HANMI Semiconductor Co., Ltd.
KRX:042700.KS
104200 (KRW) • At close October 18, 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 | 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
| 110,989.461 | 142,759.892 | 179,732.421 | 111,945.948 | 91,583.855 | 94,789.962 | 90,895.692 | 38,382.464 | 34,425.673 | 27,950.941 | 49,608.465 | 12,821.37 | 6,529.651 | 50,012.758 | 81,154.268 | 26,379.499 | 28,516.128 | 62,372.672 | 47,806.1 | 52,372.393 | 21,300.05 | 12,505.891 | 24,854.972 | 31,500.789 | 11,343.82 | 38,461.275 | 73,470.89 | 77,244.996 | 62,689.619 | 54,833.758 | 68,623.111 | 63,077.791 | 36,872.241 | 7,199.078 | 35,959.586 | 36,199.711 | 43,259.326 | 32,217.662 | 40,486.238 | 45,923.363 | 48,371.133 | 46,752.633 | 29,278.686 | 14,732.413 | 9,678.026 | 5,723.146 | 4,377.675 | 10,536.942 | 3,273.996 | 44,102.215 | 1,953.154 | 2,765.232 | 5,516.013 | 6,304.081 | 3,958.909 | 3,995.654 | 7,810.44 | 3,708.93 | 4,193.395 | 4,091.15 |
Kortetermijnbeleggingen
| 7.021 | 305.789 | 303.563 | 69.631 | 606.387 | 13,107.631 | 12,743.2 | 69.631 | 69.631 | 69.631 | 69.631 | 82.503 | -7,678.085 | -6,047.097 | -6,070.557 | -19,699.651 | 0 | -19,803.092 | -19,854.813 | -19,906.533 | 0 | 0 | 0 | 0 | -37,187.616 | -37,303.05 | -37,418.484 | -37,533.919 | 0 | 10,000 | 27,500 | 17,500 | -38,111.09 | 0 | 0 | 0 | 0 | 0 | 7.4 | 7.352 | 7.213 | 7.076 | 11,267.942 | 32,620.192 | 6,534.007 | 507.435 | 507.435 | 5,507.435 | 36,635.7 | 0 | -1,590.171 | 2,000 | 10,660.419 | 10,581.234 | 17,919.728 | 14,505.833 | 27,007.167 | 43,933.382 | 33,976.992 | 40,794.96 |
Liquide middelen en kortetermijnbeleggingen
| 110,989.461 | 142,759.892 | 179,732.421 | 112,015.579 | 92,190.242 | 107,897.593 | 103,638.892 | 38,452.095 | 34,495.304 | 28,020.572 | 49,678.096 | 12,903.873 | 6,529.651 | 50,012.758 | 81,154.268 | 26,379.499 | 28,516.128 | 62,372.672 | 47,806.1 | 52,372.393 | 21,300.05 | 12,505.891 | 24,854.972 | 31,500.789 | 11,343.82 | 38,461.275 | 73,470.89 | 77,244.996 | 62,689.619 | 64,833.758 | 96,123.111 | 80,577.791 | 36,872.241 | 7,199.078 | 35,959.586 | 36,199.711 | 43,259.326 | 32,217.662 | 40,493.638 | 45,930.715 | 48,378.346 | 46,759.709 | 40,546.628 | 47,352.605 | 16,212.033 | 6,230.581 | 4,885.11 | 16,044.377 | 39,909.696 | 44,102.215 | 1,953.154 | 4,765.232 | 16,176.432 | 16,885.315 | 21,878.637 | 18,501.487 | 34,817.607 | 47,642.312 | 38,170.387 | 44,886.11 |
Nettovorderingen
| 100,486.683 | 58,714.314 | 42,887.294 | 46,273.621 | 89,079.714 | 58,425.748 | 85,844.112 | 165,209.804 | 148,613.416 | 100,955.874 | 114,284.173 | 139,870.71 | 125,217.363 | 95,470.124 | 79,501.49 | 94,684.458 | 70,684.894 | 48,646.855 | 42,752.013 | 28,964.723 | 27,603.368 | 0 | 46,064.245 | 47,025.568 | 0 | 61,519.508 | 61,650.333 | 67,672.386 | 65,084.6 | 0 | 40,727.595 | 40,452.328 | 0 | 0 | 35,379.14 | 62,233.868 | 83,847.05 | 0 | 48,317.853 | 35,083.424 | 0 | 63,474.814 | 38,246.769 | 46,355.324 | 0 | 53,042.188 | 0 | 51,827.341 | 63,256.245 | 63,629.816 | 40,673.871 | 0 | 16,963.858 | 0 | 0 | 0 | 0 | 39,073.218 | 0 | 0 |
Voorraad
| 131,979.269 | 108,485.569 | 95,433.336 | 83,979.798 | 77,208.919 | 85,417.757 | 80,082.21 | 84,208.839 | 85,022.68 | 96,895.856 | 85,821.571 | 88,224.849 | 72,044.195 | 64,104.657 | 48,281.34 | 53,436.568 | 58,382.209 | 54,034.448 | 38,941.745 | 34,744.344 | 43,222.847 | 44,503.525 | 42,519.805 | 42,878.809 | 48,976.164 | 43,841.196 | 29,975.351 | 32,371.587 | 37,385.168 | 44,412.077 | 38,188.986 | 43,072.697 | 45,840.446 | 53,058.773 | 41,823.265 | 38,594.959 | 48,398.962 | 47,580.458 | 41,641.719 | 43,372.1 | 44,953.007 | 35,086.096 | 37,148.268 | 33,852.515 | 34,345.572 | 43,991.726 | 44,039.985 | 37,593.037 | 33,002.571 | 24,191.576 | 26,861.625 | 19,232.3 | 16,491.109 | 17,824.54 | 18,547.752 | 17,525.032 | 16,695.339 | 13,774.702 | 16,193.054 | 12,968.249 |
Overige vlottende activa
| 1,048.069 | 1,690.036 | 1,338.277 | 0.001 | 0.001 | 0 | 0.001 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -0.001 | -0 | -0 | -0.001 | 0 | -0 | 34,476.109 | -0 | -0.001 | 76,741.952 | 0.001 | 0.001 | -0.001 | -0.002 | 39,214.595 | 0.001 | -0.001 | 43,554.319 | 60,405.719 | 0 | -0 | -0.001 | 66,701.015 | -0.001 | 0 | 50,593.248 | 0.001 | -0.001 | 0.001 | 42,230.608 | -0.001 | 56,136.996 | 44.042 | 0.001 | -0.002 | 0.001 | 26,881.155 | -0.002 | 19,567.501 | 29,452.807 | 34,019.403 | 36,926.24 | -0.001 | 35,148.823 | 36,002.225 |
Totaal vlottende activa
| 344,503.482 | 311,649.811 | 319,391.329 | 242,268.999 | 258,478.875 | 251,741.098 | 269,565.214 | 287,870.738 | 268,131.4 | 225,872.302 | 249,783.84 | 240,999.432 | 203,791.209 | 209,587.539 | 208,937.099 | 174,500.524 | 157,583.231 | 165,053.974 | 129,499.857 | 116,081.46 | 92,126.265 | 91,485.525 | 113,439.022 | 121,405.165 | 137,061.936 | 143,821.98 | 165,096.575 | 177,288.968 | 165,159.385 | 148,460.43 | 175,039.693 | 164,102.815 | 126,267.006 | 120,663.57 | 113,161.992 | 137,028.538 | 175,505.337 | 146,499.135 | 130,453.209 | 124,386.239 | 143,924.601 | 145,320.62 | 115,941.664 | 127,560.444 | 92,788.213 | 103,264.494 | 105,062.091 | 105,508.797 | 136,168.513 | 131,923.605 | 69,488.651 | 50,878.687 | 49,631.397 | 54,277.356 | 69,879.196 | 70,045.922 | 88,439.186 | 100,490.231 | 89,512.264 | 93,856.584 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 148,976.925 | 127,613.341 | 126,524.486 | 128,608.269 | 109,566.516 | 110,531.698 | 112,548.395 | 112,552.606 | 113,251.219 | 111,802.411 | 108,127.052 | 105,286.558 | 102,655.792 | 95,154.486 | 90,277.285 | 90,105.566 | 88,999.592 | 88,721.492 | 89,904.012 | 91,058.776 | 89,176.604 | 85,062.417 | 76,172.013 | 73,017.564 | 68,915.541 | 66,433.23 | 57,392.337 | 51,419.068 | 52,166.839 | 52,381.085 | 52,648.053 | 50,764.097 | 51,554.936 | 52,288.622 | 50,323.868 | 51,092.63 | 75,395.745 | 76,036.791 | 76,506.784 | 77,167.91 | 55,556.446 | 53,132.159 | 50,835.898 | 58,342.281 | 45,589.041 | 45,666.143 | 45,686.286 | 44,405.736 | 63,021.509 | 63,077.523 | 61,938.038 | 62,825.867 | 63,601.359 | 60,351.599 | 59,598.126 | 59,649.191 | 47,727.09 | 35,765.957 | 39,753.242 | 37,801.946 |
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 |
Immateriële activa
| 4,360.841 | 4,421.904 | 4,458.789 | 4,325.414 | 4,141.92 | 4,214.208 | 4,280.048 | 4,491.127 | 4,536.345 | 4,501.719 | 4,564.32 | 3,931.658 | 3,282.831 | 3,368.29 | 3,446.931 | 3,475.157 | 3,549.675 | 3,340.414 | 3,402.98 | 3,485.557 | 3,503.85 | 3,530.157 | 3,456.713 | 4,417.583 | 4,420.943 | 4,440.337 | 4,499.037 | 2,796.572 | 2,869.466 | 2,904.258 | 2,922.989 | 2,903.343 | 2,870.193 | 2,983.358 | 2,944.486 | 3,145.03 | 3,354.236 | 3,374.428 | 3,398.354 | 3,084.904 | 3,044.075 | 3,059.288 | 2,904.261 | 2,987.661 | 3,763.618 | 3,720.156 | 3,501.236 | 3,531.337 | 781.076 | 860.205 | 899.239 | 210.351 | 212.483 | 304.623 | 202.598 | 196.555 | 190.068 | 170.023 | 161.188 | 157.783 |
Goodwill en immateriële activa
| 4,360.841 | 4,421.904 | 4,458.789 | 4,325.414 | 4,141.92 | 4,214.208 | 4,280.048 | 4,491.127 | 4,536.345 | 4,501.719 | 4,564.32 | 3,931.658 | 3,282.831 | 3,368.29 | 3,446.931 | 3,475.157 | 3,549.675 | 3,340.414 | 3,402.98 | 3,485.557 | 3,503.85 | 3,530.157 | 3,456.713 | 4,417.583 | 4,420.943 | 4,440.337 | 4,499.037 | 2,796.572 | 2,869.466 | 2,904.258 | 2,922.989 | 2,903.343 | 2,870.193 | 2,983.358 | 2,944.486 | 3,145.03 | 3,354.236 | 3,374.428 | 3,398.354 | 3,084.904 | 3,044.075 | 3,059.288 | 2,904.261 | 2,987.661 | 3,763.618 | 3,720.156 | 3,501.236 | 3,531.337 | 781.076 | 860.205 | 899.239 | 210.351 | 212.483 | 304.623 | 202.598 | 196.555 | 190.068 | 170.023 | 161.188 | 157.783 |
Langetermijnbeleggingen
| 220,934.509 | 324,907.579 | 271,421.763 | 250,904.322 | 238,533.5 | 199,311.713 | 41,351.041 | 57,722.729 | 55,933.145 | 56,930.427 | 55,424.014 | 50,805.741 | 59,400.481 | 21,407.66 | 20,076.399 | 32,661.997 | 0 | 32,932.202 | 33,089.236 | 32,266.688 | 0 | 0 | 0 | 0 | 52,887.021 | 52,743.636 | 53,181.103 | 53,370.045 | 0 | 5,632.635 | -11,577.403 | -1,553.082 | 59,008.642 | 0 | 0 | 0 | 0 | 0 | 15,110.024 | 15,355.658 | 17,127.934 | 18,083.857 | 4,180.314 | -17,030.174 | 20,163.172 | 26,490.122 | 29,217.744 | 23,621.519 | -10,653.21 | 0 | 52,968.922 | 28,882.3 | 12,093.136 | 7,645.593 | -5,902.542 | -3,467.381 | -15,990.08 | -36,003.086 | -26,037.8 | -37,387.941 |
Belastingvorderingen
| 4.599 | 4.536 | 4.52 | 10,328.786 | 11,403.866 | 7,763.883 | 6,686.868 | 5,152.355 | 5,791.01 | 3,027.456 | 3,309.172 | 3,861.045 | 3,982.294 | 4,252.668 | 4,114.892 | 3,786.66 | 3,900.685 | 1,650.808 | 1,578.596 | 2,206.511 | 2,206.511 | 1,737.105 | 1,737.105 | 1,137.314 | 1,137.397 | 4,965.747 | 4,895.193 | 4,615.559 | 4,403.598 | 574.826 | 574.826 | 494.553 | 390.8 | 0 | 0 | 0 | 0 | 0 | 0 | 20,733.727 | 32,062.377 | 32,102.102 | 45,169.878 | 59,131.762 | 0 | 0 | 29,403.882 | 34,402.922 | 513.12 | 513.12 | 144.144 | 522.025 | 522.025 | 490.311 | 0 | 16,008.321 | 27,750.795 | 0 | 34,749.726 | 41,563.078 |
Overige niet-vlottende activa
| 2,067.161 | 1,125.986 | 2,038.217 | 0 | -0 | 22,804.293 | 21,001.398 | 5,975.969 | 6,095.483 | 6,022.889 | 8,077.285 | 6,082.68 | 0 | -0 | 114.262 | -0 | 32,304.275 | -0 | 0 | 0 | 49,756.547 | 50,675.127 | 51,224.096 | 52,846.976 | -0.001 | -0.001 | -0 | -0.001 | 52,706.44 | 47,764.787 | 65,380.221 | 55,495.655 | 0.001 | 61,343.374 | 59,129.15 | 56,993.877 | 35,712.018 | 35,688.608 | 20,663.708 | 0 | 0.001 | 0.001 | 0.001 | -0 | 33,867.659 | 29,404.886 | 0.001 | 0.001 | 38,687.197 | 21,753.324 | -0.001 | 3,494.127 | 12,154.547 | 12,124.905 | 19,316.551 | -0.001 | -0.001 | 44,719.826 | 0.001 | 0.001 |
Totaal niet-vlottende activa
| 376,344.034 | 458,073.347 | 404,447.775 | 394,166.79 | 363,645.802 | 344,625.795 | 185,867.752 | 185,894.786 | 185,607.201 | 182,284.902 | 179,501.844 | 169,967.683 | 169,321.399 | 124,183.104 | 118,029.77 | 130,029.38 | 128,754.226 | 126,644.916 | 127,974.824 | 129,017.532 | 144,643.512 | 141,004.806 | 132,589.926 | 131,419.437 | 127,360.901 | 128,582.949 | 119,967.669 | 112,201.243 | 112,146.343 | 109,257.591 | 109,948.687 | 108,104.566 | 113,824.572 | 116,615.354 | 112,397.504 | 111,231.537 | 114,461.999 | 115,099.827 | 115,678.87 | 116,342.2 | 107,790.833 | 106,377.407 | 103,090.352 | 103,431.529 | 103,383.49 | 105,281.307 | 107,809.149 | 105,961.515 | 92,349.692 | 86,204.172 | 115,950.342 | 95,934.67 | 88,583.55 | 80,917.031 | 73,214.733 | 72,386.685 | 59,677.872 | 44,652.72 | 48,626.357 | 42,134.867 |
Totaal activa
| 720,847.516 | 769,723.157 | 723,839.104 | 636,435.788 | 622,124.677 | 596,366.893 | 455,432.966 | 473,765.523 | 453,738.601 | 408,157.204 | 429,285.683 | 410,967.115 | 373,112.607 | 333,770.643 | 326,966.868 | 304,529.904 | 286,337.457 | 291,698.89 | 257,474.681 | 245,098.992 | 236,769.777 | 232,490.331 | 246,028.948 | 252,824.602 | 264,422.837 | 272,404.929 | 285,064.244 | 289,490.21 | 277,305.728 | 257,718.021 | 284,988.38 | 272,207.381 | 240,091.578 | 237,278.924 | 225,559.496 | 248,260.075 | 289,967.336 | 261,598.962 | 246,132.079 | 240,728.439 | 251,715.434 | 251,698.027 | 219,032.016 | 230,991.973 | 196,171.703 | 208,545.801 | 212,871.241 | 211,470.312 | 228,518.205 | 218,127.777 | 185,438.993 | 146,813.357 | 138,214.947 | 135,194.387 | 143,093.929 | 142,432.607 | 148,117.058 | 145,142.951 | 138,138.621 | 135,991.451 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 54,608.236 | 33,542.804 | 18,375.673 | 13,683.35 | 5,783.093 | 9,007.453 | 12,405.33 | 15,769.104 | 24,079.705 | 22,815.62 | 32,636.843 | 33,845.94 | 35,731.571 | 31,099.402 | 23,584.326 | 20,212.484 | 18,583.901 | 24,635.407 | 12,515.358 | 3,928.369 | 2,521.246 | 2,692.18 | 8,573.741 | 14,181.906 | 27,495.903 | 22,213.17 | 12,871.467 | 9,339.016 | 12,648.464 | 12,988.068 | 7,728.701 | 7,499.692 | 13,921.232 | 18,720.575 | 6,359.198 | 8,603.838 | 25,882.972 | 20,364.561 | 6,853.402 | 9,814.782 | 15,949.325 | 16,169.734 | 9,833.554 | 11,404.536 | 8,157.252 | 17,777.291 | 22,061.453 | 23,739.166 | 36,758.3 | 33,632.306 | 25,530.64 | 8,404.135 | 5,017.064 | 6,450.408 | 8,850.713 | 9,099.627 | 10,765.098 | 7,260.604 | 12,448.376 | 12,779.661 |
Kortlopende schulden
| 1,259.511 | 531.322 | 648.109 | 780.765 | 1,085.821 | 1,293.422 | 1,405.181 | 1,220.664 | 12,821.543 | 835.445 | 293.076 | 182.747 | 5,132.149 | 137.969 | 91.034 | 73.737 | 69.926 | 20,076.112 | 84.006 | 0 | 5,000 | 5,000 | 0 | 0 | 13,000 | 23,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,348.509 | 8,137.786 | 6,739.901 | 4,556.62 | 3,737.506 | 3,412.107 | 3,523.35 | 6,161.823 | 0 | 0 | 3,900 | 0 | 0 | 0 | 13,668.822 | 6,134.099 | 8,014.377 | 4,246.57 | 7.391 | 9.71 | 6.959 | 6.534 | 8.573 | 6.116 |
Belastingschulden
| 30,941.954 | 32,790.607 | 24,544.807 | 9,650.622 | 11,978.359 | 58,163.124 | 23,543.309 | 31,991.657 | 20,334.675 | 19,493.451 | 23,810.95 | 22,190.098 | 13,673.4 | 6,055.702 | 14,943.101 | 12,792.527 | 7,426.788 | 1,868.471 | 5,035.938 | 4,376.039 | 11.568 | 4,252.586 | 4,014.298 | 6,142.499 | 5,159.993 | 11,334.742 | 8,082.752 | 7,988.724 | 6,628.511 | 552.035 | 8,228.171 | 5,776.775 | 7,515.361 | 3,811.754 | 3,873.004 | 10,222.664 | 7,642.58 | 5,314.091 | 2,361.258 | 0 | 2,483.04 | 3,963.81 | 7,080.926 | 6,063.905 | 1,628.729 | 2,084.558 | 2,310.931 | 6,592.882 | 11,107.378 | 10,229.185 | 1,918.173 | 419.886 | 34.729 | 1,276.395 | 915.718 | 2,396.581 | 5,472.95 | 7,958.567 | 5,721.916 | 7,019.623 |
Uitgestelde opbrengsten
| 6,555.184 | 1,868.917 | 1,651.612 | 27,280.797 | 35,201.936 | 4,081.032 | 2,730.378 | 4,350.128 | 4,321.108 | 6,359.016 | 47,762.213 | 54,965.691 | 37,680.515 | 35,311.549 | 43,897.521 | 28,656.127 | 22,956.575 | 17,280.843 | 19,166.348 | 0 | 23,125.597 | 4,252.586 | 0 | 0 | 5,159.993 | 11,334.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,642.58 | 25,526.53 | 2,361.258 | 16,620.154 | 2,483.04 | 20,046.827 | 7,080.926 | 22,684.499 | 0 | 0 | 17,882.333 | 0 | 0 | 0 | 1,918.173 | 7,930.275 | 8,147.865 | 8,264.745 | 9,680.882 | 10,847.578 | 5,472.95 | 7,958.567 | 5,721.916 | 18,547.509 |
Overige kortlopende verplichtingen
| 52,027.955 | 50,469.377 | 84,334.256 | -0 | -0.001 | 75,846.384 | 46,503.942 | 55,500.45 | 42,869.459 | 38,398.435 | -0.001 | 0.001 | 0 | -0.001 | 0 | 0 | -0 | -0.001 | -0 | 20,322.125 | -0 | 13,966.649 | 20,737.027 | 22,309.141 | 15,414.13 | 17,203.729 | 48,937.758 | 45,445.78 | 42,783.591 | 28,800.25 | 35,783.664 | 21,071.924 | 24,379.584 | 21,937.35 | 19,623.643 | 29,168.05 | 24,884.342 | 0.001 | 28,128.112 | -0 | 14,994.561 | 0.001 | 15,148.701 | -0.001 | 15,625.919 | 17,972.783 | 0.001 | 21,348.627 | 23,891.119 | 21,777.616 | 6,762.281 | 0.001 | -0.001 | 0.001 | -0.001 | 0.001 | 11,317.343 | 7,890.109 | 8,218.525 | 0.002 |
Totaal kortlopende verplichtingen
| 114,450.886 | 86,412.42 | 105,009.651 | 41,744.912 | 42,070.849 | 90,228.291 | 63,044.831 | 76,840.346 | 84,091.814 | 68,408.516 | 80,692.132 | 88,994.38 | 78,544.235 | 66,548.919 | 67,572.881 | 48,942.349 | 41,610.401 | 61,992.362 | 31,765.712 | 24,250.494 | 30,646.843 | 25,911.415 | 29,310.767 | 36,491.047 | 61,070.026 | 73,751.641 | 61,809.226 | 54,784.796 | 55,432.055 | 41,788.318 | 43,512.365 | 28,571.616 | 38,300.816 | 40,657.925 | 25,982.841 | 37,771.888 | 66,758.403 | 54,028.878 | 44,082.673 | 30,991.555 | 37,164.432 | 39,628.669 | 35,586.531 | 40,250.858 | 23,783.171 | 35,750.074 | 43,843.787 | 45,087.793 | 60,649.419 | 55,409.922 | 47,879.916 | 22,468.51 | 21,179.305 | 18,961.724 | 18,538.985 | 19,956.916 | 27,562.35 | 23,115.814 | 26,397.39 | 31,333.288 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 368.581 | 467.41 | 600.718 | 559.597 | 610.002 | 788.794 | 659.91 | 857.872 | 774.411 | 342.204 | 305.76 | 281.672 | 309.822 | 190.551 | 86.158 | 70.563 | 86.744 | 102.681 | 245.1 | 250.226 | 279.685 | 0 | 0 | 0 | 0 | 14,771.64 | 29,179.359 | 28,825.006 | 28,480.155 | 28,137.457 | 27,795.298 | 0 | 0 | 0 | 0 | 15,722.216 | 15,582.031 | 15,446.011 | 15,311.305 | 17,541.571 | 17,543.571 | 102.666 | 55.541 | 0 | 0 | 0 | 900 | 900 | 900 | 1,043.494 | 1,049.385 | 1,049.385 | 154.975 | 160.268 | 160.268 | 165.267 | 169.978 | 169.978 | 174.405 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -368.581 | 0 | 1,023.88 | 1,021.631 | 0 | 0 | 0 | 0 | 0 | 0 | 3,638.997 | 3,155.269 | 2,670.636 | 2,105.712 | 0 | 0 | 0 | 5,900.366 | 4,293.126 | 3,280.823 | 2,794.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,263.888 | 9,471.587 | 10,955.906 | 8,875.656 | 0 | 5,057.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,853.353 | 2,799.078 | 2,540.792 | 5,158.907 | 0 | 0 | 4,340.975 | 4,001.917 | 3,640.315 |
Uitgestelde belastingverplichtingen niet-vlottend
| 34,611.372 | 57,860.088 | 45,422.23 | 35,776.726 | 35,869.241 | 9.608 | 9.271 | 0 | 0 | 0 | 0 | 7.181 | 7.522 | 7.396 | 7.181 | 0 | 0 | 0 | 0.721 | 0.725 | 0.7 | 0.691 | 0.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,399.397 | 1,417.371 | 1,764.677 | 1,374.56 | 1,374.56 | 2,236.7 | 2,236.7 | 2,377.455 | 2,377.455 | 2,592.926 | 2,592.927 | 2,996.737 | 2,518.827 | 2,390.194 | 2,427.777 | 95.332 | 95.332 | 2,218.5 | 130.933 | 130.933 | 231.294 | 983.993 | 960.768 | 1,180.056 | 1,686.252 | 1,686.252 | 2,323.752 |
Overige niet-vlottende verplichtingen
| 2,784.756 | 1,553.968 | 1,041.187 | 0.001 | 0.001 | 1,525.147 | 1,493.314 | 3,485.44 | 2,835.626 | 2,264.969 | 1,439.306 | 0.001 | 0 | 0 | 0 | 7,630.805 | 7,110.763 | 6,592.044 | -0.001 | -0.001 | -0.001 | -0.001 | 1,160.429 | 3,948.933 | 3,137.529 | 2,425.385 | 2,310.091 | 6,027.631 | 5,388.546 | 4,734.465 | 3,993.752 | 16,040.144 | 5,759.426 | 4,807.978 | 4,198.008 | 3,770.459 | 17,944.49 | 13,706.102 | -0.001 | -0.001 | 0.001 | -0.001 | 6,277.475 | -0 | 2,941.745 | 4,149.944 | 3,751.562 | 3,264.429 | 4,035.364 | 3,793.627 | 3,167.61 | 0.001 | 0.001 | 0.001 | -0.001 | 4,349.647 | 3,438.86 | 0.001 | 0.001 | 0.001 |
Totaal niet-vlottende verplichtingen
| 37,396.128 | 59,414.056 | 46,930.828 | 37,401.325 | 37,450.47 | 2,144.756 | 2,291.379 | 4,145.35 | 3,693.498 | 3,039.38 | 1,781.51 | 3,951.939 | 3,444.464 | 2,987.854 | 2,303.444 | 7,716.963 | 7,181.326 | 6,678.788 | 6,003.767 | 4,538.95 | 3,531.748 | 3,074.993 | 1,161.114 | 3,948.933 | 3,137.529 | 2,425.385 | 17,081.731 | 35,206.99 | 34,213.552 | 33,214.62 | 32,131.209 | 43,835.442 | 5,759.426 | 6,207.375 | 5,615.379 | 5,535.136 | 35,041.266 | 30,662.693 | 27,946.598 | 27,019.591 | 30,874.933 | 28,796.681 | 8,973.067 | 7,706.427 | 5,938.482 | 6,668.771 | 6,141.756 | 6,592.206 | 5,030.696 | 4,788.959 | 6,429.604 | 4,033.672 | 3,979.397 | 2,927.062 | 6,303.167 | 5,470.683 | 4,784.183 | 6,197.206 | 5,858.148 | 6,138.473 |
Totaal passiva
| 151,847.014 | 145,826.476 | 151,940.479 | 79,146.237 | 79,521.319 | 92,373.048 | 65,336.21 | 80,985.696 | 87,785.312 | 71,447.896 | 82,473.641 | 92,946.319 | 81,988.699 | 69,536.774 | 69,876.325 | 56,659.312 | 48,791.727 | 68,671.15 | 37,769.48 | 28,789.444 | 34,178.591 | 28,986.409 | 30,471.881 | 40,439.98 | 64,207.556 | 76,177.026 | 78,890.957 | 89,991.786 | 89,645.607 | 75,002.939 | 75,643.574 | 72,407.058 | 44,060.241 | 46,865.3 | 31,598.22 | 43,307.024 | 101,799.669 | 84,691.571 | 72,029.271 | 58,011.146 | 68,039.365 | 68,425.35 | 44,559.598 | 47,957.284 | 29,721.653 | 42,418.845 | 49,985.543 | 51,679.998 | 65,680.115 | 60,198.881 | 54,309.52 | 26,502.182 | 25,158.703 | 21,888.785 | 24,842.152 | 25,427.6 | 32,346.534 | 29,313.019 | 32,255.539 | 37,471.761 |
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 |
Gewone aandelen
| 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,716.421 | 12,694.111 | 12,694.111 | 12,682.581 | 12,682.581 | 12,682.581 | 12,600 | 12,000 | 12,000 | 12,000 |
Ingehouden winsten
| 69,879.399 | 81,700.565 | 261,991.414 | 487,696.924 | 472,981.4 | 438,967.763 | 325,269.341 | 348,102.977 | 309,406.42 | 272,565.435 | 282,619.54 | 253,786.574 | 227,099.869 | 199,423.143 | 215,235.788 | 197,644.435 | 179,388.175 | 165,122.466 | 202,523.433 | 198,718.537 | 185,055.254 | 185,566.012 | 197,583.674 | 200,625.798 | 224,567.804 | 202,648.208 | 205,235.351 | 215,407.016 | 203,569.343 | 196,300.189 | 205,555.136 | 195,723.776 | 191,577.805 | 185,838.994 | 185,157.113 | 175,605.497 | 173,414.578 | 160,680.225 | 154,455.316 | 158,183.136 | 159,183.699 | 158,746.97 | 149,942.044 | 158,466.214 | 136,851.134 | 134,786.729 | 128,961.306 | 123,785.342 | 121,776.633 | 116,296.743 | 92,224.651 | 87,167.075 | 85,606.749 | 85,481.105 | 87,532.544 | 85,349.732 | 82,943.128 | 80,350.488 | 70,470.683 | 63,161.407 |
Overige gereserveerde algehele resultaten
| 495,393.9 | 523,085.518 | 270,779.949 | 270,751.961 | 270,781.293 | 271,649.588 | 219,450.92 | 239,376.911 | 239,264.017 | 238,763.184 | 172,311.814 | 171,950.258 | 172,143.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8,989.218 | 6,394.178 | 26,410.842 | -213,875.755 | -213,875.755 | -219,339.926 | -167,339.926 | -207,416.482 | -195,433.568 | -187,335.732 | -120,835.733 | -120,432.457 | -120,835.732 | 52,094.306 | 29,138.334 | 37,509.737 | 45,441.134 | 45,188.854 | 4,465.348 | 4,874.591 | 4,819.511 | 5,221.489 | 5,256.972 | -957.597 | -37,068.943 | -19,136.727 | -11,778.485 | -28,625.013 | -28,625.643 | -26,301.528 | -8,926.75 | -8,639.874 | -8,262.889 | -8,141.791 | -3,912.258 | 16,631.134 | 436.678 | 1,921.705 | 5,347.968 | 10,222 | 10,221.999 | 10,221.999 | 10,222 | 10,222.001 | 16,882.496 | 18,623.807 | 21,207.971 | 23,288.551 | 28,345.037 | 28,915.733 | 26,188.401 | 20,449.99 | 14,755.384 | 15,141.915 | 18,036.651 | 18,972.695 | 20,227.397 | 23,479.445 | 23,412.4 | 23,358.283 |
Totaal eigen vermogen van aandeelhouders
| 569,000.502 | 623,896.681 | 571,898.625 | 557,289.551 | 542,603.358 | 503,993.846 | 390,096.756 | 392,779.827 | 365,953.289 | 336,709.307 | 346,812.042 | 318,020.796 | 291,123.909 | 264,233.869 | 257,090.543 | 247,870.593 | 237,545.73 | 223,027.74 | 219,705.202 | 216,309.548 | 202,591.186 | 203,503.922 | 215,557.067 | 212,384.622 | 200,215.282 | 196,227.902 | 206,173.287 | 199,498.424 | 187,660.121 | 182,715.082 | 209,344.806 | 199,800.323 | 196,031.337 | 190,413.624 | 193,961.276 | 204,953.051 | 186,567.677 | 175,318.351 | 172,519.705 | 181,121.556 | 182,122.119 | 181,685.39 | 172,880.465 | 181,404.635 | 166,450.051 | 166,126.957 | 162,885.698 | 159,790.314 | 162,838.091 | 157,928.897 | 131,129.473 | 120,311.176 | 113,056.244 | 113,305.601 | 118,251.776 | 117,005.008 | 115,770.525 | 115,829.933 | 105,883.083 | 98,519.69 |
Totaal eigen vermogen
| 569,000.502 | 623,896.681 | 571,898.625 | 557,289.551 | 542,603.358 | 503,993.846 | 390,096.756 | 392,779.827 | 365,953.289 | 336,709.307 | 346,812.042 | 318,020.796 | 291,123.909 | 264,233.869 | 257,090.543 | 247,870.593 | 237,545.73 | 223,027.74 | 219,705.202 | 216,309.548 | 202,591.186 | 203,503.922 | 215,557.067 | 212,384.622 | 200,215.282 | 196,227.902 | 206,173.287 | 199,498.424 | 187,660.121 | 182,715.082 | 209,344.806 | 199,800.323 | 196,031.337 | 190,413.624 | 193,961.276 | 204,953.051 | 188,167.667 | 176,907.391 | 174,102.809 | 182,717.293 | 183,676.068 | 183,272.676 | 174,472.417 | 183,034.69 | 166,450.051 | 166,126.957 | 162,885.698 | 159,790.314 | 162,838.091 | 157,928.897 | 131,129.473 | 120,311.176 | 113,056.244 | 113,305.601 | 118,251.776 | 117,005.008 | 115,770.525 | 115,829.933 | 105,883.083 | 98,519.69 |
Totaal passiva en aandeelhoudersvermogen
| 720,847.516 | 769,723.157 | 723,839.104 | 636,435.788 | 622,124.677 | 596,366.893 | 455,432.966 | 473,765.523 | 453,738.601 | 408,157.204 | 429,285.683 | 410,967.115 | 373,112.607 | 333,770.643 | 326,966.868 | 304,529.904 | 286,337.457 | 291,698.89 | 257,474.681 | 245,098.992 | 236,769.777 | 232,490.331 | 246,028.948 | 252,824.602 | 264,422.837 | 272,404.928 | 285,064.244 | 289,490.21 | 277,305.728 | 257,718.021 | 284,988.38 | 272,207.381 | 240,091.578 | 237,278.924 | 225,559.496 | 248,260.075 | 289,967.336 | 261,598.962 | 246,132.08 | 240,728.439 | 251,715.433 | 251,698.026 | 219,032.015 | 230,991.974 | 196,171.704 | 208,545.802 | 212,871.241 | 211,470.312 | 228,518.206 | 218,127.778 | 185,438.993 | 146,813.358 | 138,214.947 | 135,194.387 | 143,093.928 | 142,432.607 | 148,117.058 | 145,142.951 | 138,138.621 | 135,991.451 |