Iljin Diamond Co.,Ltd
KRX:081000.KS
12300 (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 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 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
| 38,407.729 | 43,138.531 | 64,853.996 | 35,011.189 | 29,586.367 | 33,453.292 | 38,851.768 | 36,192.122 | 88,176.325 | 97,456.702 | 131,755.742 | 125,110.652 | 22,045.619 | 14,206.633 | 29,329.859 | 15,261.41 | 21,302.311 | 84,905.148 | 100,617.458 | 97,940.701 | 25,822.085 | 20,740.215 | 18,883.285 | 14,770.952 | 13,478.937 | 10,143.49 | 10,714.772 | 10,845.275 | 11,606.17 | 21,953.945 | 23,176.681 | 10,451.558 | 7,061.962 | 9,790.143 | 14,846.897 | 13,619.077 | 12,707.069 | 11,215.798 | 18,851.068 | 12,173.945 | 15,053.995 | 17,253.366 | 15,070.494 | 13,650.188 | 9,988.05 | 8,810.705 | 9,724.533 | 11,892.979 | 10,836.444 | 13,788.127 | 12,463.902 | 20,551.892 | 7,956.058 | 6,010.332 | 4,871.389 | 8,470.812 | 7,128.065 | 7,769.215 | 3,374.107 | 3,435.338 | 1,329.224 | 2,451.106 | 2,798.726 | 3,539.364 | 2,721.52 | 1,645.315 | 2,735.459 | 2,706.42 | 3,051.049 | 2,544.504 |
Kortetermijnbeleggingen
| 340,965.596 | 329,920.766 | 338,148.119 | 367,470.779 | 367,470.779 | 367,470.779 | 367,470.779 | 371,470.779 | 316,474.689 | 322,718.809 | 322,718.801 | 322,718.796 | 56,258.215 | 61,010.205 | 61,010.199 | 63,117.35 | 69,076.763 | 15,056.053 | 15,035.802 | 15.462 | 8,005.211 | 11,210.885 | 13,200.163 | 6,541.683 | 2,493.187 | 11,950.425 | 11,963.721 | 11,992.346 | 13,736.964 | 3,003.259 | 3.347 | 1,001.739 | 1,001.125 | 1,001.107 | 1,000.215 | 1,000.862 | 1,008.534 | 1,007.571 | 1,007.856 | 49.158 | 0 | 199.777 | 201.635 | 5.446 | 18.103 | 70.637 | 80.568 | 204.324 | 22.27 | 32.344 | 244.765 | 238.384 | 4.205 | 190.736 | 444.551 | 643.741 | 151.414 | 495.694 | 331.567 | 425.326 | 818.314 | 412.141 | 549.396 | 593.815 | 442.068 | 1,151.712 | 1,644.051 | 2,197.176 | 1,828.497 | 1,966.414 |
Liquide middelen en kortetermijnbeleggingen
| 379,373.325 | 373,059.298 | 403,002.115 | 402,481.968 | 397,057.146 | 400,924.071 | 406,322.548 | 407,662.901 | 404,651.014 | 420,175.511 | 454,474.542 | 447,829.448 | 78,303.833 | 75,216.837 | 90,340.058 | 78,378.761 | 90,379.074 | 99,961.201 | 115,653.26 | 97,956.163 | 33,827.296 | 31,951.1 | 32,083.448 | 21,312.635 | 15,972.124 | 22,093.915 | 22,678.493 | 22,837.621 | 25,343.134 | 24,957.204 | 23,180.028 | 11,453.297 | 8,063.087 | 10,791.25 | 15,847.112 | 14,619.939 | 13,715.603 | 12,223.369 | 19,858.924 | 12,223.103 | 15,053.995 | 17,453.143 | 15,272.129 | 13,655.634 | 10,006.153 | 8,881.342 | 9,805.101 | 12,097.303 | 10,858.714 | 13,820.471 | 12,708.666 | 20,790.276 | 7,960.263 | 6,201.068 | 5,315.94 | 9,114.553 | 7,279.479 | 8,264.909 | 3,705.674 | 3,860.664 | 2,147.538 | 2,863.247 | 3,348.122 | 4,133.179 | 3,163.588 | 2,797.027 | 4,379.51 | 4,903.596 | 4,879.546 | 4,510.918 |
Nettovorderingen
| 25,830.403 | 29,176.238 | 31,260.394 | 33,853.906 | 30,475.531 | 47,128.832 | 32,790.408 | 36,495.204 | 35,662.98 | 27,903.258 | 26,142.688 | 34,719.894 | 36,814.287 | 30,559.672 | 21,301.475 | 31,150.835 | 24,032.444 | 26,499.891 | 26,565.034 | 23,114.725 | 32,739.613 | 0 | 29,777.111 | 32,321.141 | 34,182.989 | 0 | 29,986.442 | 0 | 28,642.862 | 24,646.053 | 24,404.584 | 27,232.485 | 0 | 25,194.05 | 21,949.384 | 25,477.481 | 0 | 23,874.221 | 20,638.464 | 20,850.741 | 0 | 20,781.454 | 21,637.765 | 0 | 0 | 21,459.629 | 23,832.734 | 0 | 24,209.268 | 23,730.702 | 21,408.78 | 25,513.639 | 24,644.186 | 26,478.108 | 26,688.68 | 0 | 28,944.555 | 26,287.392 | 25,929.445 | 23,800.807 | 19,239.923 | 0 | 18,429.301 | 0 | 21,584.005 | 19,351.961 | 16,950.344 | 20,434.823 | 21,107.341 | 18,216.197 |
Voorraad
| 44,606.689 | 46,427.896 | 40,952.263 | 44,075.441 | 40,217.073 | 42,267.672 | 40,614.484 | 46,758.395 | 49,924.928 | 53,698.88 | 45,297.478 | 45,362.228 | 42,303.553 | 39,565.857 | 35,612.832 | 43,254.305 | 46,016.665 | 43,671.893 | 33,047.7 | 45,573.708 | 40,941.815 | 38,219.118 | 34,759.017 | 37,428.702 | 39,803.271 | 38,641.978 | 36,996.699 | 38,710.204 | 36,307.659 | 36,827.57 | 37,837.274 | 42,097.194 | 42,968.968 | 43,197.503 | 42,204.948 | 42,415.609 | 39,719.192 | 37,355.687 | 34,632.704 | 32,064.144 | 31,105.466 | 31,153.74 | 32,585.541 | 36,623.997 | 34,473.646 | 34,020.521 | 32,438.944 | 34,980.503 | 35,221.449 | 33,711.326 | 33,101.469 | 36,286.719 | 32,692.664 | 31,000.348 | 27,979.768 | 26,178.501 | 23,529.689 | 23,323.447 | 24,703.775 | 33,022.447 | 38,487.854 | 44,349.364 | 49,410.773 | 50,995.588 | 50,264.41 | 47,869.721 | 40,708.558 | 36,660.379 | 36,476.765 | 34,926.657 |
Overige vlottende activa
| 5,513.063 | 5,685.86 | 4,758.197 | 468.888 | 2,921.575 | 0.055 | 2,837.544 | 130.572 | 0.059 | 909.361 | 11.333 | 466.461 | 687.301 | -0 | 0 | 0 | -0 | 3.735 | 0 | -0 | 0 | 31,703.888 | -0 | 6.358 | 6.576 | 32,393.784 | 0 | 29,471.547 | 0.001 | 0.001 | -0 | -0.001 | 30,916.082 | 0.001 | 0 | -0.001 | 25,260.226 | 3.35 | -0 | 0.001 | 21,496.071 | 0.001 | -0.001 | 22,071.819 | 21,156.888 | -0.001 | 0 | 24,618.508 | 1,738.857 | 0.001 | 1,588.893 | 140.774 | 2,449.531 | 398.106 | -0.001 | 30,769.117 | 0.001 | -0.001 | 0.001 | 0.002 | 0.001 | 17,473.448 | 0.001 | 22,238.028 | 0.001 | -0.002 | -0.001 | 0.001 | -0.001 | 0.001 |
Totaal vlottende activa
| 455,323.48 | 454,349.292 | 479,972.969 | 480,880.203 | 470,671.325 | 490,320.63 | 482,564.984 | 491,047.073 | 490,238.981 | 502,687.009 | 525,926.041 | 528,378.031 | 158,108.974 | 145,342.366 | 147,254.366 | 152,783.902 | 160,428.183 | 170,136.721 | 175,265.994 | 166,644.596 | 107,508.724 | 101,874.106 | 96,619.576 | 91,068.836 | 89,964.96 | 93,129.677 | 89,661.635 | 91,019.372 | 90,293.656 | 86,430.828 | 85,421.885 | 80,782.975 | 81,948.137 | 79,182.804 | 80,001.444 | 82,513.028 | 78,695.021 | 73,456.627 | 75,130.092 | 65,137.989 | 67,655.532 | 69,388.338 | 69,495.434 | 72,351.45 | 65,636.687 | 64,361.491 | 66,076.78 | 71,696.314 | 72,028.288 | 71,262.5 | 68,807.809 | 82,731.408 | 67,746.644 | 64,077.63 | 59,984.387 | 66,062.171 | 59,753.724 | 57,875.747 | 54,338.895 | 60,683.92 | 59,875.316 | 64,686.059 | 71,188.197 | 77,366.795 | 75,012.004 | 70,018.707 | 62,038.411 | 61,998.799 | 62,463.651 | 57,653.773 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 92,152.993 | 89,977.726 | 90,296.538 | 94,058.282 | 94,937.234 | 93,916.944 | 93,392.923 | 108,377.627 | 101,184.923 | 95,008.516 | 89,489.383 | 81,398.578 | 78,624.867 | 77,498.283 | 74,965.894 | 63,573.118 | 59,983.738 | 58,534.14 | 56,677.979 | 53,769.379 | 51,204.388 | 49,572.772 | 48,365.526 | 57,108.795 | 56,440.077 | 56,741.535 | 57,884.975 | 57,709.562 | 56,319.899 | 52,730.533 | 52,642.895 | 53,759.369 | 52,997.905 | 53,313.621 | 53,669.512 | 53,428.564 | 54,026.965 | 54,576.732 | 55,084.921 | 56,753.148 | 56,332.277 | 56,063.162 | 56,116.472 | 57,642.309 | 58,156.24 | 59,033.09 | 59,989.987 | 50,622.614 | 47,806.221 | 48,094.114 | 46,295.068 | 45,936.336 | 44,537.327 | 38,830.517 | 37,058.827 | 36,173.47 | 36,306.79 | 36,791.218 | 37,855.987 | 34,227.058 | 35,290.073 | 36,556.864 | 37,894.585 | 37,202.43 | 38,427.87 | 39,497.79 | 40,502.955 | 38,039.679 | 38,229.844 | 36,175.741 |
Goodwill
| 2,623.36 | 2,623.36 | 2,623.359 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 2,623.36 | 0 | 0 | 0 | 0 | 0 | 0 | 54.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,173.003 | 2,417.233 | 2,645.405 | 2,373.443 | 2,584.831 | 2,655.962 | 2,846.957 | 3,026.427 | 3,187.978 | 3,388.658 | 3,601.815 | 3,502.183 | 3,759.325 | 2,591.085 | 2,122.799 | 1,560.496 | 1,679.505 | 1,666.321 | 1,581.791 | 1,502.907 | 1,397.414 | 1,476.745 | 1,556.208 | 1,708.017 | 1,742.468 | 1,828.635 | 1,872.571 | 1,940.468 | 1,745.332 | 1,379.308 | 1,035.995 | 737.269 | 637.126 | 562.027 | 595.672 | 724.613 | 714.896 | 739.183 | 766.007 | 729.073 | 753.967 | 778.911 | 806.681 | 818.428 | 843.261 | 814.331 | 840.518 | 502.888 | 511.578 | 520.504 | 529.19 | 552.459 | 575.173 | 598.066 | 247.355 | 275.896 | 304.438 | 332.979 | 917.298 | 945.81 | 974.321 | 1,003.843 | 948.206 | 527.954 | 295.674 | 20.643 | -148.29 | -375.944 | -601.794 | -826.813 |
Goodwill en immateriële activa
| 4,796.363 | 2,623.36 | 5,268.765 | 4,996.803 | 5,208.191 | 5,279.322 | 5,470.317 | 5,649.787 | 5,811.338 | 6,012.018 | 6,225.175 | 6,125.543 | 6,382.685 | 5,214.445 | 4,746.159 | 4,183.856 | 4,302.865 | 4,289.681 | 4,205.151 | 4,126.267 | 4,020.774 | 4,100.105 | 4,179.568 | 4,331.377 | 4,365.828 | 4,451.995 | 4,495.931 | 4,563.828 | 4,368.692 | 4,002.668 | 3,659.355 | 3,360.629 | 3,260.486 | 3,185.387 | 3,219.032 | 3,347.973 | 3,338.256 | 3,362.543 | 3,389.367 | 3,352.433 | 3,377.327 | 3,402.271 | 3,430.041 | 3,441.788 | 3,466.621 | 3,437.691 | 3,463.878 | 502.888 | 511.578 | 520.504 | 529.19 | 552.459 | 575.173 | 652.235 | 247.355 | 275.896 | 304.438 | 332.979 | 917.298 | 945.81 | 974.321 | 1,003.843 | 948.206 | 527.954 | 295.674 | 20.643 | -148.29 | -375.944 | -601.794 | -826.813 |
Langetermijnbeleggingen
| 43,083.908 | 42,741.514 | 15,708.705 | -356,355.519 | -357,100.319 | -358,385.618 | -358,385.619 | -362,880.432 | -307,897.485 | -314,149.033 | -314,151.69 | -314,167.67 | -47,767.187 | -51,879.668 | -51,977.599 | -54,293.35 | -68,342.763 | -14,452.053 | -14,581.802 | 348.538 | -7,731.211 | -11,005.385 | -13,054.663 | -5,956.183 | -1,727.687 | -11,214.925 | -11,258.221 | -11,816.846 | -13,591.464 | -2,887.759 | 82.153 | -946.239 | -975.625 | -995.607 | -994.715 | -995.362 | -1,000.534 | -999.571 | -999.856 | -41.158 | 0 | -191.777 | -193.635 | 2.554 | -10.103 | -62.637 | -72.568 | -196.324 | -14.27 | -24.344 | -236.765 | -230.384 | 3.795 | -125.736 | 1,818.573 | 2,148.486 | 2,865.53 | 2,343.524 | 2,293.147 | 2,726.362 | 2,171.607 | 2,456.207 | 1,799.056 | 806.98 | 64,342.5 | 69,766.87 | 68,587.939 | 70,206.797 | 45,144.772 | 43,032.786 |
Belastingvorderingen
| 3,173.179 | 2,612.971 | 2,782.377 | 2,310.686 | 2,295.514 | 1,770.23 | 2,260.034 | 4,104.773 | 3,667.726 | 4,695.058 | 5,185.842 | 4,807.338 | 5,060.304 | 4,765.461 | 5,161.588 | 5,194.183 | 5,378.897 | 5,315.694 | 5,591.326 | 2,951.361 | 3,087.7 | 3,147.092 | 3,075.409 | 2,936.65 | 3,007.752 | 2,540.605 | 2,556.37 | 3,568.675 | 3,580.419 | 3,355.498 | 3,231.275 | 3,685.649 | 3,240.155 | 3,025.565 | 2,983.417 | 4,219.552 | 4,264.268 | 4,060.662 | 4,071.374 | 3,586.528 | 3,336.673 | 3,302.78 | 3,675.585 | 3,721.839 | 3,646.921 | 3,362.762 | 3,376.094 | 3,079.02 | 2,592.531 | 2,283.135 | 1,598.373 | 1,324.143 | 889.894 | 915.773 | 1,143.053 | 1,161.435 | 1,182.127 | 1,656.576 | 2,612.461 | 1,825.6 | 1,144.178 | 758.217 | 718.854 | 1,097.546 | 755.855 | 830.418 | 386.667 | 1,602.627 | 1,966.413 | 2,201.67 |
Overige niet-vlottende activa
| -0 | 2,417.233 | 0 | 374,276.78 | 374,193.427 | 374,121.556 | 374,003.014 | 377,754.344 | 322,854.387 | 329,032.907 | 329,087.491 | 329,295.869 | 62,760.13 | 67,571.558 | 67,538.119 | 69,756.468 | 75,814.07 | 22,162.052 | 21,951.737 | 6,919.201 | 15,152.301 | 18,573.368 | 20,710.313 | 8,037.261 | 4,190.846 | 13,643.113 | 13,594.843 | 13,620.354 | 15,174.116 | 4,436.755 | 1,444.288 | 2,654.479 | 2,080.715 | 1,881.661 | 2,140.346 | 2,112.187 | 2,132.921 | 2,304.487 | 2,295.655 | 1,337.853 | 1,158.489 | 1,331.963 | 1,300.107 | 1,153.5 | 1,427.805 | 1,571.37 | 1,554.641 | 1,268.817 | 978.586 | 1,296.358 | 1,188.148 | 1,285.529 | 870.616 | 2,425.573 | 2,973.712 | 2,619.364 | 1,986.663 | 2,282.94 | 2,110.813 | 1,187.029 | 1,580.019 | 1,257.299 | 1,537.96 | 1,940.62 | 1,669.758 | 2,330.659 | 3,340.055 | 3,299.364 | 2,930.686 | 3,068.604 |
Totaal niet-vlottende activa
| 143,206.443 | 140,372.804 | 114,056.386 | 119,287.032 | 119,534.048 | 116,702.434 | 116,740.668 | 133,006.099 | 125,620.889 | 120,599.467 | 115,836.201 | 107,459.658 | 105,060.798 | 103,170.079 | 100,434.161 | 88,414.274 | 77,136.807 | 75,849.514 | 73,844.391 | 68,114.747 | 65,733.951 | 64,387.952 | 63,276.154 | 66,457.9 | 66,276.816 | 66,162.323 | 67,273.898 | 67,645.573 | 65,851.662 | 61,637.695 | 61,059.967 | 62,513.887 | 60,603.636 | 60,410.627 | 61,017.591 | 62,112.914 | 62,761.876 | 63,304.853 | 63,841.46 | 64,988.804 | 64,204.766 | 63,908.399 | 64,328.571 | 65,961.99 | 66,687.484 | 67,342.276 | 68,312.032 | 55,277.015 | 51,874.646 | 52,169.767 | 49,374.014 | 48,868.083 | 46,876.805 | 42,698.362 | 43,241.52 | 42,378.651 | 42,645.548 | 43,407.237 | 45,789.706 | 40,911.859 | 41,160.198 | 42,032.43 | 42,898.661 | 41,575.53 | 105,491.657 | 112,446.38 | 112,669.326 | 112,772.523 | 87,669.921 | 83,651.988 |
Totaal activa
| 598,529.923 | 594,722.096 | 594,029.355 | 600,167.236 | 590,205.373 | 607,023.064 | 599,305.652 | 624,053.171 | 615,859.87 | 623,286.476 | 641,762.242 | 635,837.689 | 263,169.772 | 248,512.445 | 247,688.526 | 241,198.175 | 237,564.989 | 245,986.235 | 249,110.385 | 234,759.343 | 173,242.675 | 166,262.058 | 159,895.73 | 157,526.736 | 156,241.775 | 159,292 | 156,935.533 | 158,664.946 | 156,145.318 | 148,068.523 | 146,481.852 | 143,296.862 | 142,551.773 | 139,593.431 | 141,019.036 | 144,625.942 | 141,456.897 | 136,761.48 | 138,971.553 | 130,126.793 | 131,860.298 | 133,296.737 | 133,824.004 | 138,313.44 | 132,324.171 | 131,703.767 | 134,388.811 | 126,973.329 | 123,902.934 | 123,432.266 | 118,181.822 | 131,599.491 | 114,623.449 | 106,775.992 | 103,225.907 | 108,440.822 | 102,399.272 | 101,282.983 | 100,128.601 | 101,595.779 | 101,035.514 | 106,718.489 | 114,086.858 | 118,942.325 | 180,503.661 | 182,465.087 | 174,707.737 | 174,771.322 | 150,133.572 | 141,305.761 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,708.795 | 9,672.693 | 11,843.379 | 15,917 | 10,802.799 | 22,233.137 | 18,180.382 | 17,394.223 | 19,659.291 | 14,168.972 | 24,167.981 | 28,225.18 | 30,231.364 | 20,306.269 | 20,023.787 | 25,270.627 | 23,768.545 | 28,623.514 | 27,032.845 | 21,400.828 | 21,973.132 | 13,460.279 | 12,392.299 | 12,481.092 | 11,493.073 | 13,379.739 | 16,108.696 | 17,703.116 | 15,321.984 | 12,224.273 | 11,156.251 | 14,340.401 | 14,239.029 | 11,437.794 | 12,246.331 | 14,364.411 | 12,860.72 | 11,951.984 | 11,819.081 | 9,852.772 | 9,575.562 | 8,091.146 | 8,888.544 | 10,184.924 | 8,500.633 | 6,891.315 | 8,732.955 | 10,756.542 | 12,342.302 | 13,377.612 | 10,493.765 | 14,536.36 | 10,719.035 | 10,886.405 | 11,648.62 | 11,175.452 | 9,050.384 | 9,083.243 | 9,074.1 | 5,840.304 | 2,846.829 | 3,959.747 | 12,447.386 | 10,616.341 | 7,117.227 | 11,126.21 | 10,097.199 | 6,450.73 | 5,871.268 | 5,092.222 |
Kortlopende schulden
| 9,963.128 | 9,991.757 | 9,590.853 | 9,862.965 | 9,767.772 | 10,573.564 | 9,224.249 | 5,604.803 | 774.716 | 963.895 | 944.154 | 769.445 | 774.416 | 921.676 | 986.926 | 882.556 | 974.987 | 892.048 | 5,615.389 | 6,372.469 | 18,968.119 | 24,770.324 | 22,272.53 | 20,769.32 | 22,319.724 | 23,848.305 | 21,499.261 | 23,648.401 | 24,812.737 | 24,615.589 | 28,725.087 | 23,843.883 | 25,674.531 | 25,845.915 | 27,347.994 | 32,120.482 | 33,735.408 | 34,006.111 | 35,461.138 | 33,503.215 | 37,384.716 | 38,994.037 | 40,398.525 | 35,112.531 | 33,647.984 | 35,127.716 | 34,334.709 | 34,387.262 | 30,834.737 | 28,295.812 | 24,116.133 | 28,019.568 | 21,336 | 21,336 | 30,369.324 | 25,369.324 | 20,369.324 | 25,369.324 | 22,036 | 25,712.588 | 23,221.338 | 39,408.599 | 47,242.969 | 53,073.267 | 61,599.412 | 25,652 | 19,341.31 | 16,077.556 | 23,780.673 | 25,038.284 |
Belastingschulden
| 619.715 | 128.026 | 112.197 | 1,591.126 | 1,671.187 | 1,845.909 | 1,888.766 | 719.836 | 884.916 | 14,159.363 | 25,825.663 | 26,616.348 | 1,696.836 | 1,363.338 | 2,067.298 | 8.397 | 729.771 | 1,058.73 | 1,750.466 | 146.218 | 1,263.888 | 973.339 | 1,724.379 | 1,839.552 | 2,062.899 | 895.678 | 1,640.82 | 1,578.433 | 1,369.5 | 548.978 | 1,148.17 | 1,200.772 | 1,237.711 | 328.828 | 698.94 | 1,501.724 | 1,465.418 | 1,230.516 | 1,442.612 | 771.143 | 826.147 | 563.562 | 487.355 | 1,498.362 | 1,124.71 | 1,560.532 | 1,277.708 | 1,530.408 | 1,430.255 | 2,561.154 | 2,880.411 | 3,848.074 | 2,787.109 | 2,402.404 | 1,500.696 | 1,804.697 | 845.337 | 0 | 0 | 0 | 0 | 467.464 | 760.385 | 819.987 | 26.95 | 310.521 | 413.531 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 3,735.198 | 4,032.095 | 4,429.112 | 16,212.652 | 13,597.986 | 1,971.094 | 1,772.128 | 4,693.749 | 4,569.064 | 5,865.783 | 47,806.668 | 40,963.999 | 16,103.638 | 16,922.484 | 15,900.952 | 10,634.372 | 12,455.251 | 17,066.562 | 15,732.322 | 7,837.669 | 8,475.098 | 973.339 | 9,284.944 | 9,080.648 | 9,529.286 | 12,230.249 | 2,475.912 | 3,103.439 | 1,369.5 | 1,896.796 | 3,153.513 | 1,200.772 | 1,237.711 | 8,209.693 | 2,582.193 | 7,078.2 | 6,991.408 | 7,101.661 | 9,208.703 | 6,784.81 | 5,153.069 | 6,661.937 | 5,746.03 | 5,703.744 | 5,114.307 | 1,560.532 | 6,342.542 | 6,574.545 | 2,083.408 | 3,103.71 | 3,869.595 | 9,312.364 | 2,787.109 | 6,633.001 | 5,507.033 | 1,804.697 | 845.337 | 3,175.642 | 3,094.611 | 0 | 0 | 5,133.095 | 4,922.859 | 5,867.899 | 5,133.746 | 4,747.365 | 4,844.172 | 5,348.018 | 0 | 0 |
Overige kortlopende verplichtingen
| -792.584 | 6,651.892 | 665.352 | -17,508.125 | -12,473.985 | -6,668.061 | -4,068.428 | -2,287.329 | -4,439.094 | 8,150.337 | -49,993.644 | -54,841.528 | -31,928.2 | -21,669.607 | -22,091.084 | -25,279.024 | -24,498.317 | -29,279.277 | -28,783.312 | -21,547.044 | -23,237.021 | -3,648.414 | -14,116.678 | -14,310.646 | -13,555.971 | -14,275.416 | -11,522.51 | -16,229.132 | -9,453.331 | -6,420.661 | -7,636.256 | -9,546.516 | -10,391.425 | -11,762.378 | -8,480.663 | -15,847.267 | -14,326.137 | -13,174.797 | -13,261.693 | -10,623.914 | -10,401.71 | -8,654.709 | -9,375.899 | -11,683.287 | -9,625.344 | -2,685.279 | -10,010.663 | -12,286.949 | -10,256.193 | -9,597.016 | -10,130.019 | -18,384.433 | -9,766.424 | -13,288.807 | -13,149.314 | -9,673.973 | -6,089.922 | -9,083.244 | -9,074.099 | -3,712.415 | 1,259.392 | -4,427.212 | -13,207.772 | -11,436.329 | -7,144.179 | -10,771.472 | -10,510.731 | -6,450.628 | 909.334 | 1,213.666 |
Totaal kortlopende verplichtingen
| 40,943.048 | 40,149.157 | 38,484.272 | 41,992.618 | 34,168.558 | 52,188.78 | 45,177.479 | 43,519.505 | 41,108.183 | 57,477.322 | 72,918.803 | 69,958.624 | 47,109.419 | 38,150.428 | 36,911.665 | 36,787.556 | 37,198.783 | 46,985.091 | 48,380.555 | 35,610.968 | 49,416.349 | 49,989.146 | 43,949.773 | 42,341.058 | 43,342.084 | 49,458.294 | 46,310.875 | 47,507.373 | 48,742.374 | 45,089.248 | 47,703.016 | 45,379.713 | 46,236.586 | 45,497.646 | 46,641.125 | 53,581.961 | 53,587.537 | 53,067.459 | 56,488.921 | 50,140.798 | 52,113.346 | 53,747.119 | 55,033.1 | 51,001.198 | 47,262.923 | 49,346.131 | 49,410.206 | 51,718.35 | 48,776.811 | 51,118.884 | 41,723.648 | 51,868.293 | 38,581.864 | 38,855.408 | 47,524.979 | 41,655.649 | 34,070.844 | 37,628.208 | 34,204.712 | 33,680.781 | 30,174.388 | 48,501.44 | 64,613.213 | 69,557.506 | 73,850.383 | 42,190.834 | 34,282.68 | 27,876.406 | 36,432.543 | 36,436.394 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,871.013 | 8,354.653 | 8,749.29 | 10,861.96 | 11,391.184 | 12,355.731 | 13,104.15 | 25,183.212 | 23,638.661 | 18,861.764 | 18,591.09 | 18,670.933 | 11,629.495 | 11,650.093 | 8,282.791 | 481.183 | 396.973 | 355.327 | 343.733 | 476.014 | 768.556 | 755.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,000 | 7,000 | 7,000 | 10,040 | 1,600 | 4,000 | 4,000 | 10,000 | 16,000 | 16,000 | 12,084 | 1,001.331 | 11,918.662 | 17,835.993 | 18,753.324 | 23,003.979 | 23,921.31 | 24,838.641 | 10,840 | 840 | 924 | 6,008 | 36,102.293 | 35,962.005 | 38,908.035 | 39,459.685 | 31,404.227 |
Uitgestelde opbrengsten niet-vlottend
| 382.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,017.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,892.136 | 0 | 0 | 1,762.148 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 11.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132.771 | 91.378 | 115.04 | 178.905 | 318.842 | 0 | 0 | 0 | 0 | 0 | 12,905.631 | 14,593.358 | 13,939.213 | 16,962.593 | 7,803.821 | 7,171.564 |
Overige niet-vlottende verplichtingen
| 15,169.954 | 14,848.445 | 14,946.285 | 13,624.947 | 13,082.172 | 12,998.66 | 13,058.802 | 16,043.541 | 15,401.014 | 14,989.633 | 15,175.493 | 13,388.946 | 13,380.654 | 12,991.204 | 13,956.496 | 15,082.336 | 15,009.171 | 14,424.257 | 15,762.087 | 13,583.638 | 13,184.723 | 12,648.96 | 12,691.867 | 12,507.993 | 12,762.688 | 12,670.348 | 12,562.873 | 15,592.7 | 14,968.792 | 14,473.1 | 13,966.8 | 15,038.168 | 14,502.114 | 14,375.064 | 13,721.123 | 13,432.727 | 13,000.962 | 12,660.558 | 12,243.771 | 9,565.307 | 9,489.93 | 9,120.765 | 9,153.214 | 7,386.138 | 7,127.931 | 6,793.368 | 6,719.1 | 5,355.393 | 4,849.134 | 4,454.832 | 4,239.944 | 3,739.128 | 3,452.939 | 3,216.202 | 2,720.976 | 2,109.695 | -0.001 | 1,699.002 | 1,617.221 | 1,386.871 | 1,109.92 | 1,081.615 | 1,271.157 | 1,986.981 | -0.001 | 1,964.568 | 2,040.127 | 0.002 | 1,945.928 | 1,894.865 |
Totaal niet-vlottende verplichtingen
| 22,435.501 | 23,203.098 | 23,695.575 | 24,486.907 | 24,473.356 | 25,354.391 | 26,162.953 | 41,226.753 | 39,039.675 | 33,851.398 | 33,766.583 | 32,059.879 | 25,010.149 | 24,641.296 | 22,239.287 | 15,563.519 | 15,406.144 | 14,779.584 | 16,105.821 | 14,059.652 | 13,953.279 | 13,404.881 | 12,691.867 | 12,507.993 | 12,762.688 | 12,670.348 | 12,562.873 | 15,592.7 | 14,968.792 | 14,473.1 | 13,966.8 | 15,038.168 | 14,502.114 | 14,375.064 | 13,721.123 | 13,438.938 | 13,000.962 | 12,660.558 | 12,243.771 | 9,565.307 | 9,489.93 | 9,120.765 | 9,153.214 | 14,386.138 | 14,127.931 | 13,793.368 | 16,759.1 | 6,955.393 | 8,849.134 | 8,454.832 | 14,239.944 | 19,739.128 | 19,452.939 | 15,300.202 | 3,855.078 | 14,119.735 | 19,968.684 | 20,631.231 | 24,940.042 | 25,308.181 | 25,948.561 | 11,921.615 | 2,111.157 | 2,910.981 | 20,805.766 | 52,660.219 | 51,941.345 | 57,632.778 | 49,209.434 | 40,470.656 |
Totaal passiva
| 63,378.549 | 63,352.255 | 62,179.847 | 66,479.525 | 58,641.914 | 77,543.171 | 71,340.431 | 84,746.259 | 80,147.858 | 91,328.72 | 106,685.387 | 102,018.503 | 72,119.568 | 62,791.725 | 59,150.952 | 52,351.075 | 52,604.926 | 61,764.676 | 64,486.376 | 49,670.62 | 63,369.629 | 63,394.027 | 56,641.641 | 54,849.051 | 56,104.772 | 62,128.642 | 58,873.749 | 63,100.073 | 63,711.166 | 59,562.348 | 61,669.816 | 60,417.88 | 60,738.699 | 59,872.71 | 60,362.249 | 67,020.899 | 66,588.499 | 65,728.018 | 68,732.692 | 59,706.105 | 61,603.277 | 62,867.885 | 64,186.314 | 65,387.336 | 61,390.854 | 63,139.498 | 66,169.306 | 58,673.744 | 57,625.946 | 59,573.716 | 55,963.591 | 71,607.421 | 58,034.804 | 54,155.61 | 51,380.056 | 55,775.384 | 54,039.528 | 58,259.439 | 59,144.754 | 58,988.962 | 56,122.949 | 60,423.056 | 66,724.37 | 72,468.487 | 94,656.149 | 94,851.052 | 86,224.025 | 85,509.184 | 85,641.977 | 76,907.05 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 14,861.136 | 14,741.754 | 14,835.77 | 15,868.511 | 14,541.285 | 15,778.585 | 16,357.214 | 17,115.013 | 16,975.538 | 17,566.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 14,202.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 11,277.975 | 22,171.91 | 22,171.91 | 22,171.91 | 22,169.79 | 22,000 | 22,000 |
Ingehouden winsten
| 93,339.66 | 90,089.893 | 91,762.623 | 94,480.307 | 92,163.6 | 89,816.269 | 90,205.037 | 100,998.49 | 99,013.404 | 97,346.219 | 101,054.955 | 101,997.967 | 99,467.105 | 94,750.651 | 97,943.338 | 96,042.736 | 93,419.682 | 92,561.572 | 94,038.777 | 94,582.089 | 92,232.587 | 86,111.431 | 86,799.983 | 87,368.706 | 84,712.163 | 81,796.85 | 82,695.182 | 79,705.424 | 76,666.931 | 74,368.414 | 73,876.468 | 72,161.09 | 70,836.71 | 68,771.099 | 69,697.756 | 66,492.884 | 63,968.937 | 60,226.964 | 59,381.74 | 58,655.802 | 58,560.431 | 58,555.853 | 57,768.963 | 61,011.616 | 58,834.66 | 56,586.293 | 56,218.584 | 56,179.268 | 54,109.956 | 51,677.685 | 50,019.925 | 47,737.112 | 45,181.322 | 41,371.372 | 37,036.412 | 37,727.362 | 33,419.381 | 28,066.461 | 25,994.328 | 31,080.911 | 33,365.194 | 34,743.462 | 35,412.878 | 34,124.286 | 30,657.718 | 28,560.512 | 29,318.094 | 30,295.577 | 6,730.783 | 6,913.705 |
Overige gereserveerde algehele resultaten
| -16,018.154 | -16,170.858 | -17,152.489 | -14,861.136 | -14,741.754 | -14,835.77 | -15,868.511 | -14,541.285 | -15,778.585 | -16,357.214 | -17,115.013 | -16,975.538 | -17,566.078 | 104,111.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 315,224.435 | 315,224.435 | 315,224.435 | 296,806.397 | 296,925.779 | 296,831.764 | 296,224.966 | 297,552.192 | 296,314.892 | 295,736.263 | 295,546.389 | 294,639.276 | 69,779.05 | -34,391.435 | 69,469.144 | 72,028.991 | 72,101.94 | 72,221.545 | 71,514.064 | 71,658.927 | 4,103.225 | 4,028.887 | 3,697.131 | 2,691.269 | 2,849.785 | 2,774.496 | 2,646.66 | 2,945.155 | 2,846.253 | 1,811.25 | -342.407 | -560.083 | -301.612 | -328.353 | -318.943 | -165.816 | -378.515 | -471.477 | -420.855 | 486.911 | 418.616 | 595.024 | 590.752 | 636.513 | 820.682 | 700.001 | 722.947 | 842.342 | 889.058 | 902.89 | 920.331 | 976.983 | 129.349 | -28.965 | 3,531.464 | 3,660.101 | 3,662.389 | 3,679.108 | 3,711.544 | 247.931 | 269.396 | 273.996 | 671.635 | 1,071.578 | 33,017.884 | 36,881.612 | 36,993.708 | 36,796.771 | 35,760.812 | 35,485.005 |
Totaal eigen vermogen van aandeelhouders
| 406,748.915 | 403,346.446 | 404,037.544 | 405,489.679 | 403,292.354 | 400,851.008 | 400,632.978 | 412,753.657 | 409,531.272 | 407,285.457 | 410,804.318 | 410,840.218 | 183,449.13 | 178,673.327 | 181,615.457 | 182,274.702 | 179,724.597 | 178,986.092 | 179,755.816 | 180,443.991 | 107,613.787 | 101,418.293 | 101,775.088 | 101,337.95 | 98,839.923 | 95,849.321 | 96,619.817 | 93,928.554 | 90,791.159 | 87,457.639 | 84,812.035 | 82,878.982 | 81,813.073 | 79,720.721 | 80,656.787 | 77,605.043 | 74,868.397 | 71,033.462 | 70,238.86 | 70,420.688 | 70,257.022 | 70,428.852 | 69,637.69 | 72,926.104 | 70,933.317 | 68,564.269 | 68,219.506 | 68,299.585 | 66,276.989 | 63,858.55 | 62,218.231 | 59,992.07 | 56,588.646 | 52,620.382 | 51,845.851 | 52,665.438 | 48,359.745 | 43,023.544 | 40,983.847 | 42,606.817 | 44,912.565 | 46,295.433 | 47,362.488 | 46,473.839 | 85,847.512 | 87,614.034 | 88,483.712 | 89,262.138 | 64,491.595 | 64,398.71 |
Totaal eigen vermogen
| 535,151.374 | 531,369.841 | 531,849.508 | 533,687.711 | 531,563.458 | 529,479.894 | 527,965.22 | 539,306.913 | 535,712.011 | 531,957.755 | 535,076.856 | 533,819.186 | 191,050.204 | 185,720.721 | 188,537.574 | 188,847.101 | 184,960.063 | 184,221.559 | 184,624.01 | 185,088.722 | 109,873.046 | 102,868.032 | 103,254.089 | 102,677.685 | 100,137.003 | 97,163.358 | 98,061.785 | 95,564.873 | 92,434.152 | 88,506.175 | 84,812.035 | 82,878.982 | 81,813.073 | 79,720.721 | 80,656.787 | 77,605.043 | 74,868.397 | 71,033.462 | 70,238.86 | 70,420.688 | 70,257.022 | 70,428.852 | 69,637.69 | 72,926.104 | 70,933.317 | 68,564.269 | 68,219.506 | 68,299.585 | 66,276.989 | 63,858.55 | 62,218.231 | 59,992.07 | 56,588.646 | 52,620.382 | 51,845.851 | 52,665.438 | 48,359.745 | 43,023.544 | 40,983.847 | 42,606.817 | 44,912.565 | 46,295.433 | 47,362.488 | 46,473.839 | 85,847.512 | 87,614.034 | 88,483.712 | 89,262.138 | 64,491.595 | 64,398.71 |
Totaal passiva en aandeelhoudersvermogen
| 598,529.923 | 594,722.096 | 594,029.355 | 600,167.236 | 590,205.372 | 607,023.065 | 599,305.652 | 624,053.171 | 615,859.87 | 623,286.476 | 641,762.242 | 635,837.689 | 263,169.772 | 248,512.445 | 247,688.526 | 241,198.175 | 237,564.989 | 245,986.235 | 249,110.386 | 234,759.343 | 173,242.675 | 166,262.059 | 159,895.73 | 157,526.736 | 156,241.775 | 159,292 | 156,935.533 | 158,664.946 | 156,145.318 | 148,068.523 | 146,481.852 | 143,296.862 | 142,551.773 | 139,593.431 | 141,019.036 | 144,625.942 | 141,456.896 | 136,761.48 | 138,971.553 | 130,126.793 | 131,860.298 | 133,296.737 | 133,824.004 | 138,313.44 | 132,324.171 | 131,703.767 | 134,388.812 | 126,973.329 | 123,902.934 | 123,432.266 | 118,181.822 | 131,599.491 | 114,623.449 | 106,775.992 | 103,225.907 | 108,440.822 | 102,399.273 | 101,282.983 | 100,128.601 | 101,595.779 | 101,035.514 | 106,718.489 | 114,086.858 | 118,942.326 | 180,503.661 | 182,465.087 | 174,707.737 | 174,771.322 | 150,133.572 | 141,305.76 |