LF Corp.
KRX:093050.KS
14850 (KRW) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 212,618.945 | 249,543.315 | 168,108.285 | 263,377.548 | 302,724.633 | 302,078.416 | 305,154.517 | 332,155.088 | 439,146.825 | 409,078.2 | 400,536.283 | 320,621.685 | 335,302.28 | 250,670.054 | 329,708.948 | 317,367.838 | 452,223.072 | 264,839.024 | 247,434.89 | 176,085.068 | 182,596.956 | 191,134.091 | 336,343.746 | 183,416.385 | 211,044.718 | 141,562.144 | 127,348.261 | 123,075.879 | 129,629.418 | 181,364.427 | 128,665.169 | 119,930.668 | 163,989.29 | 184,155.786 | 168,896.754 | 128,789.904 | 218,908.755 | 209,712.666 | 275,385.689 | 244,639.235 | 258,230.659 | 291,970.383 | 220,076.07 | 161,268.85 | 127,036.088 | 125,233.157 | 91,016.565 | 37,742.503 | 3,483.161 | 21,415.347 | 27,194.392 | 26,825.196 | 53,679.399 | 50,747.261 | 27,108.072 | 15,423.577 | 42,083.636 | 67,345.302 | 25,229.887 | 82,479.281 | 81,684.377 | 67,176.84 | 54,881.75 | 87,157.073 | 75,120.879 |
Kortetermijnbeleggingen
| 233,339.763 | 199,604.674 | 260,901.486 | 207,934.988 | 228,843.315 | 176,881.261 | 245,263.176 | 218,075.195 | 170,775.418 | 216,758.045 | 239,546.431 | 214,197.431 | 202,647.233 | 249,944.112 | 255,078.408 | 174,023.81 | 101,821.085 | 95,084.056 | 106,225.439 | 120,051.757 | 77,444.092 | 94,548.991 | 42,015.741 | 159,374.089 | 251,033.414 | 279,391.598 | 223,989.036 | 190,761.927 | 259,902.49 | 308,499.72 | 427,060.697 | 326,764.296 | 295,414.443 | 213,829.284 | 225,862.533 | 233,019.222 | 208,299.362 | 186,183.53 | 125,245.342 | 115,279.001 | 130,287.424 | 130,311.884 | 100,311.471 | 115,307.874 | 100,317.826 | 70,000 | 70,000 | 0 | 23,200 | 98,200 | 88,200.013 | 45,000 | 45,000 | 40,000 | 50,000 | 40,000 | 60,000 | 80,000 | 85,000 | 40,000 | 30,000 | 10,000 | 0 | -31,673.397 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 445,958.708 | 449,147.989 | 429,009.771 | 471,312.536 | 531,567.948 | 478,959.677 | 550,417.693 | 550,230.283 | 609,922.243 | 625,836.245 | 640,082.714 | 534,819.116 | 537,949.513 | 500,614.166 | 584,787.356 | 491,391.648 | 554,044.157 | 359,923.08 | 353,660.329 | 296,136.825 | 260,041.048 | 285,683.082 | 378,359.487 | 342,790.474 | 462,078.132 | 420,953.742 | 351,337.297 | 313,837.806 | 389,531.908 | 489,864.147 | 555,725.866 | 446,694.964 | 459,403.733 | 397,985.07 | 394,759.287 | 361,809.126 | 427,208.117 | 395,896.196 | 400,631.031 | 359,918.236 | 388,518.083 | 422,282.267 | 320,387.541 | 276,576.724 | 227,353.914 | 195,233.157 | 161,016.565 | 37,742.503 | 26,683.161 | 119,615.347 | 115,394.405 | 71,825.196 | 98,679.399 | 90,747.261 | 77,108.072 | 55,423.577 | 102,083.636 | 147,345.302 | 110,229.887 | 122,479.281 | 111,684.377 | 77,176.84 | 54,881.75 | 87,157.073 | 75,120.879 |
Nettovorderingen
| 353,278.28 | 344,322.788 | 351,302.222 | 335,125.304 | 314,866.989 | 313,526.833 | 210,151.226 | 182,556.26 | 169,483.255 | 174,410.955 | 210,574.241 | 169,638.585 | 179,533.677 | 199,927.736 | 193,311.595 | 162,627.059 | 177,848.576 | 158,148.717 | 235,426.82 | 137,346.755 | 136,910.598 | 196,750.691 | 221,442.11 | 0 | 167,513.466 | 0 | 167,471.045 | 174,426.079 | 152,586.261 | 161,807.459 | 179,436.785 | 165,083.342 | 162,334.827 | 176,284.109 | 173,911.71 | 166,767.09 | 132,498.656 | 155,465.805 | 146,391.311 | 112,786.577 | 0 | 114,991.755 | 130,306.63 | 115,020.547 | 132,907.892 | 128,107.148 | 130,241.639 | 118,651.565 | 108,179.49 | 93,917.538 | 88,525.601 | 73,927.198 | 71,238.262 | 73,576.66 | 74,361.549 | 70,193.819 | 60,233.518 | 59,559.151 | 49,761.378 | 53,147.916 | 48,672.32 | 61,238.837 | 56,004.075 | 50,851.295 | 50,667.515 |
Voorraad
| 404,845.837 | 437,276.143 | 444,171.718 | 496,188.744 | 451,569.47 | 466,859.932 | 445,053.612 | 436,091.228 | 348,553.167 | 344,341.33 | 313,867.367 | 328,152.095 | 290,623.702 | 291,268.617 | 304,764.061 | 374,793.693 | 349,823.64 | 394,431.142 | 372,749.342 | 421,518 | 368,913.101 | 369,013.753 | 370,262.587 | 400,707.107 | 345,702.275 | 348,757.272 | 338,881.97 | 380,912.224 | 319,848.753 | 319,736.22 | 308,640.245 | 347,954.633 | 309,960.013 | 350,327.879 | 357,452.332 | 401,772.523 | 314,885.453 | 321,766.643 | 304,467.303 | 344,960.727 | 269,618.129 | 257,429.837 | 268,292.416 | 310,717.925 | 283,127.33 | 298,262.239 | 333,810.484 | 379,134.996 | 449,980.888 | 316,427.212 | 267,348.388 | 244,146.965 | 198,051.664 | 217,133.743 | 222,487.732 | 233,940.696 | 174,249.898 | 163,635.524 | 161,980.356 | 128,727.466 | 149,444.493 | 154,546.169 | 174,082.389 | 137,258.834 | 146,832.741 |
Overige vlottende activa
| 34,379.956 | 40,730.201 | 24,938.29 | 35,486.792 | 27,167.758 | 29,393.799 | -59.999 | 38,497.41 | 27,214.384 | 29,647.505 | -108 | 35,161.387 | 30,999.451 | 31,710.561 | 62 | 41,678.262 | 30,620.475 | 35,093.295 | 140.001 | 39,301.664 | 40,185.321 | 39,650.807 | -0 | 183,117.104 | -0.001 | 168,666.597 | 14,172.541 | 16,441.786 | 14,435.81 | 17,212.658 | 17,301 | 17,111.746 | 14,240.53 | 18,379.893 | 19,827.626 | 19,208.617 | 24,844.719 | 17,053.859 | 17,312.316 | 17,571.001 | 121,376.148 | 14,427.28 | 13,467.588 | 13,062.263 | 11,743.402 | 21,135.474 | 14,624.115 | 16,048.566 | 16,717.124 | 11,198.478 | 12,096.568 | 12,883.726 | 9,260.234 | 12,141.955 | 12,751.46 | 13,584.749 | 11,019.675 | 11,709.117 | 18,259.864 | 12,776.259 | 17,492.932 | 17,544.334 | 20,223.422 | 13,539.364 | 15,981.02 |
Totaal vlottende activa
| 1,238,462.781 | 1,271,477.121 | 1,249,422.001 | 1,338,113.376 | 1,325,172.165 | 1,288,740.242 | 1,205,562.531 | 1,207,375.181 | 1,155,173.049 | 1,174,236.035 | 1,164,416.323 | 1,067,771.183 | 1,039,106.342 | 1,023,521.079 | 1,082,925.012 | 1,070,490.663 | 1,112,336.849 | 947,596.236 | 961,976.492 | 894,303.244 | 806,050.068 | 891,098.333 | 970,064.184 | 926,614.685 | 975,293.872 | 938,377.611 | 871,862.854 | 885,617.895 | 876,402.732 | 988,620.484 | 1,061,103.896 | 976,844.685 | 945,939.103 | 942,976.951 | 945,950.955 | 949,557.356 | 899,436.945 | 890,182.503 | 868,801.961 | 835,236.541 | 779,512.36 | 809,131.139 | 732,454.175 | 715,377.459 | 655,132.538 | 642,738.018 | 639,692.802 | 551,577.63 | 601,560.663 | 541,158.575 | 483,364.962 | 402,783.085 | 377,229.559 | 393,599.619 | 386,708.813 | 373,142.841 | 347,586.727 | 382,249.094 | 340,231.485 | 317,130.922 | 327,294.122 | 310,506.18 | 305,191.636 | 288,806.566 | 288,602.155 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 829,062.032 | 807,579.64 | 792,417.889 | 673,866.145 | 647,944.377 | 609,634.827 | 596,131.588 | 556,642.713 | 551,192.525 | 548,577.849 | 490,390.005 | 490,547.053 | 536,215.225 | 535,815.05 | 541,311.747 | 504,705.768 | 512,358.994 | 515,478.38 | 522,764.393 | 501,235.261 | 458,466.051 | 448,753.541 | 405,402.825 | 391,308.253 | 386,918.066 | 387,765.618 | 389,372.234 | 319,142.44 | 313,201.068 | 310,236.685 | 312,021.145 | 313,282.326 | 321,217.954 | 326,621.543 | 330,111.77 | 331,180.89 | 330,435.208 | 333,735.9 | 340,373.68 | 330,925.644 | 334,831.699 | 341,806.705 | 348,381.895 | 351,628.681 | 355,306.352 | 349,594.163 | 350,769.711 | 337,369.855 | 336,956.821 | 326,501.068 | 320,415.882 | 198,821.296 | 195,158.221 | 190,984.909 | 189,888.959 | 186,364.975 | 178,319.946 | 172,958.289 | 160,550.696 | 157,938.733 | 158,606.599 | 156,026.959 | 152,578.157 | 145,872.274 | 143,039.111 |
Goodwill
| 96.74 | 96,740 | 96,740 | 89,933 | 89,933 | 89,933 | 89,933 | 89,934 | 89,934 | 89,945 | 89,857 | 95,252 | 95,256 | 95,332 | 95,332 | 99,871 | 99,871 | 99,871 | 99,871 | 96,471 | 96,469 | 118,315 | 61,858 | 64,037 | 64,040 | 64,610 | 64,567 | 75,761 | 56,463 | 29,673 | 28,967 | 30,084 | 30,170 | 30,186 | 30,152 | 30,205 | 0 | 0 | 0 | 0 | 0 | 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
| 207,340.988 | 114,956.395 | 119,875.43 | 121,136.584 | 124,552.119 | 127,199.821 | 130,036.783 | 126,916.255 | 127,419.109 | 128,500.908 | 131,581.201 | 132,775.284 | 135,237.901 | 146,854.805 | 152,734.03 | 151,093.447 | 154,242.129 | 156,446.773 | 159,506.865 | 170,621.404 | 172,770.054 | 113,131.811 | 110,108.386 | 115,380.421 | 116,992.705 | 119,172.531 | 120,939.716 | 130,363.807 | 104,089.988 | 104,415.332 | 100,475.908 | 98,818.096 | 94,353.988 | 91,507.409 | 94,483.139 | 91,985.331 | 115,401.449 | 78,361.494 | 77,925.999 | 77,574.077 | 76,481.484 | 74,673.841 | 75,815.609 | 73,639.102 | 74,695.491 | 67,097.014 | 67,172.492 | 57,543.95 | 56,407.372 | 57,239.089 | 58,084.996 | 45,760.159 | 30,409.339 | 32,317.475 | 34,217.247 | 35,330.05 | 15,260.67 | 6,568.072 | 6,806.713 | 6,734.647 | 3,029.248 | 3,211.88 | 3,199.457 | 3,141.833 | 3,428.004 |
Goodwill en immateriële activa
| 96.74 | 96,740 | 216,615.43 | 211,069.584 | 214,485.119 | 217,132.821 | 219,969.783 | 216,850.255 | 217,353.109 | 218,445.908 | 221,438.201 | 228,027.284 | 230,493.901 | 242,186.805 | 248,066.03 | 250,964.447 | 254,113.129 | 256,317.773 | 259,377.865 | 267,092.404 | 269,239.054 | 231,446.811 | 171,966.386 | 179,417.421 | 181,032.705 | 183,782.531 | 185,506.716 | 206,124.807 | 160,552.988 | 134,088.332 | 129,442.908 | 128,902.096 | 124,523.988 | 121,693.409 | 124,635.139 | 122,190.331 | 115,401.449 | 78,361.494 | 77,925.999 | 77,574.077 | 76,481.484 | 74,673.841 | 75,815.609 | 73,639.102 | 74,695.491 | 67,097.014 | 67,172.492 | 57,543.95 | 56,407.372 | 57,239.089 | 58,084.996 | 45,760.159 | 30,409.339 | 32,317.475 | 34,217.247 | 35,330.05 | 15,260.67 | 6,568.072 | 6,806.713 | 6,734.647 | 3,029.248 | 3,211.88 | 3,199.457 | 3,141.833 | 3,428.004 |
Langetermijnbeleggingen
| 475,672.734 | 473,332.392 | 476,245.2 | 304,760.421 | 286,823.344 | 322,120.054 | 253,474.452 | 279,453.062 | 351,603.397 | 276,172.652 | 363,907.667 | 397,626.834 | 363,919.334 | 281,333.869 | 289,692.339 | 406,152.403 | 542,369.725 | 537,552.28 | 478,477.798 | 505,018.082 | 498,913.949 | 476,071.298 | 11,596.237 | -108,529.51 | -221,163.842 | -247,520.701 | -157,378.841 | -78,295.74 | -149,312.161 | -278,029.91 | -405,383.734 | -308,780.525 | -276,849.167 | -196,284.497 | -209,300.592 | -216,224.265 | -194,393.181 | -172,395.937 | -112,026.894 | -103,447.319 | -119,360.231 | -118,633.781 | -89,362.94 | -104,271.263 | -89,942.872 | -59,385.004 | -59,732.34 | 0 | 11,341.282 | -69,995.485 | -61,979.315 | -20,853.537 | -22,381.239 | -17,182.672 | -27,403.896 | -15,168.014 | -39,208.034 | -58,522.523 | -66,019.233 | -21,924.606 | -13,123.217 | 6,764.187 | 0 | 37,777.897 | 0 |
Belastingvorderingen
| 25,661.052 | 23,619.581 | 17,690.43 | 12,334.196 | 14,238.772 | 11,831.224 | 10,169.751 | 228.408 | 215.663 | 215.835 | 214.431 | 219.538 | 214.763 | 212.187 | 213.776 | 218.757 | 215.685 | 614.795 | 207.257 | 210.006 | 210.081 | 204.067 | 264.011 | 206.8 | 4,208.482 | 5,360.133 | 5,345.682 | 4,024.319 | 3,503.937 | 3,390.183 | 1,808.989 | 2,744.402 | 2,563.388 | 2,619.228 | 1,595.674 | 1,236.918 | 1,267.565 | 249.31 | 274.89 | 254.267 | 262.218 | 278.707 | 276.304 | 265.648 | 274.236 | 260.871 | 259.233 | 0 | 0 | 0 | 0 | 30,896.281 | 28,834.092 | 31,282.285 | 31,368.456 | 28,729.825 | 30,437.604 | 29,076.055 | 45,094.282 | 37,665.5 | 44,862.14 | 45,303.381 | 48,023.609 | 37,060.581 | 38,148.095 |
Overige niet-vlottende activa
| 231,542.29 | 134,801.203 | 3,236.812 | 130,223.558 | 148,961.475 | 101,369.614 | 298,732.271 | 273,029.688 | 225,420.759 | 267,137.886 | 300,771.268 | 272,698.153 | 257,532.338 | 316,585.48 | 317,230.98 | 235,737.852 | 161,257.632 | 187,014.967 | 194,321.21 | 209,166.911 | 163,851.225 | 129,891.505 | 92,547.283 | 237,152.601 | 327,401.218 | 354,270.187 | 300,120.789 | 251,788.749 | 321,780.271 | 364,348.566 | 482,144.385 | 376,936.703 | 347,880.686 | 268,855.321 | 281,860.018 | 304,277.266 | 312,832.529 | 288,117.589 | 227,617.2 | 225,787.495 | 253,020.125 | 254,998.577 | 224,015.411 | 240,572.542 | 231,524.623 | 207,694.588 | 209,897.999 | 192,899.892 | 155,117.08 | 224,529.113 | 211,727.686 | 156,893.815 | 156,748.826 | 147,374.269 | 141,707.244 | 127,736.113 | 129,360.941 | 124,897.166 | 122,054.85 | 73,673.626 | 64,180.824 | 44,815.248 | 40,867.708 | 0.001 | 37,517.535 |
Totaal niet-vlottende activa
| 1,562,034.848 | 1,536,072.816 | 1,506,205.761 | 1,332,253.904 | 1,312,453.087 | 1,262,088.539 | 1,378,477.845 | 1,326,204.126 | 1,345,785.451 | 1,310,550.13 | 1,376,721.572 | 1,389,118.862 | 1,388,375.562 | 1,376,133.391 | 1,396,514.872 | 1,397,779.227 | 1,470,315.164 | 1,496,978.196 | 1,455,148.523 | 1,482,722.664 | 1,390,680.361 | 1,286,367.222 | 681,776.741 | 699,555.565 | 678,396.629 | 683,657.768 | 722,966.579 | 702,784.575 | 649,726.103 | 534,033.856 | 520,033.693 | 513,085.002 | 519,336.849 | 523,505.004 | 528,902.009 | 542,661.14 | 565,543.57 | 528,068.356 | 534,164.875 | 531,094.164 | 545,235.295 | 553,124.049 | 559,126.278 | 561,834.71 | 571,857.83 | 565,261.632 | 568,367.094 | 587,813.697 | 559,822.555 | 538,273.785 | 528,249.249 | 411,518.014 | 388,769.239 | 384,776.266 | 369,778.01 | 362,992.949 | 314,171.127 | 274,977.059 | 268,487.308 | 254,087.9 | 257,555.594 | 256,121.655 | 244,668.931 | 223,852.586 | 222,132.745 |
Totaal activa
| 2,800,497.629 | 2,807,549.937 | 2,755,627.762 | 2,670,367.28 | 2,637,625.252 | 2,550,828.781 | 2,584,040.376 | 2,533,579.308 | 2,500,958.501 | 2,484,786.165 | 2,541,137.895 | 2,456,890.045 | 2,427,481.904 | 2,399,654.47 | 2,479,439.884 | 2,468,269.889 | 2,582,652.013 | 2,444,574.431 | 2,417,125.014 | 2,377,025.908 | 2,196,730.429 | 2,177,465.555 | 1,651,840.925 | 1,626,170.25 | 1,653,690.499 | 1,622,035.378 | 1,594,829.433 | 1,588,402.47 | 1,526,128.835 | 1,522,654.34 | 1,581,137.589 | 1,489,929.686 | 1,465,275.953 | 1,466,481.955 | 1,474,852.964 | 1,492,218.496 | 1,464,980.515 | 1,418,250.86 | 1,402,966.835 | 1,366,330.705 | 1,324,747.655 | 1,362,255.188 | 1,291,580.454 | 1,277,212.169 | 1,226,990.368 | 1,207,999.65 | 1,208,059.897 | 1,139,391.327 | 1,161,383.218 | 1,079,432.36 | 1,011,614.211 | 814,301.099 | 765,998.798 | 778,375.884 | 756,486.823 | 736,135.79 | 661,757.854 | 657,226.153 | 608,718.793 | 571,218.821 | 584,849.716 | 566,627.834 | 549,860.567 | 512,659.152 | 510,734.9 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 77,064.101 | 67,181.08 | 74,540.427 | 89,308.159 | 82,405.043 | 73,680.715 | 97,234.643 | 101,110 | 74,303.711 | 65,320.217 | 74,003.874 | 69,577.409 | 63,963.365 | 51,395.918 | 52,371.715 | 59,668.153 | 50,031.081 | 51,700.796 | 67,110.924 | 97,053.678 | 84,833.378 | 80,242.963 | 90,180.304 | 108,022.916 | 90,933.671 | 83,035.642 | 78,477.618 | 116,298.59 | 84,441.492 | 81,092.916 | 83,743.821 | 88,941.195 | 62,737.972 | 71,171.963 | 69,397.85 | 126,737.08 | 89,977.663 | 99,343.12 | 77,724.498 | 129,182.318 | 97,162.038 | 81,704.556 | 72,737.012 | 92,476.723 | 85,403.334 | 80,796.377 | 82,384.751 | 76,929.357 | 150,150.611 | 110,474.359 | 93,799.436 | 82,465.682 | 52,636.586 | 58,578.374 | 60,579.765 | 85,893.429 | 55,990.91 | 53,063.013 | 55,952.835 | 36,560.152 | 42,082.705 | 45,049.819 | 56,346.745 | 38,482.607 | 46,455.682 |
Kortlopende schulden
| 392,102.351 | 540,976.913 | 527,226.554 | 485,253.568 | 424,591.94 | 429,266.83 | 398,502.327 | 317,516.562 | 289,789.966 | 218,339.981 | 297,046.048 | 355,210.523 | 382,877.108 | 411,583.98 | 480,454.315 | 494,314.431 | 576,820.798 | 545,301.329 | 446,295.129 | 341,011.169 | 210,925.085 | 210,187.642 | 68,013.763 | 69,584.851 | 0 | 116,541.374 | 113,671.303 | 124,367.291 | 111,982.773 | 129,869.82 | 194,870.755 | 190,357.772 | 140,779.485 | 128,601 | 80,935.615 | 0 | 0 | 46,700.07 | 47,145.935 | 39,060.824 | 31,782.011 | 86,160.446 | 82,723.536 | 82,337.691 | 78,167.541 | 0 | 16,929.025 | 29,979 | 53,648.882 | 121.602 | 136.841 | 0 | 0 | 0 | 0 | 0 | 616.796 | 5,725.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 13,175.697 | 7,253.853 | 4,086.601 | 2,009.223 | 10,368.181 | 35,572.2 | 45,770.376 | 35,962 | 47,155.62 | 66,245.269 | 59,716.118 | 36,378.334 | 34,940.27 | 40,442.813 | 37,149.77 | 14,232.333 | 15,553.722 | 17,998.089 | 17,097.621 | 10,652.741 | 20,740.243 | 33,157.875 | 19,763.662 | 10,477.028 | 19,973.309 | 30,606.974 | 23,948.262 | 6,639.121 | 12,562.228 | 15,707.925 | 12,709.094 | 3,608.529 | 8,199.767 | 19,829.797 | 15,158.573 | 5,016.389 | 12,289.738 | 26,439.693 | 14,639.713 | 5,464.208 | 10,287.651 | 18,694.42 | 13,699.135 | 136.773 | 6,433.371 | 17,794.81 | 15,404.323 | 27,106.986 | 5,302.785 | 14,742.231 | 27,954.583 | 6,636.75 | 11,329.167 | 14,061.857 | 15,650.623 | 5,981.389 | 8,751.263 | 9,045.955 | 10,230.208 | 8,874.553 | 19,180.051 | 21,782.374 | 14,071.065 | 16,308.271 | 14,371.303 |
Uitgestelde opbrengsten
| 17,241 | 16,381 | 16,300 | 164,750.058 | 171,625.768 | 14,739 | 13,800 | 12,993 | 11,214 | 9,610 | 242,156.118 | 192,440.95 | 200,432.1 | 203,868.629 | 187,982.876 | 150,196.481 | 116,872.173 | 153,755.798 | 196,613.502 | 179,485.259 | 176,592.819 | 33,157.875 | 140,395.554 | 10,477.028 | 0 | 149,433.68 | 142,595.262 | 6,639.121 | 12,562.228 | 15,707.925 | 116,593.989 | 3,608.529 | 95,167.391 | 19,829.797 | 125,379.573 | 0 | 0 | 26,439.693 | 113,582.306 | 5,464.208 | 10,287.651 | 18,694.42 | 92,619.474 | 136.773 | 6,433.371 | 0 | 98,940.593 | 27,106.986 | 83,838.53 | 70,588.299 | 113,242.269 | 0 | 0 | 0 | 0 | 0 | 62,045.604 | 75,615.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 146,109.657 | 177,044.455 | 198,176.802 | -0.001 | 0 | 197,774.747 | 233,250.824 | 214,622.71 | 211,799.175 | 223,367.178 | 0 | 2,776.999 | 0.001 | 0.002 | 0.001 | -0 | 41,814.391 | -0 | 0 | 0 | -0 | 172,066.783 | -0 | 109,964.51 | 255,875.612 | 2,512.464 | -0.001 | 98,723.222 | 94,525.917 | 100,983.82 | -0 | 88,975.676 | -0.001 | 105,761.723 | -0.001 | 181,007.731 | 189,700.882 | 88,223.81 | -0 | 69,616.498 | 69,001.26 | 81,033.194 | -0.002 | 70,741.545 | 78,206.302 | 119,750.434 | 0 | 73,802.357 | 1,892.415 | 2,554.46 | -0.001 | 75,535.69 | 65,229.261 | 97,847.79 | 78,943.953 | 64,636.909 | 3,948.848 | 5,178.792 | 64,359.44 | 52,976.818 | 85,358.419 | 71,873.038 | 71,382.601 | 57,736.64 | 66,174.643 |
Totaal kortlopende verplichtingen
| 632,517.109 | 801,583.448 | 816,243.784 | 739,311.784 | 678,622.751 | 715,461.292 | 742,787.795 | 646,242.272 | 587,106.852 | 516,637.376 | 613,206.04 | 620,005.88 | 647,272.574 | 666,848.529 | 720,808.907 | 704,179.065 | 785,538.443 | 750,757.923 | 710,019.556 | 617,550.106 | 472,351.281 | 495,655.263 | 298,589.62 | 298,049.305 | 346,809.283 | 351,523.16 | 334,744.183 | 346,028.224 | 303,512.41 | 327,654.481 | 395,208.564 | 371,883.172 | 298,684.847 | 325,364.483 | 275,713.038 | 307,744.811 | 279,678.545 | 260,706.693 | 238,452.739 | 243,323.848 | 208,232.96 | 267,592.616 | 248,080.02 | 245,692.732 | 248,210.548 | 200,546.811 | 198,254.369 | 207,817.7 | 289,530.438 | 183,738.72 | 207,178.545 | 158,001.372 | 117,865.847 | 156,426.164 | 139,523.718 | 150,530.338 | 122,602.158 | 139,582.225 | 120,312.275 | 89,536.97 | 127,441.124 | 116,922.857 | 127,729.346 | 96,219.247 | 112,630.325 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 319,205.237 | 166,383.957 | 101,392.552 | 164,684.097 | 215,467.872 | 102,495.823 | 118,017.719 | 198,774.403 | 245,115.351 | 343,934.118 | 343,087.804 | 297,810.534 | 278,291.754 | 291,966.784 | 300,516.758 | 304,035.077 | 363,502.322 | 255,899.823 | 254,670.627 | 319,788.103 | 286,668.635 | 309,757.659 | 117,798.553 | 114,059.18 | 0 | 114,102.517 | 113,274.296 | 101,410.378 | 101,559.889 | 101,583.622 | 101,919.965 | 49,882.298 | 99,819.76 | 99,795.573 | 149,677.25 | 150,744.954 | 0 | 150,658.221 | 150,615.689 | 150,873.156 | 149,431.118 | 149,389.353 | 99,597.581 | 99,575.4 | 49,795.77 | 0 | 109,583.467 | 60,430.75 | 49,797.854 | 79,712.049 | 29,924.391 | 45,457.733 | 44,636.415 | 45,057.482 | 46,608.376 | 47,192.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 17.168 | 18.607 | 20.229 | 1,993.031 | 2,068.059 | 2,069.185 | 2,026.11 | 1,963.545 | 2,134.53 | 2,270.344 | 2,225.805 | 2,293.068 | 2,374.045 | 2,597.557 | 2,708.518 | 3,159.773 | 3,105.688 | 3,611.951 | 3,849.957 | 4,091.297 | 4,315.455 | 4,329.936 | 4,526.497 | 10.525 | 0 | 12.272 | 24,454.899 | 1.223 | 21,629.551 | 3.654 | 5.377 | 26,126.452 | 128.474 | 138.946 | 149.418 | 160.005 | 0 | 185.205 | 191.037 | 24.256 | 27.373 | 29.994 | 20.25 | 68.428 | 24,127.198 | 0 | 211.39 | 340.53 | 382.095 | 438.422 | 465.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 37,711 | 40,513 | 37,552 | 84,863.999 | 86,158.721 | -102,495.823 | 0 | 5,954.407 | 8,633.284 | 11,919.107 | 11,590.088 | 17,449.571 | 20,354.215 | 19,350.745 | 19,080.723 | 33,303.478 | 36,414.045 | 34,612.522 | 34,226.355 | 37,999.447 | 40,471.673 | 25,377.336 | 27,801.064 | 26,708.334 | 32,909.795 | 19,042.518 | 19,033.796 | 22,284.702 | 16,658.424 | 16,281.046 | 12,661.183 | 12,425.458 | 12,589.278 | 7,250.581 | 8,742.504 | 9,505.999 | 13,324.647 | 4,917.717 | 11,564.876 | 9,154.353 | 10,948.258 | 8,199.649 | 8,029.571 | 13,337.895 | 8,978.737 | 7,371.762 | 3,963.763 | 6,321.298 | 8,796.81 | 10,787.819 | 7,618.989 | 0 | 229.816 | 448.629 | 437.462 | 613.613 | 1,048.338 | 1,330.35 | 1,390.03 | 1,220.781 | 1,257.981 | 1,355.199 | 736.779 | 726.87 | 860.192 |
Overige niet-vlottende verplichtingen
| 81,801.242 | 85,429.591 | 86,869.309 | -0 | 0 | 185,621.207 | 64,360.646 | 78,988.055 | 79,884.371 | 75,634.114 | 72,658.654 | 42,494.957 | 29,456.435 | 24,487.142 | 21,904.31 | 30,617.692 | 7.316 | 25,274.255 | 22,818.974 | 27,896.725 | 25,622.612 | 23,504.885 | 19,696.687 | 29,110.74 | 140,963.275 | 25,463.07 | 0 | 23,238.176 | 2.445 | 19,884.057 | 19,157.27 | 117.887 | 24,956.116 | 23,353.776 | 23,015.275 | 25,121.391 | 174,179.701 | 20,521.842 | 19,179.02 | 19,479.807 | 17,932.79 | 18,377.455 | 20,905.04 | 25,009.977 | 116.605 | 122,048.467 | 21,338.794 | 18,631.184 | 13,388.299 | 12,472.545 | 11,833.844 | 13,749.954 | 13,206.238 | 12,313.843 | 11,969.455 | 14,296.716 | 14,280.884 | 11,040.348 | 11,451.25 | 10,962.229 | 11,800.257 | 10,971.028 | 13,344.685 | 12,212.404 | 11,316.772 |
Totaal niet-vlottende verplichtingen
| 438,734.647 | 292,345.155 | 225,834.09 | 251,541.127 | 303,694.652 | 187,690.392 | 184,404.475 | 285,680.411 | 335,767.536 | 433,757.683 | 429,562.351 | 360,048.13 | 330,476.448 | 338,402.228 | 344,210.309 | 371,116.02 | 403,029.371 | 319,398.552 | 315,565.913 | 389,775.573 | 357,078.375 | 362,969.816 | 169,822.802 | 169,888.779 | 173,873.07 | 158,620.377 | 156,762.992 | 146,934.479 | 139,850.309 | 137,752.379 | 133,743.795 | 88,552.095 | 137,493.628 | 130,538.876 | 181,584.446 | 185,532.349 | 187,504.348 | 176,282.985 | 181,550.622 | 179,531.572 | 178,339.539 | 175,996.451 | 128,552.442 | 137,991.7 | 83,018.31 | 129,420.229 | 135,097.414 | 85,723.762 | 72,365.058 | 103,410.835 | 49,842.608 | 59,207.687 | 58,072.469 | 57,819.954 | 59,015.293 | 62,103.16 | 15,329.222 | 12,370.698 | 12,841.28 | 12,183.01 | 13,058.238 | 12,326.227 | 14,081.464 | 12,939.274 | 12,176.964 |
Totaal passiva
| 1,071,251.756 | 1,093,928.603 | 1,042,077.874 | 990,852.911 | 982,317.403 | 903,151.683 | 927,192.27 | 931,922.683 | 922,874.387 | 950,395.059 | 1,042,768.391 | 980,054.01 | 977,749.022 | 1,005,250.757 | 1,065,019.216 | 1,075,295.085 | 1,188,567.813 | 1,070,156.475 | 1,025,585.468 | 1,007,325.679 | 829,429.657 | 858,625.079 | 468,412.422 | 467,938.084 | 520,682.353 | 510,143.537 | 491,507.174 | 492,962.704 | 443,362.719 | 465,406.861 | 528,952.359 | 460,435.267 | 436,178.476 | 455,903.359 | 457,297.484 | 493,277.161 | 467,182.893 | 436,989.679 | 420,003.361 | 422,855.42 | 386,572.499 | 443,589.067 | 376,632.462 | 383,684.431 | 331,228.859 | 329,967.04 | 333,351.783 | 293,541.461 | 361,895.496 | 287,149.555 | 257,021.154 | 217,209.058 | 175,938.316 | 214,246.118 | 198,539.011 | 212,633.498 | 137,931.381 | 151,952.923 | 133,153.555 | 101,719.98 | 140,499.362 | 129,249.085 | 141,810.81 | 109,158.521 | 124,807.289 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 2,828.209 | 2,946.766 | 2,927.385 | 0 | 4,625.442 | 2,362.763 | 2,936.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 |
Ingehouden winsten
| 1,191,758.692 | 1,175,144.183 | 1,173,641.939 | 1,158,153.289 | 1,138,173.679 | 1,122,681.683 | 1,129,425.579 | 1,078,573.458 | 1,058,902.422 | 1,023,036.976 | 994,755.895 | 967,375.821 | 939,740.267 | 883,818.917 | 889,327.434 | 870,645.317 | 870,063.332 | 856,136.21 | 870,266.365 | 849,360.448 | 847,381.938 | 825,823.194 | 821,825.047 | 810,057.998 | 798,609.406 | 778,118.925 | 769,767.294 | 747,436.956 | 740,501.226 | 716,384.371 | 710,565.534 | 685,941.074 | 685,057.212 | 666,616.115 | 673,754.931 | 655,061.564 | 655,329.538 | 638,105.731 | 637,922.333 | 598,819.731 | 593,120.12 | 571,960.14 | 569,022.026 | 533,774.766 | 532,459.263 | 514,424.873 | 511,701.606 | 486,460.777 | 440,098.633 | 432,893.716 | 395,203.968 | 238,196.689 | 231,357.717 | 205,445.38 | 199,319.369 | 164,231.893 | 163,352.062 | 144,592.567 | 115,699.856 | 110,303.222 | 85,212.213 | 78,493.796 | 49,199.673 | 44,794.437 | 27,217.181 |
Overige gereserveerde algehele resultaten
| -12,880.882 | -8,414.317 | 2,948.647 | -2,828.209 | -2,946.766 | -2,927.385 | 2,823.131 | -4,625.442 | -2,362.763 | -2,936.548 | 5,337.324 | 19,911.966 | 26,044.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 213,559.9 | 213,559.9 | 205,300.9 | 192,520.691 | 192,835.134 | 192,717.515 | 190,441.151 | 193,188.363 | 195,411.043 | 194,798.257 | 188,587.805 | 177,190.006 | 171,264.538 | 198,110.986 | 197,993.42 | 196,006.272 | 198,074.231 | 197,490.994 | 204,836.626 | 206,671.283 | 206,528.447 | 204,791.383 | 205,271.599 | 192,900.632 | 178,906.857 | 176,639.909 | 176,520.012 | 193,152.05 | 193,093.926 | 192,710.594 | 196,057.137 | 197,250.524 | 197,707.652 | 197,466.857 | 197,306.658 | 197,361.021 | 196,212.938 | 196,435.797 | 198,307.962 | 198,112.953 | 198,458.218 | 199,994.538 | 199,224.3 | 209,320.605 | 211,303.451 | 211,492.217 | 210,545.069 | 213,189.089 | 213,189.089 | 213,189.089 | 213,189.089 | 212,695.352 | 212,502.765 | 212,484.386 | 212,428.443 | 213,070.398 | 214,274.412 | 214,480.663 | 213,665.382 | 212,995.619 | 212,938.141 | 212,684.953 | 212,650.083 | 212,506.193 | 212,510.43 |
Totaal eigen vermogen van aandeelhouders
| 1,538,637.71 | 1,526,489.766 | 1,528,091.486 | 1,496,873.98 | 1,477,208.813 | 1,461,599.198 | 1,468,889.86 | 1,417,961.821 | 1,400,513.465 | 1,364,035.233 | 1,334,881.025 | 1,310,677.793 | 1,283,249.246 | 1,228,129.903 | 1,233,520.854 | 1,212,851.589 | 1,214,337.563 | 1,199,827.204 | 1,221,302.992 | 1,202,231.731 | 1,200,110.384 | 1,176,814.577 | 1,173,296.646 | 1,149,158.63 | 1,123,716.263 | 1,100,958.834 | 1,092,487.307 | 1,086,789.006 | 1,079,795.152 | 1,055,294.965 | 1,052,822.671 | 1,029,391.598 | 1,028,964.864 | 1,010,282.972 | 1,017,261.589 | 998,622.585 | 997,742.476 | 980,741.528 | 982,430.295 | 943,132.684 | 937,778.338 | 918,154.678 | 914,446.326 | 889,295.371 | 889,962.714 | 872,117.09 | 868,446.675 | 845,849.866 | 799,487.722 | 792,282.805 | 754,593.057 | 597,092.041 | 590,060.482 | 564,129.766 | 557,947.812 | 523,502.291 | 523,826.474 | 505,273.23 | 475,565.238 | 469,498.841 | 444,350.354 | 437,378.749 | 408,049.756 | 403,500.63 | 385,927.611 |
Totaal eigen vermogen
| 1,729,245.873 | 1,713,621.334 | 1,713,549.888 | 1,679,514.368 | 1,655,307.849 | 1,647,677.098 | 1,656,848.107 | 1,601,656.625 | 1,578,084.113 | 1,534,391.107 | 1,498,369.503 | 1,476,836.035 | 1,449,732.882 | 1,394,403.713 | 1,414,420.667 | 1,392,974.805 | 1,394,084.199 | 1,374,417.957 | 1,391,539.546 | 1,369,700.229 | 1,367,300.772 | 1,318,840.475 | 1,183,428.503 | 1,158,232.166 | 1,133,008.146 | 1,111,891.841 | 1,103,322.258 | 1,095,439.766 | 1,082,766.116 | 1,057,247.479 | 1,052,185.23 | 1,029,494.419 | 1,029,097.477 | 1,010,578.596 | 1,017,555.48 | 998,941.336 | 997,797.622 | 981,261.181 | 982,963.474 | 943,475.285 | 938,175.155 | 918,666.12 | 914,947.992 | 893,527.738 | 895,761.509 | 878,032.61 | 874,708.113 | 845,849.866 | 799,487.722 | 792,282.805 | 754,593.057 | 597,092.041 | 590,060.482 | 564,129.766 | 557,947.812 | 523,502.291 | 523,826.474 | 505,273.23 | 475,565.238 | 469,498.841 | 444,350.354 | 437,378.749 | 408,049.756 | 403,500.63 | 385,927.611 |
Totaal passiva en aandeelhoudersvermogen
| 2,800,497.629 | 2,807,549.937 | 2,755,627.762 | 2,487,726.891 | 2,637,625.252 | 2,550,828.781 | 2,584,040.376 | 2,533,579.308 | 2,500,958.501 | 2,484,786.165 | 2,541,137.895 | 2,456,890.045 | 2,427,481.904 | 2,399,654.47 | 2,479,439.884 | 2,468,269.889 | 2,582,652.013 | 2,444,574.431 | 2,417,125.014 | 2,377,025.908 | 2,196,730.429 | 2,177,465.554 | 1,651,840.925 | 1,626,170.25 | 1,653,690.499 | 1,622,035.378 | 1,594,829.433 | 1,588,402.47 | 1,526,128.835 | 1,522,654.34 | 1,581,137.589 | 1,489,929.686 | 1,465,275.953 | 1,466,481.955 | 1,474,852.964 | 1,492,218.496 | 1,464,980.515 | 1,418,250.86 | 1,402,966.835 | 1,366,330.705 | 1,324,747.654 | 1,362,255.187 | 1,291,580.454 | 1,277,212.169 | 1,226,990.368 | 1,207,999.65 | 1,208,059.897 | 1,139,391.327 | 1,161,383.218 | 1,079,432.36 | 1,011,614.211 | 814,301.099 | 765,998.798 | 778,375.884 | 756,486.823 | 736,135.789 | 661,757.854 | 657,226.153 | 608,718.793 | 571,218.821 | 584,849.716 | 566,627.834 | 549,860.566 | 512,659.151 | 510,734.9 |