PT MNC Investama Tbk
IDX:BHIT.JK
41 (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 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2,439,199 | 2,640,794 | 2,491,593 | 3,117,856 | 4,017,759 | 3,004,772 | 3,110,380 | 4,470,821 | 3,093,315 | 3,370,209 | 2,608,774 | 3,484,909 | 3,149,275 | 1,750,716 | 1,703,233 | 1,957,625 | 2,040,641 | 975,782 | 1,753,112 | 1,442,164 | 1,648,127 | 1,876,283 | 1,931,364 | 2,272,911 | 1,915,716 | 2,259,103 | 2,432,182 | 2,700,509 | 2,132,676 | 3,540,773 | 3,005,342 | 3,608,806 | 3,635,421 | 3,415,179 | 3,309,371 | 4,141,203 | 2,922,668 | 3,189,590 | 3,117,683 | 3,660,815 | 4,669,063 | 1,506,257 | 1,973,791 | 1,947,803 | 2,798,247 | 1,279,275 | 1,238,326 | 1,338,676 | 1,106,837 | 1,328,112 | 1,069,005 | 1,121,551 | 980,378 | 1,296,343 | 1,285,907 | 1,303,418 | 1,352,693 | 1,618,345 |
Kortetermijnbeleggingen
| 9,426,323 | 8,160,688 | 7,645,391 | 6,684,059 | 4,791,715 | 4,791,750 | 4,848,940 | 4,872,970 | 6,305,270 | 6,248,102 | 6,455,328 | 6,163,095 | 6,714,133 | 4,976,905 | 4,759,315 | 4,782,572 | 2,866,025 | 4,288,638 | 4,168,677 | 4,762,390 | 4,736,630 | 4,579,854 | 4,778,307 | 4,422,408 | 4,293,144 | 4,125,812 | 4,265,508 | 4,376,008 | 4,272,741 | 4,624,324 | 5,015,715 | 4,857,625 | 4,749,676 | 4,162,911 | 3,655,702 | 3,862,027 | 4,159,857 | 4,188,160 | 4,489,963 | 4,204,742 | 3,857,174 | 2,319,080 | 1,744,671 | 1,788,353 | 1,354,536 | 6,344,535 | 5,122,775 | 4,623,156 | 3,897,025 | 2,107,393 | 2,243,125 | 1,714,577 | 1,497,357 | 1,396,655 | 1,233,921 | 837,081 | 1,306,037 | 1,327,357 |
Liquide middelen en kortetermijnbeleggingen
| 11,865,522 | 10,801,482 | 10,136,984 | 9,801,915 | 8,809,474 | 7,796,522 | 7,959,320 | 9,343,791 | 9,398,585 | 9,618,311 | 9,064,102 | 9,648,004 | 9,863,408 | 6,727,621 | 6,462,548 | 6,740,197 | 4,906,666 | 5,264,420 | 5,921,789 | 6,204,554 | 6,384,757 | 6,456,137 | 6,709,671 | 6,695,319 | 6,208,860 | 6,384,915 | 6,697,690 | 7,076,517 | 6,405,417 | 8,165,097 | 8,021,057 | 8,466,431 | 8,385,097 | 7,578,090 | 6,965,073 | 8,003,230 | 7,082,525 | 7,377,750 | 7,607,646 | 7,865,557 | 8,526,237 | 3,825,337 | 3,718,462 | 3,736,156 | 4,152,783 | 7,623,810 | 6,361,101 | 5,961,832 | 5,003,862 | 3,435,505 | 3,312,130 | 2,836,128 | 2,477,735 | 2,692,998 | 2,519,828 | 2,140,499 | 2,658,730 | 2,945,702 |
Nettovorderingen
| 11,705,911 | 9,641,206 | 10,356,673 | 10,329,626 | 11,401,993 | 11,890,948 | 11,323,089 | 10,182,071 | 12,986,126 | 11,848,970 | 11,599,417 | 11,657,684 | 9,805,420 | 9,979,415 | 8,701,947 | 8,923,577 | 8,252,718 | 8,550,367 | 8,777,248 | 8,134,694 | 8,862,972 | 9,377,979 | 8,802,397 | 9,022,801 | 9,848,687 | 9,810,833 | 9,812,788 | 10,026,841 | 10,535,005 | 9,885,435 | 9,328,618 | 9,396,703 | 9,840,841 | 11,057,788 | 10,871,396 | 11,175,355 | 9,756,330 | 9,349,135 | 8,706,383 | 7,725,850 | 15,313,414 | 7,694,037 | 6,789,400 | 7,409,983 | 7,704,455 | 7,627,705 | 6,368,711 | 6,722,095 | 0 | 0 | 0 | 4,226,442 | 0 | 0 | 3,469,654 | 0 | 3,201,435 | 2,862,032 |
Voorraad
| 0 | 4,485,715 | 4,392,524 | 4,383,537 | 4,461,297 | 4,344,127 | 4,323,137 | 4,242,359 | 3,986,506 | 3,933,129 | 3,894,690 | 3,774,563 | 3,614,312 | 3,704,789 | 3,562,899 | 3,577,685 | 3,381,221 | 3,404,160 | 3,197,253 | 3,232,381 | 3,272,200 | 3,189,172 | 3,215,064 | 3,281,102 | 3,332,559 | 3,071,862 | 2,952,956 | 2,930,612 | 2,635,014 | 2,685,028 | 2,299,036 | 2,190,412 | 2,185,111 | 2,136,466 | 2,020,798 | 1,932,262 | 2,062,403 | 2,053,993 | 2,171,191 | 2,091,685 | 1,949,868 | 1,920,567 | 1,996,590 | 1,829,529 | 1,809,545 | 1,680,868 | 1,661,306 | 1,723,639 | 1,560,620 | 1,172,656 | 1,176,343 | 1,104,146 | 1,277,395 | 1,230,509 | 1,202,370 | 1,259,109 | 1,342,762 | 1,223,890 |
Overige vlottende activa
| -23,571,433 | -20,442,688 | -24,886,181 | -24,515,078 | 1,405,863 | 1,613,602 | 1,947,796 | 1,268,319 | 1,525,971 | 1,336,958 | 1,158,884 | 1,539,434 | 2,243,213 | 2,359,188 | 2,364,124 | 2,014,966 | 1,871,926 | 1,288,300 | 1,192,247 | 1,135,868 | 871,455 | 171,983 | 215,137 | 185,944 | 224,677 | 268,094 | 286,027 | 161,804 | 150,030 | 166,192 | 265,487 | 479,038 | 146,840 | 181,548 | 173,692 | 185,991 | 206,859 | 331,484 | 986,519 | 269,744 | 69,850 | 68,776 | 70,565 | 63,717 | 67,659 | 167,258 | 45,813 | 38,596 | 5,296,600 | 5,102,550 | 4,546,628 | 95,477 | 4,383,868 | 3,887,684 | 275,185 | 4,090,569 | 200,384 | 195,776 |
Totaal vlottende activa
| 0 | 28,357,113 | 28,955,157 | 27,094,073 | 26,078,627 | 25,645,199 | 25,553,342 | 25,036,540 | 27,897,188 | 26,737,368 | 25,717,093 | 26,619,685 | 25,526,353 | 22,771,013 | 21,091,518 | 21,256,425 | 18,412,531 | 18,507,247 | 19,088,537 | 18,707,497 | 19,391,384 | 19,195,271 | 18,942,269 | 19,185,166 | 19,614,783 | 19,535,704 | 19,749,461 | 20,195,774 | 19,725,466 | 20,901,752 | 19,914,198 | 20,532,584 | 20,557,889 | 20,953,892 | 20,030,959 | 21,296,838 | 19,108,117 | 19,112,362 | 19,471,739 | 17,952,836 | 25,859,369 | 13,508,717 | 12,575,017 | 13,039,385 | 13,734,442 | 17,099,641 | 14,436,931 | 14,446,162 | 11,861,082 | 9,710,711 | 9,035,101 | 8,262,193 | 8,138,998 | 7,811,191 | 7,467,037 | 7,490,177 | 7,403,311 | 7,227,400 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 15,044,228 | 15,134,579 | 15,133,619 | 15,136,155 | 20,250,449 | 20,264,539 | 19,403,765 | 18,575,895 | 16,035,229 | 15,984,521 | 15,797,640 | 15,746,860 | 15,834,235 | 15,830,890 | 16,436,429 | 15,761,235 | 15,170,715 | 14,769,275 | 15,176,852 | 15,120,210 | 14,763,903 | 14,436,502 | 14,427,337 | 14,348,963 | 14,316,425 | 13,689,484 | 13,082,389 | 12,919,413 | 12,345,487 | 12,107,338 | 9,900,591 | 10,019,874 | 9,728,196 | 9,801,400 | 9,781,018 | 9,570,706 | 8,993,719 | 8,714,113 | 7,837,306 | 7,836,660 | 6,876,121 | 6,510,682 | 6,278,731 | 6,134,543 | 5,823,565 | 5,314,213 | 4,994,502 | 5,174,302 | 4,078,340 | 3,866,864 | 3,792,653 | 3,724,535 | 3,556,310 | 3,458,664 | 3,583,774 | 2,734,496 | 2,708,200 | 2,592,877 |
Goodwill
| 4,730,361 | 4,730,524 | 4,735,732 | 4,730,960 | 4,731,737 | 4,730,911 | 4,730,915 | 4,731,000 | 4,704,241 | 4,704,241 | 4,704,241 | 4,704,241 | 4,703,822 | 4,703,822 | 4,703,822 | 4,703,822 | 4,698,543 | 4,691,009 | 4,691,009 | 4,691,009 | 4,733,813 | 4,520,167 | 4,520,714 | 4,366,147 | 4,368,526 | 4,365,739 | 4,362,296 | 4,361,192 | 4,391,280 | 3,839,583 | 3,855,702 | 3,858,256 | 3,868,528 | 3,861,716 | 3,874,346 | 3,890,917 | 4,009,449 | 4,002,246 | 3,762,956 | 3,747,232 | 3,755,786 | 3,462,940 | 3,429,854 | 3,469,891 | 3,666,602 | 3,572,395 | 3,545,631 | 3,542,992 | 3,559,072 | 0 | 0 | 3,635,980 | 0 | 0 | 2,222,401 | 0 | 0 | 2,275,669 |
Immateriële activa
| 3,442,834 | 2,709,166 | 2,145,045 | 2,150,741 | 2,077,542 | 2,053,514 | 2,100,723 | 2,042,523 | 2,119,631 | 1,873,395 | 1,726,811 | 1,757,563 | 1,194,754 | 1,197,807 | 1,227,437 | 1,334,366 | 1,137,838 | 816,653 | 845,937 | 619,742 | 758,118 | 657,998 | 699,444 | 729,492 | 750,401 | 777,791 | 806,642 | 838,713 | 791,618 | 806,815 | 846,682 | 879,478 | 960,325 | 974,183 | 976,007 | 1,013,380 | 906,663 | 934,197 | 933,892 | 1,044,195 | 0 | 0 | 0 | 210,722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 8,173,195 | 7,439,690 | 6,880,777 | 6,881,701 | 6,809,279 | 6,784,425 | 6,831,638 | 6,773,523 | 6,823,872 | 6,577,636 | 6,431,052 | 6,461,804 | 5,898,576 | 5,901,629 | 5,931,259 | 6,038,188 | 5,836,381 | 5,507,662 | 5,536,946 | 5,310,751 | 5,491,931 | 5,178,165 | 5,220,158 | 5,095,639 | 5,118,927 | 5,143,530 | 5,168,938 | 5,199,905 | 5,182,898 | 4,646,398 | 4,702,384 | 4,737,734 | 4,828,853 | 4,835,899 | 4,850,353 | 4,904,297 | 4,916,112 | 4,936,443 | 4,696,848 | 4,791,427 | 3,755,786 | 3,462,940 | 3,429,854 | 3,469,891 | 3,666,602 | 3,572,395 | 3,545,631 | 3,542,992 | 3,559,072 | 3,635,980 | 3,635,980 | 3,635,980 | 2,186,203 | 2,205,582 | 2,222,401 | 3,561,539 | 2,237,750 | 2,275,669 |
Langetermijnbeleggingen
| 0 | 7,766,280 | 9,058,510 | 9,023,521 | 3,100,739 | 2,940,409 | 2,888,646 | 2,887,653 | 338,950 | 54,313 | -139,542 | 324,641 | -14,465 | 2,489,864 | 2,707,469 | 2,684,201 | 5,182,460 | 3,590,126 | 3,961,327 | 3,595,052 | 6,593,435 | 6,791,875 | 3,884,864 | 4,368,620 | 3,883,797 | 4,397,663 | 5,018,129 | 4,998,081 | 5,329,387 | 4,923,235 | 4,858,397 | 4,913,448 | 4,999,602 | 5,807,390 | 6,080,124 | 5,639,510 | 4,815,437 | 4,707,939 | 4,757,194 | 4,994,342 | 4,454,736 | 5,571,412 | 6,037,062 | 5,539,332 | 5,003,166 | -1,571,471 | -2,315,302 | -1,813,394 | -439,484 | 28,554 | -111,533 | 415,429 | 693,627 | 1,082,697 | 1,078,438 | 2,159,810 | 3,035,279 | 2,784,352 |
Belastingvorderingen
| 1,420,723 | 1,376,125 | 1,351,851 | 1,331,426 | 1,270,011 | 1,228,399 | 1,235,166 | 1,248,229 | 1,223,620 | 1,226,465 | 1,218,911 | 1,172,325 | 1,410,331 | 1,360,067 | 1,380,669 | 1,280,657 | 1,562,164 | 1,382,672 | 1,439,890 | 1,397,817 | 1,398,169 | 1,355,719 | 1,327,877 | 1,289,273 | 1,368,670 | 1,253,280 | 1,179,073 | 1,186,168 | 1,125,605 | 1,201,096 | 1,222,950 | 1,147,316 | 1,032,544 | 1,020,738 | 1,134,005 | 1,156,625 | 1,110,003 | 847,981 | 738,637 | 638,270 | 618,782 | 469,193 | 388,992 | 410,445 | 353,291 | 184,709 | 145,939 | 187,657 | 192,819 | 201,181 | 234,973 | 224,051 | 205,697 | 200,967 | 200,134 | 209,539 | 199,786 | 196,885 |
Overige niet-vlottende activa
| -24,638,146 | 12,267,863 | 10,176,536 | 10,942,070 | 13,462,696 | 13,609,711 | 13,639,735 | 14,577,964 | 14,820,905 | 15,714,728 | 15,314,976 | 14,581,728 | 15,300,880 | 13,178,230 | 12,347,635 | 12,463,716 | 10,934,731 | 12,742,525 | 12,473,011 | 13,482,172 | 13,167,319 | 12,811,992 | 13,088,021 | 12,134,312 | 11,893,090 | 11,818,565 | 12,186,831 | 12,024,470 | 12,710,869 | 13,170,856 | 14,076,857 | 13,941,993 | 13,138,746 | 12,093,925 | 11,522,192 | 10,609,498 | 12,109,285 | 11,592,816 | 11,161,799 | 11,318,137 | 5,721,939 | 3,765,907 | 3,081,791 | 3,155,023 | 2,649,325 | 7,530,363 | 6,239,429 | 5,716,196 | 4,837,193 | 3,015,892 | 3,057,326 | 2,595,316 | 2,304,326 | 2,197,314 | 2,050,955 | 1,844,779 | 1,899,192 | 2,032,074 |
Totaal niet-vlottende activa
| 0 | 43,984,537 | 42,601,293 | 43,314,873 | 44,893,174 | 44,827,483 | 43,998,950 | 44,063,264 | 39,242,576 | 39,557,663 | 38,623,037 | 38,287,358 | 38,429,557 | 38,760,680 | 38,803,461 | 38,227,997 | 38,686,451 | 37,992,260 | 38,588,026 | 38,906,002 | 41,414,757 | 40,574,253 | 37,948,257 | 37,236,807 | 36,580,909 | 36,302,522 | 36,635,360 | 36,328,037 | 36,694,246 | 36,048,923 | 34,761,179 | 34,760,365 | 33,727,941 | 33,559,352 | 33,367,692 | 31,880,636 | 31,944,556 | 30,799,292 | 29,191,784 | 29,578,836 | 21,427,364 | 19,780,134 | 19,216,430 | 18,709,234 | 17,495,949 | 15,030,209 | 12,610,199 | 12,807,753 | 12,227,940 | 10,748,471 | 10,609,399 | 10,595,311 | 8,946,163 | 9,145,224 | 9,135,702 | 10,510,163 | 10,080,207 | 9,881,857 |
Totaal activa
| 74,520,761 | 72,341,650 | 71,556,450 | 70,408,946 | 70,971,801 | 70,472,682 | 69,552,292 | 69,099,804 | 67,139,764 | 66,295,031 | 64,340,130 | 64,907,043 | 63,955,910 | 61,531,693 | 59,894,979 | 59,484,422 | 57,098,982 | 56,499,507 | 57,676,563 | 57,613,499 | 60,806,141 | 59,769,524 | 56,890,526 | 56,421,973 | 56,195,692 | 55,838,226 | 56,384,821 | 56,523,811 | 56,419,712 | 56,950,675 | 54,675,377 | 55,292,949 | 54,285,830 | 54,513,244 | 53,398,651 | 53,177,474 | 51,052,673 | 49,911,654 | 48,663,523 | 47,531,672 | 47,286,733 | 33,288,851 | 31,791,447 | 31,748,619 | 31,230,391 | 32,129,850 | 27,047,130 | 27,253,915 | 24,089,022 | 20,459,182 | 19,644,500 | 18,857,504 | 17,085,161 | 16,956,415 | 16,602,739 | 18,000,340 | 17,483,518 | 17,109,257 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 879,821 | 1,119,263 | 1,080,585 | 1,608,858 | 1,603,356 | 1,484,549 | 1,147,481 | 877,244 | 937,642 | 875,638 | 923,640 | 1,121,537 | 930,219 | 860,164 | 873,999 | 823,948 | 953,573 | 1,108,533 | 1,318,601 | 1,065,925 | 1,117,111 | 1,108,283 | 1,176,471 | 824,050 | 1,014,495 | 1,389,597 | 1,482,786 | 1,459,408 | 1,625,056 | 1,444,347 | 1,413,072 | 1,564,199 | 1,598,926 | 1,791,083 | 1,832,659 | 1,879,302 | 1,663,472 | 1,498,968 | 1,428,402 | 1,775,844 | 1,361,545 | 1,442,453 | 1,654,393 | 1,202,110 | 1,155,105 | 1,161,439 | 1,298,929 | 2,934,585 | 2,107,645 | 1,183,169 | 1,006,000 | 2,113,848 | 3,402,709 | 610,234 | 10,327 | 28 | 861,503 |
Kortlopende schulden
| 20,013,161 | 19,396,327 | 19,165,029 | 18,661,411 | 6,398,945 | 6,596,316 | 6,422,963 | 6,034,617 | 5,865,313 | 7,532,473 | 7,972,215 | 9,037,158 | 8,131,568 | 6,054,343 | 7,950,809 | 7,879,869 | 8,395,870 | 5,209,639 | 5,810,160 | 5,152,401 | 4,940,113 | 4,449,228 | 5,196,212 | 5,705,938 | 3,690,658 | 3,834,613 | 8,708,444 | 8,165,612 | 8,001,212 | 7,001,122 | 6,402,216 | 6,333,948 | 8,346,566 | 4,170,132 | 4,645,249 | 4,670,733 | 1,402,139 | 1,204,910 | 938,507 | 419,918 | 554,157 | 494,963 | 638,342 | 669,664 | 1,328,178 | 1,213,271 | 1,034,106 | 1,128,442 | 705,601 | 684,380 | 688,526 | 1,439,264 | 736,495 | 663,971 | 3,018,791 | 1,377,300 | 804,363 | 1,971,433 |
Belastingschulden
| 0 | 500,906 | 504,333 | 496,772 | 491,548 | 475,601 | 426,242 | 352,362 | 121,982 | 117,561 | 102,834 | 126,757 | 182,669 | 169,722 | 157,539 | 175,735 | 204,049 | 235,344 | 246,212 | 227,726 | 326,425 | 338,832 | 261,353 | 241,196 | 190,739 | 309,472 | 274,839 | 202,374 | 318,732 | 349,927 | 220,107 | 256,920 | 276,725 | 316,674 | 254,305 | 271,644 | 398,725 | 455,615 | 192,079 | 329,495 | 373,774 | 331,569 | 359,901 | 355,929 | 381,696 | 318,538 | 361,364 | 295,677 | 245,251 | 285,376 | 370,939 | 358,490 | 412,472 | 436,021 | 364,142 | 503,732 | 401,939 | 315,813 |
Uitgestelde opbrengsten
| 0 | -12,184,211 | 15,968 | 14,007 | 2,153,317 | 2,366,679 | 20,431 | 20,157 | 23,613 | 19,375 | 0 | 1,951,492 | 2,246,158 | 2,154,459 | 2,078,967 | 2,582,024 | 1,405,883 | 2,065,256 | 1,892,034 | 2,316,023 | 2,465,831 | 2,806,497 | 2,140,003 | 1,694,327 | 2,014,602 | 1,665,587 | 2,177,919 | 2,134,352 | 1,827,025 | 1,809,568 | 1,965,922 | 2,508,739 | 1,976,820 | 3,041,373 | 3,298,019 | 2,921,353 | 2,068,746 | 2,194,219 | 2,138,353 | 1,939,453 | 3,479,262 | 331,569 | 359,901 | 355,929 | 381,696 | 318,538 | 361,364 | 295,677 | 744,748 | 721,769 | 1,163,995 | 1,226,693 | 412,472 | 436,021 | 1,142,184 | 503,732 | 401,939 | 315,813 |
Overige kortlopende verplichtingen
| -20,013,161 | 14,564,398 | 2,453,211 | 2,306,971 | 11,932,022 | 11,612,733 | 13,646,974 | 14,607,400 | 11,729,796 | 11,448,183 | 9,539,904 | 10,097,336 | 9,578,330 | 8,930,767 | 8,597,652 | 8,981,608 | 8,162,942 | 7,288,503 | 8,518,057 | 8,404,067 | 8,874,366 | 8,589,669 | 8,816,075 | 8,595,105 | 8,060,191 | 7,754,548 | 6,402,021 | 7,114,843 | 7,038,048 | 7,839,365 | 8,241,817 | 8,741,227 | 4,617,287 | 5,518,265 | 9,154,440 | 9,696,503 | 8,482,458 | 7,771,688 | 6,652,628 | 7,034,415 | 6,457,985 | 1,800,613 | 1,504,990 | 1,840,623 | 1,599,781 | 2,218,863 | 1,611,456 | 2,063,406 | 20,649 | 20,654 | 20,627 | 20,349 | 354,803 | 578,200 | 246,756 | 3,087,217 | 2,873,521 | 919,632 |
Totaal kortlopende verplichtingen
| 0 | 22,656,335 | 22,753,471 | 22,062,974 | 22,093,142 | 22,179,084 | 21,574,917 | 21,809,655 | 18,495,966 | 19,937,673 | 18,387,757 | 22,009,626 | 21,077,593 | 18,069,788 | 19,487,592 | 20,317,500 | 18,788,643 | 15,516,971 | 17,328,784 | 17,191,092 | 17,346,235 | 16,962,505 | 17,260,573 | 17,171,841 | 14,589,501 | 14,269,243 | 18,677,981 | 18,897,593 | 18,325,693 | 18,275,111 | 18,054,302 | 18,996,986 | 16,504,872 | 14,328,696 | 18,888,791 | 19,121,248 | 13,832,645 | 12,834,289 | 11,228,456 | 10,822,188 | 12,267,248 | 3,988,690 | 3,945,686 | 4,520,609 | 4,511,765 | 4,905,777 | 4,168,365 | 4,786,454 | 4,405,583 | 3,534,448 | 3,056,317 | 3,692,306 | 3,617,618 | 5,080,901 | 5,017,965 | 4,978,576 | 4,079,851 | 4,068,381 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,456,601 | 6,006,317 | 5,501,263 | 5,608,632 | 6,171,480 | 5,617,665 | 5,962,104 | 6,263,266 | 5,663,399 | 4,310,622 | 4,197,685 | 3,149,957 | 4,232,157 | 6,135,220 | 6,393,188 | 6,585,135 | 6,868,408 | 9,740,775 | 11,330,153 | 10,277,770 | 11,245,712 | 13,493,564 | 13,473,423 | 13,655,281 | 14,649,522 | 14,214,331 | 10,703,351 | 10,709,960 | 10,763,871 | 11,415,616 | 9,470,147 | 9,534,740 | 6,577,756 | 10,957,184 | 10,363,302 | 10,447,902 | 14,391,275 | 13,227,980 | 13,025,513 | 12,971,278 | 12,508,534 | 9,646,618 | 9,098,067 | 9,490,892 | 7,682,731 | 6,902,351 | 3,289,503 | 3,524,699 | 1,158,459 | 1,141,741 | 1,015,478 | 1,059,053 | 955,572 | 260,169 | 1,486,152 | 246,966 | 918,891 | 2,399,698 |
Uitgestelde opbrengsten niet-vlottend
| 16,232 | 15,347 | 15,968 | 14,007 | 371,791 | 350,701 | 20,431 | 20,157 | 23,613 | 19,375 | 15,182 | 303,116 | 394,153 | 387,732 | 386,683 | 388,660 | 421,886 | 452,456 | 453,260 | 459,357 | 426,978 | 425,513 | 419,342 | 427,120 | 475,949 | 467,060 | 459,352 | 447,268 | 408,630 | 398,075 | 374,476 | 360,813 | 320,287 | 477,994 | 289,547 | 339,371 | 321,879 | 318,958 | 315,567 | 597,089 | 306,665 | 252,105 | 241,060 | 233,152 | 220,332 | 211,290 | 201,719 | 227,287 | 2,569,496 | 1,783,898 | 1,750,077 | 176,590 | 1,660,276 | 1,368,625 | 147,066 | 1,436,344 | 1,710,024 | 141,906 |
Uitgestelde belastingverplichtingen niet-vlottend
| 100,498 | 86,497 | 96,673 | 101,516 | 138,931 | 135,066 | 144,916 | 156,403 | 146,004 | 150,630 | 160,676 | 179,896 | 238,091 | 225,634 | 196,701 | 181,467 | 39,370 | 62,364 | 96,321 | 101,326 | 121,845 | 85,515 | 76,931 | 57,632 | 27,900 | 20,952 | 27,380 | 27,871 | 32,042 | 22,873 | 23,093 | 23,123 | 23,458 | 25,402 | 27,531 | 27,305 | 30,158 | 24,330 | 28,364 | 24,388 | 1,057 | 13,945 | 13,911 | 13,814 | 123,750 | 132,714 | 120,117 | 129,465 | 128,217 | 130,068 | 112,007 | 129,308 | 143,451 | 128,173 | 121,333 | 69,756 | 88,187 | 76,801 |
Overige niet-vlottende verplichtingen
| -5,573,331 | 1,288,833 | 1,259,654 | 1,238,558 | 1,771,865 | 1,726,044 | 1,710,691 | 1,418,075 | 2,636,788 | 2,330,260 | 2,557,545 | 772,080 | 1,018,112 | 804,527 | 823,069 | 597,724 | 1,075,794 | 839,396 | 730,456 | 751,777 | 675,385 | 670,670 | 674,388 | 613,335 | 728,082 | 735,345 | 2,325,810 | 2,354,929 | 2,292,089 | 2,524,101 | 2,114,185 | 2,213,795 | 5,482,844 | 4,925,133 | 476,516 | 507,789 | 1,033,577 | 1,105,156 | 1,272,962 | 592,515 | 357,910 | 707,146 | 559,276 | 669,835 | 222,740 | 193,149 | 171,669 | 159,527 | 104,955 | 85,069 | 78,159 | 1,591,085 | 75,274 | 70,420 | 71,456 | 52,500 | 56,451 | 44,161 |
Totaal niet-vlottende verplichtingen
| 31,776,452 | 7,396,994 | 6,873,558 | 6,962,713 | 8,454,067 | 7,829,476 | 7,838,142 | 7,857,901 | 8,469,804 | 6,810,887 | 6,931,088 | 4,405,049 | 5,882,513 | 7,553,113 | 7,799,641 | 7,752,986 | 8,405,458 | 11,094,991 | 12,610,190 | 11,590,230 | 12,469,920 | 14,675,262 | 14,644,084 | 14,753,368 | 15,881,453 | 15,437,688 | 13,515,893 | 13,540,028 | 13,496,632 | 14,360,665 | 11,981,901 | 12,132,471 | 12,404,345 | 16,385,713 | 11,156,896 | 11,322,367 | 15,776,889 | 14,676,424 | 14,642,406 | 14,185,270 | 13,174,166 | 10,619,814 | 9,912,314 | 10,407,693 | 8,249,553 | 7,439,504 | 3,783,008 | 4,040,978 | 3,961,127 | 3,140,776 | 2,955,721 | 2,956,036 | 2,834,573 | 1,827,387 | 1,826,007 | 1,805,566 | 2,773,553 | 2,662,566 |
Totaal passiva
| 31,776,452 | 30,053,329 | 29,627,029 | 29,025,687 | 30,547,209 | 30,008,560 | 29,413,059 | 29,667,556 | 26,965,770 | 26,748,560 | 25,318,845 | 26,414,675 | 26,960,106 | 25,622,901 | 27,287,233 | 28,070,486 | 27,194,101 | 26,611,962 | 29,938,974 | 28,781,322 | 29,816,155 | 31,637,767 | 31,904,657 | 31,925,209 | 30,470,954 | 29,706,931 | 32,193,874 | 32,437,621 | 31,822,325 | 32,635,776 | 30,036,203 | 31,129,457 | 28,909,217 | 30,714,409 | 30,045,687 | 30,443,615 | 29,609,534 | 27,510,713 | 25,870,862 | 25,007,458 | 25,441,414 | 14,608,504 | 13,858,000 | 14,928,302 | 12,761,318 | 12,345,281 | 7,951,373 | 8,827,432 | 8,366,710 | 6,675,224 | 6,012,038 | 6,648,342 | 6,452,191 | 6,908,288 | 6,843,972 | 6,784,142 | 6,853,404 | 6,730,947 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 8,606,816 | 7,376,610 | 7,376,610 | 7,376,610 | 6,776,740 | 6,776,740 | 6,776,740 | 6,776,740 | 6,776,740 | 5,193,914 | 5,193,914 | 5,193,914 | 5,193,914 | 4,805,705 | 4,805,705 | 4,805,705 | 4,805,705 | 4,805,705 | 4,805,705 | 4,805,705 | 4,660,723 | 3,890,210 | 3,890,210 | 3,890,210 | 3,889,918 | 3,889,918 | 3,887,444 | 3,873,919 | 3,870,411 | 3,599,443 | 3,590,009 | 3,590,009 | 3,589,220 | 3,589,220 | 3,568,808 | 3,568,808 | 3,349,940 | 3,349,940 | 3,313,411 | 2,996,849 | 2,992,048 | 2,984,816 | 2,984,816 | 2,980,967 | 723,802 | 723,693 |
Ingehouden winsten
| 4,854,921 | 4,980,740 | 4,799,589 | 4,921,879 | 3,043,094 | 3,045,095 | 3,036,505 | 2,792,151 | 2,403,207 | 2,095,464 | 2,074,262 | 1,954,395 | 1,761,613 | 1,546,604 | 1,355,360 | 1,414,310 | 1,018,807 | 783,123 | 453,626 | 1,276,057 | 1,196,501 | 1,106,270 | 923,208 | 845,243 | 209,608 | 334,853 | 582,578 | 758,890 | 694,230 | 623,232 | 599,378 | 610,271 | 859,162 | 823,325 | 660,390 | 377,284 | 184,200 | 893,948 | 1,141,550 | 1,349,350 | 1,382,517 | 1,389,609 | 1,656,731 | 1,271,297 | 1,635,506 | 2,054,199 | 2,171,801 | 1,789,350 | 1,606,186 | 1,360,681 | 1,399,531 | 1,195,220 | 1,233,571 | 1,180,895 | 1,010,525 | 1,006,345 | 904,648 | 752,049 |
Overige gereserveerde algehele resultaten
| 1,111,961 | 904,643 | 959,449 | 817,109 | 781,042 | 799,212 | 667,024 | 851,438 | 1,283,443 | 1,377,500 | 1,476,842 | 1,301,497 | 1,275,233 | 1,303,680 | 567,657 | 2,461,350 | 1,961,516 | 1,580,357 | 1,686,332 | 1,920,677 | 4,962,472 | 4,712,504 | 2,362,188 | 2,593,644 | 4,378,644 | 4,866,448 | 2,943,388 | 2,839,409 | 2,861,933 | 3,026,987 | 3,108,795 | 3,046,334 | 3,313,182 | 3,241,069 | 2,885,643 | 3,008,436 | 2,690,553 | 2,810,981 | 2,731,301 | 2,609,353 | 1,960,981 | 1,790,280 | 1,370,129 | 1,198,463 | 1,891,713 | 2,677,832 | 2,255,670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,552,099 | 3,552,099 | 3,552,099 | 3,552,099 | 4,814,908 | 4,824,632 | 4,928,133 | 4,788,219 | 6,281,935 | 6,326,010 | 6,416,179 | 6,364,726 | 5,855,321 | 6,953,134 | 5,677,352 | 3,333,513 | 3,860,487 | 3,843,140 | 3,700,676 | 3,700,676 | 3,700,676 | 3,702,454 | 3,701,394 | 3,701,394 | 3,701,394 | 3,643,968 | 3,643,968 | 3,643,968 | 3,640,777 | 3,640,777 | 3,640,777 | 3,640,777 | 3,744,204 | 3,125,354 | 3,125,354 | 3,063,870 | 3,159,456 | 3,169,715 | 3,125,613 | 3,082,731 | 3,074,609 | 2,252,991 | 2,166,714 | 2,171,195 | 2,147,094 | 1,695,130 | 1,797,998 | 3,903,396 | 3,000,912 | 1,990,960 | 2,114,121 | 1,472,458 | 1,600,420 | 1,513,105 | 1,578,667 | 1,271,711 | 3,317,959 | 3,356,689 |
Totaal eigen vermogen van aandeelhouders
| 18,125,797 | 18,044,298 | 17,917,953 | 17,897,903 | 17,245,860 | 17,275,755 | 17,238,478 | 17,038,624 | 18,575,401 | 18,405,790 | 18,574,099 | 18,227,434 | 17,498,983 | 17,180,028 | 14,976,979 | 14,585,783 | 13,617,550 | 12,983,360 | 12,617,374 | 13,674,150 | 16,636,389 | 14,715,142 | 12,180,704 | 12,334,195 | 13,483,560 | 13,650,974 | 11,975,639 | 12,047,972 | 12,002,645 | 12,096,701 | 12,154,655 | 12,103,087 | 12,577,271 | 11,079,958 | 10,561,597 | 10,339,800 | 9,924,127 | 10,764,562 | 10,885,908 | 10,915,353 | 10,288,518 | 9,032,323 | 8,783,583 | 8,230,964 | 9,263,533 | 10,016,381 | 9,794,277 | 9,261,554 | 7,957,038 | 6,701,581 | 6,827,063 | 5,664,527 | 5,826,039 | 5,678,816 | 5,574,008 | 5,259,023 | 4,946,409 | 4,832,431 |
Totaal eigen vermogen
| 42,744,309 | 42,288,321 | 41,929,421 | 41,383,259 | 40,424,592 | 40,464,122 | 40,139,233 | 39,432,248 | 40,173,994 | 39,546,471 | 39,021,285 | 38,492,368 | 36,995,804 | 35,908,792 | 32,607,746 | 31,413,936 | 29,904,881 | 29,887,545 | 27,737,589 | 28,832,177 | 30,989,986 | 28,131,757 | 24,985,869 | 24,496,764 | 25,724,738 | 26,131,295 | 24,190,947 | 24,086,190 | 24,597,387 | 24,314,899 | 24,639,174 | 24,163,492 | 25,376,613 | 23,798,835 | 23,352,964 | 22,733,859 | 21,443,139 | 22,400,941 | 22,792,661 | 22,524,214 | 21,845,319 | 18,680,347 | 17,933,447 | 16,820,317 | 18,469,073 | 19,784,569 | 19,095,757 | 18,426,483 | 15,722,312 | 13,783,958 | 13,632,462 | 12,209,162 | 10,632,970 | 10,048,127 | 9,758,767 | 11,216,198 | 10,630,114 | 10,378,310 |
Totaal passiva en aandeelhoudersvermogen
| 74,520,761 | 72,341,650 | 71,556,450 | 70,408,946 | 70,971,801 | 70,472,682 | 69,552,292 | 69,099,804 | 67,139,764 | 66,295,031 | 64,340,130 | 64,907,043 | 63,955,910 | 61,531,693 | 59,894,979 | 59,484,422 | 57,098,982 | 56,499,507 | 57,676,563 | 57,613,499 | 60,806,141 | 59,769,524 | 56,890,526 | 56,421,973 | 56,195,692 | 55,838,226 | 56,384,821 | 56,523,811 | 56,419,712 | 56,950,675 | 54,675,377 | 55,292,949 | 54,285,830 | 54,513,244 | 53,398,651 | 53,177,474 | 51,052,673 | 49,911,654 | 48,663,523 | 47,531,672 | 47,286,733 | 33,288,851 | 31,791,447 | 31,748,619 | 31,230,391 | 32,129,850 | 27,047,130 | 27,253,915 | 24,089,022 | 20,459,182 | 19,644,500 | 18,857,504 | 17,085,161 | 16,956,415 | 16,602,739 | 18,000,340 | 17,483,518 | 17,109,257 |