JW Holdings Corporation
KRX:096760.KS
2980 (KRW) • At close November 8, 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 81,383.414 | 91,295.691 | 73,896.922 | 83,738.886 | 76,544.671 | 105,563.199 | 60,458.314 | 89,341.104 | 72,828.723 | 43,747.313 | 46,937.738 | 45,254.459 | 25,913.573 | 29,319.465 | 30,742.234 | 75,226.253 | 94,397.668 | 93,498.503 | 115,764.704 | 80,489.18 | 60,889.821 | 67,000.401 | 74,507.304 | 67,577.062 | 157,755.126 | 49,162.443 | 41,620.18 | 49,148.95 | 44,600.696 | 50,381.973 | 53,216.401 | 29,634.133 | 24,944.649 | 18,101.773 | 15,335.03 | 19,713.838 | 19,787.364 | 20,516.553 | 14,107.188 | 15,224.07 | 16,985.263 | 16,330.151 | 11,825.84 | 17,591.967 | 5,988.427 | 16,358.533 | 9,486.095 | 7,790.053 | 5,324.466 | 5,580.323 | 2,928.736 | 1,266.891 | 4,986.002 | 9,812.604 | 9,356.116 | 5,504.456 | 2,750.73 | 2,290.263 | 1,017.739 | 419.711 |
Kortetermijnbeleggingen
| 74,420.963 | 75,753.477 | 80,846.157 | 83,468.103 | 81,829.765 | 74,315.776 | 102,479.909 | 64,294.745 | 56,929.692 | 69,187.983 | 57,412.791 | 55,005.846 | 59,024.894 | 63,676.437 | 56,435.817 | 35,533.438 | 1,810.371 | 6,810.375 | 12,364.835 | 3,414.835 | 7,555.336 | 4,905.61 | 22,834.224 | 27,050.717 | 12,832.457 | 8,063.274 | 16,402.578 | 10,499.98 | 13,267.078 | 37,472.589 | 49,633.905 | 38,756.892 | 17,185.182 | 16,911.436 | 2,764.864 | 3,386.132 | 3,221.837 | 2,977.049 | 2,928.28 | 3,042.848 | 3,651.724 | 4,123.034 | 3,843.342 | 5,665.002 | 3,602.799 | 3,155.147 | 3,292.729 | 5,450 | 1,950 | 2,224.85 | 1,450 | 1,450 | 550 | 1,532.028 | 17,550.572 | 4,506.515 | 2,285.878 | 2,214.2 | 13,497.361 | 7,273.088 |
Liquide middelen en kortetermijnbeleggingen
| 155,804.377 | 167,049.167 | 154,743.079 | 167,206.989 | 158,374.437 | 179,878.975 | 162,938.222 | 153,635.849 | 129,758.415 | 112,935.296 | 104,350.529 | 100,260.305 | 84,938.467 | 92,995.902 | 87,178.051 | 110,759.691 | 96,208.039 | 100,308.878 | 128,129.539 | 83,904.014 | 68,445.157 | 71,906.011 | 97,341.528 | 94,627.779 | 170,587.583 | 57,225.717 | 58,022.758 | 59,648.93 | 57,867.774 | 87,854.562 | 102,850.306 | 68,391.025 | 42,129.831 | 35,013.209 | 18,099.895 | 23,099.97 | 23,009.201 | 23,493.602 | 17,035.468 | 18,266.918 | 20,636.987 | 20,453.185 | 15,669.182 | 23,256.969 | 9,591.226 | 19,513.68 | 12,778.824 | 13,240.053 | 7,274.466 | 7,805.173 | 4,378.736 | 2,716.891 | 5,536.002 | 11,344.632 | 26,906.688 | 10,010.971 | 5,036.608 | 4,504.463 | 14,515.1 | 7,692.799 |
Nettovorderingen
| 228,039.948 | 186,118.562 | 188,491.258 | 203,360.426 | 198,165.014 | 183,042.285 | 195,406.929 | 185,917.966 | 195,587.856 | 202,606.798 | 194,164.975 | 210,101.444 | 215,196.714 | 233,163.261 | 223,378.246 | 267,279.119 | 270,909.59 | 285,177.839 | 295,326.519 | 332,536.968 | 353,473.614 | 0 | 377,382.914 | 424,311.401 | 429,200.487 | 440,136.696 | 440,424.119 | 456,130.568 | 0 | 0 | 458,486.564 | 0 | 0 | 464,590.688 | 443,969.045 | 0 | 0 | 0 | 431,052.217 | 0 | 0 | 0 | 385,832.056 | 385,226.372 | 374,725.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,851.474 |
Voorraad
| 154,841.498 | 154,249.389 | 147,589.523 | 155,673.973 | 160,723.821 | 160,980.38 | 150,683.354 | 147,966.899 | 154,785.758 | 152,459.873 | 146,471.457 | 151,508.239 | 149,358.383 | 148,056.142 | 150,696.408 | 182,875.928 | 190,012.627 | 189,154.671 | 166,596.393 | 176,471.143 | 178,528.849 | 172,303.746 | 168,748 | 177,746.33 | 176,129.904 | 160,293.085 | 160,706.554 | 155,560.841 | 152,143.362 | 149,432.145 | 133,282.964 | 109,867.006 | 107,487.332 | 110,374.734 | 110,195.243 | 102,719.956 | 97,157.729 | 94,598.81 | 95,517.472 | 102,107.425 | 104,720.29 | 118,268.234 | 108,171.366 | 98,405.951 | 97,802.752 | 110,464.067 | 106,512.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196.283 |
Overige vlottende activa
| 10,408.6 | 6,003.571 | 4,352.919 | -0 | -0.001 | 126.953 | 181.853 | 0.001 | 0 | -0 | 0 | -0 | -0 | 0 | 0.001 | -0 | -0.001 | 12.327 | -0.001 | 85.277 | 0 | 370,466.957 | -0.001 | -0.001 | -0.001 | 8,714.547 | 0 | 0.001 | 449,678.122 | 449,432.132 | -0 | 471,887.689 | 477,357.576 | 3,890.263 | 0 | 460,017.932 | 447,371.334 | 438,582.739 | 0.001 | 428,219.533 | 398,938.882 | 391,459.369 | 0.001 | 44.524 | 0.001 | 363,743.057 | 344,202.298 | -0.001 | 0.001 | 209.993 | 1,191.413 | 10,272.158 | 0.001 | 0.001 | 0.001 | 8,411.213 | 0.001 | 5,541.083 | 0.001 | -0.002 |
Totaal vlottende activa
| 549,094.423 | 513,420.689 | 495,176.779 | 526,241.387 | 517,263.271 | 524,028.593 | 509,210.359 | 487,520.715 | 480,132.03 | 468,001.967 | 444,986.96 | 461,869.988 | 449,493.564 | 474,215.304 | 461,252.706 | 560,914.738 | 557,130.256 | 574,653.715 | 590,052.45 | 592,997.402 | 600,447.62 | 614,676.714 | 643,472.441 | 696,685.509 | 775,917.973 | 666,370.045 | 659,153.431 | 671,340.34 | 659,689.258 | 686,718.839 | 694,619.834 | 650,145.72 | 626,974.739 | 613,868.894 | 572,264.183 | 585,837.858 | 567,538.264 | 556,675.151 | 543,605.157 | 548,593.876 | 524,296.159 | 530,180.788 | 509,672.605 | 506,933.816 | 482,119.878 | 493,720.804 | 463,493.124 | 24,492.878 | 18,660.653 | 18,193.155 | 17,683.973 | 12,989.049 | 14,800.471 | 17,761.301 | 33,351.652 | 18,422.184 | 11,108.959 | 10,045.546 | 20,928.087 | 16,740.554 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 401,871.582 | 405,176.325 | 405,543.574 | 410,504.382 | 402,060.65 | 408,084.854 | 357,246.257 | 335,998.469 | 328,181.094 | 319,657.491 | 318,017.926 | 315,074.05 | 314,059.117 | 312,431.201 | 377,245.324 | 327,497.393 | 329,527.571 | 328,301.382 | 330,117.128 | 302,134.115 | 302,927.702 | 306,086.272 | 291,352.261 | 288,217.134 | 288,344.579 | 342,336.288 | 344,425.83 | 344,094.071 | 343,061.829 | 340,870.064 | 206,883.59 | 206,056.137 | 207,143.744 | 209,222.701 | 211,295.497 | 208,949.094 | 209,645.086 | 206,875.707 | 209,688.03 | 242,341.076 | 244,326.529 | 245,339.822 | 247,589.587 | 249,919.765 | 253,084.781 | 380,975.926 | 385,611.543 | 24,091.926 | 24,243.356 | 24,455.444 | 23,928.551 | 24,114.012 | 24,260.428 | 25,720.124 | 25,830.292 | 25,288.487 | 21,234.283 | 21,224.456 | 23,495.457 | 29,513.57 |
Goodwill
| 81,256.033 | 81,256.033 | 81,256.033 | 83,315.011 | 83,315.011 | 117,705.529 | 114,242.08 | 114,242.08 | 114,242.08 | 114,242.08 | 114,242.08 | 114,242.08 | 114,242.08 | 114,242.08 | 114,242.08 | 115,474.9 | 115,474.9 | 122,524.355 | 122,524.355 | 115,474.9 | 115,474.9 | 115,474.9 | 115,474.9 | 116,297.54 | 116,297.54 | 116,297.54 | 116,297.54 | 116,297.54 | 103,226.197 | 67,078.821 | 68,029.809 | 68,029.809 | 68,029.809 | 68,029.809 | 68,029.809 | 68,029.809 | 68,029.809 | 68,029.809 | 68,029.809 | 68,483.25 | 68,483.25 | 68,483.25 | 68,483.25 | 68,483.25 | 68,483.251 | 67,378.779 | 69,434.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 63,096.447 | 60,805.764 | 63,717.562 | 59,516.58 | 58,469.093 | 61,384.743 | 59,020.231 | 61,613.367 | 62,429.242 | 63,558.606 | 65,608.412 | 63,041.526 | 64,267.313 | 64,550.082 | 65,306.743 | 74,807.176 | 75,503.593 | 72,914.321 | 73,482.365 | 72,753.413 | 73,946.812 | 73,280.338 | 73,882.197 | 78,547.908 | 79,827.684 | 79,884.584 | 82,288.606 | 84,071.141 | 38,523.253 | 35,316.579 | 32,695.877 | 33,415.223 | 34,650.424 | 35,651.332 | 36,904.265 | 38,828.132 | 39,286.02 | 39,440.051 | 39,094.365 | 37,376.075 | 36,374.676 | 36,481.324 | 35,880.275 | 36,279.693 | 34,630.85 | 39,657.943 | 35,138.312 | 901.161 | 907.668 | 984.67 | 31.712 | 8.954 | 8.091 | 4.223 | 4.501 | 4.341 | 1.045 | 1.16 | 0.406 | 0.594 |
Goodwill en immateriële activa
| 81,256.033 | 142,061.797 | 144,973.595 | 142,831.591 | 141,784.104 | 179,090.272 | 173,262.311 | 175,855.447 | 176,671.322 | 177,800.686 | 179,850.492 | 177,283.606 | 178,509.393 | 178,792.162 | 179,548.823 | 190,282.076 | 190,978.493 | 195,438.676 | 196,006.72 | 188,228.313 | 189,421.712 | 188,755.238 | 189,357.097 | 194,845.448 | 196,125.224 | 196,182.124 | 198,586.146 | 200,368.681 | 141,749.45 | 102,395.4 | 100,725.686 | 101,445.032 | 102,680.233 | 103,681.141 | 104,934.074 | 106,857.941 | 107,315.829 | 107,469.86 | 107,124.174 | 105,859.325 | 104,857.926 | 104,964.574 | 104,363.525 | 104,762.943 | 103,114.101 | 107,036.722 | 104,572.551 | 901.161 | 907.668 | 984.67 | 31.712 | 8.954 | 8.091 | 4.223 | 4.501 | 4.341 | 1.045 | 1.16 | 0.406 | 0.594 |
Langetermijnbeleggingen
| 71,115.791 | 88,032.441 | 90,827.843 | -6,531.098 | -9,490.777 | 554.812 | -37,611.022 | 17,353.06 | 6,936.536 | -3,290.678 | 8,873.769 | 9,892.593 | 6,230.922 | 2,486.385 | -604.236 | -8,224.173 | 25,329.575 | 22,160.82 | 18,286.011 | 30,998.638 | 28,119.457 | 30,088.629 | 10,185.934 | 8,966.905 | 22,617.366 | 14,515.055 | 648.593 | 9,644.571 | 6,415.218 | -17,174.044 | 25,033.725 | 31,573.37 | 50,433.776 | 51,902.59 | 70,024.605 | 65,795.515 | 64,571.507 | 36,898.026 | 37,920.128 | 35,597.718 | 41,370.284 | 33,536.296 | 39,033.695 | 36,146.52 | 38,637.749 | 6,015.014 | 5,676.871 | 133,836.72 | 136,518.12 | 132,961.277 | 126,875.781 | 124,951.315 | 124,112.261 | 116,104.831 | 95,131.473 | 106,389.399 | 114,087.137 | 108,416.377 | 76,345.929 | 34,912.987 |
Belastingvorderingen
| 36,273.577 | 36,117.158 | 34,537.321 | 33,705.737 | 33,967.28 | 36,119.211 | 35,153.541 | 39,524.263 | 38,479.742 | 39,496.677 | 36,288.909 | 29,070.307 | 30,678.943 | 34,584.795 | 31,901.385 | 48,613.512 | 44,986.999 | 48,063.459 | 46,631.175 | 43,112.572 | 44,312.958 | 43,929.454 | 43,378.455 | 32,738.689 | 30,762.857 | 30,419.592 | 28,955.153 | 23,480.094 | 21,624.113 | 21,238.567 | 19,535.468 | 23,602.53 | 18,912.154 | 19,391.924 | 18,972.765 | 17,181.389 | 16,066.86 | 17,194.247 | 17,701.806 | 17,107.686 | 17,007.051 | 13,729.143 | 12,907.1 | 9,852.755 | 9,644.356 | 12,338.625 | 11,292.498 | 25,820.185 | 433.157 | 22,562.802 | 187.952 | 101.147 | 218.441 | 460.235 | 300.361 | 258.18 | 243.731 | 2,214.2 | 13,497.361 | 7,273.088 |
Overige niet-vlottende activa
| 67,929.372 | 5,020.121 | 5,207.315 | 98,700.126 | 99,394.427 | 96,238.256 | 120,318.262 | 71,973.153 | 80,770.818 | 87,995.089 | 77,761.418 | 67,107.847 | 68,860.784 | 79,062.708 | 64,229.847 | 84,218.156 | 51,505.139 | 54,808.267 | 62,368.415 | 75,572.681 | 79,869.745 | 77,686.306 | 97,889.746 | 102,244.4 | 87,037.39 | 110,778.425 | 119,610.622 | 115,314.467 | 117,537.648 | 143,372.67 | 149,831.406 | 135,665.809 | 114,578.256 | 117,837.515 | 105,371.729 | 112,968.885 | 116,655.015 | 118,835.779 | 119,966.024 | 90,444.652 | 98,830.802 | 107,231.023 | 100,875.556 | 102,560.503 | 102,735.54 | 105,923.007 | 106,485.585 | 0.001 | 23,189.595 | 0.001 | 3,321.679 | 3,320.178 | 2,420.178 | 3,464.875 | 18,681.747 | 5,561.784 | 3,312.53 | 1,026.653 | 1,026.653 | 1,472.453 |
Totaal niet-vlottende activa
| 658,446.356 | 676,407.842 | 681,089.649 | 679,210.738 | 667,715.684 | 720,087.405 | 648,369.348 | 640,704.393 | 631,039.511 | 621,659.265 | 620,792.515 | 598,428.403 | 598,339.159 | 607,357.25 | 652,321.143 | 642,386.964 | 642,327.777 | 648,772.604 | 653,409.449 | 640,046.318 | 644,651.574 | 646,545.899 | 632,163.493 | 627,012.576 | 624,887.416 | 694,231.484 | 692,226.344 | 692,901.884 | 630,388.258 | 590,702.657 | 502,009.875 | 498,342.878 | 493,748.163 | 502,035.871 | 510,598.67 | 511,752.824 | 514,254.297 | 487,273.619 | 492,400.163 | 491,350.457 | 506,392.592 | 504,800.858 | 504,769.462 | 503,242.486 | 507,216.527 | 612,289.294 | 613,639.047 | 184,649.993 | 185,291.896 | 180,964.194 | 154,345.675 | 152,495.606 | 151,019.399 | 145,754.288 | 139,948.374 | 137,502.191 | 138,878.726 | 132,882.846 | 114,365.806 | 73,172.692 |
Totaal activa
| 1,207,540.78 | 1,189,828.531 | 1,176,266.428 | 1,205,452.126 | 1,184,978.955 | 1,244,115.998 | 1,157,579.707 | 1,128,225.108 | 1,111,171.541 | 1,089,661.232 | 1,065,779.475 | 1,060,298.391 | 1,047,832.723 | 1,081,572.555 | 1,113,573.849 | 1,203,301.702 | 1,199,458.033 | 1,223,426.318 | 1,243,461.899 | 1,233,043.721 | 1,245,099.194 | 1,261,222.613 | 1,275,635.934 | 1,323,698.085 | 1,400,805.389 | 1,360,601.529 | 1,351,379.775 | 1,364,242.224 | 1,290,077.516 | 1,277,421.496 | 1,196,629.709 | 1,148,488.597 | 1,120,722.902 | 1,115,904.765 | 1,082,862.853 | 1,097,590.682 | 1,081,792.561 | 1,043,948.77 | 1,036,005.32 | 1,039,944.333 | 1,030,688.751 | 1,034,981.646 | 1,014,442.067 | 1,010,176.302 | 989,336.405 | 1,106,010.098 | 1,077,132.172 | 209,142.871 | 203,952.549 | 199,157.349 | 172,029.648 | 165,484.654 | 165,819.87 | 163,515.589 | 173,300.025 | 155,924.375 | 149,987.685 | 142,928.393 | 135,293.893 | 89,913.246 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 70,665.872 | 63,150.075 | 56,980.736 | 54,043.173 | 52,801.892 | 57,640.566 | 65,603.121 | 48,768.765 | 53,080.314 | 52,341.457 | 48,968.035 | 60,686.216 | 44,828.657 | 48,962.886 | 50,768.836 | 73,769.853 | 52,451.17 | 63,668.7 | 47,537.875 | 47,702.526 | 57,573.542 | 57,850.404 | 44,712.291 | 50,730.316 | 50,609.908 | 48,867.659 | 45,910.121 | 51,240.66 | 66,292.704 | 54,231.99 | 86,754.056 | 59,086.744 | 53,258.809 | 49,841.235 | 45,923.673 | 49,747.119 | 50,015.225 | 46,722.831 | 45,754.823 | 37,182.647 | 33,906.255 | 49,077.044 | 40,829.059 | 42,020.39 | 55,626.606 | 46,338.964 | 32,639.696 | 3,729.955 | 2,773.253 | 3,072.31 | 1,986.665 | 3,612.578 | 4,203.459 | 4,584.048 | 4,287.785 | 2,961.965 | 7,076.697 | 6,408.631 | 4,922.484 | 4,494.74 |
Kortlopende schulden
| 439,484.376 | 483,606.475 | 512,103.645 | 510,175.928 | 548,845.186 | 507,050.313 | 478,414.325 | 419,382.545 | 292,084.329 | 247,545.829 | 276,579.618 | 362,448.087 | 372,931.8 | 407,670.761 | 440,532.7 | 386,047.199 | 408,456.988 | 415,696.099 | 432,397.008 | 400,802.962 | 397,575.235 | 390,747.308 | 351,121.824 | 423,022.981 | 486,768.563 | 453,803.056 | 478,176.088 | 383,687.248 | 476,958.672 | 422,833.331 | 416,834.483 | 391,732.261 | 466,816.515 | 451,792.393 | 490,722.065 | 505,556.751 | 496,718.394 | 463,545.266 | 449,562.167 | 452,003.03 | 460,217.542 | 501,159.437 | 531,967.849 | 501,723.267 | 478,578.235 | 542,915.422 | 497,401.888 | 24,521.058 | 19,083.796 | 11,850 | 68,300 | 62,900 | 60,100 | 41,200 | 30,200 | 14,800 | 3,100 | 3,000 | 0 | 5,400 |
Belastingschulden
| 14,602.506 | 23,028.034 | 14,377.602 | 25,295.296 | 24,193.342 | 22,161.901 | 22,039.716 | 16,617.277 | 19,377.992 | 23,177.35 | 36,424.719 | 12,337.497 | 12,119.046 | 15,188.304 | 13,585.28 | 15,640.209 | 13,939.476 | 10,918.081 | 10,196.443 | 9,160.549 | 10,047.802 | 30,731.227 | 29,135.914 | 30,999.234 | 17,012.169 | 14,521.966 | 9,415.851 | 14,211.772 | 10,801.274 | 17,976.24 | 8,159.081 | 7,781.499 | 24,583.663 | 4,055.341 | 5,010.001 | 7,557.568 | 7,029.581 | 4,366.276 | 6,936.857 | 1,070.769 | 4,904.983 | 7,685.991 | 6,417.866 | 5,489.496 | 5,016.073 | 5,608.936 | 13,128.4 | 792.447 | 1,553.851 | 1,621.378 | 110.079 | 107.872 | 871.493 | 360.894 | 228.712 | 1,369.684 | 645.881 | 353.552 | 1,133.073 | 1,420.486 |
Uitgestelde opbrengsten
| 14,417.5 | 12,832.111 | 13,277.724 | 186,814.673 | 157,987.759 | 13,793.88 | 14,336.753 | 14,598.506 | 13,452.389 | 15,709.157 | 169,523.656 | 101,270.438 | 111,716.032 | 135,815.896 | 116,784.283 | 169,449.928 | 170,395.703 | 121,379.22 | 171,349.158 | 86,535.125 | 91,824.677 | 126,115.024 | 105,421.286 | 80,540.782 | 82,943.322 | 14,521.966 | 77,798.084 | 14,211.772 | 10,801.274 | 17,976.24 | 68,216.717 | 63,117.762 | 24,583.663 | 46,887.645 | 57,794.084 | 7,557.568 | 52,619.32 | 41,431.829 | 54,445.524 | 30,881.936 | 44,252.329 | 43,577.57 | 45,747.405 | 5,489.496 | 50,256.791 | 127,334.082 | 122,837.315 | 792.447 | 1,553.851 | 4,721.553 | 110.079 | 1,038.944 | 871.493 | 4,031.68 | 3,588.643 | 4,900.593 | 645.881 | 2,167.007 | 0 | 2,729.237 |
Overige kortlopende verplichtingen
| 152,267.812 | 169,384.888 | 146,120.921 | 119.426 | 151.839 | 164,966.439 | 158,686.937 | 146,726.199 | 146,966.799 | 154,553.639 | 0.001 | -0 | 0 | 0.001 | 0.001 | 0.001 | -0 | 61,363.062 | -0.001 | -0 | -0.001 | 0.002 | 0.002 | 21,745.907 | 22,043.776 | 85,984.042 | -0 | 61,277.394 | 34,033.2 | 66,335.077 | -0 | 0.001 | 66,435.102 | 102,294.656 | 0 | 47,699.887 | -0.001 | 13,590.736 | -0.001 | 24,328.591 | 0.001 | 0.001 | 0 | 47,603.535 | 0.001 | 0.001 | -0 | 958.628 | 948.941 | -0.001 | 1,521.136 | 0.002 | 3,303.786 | 0.001 | -0.001 | -0.001 | 1,589.942 | -0.001 | 3,120.56 | -0.001 |
Totaal kortlopende verplichtingen
| 676,835.56 | 728,973.55 | 728,483.026 | 751,153.2 | 759,786.676 | 743,451.197 | 717,041.136 | 629,476.014 | 505,583.831 | 470,150.082 | 495,071.31 | 524,404.74 | 529,476.488 | 592,449.544 | 608,085.82 | 629,266.981 | 631,303.861 | 662,107.082 | 651,284.04 | 535,040.613 | 546,973.454 | 574,712.738 | 501,255.403 | 576,039.986 | 642,365.569 | 603,176.723 | 601,884.293 | 510,417.074 | 588,085.85 | 561,376.638 | 571,805.256 | 513,936.768 | 611,094.089 | 650,815.929 | 594,439.822 | 610,561.325 | 599,352.938 | 565,290.662 | 549,762.514 | 544,396.204 | 538,376.127 | 593,814.052 | 618,544.313 | 596,836.688 | 584,461.633 | 716,588.469 | 652,878.899 | 30,002.088 | 24,359.841 | 19,643.862 | 71,917.88 | 67,551.524 | 68,478.738 | 49,815.729 | 38,076.427 | 22,662.557 | 12,412.52 | 11,575.637 | 8,043.044 | 12,623.976 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 60,134.972 | 30,073.332 | 20,657.332 | 97,651.605 | 68,290.349 | 117,187.406 | 73,592.811 | 124,501.579 | 253,592.346 | 258,168.997 | 211,257.227 | 116,722.28 | 114,789.736 | 72,516.428 | 89,669.838 | 155,074.121 | 158,518.476 | 152,438.932 | 163,779.275 | 167,441.659 | 177,333.579 | 167,594.876 | 239,955.176 | 193,917.699 | 159,768.949 | 262,370.995 | 252,263.145 | 342,454.717 | 256,376.322 | 313,441.786 | 252,052.629 | 294,989.043 | 180,620.434 | 133,066.743 | 157,888.879 | 156,074.346 | 177,461.66 | 200,904.818 | 215,273.718 | 212,786.34 | 211,395.062 | 158,644.245 | 106,589.536 | 115,932.957 | 124,259.144 | 144,487.549 | 174,780.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 536.612 | 593.773 | 614.534 | 1,381.529 | 1,467.879 | 1,062.531 | 1,118.056 | 1,245.479 | 447.435 | 1,095.331 | 1,177.383 | 414.107 | 744.398 | 743.024 | 808.606 | 1,135.998 | 1,122.328 | 989.765 | 1,024.645 | 122,080.256 | 1,368.647 | 807.885 | 112,854.117 | 1,208.031 | 802.635 | 753.391 | 105,442.11 | 1,274.318 | 2,548.636 | 3,822.955 | 5,097.273 | 6,371.591 | 7,645.909 | 8,920.227 | 10,194.545 | 11,468.864 | 12,743.182 | 13,592.727 | 15,291.818 | 16,141.364 | 17,415.682 | 18,690 | 20,389.091 | 21,663.409 | 0 | 0 | 31,968.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 15,948.366 | 16,081.489 | 15,948.871 | 19,108.02 | 19,102.657 | 16,247.527 | 17,057.049 | 17,909.209 | 17,281.07 | 16,147.895 | 17,032.47 | 16,624.4 | 16,842.949 | 20,179.693 | 17,656.131 | 19,221.496 | 19,335.065 | 20,020.614 | 20,160.054 | 19,363.102 | 19,455.243 | 19,574.875 | 19,701.383 | 16,817.411 | 16,905.183 | 17,011.976 | 17,060.118 | 15,362.72 | 3,193.199 | 5,857.977 | 1,489.963 | 903.985 | 903.985 | 410.669 | 75.366 | -296.756 | 210.011 | 421.829 | 3,872.198 | 2,653.63 | 2,722.069 | 4,231.626 | 4,456.453 | 6,938.297 | 7,820.423 | 11,913.959 | 12,042.263 | 5,126.976 | 0 | 3,557.84 | 0 | 53.439 | 0 | 0 | 0 | 0 | 4.26 | 46.757 | 228.436 | 963.55 |
Overige niet-vlottende verplichtingen
| 59,901.484 | 58,122.556 | 61,807.945 | 11,370.736 | 10,702.183 | 15,851.652 | 15,507.882 | 43,796.33 | 38,903.295 | 39,275.742 | 36,417.941 | 87,997.028 | 82,738.525 | 75,410.165 | 73,002.048 | 62,847.943 | 60,878.499 | 58,394.112 | 55,596.367 | 948.487 | 117,870.216 | 115,425.278 | 872.581 | 115,708.831 | 141,123.302 | 108,547.845 | -0 | 116,206.275 | 113,798.562 | 101,568.051 | 88,593.813 | 56,776.66 | 54,412.68 | 51,489.397 | 49,958.311 | 65,840.173 | 42,942.124 | 41,661.964 | 39,862.417 | 33,846.686 | 33,042.936 | 30,423.794 | 28,437.606 | 31,585.26 | 29,629.2 | 34,070.715 | 0 | 20,401.946 | 19,169.921 | 29,171.396 | 1,876.839 | 1,667.761 | 1,522.417 | 1,786.302 | 1,778.671 | 1,083.046 | 1,314.779 | 1,073.459 | 835.741 | 882.943 |
Totaal niet-vlottende verplichtingen
| 136,521.433 | 104,871.15 | 99,028.682 | 129,511.89 | 99,563.068 | 150,349.116 | 107,275.798 | 187,452.596 | 310,224.145 | 314,687.965 | 265,885.021 | 221,757.815 | 215,115.608 | 168,849.311 | 181,136.623 | 238,279.557 | 239,854.368 | 231,843.422 | 240,560.341 | 309,833.504 | 316,027.685 | 303,402.914 | 373,383.256 | 327,651.972 | 318,600.069 | 388,684.207 | 374,765.373 | 475,298.03 | 375,916.719 | 424,690.769 | 347,233.677 | 359,041.279 | 243,583.008 | 193,887.036 | 218,117.102 | 233,086.627 | 233,356.977 | 256,581.338 | 274,300.152 | 265,428.02 | 264,575.749 | 211,989.665 | 159,872.686 | 176,119.923 | 161,708.767 | 190,472.223 | 218,790.99 | 25,528.922 | 19,169.921 | 32,729.236 | 1,876.839 | 1,721.2 | 1,522.417 | 1,786.302 | 1,778.671 | 1,083.046 | 1,319.039 | 1,120.216 | 1,064.177 | 1,846.493 |
Totaal passiva
| 813,356.993 | 833,844.699 | 827,511.708 | 880,665.09 | 859,349.744 | 893,800.313 | 824,316.934 | 816,928.61 | 815,807.976 | 784,838.047 | 760,956.331 | 746,162.555 | 744,592.096 | 761,298.855 | 789,222.443 | 867,546.538 | 871,158.229 | 893,950.504 | 891,844.38 | 844,874.117 | 863,001.14 | 878,115.652 | 874,638.659 | 903,691.959 | 960,965.638 | 991,860.929 | 976,649.666 | 985,715.104 | 964,002.569 | 986,067.407 | 919,038.933 | 872,978.048 | 854,677.097 | 844,702.964 | 812,556.924 | 843,647.952 | 832,709.915 | 821,872 | 824,062.666 | 809,824.224 | 802,951.876 | 805,803.717 | 778,416.999 | 772,956.611 | 746,170.4 | 907,060.692 | 871,669.889 | 55,531.01 | 43,529.762 | 52,373.098 | 73,794.719 | 69,272.724 | 70,001.155 | 51,602.031 | 39,855.098 | 23,745.603 | 13,731.559 | 12,695.853 | 9,107.221 | 14,470.47 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 1,443.36 | 5,302.606 | 5,367.207 | 5,589.104 | 5,415.615 | 5,773.618 | 5,407.264 | 4,732.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.325 | 44.043 | 181.86 | 238.875 | 238.875 | 238.875 | 238.875 | 238.875 |
Gewone aandelen
| 36,962.471 | 36,962.471 | 36,254.08 | 36,254.08 | 36,254.08 | 36,254.08 | 35,222.353 | 35,222.353 | 35,222.353 | 35,222.353 | 34,220.591 | 34,220.591 | 34,220.591 | 34,220.591 | 33,226.078 | 33,226.078 | 33,226.078 | 33,226.078 | 32,260.452 | 32,260.452 | 32,260.452 | 32,260.452 | 31,629.279 | 31,629.279 | 31,629.279 | 31,629.279 | 31,010.442 | 31,010.442 | 31,010.442 | 30,796.706 | 30,654.216 | 29,720.903 | 29,720.903 | 28,873.087 | 28,309.996 | 28,309.996 | 28,309.996 | 28,309.996 | 26,973.736 | 26,973.736 | 26,973.736 | 26,973.736 | 25,701.065 | 25,701.065 | 25,701.065 | 25,701.065 | 24,488.953 | 23,782.842 | 23,782.842 | 23,782.842 | 23,097.27 | 23,097.27 | 23,054.945 | 22,387.602 | 22,249.785 | 22,249.785 | 22,249.785 | 22,249.785 | 22,249.785 | 12,507.19 |
Ingehouden winsten
| 61,209.64 | 31,449.915 | 28,191.719 | 23,918.175 | 21,456.032 | 34,949.424 | 24,808.44 | 11,300.806 | 2,609.021 | 2,413.115 | 2,387.024 | 10,514.694 | 6,181.565 | 8,435.747 | 8,363.422 | 5,807.086 | 5,177.711 | 7,403.628 | 15,567.111 | 40,118.231 | 37,733.314 | 42,677.713 | 57,690.343 | 74,016.452 | 99,981.303 | 43,663.799 | -14,824.528 | -6,669.962 | -69,465.729 | -50,480.368 | -67,376.525 | -56,005.98 | -60,374.916 | -48,816.159 | -49,530.993 | -45,006.438 | -44,645.064 | -45,719.303 | -41,808.906 | -38,349.894 | -38,265.509 | -34,978.32 | -28,849.614 | -26,755.805 | -21,837.38 | -46,931.299 | -42,019.918 | 35,320.888 | 42,131.815 | 28,493.279 | 3,290.405 | 3,996.599 | 3,529.266 | 3,725.345 | 1,460.574 | 455.896 | -7,458.269 | -6,454.799 | -9,808.955 | -3,626.273 |
Overige gereserveerde algehele resultaten
| 3,425.78 | 2,854.637 | 3,245.102 | 6,104.908 | 1,923.399 | -1,443.36 | -5,302.606 | -5,367.207 | -5,589.104 | -5,415.615 | -5,773.618 | -5,407.264 | -4,732.577 | 139,426.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54,974.079 | 55,549.091 | 56,273.659 | 49,704.584 | 49,805.016 | 48,319.072 | 46,961.555 | 46,864.515 | 46,642.359 | 55,382.894 | 56,635.119 | 56,307.973 | 56,991.099 | -73,279.661 | 67,604.213 | 100,055.798 | 99,623.164 | 98,664.303 | 101,723.303 | 103,790.842 | 96,189.157 | 95,169.01 | 92,497.914 | 87,154.848 | 88,617.624 | 86,412.124 | 151,396.67 | 148,896.858 | 151,168.78 | 152,529.909 | 153,276.49 | 112,374.167 | 135,381.299 | 124,758.605 | 124,930.492 | 124,742.925 | 120,672.561 | 115,796.075 | 110,708.552 | 110,025.252 | 109,844.499 | 108,370.78 | 108,501.899 | 108,193.667 | 108,621.788 | 93,197.787 | 94,911.119 | 94,508.13 | 94,508.13 | 94,508.13 | 71,847.254 | 69,118.061 | 69,192.18 | 85,756.569 | 109,552.708 | 109,234.215 | 121,225.734 | 114,198.679 | 113,506.966 | 66,322.984 |
Totaal eigen vermogen van aandeelhouders
| 156,571.971 | 126,816.114 | 123,964.559 | 115,981.746 | 109,438.526 | 119,522.576 | 106,992.348 | 93,387.674 | 84,473.733 | 93,018.362 | 93,242.735 | 101,043.258 | 97,393.255 | 108,802.986 | 109,193.712 | 139,088.961 | 138,026.953 | 139,294.009 | 149,550.866 | 176,169.525 | 166,182.922 | 170,107.175 | 181,817.535 | 192,800.579 | 220,228.206 | 161,705.202 | 167,582.584 | 173,237.338 | 112,713.493 | 132,846.247 | 116,554.18 | 86,089.09 | 104,727.286 | 104,815.533 | 103,709.494 | 108,046.483 | 104,337.493 | 98,386.768 | 95,873.382 | 98,649.094 | 98,552.726 | 100,366.196 | 105,353.349 | 107,138.927 | 112,485.473 | 71,967.553 | 77,380.154 | 153,611.86 | 160,422.787 | 146,784.251 | 98,234.929 | 96,211.93 | 95,818.716 | 111,913.559 | 133,444.927 | 132,178.771 | 136,256.125 | 130,232.54 | 126,186.671 | 75,442.776 |
Totaal eigen vermogen
| 394,183.786 | 355,983.832 | 348,754.72 | 324,787.035 | 325,629.211 | 350,315.685 | 333,262.773 | 311,296.498 | 295,363.565 | 304,823.185 | 304,823.145 | 314,135.836 | 303,240.627 | 320,273.7 | 324,351.406 | 335,755.164 | 328,299.804 | 329,475.815 | 351,617.519 | 388,169.603 | 382,098.054 | 383,106.961 | 400,997.275 | 420,006.126 | 439,839.751 | 368,740.599 | 374,730.11 | 378,527.12 | 326,074.947 | 291,354.088 | 277,590.776 | 275,510.549 | 266,045.805 | 271,201.801 | 270,305.929 | 253,942.73 | 249,082.646 | 222,076.77 | 211,942.654 | 230,120.109 | 227,736.875 | 229,177.929 | 236,025.07 | 237,219.691 | 243,166.005 | 198,949.405 | 205,462.283 | 153,611.86 | 160,422.787 | 146,784.251 | 98,234.929 | 96,211.93 | 95,818.716 | 111,913.559 | 133,444.927 | 132,178.771 | 136,256.125 | 130,232.54 | 126,186.671 | 75,442.776 |
Totaal passiva en aandeelhoudersvermogen
| 1,207,540.78 | 1,189,828.531 | 1,176,266.428 | 996,646.836 | 1,184,978.955 | 1,244,115.998 | 1,157,579.707 | 1,128,225.108 | 1,111,171.541 | 1,089,661.232 | 1,065,779.475 | 1,060,298.391 | 1,047,832.723 | 1,081,572.555 | 1,113,573.849 | 1,203,301.702 | 1,199,458.033 | 1,223,426.318 | 1,243,461.899 | 1,233,043.721 | 1,245,099.194 | 1,261,222.613 | 1,275,635.934 | 1,323,698.085 | 1,400,805.389 | 1,360,601.529 | 1,351,379.775 | 1,364,242.224 | 1,290,077.516 | 1,277,421.495 | 1,196,629.709 | 1,148,488.597 | 1,120,722.902 | 1,115,904.765 | 1,082,862.853 | 1,097,590.682 | 1,081,792.561 | 1,043,948.77 | 1,036,005.32 | 1,039,944.333 | 1,030,688.751 | 1,034,981.646 | 1,014,442.068 | 1,010,176.302 | 989,336.405 | 1,106,010.097 | 1,077,132.172 | 209,142.87 | 203,952.549 | 199,157.349 | 172,029.648 | 165,484.654 | 165,819.871 | 163,515.59 | 173,300.025 | 155,924.374 | 149,987.684 | 142,928.393 | 135,293.892 | 89,913.246 |