Sunjin Co.,Ltd.
KRX:136490.KS
5900 (KRW) • At close November 14, 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 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 127,368.463 | 112,432.085 | 53,487.147 | 80,458.969 | 102,604.114 | 94,886.184 | 81,697.098 | 177,710.573 | 149,279.582 | 125,897.715 | 117,970.002 | 117,377.138 | 127,448.296 | 98,190.734 | 93,160.315 | 102,759.429 | 140,368.473 | 79,349.119 | 48,702.651 | 103,340.017 | 59,286.258 | 88,806.32 | 86,547.97 | 114,560.678 | 94,229.778 | 48,506.092 | 33,858.584 | 38,050.436 | 55,760.906 | 27,319.532 | 19,709.212 | 38,242.398 | 23,342.885 | 37,655.191 | 64,061.126 | 44,324.112 | 46,739.016 | 67,588.762 | 44,923.81 | 52,489.257 | 34,062.707 | 38,724.733 | 4,259.413 | 38,960.031 | 90,609.076 | 76,466.343 | 61,634.816 | 54,973.338 | 53,110.716 | 31,948.748 |
Kortetermijnbeleggingen
| 27,593.056 | 25,050.695 | 57,918.939 | 61,515.322 | 51,869.655 | 47,802.973 | 50,115.256 | 127,317.505 | 74,442.656 | 49,634.126 | 33,042.369 | 61,228.028 | 55,768.075 | 43,828.276 | 21,223.423 | 21,772.734 | 24,029.78 | 18,746.005 | 20,791.13 | 42,060.445 | 32,028.844 | 38,464.861 | 38,074.139 | 29,461.151 | 25,737.18 | 28,513.567 | 25,820.873 | 20,004.922 | 17,839.213 | 35,072.964 | 33,065.454 | 45,994.131 | 55,036.679 | 56,498.166 | 52,786.481 | 51,257.226 | 46,751.307 | 67,016.507 | 69,334.291 | 8,565 | 56,563.282 | 3,835 | 49,580.693 | 37,501.259 | 40,617.087 | 25,555.471 | 28,569.42 | 25,966.59 | 26,428.867 | 34,719.945 |
Liquide middelen en kortetermijnbeleggingen
| 154,961.519 | 137,482.781 | 111,406.086 | 141,974.291 | 154,473.769 | 142,689.157 | 131,812.354 | 305,028.078 | 223,722.238 | 175,531.841 | 151,012.371 | 178,605.166 | 183,216.371 | 142,019.01 | 114,383.738 | 124,532.163 | 164,398.253 | 98,095.124 | 69,493.781 | 145,400.462 | 91,315.102 | 127,271.181 | 124,622.109 | 144,021.829 | 119,966.958 | 77,019.659 | 59,679.457 | 58,055.358 | 73,600.119 | 62,392.496 | 52,774.666 | 84,236.529 | 78,379.564 | 94,153.357 | 116,847.607 | 95,581.338 | 93,490.323 | 134,605.269 | 114,258.101 | 61,054.257 | 90,625.989 | 42,559.733 | 53,840.106 | 76,461.29 | 131,226.163 | 102,021.814 | 90,204.236 | 80,939.928 | 79,539.583 | 66,668.693 |
Nettovorderingen
| 152,553.648 | 162,153.615 | 170,548.021 | 173,452.514 | 159,389.235 | 140,672.191 | 145,311.102 | 131,553.951 | 160,661.758 | 148,828.049 | 78,624.312 | 0 | 128,819.567 | 127,108.235 | -0 | 121,117.308 | 111,319.707 | 102,557.887 | 108,914.249 | 104,773.848 | 109,483.915 | 95,043.332 | 88,702.218 | 85,949.439 | 85,155.199 | 83,275.724 | 81,884.876 | 77,574.767 | 65,484.348 | 56,404.606 | 58,728.863 | 53,435.917 | 54,243.772 | 58,599.419 | 73,750.313 | 72,740.286 | 62,471.23 | 66,133.456 | 69,949.584 | 0 | 70,776.156 | 0 | 80,776.656 | 0 | 0 | 0 | 45,315.915 | 40,562.784 | 42,879.367 | 57,568.948 |
Voorraad
| 265,525.666 | 248,475.529 | 267,616.682 | 323,942.351 | 293,526.371 | 314,888.837 | 317,262.683 | 313,441.852 | 287,729.557 | 253,065.939 | 254,131.719 | 250,612.94 | 232,251.814 | 216,206.811 | 228,773.45 | 220,812.853 | 199,120.232 | 204,990.231 | 194,730.596 | 202,687.244 | 109,345.851 | 85,399.851 | 107,482.083 | 96,814.716 | 71,864.061 | 56,594.501 | 62,091.581 | 84,154.551 | 56,527.896 | 51,150.707 | 46,648.524 | 51,931.234 | 53,631.995 | 31,917.822 | 44,958.344 | 44,051.795 | 50,370.725 | 38,704.767 | 49,260.205 | 46,680.615 | 36,334.083 | 46,392.821 | 35,149.23 | 26,650.795 | 23,404.521 | 21,979.761 | 23,831.419 | 16,765.969 | 28,218.756 | 32,217.242 |
Overige vlottende activa
| 8,970.921 | 11,845.307 | 9,001.91 | 211,272.738 | 211,627.681 | 231,863.985 | 222,037.303 | 230,936.585 | 194,747.855 | 183,935.572 | 229,920.485 | 203,550.361 | 167,726.401 | 170,147.878 | 195,495.551 | 156,467.802 | 157,106.266 | 160,955.64 | 140,382.893 | 144,752.551 | 134,429.26 | 136,426.002 | 117,353.755 | 106,127.104 | 92,984.748 | 99,229.374 | 79,643.324 | 103,655.908 | 86,573.392 | 83,071.561 | 76,446.99 | 75,824.837 | 75,521.045 | 66,391.929 | 47,453.878 | 45,747.993 | 42,765.131 | 53,693.153 | 59,482.693 | 128,373.399 | 61,664.32 | 141,336.576 | 58,440.453 | 70,113.321 | 63,265.905 | 52,993.797 | 45,315.915 | 40,562.785 | 42,879.366 | 57,568.949 |
Totaal vlottende activa
| 646,517.455 | 641,627.777 | 640,404.859 | 751,391.496 | 717,688.209 | 722,331.903 | 718,357.026 | 871,836.229 | 763,052.658 | 670,810.928 | 621,755.696 | 632,768.467 | 610,032.791 | 558,038.344 | 538,652.737 | 542,048.259 | 547,734.418 | 485,984.601 | 440,294.136 | 506,688.002 | 428,520.33 | 416,477.115 | 414,834.026 | 417,299.937 | 353,081.786 | 295,878.851 | 266,751.365 | 312,453.957 | 273,364.837 | 227,754.406 | 210,341.589 | 240,242.386 | 235,097.697 | 227,708.716 | 249,548.017 | 226,218.541 | 219,002.167 | 252,087.328 | 247,683.482 | 236,108.271 | 211,402.266 | 230,289.13 | 182,360.752 | 173,225.406 | 217,896.589 | 176,995.372 | 159,351.569 | 138,268.682 | 150,637.705 | 156,454.884 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 541,065.423 | 532,897.986 | 529,292.76 | 505,212.484 | 513,235.233 | 509,319.012 | 501,781.803 | 520,299.901 | 503,346.439 | 498,015.873 | 493,468.917 | 490,380.328 | 485,738.373 | 491,601.087 | 477,131.337 | 431,982.926 | 424,665.268 | 413,821.842 | 405,378.167 | 379,971.276 | 372,025.702 | 315,499.818 | 284,567.9 | 281,501.648 | 267,066.102 | 265,999.256 | 265,768.286 | 236,359.365 | 226,822.189 | 198,881.955 | 196,903.851 | 193,808.331 | 194,633.481 | 171,892.075 | 89,386.912 | 87,600.305 | 87,611.634 | 85,137.17 | 84,081.944 | 83,186.326 | 73,893.414 | 68,759.486 | 59,113.064 | 38,282.254 | 36,942.137 | 29,681.783 | 29,174.571 | 29,110.751 | 28,617.627 | 27,688.442 |
Goodwill
| 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.393 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 1,449.392 | 0 | 0 | 0 | 0 | 0 | 0 | 523.883 | 523.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 5,042.445 | 5,236.237 | 5,545.389 | 5,867.16 | 6,169.199 | 6,391.197 | 5,955.243 | 6,087.715 | 6,061.556 | 6,179.487 | 5,647.562 | 5,930.703 | 6,251.696 | 6,512.284 | 7,008.176 | 6,977.2 | 7,191.822 | 7,415.75 | 7,254.583 | 7,203.946 | 6,936.448 | 7,116.739 | 7,404.774 | 6,650.53 | 6,651.22 | 6,921.205 | 6,960.7 | 6,701.745 | 6,904.892 | 6,088.634 | 6,079.593 | 5,354.77 | 4,346.277 | 4,161.698 | 3,538.319 | 3,019.772 | 3,038.983 | 3,106.026 | 3,180.78 | 3,222.574 | 2,676.847 | 2,589.642 | 2,621.7 | 2,597.597 | 2,557.865 | 2,555.167 | 2,576.237 | 2,443.714 | 2,420.858 | 2,446.689 |
Goodwill en immateriële activa
| 6,491.837 | 6,685.629 | 6,994.781 | 7,316.552 | 7,618.591 | 7,840.589 | 7,404.635 | 7,537.107 | 7,510.948 | 7,628.879 | 7,096.954 | 7,380.095 | 7,701.088 | 7,961.676 | 8,457.568 | 8,426.593 | 8,641.214 | 8,865.142 | 8,703.975 | 8,653.338 | 8,385.84 | 7,116.739 | 7,404.774 | 6,650.53 | 6,651.22 | 6,921.205 | 6,960.7 | 7,225.628 | 7,428.775 | 6,088.634 | 6,079.593 | 5,354.77 | 4,346.277 | 4,161.698 | 3,538.319 | 3,019.772 | 3,038.983 | 3,106.026 | 3,180.78 | 3,222.574 | 2,676.847 | 2,589.642 | 2,621.7 | 2,597.597 | 2,557.865 | 2,555.167 | 2,576.237 | 2,443.714 | 2,420.858 | 2,446.689 |
Langetermijnbeleggingen
| 29,704.228 | 65,491.833 | 64,475.294 | -31,713.339 | -22,218.234 | -20,920.106 | -23,231.314 | -101,375.775 | -48,724.154 | -21,935.898 | -6,488.093 | -28,531.699 | -23,490.929 | -17,878.278 | 4,968.27 | 15,401.234 | 2,147.424 | 15,451.404 | 11,583.148 | 141,487.365 | 173,531.197 | 163,717.464 | 154,234.88 | 155,414.027 | 142,209.126 | 115,838.926 | 103,097.958 | 98,946.847 | 98,542.218 | 74,886.381 | 69,967.72 | 51,135.723 | 41,911.197 | 49,419.54 | 27,844.918 | 7,554.604 | 8,828.096 | -21,899.243 | -35,656.884 | 4,900.064 | -28,732.55 | 9,443.44 | -23,786.222 | -14,592.124 | -18,661.985 | 12,209.703 | 8,157.976 | 8,725.652 | -12,669.203 | -20,702.098 |
Belastingvorderingen
| -0 | 8,105.437 | 8,095.31 | 8,954.241 | 9,015.827 | 8,817.543 | 8,643.928 | 5,300.493 | 5,638.477 | 5,555.737 | 5,397.168 | 2,526.774 | 2,305.506 | 2,830.382 | 1,886.078 | 937.58 | 1,011.792 | 1,011.792 | 1,011.792 | 66,302.18 | 57,570.236 | 27,362.972 | 56,118.939 | 0 | 43,918.752 | 0 | 44,265.816 | 50,175.729 | 47,198.774 | 62,184.945 | 60,358.132 | 73,763.57 | 76,455.696 | 74,757.998 | 66,960.085 | 0 | 61,161.557 | 0 | 83,766.992 | 40,587.76 | 0 | 30,297.892 | 63,233.483 | 0 | 51,524.967 | 0 | 40,681.727 | 0 | 38,591.944 | 0 |
Overige niet-vlottende activa
| 53,851.787 | 6,843.915 | 8,861.549 | 126,301.676 | 117,666.249 | 117,924.24 | 120,660.099 | 185,496.886 | 124,139.932 | 104,179.359 | 88,367.396 | 122,681.692 | 117,303.21 | 108,650.529 | 88,627.439 | 98,512.533 | 106,597.763 | 111,037.017 | 116,357.963 | 0 | -0.001 | 27,146.401 | 0 | 46,756.017 | 0.001 | 46,592.573 | -0.001 | -0.001 | 0.001 | 0.001 | -0 | 0.001 | 3,318.203 | -0.001 | 0 | 65,398.947 | 0.001 | 81,493.418 | -0 | 197.147 | 70,255.815 | 135.233 | -0 | 48,796.47 | -0.001 | 37,654.627 | -0 | 38,113.465 | 0.001 | 47,815.257 |
Totaal niet-vlottende activa
| 631,113.275 | 620,024.801 | 617,719.694 | 616,071.614 | 625,317.666 | 622,981.278 | 615,259.151 | 617,258.613 | 591,911.643 | 593,443.95 | 587,842.342 | 594,437.19 | 589,557.249 | 593,165.395 | 581,070.692 | 555,260.865 | 543,063.461 | 550,187.197 | 543,035.045 | 596,414.159 | 611,512.974 | 540,843.394 | 502,326.494 | 490,322.222 | 459,845.201 | 435,351.96 | 420,092.759 | 392,707.568 | 379,991.957 | 342,041.916 | 333,309.295 | 324,062.395 | 320,664.854 | 300,231.31 | 187,730.234 | 163,573.628 | 160,640.271 | 147,837.371 | 135,372.833 | 132,093.871 | 118,093.526 | 111,225.693 | 101,182.025 | 75,084.197 | 72,362.983 | 82,101.28 | 80,590.51 | 78,393.582 | 56,961.227 | 57,248.29 |
Totaal activa
| 1,277,630.73 | 1,261,652.578 | 1,258,124.553 | 1,367,463.11 | 1,343,005.875 | 1,345,313.181 | 1,333,616.177 | 1,489,094.842 | 1,354,964.3 | 1,264,254.878 | 1,209,598.039 | 1,227,205.657 | 1,199,590.04 | 1,151,203.739 | 1,119,723.429 | 1,097,309.124 | 1,090,797.878 | 1,036,171.797 | 983,329.18 | 1,103,102.162 | 1,040,033.304 | 957,320.509 | 917,160.519 | 907,622.16 | 812,926.986 | 731,230.811 | 686,844.124 | 705,161.524 | 653,356.794 | 569,796.321 | 543,650.885 | 564,304.781 | 555,762.551 | 527,940.026 | 437,278.251 | 389,792.169 | 379,642.438 | 399,924.699 | 383,056.315 | 368,202.142 | 329,495.792 | 341,514.823 | 283,542.777 | 248,309.603 | 290,259.572 | 259,096.651 | 239,942.079 | 216,662.265 | 207,598.932 | 213,703.174 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 55,082.703 | 70,812.628 | 75,880.575 | 92,872.557 | 69,768.622 | 67,553.893 | 99,422.672 | 99,908.526 | 95,437.621 | 84,561.556 | 73,713.289 | 69,157.947 | 65,009.069 | 57,134.351 | 70,772.318 | 53,884.593 | 35,128.232 | 21,576.461 | 35,725.231 | 39,056.719 | 33,007.639 | 22,859.358 | 34,600.558 | 20,505.494 | 31,100.235 | 23,641.351 | 21,503.938 | 39,992.704 | 23,156.172 | 18,057.75 | 16,146.123 | 18,225.579 | 10,540.638 | 10,040.017 | 16,335.851 | 7,914.732 | 18,585.776 | 7,112.568 | 18,661.562 | 0 | 11,411.091 | 0 | 24,475.992 | 10,062.849 | 12,512.684 | 10,285.808 | 11,629.569 | 6,902.914 | 7,590.174 | 8,915.578 |
Kortlopende schulden
| 617,099.921 | 584,545.868 | 575,913.235 | 643,043.748 | 634,823.796 | 636,144.307 | 587,242.565 | 757,926.062 | 617,317.351 | 543,209.748 | 562,639.745 | 505,810.288 | 498,964.391 | 475,557.29 | 459,679.357 | 466,354.693 | 475,996.669 | 448,117.565 | 395,669.585 | 528,282.913 | 467,259.373 | 400,347.344 | 375,860.261 | 378,249.317 | 306,580.459 | 251,535.383 | 232,602.758 | 322,720.596 | 253,506.109 | 211,482.294 | 255,633.65 | 260,583.874 | 286,125.396 | 281,825.914 | 195,415.228 | 167,327.909 | 142,953.145 | 177,239.796 | 154,563.884 | 0 | 98,614.258 | 0 | 72,288.608 | 98,660.758 | 151,107.047 | 123,114.022 | 112,872.106 | 96,336.864 | 85,253.932 | 100,954.642 |
Belastingschulden
| 5,349.3 | 7,273.654 | 14,728.519 | 6,025.292 | 6,012.894 | 3,252.348 | 13,742.479 | 3,894.198 | 4,280.377 | 6,061.916 | 8,927.6 | 7,785.588 | 5,907.692 | 5,982.167 | 9,898.749 | 10,116.881 | 8,350.72 | 1,864.552 | 8,002.749 | 3,288.757 | 5,515.766 | 2,706.89 | 6,335.596 | 5,764.122 | 6,725.464 | 15,908.036 | 13,372.992 | 8,613.714 | 9,953.211 | 10,754.201 | 8,303.216 | 11,896.635 | 6,422.739 | 5,786.266 | 3,266.081 | 730.915 | 3,100.372 | 3,333.969 | 3,273.215 | 6,648.535 | 5,753.223 | 6,325.349 | 6,824.124 | 4,448.49 | 3,792.945 | 5,035.757 | 2,734.251 | 285.326 | 3,023.339 | 1,089.745 |
Uitgestelde opbrengsten
| 0 | 18,143.816 | 19,262.551 | 92,078.576 | 95,874.446 | 17,895.326 | 20,283.188 | 33,776.007 | 17,155.981 | 14,599.035 | 70,348.801 | 81,485.268 | 71,750.383 | 77,657.223 | 72,021.897 | 75,870.231 | 77,568.279 | 69,698.414 | 75,447.48 | 59,770.169 | 72,102.505 | 58,442.274 | 57,235.139 | 52,721.322 | 49,473.17 | 60,105.593 | 54,810.466 | 48,577.812 | 45,058.609 | 41,273.141 | 36,604.228 | 41,174.24 | 6,422.739 | 30,635.668 | 25,631.352 | 730.915 | 3,100.372 | 3,333.969 | 25,777.008 | 0 | 5,753.223 | 0 | 25,887.465 | 18,937.941 | 3,792.945 | 5,035.757 | 16,427.758 | 14,741.785 | 3,023.339 | 13,366.341 |
Overige kortlopende verplichtingen
| 78,536.768 | 89,776.817 | 81,360.307 | 97,398.11 | 91,591.552 | 71,490.658 | 63,441.773 | 60,532.481 | 60,704.793 | 61,148.045 | 69,864.258 | 79,156.001 | 69,906.474 | 74,833.114 | 68,650.688 | 67,481.223 | 71,416.559 | 70,099.962 | 68,117.431 | 65,584.377 | 66,586.739 | 55,845.385 | 50,955.943 | 49,733.489 | 44,281.106 | 46,476.811 | 42,247.475 | 46,083.155 | -3,619.094 | -2,935.512 | 29,295.278 | 29,777.604 | 20,623.961 | 24,849.401 | 22,365.27 | 17,712.215 | 15,598.793 | 16,057.884 | 22,503.792 | 172,934.55 | 16,501.385 | 167,202.59 | 19,063.341 | 14,489.45 | 14,337.571 | 13,100.482 | 13,693.506 | 14,456.458 | 13,331.366 | 12,276.595 |
Totaal kortlopende verplichtingen
| 756,068.692 | 752,408.967 | 747,882.636 | 839,339.707 | 802,196.864 | 796,336.533 | 784,132.677 | 956,037.275 | 794,896.122 | 709,580.299 | 660,953.731 | 661,909.824 | 639,787.626 | 613,506.922 | 609,001.112 | 597,837.39 | 590,892.18 | 541,658.54 | 507,514.996 | 636,212.765 | 572,369.517 | 481,758.977 | 467,752.358 | 454,252.422 | 388,687.264 | 337,561.581 | 309,727.162 | 417,410.169 | 373,113.616 | 319,905.015 | 309,378.267 | 320,483.692 | 336,558.212 | 322,501.598 | 237,382.43 | 195,147.601 | 186,438.83 | 210,412.155 | 199,002.453 | 179,583.085 | 143,786.403 | 173,527.939 | 122,652.066 | 127,661.547 | 181,750.247 | 151,536.069 | 140,929.432 | 117,981.562 | 109,198.811 | 123,236.56 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 65,730.428 | 62,268.973 | 61,086.966 | 73,174.391 | 81,990.874 | 103,157.99 | 100,562.821 | 105,268.469 | 94,048.936 | 101,699.265 | 109,877.92 | 122,686.921 | 129,000.916 | 125,177.478 | 115,421.761 | 93,099.014 | 114,979.732 | 137,089.406 | 132,305.722 | 132,236.5 | 135,954.852 | 130,053.033 | 106,968.135 | 94,176.895 | 58,316.884 | 32,429.844 | 28,024.122 | 33,520.692 | 34,225.217 | 23,719.851 | 24,657.53 | 29,844.069 | 20,036.069 | 17,732.045 | 1,850 | 7,700 | 7,700 | 9,550 | 9,550 | 0 | 15,400 | 0 | 8,000 | 9,275 | 5,275 | 8,575 | 8,275 | 9,544.099 | 9,544.099 | 7,421.687 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 46,639.447 | 46,266.006 | 3,605.38 | 3,598.503 | 0 | 0 | 0 | 0 | 0 | 3,736.469 | 10,209.039 | 8,919.009 | 8,315.558 | 7,136.655 | 10,502.699 | 9,151.19 | 8,622.759 | 7,071.007 | 7,680.929 | 6,584.156 | 0 | 4,574.79 | 7,850.491 | 0 | 5,869.878 | 4,210.542 | 7,445.547 | 0 | 0 | 3,037.21 | 0 | 4,080.032 | 21.673 | 21.673 | 70.041 | 70.041 | 3,104.654 | 2,226.686 | 0 | 0 | 0 | 2,066.365 | 48.148 | 48.148 | 2,558.072 | 0 | 0 | 0 | 22.42 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,493.351 | 2,495.943 | 2,514.12 | 4,923.259 | 4,916.841 | 4,920.08 | 4,905.383 | 4,966.371 | 4,969.448 | 4,969.371 | 5,269.077 | 4,154.077 | 4,150.491 | 4,144.51 | 4,124.312 | 5,144.831 | 5,144.831 | 5,144.831 | 5,144.831 | 6,594.447 | 6,812.341 | 6,812.341 | 6,742.715 | 10,080.247 | 10,061.286 | 10,061.286 | 10,061.286 | 10,711.943 | 10,711.943 | 11,761.719 | 11,761.719 | 11,658.833 | 11,987.529 | 9,327.923 | 6,689.764 | 4,764.744 | 4,764.744 | 4,855.5 | 4,855.5 | 5,214.766 | 5,219.604 | 5,378.895 | 5,378.895 | 2,713.495 | 2,713.495 | 2,904.027 | 2,904.027 | 3,861.303 | 3,861.303 | 3,770.804 |
Overige niet-vlottende verplichtingen
| 6,322.698 | 3,629.722 | 3,538.574 | 4,923.259 | 0 | 3,503.972 | 3,393.346 | 5,438.748 | 4,581.898 | 9,078.051 | 3,736.468 | 14,363.116 | 4,150.491 | 12,460.068 | 0.001 | 0 | 14,296.021 | 13,767.59 | 12,215.837 | 7,680.928 | 0 | 5,497.022 | 6,742.716 | 17,930.737 | 16,934.065 | 0.002 | 4,210.542 | 18,157.489 | 17,330.135 | 15,557.966 | 11,761.72 | 16,661.058 | 369.777 | 2,948.704 | 1,608.099 | 9,800.525 | 4,455.625 | 0.001 | 7,082.186 | 23,073.82 | 2,034.779 | 15,328.92 | 5,378.895 | 3,104.135 | 2,840.136 | 0.001 | 2,063.042 | 3,451.485 | 3,356.88 | 3,175.757 |
Totaal niet-vlottende verplichtingen
| 72,053.126 | 68,394.638 | 67,139.661 | 81,703.03 | 90,506.218 | 111,582.042 | 108,861.55 | 115,673.588 | 103,600.283 | 110,777.316 | 118,883.466 | 137,050.036 | 142,070.416 | 137,637.546 | 126,682.728 | 108,746.544 | 129,275.752 | 150,856.996 | 144,521.56 | 146,511.876 | 149,351.349 | 142,362.397 | 118,285.642 | 112,107.632 | 75,250.949 | 48,361.008 | 42,295.95 | 51,678.181 | 51,555.352 | 39,277.817 | 39,456.46 | 46,505.127 | 36,473.408 | 30,030.345 | 10,169.536 | 17,500.525 | 16,990.411 | 17,510.155 | 16,632.186 | 23,073.82 | 22,654.384 | 15,328.92 | 15,445.259 | 15,140.778 | 10,876.779 | 14,037.1 | 13,242.069 | 16,856.887 | 16,762.282 | 14,390.668 |
Totaal passiva
| 828,121.818 | 820,803.605 | 815,022.297 | 921,042.737 | 892,703.082 | 907,918.575 | 892,994.227 | 1,071,710.863 | 898,496.405 | 820,357.616 | 779,837.197 | 798,959.861 | 781,858.042 | 751,144.468 | 735,683.84 | 706,583.934 | 720,167.933 | 692,515.536 | 652,036.556 | 782,724.64 | 721,720.866 | 624,121.373 | 586,038 | 566,360.054 | 463,938.213 | 385,922.59 | 352,023.112 | 469,088.35 | 424,668.968 | 359,182.832 | 348,834.727 | 366,988.819 | 373,031.619 | 352,531.943 | 247,551.966 | 212,648.126 | 203,429.24 | 227,922.31 | 215,634.639 | 202,656.905 | 166,440.786 | 188,856.859 | 138,097.325 | 142,802.324 | 192,627.026 | 165,573.169 | 154,171.501 | 134,838.449 | 125,961.093 | 137,627.228 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 3,978.896 | 2,250.828 | 3,514.295 | 9,286.734 | 0 | 2,019.433 | 8,957.29 | 11,491.34 | 6,031.86 | 11,960.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 11,889.802 | 8,139.802 | 8,139.802 | 8,139.802 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 | 4,070 |
Ingehouden winsten
| 370,608.723 | 363,238.999 | 369,408.017 | 362,776.204 | 364,446.552 | 352,770.24 | 361,331.65 | 317,762.434 | 368,698.444 | 363,909.706 | 352,368.905 | 348,717.575 | 343,205.546 | 322,750.506 | 311,349.294 | 285,347.248 | 263,829.3 | 240,534.446 | 232,659.867 | 218,249.251 | 218,555.259 | 215,538.769 | 213,626.076 | 214,823.757 | 209,652.314 | 206,610.76 | 196,211.647 | 186,256.675 | 176,126.261 | 159,178.936 | 143,229.634 | 142,875.478 | 128,427.337 | 117,924.962 | 112,658.198 | 104,337.337 | 103,160.138 | 98,655.387 | 94,638.849 | 93,048.26 | 90,588.81 | 80,010.374 | 72,892.917 | 35,111.467 | 27,236.735 | 23,127.671 | 15,374.767 | 11,776.591 | 11,590.614 | 6,028.722 |
Overige gereserveerde algehele resultaten
| -9,676.667 | -8,403.611 | -12,405.097 | -3,978.896 | -2,250.828 | -3,514.295 | -9,286.734 | 10,848.155 | -2,019.433 | -8,957.29 | -11,491.34 | -6,031.86 | -11,960.034 | 71,414.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62,866.71 | 61,230.07 | 62,628.918 | 61,230.071 | 61,230.071 | 52,797.593 | 61,230.071 | 61,230.071 | 58,049.584 | 42,154.437 | 22,448.663 | 59,525.081 | 59,525.081 | 49,171.034 | 61,617.347 | 76,535.393 | 76,536.208 | 76,486.264 | 76,486.264 | 75,204.671 | 77,057.039 | 94,168.656 | 94,634.793 | 98,889.354 | 108,235.138 | 108,235.138 | 108,235.138 | 22,376.465 | 25,993.958 | 27,421.187 | 31,490.989 | 31,654.696 | 31,623.703 | 38,328.064 | 62,426.039 | 62,426.039 | 62,426.039 | 68,889.908 | 62,426.039 | 62,426.039 | 68,145.295 | 62,426.039 | 62,426.04 | 66,325.811 | 66,325.811 | 66,325.811 | 66,325.811 | 65,977.225 | 65,977.225 | 65,977.225 |
Totaal eigen vermogen van aandeelhouders
| 435,688.568 | 427,955.26 | 430,122.792 | 430,518.333 | 433,916.749 | 420,971.93 | 424,007.573 | 400,569.408 | 438,637.83 | 426,911.235 | 413,074.175 | 413,177.336 | 401,737.131 | 383,811.342 | 369,961.032 | 378,488.607 | 358,056.003 | 331,656.497 | 319,573.13 | 305,910.298 | 304,096.659 | 318,638.202 | 316,544.42 | 325,602.913 | 335,817.778 | 332,830.785 | 322,652.618 | 223,956.467 | 217,438.724 | 201,753.919 | 186,215.725 | 188,733.747 | 174,612.678 | 170,681.836 | 189,386.722 | 176,959.522 | 175,910.108 | 171,615.295 | 167,072.961 | 165,310.052 | 162,804.105 | 152,381.041 | 145,169.826 | 105,507.278 | 97,632.546 | 93,523.482 | 85,770.578 | 81,823.816 | 81,637.839 | 76,075.947 |
Totaal eigen vermogen
| 449,508.912 | 440,848.973 | 443,102.256 | 446,420.373 | 450,302.793 | 437,394.606 | 440,621.95 | 417,383.979 | 456,467.895 | 443,897.262 | 429,760.842 | 428,245.796 | 417,731.997 | 400,059.271 | 384,039.589 | 390,725.19 | 370,629.946 | 343,656.262 | 331,292.625 | 320,377.521 | 318,312.439 | 333,199.136 | 331,122.52 | 341,262.106 | 348,988.773 | 345,308.221 | 334,821.012 | 236,073.174 | 228,687.826 | 210,613.489 | 194,816.158 | 197,315.962 | 182,730.932 | 175,408.083 | 189,726.285 | 177,144.044 | 176,213.198 | 172,002.389 | 167,421.676 | 165,545.236 | 163,055.006 | 152,657.963 | 145,445.452 | 105,507.278 | 97,632.546 | 93,523.482 | 85,770.578 | 81,823.816 | 81,637.839 | 76,075.947 |
Totaal passiva en aandeelhoudersvermogen
| 1,277,630.73 | 1,261,652.578 | 1,258,124.553 | 1,367,463.11 | 1,343,005.875 | 1,345,313.181 | 1,333,616.177 | 1,489,094.842 | 1,354,964.3 | 1,264,254.878 | 1,209,598.039 | 1,227,205.657 | 1,199,590.04 | 1,151,203.739 | 1,119,723.429 | 1,097,309.124 | 1,090,797.878 | 1,036,171.797 | 983,329.18 | 1,103,102.162 | 1,040,033.304 | 957,320.509 | 917,160.519 | 907,622.16 | 812,926.986 | 731,230.811 | 686,844.124 | 705,161.524 | 653,356.794 | 569,796.321 | 543,650.885 | 564,304.781 | 555,762.551 | 527,940.026 | 437,278.251 | 389,792.17 | 379,642.438 | 399,924.699 | 383,056.315 | 368,202.141 | 329,495.792 | 341,514.822 | 283,542.777 | 248,309.603 | 290,259.572 | 259,096.651 | 239,942.079 | 216,662.265 | 207,598.932 | 213,703.175 |