PT Eagle High Plantations Tbk
IDX:BWPT.JK
56 (IDR) • At close January 15, 2025
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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 45,001 | 110,855 | 143,008 | 27,378 | 52,541 | 39,989 | 40,327 | 108,876 | 161,114 | 152,909 | 93,465 | 103,577 | 98,214 | 102,155 | 65,016 | 41,459 | 40,840 | 29,262 | 56,176 | 32,347 | 27,373 | 391,976 | 146,007 | 21,498 | 20,701 | 146,309 | 70,231 | 85,112 | 50,986 | 47,765 | 74,439 | 129,367 | 471,539 | 66,058 | 84,702 | 1,251,121 | 130,995 | 161,920 | 110,494 | 178,601 | 71,586.937 | 51,759.678 | 52,060.763 | 68,243.793 | 35,179.981 | 46,013.798 | 33,988.438 | 50,553.03 | 56,208.991 | 67,777.355 | 191,186.921 | 58,274.568 | 101,373.193 |
Kortetermijnbeleggingen
| 2,240 | 2,240 | 2,240 | 4,115 | 5,989 | 7,864 | 9,739 | 17,206 | 18,433 | 19,661 | 20,888 | 22,014 | 24,548 | 25,673 | 26,799 | 25,479 | 28,369 | 28,897 | 29,818 | 30,737 | 139,176 | 31,348 | 31,985 | 33,001 | 37,097 | 54,708 | -8,679,856 | 37,096 | 97,884 | 98,802 | 114,408 | 137,930 | 101,941 | 105,163 | 130,634 | 126,542 | 514,638 | 140,003 | 142,007 | 191,277 | 0 | 0 | 656,820 | -4,535,763.705 | 0 | 0 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 182,200 | 150,000 |
Liquide middelen en kortetermijnbeleggingen
| 125,001 | 110,855 | 143,008 | 31,493 | 58,530 | 47,853 | 50,066 | 126,082 | 179,547 | 172,570 | 114,353 | 125,591 | 122,762 | 127,828 | 91,815 | 66,938 | 69,209 | 58,159 | 85,994 | 63,084 | 166,549 | 423,324 | 177,992 | 54,499 | 57,798 | 201,017 | 70,231 | 122,208 | 148,870 | 146,567 | 188,847 | 267,297 | 573,480 | 171,221 | 215,336 | 1,377,663 | 645,633 | 301,923 | 252,501 | 369,878 | 71,586.937 | 51,759.678 | 52,060.763 | 68,243.793 | 35,179.981 | 46,013.798 | 58,988.438 | 75,553.03 | 81,208.991 | 92,777.355 | 216,186.921 | 240,474.568 | 251,373.193 |
Nettovorderingen
| 266,070 | 94,449 | 63,279 | 32,137 | 88,776 | 82,601 | 31,133 | 41,005 | 93,689 | 220,322 | 72,688 | 41,552 | 82,037 | 126,418 | 82,605 | 64,420 | 85,359 | 68,244 | 100,720 | 110,426 | 154,040 | 154,697 | 189,127 | 150,991 | 308,403 | 141,754 | 91,539 | 48,272 | 388,946 | 51,514 | 75,379 | 84,863 | 102,019 | 91,822 | 75,986 | 157,612 | 36,816 | 41,979 | 43,566 | 47,008 | 0 | 0 | 0 | -670,811.837 | 0 | 0 | 0 | -213,468.208 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 662,080 | 605,111 | 609,633 | 500,832 | 496,531 | 707,622 | 732,933 | 777,107 | 738,098 | 726,848 | 785,595 | 529,473 | 537,309 | 574,903 | 463,427 | 451,900 | 565,341 | 596,647 | 587,141 | 552,820 | 655,070 | 603,523 | 718,552 | 854,941 | 821,857 | 981,379 | 698,817 | 364,316 | 263,738 | 282,548 | 235,497 | 345,648 | 254,919 | 259,596 | 233,285 | 304,138 | 314,602 | 340,508 | 371,094 | 303,714 | 239,634.436 | 149,221.818 | 153,532.256 | 159,460.82 | 170,999.439 | 170,158.23 | 163,091.887 | 215,910.257 | 205,216.55 | 180,723.847 | 154,808.777 | 168,578.072 | 111,086.222 |
Overige vlottende activa
| 291,695 | 1,425,555 | 1,087,217 | 1,026,362 | 1,206,362 | 1,254,477 | 3,115,600 | 1,349,187 | 1,277,375 | 1,263,304 | 1,185,161 | 1,356,032 | 1,697,439 | 1,700,434 | 1,780,922 | 4,349,390 | 1,377,475 | 1,327,492 | 1,315,197 | 1,222,133 | 1,159,450 | 1,299,780 | 1,133,319 | 1,146,223 | 1,069,074 | 1,223,846 | 998,820 | 836,753 | 359,885 | 647,688 | 810,089 | 817,546 | 1,131,525 | 1,101,969 | 1,210,397 | 1,084,012 | 1,326,761 | 836,807 | 971,788 | 1,085,683 | 84,895.229 | 119,745.841 | 71,955.698 | 795,175 | 106,036.834 | 83,815.412 | 48,176.689 | 323,864 | 101,248.197 | 129,594.893 | 54,003.776 | 32,140.601 | 64,192.692 |
Totaal vlottende activa
| 1,344,846 | 1,521,988 | 1,378,524 | 1,300,009 | 1,564,186 | 1,720,160 | 3,544,639 | 1,883,769 | 1,894,751 | 1,998,575 | 1,874,619 | 1,773,163 | 2,157,015 | 2,092,767 | 2,161,610 | 4,646,358 | 1,720,763 | 1,692,177 | 1,730,090 | 1,603,656 | 1,623,815 | 1,976,254 | 1,806,799 | 1,752,789 | 1,804,468 | 2,082,428 | 1,556,000 | 1,139,336 | 1,063,555 | 1,029,515 | 1,195,404 | 1,377,424 | 1,960,002 | 1,519,445 | 1,604,370 | 2,796,883 | 1,809,173 | 1,381,214 | 1,496,942 | 1,615,006 | 396,116.602 | 320,727.337 | 277,548.717 | 319,034.956 | 312,216.254 | 299,987.44 | 270,257.014 | 335,119.792 | 387,673.738 | 403,096.095 | 424,999.474 | 441,193.241 | 426,652.107 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6,018,845 | 5,967,957 | 6,098,055 | 6,235,012 | 6,003,042 | 3,044,257 | 6,164,892 | 7,515,607 | 3,346,604 | 3,314,048 | 3,299,108 | 3,295,842 | 3,300,156 | 3,311,209 | 3,331,826 | 3,350,412 | 3,791,206 | 3,821,339 | 3,843,318 | 3,869,691 | 3,785,349 | 3,816,190 | 3,843,043 | 3,868,242 | 3,870,754 | 3,883,870 | 3,895,359 | 3,849,725 | 3,787,262 | 3,791,077 | 3,796,690 | 3,825,249 | 3,789,200 | 3,764,175 | 3,773,034 | 3,785,598 | 3,757,424 | 3,702,831 | 3,676,896 | 3,636,207 | 851,197.972 | 833,228.861 | 813,594.518 | 799,056.548 | 853,299.41 | 804,122.23 | 765,682.437 | 746,866.005 | 512,802.646 | 506,551.057 | 482,360.222 | 468,595.125 | 370,238.066 |
Goodwill
| 960,285 | 960,285 | 960,285 | 960,285 | 980,285 | 980,285 | 980,285 | 980,285 | 1,000,673 | 1,000,673 | 1,000,673 | 1,000,673 | 1,035,896 | 1,035,896 | 1,035,896 | 1,035,896 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 1,154,759 | 24,529.625 | 24,529.625 | 24,529.625 | 24,529.625 | 18,787.217 | 18,787.217 | 18,787.217 | 18,787.217 | 0 | 0 | 0 | -90,055.194 | 0 |
Immateriële activa
| 76 | 155,961 | 156,037 | 156,113 | 264,309 | 265,459 | 265,644 | 265,828 | 142,264 | 147,419 | 148,080 | 266,115 | 279,869 | 258,559 | 284,131 | 301,013 | 385,501 | 385,803 | 385,622 | 330,861 | 425,547 | 413,674 | 414,750 | 415,861 | 398,254 | 396,708 | 397,683 | 398,292 | 363,367 | 363,301 | 356,513 | 354,732 | 352,989 | 372,277 | 373,092 | 359,759 | 326,191 | 324,671 | 322,788 | 325,097 | 237,441.512 | 234,608.744 | 234,311.389 | 232,404.28 | 203,894.78 | 203,527.541 | 175,668.24 | 169,113.672 | 0 | 0 | 0 | 142,423.694 | 0 |
Goodwill en immateriële activa
| 960,361 | 1,116,246 | 1,116,322 | 1,116,398 | 1,244,594 | 1,245,744 | 1,245,929 | 1,246,113 | 1,142,937 | 1,148,092 | 1,148,753 | 1,266,788 | 1,315,765 | 1,294,455 | 1,320,027 | 1,336,909 | 1,540,260 | 1,540,562 | 1,540,381 | 1,485,620 | 1,580,306 | 1,568,433 | 1,569,509 | 1,570,620 | 1,553,013 | 1,551,467 | 1,552,442 | 1,553,051 | 1,518,126 | 1,518,060 | 1,511,272 | 1,509,491 | 1,507,748 | 1,527,036 | 1,527,851 | 1,514,518 | 1,480,950 | 1,479,430 | 1,477,547 | 1,479,856 | 261,971.137 | 259,138.369 | 258,841.014 | 256,933.905 | 222,681.997 | 222,314.758 | 194,455.457 | 187,900.889 | 129,173.156 | 130,136.306 | 130,439.994 | 52,368.5 | 55,257.95 |
Langetermijnbeleggingen
| 859 | 30,859 | 30,722 | 63,625 | 62,976 | 61,626 | 60,388 | 135,736 | 135,201 | 111,921 | 111,054 | 111,261 | 90,073 | 91,241 | 110,392 | 117,033 | 221,384 | 225,403 | 227,501 | 281,578 | 120,209 | 230,816 | 39,210 | 112,104 | 88,803 | 197,979 | 8,931,906 | 130,921 | 92,689 | 81,413 | 86,093 | 57,060 | -22,454 | -25,909 | -49,694 | -48,436 | -445,305 | -75,400 | -75,334 | -123,593 | 5,207,170.484 | 5,054,856.253 | 4,892,725.862 | 4,755,253.705 | 4,455,166.645 | 4,186,611.148 | 3,814,926.14 | 3,592,954.226 | 314,815.981 | 251,527.221 | 1,169,833.588 | 230,949.032 | 76,170.368 |
Belastingvorderingen
| 1,319,892 | 1,364,476 | 1,397,078 | 1,432,193 | 1,313,817 | 1,376,835 | 1,187,766 | 1,378,197 | 1,433,721 | 1,327,705 | 1,272,278 | 1,199,943 | 623,213 | 589,398 | 611,529 | 522,843 | 831,657 | 813,151 | 775,529 | 779,612 | 740,803 | 640,750 | 590,634 | 523,180 | 500,124 | 428,265 | 425,957 | 402,458 | 416,852 | 420,367 | 363,392 | 328,235 | 410,484 | 393,391 | 338,733 | 344,554 | 347,978 | 342,016 | 296,774 | 275,667 | 81,888.831 | 77,022.778 | 69,186.134 | 62,169.187 | 65,401.202 | 66,331.161 | 52,190.872 | 40,892.643 | 25,804.901 | 23,233.046 | 20,944.438 | 18,205.883 | 10,467.778 |
Overige niet-vlottende activa
| 223,230 | 68,798 | 68,942 | 36,273 | 27,725 | 3,073,144 | 32,796 | 64,146 | 4,134,659 | 4,226,767 | 4,308,864 | 4,398,051 | 4,845,531 | 4,881,532 | 4,999,074 | 5,087,413 | 7,361,641 | 7,494,103 | 7,626,770 | 7,776,313 | 8,202,153 | 8,220,103 | 8,354,875 | 8,336,332 | 8,498,584 | 8,623,703 | 7,273 | 8,915,657 | 8,975,629 | 8,923,015 | 9,030,818 | 9,156,894 | 9,163,601 | 9,186,667 | 9,241,752 | 9,265,720 | 9,686,233 | 9,714,901 | 9,613,179 | 9,496,697 | 6,842.66 | 7,213.921 | 7,431.884 | 7,979.007 | 6,541.118 | 7,243.278 | 12,068.448 | 9,249.232 | 3,137,484.137 | 2,961,021.191 | 1,898,550.772 | 2,377,720.025 | 1,555,962.08 |
Totaal niet-vlottende activa
| 8,523,187 | 8,548,336 | 8,711,119 | 8,883,501 | 8,652,154 | 8,801,606 | 8,691,771 | 10,339,799 | 10,193,122 | 10,128,533 | 10,140,057 | 10,271,885 | 10,174,738 | 10,167,835 | 10,372,848 | 10,414,610 | 13,746,148 | 13,894,558 | 14,013,499 | 14,192,814 | 14,428,820 | 14,476,292 | 14,397,271 | 14,410,478 | 14,511,278 | 14,685,284 | 14,812,937 | 14,851,812 | 14,790,558 | 14,733,932 | 14,788,265 | 14,876,929 | 14,848,579 | 14,845,360 | 14,831,676 | 14,861,954 | 14,827,280 | 15,163,778 | 14,989,062 | 14,764,834 | 6,409,071.084 | 6,231,460.182 | 6,041,779.412 | 5,881,392.352 | 5,603,090.372 | 5,286,622.575 | 4,839,323.354 | 4,577,862.995 | 4,120,080.821 | 3,872,468.821 | 3,702,129.014 | 3,147,838.565 | 2,068,096.242 |
Totaal activa
| 9,868,033 | 10,070,324 | 10,089,643 | 10,183,510 | 10,216,340 | 10,521,765 | 12,236,410 | 12,223,568 | 12,087,873 | 12,127,108 | 12,014,676 | 12,045,048 | 12,331,752 | 12,260,602 | 12,534,459 | 15,060,968 | 15,466,911 | 15,586,735 | 15,743,589 | 15,796,470 | 16,052,634 | 16,452,546 | 16,204,070 | 16,163,267 | 16,315,746 | 16,767,712 | 16,368,937 | 15,991,148 | 15,854,114 | 15,763,447 | 15,983,669 | 16,254,353 | 16,808,581 | 16,364,805 | 16,436,046 | 17,658,837 | 16,636,453 | 16,544,992 | 16,486,004 | 16,379,840 | 6,805,187.686 | 6,552,187.519 | 6,319,328.129 | 6,200,427.308 | 5,915,306.626 | 5,586,610.015 | 5,109,580.368 | 4,912,982.787 | 4,507,754.559 | 4,275,564.916 | 4,127,128.488 | 3,589,031.806 | 2,494,748.349 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 608,166 | 687,294 | 650,549 | 704,895 | 642,008 | 766,837 | 593,770 | 715,290 | 511,002 | 477,495 | 430,081 | 451,809 | 417,852 | 491,870 | 364,177 | 332,644 | 428,285 | 401,128 | 351,016 | 282,086 | 211,422 | 420,165 | 352,110 | 465,192 | 558,671 | 517,534 | 572,485 | 478,259 | 388,917 | 326,763 | 237,591 | 258,003 | 422,566 | 426,995 | 427,242 | 552,371 | 613,118 | 630,931 | 596,977 | 450,313 | 262,184.708 | 214,280.993 | 165,877.531 | 250,511 | 295,794.255 | 193,554.798 | 263,654.243 | 293,403 | 131,741.653 | 149,504.791 | 175,827.814 | 209,250.689 | 141,350.322 |
Kortlopende schulden
| 1,386,984 | 2,065,552 | 2,107,739 | 1,843,162 | 2,381,712 | 1,978,689 | 1,865,856 | 1,820,262 | 1,731,650 | 1,637,535 | 1,633,051 | 1,681,128 | 1,489,489 | 1,453,043 | 1,692,630 | 2,193,853 | 2,199,074 | 2,211,101 | 1,771,893 | 1,377,214 | 1,556,089 | 1,680,837 | 1,156,179 | 1,601,453 | 1,418,220 | 1,814,429 | 1,597,974 | 1,504,309 | 1,547,930 | 1,506,943 | 1,659,938 | 1,619,218 | 1,821,601 | 1,741,369 | 1,420,823 | 2,761,210 | 2,397,926 | 1,832,937 | 1,861,886 | 1,808,058 | 458,149.591 | 406,986.831 | 381,121.984 | 175,650 | 339,109.234 | 305,945.365 | 187,453.729 | 375,867 | 182,361.294 | 179,714.512 | 184,066.53 | 212,989.109 | 134,701.347 |
Belastingschulden
| 237,941 | 424,420 | 258,534 | 242,754 | 252,805 | 210,025 | 203,777 | 238,135 | 253,590 | 274,847 | 274,626 | 241,793 | 370,144 | 318,889 | 255,662 | 232,993 | 242,999 | 205,789 | 194,513 | 198,000 | 188,683 | 183,506 | 169,354 | 185,565 | 163,609 | 114,051 | 105,851 | 94,613 | 109,674 | 119,491 | 110,663 | 111,908 | 87,404 | 94,448 | 73,162 | 87,189 | 114,064 | 140,323 | 140,155 | 121,553 | 80,021.785 | 55,919.811 | 44,828.23 | 27,798.496 | 62,852.266 | 45,575.705 | 75,261.339 | 43,971.718 | 34,517.911 | 28,376.289 | 61,440.978 | 59,500.679 | 58,719.746 |
Uitgestelde opbrengsten
| 60,349 | 0 | 0 | 345,864 | 1,027,065 | 342,284 | 0 | 0 | 0 | 0 | 495,823 | 621,200 | 899,634 | 873,505 | 957,016 | 2,304,900 | 569,726 | 454,789 | 400,108 | 363,934 | 354,157 | 318,682 | 316,723 | -465,192 | 273,858 | 190,011 | 230,294 | 187,015 | 181,897 | 181,736 | 200,202 | 199,271 | 164,562 | 176,557 | 163,820 | 179,485 | 235,006 | 318,958 | 325,683 | 338,570 | 160,015.272 | 159,649.581 | 92,122.646 | 73,324.634 | 152,852.244 | 140,457.807 | 120,973.448 | 88,879.124 | 0 | 0 | 0 | 0 | 94,258.108 |
Overige kortlopende verplichtingen
| 715,596 | 437,133 | 562,435 | 722,274 | 400,079 | 123,069 | 2,277,540 | 620,605 | 623,205 | 732,076 | 156,854 | 481,919 | 869,132 | 869,186 | 868,390 | 2,286,357 | 729,517 | 635,963 | 518,260 | 218,280 | 471,634 | 346,348 | 457,793 | 707,829 | 323,095 | 161,596 | 195,790 | 143,793 | 145,359 | 102,247 | 146,619 | 130,228 | 114,906 | 155,027 | 252,050 | 374,957 | 100,720 | 299,160 | 344,998 | 386,567 | 437,571.273 | 272,620.169 | 161,137.952 | 261,060.439 | 187,297.444 | 109,358.796 | 81,634.174 | -198,683.162 | 77,460.207 | 121,359.758 | 63,711.817 | 35,317.763 | 35,538.361 |
Totaal kortlopende verplichtingen
| 3,009,036 | 3,614,399 | 3,579,257 | 3,513,085 | 3,676,604 | 3,420,904 | 4,940,943 | 3,394,292 | 3,119,447 | 3,121,953 | 2,990,435 | 2,856,649 | 3,146,617 | 3,132,988 | 3,180,859 | 5,045,847 | 3,599,875 | 3,453,981 | 3,235,790 | 2,439,514 | 2,428,122 | 2,794,375 | 2,812,975 | 2,960,039 | 3,048,152 | 3,004,565 | 2,970,161 | 2,652,447 | 2,355,590 | 2,196,736 | 2,406,474 | 2,368,056 | 2,655,064 | 2,594,396 | 2,337,097 | 3,955,212 | 3,460,834 | 3,222,309 | 3,269,699 | 3,105,061 | 1,237,927.357 | 949,807.804 | 752,965.697 | 715,019.935 | 885,053.199 | 654,434.664 | 608,003.485 | 514,558.556 | 426,081.065 | 478,955.35 | 485,047.139 | 517,058.24 | 370,309.776 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,278,696 | 2,941,841 | 3,067,144 | 3,264,836 | 3,214,770 | 3,765,214 | 3,959,346 | 5,527,369 | 5,711,132 | 5,849,618 | 5,927,837 | 5,846,668 | 6,470,454 | 6,340,402 | 6,129,115 | 5,569,694 | 7,284,728 | 7,225,546 | 7,316,734 | 7,993,994 | 7,860,052 | 7,601,423 | 7,091,237 | 6,638,179 | 6,524,879 | 6,735,765 | 6,456,980 | 6,485,134 | 6,655,728 | 6,663,104 | 6,571,219 | 6,856,655 | 7,035,057 | 6,556,030 | 6,769,527 | 6,272,424 | 5,688,611 | 5,629,355 | 5,537,055 | 5,532,850 | 3,145,236.447 | 3,206,105.565 | 3,235,763.633 | 2,524,674 | 3,235,954.57 | 3,168,987.97 | 2,745,277.454 | 1,241,871 | 2,449,522.662 | 1,542,752.783 | 2,111,837.526 | 1,626,538.679 | 234,547.047 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 28,675 | 36,283 | 20,859 | 26,744 | 29,279 | 0 | 0 | 0 | 0 | 35,657 | 34,653 | 43,437 | 41,765 | 40,401 | 38,632 | 39,802 | 0 | 35,805 | 0 | 466 | 519 | 0 | 0 | 0 | 0 | 0 | 0 | 25,226 | 0 | 26,355 | 0 | 31,789 | 0 | 0 | 0 | 47,767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700,839.963 |
Uitgestelde belastingverplichtingen niet-vlottend
| 708,905 | 702,503 | 707,041 | 711,730 | 668,440 | 714,297 | 740,821 | 711,730 | 775,249 | 840,109 | 812,794 | 729,254 | 737,014 | 730,873 | 800,237 | 719,140 | 701,511 | 693,611 | 697,183 | 711,063 | 709,850 | 715,214 | 726,686 | 732,910 | 723,825 | 724,268 | 722,775 | 750,852 | 747,870 | 749,129 | 738,712 | 731,252 | 737,653 | 737,220 | 713,156 | 746,195 | 747,770 | 763,091 | 737,370 | 739,682 | 34,330.932 | 33,798.928 | 33,777.817 | 33,509.51 | 27,715.187 | 25,272.193 | 25,943.626 | 27,102.816 | 5,126.525 | 4,757.53 | 6,076.573 | 5,605.763 | 6,171.092 |
Overige niet-vlottende verplichtingen
| 503,969 | 504,287 | 503,033 | 481,450 | 486,450 | 486,449 | 538,556 | 540,534 | 456,142 | 455,295 | 420,001 | 520,000 | 199,999 | 199,999 | 200,001 | 200,000 | 1 | 37,853 | 1 | 38,655 | 35,684 | 36,128 | 33,826 | 33,348 | 43,424 | 43,048 | 38,093 | 40,022 | 1 | 23,363 | 26,354 | 38,954 | 1 | 769,142 | 744,670 | 778,286 | 747,771 | 818,406 | 792,299 | 795,238 | 20,351.48 | 19,889.092 | 20,115.407 | 288,476.082 | 20,668.903 | 20,697.563 | 21,071.357 | 1,012,443.562 | 13,595.293 | 708,088.323 | 13,851.15 | 13,926.016 | 0.001 |
Totaal niet-vlottende verplichtingen
| 4,491,570 | 4,148,631 | 4,277,218 | 4,478,875 | 4,396,404 | 4,995,239 | 5,238,723 | 6,779,633 | 6,942,523 | 7,145,022 | 7,196,289 | 7,130,575 | 7,450,904 | 7,313,039 | 7,169,754 | 6,527,466 | 8,026,042 | 7,957,010 | 8,049,723 | 8,743,712 | 8,606,052 | 8,353,284 | 7,851,749 | 7,404,437 | 7,292,128 | 7,503,081 | 7,217,848 | 7,276,008 | 7,454,051 | 7,435,596 | 7,336,285 | 7,626,861 | 7,804,500 | 7,325,172 | 7,514,197 | 7,050,710 | 6,484,149 | 6,447,761 | 6,329,354 | 6,328,088 | 3,199,918.859 | 3,259,793.585 | 3,289,656.857 | 3,300,639.082 | 3,284,338.66 | 3,214,957.726 | 2,792,292.437 | 2,732,243.562 | 2,468,244.48 | 2,255,598.636 | 2,131,765.249 | 1,646,070.458 | 941,558.103 |
Totaal passiva
| 7,500,606 | 7,763,030 | 7,856,475 | 7,991,960 | 8,073,008 | 8,416,143 | 10,179,666 | 10,173,925 | 10,061,970 | 10,266,975 | 10,186,724 | 9,987,224 | 10,597,521 | 10,446,027 | 10,350,613 | 11,573,313 | 11,625,917 | 11,410,991 | 11,285,513 | 11,183,226 | 11,034,174 | 11,147,659 | 10,664,724 | 10,364,476 | 10,340,280 | 10,507,646 | 10,188,009 | 9,928,455 | 9,809,641 | 9,632,332 | 9,742,759 | 9,994,917 | 10,459,564 | 9,919,568 | 9,851,294 | 11,005,922 | 9,944,983 | 9,670,070 | 9,599,053 | 9,433,149 | 4,437,846.216 | 4,209,601.389 | 4,042,622.554 | 4,015,659.017 | 4,169,391.859 | 3,869,392.39 | 3,400,295.922 | 3,246,802.118 | 2,894,325.545 | 2,734,553.986 | 2,616,812.388 | 2,163,128.698 | 1,311,867.879 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 615,122 | 607,669 | 607,669 | 607,669 | 607,669 | 611,471 | 611,477 | 611,478 | 602,199 | 598,941 | 598,940 | 598,939 | 589,662 | 585,327 | 586,518 | 586,576 | 577,312 | 544,769 | 552,425 | 561,679 | 563,786 | 567,740 | 567,083 | 560,761 | 567,324 | 555,978 | 556,299 | 556,317 | 556,193 | 554,627 | 554,508 | 554,684 | 554,081 | 607,239 | 523,045 | 505,639 | 438,330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 3,152,529 | 450,361.3 | 450,361.3 | 447,118.299 | 447,118.299 | 405,185.235 | 405,185.235 | 405,177.034 | 405,177.034 | 404,323.069 | 404,323.069 | 404,162.419 | 404,162.419 | 403,708.244 |
Ingehouden winsten
| -4,150,889 | -4,210,175 | -4,282,390 | -4,329,883 | -4,386,766 | -4,432,504 | -4,488,637 | -4,506,908 | -4,538,414 | -4,712,624 | -4,742,063 | -4,524,386 | -4,855,043 | -4,777,667 | -4,411,219 | -3,120,919 | -2,777,027 | -2,451,794 | -2,178,090 | -2,034,968 | -1,672,515 | -1,388,667 | -1,151,669 | -897,571 | -713,477 | -434,842 | -524,171 | -642,888 | -665,886 | -581,485 | -475,109 | -456,915 | -367,710 | -273,937 | -136,454 | -67,167 | 30,381 | 124,761 | 119,704 | 112,570 | 1,265,120.545 | 23,644.686 | 20,917.957 | 20,917.957 | 20,917.957 | 20,917.957 | 16,985.2 | 16,985.2 | 981,395.384 | 913,068.143 | 889,981.636 | 807,724.302 | 577,777.517 |
Overige gereserveerde algehele resultaten
| 0 | -624,386 | -624,390 | -615,122 | -607,669 | -607,669 | -607,669 | -607,669 | -611,471 | -611,477 | -611,478 | -602,199 | -598,941 | -598,940 | -598,939 | -589,662 | -585,327 | -586,518 | -586,576 | -577,312 | -544,769 | -552,425 | -561,679 | -563,786 | -567,740 | -567,083 | -560,761 | -567,324 | -555,978 | -556,299 | -556,317 | -556,193 | -554,627 | -554,508 | -554,684 | -554,081 | -607,239 | -523,045 | -505,639 | -438,330 | 0 | 0 | 2,008,854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,350,396 | 3,974,791 | 3,974,791 | 3,974,791 | 3,974,791 | 3,977,575 | 3,981,545 | 3,985,401 | 3,993,537 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,746 | 4,000,747 | 2,830,093 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 3,238,306 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 4,000,747 | 2,891,731 | 2,891,379 | 2,892,585 | 2,786,269 | 2,954,657 | 2,989,469 | 3,124,087 | 651,859.625 | 1,868,580.144 | -200,184.681 | 1,814,550.291 | 1,319,811.575 | 1,291,114.433 | 1,287,122.212 | 1,320,840.669 | 227,710.561 | 223,619.718 | 216,172.045 | 1,009,561.311 | 201,394.709 |
Totaal eigen vermogen van aandeelhouders
| 2,352,036 | 2,292,759 | 2,220,540 | 2,182,315 | 2,132,885 | 2,089,931 | 2,037,768 | 2,023,353 | 1,996,181 | 1,829,175 | 1,799,735 | 2,026,691 | 1,699,292 | 1,776,669 | 2,143,117 | 3,442,695 | 3,790,922 | 4,114,964 | 4,388,610 | 4,540,996 | 4,935,992 | 5,212,184 | 5,439,928 | 5,691,919 | 5,872,059 | 6,151,351 | 6,068,344 | 5,943,064 | 5,931,412 | 6,015,492 | 6,121,850 | 6,140,168 | 6,230,939 | 6,324,831 | 6,462,138 | 6,532,028 | 6,576,418 | 6,754,992 | 6,767,341 | 6,827,516 | 2,367,341.47 | 2,342,586.13 | 2,276,705.575 | 2,184,768.291 | 1,745,914.767 | 1,717,217.625 | 1,709,284.446 | 1,666,180.669 | 1,613,429.014 | 1,541,010.93 | 1,510,316.1 | 1,425,903.108 | 1,182,880.47 |
Totaal eigen vermogen
| 2,367,427 | 2,307,294 | 2,233,168 | 2,191,550 | 2,143,332 | 2,105,622 | 2,056,744 | 2,049,643 | 2,025,903 | 1,860,133 | 1,827,952 | 2,057,824 | 1,734,231 | 1,814,575 | 2,183,846 | 3,487,655 | 3,840,994 | 4,175,744 | 4,458,076 | 4,613,244 | 5,018,460 | 5,304,887 | 5,539,346 | 5,798,791 | 5,975,466 | 6,260,066 | 6,180,928 | 6,062,693 | 6,044,473 | 6,131,115 | 6,240,910 | 6,259,436 | 6,349,017 | 6,445,237 | 6,584,752 | 6,652,915 | 6,691,470 | 6,874,922 | 6,886,951 | 6,946,691 | 2,367,341.47 | 2,342,586.13 | 2,276,705.575 | 2,408,394.291 | 1,745,914.767 | 1,717,217.625 | 1,709,284.446 | 1,902,210.669 | 1,613,429.014 | 1,541,010.93 | 1,510,316.1 | 1,425,903.108 | 1,182,880.47 |
Totaal passiva en aandeelhoudersvermogen
| 9,868,033 | 10,070,324 | 10,089,643 | 10,183,510 | 10,216,340 | 10,521,765 | 12,236,410 | 12,223,568 | 12,087,873 | 12,127,108 | 12,014,676 | 12,045,048 | 12,331,752 | 12,260,602 | 12,534,459 | 15,060,968 | 15,466,911 | 15,586,735 | 15,743,589 | 15,796,470 | 16,052,634 | 16,452,546 | 16,204,070 | 16,163,267 | 16,315,746 | 16,767,712 | 16,368,937 | 15,991,148 | 15,854,114 | 15,763,447 | 15,983,669 | 16,254,353 | 16,808,581 | 16,364,805 | 16,436,046 | 17,658,837 | 16,636,453 | 16,544,992 | 16,486,004 | 16,379,840 | 6,805,187.686 | 6,552,187.519 | 6,319,328.129 | 6,200,427.308 | 5,915,306.626 | 5,586,610.015 | 5,109,580.368 | 4,912,982.787 | 4,507,754.559 | 4,275,564.916 | 4,127,128.488 | 3,589,031.806 | 2,494,748.349 |