PT Astra Agro Lestari Tbk
IDX:AALI.JK
6000 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 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 | 2010 Q4 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,366,554 | 3,987,501 | 3,067,128 | 2,089,508 | 2,522,256 | 1,331,063 | 1,912,641 | 1,619,616 | 4,873,551 | 1,956,801 | 3,993,025 | 3,896,022 | 3,874,116 | 2,532,318 | 1,810,842 | 978,892 | 1,744,996 | 1,152,117 | 1,470,866 | 383,366 | 463,707 | 375,074 | 42,758 | 49,082 | 194,577 | 106,939 | 294,238 | 262,292 | 388,510 | 511,485 | 577,828 | 531,583 | 344,161 | 3,285,860 | 235,138 | 294,441 | 443,062 | 653,897 | 513,478 | 611,181 | 546,953 | 691,915 | 546,868 | 709,090 | 496,142 | 199,008 | 247,263 | 227,769 | 263,394 | 349,367 | 558,001 | 838,190 | 1,581,790 | 1,316,810 | 1,240,781 | 426,161 | 1,047,806 |
Kortetermijnbeleggingen
| -489 | 0 | 0 | 0 | -2,505,337 | -3,158,998 | -75,799 | -220,723 | -417,673 | -406,756 | -393,102 | -2,074,552 | -2,114,796 | -2,420,783 | -2,977,796 | -2,942,415 | -2,531,608 | -2,764,482 | -3,429,953 | -3,328,454 | -3,063,778 | -2,611,923 | -2,753,153 | -2,707,421 | -2,060,585 | -2,001,976 | -1,737,767 | -1,607,376 | -1,496,085 | -1,203,841 | -1,385,009 | -1,378,298 | -1,466,827 | -1,415,632 | -1,405,751 | -1,394,383 | -1,330,426 | -1,239,975 | -1,094,692 | -609,568 | -640,347 | -630,378 | -621,706 | -592,141 | -671,353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 4,366,554 | 3,987,501 | 3,067,128 | 2,089,508 | 2,522,256 | 1,331,063 | 1,912,641 | 1,619,616 | 4,873,551 | 1,956,801 | 3,993,025 | 3,896,022 | 3,874,116 | 2,532,318 | 1,810,842 | 978,892 | 1,744,996 | 1,152,117 | 1,470,866 | 383,366 | 463,707 | 375,074 | 42,758 | 49,082 | 194,577 | 106,939 | 294,238 | 262,292 | 388,510 | 511,485 | 577,828 | 531,583 | 344,161 | 3,285,860 | 235,138 | 294,441 | 443,062 | 653,897 | 513,478 | 611,181 | 546,953 | 691,915 | 546,868 | 709,090 | 496,142 | 199,008 | 247,263 | 227,769 | 263,394 | 349,367 | 558,001 | 838,190 | 1,581,790 | 1,316,810 | 1,240,781 | 426,161 | 1,047,806 |
Nettovorderingen
| 0 | 738,785 | 711,986 | 674,487 | 778,563 | 841,831 | 722,542 | 848,770 | 443,184 | 430,528 | 420,038 | 458,135 | 746,983 | 593,514 | 618,129 | 765,849 | 352,547 | 610,200 | 439,793 | 368,739 | 451,378 | 546,028 | 354,993 | 616,624 | 497,699 | 632,782 | 275,065 | 547,538 | 585,577 | 567,649 | 597,375 | 527,273 | 197,816 | 144,456 | 177,184 | 45,639 | 76,233 | 67,606 | 22,558 | 33,206 | 10,305 | 117,578 | 46,477 | 3,923 | 28,379 | 6,865 | 13,414 | 40,217 | 0 | 0 | 0 | 29,362 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 2,545,155 | 2,885,830 | 2,947,942 | 3,122,454 | 3,088,531 | 3,511,113 | 3,285,378 | 3,395,206 | 3,723,902 | 4,713,719 | 3,610,353 | 3,314,969 | 2,688,495 | 3,146,959 | 2,601,144 | 2,423,737 | 2,463,711 | 2,095,812 | 2,488,408 | 2,160,783 | 2,425,201 | 2,304,239 | 2,400,134 | 2,543,190 | 3,053,080 | 2,639,468 | 2,115,147 | 2,018,104 | 2,139,938 | 2,211,302 | 2,576,331 | 2,097,204 | 1,758,963 | 1,558,357 | 1,642,223 | 1,691,575 | 1,426,894 | 1,462,020 | 1,600,444 | 1,278,120 | 1,684,783 | 1,418,851 | 1,359,223 | 802,978 | 1,075,588 | 888,502 | 1,137,317 | 1,249,050 | 1,294,893 | 888,976 | 892,311 | 769,903 | 994,270 | 853,978 | 624,694 | 686,755 | 715,717 |
Overige vlottende activa
| 683,277 | 889,259 | 1,249,843 | 1,231,753 | 1,416,341 | 1,226,336 | 1,719,904 | 1,527,016 | 1,829,275 | 2,289,544 | 3,941,731 | 1,745,082 | 1,527,401 | 1,357,064 | 1,670,785 | 1,769,412 | 1,925,064 | 1,817,659 | 1,576,604 | 1,559,123 | 1,791,460 | 1,857,810 | 1,797,744 | 1,291,732 | 1,965,490 | 2,163,381 | 1,926,529 | 47,372 | 1,288,566 | 1,188,785 | 1,133,206 | 1,574,023 | 810,309 | 911,552 | 845,539 | 782,468 | 622,416 | 624,211 | 605,716 | 481,108 | 536,644 | 532,151 | 388,009 | 175,703 | 515,809 | 558,530 | 422,613 | 303,576 | 516,594 | 514,684 | 429,815 | 248,932 | 330,949 | 217,566 | 185,702 | 178,437 | 300,367 |
Totaal vlottende activa
| 8,305,113 | 8,501,375 | 7,976,899 | 7,118,202 | 7,805,691 | 6,910,343 | 7,640,465 | 7,390,608 | 10,869,912 | 9,390,592 | 10,323,025 | 9,414,208 | 8,951,689 | 7,629,855 | 6,700,900 | 5,937,890 | 6,676,507 | 5,675,788 | 5,975,671 | 4,472,011 | 5,131,746 | 5,083,151 | 4,595,629 | 4,500,628 | 5,710,846 | 5,542,570 | 4,610,979 | 4,245,730 | 4,402,591 | 4,479,221 | 4,884,740 | 4,051,544 | 3,111,249 | 5,900,225 | 2,900,084 | 2,814,123 | 2,568,605 | 2,807,734 | 2,742,196 | 2,403,615 | 2,778,685 | 2,760,495 | 2,340,577 | 1,691,694 | 2,115,918 | 1,646,040 | 1,807,193 | 1,780,395 | 2,074,881 | 1,753,027 | 1,880,127 | 1,886,387 | 2,907,009 | 2,388,354 | 2,051,177 | 1,291,353 | 2,063,890 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 17,752,634 | 17,847,310 | 17,981,756 | 18,105,649 | 17,877,036 | 17,874,131 | 17,879,710 | 17,996,321 | 17,749,795 | 17,684,734 | 17,700,249 | 17,781,227 | 17,522,235 | 17,530,360 | 17,607,054 | 17,741,481 | 17,675,412 | 17,784,273 | 17,907,500 | 18,030,998 | 18,115,947 | 18,098,437 | 18,110,431 | 18,135,744 | 17,874,426 | 17,771,128 | 17,754,753 | 17,733,131 | 17,651,650 | 17,575,311 | 17,497,248 | 17,334,811 | 17,314,716 | 17,013,872 | 16,704,220 | 16,509,560 | 16,135,116 | 15,808,929 | 15,290,099 | 14,852,284 | 13,815,791 | 12,941,510 | 12,460,283 | 12,018,826 | 11,107,600 | 10,641,640 | 10,233,693 | 9,894,266 | 4,488,782 | 4,197,637 | 3,747,285 | 3,424,194 | 3,153,919 | 2,966,120 | 2,686,910 | 2,564,029 | 2,480,007 |
Goodwill
| 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 0 | 0 | 55,951 | 0 | 0 | 53,327 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 53,327 | 56,547 | 60,060 |
Langetermijnbeleggingen
| 382,731 | 435,784 | 448,757 | 522,243 | 3,032,041 | 3,680,474 | 616,581 | 767,254 | 889,136 | 691,825 | 720,682 | 2,405,456 | 2,438,316 | 2,681,352 | 3,221,623 | 3,197,945 | 2,672,206 | 2,946,062 | 3,545,642 | 3,495,521 | 3,240,313 | 2,795,157 | 2,943,420 | 2,880,387 | 2,187,452 | 2,181,081 | 1,941,487 | 1,795,411 | 1,705,853 | 1,423,051 | 1,631,694 | 1,649,985 | 1,727,844 | 1,726,415 | 1,687,740 | 1,503,598 | 1,377,225 | 1,328,305 | 1,190,339 | 638,781 | 659,150 | 649,468 | 641,075 | 600,523 | 679,735 | 612,671 | 516,697 | 429,174 | 430,501 | 440,845 | 92,246 | 4,238,248 | 94,422 | 92,003 | 3,512,460 | 0 | 0 |
Belastingvorderingen
| 509,197 | 513,170 | 501,440 | 481,033 | 549,162 | 549,663 | 560,583 | 551,273 | 593,190 | 518,843 | 612,126 | 626,433 | 549,309 | 564,691 | 647,508 | 723,020 | 731,574 | 719,121 | 804,288 | 825,031 | 900,877 | 868,969 | 848,612 | 838,940 | 888,044 | 892,976 | 939,871 | 994,046 | 1,045,071 | 1,005,596 | 986,579 | 1,021,615 | 367,141 | 331,768 | 311,448 | 304,729 | 396,427 | 262,426 | 238,001 | 203,957 | 158,106 | 147,599 | 143,728 | 173,891 | 262,044 | 211,114 | 156,634 | 109,036 | 135,134 | 130,248 | 128,522 | 99,613 | 66,344 | 65,459 | 58,291 | 99,779 | 96,587 |
Overige niet-vlottende activa
| 2,102,977 | 2,296,894 | 2,587,334 | 2,563,165 | 54,653 | 144,863 | 2,635,012 | 2,487,933 | 2,480,666 | 1,892,048 | 1,820,744 | 116,631 | 176,511 | 226,813 | 235,981 | 124,944 | 302,128 | 200,075 | 929,547 | 94,612 | 205,858 | 260,166 | 346,060 | 445,317 | 601,687 | 392,067 | 161,834 | 111,157 | 94,282 | 87,106 | 124,061 | 112,216 | 376,225 | 380,024 | 321,273 | 324,410 | 471,472 | 441,980 | 426,684 | 403,741 | 698,933 | 652,559 | 534,876 | 422,305 | 334,905 | 264,530 | 199,642 | 150,998 | 4,855,395 | 4,745,234 | 4,932,423 | 500,102 | 4,333,061 | 4,125,091 | 429,634 | 3,761,167 | 3,522,240 |
Totaal niet-vlottende activa
| 20,803,490 | 21,149,109 | 21,575,238 | 21,728,041 | 21,568,843 | 22,305,082 | 21,747,837 | 21,858,732 | 21,768,738 | 20,843,401 | 20,909,752 | 20,985,698 | 20,742,322 | 21,059,167 | 21,768,117 | 21,843,341 | 21,437,271 | 21,705,482 | 23,242,928 | 22,502,113 | 22,518,946 | 22,078,680 | 22,304,474 | 22,356,339 | 21,607,560 | 21,293,203 | 20,853,896 | 20,689,696 | 20,552,807 | 20,147,015 | 20,295,533 | 20,174,578 | 19,841,877 | 19,508,030 | 19,080,632 | 18,698,248 | 18,436,191 | 17,897,591 | 17,201,074 | 16,154,714 | 15,387,931 | 14,447,087 | 13,835,913 | 13,271,496 | 12,440,235 | 11,785,906 | 11,162,617 | 10,639,425 | 9,965,763 | 9,569,915 | 8,956,427 | 8,318,108 | 7,703,697 | 7,304,624 | 6,740,622 | 6,481,522 | 6,158,894 |
Totaal activa
| 29,108,603 | 29,650,484 | 29,552,137 | 28,846,243 | 29,374,534 | 29,215,425 | 29,388,302 | 29,249,340 | 32,638,650 | 30,233,993 | 31,232,777 | 30,399,906 | 29,694,011 | 28,689,022 | 28,469,017 | 27,781,231 | 28,113,778 | 27,381,270 | 29,218,599 | 26,974,124 | 27,650,692 | 27,161,831 | 26,900,103 | 26,856,967 | 27,318,406 | 26,835,773 | 25,464,875 | 24,935,426 | 24,955,398 | 24,626,236 | 25,180,273 | 24,226,122 | 22,953,126 | 25,408,255 | 21,980,716 | 21,512,371 | 21,004,796 | 20,705,325 | 19,943,270 | 18,558,329 | 18,166,616 | 17,207,582 | 16,176,490 | 14,963,190 | 14,556,153 | 13,431,946 | 12,969,810 | 12,419,820 | 12,040,644 | 11,322,942 | 10,836,554 | 10,204,495 | 10,610,706 | 9,692,978 | 8,791,799 | 7,772,875 | 8,222,784 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 814,911 | 919,059 | 937,592 | 842,064 | 987,567 | 348,800 | 988,853 | 1,224,423 | 1,319,127 | 825,934 | 1,142,178 | 1,026,717 | 863,952 | 854,548 | 899,096 | 770,264 | 1,005,311 | 716,231 | 868,417 | 826,845 | 988,659 | 1,066,876 | 1,081,892 | 1,088,831 | 1,163,307 | 1,239,427 | 1,009,113 | 832,513 | 765,307 | 970,399 | 1,066,378 | 940,108 | 858,168 | 725,416 | 666,188 | 733,535 | 765,813 | 1,022,185 | 904,017 | 922,942 | 1,144,439 | 955,236 | 1,206,310 | 719,632 | 804,348 | 567,304 | 697,097 | 565,421 | 734,728 | 730,825 | 715,551 | 521,839 | 662,618 | 481,916 | 348,847 | 345,444 | 541,896 |
Kortlopende schulden
| 1,604,450 | 2,416,229 | 2,265,598 | 2,195,096 | 2,317,306 | -1,135,709 | -223,194 | -133,735 | 4,057,908 | 3,749,912 | 3,547,529 | 3,304,359 | 0 | 0 | 0 | 0 | 0 | 0 | 760,400 | 183,153 | 72,861 | 1,875,573 | 1,124,483 | 925,104.95 | 482,453 | 897,758 | 219,507 | 496,372 | 3,681,573 | 2,381,755 | 1,980,173 | 1,523,338 | 1,125,129 | 1,881,966 | 2,121,506 | 2,024,860 | 3,637,446 | 3,468,368 | 2,597,719 | 2,299,175 | 3,302,244 | 2,897,120 | 2,097,163 | 2,151,581 | 2,039,532 | 1,693,132 | 976,115 | 971,950 | 485,580 | 821,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 191,698 | 68,805 | 101,299 | 54,071 | 155,420 | 148,243 | 226,096 | 225,982 | 200,391 | 203,564 | 651,553 | 575,841 | 446,304 | 301,932 | 311,860 | 222,619 | 159,979 | 113,517 | 157,563 | 91,866 | 80,526 | 98,472 | 120,236 | 137,799 | 162,035 | 275,928 | 307,376 | 328,460 | 284,125 | 273,947 | 356,426 | 272,697 | 224,674 | 214,547 | 231,124 | 166,082 | 244,113 | 261,696 | 391,574 | 442,658 | 415,014 | 367,165 | 323,924 | 317,463 | 235,588 | 226,305 | 336,986 | 381,999 | 271,079 | 231,103 | 339,293 | 354,787 | 310,680 | 298,442 | 302,455 | 282,565 | 295,519 |
Uitgestelde opbrengsten
| 293,342 | 298,236 | 276,878 | 180,725 | 958,426 | 859,879 | 336,381 | 202,807 | 141,224 | 208,715 | 223,174 | 1,153,457 | 213,902 | 278,918 | 165,205 | 0 | 0 | 0 | 643,215 | 428,870 | 926,801 | 766,847 | 726,936 | 743,973 | 1,290,097 | 1,085,431 | 835,461 | 789,120 | 1,527,215 | 755,367 | 1,197,039 | 959,565 | 982,952 | 681,407 | 932,426 | 718,928 | 1,256,247 | 1,030,580 | 1,070,884 | 865,594 | 1,337,647 | 1,544,186 | 962,378 | 858,882 | 1,234,703 | 918,155 | 1,055,134 | 1,033,132 | 1,309,483 | 1,027,275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 987,891 | 705,983 | 605,207 | 489,983 | 901,905 | 556,300 | 485,524 | 394,727 | 1,165,722 | 684,152 | 655,451 | 425,212 | 901,619 | 574,170 | 680,246 | 799,623 | 745,347 | 691,860 | 677,393 | 408,854 | 602,369 | 493,451 | 450,417 | 367,745 | 885,277 | 489,682 | 421,183 | 295,998 | 929,883 | 457,898 | 392,165 | 224,528 | 777,486 | 502,826 | 743,994 | 597,656 | 1,057,972 | 805,913 | 707,908 | 446,180 | 1,349,396 | 1,207,941 | 667,600 | 570,589 | 1,292,486 | 729,755 | 747,665 | 681,170 | 1,478,565 | 875,070 | 589,334 | 563,725 | 1,455,084 | 889,582 | 410,550 | 605,515 | 459,480 |
Totaal kortlopende verplichtingen
| 3,892,292 | 4,459,708 | 4,302,613 | 3,882,141 | 4,606,563 | 2,413,579 | 2,041,854 | 2,052,939 | 6,638,214 | 5,633,435 | 6,257,746 | 5,960,396 | 2,425,777 | 2,009,568 | 2,056,407 | 1,792,506 | 1,910,637 | 1,521,608 | 2,496,755 | 1,566,765 | 2,267,275 | 3,939,961 | 3,159,269 | 3,076,530 | 3,681,899 | 3,584,508 | 2,243,875 | 2,309,417 | 6,316,033 | 4,069,147 | 4,679,677 | 3,942,967 | 3,326,777 | 3,324,755 | 3,762,812 | 3,522,133 | 5,705,344 | 5,558,162 | 4,601,218 | 4,110,955 | 6,211,093 | 5,427,462 | 4,294,997 | 3,759,265 | 4,371,954 | 3,216,496 | 2,757,863 | 2,600,540 | 2,969,952 | 2,658,798 | 1,644,178 | 1,440,351 | 2,428,382 | 1,669,940 | 1,061,852 | 1,233,524 | 1,296,895 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,589,916 | 1,689,646 | 1,689,475 | 1,689,754 | 1,192,108 | 3,448,718 | 3,949,264 | 4,048,767 | 3,281,008 | 2,220,370 | 2,144,732 | 1,606,564 | 5,035,142 | 5,095,207 | 5,087,277 | 4,886,554 | 5,239,392 | 5,010,168 | 6,523,580 | 4,884,122 | 5,642,919 | 3,523,163 | 3,547,983 | 3,606,303 | 3,717,374 | 3,585,194 | 2,790,796 | 3,369,334 | 0 | 2,041,651 | 1,473,271 | 2,115,811 | 2,346,887 | 5,030,366 | 5,485,159 | 5,707,964 | 3,562,534 | 3,149,605 | 2,851,621 | 2,127,758 | 312,933 | 311,693 | 415,771 | 571,359 | 375,003 | 393,023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 502,438 | 495,992 | 0 | 0 | 0 | 0 | 0 | 525,380 | 674,745 | 688,562 | 725,174 | 737,379 | 708,023 | 689,130 | 0 | 651,344 | 0 | 0 | 0 | 0 | 0 | 0 | 631,468 | 610,111 | 0 | 0 | 0 | 0 | 0 | 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
| 226,310 | 241,626 | 235,952 | 239,365 | 208,135 | 212,834 | 201,515 | 221,288 | 223,855 | 199,080 | 211,618 | 209,251 | 182,999 | 172,129 | 147,490 | 133,160 | 136,007 | 119,451 | 164,377 | 142,484 | 110,063 | 120,561 | 110,939 | 116,217 | 105,990 | 92,524 | 90,083 | 80,668 | 71,326 | 66,141 | 62,861 | 56,977 | 85,336 | 81,973 | 76,071 | 70,564 | 63,575 | 61,559 | 59,195 | 59,306 | 40,305 | 39,131 | 37,958 | 36,138 | 22,945 | 23,048 | 25,857 | 29,114 | 28,585 | 28,719 | 28,854 | 33,321 | 38,912 | 37,798 | 36,945 | 34,211 | 33,108 |
Overige niet-vlottende verplichtingen
| 499,277 | 511,418 | 507,795 | 468,977 | 81,930 | 162,216 | 707,662 | 683,125 | 842,733 | 831,916 | 911,165 | 401,762 | 120,904 | 87,589 | 79,017 | 246,459 | 16,426 | 32,425 | 670,237 | 99,538 | 633,866 | 617,043 | 600,216 | 583,395 | 674,184 | 652,826 | 20,128 | 110,126 | 569,805 | 550,756 | 531,708 | 516,885 | 610,016 | 629,812 | 602,887 | 583,487 | 501,002 | 484,163 | 462,029 | 482,130 | 435,471 | 421,457 | 407,477 | 364,707 | 526,329 | 506,181 | 462,883 | 424,755 | 455,897 | 438,667 | 421,437 | 304,665 | 284,027 | 267,933 | 235,745 | 190,315 | 181,956 |
Totaal niet-vlottende verplichtingen
| 2,315,503 | 2,442,690 | 2,433,222 | 2,398,096 | 2,487,049 | 4,815,752 | 4,858,441 | 4,953,180 | 4,347,596 | 3,251,366 | 3,267,515 | 3,268,337 | 6,688,535 | 6,732,049 | 6,764,132 | 6,740,931 | 6,807,871 | 6,540,304 | 7,358,194 | 6,428,832 | 6,386,848 | 4,260,767 | 4,259,138 | 4,305,915 | 4,497,548 | 4,330,544 | 4,163,943 | 4,089,571 | 641,131 | 2,658,548 | 2,067,840 | 2,689,673 | 3,042,239 | 5,660,178 | 6,088,046 | 6,291,451 | 4,063,536 | 3,633,768 | 3,313,650 | 2,609,888 | 748,404 | 733,150 | 823,248 | 936,066 | 901,332 | 899,204 | 488,740 | 453,869 | 484,482 | 467,386 | 450,291 | 337,986 | 322,939 | 305,731 | 272,690 | 224,526 | 215,064 |
Totaal passiva
| 6,207,795 | 6,902,398 | 6,735,835 | 6,280,237 | 7,093,612 | 7,229,331 | 6,900,295 | 7,006,119 | 10,985,810 | 8,884,801 | 9,525,261 | 9,228,733 | 9,114,312 | 8,741,617 | 8,820,539 | 8,533,437 | 8,718,508 | 8,061,912 | 9,854,949 | 7,995,597 | 8,654,123 | 8,200,728 | 7,418,407 | 7,382,445 | 8,179,447 | 7,915,052 | 6,407,818 | 6,398,988 | 6,957,164 | 6,727,695 | 6,747,517 | 6,632,640 | 6,369,016 | 8,984,933 | 9,850,858 | 9,813,584 | 9,768,880 | 9,191,930 | 7,914,868 | 6,720,843 | 6,959,497 | 6,160,612 | 5,118,245 | 4,695,331 | 5,273,286 | 4,115,700 | 3,246,603 | 3,054,409 | 3,454,434 | 3,126,184 | 2,094,469 | 1,778,337 | 2,751,321 | 1,975,671 | 1,334,542 | 1,458,050 | 1,511,959 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,398 | 21,051 | 141,406 | 585,804 | 167,919 | 114,547 | 159,996 | 164,066 | 33,444 | 33,444 | 33,444 | 33,444 | 33,444 | 33,444 | 33,444 | 33,444 | 2,401 | 2,401 | 0 | 0 | 0 | 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
| 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 |
Ingehouden winsten
| 17,315,202 | 17,176,766 | 17,223,827 | 16,993,298 | 16,756,568 | 16,481,388 | 16,952,507 | 16,727,788 | 16,171,907 | 15,928,918 | 16,294,020 | 15,810,568 | 15,268,254 | 14,659,322 | 14,466,891 | 14,304,458 | 14,058,783 | 13,948,972 | 14,022,443 | 13,651,380 | 13,552,776 | 13,525,774 | 13,994,000 | 13,989,234 | 13,678,557 | 13,486,975 | 13,562,028 | 13,065,548 | 12,513,634 | 12,436,018 | 12,940,600 | 12,136,445 | 11,187,985 | 11,053,676 | 10,679,079 | 10,256,340 | 9,813,837 | 10,113,282 | 10,571,824 | 10,390,930 | 9,786,141 | 9,655,791 | 9,630,688 | 8,866,126 | 7,930,059 | 7,988,103 | 8,343,989 | 8,000,703 | 7,484,064 | 7,132,805 | 7,646,540 | 7,268,639 | 6,723,177 | 6,605,413 | 6,340,711 | 5,259,583 | 5,627,367 |
Overige gereserveerde algehele resultaten
| 192,500 | 186,917 | 191,826 | 181,408 | 174,114 | 169,496 | 164,710 | 148,354 | 130,532 | 91,406 | 31,371 | 729 | -26,398 | -21,051 | -141,406 | -585,804 | -167,919 | -114,547 | -159,996 | -164,066 | -33,444 | -33,444 | -33,444 | -33,444 | -33,444 | -33,444 | -33,444 | -33,444 | -2,401 | -2,401 | 0 | 0 | 0 | 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
| 3,878,995 | 3,653,051 | 3,653,051 | 3,653,051 | 3,878,995 | 3,878,995 | 3,878,995 | 3,878,995 | 3,878,995 | 3,878,995 | 3,653,051 | 3,653,051 | 3,852,597 | 3,857,944 | 3,737,589 | 3,878,995 | 3,711,076 | 3,764,448 | 3,718,999 | 3,714,929 | 3,845,551 | 3,845,551 | 3,845,551 | 3,845,551 | 3,619,607 | 3,619,607 | 3,619,607 | 3,449,747 | 3,876,594 | 3,876,594 | 4,036,495 | 3,878,995 | 4,036,495 | 3,874,316 | 83,603 | 83,603 | 83,603 | 83,603 | 83,603 | 87,205 | 83,603 | 83,603 | 83,603 | 83,603 | 83,603 | 241,103 | 241,103 | 241,103 | 11,478 | 11,478 | 11,478 | 241,103 | 83,603 | 83,603 | 241,103 | 83,603 | 83,603 |
Totaal eigen vermogen van aandeelhouders
| 22,349,041 | 22,205,022 | 22,256,992 | 22,016,045 | 21,738,577 | 21,458,779 | 21,925,112 | 21,684,037 | 21,110,334 | 20,828,219 | 21,133,286 | 20,619,192 | 20,049,751 | 19,446,166 | 19,133,380 | 18,752,493 | 18,924,703 | 18,868,264 | 18,896,286 | 18,521,153 | 18,553,171 | 18,526,169 | 18,994,395 | 18,989,629 | 18,678,952 | 18,487,370 | 18,562,423 | 18,065,943 | 17,545,072 | 17,467,456 | 17,939,439 | 17,135,284 | 16,186,824 | 16,047,836 | 11,707,555 | 11,284,816 | 10,842,313 | 11,141,758 | 11,600,300 | 11,419,406 | 10,814,617 | 10,684,267 | 10,659,164 | 9,894,602 | 8,958,535 | 9,016,579 | 9,372,465 | 9,029,179 | 8,282,915 | 7,931,656 | 8,445,391 | 8,139,615 | 7,594,153 | 7,476,389 | 7,211,687 | 6,130,559 | 6,498,343 |
Totaal eigen vermogen
| 22,900,808 | 22,748,086 | 22,816,302 | 22,566,006 | 22,280,922 | 21,986,094 | 22,488,007 | 22,243,221 | 21,652,840 | 21,349,192 | 21,707,516 | 21,171,173 | 20,579,699 | 19,947,405 | 19,648,478 | 19,247,794 | 19,395,270 | 19,319,358 | 19,363,650 | 18,978,527 | 18,996,569 | 18,961,103 | 19,481,696 | 19,474,522 | 19,138,959 | 18,920,721 | 19,057,057 | 18,536,438 | 17,998,234 | 17,898,541 | 18,432,756 | 17,593,482 | 16,584,110 | 16,423,322 | 12,129,858 | 11,698,787 | 11,235,916 | 11,513,395 | 12,028,402 | 11,837,486 | 11,207,119 | 11,046,970 | 11,058,245 | 10,267,859 | 9,282,867 | 9,316,246 | 9,723,207 | 9,365,411 | 8,586,210 | 8,196,758 | 8,742,085 | 8,426,158 | 7,859,385 | 7,717,307 | 7,457,257 | 6,314,825 | 6,710,825 |
Totaal passiva en aandeelhoudersvermogen
| 29,108,603 | 29,650,484 | 29,552,137 | 28,846,243 | 29,374,534 | 29,215,425 | 29,388,302 | 29,249,340 | 32,638,650 | 30,233,993 | 31,232,777 | 30,399,906 | 29,694,011 | 28,689,022 | 28,469,017 | 27,781,231 | 28,113,778 | 27,381,270 | 29,218,599 | 26,974,124 | 27,650,692 | 27,161,831 | 26,900,103 | 26,856,967 | 27,318,406 | 26,835,773 | 25,464,875 | 24,935,426 | 24,955,398 | 24,626,236 | 25,180,273 | 24,226,122 | 22,953,126 | 25,408,255 | 21,980,716 | 21,512,371 | 21,004,796 | 20,705,325 | 19,943,270 | 18,558,329 | 18,166,616 | 17,207,582 | 16,176,490 | 14,963,190 | 14,556,153 | 13,431,946 | 12,969,810 | 12,419,820 | 12,040,644 | 11,322,942 | 10,836,554 | 10,204,495 | 10,610,706 | 9,692,978 | 8,791,799 | 7,772,875 | 8,222,784 |