PT Arwana Citramulia Tbk
IDX:ARNA.JK
755 (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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 267,976.733 | 240,299.919 | 524,073.265 | 440,664.94 | 417,490.43 | 302,709.747 | 260,877.141 | 438,360.507 | 516,274.872 | 460,117.588 | 452,131.134 | 602,550.38 | 511,571.323 | 426,402.799 | 570,661.49 | 435,881.79 | 266,159.58 | 197,788.355 | 232,362.563 | 348,977.786 | 247,080.431 | 141,113.096 | 145,620.128 | 192,813.272 | 116,296.841 | 49,451.951 | 129,902.714 | 59,531.056 | 7,163.319 | 5,385.322 | 6,739.263 | 3,165.484 | 3,934.902 | 3,929.324 | 5,613.842 | 5,104.534 | 5,177.011 | 12,928.566 | 65,550.466 | 47,235.006 | 16,392.05 | 14,629.349 | 76,621.547 | 32,139.868 | 17,656.019 | 20,614.463 | 75,168.582 | 45,047.439 | 27,148.089 | 8,189.068 | 25,898.829 | 10,036.564 | 20,383.747 | 5,030.818 | 4,413.196 | 40,054.251 | 21,266.08 | 25,192.543 | 4,480.077 | 2,378.093 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161,500 | 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 | 2,000 | 2,000 | 5,000 | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 267,976.733 | 240,299.919 | 524,073.265 | 440,664.94 | 417,490.43 | 302,709.747 | 260,877.141 | 599,860.507 | 516,274.872 | 460,117.588 | 452,131.134 | 602,550.38 | 511,571.323 | 426,402.799 | 570,661.49 | 435,881.79 | 266,159.58 | 197,788.355 | 232,362.563 | 348,977.786 | 247,080.431 | 141,113.096 | 145,620.128 | 192,813.272 | 116,296.841 | 49,451.951 | 129,902.714 | 59,531.056 | 7,163.319 | 5,385.322 | 6,739.263 | 3,165.484 | 3,934.902 | 3,929.324 | 5,613.842 | 5,104.534 | 5,177.011 | 12,928.566 | 65,550.466 | 47,235.006 | 16,392.05 | 14,629.349 | 76,621.547 | 32,139.868 | 19,656.019 | 22,614.463 | 80,168.582 | 50,047.439 | 27,148.089 | 8,189.068 | 25,898.829 | 10,036.564 | 20,383.747 | 5,030.818 | 4,413.196 | 40,054.251 | 21,266.08 | 25,192.543 | 4,480.077 | 2,378.093 |
Nettovorderingen
| 933,503.513 | 885,849.912 | 861,882.149 | 858,125.955 | 862,440.183 | 864,005.089 | 851,559.796 | 735,091.608 | 795,823.2 | 760,823.495 | 767,742.105 | 689,670.434 | 744,120.899 | 687,344.755 | 686,093.338 | 625,152.096 | 676,954.108 | 579,402.501 | 610,015.293 | 533,118.393 | 576,031.089 | 545,276.652 | 551,222.16 | 510,965.235 | 557,580.721 | 547,341.585 | 545,655.662 | 530,403.685 | 515,802.48 | 504,575.014 | 521,206.397 | 471,423.799 | 456,678.787 | 438,679.613 | 464,355.86 | 415,997.553 | 426,541.082 | 397,239.502 | 406,113.517 | 399,131.021 | 373,512.073 | 370,561.488 | 357,008.817 | 311,013.278 | 297,914.432 | 294,225.486 | 285,075.936 | 220,398.255 | 257,029.491 | 236,811.569 | 215,145.583 | 200,638.857 | 197,444.085 | 215,372.865 | 211,329.076 | 198,513.943 | 202,022.112 | 184,141.79 | 180,290.606 | 164,267.662 |
Voorraad
| 200,414.806 | 238,512.088 | 250,013.311 | 254,512.354 | 240,100.109 | 263,920.237 | 227,835.595 | 257,587.525 | 221,335.438 | 176,461.361 | 132,860.659 | 158,724.777 | 139,824.988 | 110,869.528 | 98,609.806 | 122,126.018 | 123,570.718 | 133,445.675 | 96,552.596 | 93,726.557 | 62,079.672 | 73,382.837 | 69,700.088 | 123,729.878 | 126,059.833 | 160,326.552 | 140,347.356 | 150,201.267 | 148,222.078 | 192,251.331 | 167,292.075 | 168,265.863 | 154,396.613 | 143,042.519 | 88,060.016 | 83,987.84 | 100,705.591 | 110,188.866 | 96,839.526 | 58,178.337 | 69,261.713 | 49,387.619 | 54,139.142 | 56,150.531 | 48,388.082 | 38,499.137 | 33,831.541 | 52,092.182 | 31,933.243 | 30,864.249 | 34,012.868 | 35,613.688 | 42,060.7 | 38,485.073 | 42,552.583 | 56,760.243 | 52,492.876 | 52,348.51 | 45,847.726 | 37,508.637 |
Overige vlottende activa
| 15,219.548 | 24,136.846 | 18,181.736 | 20,559.244 | 5 | 4.994 | 5 | 744,276.584 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 7.486 | 32.486 | 5 | 44.6 | 59.8 | 79.6 | 5 | 5 | 555,234.301 | 54.516 | 206.653 | 7,235.298 | 4,803.278 | 36.9 | 9,810.323 | 8,072.082 | 322.502 | 4,088.08 | 2,881.773 | 2,556.738 | 2,622.551 | 2,914.097 | 3.773 | 4,457.803 | 4,035.073 | 5,801.955 | 2,403.941 | 1,561.435 | 1,335.204 | 1,299.139 | 1,845.627 | 1,388.469 | 16,124.41 | 14,776.635 | 2,392.667 | 1,873.462 | 3,124.372 | 3,108.754 | 1,551.491 | 2,990.813 | 2,675.776 | 878.34 |
Totaal vlottende activa
| 1,424,722.777 | 1,388,798.765 | 1,654,150.461 | 1,573,862.492 | 1,520,035.721 | 1,430,640.066 | 1,340,277.532 | 1,601,724.617 | 1,533,438.51 | 1,397,407.445 | 1,352,738.898 | 1,450,950.591 | 1,395,522.21 | 1,224,622.082 | 1,355,369.634 | 1,183,164.905 | 1,066,689.405 | 910,641.531 | 938,937.938 | 975,855.223 | 885,196.191 | 759,817.184 | 766,602.176 | 827,587.984 | 799,942.396 | 757,125.088 | 825,484.371 | 740,190.524 | 671,394.531 | 709,446.965 | 700,041.013 | 642,892.046 | 624,820.625 | 593,723.538 | 558,352.22 | 509,178.007 | 535,305.457 | 522,913.672 | 571,126.06 | 507,458.46 | 459,169.609 | 439,036.258 | 491,804.579 | 405,105.633 | 368,362.475 | 356,900.522 | 400,411.263 | 323,837.016 | 317,956.449 | 277,253.354 | 291,181.69 | 261,065.744 | 262,281.2 | 260,762.218 | 261,419.226 | 298,437.191 | 277,332.559 | 264,673.656 | 233,294.185 | 205,032.732 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,019,037.51 | 993,113.444 | 995,886.625 | 1,011,603.222 | 1,028,724.419 | 1,023,345.14 | 988,973.414 | 956,109.755 | 816,140.97 | 799,871.54 | 762,733.603 | 769,195.911 | 784,057.467 | 815,861.994 | 827,664.31 | 767,969.593 | 782,124.505 | 785,497.696 | 782,760.623 | 800,503.708 | 829,156.909 | 855,854.175 | 804,881.428 | 805,159.32 | 819,683.168 | 815,438.369 | 826,715.98 | 836,650.325 | 835,427.768 | 829,126.871 | 841,683.414 | 860,076.792 | 872,944.316 | 884,156.906 | 890,402.676 | 886,189.593 | 843,983.152 | 759,997.01 | 735,736.712 | 738,810.023 | 721,393.48 | 696,229.413 | 715,212.24 | 721,606.258 | 723,262.228 | 695,394.637 | 668,109.169 | 606,373.564 | 554,741.317 | 559,926.265 | 561,945.634 | 564,891.051 | 549,108.821 | 558,481.266 | 569,364.555 | 568,502.406 | 564,941.148 | 573,806.188 | 584,923.471 | 601,648.998 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Goodwill en 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 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 22,209.731 | 21,087.433 | 22,115.295 | 21,549.787 | 19,056.533 | 19,051.04 | 18,827.992 | 19,521.736 | 19,716.458 | 19,380.694 | 19,313.335 | 22,279.014 | 9,094.023 | 9,484.157 | 16,185.132 | 17,635.445 | 16,823.382 | 16,897.923 | 19,193.484 | 20,438.923 | 14,864.58 | 14,168.652 | 13,439.338 | 14,401.798 | 14,099.479 | 13,338.272 | 12,551.783 | 11,641.71 | 13,503.898 | 11,994.204 | 10,601.546 | 10,376.394 | 8,737.223 | 8,228.405 | 7,474.423 | 6,902.682 | 8,488.833 | 7,778.58 | 7,121.312 | 6,491.203 | 7,823.152 | 7,400.645 | 6,688.257 | 7,446.844 | 6,424.69 | 5,871.729 | 5,642.122 | 6,165.614 | 4,677.108 | 3,977.461 | 3,827.274 | 3,824.838 | 4,713.964 | 4,477.014 | 4,242.651 | 5,366.137 | 3,428.079 | 3,191.969 | 2,955.86 | 2,719.751 |
Overige niet-vlottende activa
| 22,562.483 | 18,689.061 | 15,901.459 | 13,476.156 | 15,347.394 | 11,039.873 | 1,939.707 | 1,512.507 | 1,489.01 | 1,489.01 | 22,081.586 | 1,097.557 | 1,097.557 | 1,224.955 | 2,374.366 | 1,570.346 | 1,761.428 | 2,160.012 | 2,224.857 | 2,339.215 | 2,951.82 | 4,847.661 | 3,568.539 | 5,756.884 | 6,132.604 | 5,915.067 | 6,087.17 | 12,864.002 | 23,512.283 | 25,423.274 | 28,804.489 | 29,871.067 | 27,552.489 | 27,975.031 | 28,008.984 | 28,509.194 | 5,542.673 | 5,735.269 | 5,927.865 | 6,415.758 | 984.568 | 984.568 | 1,084.568 | 1,086.068 | 1,084.568 | 982.068 | 982.068 | 983.577 | 10,071.141 | 9,190.285 | 433.992 | 1,725.961 | 5,732.107 | 3,596.728 | 3,596.728 | 848.353 | 7,878.218 | 7,913.712 | 7,179.269 | 13,285.069 |
Totaal niet-vlottende activa
| 1,063,809.724 | 1,032,889.938 | 1,033,903.378 | 1,046,629.165 | 1,063,128.346 | 1,053,436.052 | 1,009,741.112 | 977,143.999 | 837,346.439 | 820,741.244 | 804,128.524 | 792,572.481 | 794,249.047 | 826,571.105 | 846,223.808 | 787,175.385 | 800,709.314 | 804,555.632 | 804,178.964 | 823,281.847 | 846,973.308 | 874,870.488 | 821,889.305 | 825,318.002 | 839,915.251 | 834,691.708 | 845,354.933 | 861,156.037 | 872,443.948 | 866,544.348 | 881,089.448 | 900,324.253 | 909,234.028 | 920,360.343 | 925,886.083 | 921,601.468 | 858,014.658 | 773,510.859 | 748,785.888 | 751,716.983 | 730,201.2 | 704,614.626 | 722,985.065 | 730,139.169 | 730,771.486 | 702,248.434 | 674,733.358 | 613,522.755 | 569,489.566 | 573,094.012 | 566,206.9 | 570,441.849 | 559,554.892 | 566,555.007 | 577,203.934 | 574,716.895 | 576,247.445 | 584,911.87 | 595,058.6 | 617,653.818 |
Totaal activa
| 2,488,532.501 | 2,421,688.703 | 2,688,053.84 | 2,620,491.657 | 2,583,164.067 | 2,484,076.118 | 2,350,018.644 | 2,578,868.616 | 2,370,784.949 | 2,218,148.689 | 2,156,867.422 | 2,243,523.073 | 2,189,771.258 | 2,051,193.187 | 2,201,593.442 | 1,970,340.29 | 1,867,398.719 | 1,715,197.162 | 1,743,116.902 | 1,799,137.069 | 1,732,169.499 | 1,634,687.672 | 1,588,491.481 | 1,652,905.986 | 1,639,857.647 | 1,591,816.795 | 1,670,839.303 | 1,601,346.562 | 1,543,838.479 | 1,575,991.313 | 1,581,130.461 | 1,543,216.299 | 1,534,054.652 | 1,514,083.881 | 1,484,238.304 | 1,430,779.475 | 1,393,320.115 | 1,296,424.531 | 1,319,911.949 | 1,259,175.443 | 1,189,370.809 | 1,143,650.885 | 1,214,789.644 | 1,135,244.802 | 1,099,133.961 | 1,059,148.955 | 1,075,144.622 | 937,359.77 | 887,446.015 | 850,347.366 | 857,388.59 | 831,507.594 | 821,836.092 | 827,317.225 | 838,623.16 | 873,154.086 | 853,580.004 | 849,585.526 | 828,352.785 | 822,686.549 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 308,661.007 | 286,964.656 | 290,018.8 | 305,657.717 | 334,022.222 | 351,369.264 | 295,515.254 | 312,185.872 | 301,604.313 | 280,702.006 | 279,095.417 | 283,642.988 | 294,214.119 | 306,251.297 | 279,304.233 | 295,373.758 | 293,365.223 | 278,381.47 | 257,989.465 | 230,149.294 | 227,341.401 | 227,425.897 | 213,612.799 | 230,796.692 | 241,650.535 | 252,898.679 | 232,156.955 | 212,601.68 | 186,124.471 | 215,466.716 | 207,495.927 | 206,152.925 | 207,890.225 | 217,321.114 | 199,628.195 | 187,557.323 | 176,252.802 | 170,153.194 | 162,352.563 | 141,312.231 | 143,186.107 | 135,126.045 | 134,119.921 | 142,434.67 | 140,364.698 | 112,138.995 | 105,984.088 | 107,884.327 | 105,972.492 | 1,689.742 | 96,577.622 | 90,436.019 | 102,769.56 | 91,659.218 | 98,099.903 | 96,696.953 | 91,423.443 | 94,195.96 | 161,410.198 | 83,402.242 |
Kortlopende schulden
| 112,305.35 | 131,603.893 | 113,252.223 | 123,987.428 | 72,496.465 | 73,524.342 | 51,472.698 | 50,488.038 | 43,631.878 | 52,538.09 | 33,514.077 | 19,823.557 | 35,970.391 | 8,239.635 | 18,227.295 | 29,790.666 | 38,589.096 | 32,543.801 | 64,054.109 | 46,633.568 | 48,668.162 | 22,317.923 | 70,543.038 | 64,687.272 | 77,860.293 | 80,498.358 | 75,375.739 | 76,300.355 | 106,058.657 | 122,905.803 | 109,171.697 | 139,458.471 | 180,113.148 | 217,347.012 | 216,862.488 | 203,439.206 | 194,625.845 | 98,631.24 | 44,605.181 | 48,503.925 | 28,642.948 | 24,567.651 | 39,282.228 | 33,436.591 | 63,707.178 | 110,797.889 | 123,618.007 | 71,717.309 | 49,961.985 | 72,250.307 | 77,891.193 | 102,018.294 | 85,248.679 | 95,239.18 | 82,035.178 | 136,692.434 | 148,613.518 | 142,288.83 | 55,714.64 | 125,376.468 |
Belastingschulden
| 0 | 21,892.361 | 23,840.591 | 41,474.113 | 36,533.742 | 42,370.444 | 101,859.031 | 59,600.741 | 70,991.897 | 61,363.66 | 147,559.54 | 98,756.413 | 86,323.688 | 70,702.37 | 117,103.816 | 73,491.256 | 50,809.026 | 27,255.468 | 67,056.567 | 40,177.818 | 35,631.628 | 26,800.639 | 56,308.572 | 33,308.311 | 30,559.304 | 18,220.267 | 38,849.087 | 29,137.644 | 25,921.802 | 22,053.464 | 29,487.596 | 22,439.197 | 11,389.475 | 9,856.043 | 8,349.411 | 7,582.87 | 8,905.452 | 21,647.277 | 21,033.823 | 31,996.628 | 29,329.011 | 52,447.775 | 53,559.732 | 43,792.326 | 35,842.561 | 49,010.414 | 48,830.348 | 30,284.303 | 27,917.734 | 24,174.491 | 15,851.977 | 11,846.9 | 9,595.145 | 16,163.672 | 14,265.863 | 11,976.842 | 11,099.224 | 11,891.927 | 40,994.831 | 11,766.845 |
Uitgestelde opbrengsten
| 1,130.83 | 1,294.186 | 333,805.131 | 220,586.358 | 273,910.438 | 274,391.96 | 873.082 | 0 | 401.404 | 530.582 | 442.291 | 300,662.598 | 330,821.328 | 348,025.936 | 621,699.789 | 276,975.461 | 238,086.711 | 202,246.515 | 255,831.378 | 285,112.969 | 265,092.426 | 252,648.077 | 218,834.819 | 180,938.079 | 167,058.612 | 143,738.083 | 270,696.898 | 166,113.985 | 136,669.44 | 22,053.464 | 147,129.8 | 130,547.062 | 111,046.918 | 105,984.398 | 110,026.913 | 106,758.783 | 103,042.986 | 108,402.846 | 118,672.126 | 125,490.687 | 109,509.465 | 127,089.911 | 255,867.882 | 135,739.967 | 123,304.151 | 128,818.397 | 197,725.684 | 97,901.834 | 27,917.734 | 24,174.491 | 15,851.977 | 11,846.9 | 9,595.145 | 16,163.672 | 14,265.863 | 11,976.842 | 11,099.224 | 11,891.927 | 41,346.463 | 11,766.845 |
Overige kortlopende verplichtingen
| 215,247.389 | 206,075.256 | 206,255.408 | 1,805.007 | 448.003 | 1,046.125 | 363,093.438 | 323,220.994 | 245,193.889 | 261,128.738 | 358,581.582 | 316.963 | 966.801 | 207.304 | 67.687 | 432.497 | 343.964 | 137.94 | 247.561 | 108.485 | 254.895 | 337.95 | 453.765 | 225.865 | 532.651 | 770.469 | 747.698 | 136.819 | 2,314.609 | 120,446.147 | 1,248.058 | 472.693 | 2,490.621 | 1,176.559 | 2,248.366 | 1,102.609 | 636.321 | 1,035.872 | 403.157 | 365.86 | 474.239 | 612.857 | 281.876 | 169.334 | 108.965 | 259.086 | 210.079 | 174.584 | 66,097.149 | 162,623.267 | 61,096.745 | 52,709.766 | 55,322.356 | 59,142.987 | 59,457.131 | 61,794.449 | 46,489.441 | 48,113.988 | 44.465 | 38,210.545 |
Totaal kortlopende verplichtingen
| 637,344.575 | 625,937.991 | 943,331.562 | 652,036.51 | 680,877.128 | 700,331.691 | 710,954.471 | 685,894.904 | 590,831.483 | 594,899.417 | 671,633.366 | 604,446.106 | 661,972.64 | 662,724.171 | 919,299.005 | 602,572.383 | 570,384.994 | 513,309.727 | 578,122.513 | 562,004.316 | 541,356.884 | 502,729.847 | 503,444.421 | 476,647.908 | 487,102.091 | 477,905.588 | 578,977.29 | 455,152.838 | 431,167.177 | 480,872.131 | 465,045.482 | 476,631.151 | 501,540.912 | 541,829.083 | 528,765.962 | 498,857.921 | 474,557.955 | 378,223.152 | 326,033.027 | 315,672.703 | 281,812.759 | 287,396.465 | 429,551.907 | 311,780.562 | 327,484.993 | 352,014.368 | 427,537.858 | 277,678.054 | 249,949.36 | 260,737.807 | 251,417.538 | 257,010.979 | 252,935.74 | 262,205.056 | 253,858.074 | 307,160.678 | 297,625.625 | 296,490.704 | 258,515.766 | 258,756.099 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 42,461.813 | 45,728.106 | 48,994.399 | 52,416.904 | 43,979.389 | 0 | 0 | 0 | 0 | 0 | 0 | 9,843.087 | 0 | 0 | 0 | 30,005.584 | 32,147.803 | 34,290.022 | 0 | 0 | 0 | 0 | 30,207.734 | 42,362.179 | 48,407.923 | 3,340.657 | 60,499.411 | 66,317.324 | 72,354.068 | 78,390.812 | 75,071.444 | 72,828.685 | 30,399.283 | 1,730.769 | 3,461.538 | 5,192.308 | 6,923.077 | 8,653.846 | 0 | 21,923.077 | 23,076.923 | 24,928.662 | 25,384.615 | 33,629.883 | 15,049.69 | 23,690.737 | 32,355.684 | 55,691.899 | 58,485.198 | 74,014.419 | 74,321.654 | 94,974.32 | 112,779.728 | 113,919.149 | 137,356.457 | 144,532.556 | 160,292.579 | 148,513.626 | 144,823.673 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 67,911.658 | 64,151.188 | 67,662.471 | 64,424.292 | 61,082.247 | 60,962.682 | 59,518.283 | 59,800.354 | 71,327.854 | 68,541.469 | 67,068.507 | 65,907.084 | 69,123.403 | 68,347.138 | 65,568.509 | 62,829.255 | 53,632.197 | 53,038.982 | 59,641.628 | 60,350.991 | 52,279.526 | 52,151.605 | 51,951.605 | 49,453.915 | 54,422.622 | 54,981.611 | 107,350.769 | 56,294.52 | 50,181.877 | 49,217.37 | 46,535.33 | 43,425.503 | 38,930.546 | 37,431.317 | 35,384.258 | 33,731.539 | 35,809.6 | 34,310.95 | 33,055.045 | 31,272.199 | 35,041.906 | 33,224.518 | 31,407.129 | 29,589.742 | 26,654.986 | 25,275.941 | 23,896.897 | 22,517.853 | 19,666.574 | 18,714.011 | 17,875.002 | 17,001.675 | 16,371.005 | 15,005.402 | 31,310.779 | 13,577.005 | 13,527.667 | 13,053.116 | 49,049.288 | 70,782.396 |
Totaal niet-vlottende verplichtingen
| 67,911.658 | 106,613.001 | 113,390.577 | 113,418.691 | 113,499.151 | 104,942.071 | 59,518.283 | 59,800.354 | 71,327.854 | 68,541.469 | 67,068.507 | 65,907.084 | 78,966.49 | 68,347.138 | 65,568.509 | 62,829.255 | 83,637.78 | 85,186.785 | 93,931.65 | 60,350.991 | 52,279.526 | 52,151.605 | 51,951.605 | 79,661.648 | 96,784.802 | 103,389.534 | 110,691.426 | 116,793.931 | 116,499.201 | 121,571.438 | 124,926.142 | 118,496.947 | 111,759.231 | 67,830.6 | 37,115.027 | 37,193.078 | 41,001.907 | 41,234.026 | 41,708.892 | 31,272.199 | 56,964.983 | 56,301.441 | 56,335.79 | 54,974.357 | 60,284.869 | 40,325.631 | 47,587.634 | 54,873.537 | 75,358.473 | 77,199.208 | 91,889.421 | 91,323.33 | 111,345.325 | 127,785.13 | 145,229.928 | 150,933.462 | 158,060.223 | 173,345.695 | 197,562.914 | 215,606.068 |
Totaal passiva
| 705,256.233 | 732,550.992 | 1,056,722.139 | 765,455.201 | 794,376.279 | 805,273.762 | 770,472.754 | 745,695.258 | 662,159.337 | 663,440.886 | 738,701.874 | 670,353.19 | 740,939.13 | 731,071.309 | 984,867.513 | 665,401.638 | 654,022.774 | 598,496.512 | 672,054.163 | 622,355.307 | 593,636.41 | 554,881.452 | 555,396.026 | 556,309.557 | 583,886.893 | 581,295.122 | 689,668.716 | 571,946.769 | 547,666.378 | 602,443.569 | 589,971.625 | 595,128.098 | 613,300.143 | 609,659.683 | 565,880.988 | 536,050.998 | 515,559.862 | 419,457.179 | 367,741.919 | 346,944.902 | 338,777.742 | 343,697.906 | 485,887.698 | 366,754.919 | 387,769.862 | 392,339.999 | 475,125.492 | 332,551.591 | 325,307.833 | 337,937.015 | 343,306.959 | 348,334.309 | 364,281.065 | 389,990.187 | 399,088.002 | 458,094.14 | 455,685.848 | 469,836.4 | 456,078.68 | 474,362.168 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 | 169.803 | 169.803 | 169.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 | 91,767.887 |
Ingehouden winsten
| 1,781,576.225 | 1,668,892.324 | 1,570,463.677 | 1,775,632.474 | 1,685,804.753 | 1,576,711.343 | 1,478,444.391 | 1,733,056.304 | 1,608,454.732 | 1,455,893.747 | 1,320,674.131 | 1,477,298.253 | 1,353,314.732 | 1,226,781.173 | 1,124,195.378 | 1,223,974.29 | 1,131,904.744 | 1,031,039.657 | 976,100.542 | 1,071,496.671 | 1,033,242.502 | 975,198.678 | 928,796.422 | 990,351.066 | 949,032.008 | 902,706.335 | 872,531.489 | 921,185.324 | 888,134.108 | 865,799.189 | 883,439.044 | 840,962.177 | 813,888.169 | 797,588.406 | 812,717.684 | 789,692.468 | 772,246.418 | 771,613.522 | 846,863.379 | 807,255.497 | 746,535.112 | 695,719.338 | 625,078.778 | 665,421.375 | 608,933.394 | 564,228.242 | 497,959.342 | 503,672.148 | 461,716.497 | 412,229.296 | 414,336.389 | 383,916.985 | 358,752.143 | 338,745.553 | 340,933.157 | 316,713.566 | 299,699.016 | 281,162.107 | 274,041.547 | 250,521.217 |
Overige gereserveerde algehele resultaten
| 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 | -169.803 | -169.803 | -169.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -123,381.297 | -103,729.771 | -63,336.381 | -43,897.209 | -20,751.081 | -20,751.081 | -20,751.081 | -20,751.081 | -20,751.081 | -20,751.081 | -20,751.081 | -20,751.081 | -20,751.081 | -21,535.682 | -21,535.682 | -31,704.707 | -30,834.548 | -25,451.572 | -16,055.835 | -5,060.365 | -5,060.365 | -5,060.365 | -5,060.365 | -2,626.223 | -1,595.031 | -142.613 | 661.791 | 661.791 | 661.791 | 661.791 | 661.791 | 661.791 | 232.182 | 232.182 | -1,035.438 | -1,035.438 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 | 232.182 |
Totaal eigen vermogen van aandeelhouders
| 1,749,962.815 | 1,656,930.44 | 1,598,895.182 | 1,823,503.152 | 1,756,821.56 | 1,647,728.15 | 1,549,461.198 | 1,804,073.11 | 1,679,471.538 | 1,526,910.553 | 1,391,690.938 | 1,548,315.059 | 1,424,331.538 | 1,297,013.378 | 1,194,427.583 | 1,284,037.471 | 1,192,838.083 | 1,097,355.972 | 1,051,812.593 | 1,158,204.194 | 1,119,950.024 | 1,061,906.2 | 1,015,503.945 | 1,079,492.73 | 1,039,204.864 | 994,331.609 | 964,961.167 | 1,013,615.002 | 980,563.786 | 958,228.867 | 975,868.722 | 933,391.855 | 905,888.239 | 889,588.475 | 903,450.133 | 880,424.918 | 864,246.488 | 863,613.592 | 938,863.449 | 899,255.566 | 838,535.182 | 787,719.407 | 717,078.848 | 757,421.445 | 700,933.464 | 656,228.311 | 589,959.411 | 595,672.217 | 553,716.566 | 504,229.365 | 506,336.458 | 475,917.054 | 450,752.213 | 430,745.622 | 432,933.227 | 408,713.635 | 391,699.086 | 373,162.177 | 366,041.616 | 342,521.286 |
Totaal eigen vermogen
| 1,783,276.268 | 1,689,137.711 | 1,631,331.701 | 1,855,036.456 | 1,788,787.789 | 1,678,802.356 | 1,579,545.89 | 1,833,173.357 | 1,708,625.612 | 1,554,707.803 | 1,418,165.548 | 1,573,169.882 | 1,448,832.128 | 1,320,121.878 | 1,216,725.929 | 1,304,938.652 | 1,213,375.944 | 1,116,700.65 | 1,071,062.739 | 1,176,781.763 | 1,138,533.089 | 1,079,806.22 | 1,033,095.455 | 1,096,596.429 | 1,055,970.754 | 1,010,521.673 | 981,170.588 | 1,029,399.793 | 996,172.101 | 973,547.744 | 991,158.837 | 948,088.201 | 920,754.509 | 904,424.198 | 918,357.315 | 894,728.477 | 877,760.253 | 876,967.352 | 952,170.03 | 912,230.541 | 850,593.067 | 799,952.979 | 728,901.946 | 768,489.884 | 711,364.099 | 666,808.956 | 600,019.13 | 604,808.179 | 562,138.182 | 512,410.351 | 514,081.631 | 483,173.285 | 457,555.027 | 437,327.038 | 439,535.158 | 415,059.946 | 397,894.156 | 379,749.127 | 372,274.105 | 348,324.382 |
Totaal passiva en aandeelhoudersvermogen
| 2,488,532.501 | 2,421,688.703 | 2,688,053.84 | 2,620,491.657 | 2,583,164.067 | 2,484,076.118 | 2,350,018.644 | 2,578,868.616 | 2,370,784.949 | 2,218,148.689 | 2,156,867.422 | 2,243,523.073 | 2,189,771.258 | 2,051,193.187 | 2,201,593.442 | 1,970,340.29 | 1,867,398.719 | 1,715,197.162 | 1,743,116.902 | 1,799,137.069 | 1,732,169.499 | 1,634,687.672 | 1,588,491.481 | 1,652,905.986 | 1,639,857.647 | 1,591,816.795 | 1,670,839.303 | 1,601,346.562 | 1,543,838.479 | 1,575,991.313 | 1,581,130.461 | 1,543,216.299 | 1,534,054.652 | 1,514,083.881 | 1,484,238.304 | 1,430,779.475 | 1,393,320.115 | 1,296,424.531 | 1,319,911.949 | 1,259,175.443 | 1,189,370.809 | 1,143,650.885 | 1,214,789.644 | 1,135,244.802 | 1,099,133.961 | 1,059,148.955 | 1,075,144.622 | 937,359.77 | 887,446.015 | 850,347.366 | 857,388.59 | 831,507.594 | 821,836.092 | 827,317.225 | 838,623.16 | 873,154.086 | 853,580.004 | 849,585.526 | 828,352.785 | 822,686.549 |