PT Bank JTrust Indonesia Tbk
IDX:BCIC.JK
192 (IDR) • At close November 14, 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 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 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 4,605,777 | 5,060,968 | 6,140,021 | 2,220,497 | 4,562,597 | 2,478,112 | 4,330,814 | 2,565,450 | 3,151,493 | 3,357,021 | 3,381,506 | 2,520,707 | 2,452,764 | 1,670,755 | 2,051,251 | 2,214,769 | 1,061,108 | 1,981,064 | 1,599,148 | 1,723,626 | 1,497,732 | 2,232,218 | 1,819,382 | 499,513 | 634,549 | 1,533,337 | 1,853,087 | 1,483,891 | 1,576,271 | 1,898,243 | 1,695,990 | 1,528,571 | 1,508,344 | 1,991,016 | 3,155,836 | 1,944,621 | 1,894,053 | 3,134,771 | 2,405,550 | 1,853,285 | 2,450,756 | 3,079,868 | 2,024,085 | 3,252,194 | 1,938,018 | 2,982,469 | 2,560,543 | 2,127,870 | 2,873,005 |
Kortetermijnbeleggingen
| -4,515,907 | -1,332,312 | 0 | -5,390,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| -4,515,907 | 3,273,465 | 5,060,968 | 749,946 | 2,220,497 | 4,562,597 | 2,478,112 | 4,330,814 | 2,565,450 | 3,151,493 | 3,357,021 | 3,381,506 | 2,520,707 | 2,452,764 | 1,670,755 | 2,051,251 | 2,214,769 | 1,061,108 | 1,981,064 | 1,599,148 | 1,723,626 | 1,497,732 | 2,232,218 | 1,819,382 | 499,513 | 634,549 | 1,533,337 | 1,853,087 | 1,483,891 | 1,576,271 | 1,898,243 | 1,695,990 | 1,528,571 | 1,508,344 | 1,991,016 | 3,155,836 | 1,944,621 | 1,894,053 | 3,134,771 | 2,405,550 | 1,853,285 | 2,450,756 | 3,079,868 | 2,024,085 | 3,252,194 | 1,938,018 | 2,982,469 | 2,560,543 | 2,127,870 | 2,873,005 |
Nettovorderingen
| 0 | 0 | 275,612 | 0 | 300,786 | 273,096 | 290,486 | 256,662 | 240,287 | 211,824 | 207,824 | 190,952 | 181,357 | 179,312 | 208,920 | 183,673 | 203,831 | 213,120 | 239,057 | 191,820 | 295,885 | 297,168 | 250,636 | 188,169 | 0 | 0 | 174,611 | 145,478 | 140,031 | 114,331 | 102,833 | 116,865 | 113,734 | 116,710 | 112,592 | 92,284 | 85,023 | 87,873 | 75,937 | 0 | 108,710 | 107,200 | 39,717 | 58,143 | 112,165 | 0 | 82,275 | 0 | 62,287 | 106,737 |
Voorraad
| 0 | -3,525,265 | -10,283,534 | -1,034,308 | -9,040,674 | -10,797,280 | -8,725,884 | -10,108,780 | -8,577,654 | -7,287,220 | -7,266,173 | -7,250,769 | -6,885,390 | -6,781,491 | -6,030,998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,912,987 | 10,135,229 | 0 | 10,831,343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96,621 | 0 | 41,084 | 66,972 | 101,529 | 0 | 101,344 | 75,659 | 60,253 | 103,673 |
Totaal vlottende activa
| 3,397,080 | 10,135,229 | 5,336,580 | 10,831,343 | 2,521,283 | 4,835,693 | 2,768,598 | 4,587,476 | 2,805,737 | 3,363,317 | 3,564,845 | 3,572,458 | 2,702,064 | 2,632,076 | 1,879,675 | 2,234,924 | 2,418,600 | 1,274,228 | 2,220,121 | 1,790,968 | 2,019,511 | 1,794,900 | 2,482,854 | 2,007,551 | 499,513 | 634,549 | 1,707,948 | 1,998,565 | 1,623,922 | 1,690,602 | 2,001,076 | 1,812,855 | 1,642,305 | 1,625,054 | 2,103,608 | 3,248,120 | 2,029,644 | 1,981,926 | 3,210,708 | 2,405,550 | 1,961,995 | 2,557,956 | 3,189,024 | 2,082,228 | 3,364,359 | 1,938,018 | 3,064,744 | 2,625,122 | 2,190,157 | 3,026,137 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 292,521 | 285,003 | 303,685 | 313,871 | 319,426 | 326,476 | 332,895 | 342,047 | 342,155 | 345,688 | 351,127 | 349,532 | 363,390 | 369,306 | 379,842 | 395,261 | 403,803 | 199,174 | 203,867 | 199,165 | 202,187 | 190,393 | 192,472 | 194,079 | 193,057 | 201,749 | 201,215 | 223,484 | 221,450 | 219,892 | 220,045 | 218,819 | 218,680 | 160,100 | 160,070 | 160,374 | 199,468 | 201,933 | 204,651 | 204,119 | 206,567 | 210,146 | 213,296 | 188,335 | 191,799 | 191,823 | 194,865 | 101,967 | 103,882 | 108,427 |
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 |
Immateriële activa
| 93,854 | 227,143 | 69,854 | 73,660 | 76,349 | 80,215 | 79,535 | 81,620 | 85,440 | 85,866 | 87,281 | 89,177 | 92,669 | 96,026 | 95,790 | 99,332 | 103,451 | 103,736 | 106,610 | 88,859 | 87,108 | 89,741 | 92,618 | 82,679 | 80,148 | 82,514 | 82,740 | 27,200 | 28,871 | 40,025 | 29,614 | 28,632 | 29,884 | 31,337 | 29,428 | 28,160 | 29,318 | 31,099 | 31,405 | 30,086 | 30,366 | 32,053 | 29,115 | 30,794 | 29,393 | 24,405 | 26,384 | 23,048 | 0 | 20,981 |
Goodwill en immateriële activa
| 93,854 | 227,143 | 69,854 | 73,660 | 76,349 | 80,215 | 79,535 | 81,620 | 85,440 | 85,866 | 87,281 | 89,177 | 92,669 | 96,026 | 95,790 | 99,332 | 103,451 | 103,736 | 106,610 | 88,859 | 87,108 | 89,741 | 92,618 | 82,679 | 80,148 | 82,514 | 82,740 | 27,200 | 28,871 | 40,025 | 29,614 | 28,632 | 29,884 | 31,337 | 29,428 | 28,160 | 29,318 | 31,099 | 31,405 | 30,086 | 30,366 | 32,053 | 29,115 | 30,794 | 29,393 | 24,405 | 26,384 | 23,048 | 25,082 | 20,981 |
Langetermijnbeleggingen
| 4,550,203 | 3,543 | 3,920,245 | 18,906 | 3,850,231 | 3,307,779 | 3,549,104 | 3,324,845 | 3,314,782 | 3,158,097 | 3,297,131 | 3,480,492 | 2,074,129 | 2,340,077 | 2,435,163 | 1,915,516 | 2,182,563 | 3,126,626 | 5,054,733 | 4,219,862 | 3,270,019 | 3,393,346 | 3,884,904 | 3,562,738 | 0 | 0 | 3,453,826 | 2,938,516 | 1,821,995 | 3,090,948 | 2,341,932 | 817,638 | 1,170,780 | 1,390,393 | 1,240,069 | 1,131,120 | 1,813,264 | 2,314,082 | 1,684,151 | 0 | 1,764,975 | 1,014,043 | 695,395 | 482,748 | 740,831 | 0 | 560,348 | 0 | 0 | 605,777 |
Belastingvorderingen
| 324,591 | 324,591 | 324,591 | 324,591 | 320,039 | 320,039 | 336,063 | 320,039 | 272,950 | 272,950 | 272,950 | 272,950 | 172,118 | 224,099 | 183,837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5,261,169 | 30,803,482 | -324,591 | 27,671,941 | -320,039 | -320,039 | -336,063 | -320,039 | -272,950 | -272,950 | -272,950 | -272,950 | -172,118 | -224,099 | -183,837 | -2,410,109 | -2,689,817 | -3,429,536 | -5,365,210 | -4,507,886 | -3,559,314 | -3,673,480 | -4,169,994 | -3,839,496 | 17,072,378 | 16,923,375 | -3,737,781 | -3,189,200 | -2,072,316 | -3,350,865 | -2,591,591 | -1,065,089 | -1,419,344 | -1,581,830 | -1,429,567 | -1,319,654 | -2,042,050 | -2,547,114 | -1,920,207 | 10,017,914 | -2,001,908 | -1,256,242 | -937,806 | -701,877 | -962,023 | 13,243,236 | -781,597 | -125,015 | -128,964 | -735,185 |
Totaal niet-vlottende activa
| 37,992,780 | 31,643,762 | 4,293,784 | 28,402,969 | 4,246,006 | 3,714,470 | 3,961,534 | 3,748,512 | 3,742,377 | 3,589,651 | 3,735,539 | 3,919,201 | 2,530,188 | 2,805,409 | 2,910,795 | 2,410,109 | 2,689,817 | 3,429,536 | 5,365,210 | 4,507,886 | 3,559,314 | 3,673,480 | 4,169,994 | 3,839,496 | 17,345,583 | 17,207,638 | 3,737,781 | 3,189,200 | 2,072,316 | 3,350,865 | 2,591,591 | 1,065,089 | 1,419,344 | 1,581,830 | 1,429,567 | 1,319,654 | 2,042,050 | 2,547,114 | 1,920,207 | 10,252,119 | 2,001,908 | 1,256,242 | 937,806 | 701,877 | 962,023 | 13,459,464 | 781,597 | 125,015 | 128,964 | 735,185 |
Totaal activa
| 41,389,860 | 41,778,991 | 40,957,035 | 39,234,312 | 37,074,699 | 36,451,971 | 32,993,078 | 33,617,390 | 30,064,470 | 26,258,959 | 23,568,478 | 21,317,575 | 17,973,075 | 17,352,543 | 16,742,754 | 16,204,908 | 16,175,888 | 16,326,679 | 19,501,696 | 17,311,597 | 17,029,802 | 15,864,199 | 17,963,452 | 17,823,669 | 17,845,096 | 17,842,187 | 17,739,090 | 17,171,181 | 16,266,907 | 16,185,616 | 16,065,303 | 14,080,570 | 14,117,294 | 13,620,134 | 13,183,503 | 13,304,881 | 12,434,047 | 12,350,355 | 12,682,021 | 12,657,669 | 13,573,017 | 13,394,381 | 14,576,094 | 14,081,371 | 15,956,306 | 15,397,482 | 15,240,091 | 14,267,161 | 13,489,226 | 13,127,198 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 107,963 | 12,567 | 108,188 | 1,833 | 75,168 | 77,182 | 63,802 | 60,658 | 44,960 | 37,690 | 40,620 | 39,727 | 34,127 | 36,858 | 39,727 | 43,229 | 38,302 | 32,595 | 68,445 | 65,086 | 57,551 | 79,158 | 69,408 | 61,431 | 0 | 0 | 53,134 | 54,362 | 50,595 | 47,178 | 42,534 | 38,039 | 35,021 | 40,548 | 42,646 | 35,683 | 38,401 | 44,377 | 57,670 | 0 | 63,458 | 59,355 | 52,877 | 36,466 | 44,218 | 0 | 38,691 | 37,980 | 33,866 | 45,760 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39,718 | 39,753 | 42,466 | 33,736 | 34,498 | 32,165 | 24,354 | 23,657 | 19,755 | 17,387 | 15,035 | 16,123 | 15,147 | 15,762 | 17,106 | 19,140 | 16,707 | 17,504 | 22,040 | 18,893 | 19,859 | 20,533 | 21,353 | 21,052 | 0 | 0 | 21,704 | 15,561 | 17,891 | 16,720 | 9,956 | 16,693 | 14,980 | 16,596 | 21,623 | 16,532 | 19,498 | 17,498 | 19,186 | 0 | 22,990 | 17,610 | 23,412 | 20,276 | 19,234 | 0 | 16,539 | 13,543 | 15,184 | 17,239 |
Uitgestelde opbrengsten
| 0 | 0 | -3,199,514 | 0 | -3,184,771 | -2,937,037 | -3,355,119 | -3,894,621 | -2,872,844 | -3,222,124 | -3,176,002 | -2,463,982 | -1,670,787 | -1,650,902 | -1,383,916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,576,265 | 8,656,989 | -150,654 | 7,745,175 | -109,666 | -109,347 | -88,156 | -84,315 | -64,715 | -55,077 | -55,655 | -55,850 | -49,274 | -52,620 | -56,833 | -62,369 | -55,009 | -50,099 | -90,485 | -83,979 | -77,410 | -99,691 | -90,761 | -82,483 | 0 | 0 | -21,704 | -69,923 | -68,486 | -63,898 | -52,490 | -54,732 | -14,980 | -16,596 | -21,623 | -16,532 | -19,498 | -17,498 | -19,186 | 68,829 | -22,990 | -17,610 | -23,412 | -20,276 | -63,452 | 0 | -55,230 | -51,523 | -15,184 | -62,999 |
Totaal kortlopende verplichtingen
| 8,723,946 | 8,709,309 | 108,188 | 7,780,744 | 75,168 | 77,182 | 63,802 | 60,658 | 44,960 | 37,690 | 40,620 | 39,727 | 34,127 | 36,858 | 39,727 | 43,229 | 38,302 | 32,595 | 68,445 | 65,086 | 57,551 | 79,158 | 69,408 | 61,431 | 76,787 | 70,728 | 53,134 | 54,362 | 50,595 | 47,178 | 42,534 | 38,039 | 35,021 | 40,548 | 42,646 | 35,683 | 38,401 | 44,377 | 57,670 | 68,829 | 63,458 | 59,355 | 52,877 | 36,466 | 44,218 | 64,353 | 38,691 | 37,980 | 33,866 | 45,760 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,001,860 | 1,001,860 | 0 | 0 | 0 | 146,490 | 0 | 0 | 814 | 0 | 0 | 933 | 0 | 2,307 | 3,325 | 0 | 0 | 0 | 0 | 400,000 | 400,000 | 541,275 | 0 | 359,500 | 223,538 | 358,250 | 0 | 0 | 0 | 533,021 | 0 | 0 | 0 | 0 | 0 | 219,750 | 0 | 0 | 185,775 | 0 | 177,825 | 170,400 | 182,550 | 173,700 | 0 | 145,763 | 0 | 0 | 140,888 | 136,013 |
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 |
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 |
Overige niet-vlottende verplichtingen
| -1,001,860 | 29,270,049 | 0 | 28,695,697 | 0 | -146,490 | 0 | 0 | -814 | 0 | 0 | -933 | 0 | -2,307 | -3,325 | 0 | 0 | 0 | 0 | -400,000 | -400,000 | -541,275 | 0 | -359,500 | 16,006,802 | 11,801,442 | 0 | 0 | 0 | -533,021 | 0 | 0 | 0 | 0 | 0 | -219,750 | 0 | 0 | -185,775 | 0 | -177,825 | -170,400 | -182,550 | -173,700 | 0 | 13,925,074 | 0 | 0 | -140,888 | -136,013 |
Totaal niet-vlottende verplichtingen
| 29,717,940 | 30,271,909 | 470,780 | 28,695,697 | 573,687 | 146,490 | 321,695 | 60,658 | 44,960 | 37,690 | 40,620 | 39,727 | 252,320 | 333,933 | 269,950 | 257,507 | 59,407 | 58,509 | 233,087 | 598,747 | 598,733 | 739,674 | 954,337 | 557,828 | 16,153,553 | 16,033,886 | 719,407 | 806,724 | 539,495 | 926,047 | 539,537 | 522,912 | 529,378 | 531,277 | 552,322 | 220,681 | 201,114 | 197,246 | 186,926 | 0 | 177,825 | 170,400 | 182,550 | 173,700 | 148,875 | 14,070,837 | 144,563 | 143,550 | 140,888 | 12,125,300 |
Totaal passiva
| 38,441,886 | 38,981,218 | 37,150,343 | 36,476,441 | 33,260,413 | 32,600,266 | 29,183,638 | 29,891,015 | 26,758,572 | 23,613,209 | 20,921,646 | 18,657,788 | 16,538,648 | 15,949,954 | 15,287,981 | 14,761,678 | 14,657,041 | 14,733,744 | 17,678,696 | 15,637,771 | 15,393,272 | 14,535,561 | 16,756,133 | 16,508,766 | 16,230,340 | 16,104,614 | 16,264,183 | 15,658,857 | 14,777,062 | 14,779,044 | 14,712,040 | 13,086,738 | 13,141,086 | 12,644,092 | 12,185,350 | 12,042,402 | 11,352,388 | 11,119,802 | 11,662,403 | 68,829 | 12,136,770 | 11,980,006 | 13,201,044 | 13,512,244 | 14,663,875 | 14,135,190 | 13,996,145 | 13,121,309 | 12,400,517 | 12,125,300 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 13,176 | 0 | 45,000 | 0 | 11,742 | 21,576 | 49,167 | 23,977 | 6,450 | 0 | 0 | 14,180 | 41,918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,032,929 | 13,032,929 | 13,032,929 | 13,032,929 | 13,032,929 | 13,032,929 | 13,032,929 | 13,032,929 | 13,032,929 | 12,636,175 | 12,636,175 | 12,636,175 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,149 | 12,223,155 | 12,223,155 | 12,223,155 | 12,223,155 | 12,223,155 | 11,223,155 | 11,223,155 | 11,223,155 | 11,223,155 | 11,223,155 | 10,823,155 | 10,823,155 | 10,523,155 | 10,223,155 | 10,223,155 | 10,223,155 | 10,223,155 | 8,973,675 | 8,973,675 | 8,973,675 | 8,973,675 | 8,973,675 | 8,973,675 | 8,973,675 | 8,973,675 |
Ingehouden winsten
| -12,160,115 | -12,234,846 | -12,277,320 | -12,321,335 | -12,237,902 | -12,258,618 | -12,276,006 | -12,349,237 | -12,350,798 | -12,420,141 | -12,436,586 | -12,435,858 | -12,328,392 | -12,233,993 | -12,139,059 | -11,990,435 | -11,926,737 | -11,834,651 | -11,515,299 | -11,360,221 | -11,393,749 | -11,518,175 | -11,608,852 | -11,444,318 | -11,281,000 | -11,026,588 | -11,034,347 | -11,051,089 | -11,080,952 | -11,132,887 | -11,173,584 | -10,588,403 | -10,599,859 | -10,526,337 | -10,478,860 | -10,217,111 | -10,039,028 | -9,899,275 | -9,793,325 | -9,363,422 | -9,125,065 | -9,122,724 | -9,134,837 | -8,650,100 | -7,945,846 | -7,984,922 | -8,004,591 | -8,008,290 | -8,064,522 | -8,151,538 |
Overige gereserveerde algehele resultaten
| 12,761 | -62,709 | -13,176 | -16,122 | -45,000 | 13,135 | -11,742 | -21,576 | -49,167 | -23,977 | -6,450 | 5,777 | 2,057 | -14,180 | -41,918 | 1,030,749 | 1,042,668 | 1,024,670 | 935,383 | 631,131 | 627,363 | 443,897 | 413,255 | 321,703 | 493,842 | 362,247 | 106,338 | 160,497 | 167,881 | 136,543 | 1,123,931 | 179,319 | 173,151 | 99,463 | 74,097 | 476,674 | 117,771 | 426,912 | 410,027 | 147,243 | 0 | 134,182 | 1,356,451 | 0 | 84,841 | 94,780 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,062,399 | 2,062,399 | 3,051,083 | 2,062,399 | 3,019,259 | 3,077,394 | 3,052,517 | 3,042,683 | 2,623,767 | 2,429,716 | 2,447,243 | 2,459,470 | 1,539,670 | 1,413,433 | 1,370,683 | 1,210,516 | 1,222,435 | 1,204,437 | 1,115,150 | 810,898 | 807,130 | 623,664 | 593,022 | 178,765 | 178,765 | 179,761 | 308,723 | 321,856 | 325,854 | 325,854 | 325,854 | 347,335 | 178,759 | 178,759 | 178,759 | 178,759 | 178,759 | 178,759 | 199,359 | 178,759 | 338,157 | 313,944 | 178,759 | 245,552 | 264,602 | 178,759 | 274,862 | 180,467 | 179,556 | 180,101 |
Totaal eigen vermogen van aandeelhouders
| 2,947,974 | 2,797,773 | 3,806,692 | 2,757,871 | 3,814,286 | 3,851,705 | 3,809,440 | 3,726,375 | 3,305,898 | 2,645,750 | 2,646,832 | 2,659,787 | 1,434,427 | 1,402,589 | 1,454,773 | 1,443,230 | 1,518,847 | 1,592,935 | 1,823,000 | 1,673,826 | 1,636,530 | 1,328,638 | 1,207,319 | 1,314,903 | 1,614,756 | 1,737,573 | 1,474,907 | 1,512,324 | 1,489,845 | 1,406,572 | 1,353,263 | 993,832 | 976,208 | 976,042 | 998,153 | 1,262,479 | 1,081,659 | 1,230,553 | 1,019,618 | 1,185,735 | 1,436,247 | 1,414,375 | 1,375,050 | 569,127 | 1,292,431 | 1,262,292 | 1,243,946 | 1,145,852 | 1,088,709 | 1,001,898 |
Totaal eigen vermogen
| 2,947,974 | 2,797,773 | 3,806,692 | 2,757,871 | 3,814,286 | 3,851,705 | 3,809,440 | 3,726,375 | 3,305,898 | 2,645,750 | 2,646,832 | 2,659,787 | 1,434,427 | 1,402,589 | 1,454,773 | 1,443,230 | 1,518,847 | 1,592,935 | 1,823,000 | 1,673,826 | 1,636,530 | 1,328,638 | 1,207,319 | 1,314,903 | 1,614,756 | 1,737,573 | 1,474,907 | 1,512,324 | 1,489,845 | 1,406,572 | 1,353,263 | 993,832 | 976,208 | 976,042 | 998,153 | 1,262,479 | 1,081,659 | 1,230,553 | 1,019,618 | 1,185,735 | 1,436,247 | 1,414,375 | 1,375,050 | 569,127 | 1,292,431 | 1,262,292 | 1,243,946 | 1,145,852 | 1,088,709 | 1,001,898 |
Totaal passiva en aandeelhoudersvermogen
| 41,389,860 | 41,778,991 | 40,957,035 | 39,234,312 | 37,074,699 | 36,451,971 | 32,993,078 | 33,617,390 | 30,064,470 | 26,258,959 | 23,568,478 | 21,317,575 | 17,973,075 | 17,352,543 | 16,742,754 | 16,204,908 | 16,175,888 | 16,326,679 | 19,501,696 | 17,311,597 | 17,029,802 | 15,864,199 | 17,963,452 | 17,823,669 | 17,845,096 | 17,842,187 | 17,739,090 | 17,171,181 | 16,266,907 | 16,185,616 | 16,065,303 | 14,080,570 | 14,117,294 | 13,620,134 | 13,183,503 | 13,304,881 | 12,434,047 | 12,350,355 | 12,682,021 | 1,254,564 | 13,573,017 | 13,394,381 | 14,576,094 | 14,081,371 | 15,956,306 | 15,397,482 | 15,240,091 | 14,267,161 | 13,489,226 | 13,127,198 |