Koza Altin Isletmeleri A.S.
BIST:KOZAL.IS
19.31 (TRY) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) TRY.
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 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,049.104 | 805.481 | 260.09 | 171.457 | 271.104 | 1,003.41 | 142.064 | 565.859 | 3,130.037 | 5,093.871 | 8,885.482 | 7,617.554 | 7,261.576 | 6,697.112 | 5,921.786 | 5,556.045 | 5,245.562 | 4,813.152 | 4,455.031 | 3,780.517 | 3,258.188 | 2,874.246 | 2,558.718 | 2,455.957 | 2,069.797 | 1,756.573 | 1,812.742 | 1,797.268 | 1,718.302 | 1,636.74 | 1,540.598 | 1,458.425 | 1,246.227 | 1,161.449 | 1,016.944 | 1,247.118 | 1,079.616 | 1,232.456 | 1,070.793 | 990.922 | 1,019.362 | 1,103.325 | 940.727 | 858.675 | 813.291 | 940.935 | 927.526 | 835.396 | 727.78 | 756.865 | 579.356 | 390.279 | 269.63 | 254.742 | 196.692 | 49.173 | 49.173 | 49.173 | 5.207 | 5.207 | 5.207 | 5.207 | 2.12 | 2.12 | 2.12 | 2.12 | 4.456 | 4.456 | 4.456 | 4.456 | 2.982 | 2.982 | 2.982 | 2.982 |
Kortetermijnbeleggingen
| 9,616.042 | 10,241.83 | 7,972.799 | 9,783.493 | 11,792.052 | 9,747.024 | 9,760.48 | 9,315.36 | 6,337.952 | 4,068.791 | -1,218.674 | -1,015.53 | -957.772 | -902.741 | 0 | -838.884 | -596.823 | -195.308 | -140.707 | 0 | 0 | -137.58 | 0 | -109.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78.628 | 7.583 | 0 | 0 | 0 | 3.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 10,665.146 | 11,047.311 | 8,232.889 | 9,954.95 | 12,063.156 | 10,750.434 | 9,902.544 | 9,881.219 | 9,467.989 | 9,162.662 | 8,885.482 | 7,617.554 | 7,261.576 | 6,697.112 | 5,921.786 | 5,556.045 | 5,245.562 | 4,813.152 | 4,455.031 | 3,780.517 | 3,258.188 | 2,874.246 | 2,558.718 | 2,455.957 | 2,069.797 | 1,756.573 | 1,812.742 | 1,797.268 | 1,718.302 | 1,636.74 | 1,540.598 | 1,458.425 | 1,246.227 | 1,161.449 | 1,016.944 | 1,247.118 | 1,079.616 | 1,232.456 | 1,070.793 | 990.922 | 1,019.362 | 1,103.325 | 940.727 | 858.675 | 813.291 | 940.935 | 927.526 | 835.396 | 727.78 | 756.865 | 579.356 | 390.279 | 269.63 | 254.742 | 196.692 | 49.173 | 49.173 | 49.173 | 5.207 | 5.207 | 5.207 | 5.207 | 2.12 | 2.12 | 2.12 | 2.12 | 4.456 | 4.456 | 4.456 | 4.456 | 2.982 | 2.982 | 2.982 | 2.982 |
Nettovorderingen
| 425.657 | 142.83 | 0.407 | 217.733 | 168.646 | 491.333 | 94.746 | 141.824 | 1,357.426 | 160.94 | 54.52 | 62.131 | 97.035 | 80.953 | 0.102 | 77.41 | 45.059 | 460.189 | 0.317 | 422.56 | 403.434 | 330.8 | 335.998 | 323.045 | 293.139 | 251.414 | 229.02 | 188.98 | 131.43 | 31.855 | 135.109 | 0.635 | 0.369 | 0.671 | 0.345 | 12.827 | 22.694 | 11.46 | 7.747 | 32.961 | 40.679 | 60.763 | 50.094 | 47.217 | 32.1 | 24.443 | 18.021 | 33.218 | 36.485 | 21.859 | 10.228 | 9.711 | 8.334 | 9.371 | 7.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1,405.058 | 1,377.158 | 1,357.704 | 1,290.712 | 1,063.778 | 1,013.635 | 1,085.651 | 725.931 | 675.721 | 526.91 | 426.033 | 472.845 | 456.283 | 411.859 | 406.068 | 489.576 | 414.936 | 385.677 | 380.93 | 401.837 | 368.684 | 331.159 | 307.335 | 301.568 | 263.711 | 244.126 | 210.236 | 195.773 | 175.43 | 137.245 | 131.136 | 129.488 | 143.736 | 120.677 | 143.944 | 190.561 | 173.112 | 176.176 | 196.322 | 201.294 | 185.278 | 149.372 | 117.403 | 95.096 | 89.244 | 78.769 | 70.913 | 66.484 | 58.469 | 55.585 | 56.626 | 72.515 | 62.538 | 42.318 | 45.584 | 11.396 | 11.396 | 11.396 | 13.183 | 13.183 | 13.183 | 13.183 | 5.25 | 5.25 | 5.25 | 5.25 | 3.138 | 3.138 | 3.138 | 3.138 | 1.62 | 1.62 | 1.62 | 1.62 |
Overige vlottende activa
| 4.703 | 95.098 | 444.761 | 5.628 | 1.896 | 5.53 | 226.959 | 0.896 | 1.484 | 1.203 | 80.924 | 1.143 | 0.771 | 0.458 | 80.574 | 0.647 | 0.547 | 2.889 | 447.597 | 0.026 | 0.025 | 26.92 | 1.536 | 53.084 | 53.823 | 46.676 | 0.083 | 47.105 | 41.246 | 150.424 | 0.332 | 88.24 | 76.935 | 54.224 | 39.322 | 31.405 | 27.051 | 24.858 | 24.714 | 5.202 | 3.779 | 4.077 | 3.672 | 4.61 | 4.377 | 19.978 | 10.332 | 9.848 | 10.238 | 9.491 | 21.53 | 14.543 | 3.782 | 4.765 | 3.432 | 2.835 | 2.835 | 2.835 | 12.381 | 12.381 | 12.381 | 12.381 | 6.828 | 6.828 | 6.828 | 6.828 | 9.535 | 9.535 | 9.535 | 9.535 | 12.178 | 12.178 | 12.178 | 12.178 |
Totaal vlottende activa
| 12,500.564 | 12,662.397 | 11,445.624 | 11,469.023 | 13,297.476 | 12,260.932 | 11,215.154 | 10,749.87 | 11,502.62 | 9,851.715 | 9,392.439 | 8,153.673 | 7,815.665 | 7,190.382 | 6,408.428 | 6,123.678 | 5,706.104 | 5,661.907 | 5,283.558 | 4,604.94 | 4,030.331 | 3,563.125 | 3,203.587 | 3,133.654 | 2,680.47 | 2,298.789 | 2,252.081 | 2,229.126 | 2,066.408 | 1,956.264 | 1,807.175 | 1,676.788 | 1,467.267 | 1,337.021 | 1,200.555 | 1,481.911 | 1,302.473 | 1,444.95 | 1,299.576 | 1,230.379 | 1,249.098 | 1,317.537 | 1,111.896 | 1,005.598 | 939.012 | 1,064.125 | 1,026.792 | 944.946 | 832.972 | 843.8 | 667.74 | 487.049 | 344.285 | 311.196 | 253.617 | 63.404 | 63.404 | 63.404 | 30.77 | 30.77 | 30.77 | 30.77 | 14.198 | 14.198 | 14.198 | 14.198 | 17.129 | 17.129 | 17.129 | 17.129 | 16.78 | 16.78 | 16.78 | 16.78 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7,415.044 | 5,866.92 | 4,872.99 | 1,759.222 | 1,464.382 | 1,309.702 | 1,276.511 | 1,136.859 | 1,060.005 | 1,008.033 | 995.894 | 874.008 | 788.005 | 713.16 | 671.815 | 643.546 | 646.535 | 597.163 | 575.888 | 681.316 | 701.746 | 701.109 | 672.859 | 645.21 | 569.924 | 509.622 | 523.693 | 466.217 | 448.837 | 447.332 | 449.938 | 460.446 | 475.014 | 489.871 | 495.148 | 565.397 | 574.119 | 589.15 | 579.161 | 588.483 | 600.711 | 573.585 | 609.331 | 656.474 | 570.75 | 506.69 | 445.77 | 441.829 | 408.99 | 372.429 | 370.091 | 331.167 | 298.638 | 281.748 | 261.659 | 65.415 | 65.415 | 65.415 | 49.858 | 49.858 | 49.858 | 49.858 | 43.47 | 43.47 | 43.47 | 43.47 | 21.117 | 21.117 | 21.117 | 21.117 | 18.525 | 18.525 | 18.525 | 18.525 |
Goodwill
| 118.814 | 109.602 | 95.253 | 11.232 | 11.232 | 11.232 | 11.232 | 11.232 | 11.232 | 11.232 | 11.232 | 11.232 | 11.232 | 11.232 | 11.232 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 14.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 61.043 | 67.514 | 12.199 | 7.081 | 8.166 | 6.223 | 4.532 | 3.447 | 3.653 | 3.78 | 3.979 | 3.025 | 2.998 | 3.029 | 1.093 | 0.717 | 0.922 | 1.195 | 1.44 | 1.567 | 1.772 | 1.833 | 2.367 | 2.042 | 1.831 | 1.826 | 1.896 | 1.899 | 1.856 | 0.995 | 1.47 | 1.098 | 1.128 | 1.207 | 0.728 | 0.684 | 0.61 | 0.628 | 0.895 | 0.902 | 1.04 | 1.214 | 1.373 | 1.224 | 1.299 | 1.295 | 1.4 | 0.859 | 0.777 | 0.657 | 0.767 | 0.803 | 0.805 | 0.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 179.857 | 177.116 | 107.452 | 18.313 | 19.398 | 17.455 | 15.764 | 14.679 | 14.885 | 15.012 | 15.211 | 14.257 | 14.23 | 14.261 | 12.325 | 14.734 | 14.939 | 15.212 | 15.457 | 15.584 | 15.789 | 15.85 | 16.384 | 16.059 | 15.848 | 15.843 | 15.913 | 15.916 | 15.873 | 15.012 | 15.487 | 15.115 | 15.145 | 15.224 | 14.745 | 14.701 | 14.627 | 14.645 | 14.912 | 14.919 | 15.057 | 15.231 | 15.39 | 15.241 | 15.316 | 15.312 | 15.417 | 14.876 | 14.794 | 14.674 | 14.784 | 14.82 | 14.822 | 14.783 | 14.826 | 3.707 | 3.707 | 3.707 | 0.926 | 0.926 | 0.926 | 0.926 | 0.935 | 0.935 | 0.935 | 0.935 | 0.75 | 0.75 | 0.75 | 0.75 | 0.748 | 0.748 | 0.748 | 0.748 |
Langetermijnbeleggingen
| -6,520.597 | 3,884.469 | 2,359.903 | -9,564.74 | -11,573.299 | -9,528.271 | -9,541.727 | -9,096.607 | -5,632.053 | -3,313.122 | 1,437.427 | 1,234.283 | 1,176.525 | 1,121.494 | 218.753 | 1,057.637 | 815.576 | 414.061 | 371.529 | 235.937 | 236.141 | 372.896 | 225.821 | 334.482 | 225.631 | 226.331 | 226.331 | 226.013 | 226.013 | 226.013 | 225.714 | 226.069 | 226.069 | 226.069 | 225.801 | 90.635 | 0.281 | 72.521 | 66.408 | 49.008 | 48.017 | 111.15 | 111.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1,579.867 | 867.397 | 1,014 | 332.315 | 356.311 | 296.16 | 235.833 | 223.37 | 220.832 | 221.663 | 190.295 | 164.675 | 157.879 | 135.379 | 110.06 | 96.239 | 96.637 | 95.275 | 102.181 | 89.531 | 86.628 | 84.755 | 81.886 | 92.841 | 45.72 | 52.189 | 17.528 | 18.893 | 18.758 | 4.382 | 15.646 | 3.912 | 3.912 | 3.912 | 0 | 57.384 | 55.413 | 58.114 | 58.948 | 11.337 | 6.535 | 4.012 | 5.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.727 | 11.826 | 11.492 | 11.531 | 8.994 | 2.248 | 2.248 | 2.248 | 1.047 | 1.047 | 1.047 | 1.047 | 0.516 | 0.516 | 0.516 | 0.516 | 1.144 | 1.144 | 1.144 | 1.144 | 0.52 | 0.52 | 0.52 | 0.52 |
Overige niet-vlottende activa
| 12,636.542 | 2,941.617 | 3,288.629 | 12,534.236 | 12,796.904 | 10,595.019 | 10,229.209 | 9,673.804 | 6,703.522 | 5,363.55 | 71.844 | 49.955 | 46.866 | 37.808 | 959.601 | 24.984 | 24.905 | 24.604 | 0.001 | 136.251 | 130.791 | 23.607 | 135.683 | 1.052 | 107.267 | 105.824 | 123.229 | 115.085 | 115.637 | 133.553 | 121.396 | 132.548 | 132.525 | 130.731 | 178.013 | 0.783 | 81.699 | 0.61 | 0.547 | 0.531 | -0.433 | 0.552 | 0.494 | 105.418 | 88.966 | 75.154 | 80.753 | 7.033 | 6.854 | 3.72 | 0.312 | 4.811 | 5.448 | 9.602 | 6.66 | 1.665 | 1.665 | 1.665 | 1.268 | 1.268 | 1.268 | 1.268 | 2.399 | 2.399 | 2.399 | 2.399 | 0.654 | 0.654 | 0.654 | 0.654 | 0.139 | 0.139 | 0.139 | 0.139 |
Totaal niet-vlottende activa
| 15,290.713 | 13,737.519 | 11,642.974 | 5,079.346 | 3,063.696 | 2,690.065 | 2,215.59 | 1,952.105 | 2,367.191 | 3,295.136 | 2,710.671 | 2,337.178 | 2,183.505 | 2,022.102 | 1,972.554 | 1,837.14 | 1,598.592 | 1,146.315 | 1,065.056 | 1,158.619 | 1,171.095 | 1,198.217 | 1,132.633 | 1,089.644 | 964.39 | 909.809 | 906.694 | 842.124 | 825.118 | 826.292 | 828.181 | 838.089 | 852.664 | 865.806 | 913.707 | 728.9 | 726.139 | 735.04 | 719.976 | 664.278 | 669.887 | 704.53 | 741.374 | 777.133 | 675.032 | 597.156 | 541.94 | 463.738 | 430.638 | 390.823 | 394.914 | 362.625 | 330.4 | 317.664 | 292.139 | 73.035 | 73.035 | 73.035 | 53.099 | 53.099 | 53.099 | 53.099 | 47.321 | 47.321 | 47.321 | 47.321 | 23.665 | 23.665 | 23.665 | 23.665 | 19.931 | 19.931 | 19.931 | 19.931 |
Totaal activa
| 27,791.277 | 26,399.916 | 23,088.598 | 16,548.369 | 16,361.172 | 14,950.997 | 13,430.744 | 12,701.975 | 13,869.811 | 13,146.851 | 12,103.11 | 10,490.851 | 9,999.17 | 9,212.484 | 8,380.982 | 7,960.818 | 7,304.696 | 6,808.222 | 6,348.614 | 5,763.559 | 5,201.426 | 4,761.342 | 4,336.22 | 4,223.298 | 3,644.86 | 3,208.598 | 3,158.775 | 3,071.25 | 2,891.526 | 2,782.556 | 2,635.356 | 2,514.877 | 2,319.931 | 2,202.827 | 2,114.262 | 2,210.811 | 2,028.612 | 2,179.99 | 2,019.552 | 1,894.657 | 1,918.985 | 2,022.067 | 1,853.27 | 1,782.731 | 1,614.044 | 1,661.281 | 1,568.732 | 1,408.684 | 1,263.61 | 1,234.623 | 1,062.654 | 849.674 | 674.685 | 628.86 | 545.756 | 136.439 | 136.439 | 136.439 | 83.869 | 83.869 | 83.869 | 83.869 | 61.519 | 61.519 | 61.519 | 61.519 | 40.795 | 40.795 | 40.795 | 40.795 | 36.711 | 36.711 | 36.711 | 36.711 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 196.156 | 367.995 | 299.08 | 259.882 | 124.881 | 205.811 | 153.723 | 179.728 | 181.708 | 150.511 | 197.793 | 130.52 | 153.414 | 96.197 | 103.579 | 87.25 | 59.816 | 62.818 | 67.591 | 63.15 | 46.475 | 45.721 | 52.856 | 51.193 | 40.979 | 30.27 | 22.734 | 29.607 | 5.632 | 13.5 | 21.464 | 31.258 | 20.613 | 34.03 | 26.889 | 23.284 | 20.434 | 22.767 | 16.001 | 19.891 | 22.272 | 38.205 | 46.854 | 41.224 | 27.359 | 25.604 | 33.099 | 20.671 | 20.432 | 22.323 | 31.937 | 14.602 | 15.24 | 16.288 | 17.39 | 4.348 | 4.348 | 4.348 | 4.92 | 4.92 | 4.92 | 4.92 | 5.007 | 5.007 | 5.007 | 5.007 | 2.267 | 2.267 | 2.267 | 2.267 | 1.756 | 1.756 | 1.756 | 1.756 |
Kortlopende schulden
| 6.492 | 3.934 | 391.429 | 385.864 | 378.304 | 260.782 | 20.108 | 22.682 | 22.884 | 23.266 | 20.044 | 19.557 | 18.219 | 5.232 | 5.383 | 3.268 | 4.737 | 5.379 | 3.902 | 4.38 | 4.4 | 1.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.665 | 9.012 | 8.825 | 8.775 | 9.068 | 8.004 | 7.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.502 | 6.905 | 10.37 | 13.995 | 15.762 | 18.143 | 14.286 | 12.64 | 12.024 | 12.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 375.142 | 197.493 | 220.096 | 213.237 | 165.23 | 48.866 | 278.795 | 215.639 | 295.328 | 425.594 | 175.784 | 265.681 | 179.807 | 127.867 | 145.06 | 98.565 | 118.623 | 148.691 | 128.985 | 101.438 | 95.047 | 44.184 | 101.193 | 87.689 | 27 | 29.801 | 26.058 | 27.11 | 0 | 46.072 | 0 | 0 | 0 | 0 | 30.004 | 3.887 | 23.797 | 26.809 | 26.882 | 23.005 | 32.27 | 0 | 10.755 | 6.312 | 6.976 | 20.746 | 29.048 | 33.931 | 37.808 | 39.808 | 31.257 | 13.18 | 15.608 | 15.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 1,640.042 | 0.208 | 1,126.983 | 1,070.103 | 1,416.536 | 2.152 | 1.087 | 1.065 | 0.963 | 0.851 | 896.276 | 695.519 | 684.741 | 673.369 | 503.49 | 448.506 | 413.862 | 388.942 | 334.061 | 296.72 | 260.654 | 240.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.968 | 28.591 | 247.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.187 | 39.888 | 53.904 | 53.663 | 187.457 | 51.807 | 61.917 | 37.166 | 34.347 | 29.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 20.239 | 2,011.988 | 17.06 | 34.21 | 12.576 | 1,340.624 | 892.561 | 1,023.818 | 842.303 | 903.169 | 4.674 | 4.235 | 5.321 | 2.972 | 1.859 | 1.63 | 0.33 | 1.308 | 0.423 | 0.399 | 0.405 | 3.822 | 161.967 | 224.227 | 186.432 | 125.124 | 189.405 | 245.352 | 223.978 | 244.246 | 130.751 | 124.042 | 110.664 | 103.324 | 55.81 | 7.42 | 3.871 | 4.133 | 58.666 | 72.812 | 55.816 | 227.398 | 40.463 | 54.237 | 41.878 | 10.872 | 7.071 | 7.323 | 6.088 | 7.712 | 28.141 | 3.876 | 3.03 | 2.7 | 2.989 | 11.162 | 11.162 | 11.162 | 9.159 | 9.159 | 9.159 | 9.159 | 3.319 | 3.319 | 3.319 | 3.319 | 3.457 | 3.457 | 3.457 | 3.457 | 1.835 | 1.835 | 1.835 | 1.835 |
Totaal kortlopende verplichtingen
| 1,862.929 | 2,384.125 | 1,834.552 | 1,750.059 | 1,932.297 | 1,809.369 | 1,067.479 | 1,227.293 | 1,047.858 | 1,077.797 | 1,118.787 | 849.831 | 861.695 | 777.77 | 614.311 | 540.654 | 478.745 | 458.447 | 405.977 | 364.649 | 311.934 | 291.832 | 214.823 | 275.42 | 227.411 | 155.394 | 212.139 | 274.959 | 229.61 | 257.746 | 152.215 | 159.965 | 140.289 | 146.179 | 91.474 | 104.74 | 60.9 | 282.175 | 74.667 | 92.703 | 78.088 | 265.603 | 87.317 | 95.461 | 69.237 | 81.165 | 86.963 | 92.268 | 94.178 | 233.254 | 130.028 | 94.681 | 68.076 | 65.359 | 62.039 | 15.51 | 15.51 | 15.51 | 14.08 | 14.08 | 14.08 | 14.08 | 8.326 | 8.326 | 8.326 | 8.326 | 5.724 | 5.724 | 5.724 | 5.724 | 3.591 | 3.591 | 3.591 | 3.591 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2.809 | 8.855 | 6.266 | 7.93 | 9.503 | 11.352 | 15.306 | 9.092 | 14.859 | 20.324 | 28.978 | 28.978 | 33.903 | 7.837 | 8.855 | 9.473 | 10.048 | 10.597 | 0.545 | 1.039 | 1.634 | 2.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.449 | 4.657 | 8.147 | 7.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.409 | 7.265 | 10.646 | 12.54 | 14.888 | 17.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.538 | 9.538 | 9.538 | 9.538 | 0.261 | 0.261 | 0.261 | 0.261 | 0.165 | 0.165 | 0.165 | 0.165 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -207.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.536 | 1.536 | 1.536 | 1.536 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 207.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.04 | 10.67 | 10.22 | 9.363 | 7.062 | 2.373 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.056 | 0.056 | 0.056 |
Overige niet-vlottende verplichtingen
| 1,034.78 | 874.341 | 628.217 | 709.661 | 696.538 | 576.456 | 491.668 | 487.048 | 466.518 | 431.166 | 387.66 | 179.786 | 198.054 | 204.105 | 194.184 | 210.106 | 199.702 | 191.215 | 183.667 | 144.509 | 159.509 | 153.634 | 133.721 | 148.493 | 102.53 | 95.41 | 46.222 | 45.05 | 44.768 | 11.556 | 134.135 | 33.534 | 33.534 | 33.534 | 68.78 | 94.288 | 85.75 | 81.843 | 76.206 | 79.566 | 70.852 | 78.228 | 72.666 | 66.29 | 62.419 | 59.053 | 72.4 | 64.911 | 61.884 | 24.49 | 55.909 | 38.016 | 23.625 | 26.85 | 27.259 | 11.274 | 11.274 | 11.274 | 12.148 | 12.148 | 12.148 | 12.148 | 5.304 | 5.304 | 5.304 | 5.304 | 3.164 | 3.164 | 3.164 | 3.164 | 1.364 | 1.364 | 1.364 | 1.364 |
Totaal niet-vlottende verplichtingen
| 1,037.589 | 883.196 | 634.483 | 717.591 | 706.041 | 587.808 | 506.974 | 496.14 | 481.377 | 451.49 | 416.638 | 208.764 | 231.957 | 211.942 | 203.039 | 219.579 | 209.75 | 201.812 | 184.212 | 145.548 | 161.143 | 156.306 | 133.721 | 148.493 | 102.53 | 95.41 | 46.222 | 45.05 | 44.768 | 11.556 | 134.135 | 33.534 | 33.534 | 33.534 | 73.229 | 98.945 | 93.897 | 89.759 | 76.206 | 79.566 | 70.852 | 78.228 | 72.666 | 76.33 | 73.089 | 69.273 | 81.763 | 71.973 | 64.257 | 53.044 | 63.174 | 48.662 | 36.165 | 41.737 | 45.098 | 11.274 | 11.274 | 11.274 | 12.148 | 12.148 | 12.148 | 12.148 | 14.843 | 14.843 | 14.843 | 14.843 | 3.425 | 3.425 | 3.425 | 3.425 | 3.12 | 3.12 | 3.12 | 3.12 |
Totaal passiva
| 2,900.518 | 3,267.321 | 2,469.035 | 2,467.65 | 2,638.338 | 2,397.177 | 1,574.453 | 1,723.433 | 1,529.235 | 1,529.287 | 1,535.425 | 1,058.595 | 1,093.652 | 989.712 | 817.35 | 760.233 | 688.495 | 660.259 | 590.189 | 510.197 | 473.077 | 448.138 | 348.544 | 423.913 | 329.941 | 250.804 | 258.361 | 320.009 | 274.378 | 257.746 | 286.35 | 159.965 | 140.289 | 146.179 | 164.703 | 203.685 | 154.797 | 371.934 | 150.873 | 172.269 | 148.94 | 343.831 | 159.983 | 171.791 | 142.326 | 150.438 | 168.726 | 164.241 | 158.435 | 286.298 | 193.202 | 143.342 | 104.241 | 107.096 | 107.136 | 26.784 | 26.784 | 26.784 | 26.227 | 26.227 | 26.227 | 26.227 | 23.169 | 23.169 | 23.169 | 23.169 | 9.15 | 9.15 | 9.15 | 9.15 | 6.712 | 6.712 | 6.712 | 6.712 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 3,628.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.149 | 0 | 1.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,202.5 | 3,202.5 | 3,202.5 | 3,202.5 | 3,202.5 | 3,202.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 152.5 | 38.125 | 38.125 | 38.125 | 15 | 15 | 15 | 15 | 11.088 | 11.088 | 11.088 | 11.088 | 11.088 | 11.088 | 11.088 | 11.088 | 11.088 | 11.088 | 11.088 | 11.088 |
Ingehouden winsten
| 14,375.541 | 13,400.643 | 12,125.72 | 10,247.646 | 10,203.232 | 9,682.834 | 11,348.804 | 10,448.826 | 12,067.653 | 11,335.889 | 10,277.893 | 9,140.807 | 8,618.793 | 7,935.864 | 7,273.891 | 6,910.605 | 6,327.368 | 5,857.45 | 5,463.512 | 4,956.471 | 4,430.135 | 4,015.726 | 3,696.22 | 3,505.181 | 3,021.203 | 2,663.974 | 2,608.252 | 2,459.079 | 2,324.986 | 2,324.501 | 2,055.556 | 2,003.592 | 1,828.512 | 1,706.295 | 1,797.791 | 1,656.967 | 1,548.174 | 1,504.302 | 1,599.036 | 1,442.95 | 1,511.858 | 1,418.25 | 1,448.59 | 1,366.072 | 1,226.85 | 1,281.897 | 1,170.883 | 1,018.966 | 879.698 | 721.175 | 710.767 | 492.329 | 356.442 | 321.351 | 238.206 | 59.551 | 59.551 | 59.551 | 34.371 | 34.371 | 34.371 | 34.371 | 20.678 | 20.678 | 20.678 | 20.678 | 16.2 | 16.2 | 16.2 | 16.2 | 16.852 | 16.852 | 16.852 | 16.852 |
Overige gereserveerde algehele resultaten
| 4,806.011 | 4,362.074 | 3,109.277 | 1,620.915 | 1,307.444 | 348.42 | 351.408 | 373.637 | 116.844 | 125.596 | 133.713 | 135.37 | 130.646 | 130.829 | -0.149 | 0.09 | -1.057 | 0.623 | 5.023 | 7.001 | 8.324 | 7.588 | 1.566 | 4.314 | 3.826 | 3.93 | 2.272 | 2.272 | 2.272 | 2.272 | 3.56 | 3.669 | 3.841 | 3.841 | -0.732 | 60.269 | 35.751 | 13.864 | -3.511 | 6.284 | 1.13 | 2.929 | 2.933 | 3.104 | 3.104 | 3.402 | 0 | 0 | 0 | 0 | 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
| 2,506.707 | 2,167.378 | -1,446.378 | -990.342 | -990.342 | -679.934 | 3.579 | 3.579 | 3.579 | 3.579 | 3.579 | 3.579 | 3.579 | 3.579 | 137.241 | 137.39 | 136.333 | 137.39 | 137.39 | 137.39 | 137.39 | 137.39 | 137.39 | 137.39 | 137.39 | 137.39 | 137.39 | 137.39 | 137.39 | 0 | 137.39 | 0 | 0 | 0 | -0 | 137.39 | 137.39 | 137.39 | 117.143 | 120.654 | 104.557 | 104.557 | 89.264 | 89.264 | 89.264 | 73.044 | 76.623 | 72.977 | 72.977 | 74.65 | 6.185 | 61.502 | 61.502 | 47.913 | 47.913 | 11.978 | 11.978 | 11.978 | 8.271 | 8.271 | 8.271 | 8.271 | 6.585 | 6.585 | 6.585 | 6.585 | 4.358 | 4.358 | 4.358 | 4.358 | 2.059 | 2.059 | 2.059 | 2.059 |
Totaal eigen vermogen van aandeelhouders
| 24,890.759 | 23,132.595 | 20,619.563 | 14,080.719 | 13,722.834 | 12,553.82 | 11,856.291 | 10,978.542 | 12,340.576 | 11,617.564 | 10,567.685 | 9,432.256 | 8,905.518 | 8,222.772 | 7,563.632 | 7,200.585 | 6,616.201 | 6,147.963 | 5,758.425 | 5,253.362 | 4,728.349 | 4,313.204 | 3,987.676 | 3,799.385 | 3,314.919 | 2,957.794 | 2,900.414 | 2,751.241 | 2,617.148 | 2,479.273 | 2,349.006 | 2,159.761 | 1,984.853 | 1,862.636 | 1,949.559 | 2,007.126 | 1,873.815 | 1,808.056 | 1,868.679 | 1,722.388 | 1,770.045 | 1,678.236 | 1,693.287 | 1,610.94 | 1,471.718 | 1,510.843 | 1,400.006 | 1,244.443 | 1,105.175 | 948.325 | 869.452 | 706.331 | 570.444 | 521.764 | 438.619 | 109.655 | 109.655 | 109.655 | 57.642 | 57.642 | 57.642 | 57.642 | 38.35 | 38.35 | 38.35 | 38.35 | 31.645 | 31.645 | 31.645 | 31.645 | 29.999 | 29.999 | 29.999 | 29.999 |
Totaal eigen vermogen
| 24,890.759 | 23,132.595 | 20,619.563 | 14,080.719 | 13,722.834 | 12,553.82 | 11,856.291 | 10,978.542 | 12,340.576 | 11,617.564 | 10,567.685 | 9,432.256 | 8,905.518 | 8,222.772 | 7,563.632 | 7,200.585 | 6,616.201 | 6,147.963 | 5,758.425 | 5,253.362 | 4,728.349 | 4,313.204 | 3,987.676 | 3,799.385 | 3,314.919 | 2,957.794 | 2,900.414 | 2,751.241 | 2,617.148 | 2,479.273 | 2,349.006 | 2,159.761 | 1,984.853 | 1,862.636 | 1,949.559 | 2,007.126 | 1,873.815 | 1,808.056 | 1,868.679 | 1,722.388 | 1,770.045 | 1,678.236 | 1,693.287 | 1,610.94 | 1,471.718 | 1,510.843 | 1,400.006 | 1,244.443 | 1,105.175 | 948.325 | 869.452 | 706.331 | 570.444 | 521.764 | 438.619 | 109.655 | 109.655 | 109.655 | 57.642 | 57.642 | 57.642 | 57.642 | 38.35 | 38.35 | 38.35 | 38.35 | 31.645 | 31.645 | 31.645 | 31.645 | 29.999 | 29.999 | 29.999 | 29.999 |
Totaal passiva en aandeelhoudersvermogen
| 27,791.277 | 26,399.916 | 23,088.598 | 16,548.369 | 16,361.172 | 14,950.997 | 13,430.744 | 12,701.975 | 13,869.811 | 13,146.851 | 12,103.11 | 10,490.851 | 9,999.17 | 9,212.484 | 8,380.982 | 7,960.818 | 7,304.696 | 6,808.222 | 6,348.614 | 5,763.559 | 5,201.426 | 4,761.342 | 4,336.22 | 4,223.298 | 3,644.86 | 3,208.598 | 3,158.775 | 3,071.25 | 2,891.526 | 2,737.019 | 2,635.356 | 2,319.726 | 2,125.142 | 2,008.815 | 2,114.262 | 2,210.811 | 2,028.612 | 2,179.99 | 2,019.552 | 1,894.657 | 1,918.985 | 2,022.067 | 1,853.27 | 1,782.731 | 1,614.044 | 1,661.281 | 1,568.732 | 1,408.684 | 1,263.61 | 1,234.623 | 1,062.654 | 849.674 | 674.685 | 628.86 | 545.756 | 136.439 | 136.439 | 136.439 | 83.869 | 83.869 | 83.869 | 83.869 | 61.519 | 61.519 | 61.519 | 61.519 | 40.795 | 40.795 | 40.795 | 40.795 | 36.711 | 36.711 | 36.711 | 36.711 |