NICE Holdings Co., Ltd.
KRX:034310.KS
11220 (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 Q4 | 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
| 511,305.477 | 609,985.234 | 577,618.087 | 668,127.964 | 544,754.17 | 557,050.7 | 530,730.331 | 564,488.919 | 525,007.45 | 617,738.701 | 604,516.299 | 638,063.948 | 615,883.482 | 620,391.508 | 674,934.465 | 574,725.982 | 530,203.792 | 537,201.964 | 535,426.061 | 536,270.357 | 537,915.916 | 486,593.44 | 475,177.296 | 456,002.795 | 457,846.508 | 438,820.499 | 464,914.194 | 445,635.366 | 307,410.235 | 303,903.732 | 320,882.697 | 290,024.613 | 262,164.133 | 215,617.668 | 205,523.067 | 189,044.621 | 163,013.206 | 186,579.144 | 224,992.58 | 218,394.245 | 162,877.688 | 157,916.419 | 176,281.227 | 163,107.39 | 146,332.202 | 130,262.983 | 30,910.761 | 30,443.102 | 22,268.597 | 56,529.17 | 46,080.131 | 47,274.845 | 55,719.34 | 70,630.112 | 63,985.424 | 8,374.302 | 22,907.038 | 21,789.189 | 13,197.609 | 4,184.296 | 3,431.449 | 64.894 | 10,572.086 | 6,666.364 | 23,014.339 | 21,325.418 | 16,773.076 |
Kortetermijnbeleggingen
| 253,697.428 | 281,621.922 | 322,823.082 | 265,512.677 | 252,310.279 | 273,621.346 | 283,711.734 | 244,121.14 | 250,001.58 | 198,228.518 | 203,992.72 | 217,190.942 | 231,054.889 | 197,682.1 | 181,706.535 | 233,719.274 | 260,500.425 | 251,215.447 | 260,397.367 | 145,414.203 | 142,462.686 | 127,403.097 | 133,799.066 | 126,894.603 | 126,777.785 | 102,665.35 | 118,367.417 | 77,425.776 | 84,900.819 | 97,759.766 | 91,124.067 | 113,447.615 | 70,828.006 | 75,406.878 | 73,557.322 | 69,785.612 | 66,104.121 | 64,158.268 | 68,339.01 | 66,573.353 | 71,822.616 | 74,925.383 | 76,889.226 | 60,492.835 | 69,214.426 | 48,773.068 | 36,424.193 | 37,509.095 | 38,369.391 | 27,203.747 | 27,060.84 | 22,624.547 | 32,174.799 | 19,972.793 | 22,923.232 | 13,684.692 | 12,605.913 | 9,744.446 | 122.324 | 1,132.473 | 532.113 | 670.354 | 879.78 | 5,579.108 | 3,077.165 | 3,586.487 | 5,585.514 |
Liquide middelen en kortetermijnbeleggingen
| 765,002.906 | 891,607.156 | 900,441.169 | 933,640.641 | 797,064.449 | 830,672.046 | 814,442.065 | 808,610.059 | 775,009.03 | 815,967.219 | 808,509.019 | 855,254.89 | 846,938.371 | 818,073.608 | 856,641 | 808,445.256 | 790,704.217 | 788,417.411 | 795,823.428 | 681,684.56 | 680,378.602 | 613,996.537 | 608,976.362 | 582,897.398 | 584,624.293 | 541,485.849 | 583,281.611 | 523,061.142 | 392,311.054 | 401,663.498 | 412,006.764 | 403,472.228 | 332,992.139 | 291,024.546 | 279,080.389 | 258,830.233 | 229,117.327 | 250,737.412 | 293,331.59 | 284,967.598 | 234,700.304 | 232,841.802 | 253,170.453 | 223,600.225 | 215,546.628 | 179,036.051 | 67,334.954 | 67,952.197 | 60,637.988 | 83,732.917 | 73,140.971 | 69,899.392 | 87,894.139 | 90,602.905 | 86,908.656 | 22,058.994 | 35,512.951 | 31,533.636 | 13,319.933 | 5,316.769 | 3,963.562 | 735.248 | 11,451.866 | 12,245.472 | 26,091.504 | 24,911.905 | 22,358.59 |
Nettovorderingen
| 933,032.699 | 864,666.723 | 940,533.195 | 987,517.256 | 752,669.687 | 702,919.375 | 839,566.523 | 957,902.654 | 782,701.731 | 705,361.335 | 751,946.838 | 783,690.443 | 656,065.644 | 592,680.112 | 601,538.642 | 713,122.339 | 606,420.573 | 582,740.916 | 625,214.355 | 598,587.104 | 521,779.677 | 502,513.652 | 500,342.742 | 0 | 0 | 0 | 431,085.183 | 421,596.686 | 372,002.519 | 0 | 333,849.002 | 331,833.057 | 0 | 286,579.636 | 260,633.469 | 293,671.695 | 255,883.072 | 190,594.965 | 236,981.958 | 0 | 184,801.698 | 160,556.157 | 152,052.168 | 175,840.307 | 164,309.429 | 181,761.199 | 28,353.282 | 0 | 0 | 27,058.791 | 23,958.509 | 0 | 25,626.226 | 26,126.526 | 22,266.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 159,975.994 | 142,305.471 | 150,503.437 | 182,561.659 | 181,666.926 | 180,213.036 | 194,941.665 | 210,517.14 | 192,162.066 | 159,757.806 | 138,831.66 | 150,121.095 | 101,991.958 | 94,227.748 | 88,293.376 | 95,632.773 | 88,513.691 | 82,847.699 | 81,845.667 | 122,645.005 | 105,104.114 | 98,191.733 | 99,030.907 | 78,042.413 | 75,939.669 | 70,570.957 | 65,662.108 | 68,636.523 | 69,040.646 | 58,540.026 | 51,029.234 | 58,989.097 | 52,802.503 | 46,146.113 | 45,655.382 | 37,391.709 | 13,728.897 | 15,163.17 | 33,160.441 | 15,283.648 | 9,304.37 | 9,161.224 | 6,825.374 | 8,795.782 | 7,985.733 | 7,623.087 | 2,269.95 | 2,466.665 | 1,788.489 | 1,890.872 | 1,694.751 | 2,214.627 | 2,904.438 | 2,184.491 | 1,448.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| -1,698,035.605 | -1,898,579.35 | -1,991,477.801 | 0.001 | -2,907.493 | -2,907.494 | -2,907.493 | -2,096.371 | -2,096.372 | -2,161.172 | -2,161.172 | -1,139.422 | -1,167.922 | -1,211.69 | -1,211.689 | -1,224.581 | -1,252.452 | -1,373.056 | -1,373.056 | -0 | -0.001 | -0.001 | -0 | 530,489.73 | 426,229.643 | 424,035.034 | -0 | -0.001 | 0.001 | 320,030.395 | -0.001 | 0.001 | 309,605.832 | -0.001 | -0 | 0.001 | -0.002 | -0.001 | 0 | 210,632.337 | 154.299 | 3,093.071 | 168.07 | 33.069 | 26.083 | 2.336 | -0.001 | 28,787.122 | 28,377.357 | 17.207 | 0 | 23,264.811 | -0.001 | 0.001 | 7.483 | -0 | 1.999 | 2 | 2 | 1.999 | 1.998 | 1.999 | 2 | 2 | 1.999 | 2 | 1.999 |
Totaal vlottende activa
| 1,846,052.501 | 1,833,993.976 | 1,985,262.707 | 2,103,719.558 | 1,728,493.569 | 1,710,896.963 | 1,846,042.76 | 1,974,933.481 | 1,747,776.455 | 1,678,925.188 | 1,697,126.345 | 1,787,927.006 | 1,603,828.051 | 1,503,769.779 | 1,545,261.329 | 1,615,975.787 | 1,484,386.029 | 1,452,632.97 | 1,501,510.395 | 1,402,916.668 | 1,307,262.393 | 1,214,701.921 | 1,208,350.011 | 1,191,429.541 | 1,086,793.605 | 1,036,091.84 | 1,080,028.901 | 1,013,294.35 | 833,354.22 | 780,233.919 | 796,885 | 794,294.383 | 695,400.474 | 623,750.294 | 585,369.24 | 589,893.638 | 498,729.294 | 456,495.546 | 563,473.99 | 510,883.583 | 428,960.671 | 405,652.254 | 412,216.064 | 408,269.383 | 387,867.873 | 368,422.673 | 97,958.185 | 99,205.984 | 90,803.834 | 112,699.787 | 98,794.232 | 95,378.83 | 116,424.802 | 118,913.923 | 110,630.843 | 70,142.378 | 62,275.222 | 58,951.663 | 25,983.371 | 17,611.99 | 20,135.506 | 12,483.329 | 22,313.38 | 28,429.879 | 43,579.559 | 39,719.782 | 38,466.78 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 926,559.265 | 897,586.509 | 880,593.015 | 887,447.784 | 876,867.746 | 870,214.405 | 866,425.515 | 888,366.329 | 852,404.616 | 799,654.394 | 780,522.601 | 724,915.911 | 685,827.054 | 643,803.993 | 620,853.714 | 605,327.022 | 606,641.905 | 558,624.597 | 541,260.189 | 540,877.935 | 535,805.2 | 486,581.309 | 433,178.694 | 299,672.158 | 289,482.021 | 270,340.321 | 265,260.736 | 262,740.315 | 242,842.081 | 249,056.591 | 249,546.764 | 237,746.114 | 265,616.005 | 260,472.64 | 264,903.79 | 256,615.919 | 220,781.485 | 219,419.165 | 329,305.795 | 212,909.707 | 179,714.3 | 190,457.101 | 188,455.218 | 223,694.38 | 219,838.925 | 213,475.647 | 71,147.429 | 67,497.995 | 63,075.493 | 62,856.834 | 63,443.22 | 58,838.885 | 53,282.969 | 51,382.56 | 51,107.098 | 53,501.794 | 57,553.076 | 57,868.325 | 66,351.25 | 35,373.369 | 35,982.615 | 35,230.646 | 34,892.78 | 34,289.324 | 35,495.024 | 35,709.12 | 36,369.953 |
Goodwill
| 154,623.155 | 119,265.868 | 119,265.868 | 119,965.946 | 119,965.946 | 119,965.946 | 119,274.518 | 119,829.215 | 119,842.851 | 119,856.488 | 119,870.124 | 120,194.079 | 120,125.109 | 114,827.642 | 114,827.642 | 0 | 116,285.177 | 118,435.89 | 115,308.833 | 135,740.751 | 135,740.751 | 135,740.751 | 136,888.107 | 119,151.942 | 119,151.942 | 119,151.942 | 0 | 120,182.916 | 102,958.715 | 0 | 0 | 106,469.717 | 107,553.629 | 108,268.19 | 108,268.19 | 0 | 84,776.965 | 58,412.874 | 63,368.2 | 58,366.25 | 50,630.957 | 50,630.957 | 50,630.957 | 52,552.28 | 52,552.28 | 52,617.28 | 2,478.157 | 2,478.156 | 0 | 2,478.157 | 2,478.157 | 2,478.157 | 0 | 2,465.914 | 2,465.915 | 2,465.915 | 2,465.915 | 2,465.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 244,886.865 | 207,756.274 | 78,768.704 | 73,705.974 | 72,286.386 | 76,852.582 | 75,887.647 | 200,159.08 | 197,116.43 | 80,744.084 | 81,498.287 | 209,502.794 | 87,659.152 | 87,638.218 | 87,913.496 | 204,746.166 | 87,313.449 | 87,698.519 | 90,753.941 | 112,057.584 | 110,262.533 | 116,590.213 | 121,843.879 | 81,986.086 | 85,425.755 | 87,292.644 | 209,136.469 | 80,888.453 | 81,778.48 | 181,928.969 | 180,892.244 | 73,475.323 | 73,104.338 | 76,878.735 | 77,310.477 | 174,729.968 | 32,350.306 | 28,877.731 | 55,253.575 | 32,465.804 | 26,954.066 | 24,674.336 | 24,977.104 | 26,543.106 | 28,078.607 | 30,896.939 | 9,367.523 | 10,042.978 | 12,608.866 | 9,704.224 | 9,868.501 | 11,023.207 | 13,536.931 | 9,730.568 | 9,838.118 | 7,830.327 | 12,562.928 | 12,536.343 | 1,299.748 | 821.702 | 888.682 | 1,185.812 | 1,375.815 | 1,603.339 | 2,245.452 | 2,383.476 | 2,169.181 |
Goodwill en immateriële activa
| 154,623.155 | 119,265.868 | 198,034.572 | 193,671.92 | 192,252.332 | 196,818.528 | 195,162.165 | 200,159.08 | 197,116.43 | 200,600.572 | 201,368.411 | 209,502.794 | 207,784.261 | 202,465.86 | 202,741.138 | 204,746.166 | 203,598.626 | 206,134.409 | 206,062.774 | 247,798.335 | 246,003.284 | 252,330.964 | 258,731.986 | 201,138.028 | 204,577.697 | 206,444.586 | 209,136.469 | 201,071.369 | 184,737.195 | 181,928.969 | 180,892.244 | 179,945.04 | 180,657.967 | 185,146.925 | 185,578.667 | 174,729.968 | 117,127.271 | 87,290.605 | 118,621.775 | 90,832.054 | 77,585.023 | 75,305.293 | 75,608.061 | 79,095.386 | 80,630.887 | 83,514.219 | 11,845.68 | 12,521.134 | 12,608.866 | 12,182.381 | 12,346.658 | 13,501.364 | 13,536.931 | 12,196.482 | 12,304.033 | 10,296.242 | 15,028.843 | 15,002.257 | 1,299.748 | 821.702 | 888.682 | 1,185.812 | 1,375.815 | 1,603.339 | 2,245.452 | 2,383.476 | 2,169.181 |
Langetermijnbeleggingen
| 423,757.815 | 202,895.489 | 213,055.142 | -51,940.157 | -59,065.71 | -62,743.505 | -62,999.911 | -16,190.026 | -34,706.274 | 6,902.475 | -1,965.599 | -13,271.439 | -44,265.37 | -21,224.646 | -2,668.477 | -44,371.161 | -72,035.131 | -77,376.968 | -106,476.133 | 23,469.482 | 19,442.64 | 38,814.889 | 11,665.497 | 39,320.488 | 31,571.94 | 46,895.491 | -29,918.571 | 16,896.711 | 7,362.668 | -9,265.769 | -1,929.733 | -33,533.066 | 66,162.672 | 55,330.055 | 60,173.698 | 65,773.957 | 65,498.448 | 64,162.419 | 17,595.854 | 41,610.471 | 36,370.879 | 34,955.365 | 38,175.022 | 44,120.297 | 34,825.449 | 50,375.116 | 188,703.615 | 149,099.735 | 147,232.892 | 133,751.228 | 137,221.216 | 140,195.045 | 125,945.892 | 130,660.115 | 130,238.249 | 112,118.998 | 107,045.859 | 104,657.102 | 132,360.661 | 129,141.857 | 123,578.305 | 125,379.668 | 71,100.47 | 58,798.997 | 42,476.682 | 40,129.846 | 35,884.039 |
Belastingvorderingen
| 54,989.405 | 53,010.577 | 53,324.505 | 49,231.874 | 48,209.295 | 49,455.327 | 51,392.363 | 52,981.937 | 48,483.645 | 44,163.466 | 47,332.341 | 44,613.024 | 44,614.666 | 46,333.4 | 47,806.207 | 47,629.856 | 50,654.126 | 45,760.961 | 40,964.874 | 38,469.691 | 39,273.408 | 40,667.243 | 41,050.63 | 31,178.586 | 30,140.404 | 16,849.967 | 17,596.127 | 14,942.959 | 13,501.575 | 12,829.574 | 12,659.276 | 16,075.506 | 15,768.827 | 12,585.926 | 12,149.732 | 15,353.707 | 10,581.358 | 10,521.617 | 12,067.407 | 13,064.575 | 13,973.129 | 13,684.163 | 11,871.586 | 6,591.145 | 5,742.157 | 4,772.483 | 849.011 | 1,088.873 | 1,088.695 | 1,088.073 | 1,088.903 | 837.92 | 738.392 | 748.546 | 763.222 | 502.216 | 497.362 | 497.851 | 8,212.671 | 8,568.032 | 7,984.942 | 11,327.181 | 11,428.501 | 15,171.06 | 3,077.165 | 453.002 | 5,585.514 |
Overige niet-vlottende activa
| 5,511.115 | 292,128.367 | 153,853.344 | 452,582.156 | 450,976.694 | 469,054.164 | 482,540.63 | 404,264.061 | 404,857.568 | 354,693.449 | 359,399.081 | 351,311.909 | 341,823.11 | 331,516.426 | 316,361.342 | 373,495.988 | 391,354.953 | 389,516.694 | 381,505.27 | 257,544.739 | 256,796.077 | 218,249.269 | 220,000.987 | 189,504.292 | 221,395.53 | 188,006.976 | 200,263.482 | 178,992.093 | 179,600.86 | 178,867.573 | 170,199.622 | 198,434.188 | 133,272.087 | 137,039.088 | 134,278.714 | 134,570.602 | 143,848.056 | 156,388.555 | 149,939.731 | 159,780.495 | 160,570.858 | 142,158.59 | 139,124.224 | 105,639.566 | 107,072.679 | 88,884.394 | 125,550.029 | 125,691.962 | 130,432.072 | 114,810.081 | 114,679.723 | 112,084.216 | 120,640.259 | 108,015.783 | 111,158.49 | 26,434.44 | 25,379.993 | 22,542.857 | 32.097 | 32.096 | 32.097 | 32.096 | 32.097 | 32.097 | 11,274.979 | 14,878.572 | 11,401.941 |
Totaal niet-vlottende activa
| 1,565,440.754 | 1,564,886.81 | 1,498,860.578 | 1,530,993.577 | 1,509,240.358 | 1,522,798.919 | 1,532,520.761 | 1,529,581.382 | 1,468,155.984 | 1,406,014.356 | 1,386,656.835 | 1,317,072.199 | 1,235,783.722 | 1,202,895.033 | 1,185,093.924 | 1,186,827.871 | 1,180,214.478 | 1,122,659.693 | 1,063,316.975 | 1,108,160.182 | 1,097,320.609 | 1,036,643.674 | 964,627.793 | 760,813.552 | 777,167.592 | 728,537.341 | 662,338.242 | 674,643.447 | 628,044.379 | 613,416.938 | 611,368.172 | 598,667.782 | 661,477.558 | 650,574.634 | 657,084.601 | 647,044.153 | 557,836.618 | 537,782.361 | 627,530.561 | 518,197.302 | 468,214.189 | 456,560.512 | 453,234.11 | 459,140.774 | 448,110.097 | 441,021.859 | 398,095.764 | 355,899.699 | 354,438.018 | 324,688.597 | 328,779.719 | 325,457.43 | 314,144.443 | 303,003.486 | 305,571.092 | 202,853.69 | 205,505.133 | 200,568.391 | 208,256.427 | 173,937.056 | 168,466.641 | 173,155.403 | 118,829.663 | 109,894.817 | 94,569.302 | 93,554.016 | 91,410.628 |
Totaal activa
| 3,411,493.254 | 3,398,880.785 | 3,484,123.286 | 3,634,713.135 | 3,237,733.927 | 3,233,695.882 | 3,378,563.521 | 3,504,514.863 | 3,215,932.439 | 3,084,939.544 | 3,083,783.18 | 3,104,999.205 | 2,839,611.773 | 2,706,664.812 | 2,730,355.253 | 2,802,803.659 | 2,664,600.507 | 2,575,292.664 | 2,564,827.369 | 2,511,076.85 | 2,404,583.001 | 2,251,345.595 | 2,172,977.804 | 1,952,243.093 | 1,863,961.197 | 1,764,629.181 | 1,742,367.144 | 1,687,937.797 | 1,461,398.599 | 1,393,650.856 | 1,408,253.173 | 1,392,962.165 | 1,356,878.032 | 1,274,324.928 | 1,242,453.84 | 1,236,937.792 | 1,056,565.912 | 994,277.908 | 1,191,004.551 | 1,029,080.885 | 897,174.86 | 862,212.766 | 865,450.174 | 867,410.157 | 835,977.969 | 809,444.532 | 496,053.949 | 455,105.683 | 445,241.852 | 437,388.384 | 427,573.951 | 420,836.26 | 430,569.244 | 421,917.409 | 416,201.935 | 272,996.068 | 267,780.355 | 259,520.055 | 234,239.798 | 191,549.045 | 188,602.147 | 185,638.732 | 141,143.043 | 138,324.696 | 138,148.862 | 133,273.797 | 129,877.408 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 117,992.806 | 1,022,437.059 | 118,397.121 | 165,585.919 | 112,783.321 | 80,448.947 | 101,161.194 | 187,034.071 | 130,660.071 | 100,151.409 | 129,657.978 | 154,859.042 | 78,546.69 | 67,310.748 | 83,186.89 | 90,977.258 | 51,888.245 | 73,390.955 | 67,421.827 | 109,898.927 | 51,137.55 | 41,882.72 | 57,783.922 | 39,431.364 | 44,837.224 | 39,218.926 | 44,863.387 | 38,642.511 | 34,949.955 | 32,153.194 | 29,639.918 | 28,182.222 | 31,083.723 | 37,201.604 | 27,850.518 | 30,302.857 | 20,745.31 | 17,110.053 | 33,123.874 | 19,843.659 | 17,419.62 | 16,074.864 | 16,674.314 | 22,854.892 | 23,020.682 | 20,652.848 | 52.028 | 54.824 | 42.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 838,444.308 | 849,383.119 | 779,615.747 | 850,580.321 | 783,672.26 | 789,470.783 | 776,947.706 | 832,275.671 | 714,381.834 | 662,735.749 | 600,416.942 | 625,321.681 | 524,566.574 | 435,963.26 | 457,638.985 | 479,114.909 | 469,192.004 | 498,335.531 | 390,783.064 | 486,767.023 | 476,467.22 | 461,129.67 | 368,925.151 | 303,082.452 | 302,214.306 | 302,523.175 | 285,301.948 | 282,238.774 | 227,945.339 | 213,983.595 | 227,330.446 | 241,586.1 | 255,566.053 | 241,627.043 | 220,760.065 | 191,293.94 | 115,060.723 | 101,485.298 | 163,962.077 | 95,989.536 | 73,840.639 | 60,255.362 | 62,232.37 | 70,542.09 | 77,002.811 | 78,797.979 | 25,057.301 | 25,055.811 | 26,250.332 | 25,380.439 | 16,427.264 | 16,473.955 | 39,564.671 | 38,926.887 | 39,156.261 | 38,664.399 | 5,426.56 | 5,304.992 | 5,000 | 4,000 | 4,000 | 4,503.078 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 16,904.537 | 12,633.113 | 10,099.318 | 18,134.981 | 13,711.122 | 27,805.025 | 22,164.013 | 27,708.578 | 19,681.628 | 32,226.717 | 20,477.539 | 23,251.468 | 19,020.433 | 37,352.342 | 22,876.027 | 24,865.842 | 22,029.785 | 25,099.919 | 22,383.523 | 23,690.079 | 24,186.977 | 20,870.372 | 18,734.583 | 23,181.567 | 24,790.128 | 27,738.716 | 18,320.993 | 20,552.134 | 20,399.987 | 28,697.191 | 26,060.067 | 20,235.572 | 16,444.281 | 16,468.732 | 15,490.719 | 12,091.897 | 11,336.753 | 10,613.908 | 15,063.259 | 12,128.72 | 15,693.131 | 21,982.155 | 11,412.004 | 13,286.989 | 12,568.283 | 3,970.66 | 3,124.315 | 4,899.029 | 6,524.162 | 3,952.539 | 3,756.992 | 4,672.103 | 4,708.39 | 5,085.23 | 2,629.255 | 2,692.026 | 2,711.797 | 842.81 | 670.143 | 858.139 | 362.418 | 1,826.992 | 2,821.803 | 3,237.416 | 3,953.253 | 5,150.396 |
Uitgestelde opbrengsten
| 1,750,452.135 | 619,243.601 | 752,092.577 | 1,025,320.849 | 789,770.99 | 803,804.396 | 612,362.81 | 596,377.98 | 486,695.523 | 463,621.245 | 494,412.8 | 787,237.802 | 708,641.252 | 673,897.369 | 688,018.198 | 682,008.445 | 620,496.06 | 548,683.866 | 671,205.145 | 541,518.198 | 538,177.563 | 493,935.214 | 490,373.32 | 485,862.722 | 413,011.649 | 382,739.888 | 408,501.126 | 374,347.024 | 306,933.626 | 305,359.782 | 322,327.797 | 281,848.672 | 250,142.64 | 222,309.224 | 239,865.859 | 244,224.212 | 200,126.698 | 172,401.644 | 233,020.706 | 209,032.961 | 182,590.55 | 172,083.751 | 177,823.147 | 168,940.112 | 152,515.622 | 145,695.212 | 48,237.534 | 49,819.041 | 49,808.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -838,444.308 | -619,243.601 | 294,895.141 | 5,417.576 | 5,011.393 | 2,312.845 | 338,423.463 | 321,817.572 | 317,764.919 | 310,203.427 | 286,174.097 | 6,244.422 | 5,415.867 | 2,824.739 | 3,992.962 | 5,663.946 | 5,117.254 | 2,812.359 | 2,258.609 | 3,785.443 | 3,034.301 | 975.729 | 545.448 | 3,117.941 | 2,468.5 | 1,133.659 | 358.549 | 2,921.446 | 2,282.265 | 784.379 | 53.201 | 2,157.63 | 1,786.95 | 548.963 | 52.051 | 2,549.336 | 1,963.43 | 619.622 | 146.869 | 2,170.423 | 50.806 | 50 | 49.999 | 55.788 | 53.328 | 730.67 | 4.005 | 0.089 | 0.001 | 48,784.174 | 46,730.477 | 42,760.566 | 45,281.099 | 50,717.705 | 48,981.291 | 29,162.552 | 24,910.153 | 26,615.527 | 9,101.627 | 8,349.065 | 10,877.749 | 7,988.525 | 8,297.037 | 12,823.983 | 14,656.993 | 14,081.625 | 16,912.335 |
Totaal kortlopende verplichtingen
| 1,868,444.941 | 1,871,820.178 | 1,945,000.586 | 2,046,904.665 | 1,691,237.964 | 1,676,036.971 | 1,828,895.173 | 1,937,505.294 | 1,649,502.347 | 1,536,711.83 | 1,510,661.817 | 1,573,662.947 | 1,317,170.383 | 1,179,996.116 | 1,232,837.035 | 1,257,764.558 | 1,146,693.563 | 1,123,222.712 | 1,131,668.645 | 1,141,969.591 | 1,068,816.634 | 997,923.333 | 917,627.842 | 831,494.479 | 762,531.679 | 725,615.648 | 739,025.01 | 698,149.755 | 572,111.185 | 552,280.95 | 579,351.362 | 553,774.624 | 538,579.366 | 501,686.834 | 488,528.493 | 468,370.345 | 337,896.161 | 291,616.617 | 430,253.526 | 327,036.579 | 273,901.615 | 248,463.977 | 256,779.83 | 262,392.882 | 252,592.443 | 245,876.709 | 73,350.868 | 74,929.765 | 76,101.52 | 74,164.613 | 63,157.741 | 59,234.521 | 84,845.77 | 89,644.592 | 88,137.553 | 67,826.951 | 30,336.713 | 31,920.519 | 14,101.627 | 12,349.065 | 14,877.749 | 12,491.603 | 8,297.037 | 12,823.983 | 14,656.993 | 14,081.625 | 16,912.335 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 32,017.351 | 63,641.325 | 65,312.118 | 148,762.44 | 173,962.169 | 192,073.581 | 167,773.705 | 160,281.806 | 202,070.897 | 197,624.025 | 182,640.579 | 145,089.037 | 169,363.43 | 195,823.934 | 166,476.538 | 174,098.304 | 166,942.147 | 141,850.64 | 145,831.908 | 160,798.393 | 175,639.025 | 121,164.855 | 118,349.727 | 111,872.734 | 116,100.261 | 83,916.498 | 97,455.677 | 95,893.082 | 56,785.421 | 38,790.791 | 26,783.684 | 33,945.436 | 33,548.884 | 18,365.526 | 18,695.252 | 37,420.273 | 30,017.343 | 31,838.595 | 56,746.422 | 37,610.983 | 0 | 8,800 | 9,800 | 7,822.438 | 5,858.797 | 3,893.951 | 32.422 | 47.357 | 65.943 | 76.226 | 9,090.099 | 9,103.612 | 6.782 | 69.047 | 75.586 | 147.48 | 38,392.566 | 39,311.295 | 39,000 | 40,197.743 | 41,000 | 41,000 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 678,434.311 | 624,206.158 | 757,668.538 | 6,695.992 | 6,848.352 | 6,854.771 | 6,686.63 | 4,544.425 | 4,248.685 | 7,299.424 | 6,102.215 | 2,604.956 | 2,559.673 | 2,496.436 | 2,563.448 | 2,316.264 | 2,331.023 | 2,294.533 | 2,494.406 | 1,713.496 | 1,426.847 | 1,484.705 | 1,421.015 | 933.924 | 973.401 | 988.103 | 982.681 | 981.83 | 990.403 | 1,048.534 | 1,445.324 | 1,244.647 | 1,337.743 | 1,747.761 | 2,101.483 | 1,782.051 | 2,033.716 | 2,981.627 | 3,061.189 | 3,388.479 | 1,893.908 | 1,873.657 | 1,836.974 | 1,962.499 | 2,022.175 | 2,062.978 | 1,770.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,004.473 | 5,748.982 | 5,660.878 | 11,248.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 17,275.302 | 14,251.329 | 11,527.558 | 11,503.257 | 8,875.255 | 12,844.893 | 14,893.372 | 20,672.947 | 19,723.917 | 16,267.356 | 16,693.054 | 17,705.246 | 17,849.128 | 18,198.127 | 19,774.355 | 23,028.38 | 24,473.675 | 19,567.244 | 19,663.764 | 24,190.678 | 24,381.183 | 23,944.254 | 24,829.231 | 8,004.479 | 9,671.386 | 10,074.61 | 11,420.48 | 13,286.23 | 13,378.71 | 13,493.798 | 13,807.807 | 14,031.228 | 20,470.541 | 23,181.539 | 22,728.869 | 21,322.316 | 14,068.038 | 15,045.749 | 18,259.45 | 15,685.184 | 15,381.786 | 14,891.185 | 15,393.211 | 19,338.984 | 19,222.014 | 21,646.399 | 20,314.74 | 25,891.722 | 29,529.508 | 29,315.05 | 29,434.361 | 29,224.232 | 28,598.448 | 27,561.397 | 24,051.049 | 12,519.011 | 7,683.463 | 7,685.075 | 9,468.792 | 1,924.927 | 2,007.254 | 5,473.92 | 5,569.571 | 4,860.016 | 3,068.263 | 3,556.085 | 3,600.978 |
Overige niet-vlottende verplichtingen
| -505,552.006 | -471,195.809 | -612,907.211 | 32,439.754 | 30,868.513 | 43,396.061 | 40,039.863 | 52,950.827 | 37,185.6 | 44,113.338 | 47,240.547 | 54,079.985 | 51,643.529 | 57,734.103 | 59,106.223 | 77,647.681 | 75,774.874 | 62,835.829 | 41,547.563 | 45,467.703 | 42,062.13 | 44,276.03 | 70,741.854 | 22,647.484 | 19,376.926 | 20,050.979 | 15,547.501 | 20,224.047 | 17,497.376 | 17,147.298 | 13,629.727 | 20,569.748 | 19,612.638 | 17,478.023 | 15,048.738 | 20,800.465 | 16,896.171 | 15,504.044 | 15,587.983 | 14,943.657 | 14,330.952 | 12,093.731 | 10,821.85 | 20,084.67 | 17,848.332 | 16,643.101 | 5,910.679 | 5,386.773 | 4,684.767 | 4,239.367 | 3,594.845 | 2,544.671 | 1,895.721 | 1,778.008 | 1,460.954 | -0 | -0 | -0 | 0.001 | 11,426.927 | 11,296.179 | 10,306.158 | 10,923.563 | 10,270.578 | 13,878.687 | 13,116.736 | 11,884.811 |
Totaal niet-vlottende verplichtingen
| 222,174.957 | 230,903.004 | 221,601.003 | 199,401.443 | 220,554.289 | 255,169.305 | 229,393.57 | 238,450.004 | 263,229.099 | 265,304.143 | 252,676.395 | 219,479.224 | 241,415.76 | 274,252.6 | 247,920.564 | 277,090.629 | 269,521.719 | 226,548.246 | 209,537.642 | 232,170.27 | 243,509.186 | 190,869.844 | 215,341.827 | 143,458.621 | 146,121.974 | 115,030.19 | 125,406.339 | 130,385.189 | 88,651.91 | 70,480.421 | 55,666.542 | 69,791.059 | 74,969.806 | 60,772.849 | 58,574.343 | 81,325.105 | 63,015.268 | 65,370.015 | 93,655.044 | 71,628.303 | 31,606.646 | 37,658.573 | 37,852.035 | 49,208.591 | 44,951.318 | 44,246.429 | 28,028.179 | 31,325.852 | 34,280.218 | 33,630.643 | 42,119.305 | 40,872.515 | 30,500.951 | 29,408.452 | 25,587.589 | 16,670.964 | 51,825.011 | 52,657.248 | 59,716.982 | 53,549.597 | 54,303.433 | 56,780.078 | 16,493.134 | 15,130.594 | 16,946.95 | 16,672.821 | 15,485.789 |
Totaal passiva
| 2,090,619.899 | 2,102,723.182 | 2,166,601.59 | 2,246,306.108 | 1,911,792.253 | 1,931,206.276 | 2,058,288.744 | 2,175,955.298 | 1,912,731.446 | 1,802,015.972 | 1,763,338.212 | 1,793,142.171 | 1,558,586.143 | 1,454,248.716 | 1,480,757.599 | 1,534,855.187 | 1,416,215.282 | 1,349,770.958 | 1,341,206.287 | 1,374,139.862 | 1,312,325.82 | 1,188,793.177 | 1,132,969.67 | 974,953.1 | 908,653.653 | 840,645.837 | 864,431.349 | 828,534.944 | 660,763.095 | 622,761.371 | 635,017.904 | 623,565.683 | 613,549.172 | 562,459.683 | 547,102.835 | 549,695.45 | 400,911.429 | 356,986.632 | 523,908.57 | 398,664.882 | 305,508.261 | 286,122.549 | 294,631.865 | 311,601.473 | 297,543.761 | 290,123.138 | 101,379.047 | 106,255.617 | 110,381.738 | 107,795.256 | 105,277.047 | 100,107.035 | 115,346.721 | 119,053.044 | 113,725.142 | 84,497.915 | 82,161.724 | 84,577.767 | 73,818.609 | 65,898.662 | 69,181.182 | 69,271.68 | 24,790.171 | 27,954.577 | 31,603.943 | 30,754.446 | 32,398.124 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 18,941.15 | 17,293.285 | 17,293.285 | 17,293.285 | 17,293.285 | 17,293.285 | 17,293.285 | 17,293.285 | 17,293.285 | 33,500 | 33,500 | 33,500 | 33,500 | 33,500 | 33,500 | 33,500 | 33,500 | 33,500 | 33,500 | 33,500 | 33,500 |
Ingehouden winsten
| 480,218.025 | 463,086.191 | 472,445.221 | 538,823.809 | 524,503.374 | 507,921.205 | 518,756.182 | 514,623.758 | 496,014.021 | 481,256.342 | 486,751.604 | 478,098.296 | 463,441.629 | 441,594.436 | 435,232.532 | 432,627.526 | 418,059.931 | 413,872.792 | 420,527.589 | 442,620.641 | 422,629.334 | 406,257.73 | 401,818.49 | 393,262.614 | 383,447.598 | 361,668.042 | 355,592.546 | 352,172.692 | 333,989.774 | 317,381.728 | 311,067.504 | 306,273.155 | 289,758.562 | 270,527.403 | 262,480.333 | 265,066.293 | 252,676.051 | 244,164.539 | 240,217.278 | 237,031.527 | 228,029.349 | 218,715.89 | 215,153.21 | 207,106.251 | 195,180.619 | 181,946.657 | 193,827.933 | 187,121.686 | 172,737.506 | 160,989.978 | 155,114.747 | 153,585.513 | 144,147.726 | 132,986.362 | 138,729.472 | 132,449.046 | 130,744.569 | 122,039.595 | 78,136.94 | 72,891.002 | 66,701.826 | 63,950.918 | 63,933.694 | 57,950.942 | 52,818.99 | 48,825.447 | 43,917.668 |
Overige gereserveerde algehele resultaten
| 32,998.573 | 33,231.337 | 31,345.905 | 34,590.504 | 31,149.834 | 31,356.529 | 33,748.659 | 33,447.821 | 30,166.801 | 24,595.055 | 21,105.877 | 22,745.076 | 23,576.827 | 23,792.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 206,715.206 | 214,950.925 | 235,611.727 | 207,419.793 | 190,662.278 | 188,137.69 | 180,779.24 | 176,921.46 | 189,224.091 | 204,028.825 | 220,109.86 | 226,507.552 | 224,869.299 | 226,654.122 | 251,721.964 | 254,075.559 | 254,293.244 | 248,542.878 | 246,211.643 | 229,076.511 | 230,773.456 | 228,085.479 | 223,540.538 | 214,522.657 | 228,624.781 | 210,877.322 | 183,333.122 | 182,094.366 | 180,856.682 | 181,810.196 | 180,547.231 | 187,678.874 | 188,834.287 | 190,622.718 | 188,861.955 | 188,431.587 | 187,463.922 | 187,415.892 | 187,675.653 | 189,205.645 | 190,472.254 | 190,427.959 | 190,396.185 | 189,525.06 | 189,966.92 | 189,663.802 | 168,833.989 | 127,547.383 | 126,633.056 | 127,891.121 | 127,542.296 | 128,486.564 | 129,969.686 | 130,204.699 | 125,482.201 | 16,114.479 | 15,098.255 | 13,269.853 | 48,784.249 | 19,259.381 | 19,219.139 | 18,916.133 | 18,919.177 | 18,919.177 | 20,225.929 | 20,193.904 | 20,061.616 |
Totaal eigen vermogen van aandeelhouders
| 738,872.954 | 730,209.603 | 758,344.003 | 799,775.255 | 765,256.636 | 746,356.574 | 752,225.231 | 743,934.189 | 734,346.063 | 728,821.372 | 746,908.492 | 746,292.074 | 730,828.904 | 710,981.968 | 705,895.646 | 705,644.236 | 691,294.325 | 681,356.82 | 685,680.381 | 690,638.302 | 672,343.94 | 653,284.359 | 644,300.178 | 626,726.421 | 631,013.529 | 591,486.514 | 557,866.818 | 553,208.208 | 533,787.606 | 518,133.074 | 510,555.885 | 512,893.179 | 497,533.999 | 480,091.271 | 470,283.438 | 472,439.03 | 459,081.123 | 450,521.581 | 446,834.081 | 445,178.322 | 437,442.753 | 428,084.999 | 424,490.545 | 415,572.461 | 404,088.689 | 390,551.609 | 381,603.072 | 331,962.354 | 316,663.847 | 306,174.384 | 299,950.328 | 299,365.362 | 291,410.697 | 280,484.346 | 281,504.958 | 182,063.525 | 179,342.824 | 168,809.448 | 160,421.189 | 125,650.383 | 119,420.965 | 116,367.051 | 116,352.871 | 110,370.119 | 106,544.919 | 102,519.351 | 97,479.284 |
Totaal eigen vermogen
| 1,320,873.356 | 1,296,157.603 | 1,317,521.696 | 1,388,407.026 | 1,325,941.674 | 1,302,489.606 | 1,320,274.778 | 1,328,559.565 | 1,303,200.993 | 1,282,923.571 | 1,320,444.968 | 1,311,857.034 | 1,281,025.63 | 1,252,416.096 | 1,249,597.654 | 1,267,948.471 | 1,248,385.224 | 1,225,521.706 | 1,223,621.083 | 1,136,936.988 | 1,092,257.182 | 1,062,552.418 | 1,040,008.134 | 977,289.993 | 955,307.544 | 923,983.344 | 877,935.795 | 859,402.853 | 800,635.503 | 770,889.485 | 773,235.269 | 769,396.482 | 743,328.86 | 711,865.244 | 695,351.006 | 687,242.342 | 655,654.483 | 637,291.276 | 667,095.981 | 630,416.004 | 591,666.599 | 576,090.217 | 570,818.31 | 555,808.685 | 538,434.208 | 519,321.394 | 394,674.902 | 348,850.066 | 334,860.115 | 329,593.127 | 322,296.904 | 320,729.225 | 315,222.523 | 302,864.365 | 302,476.794 | 188,498.153 | 185,618.632 | 174,942.288 | 160,421.189 | 125,650.383 | 119,420.965 | 116,367.051 | 116,352.871 | 110,370.119 | 106,544.919 | 102,519.351 | 97,479.284 |
Totaal passiva en aandeelhoudersvermogen
| 3,411,493.254 | 3,398,880.785 | 3,484,123.286 | 3,046,081.363 | 3,237,733.927 | 3,233,695.882 | 3,378,563.521 | 3,504,514.863 | 3,215,932.439 | 3,084,939.544 | 3,083,783.18 | 3,104,999.205 | 2,839,611.773 | 2,706,664.812 | 2,730,355.253 | 2,802,803.659 | 2,664,600.507 | 2,575,292.664 | 2,564,827.369 | 2,511,076.85 | 2,404,583.001 | 2,251,345.595 | 2,172,977.804 | 1,952,243.093 | 1,863,961.197 | 1,764,629.181 | 1,742,367.144 | 1,687,937.797 | 1,461,398.598 | 1,393,650.856 | 1,408,253.173 | 1,392,962.165 | 1,356,878.032 | 1,274,324.927 | 1,242,453.841 | 1,236,937.792 | 1,056,565.912 | 994,277.908 | 1,191,004.551 | 1,029,080.886 | 897,174.86 | 862,212.766 | 865,450.174 | 867,410.158 | 835,977.969 | 809,444.532 | 496,053.949 | 455,105.683 | 445,241.853 | 437,388.383 | 427,573.951 | 420,836.26 | 430,569.244 | 421,917.409 | 416,201.935 | 272,996.068 | 267,780.355 | 259,520.055 | 234,239.798 | 191,549.045 | 188,602.147 | 185,638.732 | 141,143.042 | 138,324.696 | 138,148.862 | 133,273.797 | 129,877.408 |