CHOSUN WELDING POHANG Co., Ltd
KRX:120030.KS
94100 (KRW) • At close October 18, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 79,954.577 | 51,848.245 | 44,175.094 | 60,078.798 | 65,637.562 | 64,985.329 | 73,730.844 | 51,427 | 73,386.337 | 68,433.586 | 72,021.547 | 76,148.381 | 86,410.472 | 85,549.724 | 82,604.961 | 83,402.251 | 74,690.057 | 82,637.467 | 70,163.117 | 66,897.762 | 73,485.181 | 43,925.97 | 46,727.043 | 48,467.214 | 45,766.032 | 47,279.419 | 47,212.563 | 45,489.186 | 41,580.455 | 40,039.358 | 35,120.411 | 34,566.483 | 30,874.366 | 40,771.742 | 38,516.589 | 34,244.12 | 30,072.315 | 30,300.244 | 26,268.593 | 25,520.703 | 22,391.749 | 24,846.536 | 22,874.77 | 18,276.781 | 19,539.909 | 13,027.52 | 13,688.608 | 11,840.834 | 13,503.964 | 11,671.996 | 10,816.934 | 9,914.774 | 8,201.545 | 5,084.47 | 3,401.422 | 6,269.584 | 4,635.422 | 1,640.149 |
Kortetermijnbeleggingen
| 31,478.897 | 55,147.415 | 56,285.096 | 34,507.443 | 27,723.904 | 27,950.214 | 8,017.83 | 33,472.244 | 3,760.934 | 5,402.232 | 5,901.947 | 2,648 | 2,753.205 | 2,632.179 | 4,094.273 | 4,002.964 | 9,284.345 | 7,605.291 | 8,694.027 | 19,942.921 | 8,396.038 | 35,449.63 | 35,358.952 | 35,249.981 | 35,126.711 | 33,667.037 | 34,966.033 | 33,516.087 | 33,524.463 | 34,726.28 | 36,302.654 | 34,725.07 | 34,867.345 | 20,402.881 | 20,200 | 20,387.01 | 20,358.064 | 15,346.162 | 15,300.459 | 11,198.376 | 11,320.427 | 2,552.241 | 4,842.984 | 5,291.043 | 2,108.613 | 2,115.04 | 155.56 | 126.951 | 196.076 | 171.013 | 118.427 | 74.566 | 74.796 | 80.245 | 85.008 | 82.629 | 74.538 | 83.898 |
Liquide middelen en kortetermijnbeleggingen
| 111,433.474 | 106,995.66 | 100,460.19 | 94,586.241 | 93,361.466 | 92,935.543 | 81,748.674 | 84,899.244 | 77,147.271 | 73,835.818 | 77,923.494 | 78,796.381 | 89,163.677 | 88,181.903 | 86,699.234 | 87,405.215 | 83,974.402 | 90,242.758 | 78,857.144 | 86,840.683 | 81,881.219 | 79,375.6 | 82,085.995 | 83,717.195 | 80,892.743 | 80,946.456 | 82,178.596 | 79,005.273 | 75,104.918 | 74,765.638 | 71,423.065 | 69,291.553 | 65,741.711 | 61,174.623 | 58,716.589 | 54,631.13 | 50,430.379 | 45,646.406 | 41,569.052 | 36,719.079 | 33,712.176 | 27,398.777 | 27,717.754 | 23,567.824 | 21,648.522 | 15,142.56 | 13,844.168 | 11,967.785 | 13,700.04 | 11,843.009 | 10,935.361 | 9,989.34 | 8,276.341 | 5,164.715 | 3,486.43 | 6,352.213 | 4,709.96 | 1,724.047 |
Nettovorderingen
| 7,609.36 | 6,698.504 | 10,130.846 | 9,715.564 | 10,573.835 | 9,955.851 | 11,687.688 | 9,056.011 | 9,778.246 | 9,851.617 | 8,576.73 | 8,611.937 | 9,425.694 | 10,165.45 | 8,907.91 | 8,052.692 | 12,035.486 | 8,976.951 | 17,792.045 | 7,480.921 | 9,318.219 | 0 | 8,654.166 | 8,383.07 | 0 | 0 | 8,646.617 | 0 | 7,896.135 | 7,975.188 | 8,039.106 | 0 | 7,390.881 | 0 | 7,423.199 | 7,457.246 | 7,849.656 | 0 | 8,543.374 | 8,080.118 | 0 | 9,708.686 | 8,797.151 | 0 | 0 | 0 | 7,859.433 | 8,478.339 | 9,427.203 | 8,811.879 | 8,464.535 | 7,489.201 | 7,884.245 | 0 | 8,663.862 | 0 | 7,976.406 | 10,143.42 |
Voorraad
| 13,688.025 | 11,617.854 | 12,469.932 | 13,874.048 | 15,519.168 | 17,034.351 | 18,567.397 | 17,711.674 | 20,194.894 | 17,434.617 | 17,585.95 | 16,925.097 | 11,657.207 | 11,464.629 | 11,123.935 | 12,011.953 | 12,531.335 | 12,743.92 | 11,298.007 | 11,234.748 | 12,208.09 | 13,887.967 | 11,250.227 | 10,557.308 | 12,704.211 | 9,118.098 | 8,493.184 | 9,203.161 | 7,930.928 | 8,972.746 | 9,371.846 | 9,369.108 | 11,009.501 | 11,197.179 | 10,699.147 | 11,737.64 | 12,492.098 | 12,036.509 | 12,397.812 | 13,410.123 | 13,712.96 | 13,677.485 | 12,636.635 | 12,013.039 | 12,424.468 | 15,421.105 | 17,339.19 | 17,862.455 | 16,116.406 | 16,308.72 | 14,401.871 | 14,072.711 | 12,803.394 | 13,378.713 | 14,835.785 | 14,092.128 | 13,027.104 | 13,091.345 |
Overige vlottende activa
| 62.755 | 109.948 | 21.023 | 0.001 | 0.001 | -0 | 12.499 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | 0.001 | -0 | -0 | 0 | -0.001 | 0 | -0.001 | 9,898.324 | -0.001 | -0.001 | 9,108.304 | 10,012.601 | -0 | 8,538.109 | -0.002 | -0.002 | 0 | 7,052.989 | -0.002 | 7,750.256 | -0 | 0.001 | -0.001 | 8,195.465 | 0 | -0.001 | 7,881.926 | 0.001 | 0 | 8,869.38 | 10,341.424 | 9,648.842 | -0.001 | -0.001 | 0.001 | -0.001 | 0 | 0.001 | -0.002 | 9,348.746 | 0.002 | 9,461.493 | 0.001 | 448.559 |
Totaal vlottende activa
| 132,793.614 | 125,421.965 | 123,081.991 | 118,175.854 | 119,454.469 | 119,925.746 | 112,016.258 | 111,666.929 | 107,120.411 | 101,122.051 | 104,086.174 | 104,333.414 | 110,246.578 | 109,811.982 | 106,731.081 | 107,469.86 | 108,541.223 | 111,963.629 | 107,947.196 | 105,556.353 | 103,407.527 | 103,161.891 | 101,990.387 | 102,657.572 | 102,705.258 | 100,077.155 | 99,318.397 | 96,746.543 | 90,931.979 | 91,713.57 | 88,834.017 | 85,713.65 | 84,142.091 | 80,122.058 | 76,838.934 | 73,826.017 | 70,772.132 | 65,878.38 | 62,510.238 | 58,209.319 | 55,307.062 | 50,784.949 | 49,151.54 | 44,450.243 | 44,414.414 | 40,212.507 | 39,042.79 | 38,308.578 | 39,243.65 | 36,963.607 | 33,801.768 | 31,551.253 | 28,963.978 | 27,892.174 | 26,986.078 | 29,905.834 | 25,713.471 | 25,407.371 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 9,156.27 | 9,440.759 | 9,787.977 | 9,663.342 | 9,969.358 | 9,802.966 | 10,033.944 | 9,872.068 | 10,071.134 | 10,324.752 | 10,607.531 | 10,545.585 | 10,274.044 | 10,543.245 | 10,387.313 | 10,524.74 | 10,418.379 | 10,498.545 | 10,331.663 | 10,437.45 | 10,157.141 | 9,985.984 | 9,991.289 | 9,923.616 | 9,958.03 | 10,189.862 | 10,244.061 | 9,916.588 | 9,777.534 | 9,723.958 | 9,776.295 | 9,646.222 | 9,651.632 | 9,672.429 | 9,566.144 | 9,765.027 | 10,807.282 | 10,629.922 | 10,589.156 | 10,691.191 | 10,775.893 | 10,761.529 | 10,677.829 | 10,562.533 | 10,601.333 | 10,609.043 | 10,677.867 | 10,599.723 | 10,691.369 | 10,788.401 | 10,864.545 | 10,864.417 | 10,988.682 | 11,118.885 | 11,248.364 | 10,987.444 | 11,138.167 | 10,149.041 |
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 | 0 | 0 | 0 | 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
| 92.842 | 94.536 | 96.23 | 97.949 | 99.619 | 101.313 | 116.554 | 131.832 | 98.732 | 114.076 | 129.419 | 144.762 | 148.949 | 163.734 | 178.519 | 193.305 | 208.269 | 223.235 | 238.2 | 253.166 | 245.04 | 259.002 | 273.042 | 287.082 | 301.123 | 44.105 | 44.592 | 43.128 | 43.519 | 43.968 | 44.419 | 44.869 | 45.319 | 45.769 | 46.22 | 43.07 | 43.34 | 43.787 | 44.32 | 44.852 | 43.472 | 41.521 | 41.842 | 42.163 | 42.483 | 42.804 | 43.124 | 43.445 | 42.59 | 42.852 | 43.114 | 43.376 | 43.638 | 43.9 | 44.162 | 4.892 | 4.874 | 0 |
Goodwill en immateriële activa
| 92.842 | 94.536 | 96.23 | 97.949 | 99.619 | 101.313 | 116.554 | 131.832 | 98.732 | 114.076 | 129.419 | 144.762 | 148.949 | 163.734 | 178.519 | 193.305 | 208.269 | 223.235 | 238.2 | 253.166 | 245.04 | 259.002 | 273.042 | 287.082 | 301.123 | 44.105 | 44.592 | 43.128 | 43.519 | 43.968 | 44.419 | 44.869 | 45.319 | 45.769 | 46.22 | 43.07 | 43.34 | 43.787 | 44.32 | 44.852 | 43.472 | 41.521 | 41.842 | 42.163 | 42.483 | 42.804 | 43.124 | 43.445 | 42.59 | 42.852 | 43.114 | 43.376 | 43.638 | 43.9 | 44.162 | 4.892 | 4.874 | 149.928 |
Langetermijnbeleggingen
| 20,052.656 | 21,022.022 | 21,617.023 | -17,329.077 | -10,524.915 | -10,819.92 | 9,262.449 | -14,916.371 | 15,038.152 | 11,492.434 | 10,904.567 | 12,997.793 | 1,277.492 | 316.038 | -2,609.629 | -2,789.933 | -8,290.378 | -6,950.454 | -8,100.974 | -19,411.294 | -7,925.555 | -35,041.97 | -35,006.882 | -34,953.501 | -34,885.821 | -33,481.737 | -34,836.323 | -33,441.967 | -33,505.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.03 | 66.03 | 66.03 | -83.853 |
Belastingvorderingen
| -92.842 | -94.536 | 1,818.137 | 43,732.489 | 33,189.358 | 10,819.92 | -9,262.449 | 14,916.371 | -15,038.152 | 0 | 13,821.25 | 10,513.186 | 10,445.534 | 9,721.977 | 11,274.102 | 10,790.271 | 14,859.629 | 9,560.153 | 10,634.987 | 21,986.72 | 10,407.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,709.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400.556 | 590.981 | 479.479 | 662.278 |
Overige niet-vlottende activa
| 821.708 | 1,002.392 | 954.963 | -0 | -0 | 19,780.119 | 22,966.54 | 24,922.662 | 25,186.905 | 16,523.399 | 0 | -0 | 0 | 0.001 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 37,717.609 | 37,788.361 | 37,469.183 | 37,378.017 | 35,899.666 | 37,200.904 | 35,698.395 | -0.001 | 2,161.791 | 2,212.655 | 2,101.147 | 2,068.388 | 2,070.63 | 2,556.495 | 2,588.496 | 1,173.933 | 1,170.775 | 1,120.821 | 1,117.673 | 828.736 | 825.666 | 393.15 | 433.15 | 393.15 | 390.735 | 387.626 | 383.635 | 380.475 | 387.386 | 384.324 | 393.59 | 45.43 | 110.43 | -400.556 | 39.531 | 39.531 | 39.531 |
Totaal niet-vlottende activa
| 30,030.635 | 31,465.173 | 34,274.33 | 36,164.703 | 32,733.42 | 29,684.398 | 33,117.038 | 34,926.562 | 35,356.771 | 38,454.661 | 35,462.767 | 34,201.326 | 22,146.019 | 20,744.995 | 19,230.305 | 18,718.383 | 17,195.9 | 13,331.478 | 13,103.877 | 13,266.041 | 12,884.301 | 12,920.625 | 13,045.81 | 12,726.38 | 12,751.349 | 12,651.896 | 12,653.234 | 12,216.144 | 12,024.132 | 11,929.717 | 12,033.369 | 11,792.238 | 11,765.339 | 11,788.828 | 12,168.859 | 12,396.593 | 12,024.555 | 11,844.484 | 11,754.297 | 11,853.716 | 11,648.101 | 11,628.716 | 11,112.821 | 11,037.846 | 11,036.966 | 11,042.582 | 11,108.617 | 11,026.803 | 11,114.434 | 11,218.639 | 11,291.983 | 11,301.383 | 11,077.75 | 11,273.215 | 11,400.556 | 11,688.878 | 11,728.081 | 10,916.925 |
Totaal activa
| 162,824.249 | 156,887.138 | 157,356.321 | 154,340.557 | 152,187.889 | 149,610.144 | 145,133.296 | 146,593.491 | 142,477.182 | 139,576.712 | 139,548.941 | 138,534.74 | 132,392.596 | 130,556.977 | 125,961.386 | 126,188.243 | 125,737.122 | 125,295.108 | 121,051.072 | 118,822.394 | 116,291.827 | 116,082.516 | 115,036.197 | 115,383.952 | 115,456.607 | 112,729.051 | 111,971.631 | 108,962.687 | 102,956.111 | 103,643.289 | 100,867.386 | 97,505.888 | 95,907.43 | 91,910.888 | 89,007.793 | 86,222.61 | 82,796.688 | 77,722.864 | 74,264.534 | 70,063.035 | 66,955.163 | 62,413.665 | 60,264.361 | 55,488.089 | 55,451.38 | 51,255.089 | 50,151.407 | 49,335.381 | 50,358.084 | 48,182.246 | 45,093.751 | 42,852.636 | 40,041.728 | 39,165.389 | 40,176.03 | 41,594.712 | 37,441.552 | 36,324.296 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,185.457 | 1,770.822 | 2,815.336 | 3,757.971 | 4,142.552 | 3,764.1 | 2,984.477 | 2,160.095 | 4,180.912 | 3,394.024 | 3,876.714 | 4,161.624 | 3,437.498 | 3,873.561 | 2,950.279 | 2,921.543 | 3,422.764 | 3,780.058 | 3,314.685 | 2,950.134 | 3,115.476 | 3,354.265 | 3,721.176 | 2,551.303 | 4,454.072 | 4,475.506 | 3,142.315 | 3,497.976 | 3,813.416 | 4,133.97 | 4,717.983 | 3,216.01 | 4,080.868 | 3,940.576 | 4,646.03 | 4,037.683 | 4,885.671 | 4,367.314 | 4,074.074 | 4,605.56 | 5,909.674 | 5,276.081 | 5,593.601 | 4,539.821 | 5,573.459 | 5,263.977 | 5,828.733 | 6,190.224 | 7,383.055 | 7,233.66 | 6,755.163 | 5,743.94 | 5,873.851 | 6,737.951 | 6,306.687 | 6,395.996 | 5,240.206 | 6,782.101 |
Kortlopende schulden
| 470.993 | 567.284 | 682.867 | 367.739 | 481.827 | 416.33 | 556.81 | 290.463 | 431.116 | 527.753 | 613.098 | 338.587 | 240.503 | 381.224 | 154.447 | 229.617 | 116.953 | 209.004 | 167.386 | 204.398 | 0 | 761.032 | 2,613.693 | 5,008.777 | 4,614.692 | 1,644.544 | 4,094.902 | 4,195.85 | 3,091.477 | 3,451.503 | 2,517.138 | 2,086.234 | 2,724.72 | 2,584.793 | 2,447.892 | 3,264.168 | 3,359.45 | 2,593.389 | 2,274.266 | 977.564 | 26.975 | 0 | 0 | 0 | 988.677 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 3,000 | 5,000 | 10,000 | 10,000 | 10,000 |
Belastingschulden
| 1,176.186 | 1,172.018 | 1,248.109 | 1,540.298 | 2,245.229 | 1,819.9 | 1,376.342 | 2,576.402 | 1,827.946 | 2,242.206 | 3,105.702 | 1,282.267 | 2,071.462 | 1,982.872 | 1,264.88 | 1,852.806 | 2,292.605 | 2,421.616 | 2,164.908 | 2,214.635 | 1,982.767 | 2,300.436 | 1,745.657 | 1,715.947 | 1,520.936 | 2,213.499 | 2,559.863 | 2,216.45 | 2,104.215 | 2,285.364 | 1,915.149 | 2,323.196 | 2,348.72 | 2,261.822 | 2,226.174 | 2,213.111 | 1,971.965 | 2,474.04 | 2,714.24 | 2,515.457 | 2,212.434 | 2,006.547 | 1,582.227 | 1,233.144 | 1,093.472 | 1,158.421 | 819.683 | 1,350.167 | 1,616.269 | 2,453.304 | 1,822.344 | 1,971.786 | 1,750.36 | 1,636.556 | 1,443.04 | 1,488.18 | 1,488.39 | 1,255.852 |
Uitgestelde opbrengsten
| 2.945 | 1.69 | 5.484 | 4,504.273 | 5,305.905 | 6.425 | 21.749 | 1.114 | 1.767 | 0.014 | 6,777.356 | 4,863.172 | 5,526.348 | 6,497.226 | 4,727.819 | 5,074.737 | 5,591.737 | 7,063.312 | 5,646.58 | 5,448.386 | 0 | 6,827.944 | 5,046.136 | 4,961.89 | 4,765.757 | 2,213.499 | 6,082.37 | 5,579.713 | 2,104.215 | 6,354.756 | 4,759.413 | 2,323.196 | 2,348.72 | 4,385.403 | 4,819.416 | 4,967.913 | 1,971.965 | 4,610.685 | 5,284.53 | 2,515.457 | 2,212.434 | 0 | 0 | 0 | 1,093.472 | 0 | 0 | 0 | 0 | 0 | 0 | 3,984.382 | 3,934.437 | 4,475.178 | 3,991.847 | 4,142.974 | 3,735.039 | 1,255.852 |
Overige kortlopende verplichtingen
| 4,857.979 | 4,988.633 | 4,786.722 | 0.001 | -0.001 | 6,255.82 | 4,842.235 | 6,008.754 | 5,144.026 | 6,597.284 | 0 | 0.001 | 0 | -0 | 0.001 | -0 | -0 | 0.001 | 0.001 | -0 | 5,158.243 | -0.001 | -0 | -0.001 | 0.001 | 5,535.067 | -0.001 | -0.001 | 2,464.439 | 0.001 | -0 | 2,465.93 | 2,379.411 | 0.001 | 0 | 0.001 | 2,466.59 | -0.001 | -0.001 | 2,242.95 | 2,414.811 | 4,145.253 | 4,586.495 | 3,670.652 | 2,499.573 | 3,241.902 | 3,135.288 | 2,893.059 | 3,355.612 | 4,105.589 | 3,869.55 | -0.001 | -0.001 | -0.001 | 0.002 | 0.001 | -0.001 | 3,531.69 |
Totaal kortlopende verplichtingen
| 11,517.373 | 7,328.428 | 8,290.408 | 8,629.984 | 9,930.284 | 10,442.675 | 8,405.271 | 8,460.426 | 9,757.82 | 10,519.075 | 11,267.168 | 9,363.384 | 9,204.349 | 10,752.011 | 7,832.546 | 8,225.897 | 9,131.454 | 11,052.374 | 9,128.652 | 8,602.918 | 8,273.719 | 10,943.24 | 11,381.004 | 12,521.969 | 13,834.522 | 13,868.616 | 13,319.586 | 13,273.538 | 11,473.547 | 13,940.23 | 11,994.534 | 10,091.37 | 11,533.719 | 10,910.773 | 11,913.338 | 12,269.765 | 12,683.676 | 11,571.387 | 11,632.869 | 10,341.531 | 10,563.894 | 9,421.334 | 10,180.096 | 8,210.473 | 10,155.181 | 8,505.879 | 8,964.021 | 9,083.283 | 10,738.667 | 11,339.249 | 10,624.713 | 11,728.321 | 11,808.287 | 14,213.128 | 15,298.536 | 20,538.971 | 18,975.244 | 21,569.643 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 110.258 | 196.591 | 257.435 | 323.163 | 98.225 | 51.923 | 43.779 | 53.686 | 90.293 | 147.237 | 203.843 | 79.538 | 97.254 | 82.128 | 97.149 | 112.066 | 56.811 | 45.257 | 54.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -110.258 | -0 | 412.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279.623 | 0 | 1,056.159 | 0 | 0 | 1,068.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 638.719 | 549.315 | 2,273.526 | 588.659 | 524.498 | 414.449 | 505.674 | 639.039 | 633.894 | 751.659 | 759.62 | 769.544 | 856.437 | 842.415 | 824.784 | 629.83 | 724.876 | 809.809 | 864.604 | 699.879 | 753.001 | 1,018.288 | 1,008.706 | 823.514 | 826.352 | 1,001.093 | 986.176 | 880.176 | 878.718 | 970.496 | 960.193 | 578.02 | 633.152 | 773.837 | 814.784 | 717.212 | 739.138 | 819.837 | 866.003 | 590.105 | 594.702 | 648.964 | 709.199 | 638.916 | 676.185 | 723.734 | 706.917 | 402.265 | 322.615 | 385.712 | 543.664 | 557.78 | 497.939 | 473.539 | 515.371 | 803.018 | 816.376 | 0 |
Overige niet-vlottende verplichtingen
| 413.353 | 462.713 | 352.455 | -0 | 403.504 | 385.311 | 285.31 | 648.772 | 613.928 | 1,139.475 | 965.085 | 776.541 | 542.785 | 593.707 | -0 | 1,109.667 | -0 | 723.829 | 535.031 | 0 | 890.609 | 30 | 30 | 804.389 | 631.731 | 255.586 | 174.009 | 459.592 | 246.792 | 195.054 | 30 | 2,028.261 | 1,515.176 | 1,220.012 | 1,012.013 | 1,392.212 | 1,219.446 | 1,182.24 | 914.222 | 1,496.208 | 1,352.838 | 1,195.441 | 1,010.363 | 966.011 | 799.267 | 600.035 | 376.953 | 599.786 | 1,574.19 | 1,396.593 | 1,231.845 | 1,065.476 | 961.332 | 944.218 | 780.067 | 1,243.878 | 1,178.789 | 1,104.349 |
Totaal niet-vlottende verplichtingen
| 1,052.072 | 1,012.027 | 2,822.572 | 1,258.695 | 1,251.165 | 897.984 | 842.908 | 1,331.59 | 1,301.508 | 1,981.427 | 1,871.942 | 1,749.928 | 1,478.76 | 1,533.377 | 1,186.535 | 1,836.647 | 1,893.102 | 1,590.45 | 1,444.892 | 1,822.745 | 1,643.611 | 1,048.288 | 1,038.706 | 1,627.903 | 1,458.083 | 1,256.679 | 1,160.185 | 1,339.768 | 1,125.51 | 1,165.55 | 990.193 | 2,606.281 | 2,148.328 | 1,993.849 | 1,826.796 | 2,109.424 | 1,958.584 | 2,002.077 | 1,780.225 | 2,086.313 | 1,947.54 | 1,844.405 | 1,719.563 | 1,604.927 | 1,475.452 | 1,323.769 | 1,083.869 | 1,002.051 | 1,896.805 | 1,782.305 | 1,775.509 | 1,623.256 | 1,459.271 | 1,417.757 | 1,295.438 | 2,046.896 | 1,995.165 | 1,104.349 |
Totaal passiva
| 12,569.445 | 8,340.456 | 11,112.98 | 9,888.678 | 11,181.45 | 11,340.658 | 9,248.179 | 9,792.016 | 11,059.329 | 12,500.502 | 13,139.11 | 11,113.312 | 10,683.109 | 12,285.388 | 9,019.08 | 10,062.543 | 11,024.555 | 12,642.824 | 10,573.544 | 10,425.663 | 9,917.33 | 11,991.529 | 12,419.711 | 14,149.872 | 15,292.605 | 15,125.294 | 14,479.771 | 14,613.307 | 12,599.057 | 15,105.78 | 12,984.727 | 12,697.651 | 13,682.047 | 12,904.623 | 13,740.134 | 14,379.189 | 14,642.26 | 13,573.465 | 13,413.094 | 12,427.844 | 12,511.435 | 11,265.739 | 11,899.659 | 9,815.4 | 11,630.633 | 9,829.648 | 10,047.891 | 10,085.333 | 12,635.472 | 13,121.554 | 12,400.222 | 13,351.578 | 13,267.559 | 15,630.885 | 16,593.974 | 22,585.866 | 20,970.408 | 22,673.992 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.101 | 0 | 373.442 | 0 | 32.586 | 38.78 | 158.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 | 628.826 |
Ingehouden winsten
| 159,456.855 | 156,591.138 | 153,908.162 | 152,495.697 | 148,939.4 | 145,918.164 | 143,477.231 | 144,360.508 | 138,883.275 | 134,287.418 | 133,258.03 | 132,231.628 | 126,533.161 | 123,189.123 | 120,456.354 | 119,419.204 | 117,900.835 | 115,529.075 | 112,264.394 | 109,617.756 | 106,030.701 | 103,272.52 | 101,798.019 | 98,205.04 | 95,778.167 | 93,104.738 | 91,575.492 | 87,567.576 | 83,535.044 | 80,053.276 | 77,809.419 | 74,310.809 | 71,578.502 | 67,543.17 | 63,804.565 | 60,380.327 | 56,691.333 | 52,686.305 | 49,388.346 | 46,172.097 | 42,980.634 | 39,684.831 | 36,653.629 | 33,508.828 | 31,474.065 | 29,078.76 | 27,756.835 | 26,903.367 | 25,375.931 | 22,714.01 | 20,346.848 | 17,154.377 | 14,427.489 | 11,187.823 | 9,445.979 | 7,121.215 | 5,088.213 | 1,450.72 |
Overige gereserveerde algehele resultaten
| 389.147 | 457.376 | 432.373 | 426.572 | 458.259 | 485.332 | 444.687 | -80.101 | 13.51 | -373.442 | 680.094 | -32.586 | -38.78 | -158.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10,220.024 | -9,130.657 | -8,726.019 | -9,099.216 | -9,020.045 | -8,762.835 | -8,665.626 | -8,187.858 | -8,107.757 | -7,840.033 | -8,157.12 | -5,439.026 | -5,452.499 | -5,546.36 | -4,142.874 | -3,922.33 | -3,817.094 | -3,505.616 | -2,415.691 | -1,849.851 | -285.029 | 189.643 | 189.642 | 2,400.215 | 3,757.01 | 3,870.193 | 5,287.542 | 6,152.978 | 6,193.185 | 7,855.407 | 9,444.414 | 9,868.603 | 10,018.056 | 10,834.269 | 10,834.269 | 10,834.269 | 10,834.269 | 10,834.269 | 10,834.269 | 10,834.269 | 10,834.269 | 10,834.269 | 11,082.247 | 11,535.036 | 11,717.856 | 11,717.856 | 11,717.856 | 11,717.856 | 11,717.856 | 11,717.856 | 11,717.856 | 11,717.856 | 11,717.856 | 11,717.856 | 13,507.252 | 11,258.806 | 10,754.105 | 11,570.758 |
Totaal eigen vermogen van aandeelhouders
| 150,254.804 | 148,546.683 | 146,243.341 | 144,451.879 | 141,006.439 | 138,269.486 | 135,885.117 | 136,801.475 | 131,417.854 | 127,076.21 | 126,409.831 | 127,421.428 | 121,709.487 | 118,271.589 | 116,942.306 | 116,125.7 | 114,712.567 | 112,652.284 | 110,477.528 | 108,396.731 | 106,374.498 | 104,090.989 | 102,616.487 | 101,234.081 | 100,164.003 | 97,603.757 | 97,491.859 | 94,349.38 | 90,357.055 | 88,537.509 | 87,882.659 | 84,808.238 | 82,225.384 | 79,006.265 | 75,267.659 | 71,843.422 | 68,154.428 | 64,149.4 | 60,851.44 | 57,635.192 | 54,443.729 | 51,147.926 | 48,364.702 | 45,672.69 | 43,820.747 | 41,425.442 | 40,103.516 | 39,250.049 | 37,722.613 | 35,060.692 | 32,693.529 | 29,501.059 | 26,774.171 | 23,534.505 | 23,582.056 | 19,008.847 | 16,471.144 | 13,650.304 |
Totaal eigen vermogen
| 150,254.804 | 148,546.683 | 146,243.341 | 144,451.879 | 141,006.439 | 138,269.486 | 135,885.117 | 136,801.475 | 131,417.854 | 127,076.21 | 126,409.831 | 127,421.428 | 121,709.487 | 118,271.589 | 116,942.306 | 116,125.7 | 114,712.567 | 112,652.284 | 110,477.528 | 108,396.731 | 106,374.498 | 104,090.989 | 102,616.487 | 101,234.081 | 100,164.003 | 97,603.757 | 97,491.859 | 94,349.38 | 90,357.055 | 88,537.509 | 87,882.659 | 84,808.238 | 82,225.384 | 79,006.265 | 75,267.659 | 71,843.422 | 68,154.428 | 64,149.4 | 60,851.44 | 57,635.192 | 54,443.729 | 51,147.926 | 48,364.702 | 45,672.69 | 43,820.747 | 41,425.442 | 40,103.516 | 39,250.049 | 37,722.613 | 35,060.692 | 32,693.529 | 29,501.059 | 26,774.171 | 23,534.505 | 23,582.056 | 19,008.847 | 16,471.144 | 13,650.304 |
Totaal passiva en aandeelhoudersvermogen
| 162,824.249 | 156,887.138 | 157,356.321 | 154,340.557 | 152,187.889 | 149,610.144 | 145,133.296 | 146,593.491 | 142,477.182 | 139,576.712 | 139,548.941 | 138,534.74 | 132,392.596 | 130,556.977 | 125,961.386 | 126,188.243 | 125,737.122 | 125,295.108 | 121,051.072 | 118,822.394 | 116,291.827 | 116,082.516 | 115,036.197 | 115,383.953 | 115,456.608 | 112,729.051 | 111,971.631 | 108,962.687 | 102,956.112 | 103,643.289 | 100,867.386 | 97,505.889 | 95,907.431 | 91,910.888 | 89,007.793 | 86,222.611 | 82,796.688 | 77,722.864 | 74,264.534 | 70,063.036 | 66,955.163 | 62,413.665 | 60,264.361 | 55,488.09 | 55,451.38 | 51,255.09 | 50,151.407 | 49,335.381 | 50,358.085 | 48,182.246 | 45,093.751 | 42,852.636 | 40,041.728 | 39,165.39 | 40,176.03 | 41,594.712 | 37,441.552 | 36,324.296 |