PT Bank MNC Internasional Tbk
IDX:BABP.JK
61 (IDR) • At close November 8, 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 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 3,086,019 | 3,529,817 | 3,788,897 | 2,908,242 | 1,955,493 | 2,024,074 | 3,338,320 | 1,957,441 | 2,344,545 | 1,588,474 | 2,479,567 | 2,087,428 | 1,298,101 | 1,301,194 | 1,493,360 | 1,628,151 | 561,392 | 1,333,625 | 1,007,391 | 1,136,785 | 1,393,937 | 1,461,998 | 1,773,677 | 1,420,685 | 1,469,152 | 1,853,570 | 2,071,180 | 1,998,029 | 3,017,263 | 2,664,555 | 3,205,372 | 3,016,584 | 2,741,239 | 2,644,503 | 3,548,763 | 2,276,000 | 2,205,483 | 1,992,750 | 2,457,065 | 3,254,353 | 1,003,219 | 1,281,100 | 1,936,406.891 | 1,171,706 | 1,021,385 | 917,785 | 1,697,623.219 | 880,083 | 999,797 | 1,346,355.78 |
Kortetermijnbeleggingen
| 0 | -615,215 | 0 | -6,310,914 | 0 | 0 | 0 | 0 | 0 | -113 | -166 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15,827 | -21,765 | 1,442,100 | 1,494,538 | -16,399 | -25,457 | -5,829 | -13,952 | 636,742 | -27,632 | -3,387 | -3,387 | -3,431 | -25,410.332 | -4,040 | -3,615 | -3,604 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 2,470,804 | 3,529,817 | -2,522,017 | 2,908,242 | 1,955,493 | 2,024,074 | 3,338,320 | 1,957,441 | 2,344,545 | 1,588,474 | 2,479,567 | 2,087,428 | 1,298,101 | 1,301,194 | 1,493,360 | 1,628,151 | 561,392 | 1,333,625 | 1,007,391 | 1,136,785 | 1,393,937 | 1,461,998 | 1,773,677 | 1,420,685 | 1,469,152 | 1,853,570 | 2,071,180 | 1,998,029 | 3,017,263 | 2,648,728 | 3,183,607 | 4,458,684 | 4,235,777 | 2,628,104 | 3,523,306 | 2,270,171 | 2,191,531 | 2,629,492 | 2,429,433 | 3,250,966 | 999,832 | 1,277,669 | 1,910,996.559 | 1,167,666 | 1,017,770 | 914,181 | 1,697,623.219 | 880,083 | 999,797 | 1,346,355.78 |
Nettovorderingen
| 0 | 113,652 | 104,042 | 88,675 | 98,372 | 87,005 | 119,411 | 78,764 | 88,218 | 68,144 | 78,964 | 72,503 | 80,597 | 76,203 | 88,357 | 138,223 | 86,359 | 88,692 | 69,801 | 70,437 | 79,842 | 111,170 | 77,944 | 56,566 | 68,028 | 49,192 | 63,689 | 46,830 | 936 | 13,920 | 86,638 | 68,531 | 83,993 | 44,540 | 0 | 60,989 | 7,673 | 0 | 63,779 | 42,096 | 58,612 | 55,578 | 546,163 | 39,040.245 | 100,738 | 63,423 | 108,273 | 64,403.397 | 0 | 0 | 127,561.715 |
Voorraad
| 0 | -2,584,456 | -5,114,053 | 2,433,342 | -3,878,968 | -3,153,877 | -3,124,335 | -4,301,576 | -3,324,628 | -3,391,562 | -2,529,203 | -3,632,156 | -3,627,190 | -2,632,089 | -2,168,939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 4,178,934 | 4,300,738 | 5,114,053 | 4,769,357 | 3,878,968 | 3,153,877 | 3,124,335 | 4,301,576 | 3,324,628 | 3,391,675 | 2,529,369 | 3,632,232 | 3,627,190 | 2,632,089 | 2,168,939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 4,178,934 | 4,300,738 | 3,633,859 | 4,769,357 | 3,006,614 | 2,042,498 | 2,143,485 | 3,417,084 | 2,045,659 | 2,412,802 | 1,667,604 | 2,552,146 | 2,168,025 | 1,374,304 | 1,389,551 | 1,631,583 | 1,714,510 | 650,084 | 1,403,426 | 1,077,828 | 1,216,627 | 1,505,107 | 1,539,942 | 1,830,243 | 1,488,713 | 1,518,344 | 1,917,259 | 2,118,010 | 1,998,965 | 3,031,183 | 2,735,366 | 3,252,138 | 4,542,677 | 4,280,317 | 2,628,104 | 3,584,295 | 2,277,844 | 2,191,531 | 2,693,271 | 2,471,529 | 3,309,578 | 1,055,410 | 1,823,832 | 1,950,036.804 | 1,268,404 | 1,081,193 | 1,022,454 | 1,762,026.616 | 880,083 | 999,797 | 1,473,917.495 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 996,951 | 987,386 | 995,128 | 1,001,685 | 973,619 | 937,332 | 829,566 | 31,659 | 31,652 | 34,263 | 37,541 | 31,213 | 31,111 | 34,465 | 36,916 | 40,914 | 45,021 | 44,450 | 45,795 | 48,316 | 46,827 | 50,626 | 47,096 | 48,137 | 47,468 | 50,795 | 52,437 | 55,113 | 52,571 | 53,021 | 53,151 | 54,151 | 48,704 | 48,844 | 49,640 | 50,041 | 21,650 | 20,653 | 18,471 | 19,016 | 21,803 | 23,670 | 22,945 | 25,044.658 | 30,913 | 33,895 | 36,896 | 41,023.35 | 179,214 | 55,910 | 56,106.31 |
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 | 50,087 | 0 | 0 |
Immateriële activa
| 16,132 | 17,046 | 18,427 | 19,866 | 14,000 | 15,457 | 16,270 | 16,806 | 11,809 | 12,603 | 13,288 | 14,691 | 14,478 | 15,793 | 17,589 | 19,446 | 19,531 | 17,901 | 19,319 | 21,070 | 22,907 | 24,324 | 26,183 | 24,565 | 22,210 | 21,713 | 22,934 | 24,570 | 18,806 | 19,965 | 20,836 | 19,327 | 12,057 | 11,610 | 11,413 | 10,933 | 11,429 | 9,896 | 10,398 | 9,973 | 10,726 | 11,630 | 9,379 | 10,439.935 | 13,645 | 16,854 | 19,396 | 22,245.925 | 25,614 | 0 | 27,592.84 |
Goodwill en immateriële activa
| 16,132 | 17,046 | 18,427 | 19,866 | 14,000 | 15,457 | 16,270 | 16,806 | 11,809 | 12,603 | 13,288 | 14,691 | 14,478 | 15,793 | 17,589 | 19,446 | 19,531 | 17,901 | 19,319 | 21,070 | 22,907 | 24,324 | 26,183 | 24,565 | 22,210 | 21,713 | 22,934 | 24,570 | 18,806 | 19,965 | 20,836 | 19,327 | 12,057 | 11,610 | 11,413 | 10,933 | 11,429 | 9,896 | 10,398 | 9,973 | 10,726 | 11,630 | 9,379 | 10,439.935 | 13,645 | 16,854 | 19,396 | 22,245.925 | 75,701 | 25,226 | 27,592.84 |
Langetermijnbeleggingen
| 2,535 | 982 | 1,998,348 | 135 | 2,432,714 | 2,234,486 | 2,304,177 | 2,301,829 | 1,865,928 | 1,507,845 | 1,641,333 | 1,674,774 | 1,544,698 | 1,606,719 | 1,608,618 | 1,625,042 | 902,431 | 1,126,623 | 826,153 | 969,591 | 841,564 | 773,192 | 946,710 | 928,505 | 1,011,977 | 920,097 | 1,035,284 | 1,101,157 | 936 | 1,128,345 | 1,383,545 | 1,380,659 | 1,465,848 | 1,507,642 | 1,049,340 | 1,182,195 | 1,224,438 | 1,115,712 | 1,686,693 | 504,497 | 1,476,275 | 527,851 | 579,352 | 519,447.203 | 564,854 | 622,994 | 653,340 | 391,507.871 | 539 | 751 | 579,013.191 |
Belastingvorderingen
| 113,270 | 113,639 | 111,603 | 111,433 | 123,011 | 127,204 | 122,958 | 124,494 | 216,302 | 219,645 | 222,672 | 1,720,526 | 231,245 | 233,922 | 239,546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 13,998,125 | 12,782,383 | -111,603 | 12,244,902 | -123,011 | -127,204 | -122,958 | -124,494 | -216,302 | -219,758 | -222,838 | -1,720,602 | -231,245 | -233,922 | -239,546 | -1,685,402 | -966,983 | -1,188,974 | -891,267 | -1,038,977 | -911,298 | -848,142 | -1,019,989 | -1,001,207 | -1,081,655 | -992,605 | -1,110,655 | -1,180,840 | -72,313 | -1,201,331 | -1,457,532 | -1,454,137 | -1,526,609 | -1,568,096 | -1,110,393 | -1,243,169 | -1,257,517 | -1,146,261 | -1,715,562 | -533,486 | -1,508,804 | -563,151 | -611,676 | -554,931.796 | -609,412 | -673,743 | -709,632 | -454,777.146 | -255,454 | -81,887 | -662,712.341 |
Totaal niet-vlottende activa
| 15,127,013 | 13,901,436 | 3,011,903 | 13,378,021 | 3,420,333 | 3,187,275 | 3,150,013 | 2,350,294 | 1,909,389 | 1,554,598 | 1,691,996 | 1,720,602 | 1,590,287 | 1,656,977 | 1,663,123 | 1,685,402 | 966,983 | 1,188,974 | 891,267 | 1,038,977 | 911,298 | 848,142 | 1,019,989 | 1,001,207 | 1,081,655 | 992,605 | 1,110,655 | 1,180,840 | 72,313 | 1,201,331 | 1,457,532 | 1,454,137 | 1,526,609 | 1,568,096 | 1,110,393 | 1,243,169 | 1,257,517 | 1,146,261 | 1,715,562 | 533,486 | 1,508,804 | 563,151 | 611,676 | 554,931.796 | 609,412 | 673,743 | 709,632 | 454,777.146 | 255,454 | 81,887 | 662,712.341 |
Totaal activa
| 19,305,947 | 18,202,174 | 18,290,069 | 18,147,378 | 17,352,458 | 16,858,434 | 16,310,284 | 16,862,363 | 15,348,185 | 14,767,302 | 13,220,276 | 14,015,360 | 13,553,398 | 12,153,873 | 11,127,457 | 11,652,904 | 10,840,277 | 10,195,135 | 11,028,707 | 10,607,879 | 11,079,984 | 10,785,414 | 10,921,821 | 10,854,855 | 10,695,914 | 10,272,364 | 10,655,048 | 10,706,094 | 11,337,536 | 12,272,195 | 12,700,782 | 13,057,549 | 12,445,026 | 12,595,015 | 11,813,078 | 12,137,004 | 11,106,887 | 10,308,220 | 10,001,401 | 9,430,264 | 11,039,585 | 7,605,891 | 7,965,068 | 8,165,865.135 | 7,468,096 | 7,124,506 | 6,993,808 | 7,433,803.459 | 6,480,348 | 6,868,911 | 7,299,826.427 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,202 | 6,231 | 32,370 | 14,771 | 22,892 | 22,311 | 19,829 | 21,708 | 15,132 | 15,855 | 15,362 | 19,643 | 21,413 | 20,612 | 18,903 | 27,786 | 24,063 | 22,785 | 28,105 | 30,199 | 34,500 | 0 | 31,019 | 28,447 | 27,608 | 23,090 | 29,060 | 33,281 | 30,107 | 28,245 | 30,876 | 32,364 | 29,007 | 29,355 | 32,367 | 38,750 | 37,355 | 30,702 | 30,488 | 27,446 | 23,418 | 23,954 | 21,893 | 25,514.14 | 16,419 | 18,528 | 16,602 | 20,590.766 | 0 | 0 | 18,530.444 |
Kortlopende schulden
| 1,156,531 | 380,946 | 321,645 | 741,953 | 881,586 | 491,082 | 522,999 | 574,374 | 477,194 | 63,137 | 123,292 | 131,542 | 180,712 | 205,436 | 954,582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 18,001 | 21,042 | 23,009 | 19,555 | 16,463 | 13,507 | 13,343 | 10,205 | 10,503 | 9,176 | 15,736 | 10,285 | 8,118 | 9,567 | 11,577 | 11,808 | 10,653 | 13,309 | 12,982 | 13,660 | 12,149 | 10,639 | 10,131 | 9,153 | 10,534 | 12,295 | 12,462 | 11,554 | 16,658 | 14,100 | 12,727 | 11,718 | 16,631 | 13,146 | 13,760 | 13,237 | 15,720 | 11,282 | 10,988 | 10,372 | 12,547 | 10,199 | 9,971.784 | 8,951 | 9,972 | 8,427 | 6,012.654 | 0 | 5,975 | 6,998.801 |
Uitgestelde opbrengsten
| 15,331 | 16,660 | 16,274 | 17,250 | 18,029 | 17,006 | 17,806 | 15,291 | 16,050 | 15,688 | 14,143 | 8,451 | 7,082 | 6,927 | 6,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 3,086,763 | 3,191,959 | -337,919 | 3,166,323 | -899,615 | -508,088 | -540,805 | -589,665 | -493,244 | -78,825 | -137,435 | -139,993 | -187,794 | -212,363 | -961,354 | -27,786 | -24,063 | -22,785 | -28,105 | -30,199 | -34,500 | 0 | -31,019 | -28,447 | -27,608 | -23,090 | -29,060 | -33,281 | 72,602 | 58,079 | -30,876 | -32,364 | -29,007 | -29,355 | -32,367 | -38,750 | -37,355 | -30,702 | -30,488 | -27,446 | -23,418 | -23,954 | -21,893 | -25,514.14 | -16,419 | -18,528 | -16,602 | -20,590.766 | 0 | 0 | -18,530.444 |
Totaal kortlopende verplichtingen
| 4,263,827 | 3,595,796 | 32,370 | 3,940,297 | 22,892 | 22,311 | 19,829 | 21,708 | 15,132 | 15,855 | 15,362 | 19,643 | 21,413 | 20,612 | 18,903 | 27,786 | 24,063 | 22,785 | 28,105 | 30,199 | 34,500 | 101,942 | 31,019 | 28,447 | 27,608 | 23,090 | 29,060 | 33,281 | 102,709 | 86,324 | 30,876 | 32,364 | 29,007 | 29,355 | 32,367 | 38,750 | 37,355 | 30,702 | 30,488 | 27,446 | 23,418 | 23,954 | 21,893 | 25,514.14 | 16,419 | 18,528 | 16,602 | 20,590.766 | 0 | 0 | 18,530.444 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 5,655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,778 | 0 | 867 | 0 | 7,278 | 0 | 952 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 406,000 | 150,000 | 0 | 0 | 0 | 0 | 115,000 | 939 | 0 | 0 | 0 | 4,000 | 0 | 87 | 441 | 1 | 12,922 | 13,920 | 16,372.791 | 18,704 | 21,008 | 23,201 | 9.909 | 28,100 | 0 | 9.909 |
Uitgestelde opbrengsten niet-vlottend
| 15,331 | 16,660 | 16,274 | 17,250 | 18,029 | 17,006 | 17,806 | 15,291 | 16,050 | 15,688 | 14,143 | 8,451 | 7,082 | 6,927 | 6,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10,564,680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15,688 | 0 | -8,451 | 0 | 351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,387,983 | 406,066 | 11,168,960 | 10,602,397 | 9,400,042 | 9,386,667 | 8,835,265 | 6,417 | -918 | 14,077 | 1,219 | 18,776 | 8,454,362 | -7,278 | 6,485,482 | -952 | -37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -406,000 | -150,000 | 0 | 0 | 0 | 0 | -115,000 | -939 | 0 | 0 | 0 | -4,000 | 0 | -87 | -441 | -1 | -12,922 | -13,920 | -16,372.791 | -18,704 | -21,008 | -23,201 | -9.909 | -28,100 | 0 | -9.909 |
Totaal niet-vlottende verplichtingen
| 11,403,314 | 10,993,061 | 11,185,234 | 10,619,647 | 9,418,071 | 9,403,673 | 8,853,071 | 21,708 | 15,132 | 15,855 | 15,362 | 19,643 | 8,461,444 | 7,278 | 6,492,254 | 952 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 406,000 | 150,000 | 0 | 0 | 0 | 0 | 115,000 | 939 | 0 | 0 | 0 | 4,000 | 0 | 87 | 441 | 1 | 12,922 | 13,920 | 16,372.791 | 18,704 | 21,008 | 23,201 | 9.909 | 5,758,477 | 0 | 9.909 |
Totaal passiva
| 15,667,141 | 14,588,857 | 32,370 | 14,559,944 | 22,892 | 22,311 | 19,829 | 14,150,029 | 12,958,435 | 12,389,192 | 10,852,815 | 11,649,903 | 11,653,339 | 10,616,921 | 9,608,588 | 10,101,667 | 9,312,494 | 8,671,395 | 9,516,672 | 9,048,429 | 9,628,375 | 9,338,490 | 9,481,451 | 9,424,865 | 9,311,965 | 8,913,634 | 9,288,699 | 9,453,546 | 9,541,272 | 10,454,402 | 10,881,808 | 11,197,144 | 10,576,825 | 10,726,375 | 10,092,423 | 10,428,800 | 9,813,607 | 9,011,319 | 8,702,744 | 8,195,695 | 9,781,096 | 6,779,184 | 7,201,504 | 7,401,987.801 | 6,710,973 | 6,333,703 | 6,294,599 | 6,719,963.698 | 5,758,477 | 6,252,365 | 6,676,733.346 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,792 | 0 | 0 | 0 | 4,021 | 11,323 | 20,313 | 14,913 | 3,379 | 0 | 0 | 0 | 0 | 6,720 | 0 | 0 | 39 | 7,217 | 14,662 | 7,230 | 5,507 | 67,109 | 82,398 | 0 | 75,361 | 87,196 | 0 | 71,418 | 12,429 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,325,597 | 3,325,597 | 3,325,597 | 2,790,935 | 2,790,605 | 2,790,605 | 2,790,598 | 2,713,698 | 2,671,795 | 2,671,795 | 2,671,795 | 2,573,254 | 2,388,710 | 2,355,918 | 2,355,918 | 2,355,918 | 2,355,918 | 2,355,918 | 2,355,918 | 2,355,918 | 2,260,505 | 2,260,505 | 2,178,505 | 2,178,505 | 2,178,504 | 2,151,154 | 2,151,147 | 2,126,147 | 2,058,147 | 2,058,147 | 2,058,147 | 2,058,147 | 1,912,957 | 1,912,957 | 1,912,956 | 1,912,957 | 1,503,233 | 1,503,233 | 1,503,233 | 1,503,233 | 548,608 | 548,608 | 548,608 | 548,607.854 | 548,608 | 548,608 | 548,608 | 548,607.854 | 2,000,000 | 548,608 | 548,607.854 |
Ingehouden winsten
| -643,486 | -663,476 | -678,105 | -692,954 | -712,901 | -731,384 | -749,037 | -770,870 | -783,808 | -806,437 | -833,108 | -823,375 | -848,416 | -849,400 | -851,145 | -836,243 | -843,953 | -841,531 | -842,091 | -799,481 | -810,965 | -814,633 | -834,776 | -837,854 | -792,904 | -796,173 | -800,081 | -894,875 | -280,545 | -261,107 | -258,475 | -209,682 | -211,262 | -212,401 | -213,758 | -219,031 | -219,592 | -223,402 | -225,162 | -227,231 | -192,334 | -192,527 | -187,283 | -172,680.547 | -87,514 | -91,901 | -90,296 | -73,000.424 | -52,005 | -67,706 | -55,745.366 |
Overige gereserveerde algehele resultaten
| 13,478 | 7,979 | 10,870 | 11,574 | 4,898 | 11,159 | 12,824 | 13,734 | 8,302 | 19,292 | 17,374 | 23,359 | 23,314 | 15,042 | 16,648 | 31,562 | 15,818 | 9,353 | -1,792 | 3,013 | 2,069 | 1,052 | -4,021 | -11,323 | -20,313 | -14,913 | -3,379 | 2,614 | 703 | 2,093 | 642 | -6,720 | 11 | 1,588 | -39 | -7,217 | -14,662 | -7,230 | -5,507 | -67,109 | -82,398 | 0 | -75,361 | -87,196 | 0 | -71,418 | -12,429 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 943,217 | 943,217 | 944,944 | 1,477,879 | 1,479,449 | 1,479,449 | 1,478,449 | 755,772 | 493,461 | 493,460 | 511,400 | 592,219 | 336,451 | 15,392 | -2,552 | 0 | 0 | 0 | -3,584 | 0 | 0 | 0 | 96,641 | 89,339 | -1,651 | 3,749 | 15,283 | 18,662 | 17,959 | 18,660 | 18,660 | 11,940 | 166,495 | 166,496 | 21,457 | 14,278 | 9,639 | 17,070 | 20,586 | -41,433 | 902,215 | 470,626 | 402,239 | 387,950.027 | 296,029 | 334,096 | 240,897 | 238,232.331 | -1,226,124 | 135,644 | 130,230.593 |
Totaal eigen vermogen van aandeelhouders
| 3,638,806 | 3,613,317 | 3,603,306 | 3,587,434 | 3,562,051 | 3,549,829 | 3,532,834 | 2,712,334 | 2,389,750 | 2,378,110 | 2,367,461 | 2,365,457 | 1,900,059 | 1,536,952 | 1,518,869 | 1,551,237 | 1,527,783 | 1,523,740 | 1,512,035 | 1,559,450 | 1,451,609 | 1,446,924 | 1,440,370 | 1,429,990 | 1,383,949 | 1,358,730 | 1,366,349 | 1,252,548 | 1,796,264 | 1,817,793 | 1,818,974 | 1,860,405 | 1,868,201 | 1,868,640 | 1,720,655 | 1,708,204 | 1,293,280 | 1,296,901 | 1,298,657 | 1,234,569 | 1,258,489 | 826,707 | 763,564 | 763,877.334 | 757,123 | 790,803 | 699,209 | 713,839.761 | 721,871 | 616,546 | 623,093.081 |
Totaal eigen vermogen
| 3,638,806 | 3,613,317 | 3,603,306 | 3,587,434 | 3,562,051 | 3,549,829 | 3,532,834 | 2,712,334 | 2,389,750 | 2,378,110 | 2,367,461 | 2,365,457 | 1,900,059 | 1,536,952 | 1,518,869 | 1,551,237 | 1,527,783 | 1,523,740 | 1,512,035 | 1,559,450 | 1,451,609 | 1,446,924 | 1,440,370 | 1,429,990 | 1,383,949 | 1,358,730 | 1,366,349 | 1,252,548 | 1,796,264 | 1,817,793 | 1,818,974 | 1,860,405 | 1,868,201 | 1,868,640 | 1,720,655 | 1,708,204 | 1,293,280 | 1,296,901 | 1,298,657 | 1,234,569 | 1,258,489 | 826,707 | 763,564 | 763,877.334 | 757,123 | 790,803 | 699,209 | 713,839.761 | 721,871 | 616,546 | 623,093.081 |
Totaal passiva en aandeelhoudersvermogen
| 19,305,947 | 18,202,174 | 18,290,069 | 18,147,378 | 17,352,458 | 16,858,434 | 16,310,284 | 16,862,363 | 15,348,185 | 14,767,302 | 13,220,276 | 14,015,360 | 13,553,398 | 12,153,873 | 11,127,457 | 11,652,904 | 10,840,277 | 10,195,135 | 11,028,707 | 10,607,879 | 11,079,984 | 10,785,414 | 10,921,821 | 10,854,855 | 10,695,914 | 10,272,364 | 10,655,048 | 10,706,094 | 11,337,536 | 12,272,195 | 12,700,782 | 13,057,549 | 12,445,026 | 12,595,015 | 11,813,078 | 12,137,004 | 11,106,887 | 10,308,220 | 10,001,401 | 9,430,264 | 11,039,585 | 7,605,891 | 7,965,068 | 8,165,865.135 | 7,468,096 | 7,124,506 | 6,993,808 | 7,433,803.459 | 6,480,348 | 6,868,911 | 7,299,826.427 |