 36,958.615 | 46,891.691 | 41,061.171 | 55,681.336 | 68,517.082 | 47,097.289 | 27,795.308 | 28,636.164 | 27,600.055 | 52,880.21 | 47,658.028 | 42,673.477 | 24,227.99 | 27,787.787 | 38,058.157 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 3,967.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 6,777.022 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,696.692 | 16,210.428 | 16,210.428 | 16,210.428 | 15,738.28 | 15,738.28 | 15,603.28 | 15,158.721 | 15,158.721 | 15,158.721 | 14,727.069 | 14,727.069 | 14,727.069 | 14,307.955 | 13,957.955 | 13,957.955 |
Ingehouden winsten
| 723,402.095 | 703,986.987 | 693,510.893 | 700,865.648 | 681,295.304 | 668,296.505 | 658,190.059 | 630,874.229 | 602,424.098 | 558,752.222 | 542,997.174 | 521,991.298 | 514,145.146 | 499,393.387 | 494,792.101 | 480,479.103 | 448,371.685 | 431,877.695 | 427,993.345 | 406,103.514 | 396,267.624 | 386,891.837 | 374,098.029 | 374,287.32 | 363,596.324 | 200,766.416 | 337,046.866 | 319,822.174 | 300,686.105 | 282,086.409 | 268,387.855 | 254,284.385 | 244,436.446 | 232,940.804 | 225,246.873 | 208,868.944 | 197,939.389 | 190,163.337 | 185,578.866 | 172,991.45 | 167,564.833 | 163,530.804 | 162,081.754 | 151,692.939 | 143,518.605 | 138,319.299 | 136,743.753 | 118,415.722 | 118,523.477 | 113,121.705 | 106,171.704 | 98,443.488 | 89,767.171 | 84,238.769 | 78,228.853 | 75,520.022 | 72,184.875 | 74,826.528 | 70,951.234 | 64,383.175 | 55,887.154 | 53,714.925 | 47,570.488 |
Overige gereserveerde algehele resultaten
| 65,923.255 | 81,010.781 | 60,948.372 | 43,403.74 | 63,254.344 | 50,392.113 | 39,510.532 | 36,292.742 | 60,143.09 | 92,913.381 | 115,585.286 | 75,074.989 | 182,978.209 | 17,418.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,667.933 | 8,635.036 | 8,635.036 | 1,796.238 | 1,796.238 | 2,565.915 | 2,040.547 | -780.675 | 485.53 | 4,047.26 | 4,166.568 | 4,166.568 | 4,166.568 | 152,053.566 | 90,888.984 | 58,204.412 | 56,260.844 | 13,134.787 | 15,001.484 | 2,080.401 | 5,012.018 | 26,042.017 | -15,901.855 | 18,772.928 | 31,327.807 | 38,995.566 | -131,131.703 | -178,216.879 | 21,887.732 | 21,564.824 | 31,465.265 | 58,147.023 | 41,195.441 | 41,328.59 | 41,288.673 | 41,504.341 | 41,919.845 | 41,743.489 | 41,729.496 | 41,351.45 | 41,386.771 | 41,556.37 | 42,733.533 | 43,572.467 | 44,155.007 | 45,585.783 | 45,713.28 | 47,799.847 | 48,286.261 | 48,174.137 | 50,032.489 | 50,488.032 | 50,271.802 | 44,575.017 | 44,734.492 | 44,690.941 | 44,856.881 | 44,900.39 | 44,659.807 | 44,643.832 | 44,206.343 | 41,483.44 | 41,911.894 |
Totaal eigen vermogen van aandeelhouders
| 804,737.409 | 800,409.827 | 769,871.323 | 752,842.648 | 753,122.908 | 728,031.555 | 706,518.16 | 673,163.317 | 669,829.74 | 662,489.885 | 669,526.049 | 608,009.877 | 708,066.944 | 675,642.745 | 592,458.107 | 545,460.537 | 511,409.551 | 451,789.504 | 449,771.85 | 414,960.937 | 408,056.663 | 419,710.876 | 364,973.196 | 399,837.27 | 401,701.153 | 246,539.004 | 212,692.185 | 158,301.987 | 339,270.529 | 320,347.925 | 316,549.812 | 329,128.1 | 302,328.579 | 290,966.086 | 283,232.238 | 267,069.977 | 256,555.926 | 248,603.518 | 244,005.054 | 231,039.592 | 225,648.296 | 221,783.866 | 221,511.979 | 211,962.098 | 204,370.304 | 200,601.774 | 199,153.724 | 182,912.261 | 183,020.166 | 177,506.27 | 172,414.621 | 164,669.8 | 155,777.253 | 144,417.066 | 138,122.066 | 135,369.684 | 132,200.477 | 134,453.987 | 130,338.11 | 123,754.076 | 114,401.452 | 109,156.32 | 103,440.337 |
Totaal eigen vermogen
| 894,961.17 | 892,699.248 | 864,919.791 | 847,362.426 | 840,322.801 | 813,383.463 | 790,763.083 | 752,892.075 | 745,568.163 | 742,630.601 | 747,304.957 | 677,335.777 | 776,085.856 | 742,475.177 | 658,991.28 | 612,196.388 | 575,486.837 | 510,836.641 | 507,285.1 | 471,471.098 | 462,201.847 | 471,299.58 | 414,605.508 | 444,570.2 | 442,152.677 | 284,315.426 | 247,672.05 | 187,069.326 | 366,028.786 | 346,453.765 | 340,100.957 | 351,289.447 | 323,883.838 | 311,171.484 | 302,854.889 | 285,859.234 | 274,725.859 | 266,774.277 | 262,724.733 | 250,513.824 | 245,146.293 | 241,428.277 | 240,368.189 | 221,208.583 | 213,503.549 | 209,157.028 | 207,792.286 | 182,912.261 | 183,020.166 | 177,506.27 | 172,414.621 | 164,669.8 | 155,777.253 | 144,417.066 | 138,122.066 | 135,369.684 | 132,200.477 | 134,453.987 | 130,338.11 | 123,754.076 | 114,401.452 | 109,156.32 | 103,440.337 |
Totaal passiva en aandeelhoudersvermogen
| 1,083,601.2 | 1,106,950.671 | 1,062,311.27 | 948,810.95 | 1,028,013.472 | 997,054.469 | 1,004,623.912 | 1,002,582.826 | 986,833.573 | 952,114.648 | 964,515.631 | 868,517.944 | 1,003,161.938 | 973,737.528 | 873,398.777 | 797,741.128 | 753,281.819 | 685,249.648 | 680,451.758 | 608,699.43 | 611,727.496 | 654,739.103 | 572,109.826 | 599,825.201 | 602,960.758 | 408,526.141 | 376,126.457 | 532,747.461 | 522,393.611 | 506,112.06 | 472,905.03 | 453,655.878 | 420,505.878 | 414,181.976 | 403,859.116 | 379,940.56 | 364,955.114 | 352,615.924 | 352,438.882 | 318,739.858 | 307,586.037 | 309,286.067 | 305,909.308 | 278,798.644 | 260,988.66 | 246,343.341 | 238,289.794 | 215,918.813 | 219,978.782 | 224,397.961 | 213,475.792 | 220,351.136 | 224,294.335 | 191,514.355 | 165,917.374 | 164,005.848 | 159,800.532 | 187,334.197 | 177,996.139 | 166,427.553 | 138,629.443 | 136,944.107 | 141,498.494 |