Iljin Electric Co.,Ltd
KRX:103590.KS
27500 (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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 90,151.52 | 82,300.744 | 56,717.296 | 33,423.634 | 73,816.39 | 34,574.169 | 39,456.657 | 67,714.517 | 108,626.938 | 60,388.324 | 23,654.943 | 84,292.034 | 108,967.641 | 81,411.42 | 40,565.759 | 96,933.129 | 94,127.635 | 25,545.956 | 27,712.063 | 33,096.37 | 37,389.593 | 22,362.402 | 13,120.112 | 26,701.78 | 33,990.802 | 57,317.087 | 16,938.714 | 30,474.985 | 27,648.849 | 28,465.916 | 21,615.716 | 32,769.107 | 17,533.091 | 22,895.675 | 19,003.821 | 33,355.989 | 45,969.155 | 33,746.254 | 25,426.132 | 28,420.307 | 71,570.875 | 32,904.49 | 21,505.847 | 26,033.216 | 40,314.278 | 43,606.698 | 29,953.325 | 39,185.558 | 38,360.99 | 30,324.543 | 35,410.5 | 70,938.928 | 38,531.244 | 25,788.393 | 35,174.697 | 58,642.633 | 92,271.168 | 92,181.008 | 62,461.07 | 55,976.965 | 69,136.601 | 37,657.874 | 46,167.13 | 7,386.985 |
Kortetermijnbeleggingen
| 662.138 | 644.981 | 615.372 | 637.515 | 624.725 | 521.128 | 1,686.539 | 6,753.488 | 6,895.81 | 1,863.055 | 1,772.332 | 772.093 | 548.67 | 450.059 | 431.993 | 6,962.295 | 5,473.011 | 5,481.638 | 5,456.111 | 6,072.711 | 6,030.582 | 12,213.655 | 16,668.504 | 12,190.207 | 13,748.097 | 24,079.624 | 18,753.811 | 23,817.391 | 21,809.122 | 12,914.313 | 1,300.133 | 3,199.975 | 4,258.716 | 4,018.824 | 2,035.164 | 5,963.567 | 2,226.079 | 1,652.746 | 1,649.319 | 1,222.293 | 1,866.357 | 1,879.448 | 2,988.88 | 2,385.409 | 2,550.837 | 2,469.408 | 18,280.464 | 18,387.106 | 2,549.898 | 18,432.316 | 17,569.476 | 17,627.368 | 19,289.949 | 19,422.997 | 4,530.044 | 4,792.32 | 5,082.788 | 9,767.968 | 14,382.47 | 14,544.975 | 8,659.787 | 5,676.001 | 5,977.959 | 249.417 |
Liquide middelen en kortetermijnbeleggingen
| 90,813.659 | 82,945.725 | 57,332.668 | 34,061.149 | 74,441.115 | 35,095.296 | 41,143.197 | 74,468.005 | 115,522.747 | 62,251.38 | 25,427.275 | 85,064.128 | 109,516.311 | 81,861.479 | 40,997.752 | 103,895.424 | 99,600.645 | 31,027.595 | 33,168.174 | 39,169.081 | 43,420.175 | 34,576.057 | 29,788.615 | 38,891.987 | 47,738.899 | 81,396.711 | 35,692.525 | 54,292.376 | 49,457.971 | 41,380.229 | 22,915.849 | 35,969.082 | 21,791.807 | 26,914.499 | 21,038.985 | 39,319.556 | 48,195.234 | 35,399 | 27,075.452 | 29,642.6 | 73,437.232 | 34,783.938 | 24,494.727 | 28,418.625 | 42,865.115 | 46,076.106 | 48,233.789 | 57,572.664 | 40,910.888 | 48,756.859 | 52,979.975 | 88,566.296 | 57,821.193 | 45,211.39 | 39,704.741 | 63,434.953 | 97,353.956 | 101,948.976 | 76,843.54 | 70,521.94 | 77,796.388 | 43,333.875 | 52,145.089 | 7,636.402 |
Nettovorderingen
| 271,058.726 | 231,240.538 | 206,231.645 | 220,824.953 | 218,070.628 | 218,805.227 | 177,009.761 | 218,018.87 | 204,504.72 | 200,668.055 | 182,194.838 | 198,842.945 | 196,789.251 | 182,790.298 | 164,769.48 | 144,673.687 | 172,379.116 | 202,313.118 | 200,966.581 | 162,078.523 | 138,061.186 | 154,134.379 | 182,633.982 | 159,486.826 | 159,707.099 | 117,057.295 | 161,962.641 | 135,732.184 | 0 | 145,269.902 | 154,989.023 | 0 | 0 | 121,281.841 | 128,558.772 | 0 | 0 | 131,728.297 | 0 | 140,792.574 | 132,351.676 | 146,569.795 | 188,790.27 | 136,437.96 | 156,650.222 | 0 | 166,121.053 | 0 | 204,096.796 | 0 | 159,139.192 | 0 | 0 | 169,001.025 | 156,338.998 | 129,831.067 | 0 | 0 | 0 | 168,394.898 | 0 | 202,065.934 | 0 | 219,008.07 |
Voorraad
| 192,907.725 | 171,909.308 | 146,070.405 | 166,382.941 | 160,532.699 | 147,108.817 | 133,624.76 | 154,434.706 | 146,281.237 | 155,050.098 | 141,819.007 | 125,855.719 | 106,747.335 | 91,267.89 | 93,535.864 | 85,916.717 | 97,511.632 | 78,542.899 | 70,497.174 | 120,206.641 | 112,412.225 | 110,852.187 | 82,881.119 | 115,332.974 | 123,238.619 | 120,976.714 | 81,034.336 | 100,964.701 | 74,112.468 | 87,163.289 | 75,725.272 | 102,210.047 | 89,349.254 | 109,404.225 | 76,395.864 | 90,815.528 | 82,897.834 | 102,229.985 | 87,895.251 | 112,877.209 | 106,466.195 | 92,654.447 | 74,170.667 | 107,019.906 | 83,794.352 | 98,356.306 | 98,929.334 | 100,090.222 | 89,597.017 | 103,351.813 | 72,512.603 | 104,989.906 | 87,897.304 | 76,471.066 | 74,618.26 | 89,460.42 | 82,711.027 | 83,593.578 | 83,127.631 | 86,988.307 | 77,041.128 | 79,273.353 | 76,518.014 | 85,593.421 |
Overige vlottende activa
| 45,746.538 | 42,296.657 | 24,122.842 | -0 | 0.001 | -0 | 8,902.634 | 10,162.401 | 6,867.017 | 18,266.727 | 9,162.486 | 0 | -0.001 | 0 | 6,439.627 | 0.001 | -0.001 | -0 | -578.9 | 0.001 | -0.001 | -0.002 | -0 | 2,961.101 | -0.001 | -0.001 | 0 | -0.002 | 155,677.717 | -0.001 | 0.002 | 105,186.932 | 158,263.052 | 0.454 | 0.001 | 107,743.904 | 121,025.29 | -0.001 | 155,848.966 | 0.001 | 0.001 | -0.002 | 0.001 | 0.001 | -0.001 | 161,204.118 | 0.001 | 166,267.558 | 7,240.865 | 189,654.492 | 0 | 144,201.676 | 153,354.396 | 0.001 | -0.003 | -0.001 | 146,474.241 | 136,914.861 | 136,713.222 | -0.001 | 171,359.261 | -0.001 | 202,513.635 | 3,884.592 |
Totaal vlottende activa
| 600,526.647 | 528,392.228 | 433,757.56 | 421,269.043 | 453,044.443 | 401,009.34 | 360,680.352 | 457,083.983 | 473,175.721 | 436,236.261 | 358,603.606 | 409,762.792 | 413,052.895 | 355,919.668 | 305,742.723 | 334,485.829 | 369,491.393 | 311,883.611 | 304,053.029 | 321,454.245 | 293,893.585 | 299,562.621 | 295,303.716 | 316,672.888 | 330,684.616 | 319,430.719 | 278,689.502 | 290,989.259 | 279,248.156 | 273,813.419 | 253,630.145 | 243,366.061 | 269,404.113 | 257,601.019 | 225,993.622 | 237,878.988 | 252,118.358 | 269,357.281 | 270,819.669 | 283,312.384 | 312,255.104 | 274,008.178 | 287,455.665 | 271,876.492 | 283,309.688 | 305,636.53 | 313,284.178 | 323,930.444 | 341,845.566 | 341,763.164 | 284,631.771 | 337,757.878 | 299,072.893 | 290,683.482 | 270,661.996 | 282,726.439 | 326,539.224 | 322,457.415 | 296,684.393 | 325,905.144 | 326,196.777 | 324,673.161 | 331,176.738 | 316,122.485 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 411,324.547 | 397,958.835 | 389,512.937 | 376,713.228 | 369,966.398 | 370,893.718 | 373,313.789 | 373,531.773 | 368,105.831 | 365,060.055 | 364,415.052 | 361,659.904 | 366,752.534 | 366,591.665 | 368,367.55 | 369,412.008 | 370,998.666 | 374,184.253 | 375,833.615 | 379,545.786 | 379,045.013 | 381,080.126 | 381,669.91 | 381,861.699 | 377,195.784 | 373,729.873 | 376,606.491 | 373,562.478 | 372,273.871 | 370,500.043 | 371,957.093 | 374,540.85 | 377,035.902 | 377,654.406 | 378,634.935 | 384,391.62 | 386,033.01 | 388,916.034 | 390,968.155 | 497,423.999 | 501,334.669 | 501,869.684 | 500,786.022 | 502,559.832 | 499,448.227 | 495,484.466 | 487,364.821 | 473,877.026 | 459,409.178 | 455,269.715 | 452,817.538 | 440,780.055 | 431,379.177 | 436,133.354 | 425,788.943 | 393,304.936 | 392,649.05 | 394,109.672 | 395,924.062 | 218,777.211 | 217,076.477 | 215,209.222 | 212,153.279 | 201,435.327 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,138.825 | 7,138.825 | 7,138.825 | 7,138.825 | 7,138.825 | 7,138.825 | 7,138.825 | 7,572.961 | 7,572.961 | 7,572.961 | 7,572.961 | 8,281.138 | 0 | 0 | 0 | 8,281.138 | 0 | 0 | 0 | 8,281.138 | 0 | 0 | 0 | 6,797.949 | 7,168.746 | 7,539.544 | 7,910.341 | 8,281.138 | 8,651.935 | 9,022.732 | 9,393.53 | 9,764.327 | 10,135.124 |
Immateriële activa
| 8,581.075 | 6,807.129 | 4,992.82 | 8,681.038 | 8,657.708 | 8,372.698 | 8,497.978 | 8,072.89 | 8,086.864 | 8,265.136 | 8,429.544 | 8,586.713 | 2,921.678 | 3,123.896 | 3,078.401 | 5,060.562 | 5,269.8 | 5,526 | 5,590.516 | 5,790.917 | 5,930.164 | 6,186.921 | 6,424.152 | 6,695.004 | 6,833.109 | 7,096.03 | 4,553.663 | 4,577.849 | 4,734.377 | 4,890.966 | 4,881.224 | 4,770.934 | 4,870.921 | 4,982.025 | 4,338.39 | 4,660.905 | 4,769.551 | 4,877.361 | 4,700.61 | 4,662.098 | 4,762.251 | 4,934.463 | 5,075.838 | 13,462.03 | 12,725.509 | 12,652.643 | 4,489.031 | 14,068.857 | 14,245.618 | 14,454.549 | 6,324.495 | 18,111.627 | 14,978.23 | 15,140.922 | -386.322 | -771.319 | -536.891 | -277.618 | -54.422 | 419.14 | 562.534 | 818.347 | 1,148.15 | 1,461.584 |
Goodwill en immateriële activa
| 8,581.075 | 6,807.129 | 4,992.82 | 8,681.038 | 8,657.708 | 8,372.698 | 8,497.978 | 8,072.89 | 8,086.864 | 8,265.136 | 8,429.544 | 8,586.713 | 2,921.678 | 3,123.896 | 3,078.401 | 5,060.562 | 5,269.8 | 5,526 | 5,590.516 | 5,790.917 | 5,930.164 | 6,186.921 | 6,424.152 | 6,695.004 | 6,833.109 | 7,096.03 | 4,553.663 | 4,577.849 | 4,734.377 | 4,890.966 | 4,881.224 | 11,909.759 | 12,009.746 | 12,120.85 | 11,477.215 | 11,799.73 | 11,908.376 | 12,016.186 | 12,273.571 | 12,235.059 | 12,335.212 | 12,507.424 | 13,356.976 | 13,462.03 | 12,725.509 | 12,652.643 | 12,770.169 | 14,068.857 | 14,245.618 | 14,454.549 | 14,605.633 | 18,111.627 | 14,978.23 | 15,140.922 | 6,411.627 | 6,397.427 | 7,002.653 | 7,632.723 | 8,226.716 | 9,071.075 | 9,585.266 | 10,211.877 | 10,912.477 | 11,596.708 |
Langetermijnbeleggingen
| 96,138.425 | 100,824.837 | 98,098.277 | 12,875.169 | 12,823.048 | 23,476.135 | 11,090.17 | 5,374.392 | 5,232.07 | 10,264.825 | 11,418.81 | 12,603.297 | 12,826.542 | 12,273.789 | 12,219.786 | 5,462.158 | -1,108.558 | -1,207.092 | -1,306.852 | -2,023.452 | -2,113.427 | -8,356.5 | -12,946.505 | -8,823.622 | -9,991.512 | -20,443.039 | -15,207.226 | -20,330.806 | -18,362.537 | -9,327.728 | 1,737.325 | -202.517 | -1,302.687 | -1,082.795 | 900.865 | -3,022.224 | 732.814 | 1,280.135 | 1,183.562 | 1,441.749 | 797.685 | 1,084.594 | -24.838 | 1,376.12 | 1,205.692 | 1,287.121 | -14,707.597 | -13,769.271 | 3,546.811 | -14,676.276 | -13,917.564 | -13,435.017 | -15,368.243 | -15,905.646 | -1,231.767 | -723.768 | -594.11 | -6,830.154 | -11,832.182 | 415.98 | 5,930.368 | 12,251.654 | 7,749.696 | 12,751.906 |
Belastingvorderingen
| 0 | 0 | -0 | 3.821 | 3.73 | 3.704 | 3.6 | -5,374.392 | -5,232.07 | -10,264.825 | 94,815.81 | 1.827 | 1.742 | 1.748 | 1.678 | 112,497.643 | 103,652.222 | 97,720.782 | 96,264.982 | 99,598.891 | 98,216.544 | 103,640.522 | 108,180.327 | 0 | 0 | 118,679.6 | 112,132.162 | 120,899.575 | 0 | 0 | 96,552.158 | 116,865.665 | 118,160.313 | 117,523.265 | 118,427.444 | 116,625.13 | 0 | 0 | 119,267.069 | 0 | 23,426.522 | 0 | 34,179.391 | 22,460.893 | 26,459.665 | 0 | 29,651.857 | 30,643.903 | 12,475.331 | 0 | 27,755.216 | 36,669.901 | 37,829.283 | 0 | 26,493.125 | 28,447.603 | 1,558.289 | 32,700.236 | 37,128.604 | 4,952.299 | 4,481.195 | 4,043.194 | 11,706.772 | 4,137.922 |
Overige niet-vlottende activa
| 4,057.845 | 1,696.352 | 2,526.55 | 86,560.102 | 86,771.826 | 81,194.409 | 85,927.359 | 99,674.053 | 99,725.135 | 102,558.788 | 259.79 | 100,334.647 | 98,834.271 | 102,084.663 | 100,968.955 | 327.996 | 344.35 | 370.076 | 414.533 | -0.001 | -0.001 | 0.001 | 0 | 106,280.116 | 107,634.257 | -0.001 | -0 | -0.001 | 117,694.018 | 109,188.037 | 0 | 0.001 | -0.001 | -0.001 | -0.001 | -0.001 | 116,481.689 | 116,522.179 | 0 | 21,872.064 | -0.001 | 32,304.751 | 0 | 0.001 | -0.001 | 12,353.032 | 0 | -0.001 | -0.001 | 30,937.093 | 2,754.094 | 0.001 | 0.001 | 37,785.161 | 248.958 | 250.001 | 28,066.431 | 50.001 | 50 | 33,551.985 | 27,670.143 | 10,897.661 | 11,247.358 | 5,239.826 |
Totaal niet-vlottende activa
| 520,101.893 | 507,287.153 | 495,130.584 | 484,833.357 | 478,222.709 | 483,940.665 | 478,832.897 | 481,278.716 | 475,917.83 | 475,883.978 | 479,339.005 | 483,186.388 | 481,336.769 | 484,075.761 | 484,636.368 | 492,760.368 | 479,156.479 | 476,594.019 | 476,796.794 | 482,912.141 | 481,078.294 | 482,551.07 | 483,327.885 | 486,013.197 | 481,671.638 | 479,062.463 | 478,085.089 | 478,709.095 | 476,339.729 | 475,251.318 | 475,127.8 | 503,113.758 | 505,903.273 | 506,215.725 | 509,440.457 | 509,794.255 | 515,155.889 | 518,734.534 | 523,692.357 | 532,972.871 | 537,894.087 | 547,766.453 | 548,297.551 | 539,858.876 | 539,839.092 | 521,777.262 | 515,079.25 | 504,820.514 | 489,676.937 | 485,985.081 | 484,014.918 | 482,126.567 | 468,818.448 | 473,153.791 | 457,710.886 | 427,676.199 | 428,682.313 | 427,662.478 | 429,497.2 | 266,768.55 | 264,743.449 | 252,613.608 | 253,769.582 | 235,161.689 |
Totaal activa
| 1,120,628.54 | 1,035,679.381 | 928,888.144 | 906,102.399 | 931,267.152 | 884,950.004 | 839,513.249 | 938,362.699 | 949,093.551 | 912,120.239 | 837,942.611 | 892,949.18 | 894,389.664 | 839,995.429 | 790,379.092 | 827,246.196 | 848,647.872 | 788,477.63 | 780,849.822 | 804,366.386 | 774,971.879 | 782,113.691 | 778,631.601 | 802,686.085 | 812,356.254 | 798,493.182 | 756,774.591 | 769,698.354 | 755,587.885 | 749,064.737 | 728,757.945 | 746,479.819 | 775,307.387 | 763,816.744 | 735,434.079 | 747,673.243 | 767,274.247 | 788,091.815 | 794,512.026 | 816,285.255 | 850,149.191 | 821,774.631 | 835,753.216 | 811,735.368 | 823,148.78 | 827,413.792 | 828,363.428 | 828,750.958 | 831,522.503 | 827,748.245 | 768,646.689 | 819,884.444 | 767,891.341 | 763,837.273 | 728,372.882 | 710,402.638 | 755,221.537 | 750,119.893 | 726,181.593 | 592,673.695 | 590,940.226 | 577,286.769 | 584,946.32 | 551,284.174 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 163,697.052 | 123,528.033 | 138,833.751 | 113,918.003 | 124,342.566 | 113,080.154 | 101,345.325 | 88,224.312 | 115,433.402 | 126,985.86 | 118,332.294 | 91,537.796 | 92,753.592 | 81,325.675 | 65,715.96 | 69,022.534 | 63,439.779 | 47,225.424 | 56,007.36 | 63,638.363 | 49,535.45 | 58,594.992 | 54,629.437 | 64,594.257 | 77,437.876 | 81,990.52 | 66,689.961 | 67,092.787 | 45,029.224 | 67,923.789 | 72,795.248 | 53,126.129 | 62,363.444 | 83,887.905 | 67,940.171 | 71,479.133 | 3,841.836 | 72,554.296 | 80,198.496 | 92,299.715 | 108,727.395 | 99,419.21 | 114,919.336 | 92,686.058 | 100,850.153 | 3,898.079 | 138,586.419 | 134,234.32 | 123,697.872 | 105,040.65 | 112,976.385 | 85,733.949 | 97,604.118 | 84,384.8 | 105,596.533 | 87,088.396 | 108,148.5 | 88,922.435 | 94,095.307 | 80,596.192 | 107,384.629 | 91,282.999 | 94,549.285 | 73,644.443 |
Kortlopende schulden
| 79,077.095 | 80,043.645 | 86,449.721 | 115,966.694 | 173,073.344 | 134,352.645 | 90,480.093 | 172,219.722 | 187,107.21 | 180,754.613 | 141,431.76 | 128,852.954 | 74,914.449 | 83,077.598 | 98,686.485 | 151,341.554 | 114,497.542 | 122,435.697 | 130,657.154 | 189,820.07 | 224,807.281 | 250,330.825 | 232,624.267 | 227,062.289 | 240,281.368 | 191,372.011 | 149,127.904 | 134,634.42 | 132,861.201 | 152,068.358 | 214,428.889 | 228,935.885 | 255,685.192 | 249,503.873 | 195,759.749 | 190,154.348 | 203,777.19 | 193,474.997 | 199,113.591 | 180,721.837 | 189,764.283 | 218,954.718 | 220,326.717 | 186,570.439 | 151,701.921 | 157,789.527 | 159,787.552 | 126,247.389 | 125,766.073 | 143,224.36 | 111,677.189 | 150,405.597 | 131,121.588 | 138,021.099 | 109,880.198 | 119,448.096 | 102,648.107 | 125,398.834 | 119,642.621 | 130,540.963 | 99,055.076 | 187,006.62 | 200,775.51 | 198,247.738 |
Belastingschulden
| 11,821.802 | 9,327.534 | 5,200.645 | 5,146.139 | 5,617.386 | 4,276.076 | 5,885.44 | 342.808 | 787.321 | 2,991.74 | 1,920.847 | 4,789.264 | 4,876.058 | 1,778.963 | 1,425.789 | 2,337.226 | 4,595.371 | 2,116.416 | 2,005.526 | 455.263 | 730.867 | 13.09 | 12.864 | 0 | 0 | 1,729.176 | 1,062.957 | 0 | 1,329.084 | 1,482.17 | 2,932.044 | 310.271 | 1,581.661 | 237.775 | 1,000.461 | 0 | 3,159.578 | 4,021.386 | 7,197.412 | 3,590.166 | 2,446.366 | 1,236.975 | 0 | 0 | 2,192.586 | 0 | 0 | 0 | 1,147.975 | 0 | 0 | 7.893 | 3,915.751 | 6,584.833 | 8,918.05 | 9,253.243 | 10,503.564 | 8,747.219 | 8,798.164 | 7,407.022 | 4,283.63 | 3,080.734 | 4,759.164 | 1,289.067 |
Uitgestelde opbrengsten
| 175,562.536 | 134,597.687 | 97,291.007 | 141,416.127 | 144,517.578 | 73,745.301 | 71,713.555 | 85,899.326 | 78,617.221 | 68,594.496 | 107,323.582 | 164,519.787 | 169,291.445 | 132,831.87 | 113,214.815 | 108,619.038 | 146,107.252 | 94,804.695 | 86,448.217 | 83,175.842 | 90,519.589 | 13.09 | 83,639.466 | 113,557.044 | 118,928.512 | 1,729.176 | 77,172.478 | 100,115.215 | 1,329.084 | 102,377.589 | 49,033.325 | 78,641.305 | 1,581.661 | 237.775 | 60,415.189 | 0 | 3,159.578 | 4,021.386 | 70,122.13 | 83,877.967 | 97,014.549 | 85,780.966 | 51,069.217 | 86,547.584 | 2,192.586 | 0 | 43,288.892 | 57,028.463 | 1,147.975 | 0 | 41,124.65 | 7.893 | 65,345.47 | 6,584.833 | 53,027.138 | 73,502.563 | 105,793.268 | 99,037.739 | 78,492.207 | 87,620.961 | 4,283.63 | 76,964.015 | 85,289.532 | 1,289.067 |
Overige kortlopende verplichtingen
| 76,926.366 | 68,685.205 | 62,318.422 | 0.001 | -0 | 50,814.569 | 58,115.682 | 55,413.172 | 50,494.387 | 55,612.197 | 0.001 | 0.001 | 0 | -0 | 0 | 0 | 0.001 | -0 | -0 | -0 | 0 | 79,584.956 | -0 | 775.856 | -0.001 | 99,108.564 | -0 | -0.001 | 102,236.447 | 0.001 | 0.001 | -0.001 | 76,300.666 | 55,254.72 | -0.001 | 83,052.765 | 153,345.035 | 79,455.11 | 0.001 | 0.001 | -0.001 | -0.001 | -0 | -0.001 | 80,125.176 | 160,034.473 | 0 | -0.001 | 45,596.586 | 55,161.032 | 0 | 64,002.433 | 0.001 | 75,529.919 | -0.001 | 0.001 | 0.001 | -0.001 | 0.001 | 0.001 | 101,168.201 | 0.001 | 0.001 | 57,201.356 |
Totaal kortlopende verplichtingen
| 495,263.049 | 406,854.57 | 384,892.9 | 371,300.826 | 441,933.488 | 371,992.669 | 321,654.656 | 401,756.532 | 431,652.22 | 431,947.166 | 367,087.636 | 384,910.537 | 336,959.486 | 297,235.142 | 277,617.26 | 328,983.126 | 324,044.575 | 264,465.816 | 273,112.73 | 336,634.275 | 364,862.32 | 388,523.863 | 370,893.17 | 405,989.446 | 436,647.755 | 374,200.271 | 292,990.342 | 301,842.421 | 281,455.956 | 322,369.737 | 336,257.464 | 360,703.318 | 395,930.963 | 388,884.273 | 324,115.108 | 344,686.246 | 364,123.639 | 349,505.789 | 349,434.218 | 356,899.52 | 395,506.226 | 404,154.893 | 386,315.27 | 365,804.08 | 334,869.836 | 321,722.079 | 341,662.863 | 317,510.171 | 296,208.506 | 303,426.042 | 265,778.224 | 300,149.872 | 294,071.177 | 304,520.651 | 268,503.868 | 280,039.056 | 316,589.876 | 313,359.007 | 292,230.136 | 298,758.117 | 311,891.536 | 355,253.635 | 380,614.328 | 330,382.604 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 63,409.49 | 86,170.51 | 100,986.13 | 92,510.743 | 61,493.917 | 92,767.525 | 107,192.014 | 130,506.895 | 115,284.805 | 82,317.611 | 80,604.887 | 121,703.433 | 174,858.685 | 162,969.773 | 140,271.33 | 126,011.722 | 152,074.961 | 152,092.615 | 142,135.757 | 97,205.467 | 42,270.396 | 37,307.241 | 47,398.33 | 41,348.11 | 14,431.81 | 57,518.45 | 87,600 | 83,800 | 93,800 | 50,000 | 10,000 | 10,000 | 0 | 0 | 30,000 | 30,000 | 30,000 | 70,035.757 | 70,141.56 | 80,245.163 | 80,352.418 | 51,448.84 | 82,487.234 | 93,573.442 | 134,568.988 | 155,632.057 | 126,693.484 | 138,697.613 | 160,791.679 | 153,884.512 | 125,224.597 | 136,359.186 | 77,536.202 | 67,456.438 | 68,155.308 | 38,799.841 | 59,476.579 | 60,184.528 | 60,899.17 | 77,353.274 | 73,863.36 | 41,079 | 47,098.552 | 46,472.759 |
Uitgestelde opbrengsten niet-vlottend
| 757.867 | 606.716 | 367.856 | 35,199.963 | 34,335.014 | 0 | 0 | 0 | 0 | 0 | 31,768.494 | 32,920.203 | 32,475.826 | 32,207.116 | 32,025.577 | 33,233.942 | 33,777.676 | 31,934.26 | 31,223.235 | 27,143.329 | 26,381.273 | 0 | 26,038.986 | 25,311.074 | 25,521.944 | 0 | 25,089.755 | 0 | 0 | 0 | 27,104.935 | 0 | 0 | 0 | 24,819.516 | 25,319.616 | 0 | 0 | 23,513.358 | 0 | 19,814.011 | 0 | 20,328.271 | 0 | 0 | 21,338.405 | 20,555.333 | 0 | 18,508.514 | 0 | 17,758.262 | 0 | 16,008.117 | 0 | 0 | 14,290.004 | 14,539.556 | 13,147.639 | 0 | 0 | 11,806.49 | 0 | 0 | 11,324.115 |
Uitgestelde belastingverplichtingen niet-vlottend
| 34,901.773 | 34,383.036 | 33,136.612 | 34,464.771 | 34,602.062 | 34,667.548 | 32,869.077 | 35,792.063 | 35,564.161 | 34,614.372 | 34,224.574 | 30,697.435 | 32,393.544 | 32,164.857 | 31,012.385 | 30,733.878 | 31,487.189 | 31,806.791 | 30,653.635 | 33,396.164 | 33,467.221 | 34,280.854 | 33,977.218 | 32,138.42 | 32,341.14 | 31,621.942 | 33,125.246 | 35,613.844 | 34,338.202 | 35,799.919 | 35,485.841 | 33,863.976 | 33,726.492 | 34,925.362 | 35,230.708 | 18,948.296 | 19,141.941 | 21,215.358 | 37,925.578 | 23,471.786 | 23,538.466 | 23,090.999 | 25,535.618 | 22,960.586 | 22,947.264 | 22,516.472 | 22,831.597 | 25,187.724 | 25,192.336 | 24,920.252 | 25,955.24 | 24,751.73 | 28,093.473 | 28,105.16 | 28,847.702 | 28,613.948 | 29,027.653 | 30,632.315 | 31,825.763 | 2,707.042 | 3,651.976 | 0 | 0 | 311.132 |
Overige niet-vlottende verplichtingen
| 39,614.383 | 38,405.347 | 38,362.47 | 0 | 0 | 33,757.205 | 32,895.127 | 33,310.275 | 32,895.633 | 32,377.223 | 1,199.46 | 1,074.209 | 695.71 | 564.29 | 568.29 | 557.64 | -0 | -0.001 | -0 | 0 | 0 | 25,806.151 | 0 | 0.001 | 0.001 | 25,447.132 | 0 | 28,232.97 | 27,479.623 | 27,342.246 | -0 | 26,516.902 | 26,025.233 | 25,138.648 | -0 | -0.001 | 24,534.802 | 23,727.354 | -0 | 22,154.726 | 1,501.154 | 20,635.059 | 0 | 21,350.206 | 20,450.023 | -0.001 | -0 | 19,362.045 | 119.001 | 18,486.901 | 215 | 15,741.058 | 317.089 | 15,874.095 | 14,391.987 | 0.001 | 0.001 | -0.002 | 12,064.462 | 11,831.891 | 0.001 | 11,703.978 | 11,859.32 | 654.538 |
Totaal niet-vlottende verplichtingen
| 138,683.512 | 159,565.609 | 172,853.068 | 162,175.478 | 130,430.993 | 161,192.277 | 172,956.218 | 199,609.233 | 183,744.6 | 149,309.206 | 147,797.415 | 186,395.28 | 240,423.765 | 227,906.035 | 203,877.582 | 190,537.182 | 217,339.826 | 215,833.665 | 204,012.627 | 157,744.96 | 102,118.889 | 97,394.246 | 107,414.534 | 98,797.605 | 72,294.895 | 114,587.524 | 145,815.001 | 147,646.814 | 155,617.825 | 113,142.165 | 72,590.776 | 70,380.878 | 59,751.725 | 60,064.01 | 90,050.224 | 74,267.911 | 73,676.743 | 114,978.469 | 131,580.496 | 125,871.675 | 125,206.049 | 95,174.898 | 128,351.124 | 137,884.234 | 177,966.275 | 199,486.933 | 170,080.414 | 183,247.382 | 204,611.53 | 197,291.665 | 169,153.099 | 176,851.974 | 121,954.881 | 111,435.693 | 111,394.997 | 81,703.794 | 103,043.789 | 103,964.48 | 104,789.395 | 91,892.207 | 89,321.827 | 52,782.978 | 58,957.872 | 58,762.544 |
Totaal passiva
| 633,946.561 | 566,420.179 | 557,745.968 | 533,476.304 | 572,364.481 | 533,184.946 | 494,610.874 | 601,365.765 | 615,396.819 | 581,256.372 | 514,885.051 | 571,305.817 | 577,383.251 | 525,141.178 | 481,494.842 | 519,520.307 | 541,384.401 | 480,299.481 | 477,125.357 | 494,379.235 | 466,981.21 | 485,918.109 | 478,307.704 | 504,787.05 | 508,942.65 | 488,787.795 | 438,805.344 | 449,489.236 | 437,073.781 | 435,511.902 | 408,848.239 | 431,084.196 | 455,682.688 | 448,948.283 | 414,165.332 | 418,954.157 | 437,800.382 | 464,484.258 | 481,014.715 | 482,771.195 | 520,712.275 | 499,329.791 | 514,666.394 | 503,688.315 | 512,836.111 | 521,209.012 | 511,743.278 | 500,757.553 | 500,820.036 | 500,717.707 | 434,931.322 | 477,001.846 | 416,026.058 | 415,956.344 | 379,898.865 | 361,742.849 | 419,633.664 | 417,323.487 | 397,019.531 | 390,650.324 | 401,213.364 | 408,036.613 | 439,572.201 | 389,145.148 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 292.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47,685.39 | 47,685.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 | 37,080.39 |
Ingehouden winsten
| 213,833.218 | 197,190.886 | 193,539.767 | 196,844.777 | 183,503.259 | 176,208.695 | 170,001.867 | 161,120.282 | 158,945.074 | 156,912.128 | 149,338.457 | 147,779.231 | 143,533.605 | 141,473.636 | 135,821.285 | 131,714.92 | 131,281.97 | 132,000.536 | 127,676.835 | 133,916.628 | 132,206.28 | 120,390.319 | 124,553.209 | 124,635.849 | 130,429.584 | 136,389.109 | 144,555.387 | 146,984.402 | 144,999.144 | 140,220.268 | 146,182.823 | 141,746.182 | 146,089.939 | 141,170.159 | 147,757.396 | 156,195.492 | 156,082.035 | 151,307.441 | 141,473.653 | 160,121.217 | 155,528.895 | 149,521.589 | 148,010.944 | 134,815.836 | 136,850.793 | 132,779.017 | 143,354.301 | 154,509.682 | 157,662.273 | 153,527.901 | 159,443.582 | 168,914.898 | 180,294.902 | 176,037.838 | 44,435.025 | 44,320.892 | 31,259.515 | 28,459.922 | 24,853.288 | 31,820.143 | 19,512.801 | -463.237 | -24,281.895 | -8,044.545 |
Overige gereserveerde algehele resultaten
| 5,744.227 | 4,963.782 | 3,411.935 | 5,186.858 | 4,804.949 | 4,961.901 | 3,824.107 | 4,800.251 | 3,675.256 | -292.249 | 2,271.979 | 2,417.008 | 2,025.683 | 174,190.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 219,419.144 | 219,419.144 | 137,110.084 | 133,514.071 | 133,514.072 | 133,514.072 | 133,996.011 | 133,996.011 | 133,996.011 | 136,871.349 | 134,366.734 | 134,366.734 | 134,366.734 | -37,890.249 | 135,982.575 | 138,930.579 | 138,901.111 | 139,097.224 | 138,967.241 | 138,990.134 | 138,704 | 138,724.872 | 138,690.298 | 136,182.796 | 135,903.63 | 136,235.888 | 136,333.471 | 136,144.326 | 136,434.57 | 136,252.178 | 136,646.492 | 136,569.051 | 136,454.37 | 136,617.912 | 136,430.962 | 135,443.204 | 136,311.44 | 135,219.726 | 134,943.268 | 136,312.453 | 136,827.631 | 135,842.861 | 135,995.489 | 136,150.827 | 136,381.486 | 136,345.373 | 136,185.46 | 136,403.333 | 135,959.804 | 136,422.247 | 137,191.395 | 136,887.31 | 134,489.992 | 134,762.7 | 266,958.603 | 267,258.506 | 267,247.969 | 267,256.094 | 267,228.386 | 133,122.838 | 133,133.672 | 132,633.003 | 132,575.625 | 133,103.181 |
Totaal eigen vermogen van aandeelhouders
| 486,681.979 | 469,259.202 | 371,142.176 | 372,626.096 | 358,902.671 | 351,765.058 | 344,902.375 | 336,996.934 | 333,696.732 | 330,863.866 | 323,057.56 | 321,643.363 | 317,006.413 | 314,854.251 | 308,884.249 | 307,725.889 | 307,263.471 | 308,178.15 | 303,724.466 | 309,987.152 | 307,990.669 | 296,195.581 | 300,323.897 | 297,899.035 | 303,413.604 | 309,705.387 | 317,969.248 | 320,209.118 | 318,514.104 | 313,552.836 | 319,909.706 | 315,395.623 | 319,624.699 | 314,868.461 | 321,268.748 | 328,719.086 | 329,473.865 | 323,607.557 | 313,497.311 | 333,514.06 | 329,436.916 | 322,444.84 | 321,086.823 | 308,047.053 | 310,312.669 | 306,204.78 | 316,620.151 | 327,993.405 | 330,702.467 | 327,030.538 | 333,715.367 | 342,882.598 | 351,865.284 | 347,880.928 | 348,474.018 | 348,659.788 | 335,587.874 | 332,796.406 | 329,162.064 | 202,023.371 | 189,726.863 | 169,250.156 | 145,374.12 | 162,139.026 |
Totaal eigen vermogen
| 486,681.979 | 469,259.202 | 371,142.176 | 372,626.096 | 358,902.671 | 351,765.058 | 344,902.375 | 336,996.934 | 333,696.732 | 330,863.866 | 323,057.56 | 321,643.363 | 317,006.413 | 314,854.251 | 308,884.249 | 307,725.889 | 307,263.471 | 308,178.15 | 303,724.466 | 309,987.152 | 307,990.669 | 296,195.581 | 300,323.897 | 297,899.035 | 303,413.604 | 309,705.387 | 317,969.248 | 320,209.118 | 318,514.104 | 313,552.836 | 319,909.706 | 315,395.623 | 319,624.699 | 314,868.461 | 321,268.748 | 328,719.086 | 329,473.865 | 323,607.557 | 313,497.311 | 333,514.06 | 329,436.916 | 322,444.84 | 321,086.823 | 308,047.053 | 310,312.669 | 306,204.78 | 316,620.151 | 327,993.405 | 330,702.467 | 327,030.538 | 333,715.367 | 342,882.598 | 351,865.284 | 347,880.928 | 348,474.018 | 348,659.788 | 335,587.874 | 332,796.406 | 329,162.064 | 202,023.371 | 189,726.863 | 169,250.156 | 145,374.12 | 162,139.026 |
Totaal passiva en aandeelhoudersvermogen
| 1,120,628.54 | 1,035,679.381 | 928,888.144 | 906,102.399 | 931,267.152 | 884,950.004 | 839,513.249 | 938,362.699 | 949,093.551 | 912,120.239 | 837,942.611 | 892,949.18 | 894,389.664 | 839,995.429 | 790,379.092 | 827,246.196 | 848,647.872 | 788,477.63 | 780,849.822 | 804,366.386 | 774,971.879 | 782,113.69 | 778,631.601 | 802,686.085 | 812,356.254 | 798,493.182 | 756,774.591 | 769,698.354 | 755,587.885 | 749,064.738 | 728,757.945 | 746,479.819 | 775,307.387 | 763,816.744 | 735,434.079 | 747,673.243 | 767,274.247 | 788,091.815 | 794,512.026 | 816,285.255 | 850,149.191 | 821,774.631 | 835,753.216 | 811,735.368 | 823,148.78 | 827,413.792 | 828,363.428 | 828,750.958 | 831,522.503 | 827,748.245 | 768,646.689 | 819,884.444 | 767,891.342 | 763,837.272 | 728,372.883 | 710,402.638 | 755,221.537 | 750,119.893 | 726,181.595 | 592,673.695 | 590,940.226 | 577,286.769 | 584,946.32 | 551,284.174 |