Daeho Al Co.,Ltd.
KRX:069460.KS
1146 (KRW) • At close November 12, 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 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 41,473.231 | 31,982.772 | 33,500.467 | 29,575.485 | 26,513.709 | 31,719.981 | 35,940.824 | 39,420.823 | 15,228.944 | 3,474.513 | 35,790.242 | 40,215.999 | 23,080.192 | 11,451.282 | 9,946.988 | 9,173.378 | 16,076.24 | 15,565.717 | 5,810.382 | 9,220.304 | 11,316.743 | 15,608.025 | 7,618.94 | 10,024.26 | 2,720.483 | 2,988.509 | 5,858.192 | 3,719.226 | 5,900.847 | 9,462.077 | 3,798.808 | 9,206.641 | 9,867.247 | 9,461.535 | 6,049.335 | 6,072.698 | 12,737.301 | 20,576.159 | 25,951.35 | 9,378.211 | 15,394.135 | 12,673.962 | 9,475.912 | 15,833.665 | 18,190.555 | 13,732.28 | 15,027.08 | 18,324.196 | 13,999.565 | 21,606.807 | 1,840.821 | 19,682.815 | 15,855.666 | 7,436.001 | 2,000.093 | 11,355.228 | 9,429.726 | 11,979.65 | 6,212.189 | 8,394.679 | 4,824.568 | 12,418.318 | 1,819.397 | 6,680.785 | 1,289.904 | 3,614.634 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -5,767.577 | -0 | 0 | 0 | -5,498.264 | -23,089.477 | -9,492.451 | -9,463.706 | -9,398.701 | -23,520.876 | -23,589.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.555 | 2.222 | 157.244 | 158.91 | 160.577 | 162.244 | 163.91 | 169.744 | 172.66 | 175.577 | 178.493 | 181.411 | 153.355 | 153.355 | 153.355 | 472.537 | 3,063.948 | 3,775 | 3,760 | 4,631.169 | 971.042 | 150.042 | 61.642 | 900.042 | 500.042 | 500.042 | 2,400.183 | 300.042 | 5,507.718 | 5,545.942 | 6,195.654 | 7,217.492 | 6,817.492 | 3,000.042 | 1,500.042 | 0.042 | 3,401.518 | 901.518 | 2,921.292 | 4,329.205 | 1,530.112 | 530.816 | 390.855 |
Liquide middelen en kortetermijnbeleggingen
| 41,473.231 | 31,982.772 | 33,500.467 | 29,575.485 | 26,513.709 | 31,719.982 | 35,940.824 | 39,420.823 | 15,228.944 | 3,474.513 | 35,790.242 | 40,215.999 | 23,080.192 | 11,451.282 | 9,946.988 | 9,173.378 | 16,076.24 | 15,565.717 | 5,810.382 | 9,220.304 | 11,316.743 | 15,608.025 | 7,618.94 | 10,024.815 | 2,722.705 | 3,145.753 | 6,017.102 | 3,879.803 | 6,063.091 | 9,625.987 | 3,968.552 | 9,379.301 | 10,042.824 | 9,640.028 | 6,230.746 | 6,226.053 | 12,890.656 | 20,729.514 | 26,423.887 | 12,442.159 | 19,169.135 | 16,433.962 | 14,107.081 | 16,804.707 | 18,340.597 | 13,793.922 | 15,927.122 | 18,824.238 | 14,499.607 | 24,006.99 | 2,140.863 | 25,190.533 | 21,401.608 | 13,631.655 | 9,217.585 | 18,172.72 | 12,429.768 | 13,479.692 | 6,212.231 | 11,796.197 | 5,726.086 | 15,339.61 | 6,148.602 | 8,210.897 | 1,820.72 | 4,005.489 |
Nettovorderingen
| 22,036.834 | 21,175.501 | 18,646.913 | 25,835.36 | 30,180.062 | 29,180.794 | 27,526.764 | 24,545.706 | 51,228.028 | 28,835.26 | 29,426.216 | 21,650.597 | 20,789.359 | 20,154.551 | 20,148.191 | 19,101.696 | 12,648.561 | 13,546.524 | 12,572.211 | 14,845.664 | 16,740.981 | 15,182.111 | 16,042.224 | 19,487.346 | 21,330.628 | 0 | 17,610.749 | 20,202.701 | 18,864.009 | 16,998.808 | 17,341.881 | 17,626.279 | 16,408.594 | 0 | 36,461.417 | 36,454.902 | 38,639.855 | 39,368.749 | 20,234.823 | 19,756.877 | 0 | 19,660.752 | 25,244.433 | 30,833.288 | 0 | 27,308.803 | 20,721.543 | 20,121.096 | 34,099.806 | 0 | 27,203.616 | 32,584.584 | 0 | 23,974.362 | 0 | 0 | 0 | 0 | 0 | 17,959.79 | 0 | 0 | 0 | 0 | 16,754.049 | 17,156.811 |
Voorraad
| 34,446.782 | 34,679.862 | 29,962.279 | 29,786.899 | 35,902.873 | 30,796.729 | 28,847.376 | 29,884.745 | 30,821.821 | 28,352.048 | 22,208.804 | 27,884.22 | 27,570.952 | 22,744.768 | 17,488.417 | 18,304.986 | 16,904.944 | 18,053.014 | 16,081.213 | 18,353.564 | 19,113.35 | 15,862.162 | 17,222.15 | 16,246.772 | 22,116.15 | 18,798.478 | 16,382.409 | 19,970.809 | 19,135.975 | 16,568.223 | 15,485.012 | 16,545.42 | 16,394.599 | 16,899.632 | 15,796.206 | 17,052.56 | 18,303.006 | 19,960.719 | 36,103.372 | 36,108.396 | 37,316.865 | 36,113.869 | 41,424.036 | 42,909.279 | 44,870.694 | 43,124.502 | 25,764.711 | 27,475.521 | 39,413.379 | 37,337.705 | 36,567.815 | 33,986.888 | 35,307.67 | 36,066.444 | 32,972.063 | 26,645.215 | 29,606.52 | 35,976.735 | 38,296.063 | 44,174.359 | 40,960.281 | 32,253.785 | 31,667.045 | 33,535.557 | 29,560.141 | 26,853.412 |
Overige vlottende activa
| 633.357 | 627.435 | 675.676 | 580.757 | 674.751 | 642.22 | 604.039 | 564.237 | 558.506 | 626.966 | 581.855 | 552.622 | 571.794 | 527.662 | 606.761 | 539.016 | 433.921 | 503.696 | 571.975 | 528.232 | 530.85 | 550.277 | 736.929 | 698.304 | 722.211 | 20,193.997 | 0.001 | 91.53 | 131.665 | 115.821 | -0.001 | 0.001 | 190.432 | 17,032.243 | -0 | 0.002 | 0.002 | -0.001 | 0.001 | 0.002 | 24,462.494 | -0 | -0.001 | 0.002 | 29,581.916 | 0.001 | -0.001 | -0.001 | -0.001 | 31,303.087 | -0.001 | -0.001 | 28,812.97 | -0.001 | 18,528.504 | 16,722.679 | 16,981.706 | 15,499.408 | 15,370.483 | -0.001 | 17,708.88 | 18,434.496 | 13,479.389 | 14,086.211 | 0.001 | -0.001 |
Totaal vlottende activa
| 98,590.203 | 88,465.57 | 82,785.334 | 85,778.5 | 93,271.395 | 92,339.724 | 92,919.004 | 94,415.511 | 97,837.298 | 61,288.787 | 88,007.117 | 90,303.438 | 72,012.296 | 54,878.262 | 48,190.356 | 47,119.075 | 46,063.666 | 47,668.951 | 35,035.781 | 42,947.764 | 47,701.924 | 47,202.575 | 41,620.244 | 46,457.237 | 46,891.694 | 42,138.228 | 40,010.261 | 44,144.843 | 44,194.74 | 43,308.839 | 36,795.443 | 43,551.001 | 43,036.449 | 43,571.903 | 58,488.369 | 59,733.517 | 69,833.519 | 80,058.981 | 82,762.083 | 68,307.434 | 80,948.494 | 72,208.582 | 80,775.549 | 90,547.276 | 92,793.207 | 84,227.228 | 62,413.375 | 66,420.854 | 88,012.791 | 92,647.782 | 65,912.293 | 91,762.004 | 85,522.248 | 73,672.46 | 60,718.152 | 61,540.614 | 59,017.994 | 64,955.835 | 59,878.777 | 73,930.345 | 64,395.247 | 66,027.891 | 51,295.036 | 55,832.665 | 48,134.911 | 48,015.711 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 51,211.804 | 50,897.28 | 45,607.402 | 45,572.568 | 44,466.834 | 44,417.876 | 44,304.965 | 44,845.011 | 27,486.483 | 42,006.354 | 41,895.41 | 42,047.697 | 26,999.882 | 26,799.118 | 27,293.467 | 27,599.184 | 25,119.373 | 24,890.496 | 24,937.117 | 25,394.835 | 25,245.976 | 25,615.055 | 25,791.095 | 26,048.83 | 26,179.471 | 26,141.001 | 26,494.403 | 26,856.442 | 27,250.73 | 48,844.835 | 49,598.951 | 50,112.65 | 50,942.656 | 51,891.797 | 30,650.18 | 31,309.463 | 31,919.829 | 30,313.757 | 43,150.21 | 47,322.938 | 47,280.361 | 46,829.689 | 48,291.566 | 49,390.304 | 49,941.137 | 49,534.458 | 30,241.846 | 30,547.272 | 43,556.539 | 42,553.819 | 45,301.748 | 45,415.764 | 45,442.166 | 45,844.797 | 45,887.103 | 46,456.844 | 46,405.043 | 46,194.235 | 37,047.137 | 29,006.561 | 28,428.956 | 24,593.254 | 24,072.304 | 23,546.674 | 20,617.052 | 20,310.934 |
Goodwill
| 630.73 | 630.73 | 630.73 | 2,230.73 | 2,230.73 | 2,230.73 | 2,230.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 621.558 | 638.596 | 660.116 | 658.385 | 679.512 | 696.423 | 717.851 | 290.181 | 511.787 | 530.677 | 536.561 | 541.058 | 772.919 | 775.72 | 734.506 | 54.402 | 57.118 | 60.853 | 65.275 | 112.995 | 69.781 | 24.488 | 25.036 | 20.802 | 14.281 | 14.35 | 16.399 | 16.334 | 16.851 | 16.354 | 15.274 | 146.757 | 148.751 | 149.76 | 152.423 | 285.09 | 284.256 | 285.31 | 295.134 | 301.047 | 305.543 | 309.016 | 577.634 | 580.842 | 583.195 | 588.475 | 576.373 | 307.968 | 330.37 | 326.369 | 67.777 | 68.62 | 75.435 | 82.251 | 89.066 | 62.273 | 41.992 | 45.877 | 44.606 | 45.218 | 47.963 | 52.681 | 57.135 | 56.025 | 64.471 | 63.568 |
Goodwill en immateriële activa
| 630.73 | 630.73 | 1,290.846 | 2,889.115 | 2,910.242 | 2,927.153 | 2,948.581 | 290.181 | 511.787 | 530.677 | 536.561 | 541.058 | 772.919 | 775.72 | 734.506 | 54.402 | 57.118 | 60.853 | 65.275 | 112.995 | 69.781 | 24.488 | 25.036 | 20.802 | 14.281 | 14.35 | 16.399 | 16.334 | 16.851 | 16.354 | 15.274 | 146.757 | 148.751 | 149.76 | 152.423 | 285.09 | 284.256 | 285.31 | 295.134 | 301.047 | 305.543 | 309.016 | 577.634 | 580.842 | 583.195 | 588.475 | 576.373 | 307.968 | 330.37 | 326.369 | 67.777 | 68.62 | 75.435 | 82.251 | 89.066 | 62.273 | 41.992 | 45.877 | 44.606 | 45.218 | 47.963 | 52.681 | 57.135 | 56.025 | 64.471 | 63.568 |
Langetermijnbeleggingen
| 9,737.308 | 10,369.537 | 16,155.239 | 18,268.451 | 12,609.732 | 10,535.97 | 10,859.401 | 19,016.429 | 37,959.655 | 55,131.594 | 14,395.905 | 14,458.497 | 26,498.374 | 25,253.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 334.583 | 708.855 | 506.969 | 465.288 | 419.982 | 378.761 | 334.865 | 283.884 | 241.181 | 298.282 | 251.611 | 214.499 | 920.97 | 1,278.889 | 1,055.453 | 3,435.423 | 919.16 | 148.937 | -1,949.717 | 1,223.551 | 4,779.634 | 6,030.159 | 5,768.845 | 45,168.21 | 43,304.617 | 3,509.266 | 1,210.278 | 2,788.685 | 1,036.558 | 612.349 | -327.855 | -1,591.81 | 465.041 | 1,205.67 | 1,927.664 | 3,238.611 | 1,088.404 | 3,469.124 | 1,689.019 | 58.657 | 2,679.167 | 3,548.875 | 3,559.382 |
Belastingvorderingen
| 621.558 | 638.596 | 660.116 | -18,268.451 | 5,806.921 | 5,819.607 | -10,859.401 | -19,016.429 | -37,959.655 | -55,131.594 | -14,395.905 | -14,458.497 | -26,498.374 | -25,253.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,945.232 | 21,023.362 | 0 | 21,332.974 | 21,411.103 | 0 | 338.041 | 343.195 | 0 | 0 | 0 | 494.126 | 0 | 153.355 | 0 | 367.272 | 465.482 | 553.295 | 562.371 | 428.373 | 478.308 | 556.166 | 484.686 | 401.096 | 858.867 | 212.881 | 212.086 | 345.681 | 5,672.179 | 835.235 | 1,299.189 | 460.166 | 418.333 | 167.018 | 160.781 | 2,133.498 | 3,560.606 | 2,382.147 | 2,194.787 | 1,489.183 | 1,677.12 | 1,570.256 | 1,502.934 |
Overige niet-vlottende activa
| 38.86 | 38.86 | -621.256 | 18,346.171 | 0 | -0 | 16,843.757 | 19,133.008 | 38,149.924 | 55,321.863 | 14,586.174 | 14,712.189 | 26,752.066 | 25,507.468 | 24,957.142 | 21,655.634 | 20,798.215 | 20,836.001 | 20,882.042 | 20,969.3 | 21,065.414 | 21,199.036 | 21,234.751 | 0.001 | -0.001 | 21,254.846 | -0.001 | 0.001 | 21,489.232 | 0.001 | -0 | 346.111 | 349.028 | 408.533 | -0.001 | 314.285 | 0.001 | 303.89 | 730.013 | 5,969.896 | 6,673.111 | 8,668.869 | 7,853.674 | 4,155.36 | 3,333.549 | 3,201.35 | 1,012.591 | 591.564 | 6,082.875 | 7,950.983 | 2,942.859 | 2,942.86 | 8,622.591 | 9,242.437 | 10,228.45 | 9,865.091 | 6,037.251 | 4,514.398 | 3,002.12 | 6,662.548 | 4,238.467 | 6,239.541 | 7,626.386 | 4,881.258 | 3,896.659 | 3,765.4 |
Totaal niet-vlottende activa
| 62,240.26 | 62,575.003 | 63,092.346 | 66,807.854 | 65,793.729 | 63,700.606 | 64,097.303 | 64,268.201 | 66,148.195 | 97,858.894 | 57,018.145 | 57,300.945 | 54,524.868 | 53,082.305 | 52,985.116 | 49,309.22 | 45,974.706 | 45,787.35 | 45,884.434 | 46,477.13 | 46,381.171 | 46,838.579 | 47,050.882 | 47,349.448 | 47,925.968 | 47,917.166 | 48,309.064 | 48,703.862 | 49,135.574 | 49,534.096 | 50,241.304 | 50,846.699 | 51,738.717 | 52,701.701 | 31,511.227 | 32,829.808 | 33,636.33 | 31,958.41 | 47,978.052 | 54,978.523 | 54,961.247 | 54,420.228 | 58,374.798 | 59,384.448 | 60,444.206 | 59,577.815 | 77,400.116 | 75,610.288 | 53,691.931 | 52,253.535 | 51,446.75 | 55,135.981 | 55,587.776 | 56,140.819 | 55,072.975 | 57,267.582 | 53,856.974 | 52,842.955 | 45,465.972 | 40,363.337 | 38,566.657 | 34,769.282 | 33,303.665 | 32,840.244 | 29,697.313 | 29,202.218 |
Totaal activa
| 160,830.463 | 151,040.573 | 145,877.68 | 152,586.354 | 159,065.124 | 156,040.331 | 157,016.307 | 158,683.711 | 163,985.493 | 159,147.681 | 145,025.262 | 147,604.383 | 126,537.164 | 107,960.568 | 101,175.472 | 96,428.295 | 92,038.373 | 93,456.301 | 80,920.216 | 89,424.894 | 94,083.096 | 94,041.154 | 88,671.126 | 93,806.685 | 94,817.662 | 90,055.394 | 88,319.324 | 92,848.705 | 93,330.314 | 92,842.935 | 87,036.748 | 94,397.7 | 94,775.166 | 96,273.604 | 89,999.597 | 92,563.325 | 103,469.849 | 112,017.392 | 130,740.136 | 123,285.957 | 135,909.742 | 126,628.81 | 139,150.347 | 149,931.724 | 153,237.413 | 143,805.043 | 139,813.491 | 142,031.142 | 141,704.722 | 144,901.317 | 117,359.043 | 146,897.985 | 141,110.024 | 129,813.279 | 115,791.127 | 118,808.196 | 112,874.968 | 117,798.79 | 105,344.749 | 114,293.682 | 102,961.903 | 100,797.173 | 84,598.701 | 88,672.909 | 77,832.224 | 77,217.929 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,478.311 | 2,424.325 | 2,138.891 | 2,869.286 | 3,458.63 | 6,155.603 | 4,153.581 | 3,999.011 | 4,219.547 | 4,961.857 | 2,028.479 | 3,617.733 | 2,848.098 | 1,518.755 | 3,272.276 | 1,632.98 | 844.751 | 1,553.452 | 3,369.162 | 2,635.245 | 3,145.585 | 4,137.913 | 4,569.049 | 2,126.781 | 3,043.417 | 2,752.589 | 2,631.724 | 1,571.833 | 4,052.534 | 1,378.329 | 1,631.339 | 1,739.166 | 1,570.228 | 2,575.506 | 1,588.869 | 1,725.287 | 2,660.026 | 2,527.173 | 1,088.966 | 2,223.3 | 1,663.367 | 2,062.838 | 2,449.216 | 946.56 | 1,549.949 | 1,443.239 | 3,450.286 | 1,740.184 | 3,715.155 | 3,048.356 | 1,512.566 | 1,967.181 | 5,051.828 | 2,015.347 | 3,152.815 | 2,593.158 | 1,634.546 | 1,018.905 | 1,436.681 | 769.136 | 1,944.898 | 1,799.613 | 1,834.106 | 842.727 | 754.261 | 531.081 |
Kortlopende schulden
| 51,493.854 | 42,343.182 | 37,376.639 | 39,366.377 | 51,935.964 | 56,702.734 | 62,441.783 | 63,121.992 | 62,192.502 | 60,712.328 | 61,350.483 | 53,855.256 | 56,365.841 | 53,833.797 | 54,280.567 | 42,108.271 | 40,297.891 | 41,332.631 | 38,121.296 | 46,041.521 | 49,253.238 | 49,562.461 | 41,965.615 | 51,173.751 | 51,847.756 | 48,355.618 | 47,645.751 | 51,513.865 | 52,332.327 | 55,380.252 | 52,787.604 | 56,459.244 | 58,479.821 | 58,728.07 | 53,137.253 | 55,186.537 | 62,523.185 | 70,995.164 | 85,320.305 | 72,352.207 | 77,142.174 | 72,543.896 | 74,764.053 | 87,531.349 | 90,005.054 | 82,007.588 | 66,823.526 | 69,096.019 | 63,560.853 | 81,741.553 | 56,919.963 | 81,710.077 | 75,305.837 | 73,435.889 | 61,849.776 | 66,251.066 | 56,132.773 | 53,823.49 | 51,742.578 | 63,194.389 | 46,849.3 | 42,063.152 | 23,978.994 | 28,441.925 | 17,848.121 | 20,163.369 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 334.211 | 334.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.001 | 260.485 | 126.453 | 266.446 | 0 | 0 | 375.069 | 397.288 | 727.898 | 2,207.392 | 1,458.678 | 711.739 | 725.487 | 298.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202.054 | 360.772 | 774.078 | 521.276 | 0 |
Uitgestelde opbrengsten
| 206.568 | 211.568 | 206.568 | 4,209.367 | 4,377.824 | 5,864.62 | 253.066 | 1,134.436 | 7,244.535 | 74.065 | 3,194.918 | 3,753.063 | 3,473.104 | 3,100.291 | 3,118.039 | 2,806.426 | 2,657.589 | 2,867.713 | 3,367.618 | 2,742.906 | 2,758.055 | 2,648.049 | 2,820.834 | 2,613.24 | 3,016.532 | 0 | 2,584.812 | 5,520.74 | 2,474.973 | 2,392.544 | 2,621.656 | 2,337.46 | 2,716.774 | 0 | 2,337.317 | 0 | 2,122.099 | 2,039.574 | 5,548.236 | 260.485 | 3,310.455 | 3,411.141 | 0 | 2,881.852 | 3,471.679 | 3,259.59 | 2,976.182 | 4,587.67 | 1,458.678 | 711.739 | 725.487 | 3,777.701 | 5,557.04 | 0 | 8,007.648 | 8,492.518 | 0 | 12,438.845 | 9,622.215 | 5,978.944 | 3,852.38 | 5,452.132 | 2,377.311 | 1,937.444 | 521.276 | 1,879.747 |
Overige kortlopende verplichtingen
| 2,228.04 | 1,979.109 | 2,106.969 | -2,239.894 | -2,727.39 | -5,818.287 | 2,432.971 | 90.58 | -546.158 | -767.555 | -1,410.188 | -3,013.718 | -2,216.818 | -932.102 | -2,627.219 | -1,060.872 | -386.665 | -1,025.405 | -3,369.161 | -2,040.121 | -2,548.511 | -3,536.044 | -3,750.254 | -1,399.653 | -2,294.735 | -252.374 | -2,631.724 | -1,490.325 | -3,978.605 | -1,328.786 | -1,631.337 | -1,739.004 | -1,570.065 | -287.816 | -1,588.869 | 241.078 | -2,660.024 | -2,527.172 | -1,103.969 | 813.186 | -1,789.819 | -2,188.891 | 179.14 | -946.559 | -1,925.019 | -1,772.889 | -4,178.183 | -3,947.575 | -3,315.165 | -677.382 | -544.046 | -2,266.082 | -5,051.827 | 4,207.237 | -3,152.814 | -2,593.157 | 8,941.25 | -1,018.906 | -1,436.68 | -769.135 | -1,944.897 | -2,001.666 | -2,194.877 | -1,616.804 | -25.768 | -531.08 |
Totaal kortlopende verplichtingen
| 58,885.085 | 49,382.508 | 43,967.957 | 47,074.422 | 60,503.658 | 69,394.484 | 73,769.193 | 72,345.029 | 77,329.973 | 69,942.553 | 67,192.171 | 61,830.067 | 63,318.323 | 59,039.496 | 61,315.939 | 47,119.785 | 44,258.317 | 46,281.843 | 44,858.077 | 52,014.796 | 55,753.952 | 56,950.292 | 50,174.293 | 56,640.9 | 58,656.387 | 53,608.422 | 52,862.287 | 58,687.946 | 58,933.763 | 59,200.668 | 57,040.601 | 60,536.032 | 62,766.986 | 63,591.266 | 57,063.439 | 58,878.189 | 67,305.312 | 75,561.912 | 91,957.505 | 78,132.963 | 82,115.997 | 78,158.268 | 79,841.625 | 91,359.762 | 95,026.681 | 86,778.056 | 73,249.995 | 75,423.874 | 70,593.354 | 88,584.361 | 60,852.023 | 87,454.957 | 85,914.706 | 81,673.82 | 73,010.24 | 77,336.743 | 68,343.115 | 67,281.239 | 62,801.475 | 69,942.47 | 52,646.579 | 49,314.898 | 28,190.412 | 31,222.097 | 20,373.427 | 22,574.198 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 23.898 | 35.557 | 53.565 | 35.861 | 52.545 | 155.628 | 3,523.485 | 3,388.51 | 33.544 | 37.96 | 9,013.346 | 47.926 | 10,001.975 | 2,370.866 | 11,669.719 | 11,309.405 | 10,967.339 | 800 | 896.265 | 901.835 | 0 | 0 | 128 | 256 | 384 | 512 | 640 | 768 | 896 | 1,024 | 1,160.33 | 1,313.32 | 1,737.73 | 2,162.14 | 2,586.55 | 3,010.96 | 3,435.37 | 3,078.19 | 3,664.6 | 6,890.96 | 7,247.32 | 15,778.06 | 16,448 | 16,607.94 | 17,527.88 | 0 | 20,979.45 | 23,414.4 | 11,109.35 | 13,904.3 | 17,499.25 | 18,094.2 | 10,189.15 | 10,784.1 | 13,815.77 | 20,844.64 | 30,292.46 | 24,740.28 | 25,501.82 | 26,224.64 | 27,197.46 | 28,070.28 | 28,651.1 | 29,586.92 | 28,459.74 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -23.898 | -0 | 0 | 7,055.297 | 0 | 0 | 0 | 0 | 0 | 7,206.084 | 7,209.91 | 7,074.448 | 7,593.888 | 8,584.279 | 11,892.096 | 11,220.87 | 10,948.219 | 7,601.979 | 9,384.431 | 7,771.946 | 0 | 0 | 0 | 0 | 6,746.669 | 6,914.845 | 0 | 0 | 0 | 5,522.825 | 0 | 0 | 0 | 5,392.812 | 0 | 4,805.841 | 0 | 0 | 0 | 0 | 5,128.377 | 0 | 0 | 4,994.943 | 0 | 0 | 0 | 3,134.136 | 0 | 2,852.695 | 0 | 2,638.639 | 2,531.762 | 2,425.876 | 0 | 0 | 2,159.254 | 0 | 0 | 0 | 0 | 0 | 0 | 1,987.014 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 122.524 | 72.444 | 82.45 | 1,388.676 | 1,404.569 | 862.498 | 790.391 | 834.302 | 834.302 | 2,593.332 | 1,563.867 | 1,506.657 | 1,553.199 | 1,567.787 | 1,486.935 | 1,085.463 | 1,166.307 | 2,081.101 | 1,295.81 | 1,291.678 | 1,319.002 | 1,409.195 | 1,052.458 | 1,005.225 | 1,050.417 | 1,093.445 | 1,093.978 | 1,129.591 | 1,149.015 | 1,197.936 | 1,214.925 | 1,368.567 | 1,345.444 | 1,486.629 | 1,364.58 | 1,899.036 | 1,931.255 | 1,930.58 | 2,144.78 | 2,221.501 | 2,328.526 | 2,395.939 | 2,570.978 | 2,625.55 | 2,640.989 | 2,646.41 | 1,780.485 | 1,256.166 | 1,697.166 | 1,816.004 | 1,643.827 | 2,117.71 | 2,088.967 | 2,096.174 | 750.351 | 286.064 | 254.764 | 76.461 | 0 | 0 | 0 | 0 | 0 | 115.472 | 87.878 | 0 |
Overige niet-vlottende verplichtingen
| 7,570.753 | 6,968.877 | 7,064.373 | 6,552.463 | -0 | 6,968.068 | 6,676.223 | 7,871.988 | 7,994.901 | 6,777.29 | -0 | -0 | -0 | -0 | -0 | 0 | 0.001 | -0 | 0 | 0 | -0 | 7,399.758 | 8,219.331 | 7,953.019 | 7,193.371 | -0.001 | -0.001 | 5,917.571 | 6,045.711 | 5,460.06 | -0 | 6,217.662 | 5,831.754 | 5,671.811 | -0 | 4,940.426 | -0.001 | 4,405.439 | 5,610.335 | 5,426.059 | 5,422.078 | 133 | 4,940.936 | 4,485.398 | -0.001 | 4,847.666 | 21,204.506 | 3,078.486 | -0.001 | 3,004.213 | -0.001 | 2,990.126 | 0.001 | -0.001 | -0.001 | 2,326.532 | 2,214.77 | -0.001 | 2,161.818 | 3,977.953 | 3,680.128 | 2,084.937 | 2,122.455 | 2,273.225 | -0.001 | 1,924.564 |
Totaal niet-vlottende verplichtingen
| 7,693.277 | 7,041.321 | 7,182.38 | 7,994.704 | 8,495.727 | 7,883.111 | 7,622.242 | 12,229.774 | 12,217.713 | 9,404.166 | 8,807.911 | 17,729.913 | 8,675.573 | 19,163.649 | 12,442.08 | 24,647.278 | 23,696.582 | 23,996.659 | 9,697.79 | 11,572.373 | 9,992.783 | 8,808.953 | 9,271.789 | 9,086.244 | 8,499.788 | 8,224.113 | 8,520.822 | 7,687.162 | 7,962.726 | 7,553.996 | 7,761.75 | 8,746.559 | 8,490.518 | 8,896.17 | 8,919.532 | 9,426.012 | 9,748.055 | 9,771.389 | 10,833.305 | 11,312.16 | 14,641.564 | 14,904.636 | 23,289.974 | 23,558.948 | 24,243.871 | 25,021.956 | 22,984.991 | 25,314.102 | 28,245.701 | 15,929.567 | 18,400.821 | 22,607.086 | 22,821.807 | 14,817.085 | 13,960.326 | 16,428.366 | 23,314.174 | 32,528.174 | 26,902.098 | 29,479.773 | 29,904.768 | 29,282.397 | 30,192.735 | 31,039.797 | 31,661.811 | 30,384.304 |
Totaal passiva
| 66,578.362 | 56,423.83 | 51,150.337 | 55,069.125 | 68,999.385 | 77,277.595 | 81,391.436 | 84,574.804 | 89,547.686 | 79,346.719 | 76,000.082 | 79,559.98 | 71,993.895 | 78,203.146 | 73,758.019 | 71,767.062 | 67,954.9 | 70,278.502 | 54,555.866 | 63,587.17 | 65,746.735 | 65,759.245 | 59,446.082 | 65,727.144 | 67,156.175 | 61,832.535 | 61,383.109 | 66,375.109 | 66,896.489 | 66,754.664 | 64,802.351 | 69,282.59 | 71,257.504 | 72,487.436 | 65,982.971 | 68,304.201 | 77,053.367 | 85,333.301 | 102,790.81 | 89,445.123 | 96,757.561 | 93,062.904 | 103,131.599 | 114,918.71 | 119,270.552 | 111,800.011 | 96,234.986 | 100,737.976 | 98,839.056 | 104,513.928 | 79,252.844 | 110,062.043 | 108,736.513 | 96,490.906 | 86,970.566 | 93,765.109 | 91,657.288 | 99,809.414 | 89,703.573 | 99,422.242 | 82,551.347 | 78,597.295 | 58,383.146 | 62,261.894 | 52,035.239 | 52,958.502 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 3,992.497 | 2,602.833 | 3,655.407 | 3,050.502 | 890.316 | 740.638 | 734.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33,772.448 | 33,772.448 | 33,772.448 | 33,132.517 | 30,192.914 | 27,900.011 | 26,001.76 | 26,001.76 | 26,001.76 | 26,001.76 | 25,267.568 | 24,498.748 | 16,241.902 | 13,953.064 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 | 13,567.42 |
Ingehouden winsten
| -1,026.591 | -947.684 | -629.874 | 139.229 | -378.814 | -3,991.432 | -2,141.72 | -5,685.889 | -5,495.69 | -6,495.999 | -9,123.032 | -7,065.228 | -5,349.843 | -6,884.913 | -7,621.172 | -9,851.695 | -10,428.977 | -11,342.75 | -8,158.947 | -8,687.364 | -6,191.276 | -6,247.479 | -5,308.008 | -6,113.202 | -6,529.306 | -3,747.014 | -5,036.465 | -5,498.247 | -5,540.369 | -5,886.162 | -9,737.805 | -6,859.044 | -8,454.301 | -8,185.397 | -7,952.789 | -7,712.322 | -5,557.393 | -5,288.868 | -755.118 | 4,549.663 | 9,815.389 | 4,229.91 | 10,948.257 | 9,942.523 | 8,896.369 | 6,934.54 | 18,483.343 | 16,198.005 | 15,602.541 | 13,124.263 | 10,843.074 | 9,572.817 | 5,110.386 | 6,059.248 | 1,557.435 | -2,214.498 | -6,039.906 | -9,268.209 | -4,251.39 | 147.485 | 5,686.601 | 7,460.17 | 11,377.323 | 11,572.8 | 10,958.762 | 9,421.115 |
Overige gereserveerde algehele resultaten
| -8,509.868 | -8,222.749 | -8,547.775 | -3,992.497 | -2,602.833 | -3,655.407 | -3,050.502 | -890.316 | -740.638 | 5,631.389 | 1,051.107 | 1,367.433 | 15,206.531 | 1,729.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70,016.112 | 70,014.728 | 70,132.544 | 64,245.483 | 60,251.639 | 54,854.158 | 51,764.832 | 53,793.037 | 53,931.737 | 53,929.621 | 51,829.537 | 49,243.45 | 28,444.678 | 20,959.527 | 21,471.205 | 20,945.51 | 20,945.032 | 20,953.13 | 20,955.878 | 20,957.669 | 20,960.218 | 20,961.97 | 20,965.633 | 20,625.324 | 20,623.375 | 18,402.453 | 18,405.26 | 18,404.425 | 18,406.774 | 18,407.013 | 18,404.783 | 18,406.734 | 18,404.544 | 18,404.145 | 18,401.995 | 18,404.026 | 18,406.455 | 18,405.539 | 15,137.024 | 15,723.751 | 15,769.372 | 15,768.576 | 11,503.071 | 11,503.071 | 11,503.071 | 11,503.071 | 11,527.742 | 11,527.742 | 13,695.706 | 13,695.706 | 13,695.706 | 13,695.706 | 13,695.706 | 13,695.706 | 13,695.706 | 13,690.166 | 13,690.166 | 13,690.166 | 6,325.146 | 1,156.535 | 1,156.535 | 1,172.288 | 1,270.812 | 1,270.795 | 1,270.803 | 1,270.892 |
Totaal eigen vermogen van aandeelhouders
| 94,252.101 | 94,616.743 | 94,727.343 | 97,517.229 | 90,065.739 | 78,762.737 | 75,624.871 | 74,108.908 | 74,437.807 | 79,800.963 | 69,025.18 | 68,044.403 | 54,543.268 | 29,757.424 | 27,417.452 | 24,661.234 | 24,083.475 | 23,177.8 | 26,364.351 | 25,837.725 | 28,336.361 | 28,281.911 | 29,225.045 | 28,079.542 | 27,661.489 | 28,222.859 | 26,936.215 | 26,473.598 | 26,433.825 | 26,088.271 | 22,234.397 | 25,115.11 | 23,517.663 | 23,786.168 | 24,016.626 | 24,259.124 | 26,416.482 | 26,684.091 | 27,949.326 | 33,840.834 | 39,152.181 | 33,565.906 | 36,018.748 | 35,013.014 | 33,966.86 | 32,005.031 | 43,578.505 | 41,293.167 | 42,865.667 | 40,387.389 | 38,106.2 | 36,835.943 | 32,373.512 | 33,322.374 | 28,820.561 | 25,043.088 | 21,217.68 | 17,989.377 | 15,641.176 | 14,871.44 | 20,410.556 | 22,199.878 | 26,215.555 | 26,411.015 | 25,796.985 | 24,259.427 |
Totaal eigen vermogen
| 94,252.101 | 94,616.743 | 94,727.343 | 97,517.229 | 90,065.739 | 78,762.737 | 75,624.871 | 74,108.908 | 74,437.807 | 79,800.963 | 69,025.18 | 68,044.403 | 54,543.268 | 29,757.424 | 27,417.452 | 24,661.234 | 24,083.475 | 23,177.8 | 26,364.351 | 25,837.725 | 28,336.361 | 28,281.911 | 29,225.045 | 28,079.542 | 27,661.489 | 28,222.859 | 26,936.215 | 26,473.598 | 26,433.825 | 26,088.271 | 22,234.397 | 25,115.11 | 23,517.663 | 23,786.168 | 24,016.626 | 24,259.124 | 26,416.482 | 26,684.091 | 27,949.326 | 33,840.834 | 39,152.181 | 33,565.906 | 36,018.748 | 35,013.014 | 33,966.86 | 32,005.031 | 43,578.505 | 41,293.167 | 42,865.667 | 40,387.389 | 38,106.2 | 36,835.943 | 32,373.512 | 33,322.374 | 28,820.561 | 25,043.088 | 21,217.68 | 17,989.377 | 15,641.176 | 14,871.44 | 20,410.556 | 22,199.878 | 26,215.555 | 26,411.015 | 25,796.985 | 24,259.427 |
Totaal passiva en aandeelhoudersvermogen
| 160,830.463 | 151,040.573 | 145,877.68 | 152,586.354 | 159,065.124 | 156,040.332 | 157,016.307 | 158,683.712 | 163,985.492 | 159,147.682 | 145,025.262 | 147,604.383 | 126,537.164 | 107,960.568 | 101,175.471 | 96,428.297 | 92,038.374 | 93,456.301 | 80,920.218 | 89,424.894 | 94,083.096 | 94,041.156 | 88,671.126 | 93,806.686 | 94,817.664 | 90,055.394 | 88,319.324 | 92,848.705 | 93,330.314 | 92,842.935 | 87,036.748 | 94,397.7 | 94,775.167 | 96,273.604 | 89,999.597 | 92,563.325 | 103,469.849 | 112,017.392 | 130,740.136 | 123,285.957 | 135,909.742 | 126,628.81 | 139,150.347 | 149,931.724 | 153,237.412 | 143,805.043 | 139,813.491 | 142,031.143 | 141,704.722 | 144,901.317 | 117,359.044 | 146,897.986 | 141,110.025 | 129,813.279 | 115,791.127 | 118,808.197 | 112,874.968 | 117,798.79 | 105,344.749 | 114,293.682 | 102,961.903 | 100,797.173 | 84,598.701 | 88,672.909 | 77,832.224 | 77,217.929 |