PT Mahaka Media Tbk
IDX:ABBA.JK
28 (IDR) • At close November 5, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18,757.198 | 19,358.07 | 15,986.215 | 31,456.535 | 11,090.043 | 9,180.112 | 19,456.82 | 74,448.866 | 141,866.097 | 169,463.766 | 180,489.4 | 18,722.391 | 15,541.626 | 14,470.277 | 16,563.567 | 26,724.525 | 28,067.55 | 33,364.842 | 19,264.127 | 23,376.146 | 29,409.823 | 22,298.105 | 34,950.986 | 36,153.783 | 31,542.698 | 25,548.123 | 39,228.853 | 47,561.973 | 25,312.592 | 25,536.442 | 22,523.432 | 33,473.431 | 14,043.775 | 10,428.606 | 13,357.348 | 19,612.209 | 11,175.746 | 12,667.611 | 18,307.272 | 18,932.756 | 9,193.207 | 9,805.825 | 9,045.529 | 9,709.911 | 9,818.812 | 7,805.507 | 12,892.441 | 13,071.138 | 11,709.336 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -37,713.029 | -38,004.898 | -37,919.375 | -38,131.994 | -17,496.995 | -27,291.148 | -26,641.408 | -26,406.539 | 6,817.942 | -23,586.953 | -13,556.792 | -32.011 | 2,468.504 | 1,760.64 | 2,085.425 | 3,092.585 | 649.929 | 261.141 | 435.196 | 3,936.989 | 366.776 | 737.568 | 1,033.283 | 1,249.865 | 895.189 | 1,388.787 | 1,093.385 | 1,049.1 | 1,944.391 | 2,207.753 | 1,675.014 | 1,590.775 | 2,135.583 | 1,665.671 | 1,427.246 | 1,911.405 | 9,208.05 | 0 | 0 | -40,772.066 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 18,757.198 | 19,358.07 | 15,986.215 | 31,456.535 | 11,090.043 | 9,180.112 | 19,456.82 | 74,448.866 | 141,866.097 | 169,463.766 | 180,489.4 | 18,722.391 | 22,359.567 | 14,470.277 | 16,563.567 | 26,692.515 | 30,536.055 | 35,125.482 | 21,349.552 | 26,468.731 | 30,059.752 | 22,559.247 | 35,386.181 | 40,090.771 | 31,909.473 | 26,285.691 | 40,262.137 | 48,811.838 | 26,207.782 | 26,925.229 | 23,616.816 | 34,522.531 | 15,988.166 | 12,636.359 | 15,032.362 | 21,202.984 | 13,311.329 | 14,333.282 | 19,734.519 | 20,844.162 | 18,401.257 | 9,805.825 | 9,045.529 | 9,709.911 | 9,818.812 | 7,805.507 | 12,892.441 | 13,071.138 | 11,709.336 |
Nettovorderingen
| 44,204.669 | 44,837.218 | 51,001.726 | 54,736.773 | 44,924.912 | 38,782.068 | 44,851.679 | 43,549.988 | 26,928.103 | 9,868.732 | 29,834.383 | 21,755.084 | 41,024.87 | 19,501.711 | 46,752.674 | 15,894.15 | 122,478.5 | 60,365.993 | 113,112.697 | 56,162.85 | 79,977.782 | 88,768.516 | 74,636.112 | 69,650.697 | 88,513.002 | 84,744.282 | 58,902.127 | 82,666.113 | 1,151.416 | 111,057.495 | 1,134.381 | 513.334 | 163,606.854 | 497.094 | 486.775 | 526.197 | 184,129.973 | 196,864.487 | 934.486 | 1,062.054 | -9,208.05 | 158,044.567 | 128,939.34 | 132,697.328 | 117,705.283 | 122,975.049 | 104,510.872 | 113,441.345 | 99,661.489 |
Voorraad
| 3,066.806 | 3,947.006 | 4,165.206 | 4,507.336 | 4,172.726 | 4,252.183 | 4,197.213 | 4,283.886 | 4,732.169 | 4,491.918 | 4,797.828 | 4,781.437 | 2,950.79 | 3,931.718 | 4,566.057 | 4,693.148 | 6,493.439 | 6,688.959 | 7,194.834 | 6,921.42 | 8,048.388 | 8,251.022 | 8,575.23 | 6,871.61 | 6,986.593 | 7,698.408 | 6,803.067 | 4,666.524 | 5,212.15 | 6,717.68 | 6,011.208 | 6,060.375 | 7,884.356 | 8,206.304 | 9,471.123 | 8,064.431 | 7,622.63 | 7,766.817 | 8,558.691 | 8,517.314 | 9,824.416 | 8,622.335 | 8,578.711 | 10,113.312 | 13,167.979 | 14,128.317 | 16,959.863 | 14,532.752 | 15,673.995 |
Overige vlottende activa
| 42,900.578 | 39,314.02 | 38,343.565 | 35,261.165 | 46,010.834 | 54,540.865 | 55,500.951 | 63,621.746 | 60,044.182 | 21,174.615 | 10,027.276 | 29,245.516 | 46,199.458 | 24,476.478 | -0 | 32,751.929 | 0 | 109,409.898 | 121,361.039 | 103,696.821 | 89,519.25 | 12,255.69 | 20,909.375 | 84,092.607 | 20,401.204 | 19,065.998 | 17,401.504 | 94,545.221 | 117,990.649 | -0 | 108,914.847 | 115,676.962 | -0 | 154,161.553 | 144,815.452 | 136,227.152 | 0 | 0 | 185,057.637 | 167,267.217 | 213,107.764 | 56,974.35 | 53,355.309 | 162,625 | 69,276.716 | 54,136.626 | 58,081.647 | 58,093.545 | 50,668.043 |
Totaal vlottende activa
| 108,929.251 | 107,456.315 | 109,496.711 | 125,961.808 | 106,198.516 | 106,755.228 | 124,006.663 | 185,904.487 | 206,642.448 | 204,999.031 | 225,148.887 | 52,749.344 | 71,509.815 | 42,878.473 | 67,882.297 | 64,137.591 | 159,507.994 | 151,224.34 | 149,905.425 | 137,086.972 | 127,627.39 | 131,834.475 | 139,506.899 | 131,054.989 | 147,810.273 | 137,794.38 | 123,368.835 | 148,023.584 | 150,561.996 | 144,700.404 | 139,677.252 | 156,773.202 | 187,479.376 | 175,501.31 | 169,805.712 | 166,020.765 | 205,063.931 | 218,964.586 | 214,285.332 | 197,690.746 | 232,125.386 | 233,447.077 | 199,918.889 | 182,448.223 | 209,968.789 | 199,045.5 | 192,444.824 | 199,138.78 | 177,712.863 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 23,090.892 | 24,553.421 | 27,945.921 | 28,809.321 | 24,967.256 | 25,137.163 | 28,153.355 | 23,152.895 | 17,710.451 | 20,135.005 | 21,862.773 | 22,752.99 | 24,360.636 | 26,664.559 | 26,270.893 | 27,904.199 | 27,428.299 | 29,115.127 | 30,970.839 | 27,963.798 | 28,046.918 | 30,245.285 | 31,841.218 | 34,237.886 | 34,796.239 | 36,287.558 | 37,581.868 | 40,083.74 | 42,020.526 | 44,237.495 | 62,472.416 | 66,250.009 | 65,816.52 | 64,591.18 | 71,790.797 | 75,311.621 | 72,724.601 | 72,728.934 | 75,735.758 | 79,240.762 | 82,895.285 | 83,583.156 | 83,568.648 | 84,023.275 | 88,583.429 | 89,410.263 | 91,396.9 | 95,118.562 | 97,935.495 |
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 | 6,655.59 | 6,655.59 | 12,481.221 | 12,481.221 | 20,263.1 | 20,263.1 | 20,263.1 | 20,263.1 | 29,728.884 | 29,728.884 | 29,728.884 | 29,728.884 | 31,643.585 | 31,643.585 | 31,643.585 | 31,643.585 | 32,708.133 | 32,708.133 | 32,708.133 | 32,708.133 | 39,046.526 |
Immateriële activa
| 13,015.554 | 14,075.108 | 14,800.528 | 15,430.56 | 15,693.141 | 16,115.401 | 16,937.988 | 17,745.665 | 17,997.937 | 17,091.057 | 17,934.257 | 18,783.936 | 19,636.396 | 20,339.317 | 21,215.992 | 21,782.265 | 22,662.017 | 23,541.768 | 24,421.52 | 25,301.271 | 26,197.18 | 26,294.902 | 27,667.559 | 27,990.939 | 29,087.711 | 29,801.316 | 9,584.412 | 31,796.635 | 33,801.214 | 35,009.979 | 1,234.541 | 1,371.713 | 2,575.323 | 2,714.944 | 2,704.743 | 1,920.398 | 4,263.471 | 2,194.74 | 2,331.911 | 2,469.083 | 2,606.254 | 3,738.816 | 5,779.612 | 3,017.768 | 4,322.782 | 3,292.11 | 3,429.281 | 3,566.453 | 3,703.624 |
Goodwill en immateriële activa
| 13,015.554 | 14,075.108 | 14,800.528 | 15,430.56 | 15,693.141 | 16,115.401 | 16,937.988 | 17,745.665 | 17,997.937 | 17,091.057 | 17,934.257 | 18,783.936 | 19,636.396 | 20,339.317 | 21,215.992 | 21,782.265 | 22,662.017 | 23,541.768 | 24,421.52 | 25,301.271 | 26,197.18 | 26,294.902 | 27,667.559 | 27,990.939 | 29,087.711 | 29,801.316 | 9,584.412 | 31,796.635 | 40,456.804 | 41,665.569 | 13,715.762 | 13,852.933 | 22,838.424 | 22,978.044 | 22,967.844 | 22,183.498 | 33,992.355 | 31,923.624 | 32,060.795 | 32,197.966 | 34,249.839 | 35,382.4 | 37,423.197 | 34,661.352 | 37,030.915 | 36,000.243 | 36,137.414 | 36,274.585 | 42,750.15 |
Langetermijnbeleggingen
| 78,364.359 | 78,356.207 | 89,623.721 | 92,465.627 | 134,401.89 | 111,331.044 | 139,128.782 | 152,519.415 | 157,801 | 198,557.354 | 295,271.951 | 419,281.707 | 332,491.1 | 287,186.229 | 123,465.051 | 86,019.581 | 53,374.183 | 70,701.341 | 153,113.67 | 181,489.298 | 245,948.224 | 237,330.152 | 244,970.727 | 242,924.433 | 258,017.43 | 221,258.133 | 148,362.977 | 129,009.28 | 125,076.22 | 134,715.224 | 151,030.27 | 134,289.684 | 80,685.962 | 80,606.091 | 79,683.935 | 81,283.644 | 81,700.275 | 80,516.714 | 78,256.572 | 76,532.903 | 80,826.961 | 86,207.01 | 80,343.745 | 118,882.07 | 79,363.959 | 77,292.57 | 76,368.591 | 74,006.628 | 69,709.831 |
Belastingvorderingen
| 7,008.382 | 6,943.47 | 7,008.382 | 7,008.382 | 6,946.408 | 8,199.067 | 8,199.067 | 8,199.067 | 9,009.245 | 9,083.071 | 9,726.592 | 9,705.609 | 10,810.636 | 10,810.636 | 11,302.122 | 11,245.023 | 28,065.009 | 23,277.398 | 23,224.677 | 20,917.42 | 22,512.815 | 0 | 0 | 21,041.182 | 0 | 0 | 0 | 15,599.305 | 18,016.323 | 17,397.589 | 18,737.285 | 18,400.258 | 17,631.48 | 21,254.625 | 18,237.677 | 16,489.606 | 15,844.437 | 13,050.834 | 13,883.893 | 11,826.184 | 15,198.63 | 0 | 0 | 14,810.531 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,420.458 | 1,470.486 | 1,654.104 | 1,460.786 | 2,307.412 | 1,394.004 | 1,363.004 | 1,363.004 | 1,363.004 | 1,363.004 | 1,359.314 | 1,359.314 | 30,845.147 | 1,259.314 | 0 | 10,560.626 | 25,626.88 | 31,068.739 | 22,453.757 | 20,151.829 | 78,477.127 | 96,414.953 | 91,874.581 | 61,095.848 | 98,607.42 | 108,508.856 | 123,438.398 | 63,713.454 | 71,767.963 | 74,137.125 | 35,274.44 | 38,242.386 | 40,885.139 | 38,047.718 | 41,650.444 | 42,829.959 | 43,897.871 | 46,868.697 | 45,564.961 | 46,434.644 | 37,455.806 | 50,974.37 | 50,296.69 | 4,351.754 | 40,508.228 | 43,019.359 | 44,662.28 | -205,399.775 | -210,395.475 |
Totaal niet-vlottende activa
| 122,899.645 | 125,398.692 | 141,032.656 | 145,174.678 | 184,316.107 | 162,176.679 | 193,782.196 | 202,980.047 | 203,881.637 | 246,229.491 | 346,154.886 | 471,883.556 | 418,143.914 | 346,260.054 | 182,254.058 | 157,511.693 | 157,156.388 | 177,704.374 | 254,184.462 | 275,823.615 | 401,182.264 | 390,285.292 | 396,354.085 | 387,290.288 | 420,508.8 | 395,855.863 | 318,967.656 | 280,202.413 | 297,337.837 | 312,153.003 | 281,230.173 | 271,035.27 | 227,857.525 | 227,477.658 | 234,330.696 | 238,098.328 | 248,159.538 | 245,088.803 | 245,501.979 | 246,232.459 | 250,626.521 | 256,146.936 | 251,632.28 | 256,728.982 | 245,486.531 | 245,722.434 | 248,565.185 | 205,399.775 | 210,395.475 |
Totaal activa
| 231,828.895 | 232,855.007 | 250,529.367 | 271,136.486 | 290,514.622 | 268,931.907 | 317,788.859 | 388,884.533 | 410,524.085 | 451,228.521 | 571,303.773 | 524,632.9 | 489,653.729 | 389,138.527 | 250,136.356 | 221,649.284 | 316,664.381 | 328,928.714 | 404,089.887 | 412,910.587 | 528,809.654 | 522,119.767 | 535,860.984 | 518,345.276 | 568,319.072 | 533,650.243 | 442,336.491 | 428,225.997 | 447,899.833 | 456,853.407 | 420,907.425 | 427,808.473 | 415,336.901 | 402,978.967 | 404,136.408 | 404,119.092 | 453,223.469 | 464,053.389 | 459,787.311 | 443,923.205 | 482,751.907 | 489,594.013 | 451,551.17 | 439,177.205 | 455,455.32 | 444,767.935 | 441,010.009 | 441,554.497 | 429,788.282 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 47,383.134 | 47,449.079 | 46,077.202 | 55,958.823 | 42,206.113 | 35,535.502 | 37,379.356 | 55,704.891 | 40,519.217 | 45,659.254 | 53,620.989 | 46,880.273 | 65,554.267 | 41,844.579 | 50,656.604 | 46,283.395 | 70,683.409 | 67,081.896 | 64,530.171 | 56,056.238 | 63,291.281 | 54,902.65 | 49,222.856 | 48,527.611 | 49,233.786 | 66,772.157 | 67,787.405 | 50,809.679 | 55,288.336 | 55,724.32 | 40,628.167 | 49,064.05 | 48,092.713 | 41,581.952 | 45,962.673 | 33,634.895 | 52,851.645 | 48,599.038 | 46,671.406 | 31,132.754 | 35,386.96 | 44,475.525 | 34,425.296 | 23,733.331 | 31,553.369 | 29,575.523 | 32,812.84 | 27,551.148 | 32,722.813 |
Kortlopende schulden
| 97,049.519 | 99,455.094 | 97,455.857 | 98,201.65 | 96,464.595 | 66,771.42 | 66,527.553 | 68,339.364 | 96,677.721 | 71,854.507 | 47,712.06 | 49,724.337 | 151,465.525 | 101,378.433 | 151,349.128 | 19,371.529 | 77,124.424 | 80,924.276 | 80,511.28 | 24,199.894 | 24,082.205 | 28,436.176 | 29,487.993 | 29,041.8 | 19,533.654 | 20,627.457 | 17,970.583 | 19,227.358 | 21,319.54 | 22,300.953 | 21,394.855 | 24,180.977 | 20,291.65 | 21,765.278 | 19,609.144 | 19,261.145 | 18,909.575 | 28,401.511 | 44,421.439 | 49,578.275 | 103,272.061 | 90,973.082 | 89,040.618 | 61,972.824 | 115,261.963 | 117,889.503 | 115,418.316 | 0 | 0 |
Belastingschulden
| 0 | 10.9 | 92.547 | 78.142 | 21,953.305 | 21,803.947 | 19,193.568 | 20,050.152 | 20,502.494 | 19,961.961 | 19,764.155 | 19,694.68 | 18,554.539 | 19,271.957 | 20,869.436 | 18,866.191 | 21,203.289 | 18,599.618 | 20,918.251 | 18,892.265 | 21,497.806 | 0 | 0 | 26,744.789 | 0 | 0 | 0 | 24,528.853 | 27,218.133 | 26,037.371 | 22,295.426 | 20,456.442 | 57,894.986 | 55,024.769 | 50,927.681 | 47,777.68 | 52,858.025 | 51,990.849 | 48,233.633 | 44,492.554 | 49,676.84 | 0 | 0 | 39,714.053 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 3,521.207 | 11,481.651 | 37,170.552 | 25,371.257 | 14,261.397 | 8,466.97 | 10,487.067 | 8,439.569 | 10,018.699 | 10,483.876 | 25,816.738 | 49,002.401 | 18,554.539 | 19,271.957 | 20,869.436 | 18,866.191 | 21,203.289 | 18,599.618 | 46,478.378 | 18,892.265 | 21,497.806 | 0 | 0 | 26,744.789 | 0 | 0 | 0 | 24,528.853 | 72,327.44 | 72,511.763 | 37,490.125 | 40,755.045 | 57,314.501 | 66,353.439 | 67,327.484 | 72,241.036 | 65,320.144 | 48,389.974 | 18,405.605 | 5,302.761 | 6,375.278 | 0 | 0 | 39,209.658 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 52,304.451 | 54,940.475 | 52,584.635 | 49,021.99 | 51,078.154 | 44,893.02 | 41,476.249 | 40,221.73 | 39,291.372 | 41,474.122 | 34,160.554 | 252.024 | 27,954.295 | 26,272.902 | 19,168.054 | 150,702.255 | 16,964.352 | 18,454.363 | 0 | 74,166.394 | 79,189.373 | 114,021.917 | 121,039.285 | 83,783.808 | 93,539.965 | 79,527.875 | 60,722.893 | 27,859.724 | 2,584.958 | 2,584.948 | 3,136.758 | 2,584.948 | 14,929.171 | -10 | 21.457 | -1,013.563 | -0 | 24,325.544 | 54,349.427 | 58,582.21 | 88,961.866 | 111,703.299 | 95,488.059 | 81,029.006 | 99,394.593 | 100,514.505 | 95,634.397 | 214,980.575 | 180,195.511 |
Totaal kortlopende verplichtingen
| 200,258.31 | 213,326.298 | 233,288.245 | 228,553.719 | 204,010.258 | 155,666.912 | 155,870.225 | 172,705.555 | 186,507.009 | 169,471.759 | 161,310.341 | 145,859.034 | 263,528.625 | 188,767.872 | 242,043.222 | 235,223.37 | 185,975.474 | 185,060.153 | 191,519.829 | 173,314.791 | 188,060.664 | 197,360.744 | 199,750.134 | 188,098.007 | 162,307.405 | 166,927.488 | 146,480.881 | 122,425.614 | 151,520.275 | 153,121.984 | 102,649.905 | 116,585.019 | 140,628.035 | 129,690.668 | 132,920.758 | 124,123.513 | 137,081.365 | 149,716.068 | 163,847.878 | 144,596 | 233,996.165 | 247,151.905 | 218,953.973 | 205,944.82 | 246,209.925 | 247,979.531 | 243,865.554 | 242,531.723 | 212,918.324 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 102,939.306 | 101,964.054 | 97,597.281 | 100,106.012 | 3,034.927 | 33,071.615 | 35,623.756 | 36,179.469 | 751.26 | 29,708.493 | 53,509.599 | 53,166.653 | 4,956.374 | 5,628.282 | 3,950.5 | 3,980.484 | 44,847.669 | 32,408.104 | 45,942.777 | 45,987.777 | 49,387.777 | 83,564.3 | 83,347.403 | 47,684.811 | 46,124.268 | 128,454.64 | 132,532.549 | 50,624.268 | 50,445.574 | 50,645.574 | 51,008.318 | 51,208.318 | 59,268.032 | 57,913.599 | 57,920.108 | 59,195.147 | 60,632.98 | 51,993.525 | 23,544.083 | 24,614.373 | 62.308 | 0 | 36,137.416 | 44,090.825 | 38,054.55 | 37,100.83 | 12,569.215 | 15,287.231 | 65,285.337 |
Uitgestelde opbrengsten niet-vlottend
| 15,584.779 | 8,542.831 | 8,447.024 | 11,311.902 | 11,950.601 | 14,426.603 | 17,385.976 | 13,905.124 | 13,806.747 | 14,534.518 | 5,550.749 | 13,804.522 | 20,814.982 | 17,969.859 | 18,335.176 | 19,017.768 | 18,355.478 | 19,204.724 | 19,262.006 | 20,152.521 | 17,091.794 | 0 | 0 | 16,876.348 | 0 | 0 | 0 | 19,461.027 | 0 | 0 | 0 | 100,423.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,456.555 | 2,480.387 | 2,897.447 | 3,034.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44,847.669 | 141,784.675 | 94,940.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209.345 | 0 | 0 | 0 | 37.255 | 0 | 72.513 | 0 | 72.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 18,214.66 | 17,228.851 | 24,828.515 | 33,922.021 | 130,061.087 | 115,874.434 | 117,095.778 | 136,676.043 | 145,377.803 | 145,963.348 | 146,432.635 | 146,932.245 | 83,855.591 | 137,104.098 | 73,939.287 | 67,138.334 | 171,096.944 | 0 | 0 | 81,399.057 | 85,858.708 | 57,054.141 | 59,696.384 | 65,697.659 | 130,653.943 | 43,854.736 | 42,705.454 | 116,742.737 | 94,438.521 | 91,318.118 | 90,859.047 | 185.152 | 93,236.58 | 90,539.323 | 89,910.886 | 87,738.182 | 98,377.151 | 100,218.495 | 103,117.152 | 101,519.919 | 79,742.964 | 0 | 28,318.416 | 21,886.146 | 23,477.984 | 22,325.845 | 47,913.206 | -15,287.231 | -65,285.337 |
Totaal niet-vlottende verplichtingen
| 140,195.3 | 130,216.122 | 133,770.267 | 148,374.862 | 145,046.615 | 163,372.651 | 170,105.51 | 186,760.637 | 159,935.81 | 190,206.358 | 205,492.983 | 213,903.421 | 109,626.948 | 160,702.239 | 96,224.963 | 90,136.585 | 189,452.422 | 193,397.504 | 160,145.752 | 147,539.355 | 152,338.279 | 140,618.441 | 143,043.787 | 130,258.818 | 176,778.211 | 172,309.376 | 175,238.003 | 187,037.376 | 144,884.095 | 141,963.692 | 141,867.365 | 151,854.022 | 152,504.612 | 148,525.435 | 147,830.994 | 147,005.842 | 159,010.131 | 152,212.02 | 126,661.236 | 126,134.292 | 79,805.272 | 0 | 64,455.832 | 65,976.971 | 61,532.534 | 59,426.675 | 60,482.422 | 15,287.231 | 65,285.337 |
Totaal passiva
| 340,453.61 | 343,542.421 | 367,058.512 | 376,928.582 | 349,056.874 | 319,039.563 | 325,975.735 | 359,466.191 | 346,442.82 | 359,678.118 | 366,803.324 | 359,762.455 | 373,155.573 | 349,470.111 | 338,268.185 | 325,359.955 | 375,427.897 | 378,457.656 | 351,665.581 | 320,854.145 | 340,398.943 | 337,979.185 | 342,793.921 | 318,356.825 | 339,085.616 | 339,236.864 | 321,718.883 | 309,462.99 | 296,404.369 | 295,085.676 | 244,517.27 | 268,439.041 | 293,132.647 | 278,216.103 | 280,751.752 | 271,129.354 | 296,091.496 | 301,928.088 | 290,509.114 | 270,730.292 | 313,801.437 | 247,151.905 | 283,409.805 | 271,921.791 | 307,742.459 | 307,406.206 | 304,347.975 | 305,768.881 | 298,020.375 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,152.646 | 142,089.121 | 125,637.841 | 43,381.441 | 14,134.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68,972.321 | 71,914.63 | 63,765.427 | 52,271.465 | 63,243.666 | 139,154.816 | 139,154.816 | 139,154.816 | 139,154.816 | 138,291.426 | 139,143.336 | 139,143.336 | 139,145.83 | 135,140.495 | 0 | 0 | 132,251.866 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 393,589.286 | 393,589.286 | 393,589.286 | 393,589.286 | 393,589.286 | 393,589.286 | 393,589.286 | 393,589.286 | 393,589.286 | 393,589.286 | 393,589.286 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 | 275,512.5 |
Ingehouden winsten
| -347,984.394 | -348,750.396 | -355,868.2 | -347,076.182 | -337,397.887 | -307,522.507 | -296,687.693 | -287,782.244 | -280,832.052 | -285,125.948 | -271,270.428 | -263,957.987 | -261,621.966 | -264,428.464 | -246,764.689 | -241,793.576 | -174,078.919 | -177,847.503 | -162,689.702 | -154,696.61 | -125,801.898 | -122,712.878 | -123,524.118 | -120,782.385 | -109,551.476 | -110,116.392 | -113,347.194 | -103,083.631 | -74,877.376 | -75,650.54 | -74,350.477 | -74,527.18 | -40,885.042 | -37,610.462 | -40,165.345 | -33,126.398 | -13,145.735 | -10,191.716 | -4,723.196 | -813.234 | -6,115.188 | -8,260.695 | -8,434.192 | -9,068.551 | -14,455.685 | -21,450.159 | -22,823.19 | -23,493.699 | -25,937.155 |
Overige gereserveerde algehele resultaten
| 19,276.752 | 19,276.752 | 19,276.752 | 19,276.752 | 54,538.17 | 31,317.236 | 59,698.377 | 86,359.449 | 111,300.451 | 142,261.695 | 239,445.602 | 363,682.25 | 310,784.384 | 235,089.095 | 82,294.384 | -43,152.646 | -142,089.121 | -125,637.841 | -43,381.441 | -14,134.721 | 48,014.559 | 38,874.959 | 46,186.639 | 48,014.559 | 58,982.079 | 22,223.679 | -50,693.121 | -68,972.321 | -71,914.63 | -63,765.427 | -52,271.465 | -63,243.666 | -139,154.816 | -139,154.816 | -139,154.816 | -139,154.816 | -138,291.426 | -139,143.336 | -139,143.336 | -139,145.83 | -135,140.495 | -137,726.009 | -133,119.521 | -132,251.866 | -182,309.343 | -182,309.343 | -182,309.343 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -46,686.973 | -46,686.973 | -46,480.425 | -46,480.425 | -46,480.425 | -46,480.425 | -46,480.425 | -46,480.425 | -46,416.867 | -45,553.707 | -46,254.867 | -102,055.357 | -101,245.357 | -101,245.357 | -163,623.433 | -105,092.009 | -141,650.409 | -125,199.129 | -42,942.729 | -13,696.009 | 438.713 | 0 | 0 | 438.713 | 0 | 0 | -0 | -68,533.609 | -71,475.918 | -63,326.714 | -51,832.752 | -69,198.892 | -138,716.104 | -138,716.104 | -138,716.104 | -138,716.104 | -137,852.714 | -138,704.623 | -138,704.623 | -138,704.623 | -134,701.782 | -0 | 0 | -132,680.808 | 49,189.822 | 49,189.822 | 49,189.822 | -133,119.521 | -133,119.521 |
Totaal eigen vermogen van aandeelhouders
| 18,194.671 | 17,428.67 | 10,517.413 | 19,309.431 | 64,249.144 | 70,903.59 | 110,119.545 | 145,686.065 | 177,640.817 | 205,171.326 | 315,509.592 | 273,181.406 | 223,429.561 | 144,927.774 | -52,581.237 | -71,373.084 | -40,216.827 | -27,534.132 | 69,880.07 | 107,119.881 | 198,163.874 | 191,674.58 | 198,175.021 | 203,183.387 | 224,943.103 | 187,619.787 | 111,472.185 | 103,895.26 | 129,159.206 | 136,535.246 | 149,329.271 | 131,786.428 | 95,911.354 | 99,185.935 | 96,631.051 | 103,669.998 | 124,514.051 | 126,616.161 | 132,084.681 | 135,994.642 | 134,695.53 | 129,525.797 | 133,958.787 | 133,763.141 | 127,937.294 | 120,942.82 | 119,569.79 | 118,899.28 | 116,455.824 |
Totaal eigen vermogen
| -108,624.714 | -110,687.414 | -116,529.145 | -105,792.096 | -58,542.251 | -50,107.656 | -8,186.876 | 29,418.342 | 64,081.265 | 91,550.404 | 204,500.449 | 164,870.445 | 116,498.156 | 39,668.416 | -88,131.829 | -103,710.671 | -58,763.515 | -49,528.943 | 52,424.307 | 92,056.442 | 188,410.711 | 184,140.582 | 193,067.063 | 199,988.451 | 229,233.456 | 194,413.379 | 120,617.607 | 118,763.007 | 151,495.464 | 161,767.731 | 176,390.156 | 159,369.431 | 122,204.254 | 124,762.865 | 123,384.656 | 132,989.738 | 157,131.974 | 162,125.301 | 169,278.197 | 173,192.914 | 168,950.47 | 165,033.102 | 168,141.364 | 167,255.414 | 147,712.861 | 137,361.729 | 136,662.033 | 135,785.617 | 131,767.907 |
Totaal passiva en aandeelhoudersvermogen
| 231,828.895 | 232,855.007 | 250,529.367 | 271,136.486 | 290,514.622 | 268,931.907 | 317,788.859 | 388,884.533 | 410,524.085 | 451,228.521 | 571,303.773 | 524,632.9 | 489,653.729 | 389,138.527 | 250,136.356 | 221,649.284 | 316,664.381 | 328,928.714 | 404,089.887 | 412,910.587 | 528,809.654 | 522,119.767 | 535,860.984 | 518,345.276 | 568,319.072 | 533,650.243 | 442,336.491 | 428,225.997 | 447,899.833 | 456,853.407 | 420,907.425 | 427,808.473 | 415,336.901 | 402,978.967 | 404,136.408 | 404,119.092 | 453,223.469 | 464,053.389 | 459,787.311 | 443,923.205 | 482,751.907 | 412,185.007 | 451,551.17 | 439,177.205 | 455,455.32 | 444,767.935 | 441,010.009 | 0 | 0 |