PT Wilmar Cahaya Indonesia Tbk.
IDX:CEKA.JK
2090 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 596,149.506 | 645,225.622 | 616,019.353 | 590,818.687 | 455,304.761 | 187,807.892 | 52,466.844 | 118,054.325 | 62,573.154 | 5,990.924 | 48,638.14 | 234,899.764 | 321,390.105 | 295,891.891 | 343,171.766 | 441,806.178 | 406,375.058 | 512,897.941 | 519,222.062 | 366,378.768 | 275,777.84 | 157,801.235 | 125,085.585 | 1,010.163 | 20,979.764 | 18,455.518 | 13,608.988 | 12,814.873 | 8,855.269 | 1,751.561 | 46,125.582 | 20,679.221 | 12,995.685 | 27,841.107 | 30,574.669 | 10,820.167 | 9,781.564 | 6,634.614 | 5,840.213 | 27,712.622 | 31,175.436 | 12,893.156 | 25,918.659 | 29,612.543 | 37,825.318 | 22,980.91 | 21,261.782 | 15,549.346 | 22,752.234 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 596,149.506 | 645,225.622 | 616,019.353 | 590,818.687 | 455,304.761 | 187,807.892 | 52,466.844 | 118,054.325 | 62,573.154 | 5,990.924 | 48,638.14 | 234,899.764 | 321,390.105 | 295,891.891 | 343,171.766 | 441,806.178 | 406,375.058 | 512,897.941 | 519,222.062 | 366,378.768 | 275,777.84 | 157,801.235 | 125,085.585 | 1,010.163 | 20,979.764 | 18,455.518 | 13,608.988 | 12,814.873 | 8,855.269 | 1,751.561 | 46,125.582 | 20,679.221 | 12,995.685 | 27,841.107 | 30,574.669 | 10,820.167 | 9,781.564 | 6,634.614 | 5,840.213 | 27,712.622 | 31,175.436 | 12,893.156 | 25,918.659 | 29,612.543 | 37,825.318 | 22,980.91 | 21,261.782 | 15,549.346 | 22,752.234 |
Nettovorderingen
| 760,303.087 | 0 | 785,142.02 | 623,988.873 | 726,283.733 | 1,065,012.349 | 1,047,420.455 | 843,504.64 | 785,767.224 | 877,690.169 | 731,886.449 | 562,910.702 | 530,335.605 | 445,144.774 | 555,374.823 | 416,592.758 | 0 | 247,370.469 | 303,228.395 | 358,465.059 | 274,600.752 | 265,719.184 | 277,663.117 | 289,946.271 | 234,874.387 | 306,680.166 | 387,660.6 | 289,906.617 | 363,723.727 | 331,538.483 | 321,450.769 | 282,360.634 | 273,018.432 | 324,518.099 | 400,802.232 | 260,193.339 | 286,645.707 | 283,289.251 | 268,917.211 | 315,050.325 | 446,290.906 | 0 | 619,384.222 | 283,864.065 | 221,620.743 | 242,595.923 | 154,367.51 | 158,554.497 | 0 |
Voorraad
| 425,948.373 | 508,234.328 | 329,424.891 | 324,917.412 | 366,631.587 | 333,519.56 | 388,634.908 | 367,684.599 | 413,701.721 | 528,901.016 | 548,586.206 | 415,890.903 | 308,959.8 | 350,477.347 | 307,208.528 | 326,172.666 | 306,640.242 | 214,587.185 | 209,503.802 | 262,081.626 | 269,154.826 | 266,765.126 | 322,992.09 | 332,754.906 | 412,126.215 | 402,286.446 | 457,282.047 | 415,268.437 | 364,023.004 | 378,606.56 | 418,385.423 | 556,574.981 | 524,645.489 | 441,283.256 | 369,694.176 | 424,593.168 | 422,461.198 | 502,289.816 | 540,316.204 | 475,991.159 | 658,677.095 | 469,289.548 | 634,734.344 | 365,614.09 | 324,354.196 | 329,618.604 | 370,512.661 | 311,261.459 | 374,402.753 |
Overige vlottende activa
| 142,594.502 | 113,471.538 | 46,458.689 | 41,866.535 | 49,103.842 | 46,439.837 | 34,530.432 | 28,752.469 | 64,788.677 | 164,467.828 | 127,173.826 | 95,152.883 | 56,723.667 | 54,745.103 | 44,159.672 | 56,584.997 | 58,390.978 | 39,435.522 | 39,692.476 | 56,222.559 | 106,795.986 | 140,730.021 | 131,661.539 | 159,775.915 | 166,327.053 | 206,674.296 | 220,411.368 | 236,352.278 | 238,019.242 | 238,794.978 | 195,841.769 | 205,358.149 | 377,863.712 | 471,026.859 | 289,868.4 | 557,412.401 | 618,650.438 | 576,546.664 | 223,123.582 | 549,617.59 | 169,227.976 | 934,941.601 | 149,787.109 | 108,668.737 | 113,005.474 | 104,136.243 | 90,084.642 | 233,448.806 | 0 |
Totaal vlottende activa
| 1,924,995.468 | 1,994,385.446 | 1,824,117.201 | 1,581,591.507 | 1,626,554.175 | 1,675,802.785 | 1,565,633.307 | 1,383,998.34 | 1,365,480.746 | 1,606,626.989 | 1,475,687.26 | 1,358,085.356 | 1,247,706.891 | 1,172,815.644 | 1,264,904.145 | 1,266,586.466 | 1,088,273.635 | 1,030,043.305 | 1,088,813.553 | 1,067,652.078 | 943,157.601 | 860,665.801 | 885,419.967 | 809,166.451 | 854,880.051 | 954,384.186 | 1,078,963.002 | 988,479.958 | 974,621.242 | 950,691.582 | 981,803.542 | 1,103,865.252 | 1,188,523.319 | 1,264,669.321 | 1,119,410.802 | 1,253,019.074 | 1,376,823.871 | 1,085,471.094 | 1,038,197.211 | 1,053,321.371 | 1,305,371.413 | 1,417,124.306 | 1,429,824.334 | 847,045.775 | 696,805.731 | 699,331.68 | 636,226.594 | 560,259.611 | 818,599.996 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 256,166.564 | 254,190.868 | 257,070.843 | 258,287.486 | 273,599.11 | 273,597.806 | 277,578.477 | 279,309.186 | 254,907.58 | 252,204.446 | 243,237.643 | 236,528.91 | 232,646.669 | 217,890.721 | 214,167.582 | 207,292.11 | 200,194.381 | 200,168.743 | 198,012.016 | 195,283.411 | 195,199.239 | 196,308.95 | 197,382.449 | 200,045.318 | 203,007.247 | 207,558.706 | 256,044.212 | 249,162.538 | 212,378.687 | 213,919.836 | 217,328.949 | 215,976.493 | 217,513.939 | 219,946.926 | 221,203.49 | 221,003.08 | 224,182.194 | 219,779.152 | 220,733.86 | 221,559.766 | 215,377.547 | 209,831.019 | 212,118.993 | 215,529.944 | 214,851.736 | 209,151.271 | 202,106.237 | 202,837.122 | 203,372.012 |
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 |
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 |
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 |
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 |
Belastingvorderingen
| 9,107.676 | 8,015.903 | 10,894.5 | 10,256.284 | 9,195.778 | 8,799.416 | 8,501.539 | 11,461.364 | 11,597.672 | 11,114.777 | 10,724.642 | 14,535.376 | 12,679.989 | 12,248.719 | 12,979.587 | 15,613.339 | 19,004.1 | 18,727.48 | 23,967.079 | 23,714.885 | 22,934.629 | 22,467.403 | 22,090.617 | 26,836.293 | 29,124.741 | 28,444.3 | 29,807.069 | 32,931.394 | 33,290.06 | 31,968.737 | 30,733.762 | 33,941.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 261,585 | 0 |
Overige niet-vlottende activa
| 43,309.825 | 43,305.605 | 43,365.563 | 43,425.52 | 43,441.227 | 43,515.199 | 43,521.083 | 43,518.563 | 94,512.448 | 88,202.248 | 88,219.901 | 88,237.555 | 88,296.394 | 87,420.288 | 88,410.168 | 77,181.913 | 77,294.893 | 120,288.335 | 120,679.62 | 106,429.168 | 86,038.166 | 144,830.554 | 136,584.326 | 132,907.981 | 124,580.824 | 129,878.98 | 124,172.085 | 122,062.555 | 91,354.318 | 95,786.549 | 74,043.913 | 72,181.138 | 6,248.564 | 6,145.57 | 11,450.165 | 11,804.055 | 7,839.269 | 7,808.814 | 11,736.24 | 9,268.9 | 14,518.101 | 5,408.27 | 6,887.214 | 7,051.581 | 23,453.563 | 317,699.174 | 332,439.304 | 3,010.985 | -203,372.012 |
Totaal niet-vlottende activa
| 308,584.065 | 305,512.376 | 311,330.906 | 311,969.291 | 326,236.115 | 325,912.42 | 329,601.1 | 334,289.113 | 361,017.7 | 351,521.471 | 342,182.186 | 339,301.84 | 333,623.052 | 317,559.727 | 315,557.337 | 300,087.362 | 296,493.373 | 339,184.558 | 342,658.715 | 325,427.464 | 304,172.035 | 363,606.907 | 356,057.391 | 359,789.592 | 356,712.812 | 365,881.986 | 410,023.366 | 404,156.487 | 337,023.065 | 341,675.122 | 322,106.625 | 322,098.9 | 223,762.503 | 226,092.496 | 232,653.655 | 232,807.136 | 232,021.463 | 227,587.967 | 232,470.1 | 230,828.666 | 229,895.648 | 215,239.289 | 219,006.207 | 222,581.525 | 238,305.299 | 526,850.445 | 534,545.541 | 467,433.107 | 203,372.012 |
Totaal activa
| 2,233,579.534 | 2,299,897.822 | 2,135,448.107 | 1,893,560.798 | 1,952,790.29 | 2,001,715.205 | 1,895,234.407 | 1,718,287.454 | 1,726,498.446 | 1,958,148.46 | 1,817,869.446 | 1,697,387.196 | 1,581,329.943 | 1,490,375.371 | 1,580,461.482 | 1,566,673.828 | 1,384,767.009 | 1,369,227.863 | 1,431,472.268 | 1,393,079.542 | 1,247,329.636 | 1,224,272.708 | 1,241,477.358 | 1,168,956.043 | 1,211,592.862 | 1,320,266.172 | 1,488,986.368 | 1,392,636.445 | 1,311,644.307 | 1,292,366.704 | 1,303,910.167 | 1,425,964.152 | 1,412,285.822 | 1,490,761.817 | 1,352,064.457 | 1,485,826.21 | 1,608,845.334 | 1,313,059.06 | 1,270,667.311 | 1,284,150.037 | 1,535,267.061 | 1,632,363.595 | 1,648,830.541 | 1,069,627.3 | 935,111.03 | 1,226,182.124 | 1,170,772.135 | 1,027,692.719 | 1,023,235.703 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 317,321.259 | 402,284.041 | 329,457.014 | 154,056.659 | 237,685.404 | 342,833.286 | 167,620.857 | 73,021.574 | 173,956.346 | 286,436.686 | 232,033.302 | 204,475.953 | 153,422.025 | 132,714.744 | 153,157.886 | 192,779.466 | 92,493.651 | 79,814.631 | 86,697.217 | 127,278.148 | 83,181.502 | 67,940.721 | 95,775.967 | 70,573.607 | 80,430.48 | 73,992.454 | 162,388.878 | 129,935.723 | 98,907.682 | 83,551.673 | 167,691.898 | 107,744.231 | 175,436.756 | 244,170.817 | 109,472.058 | 85,924.407 | 180,757.961 | 160,540.498 | 210,526.765 | 101,225.328 | 274,478.493 | 193,168.406 | 331,851.006 | 187,071.375 | 150,167.985 | 187,293.537 | 170,394.24 | 50,458.524 | 63,149.024 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,957.245 | 0 | 0 | -17,044.917 | 102,993.821 | 233,020.633 | 289,522.348 | 250,404.118 | 244,931.191 | 261,914.759 | 56,449.379 | 297,513.433 | 282,236.425 | 288,895.95 | 329,608.08 | 595,484.258 | 648,852.209 | 408,521.717 | 411,932.78 | 494,023.553 | 659,113.319 | 818,917.035 | 673,432.4 | 294,723.243 | 243,873 | 496,450 | 485,950 | 483,500 | 0 |
Belastingschulden
| 27,444.182 | 22,331.965 | 11,957.619 | 10,500.835 | 11,050.565 | 4,957.436 | 25,568.442 | 9,530.255 | 487.926 | 24,590.171 | 30,963.271 | 18,139.783 | 15,027.185 | 10,420.44 | 32,650.055 | 25,766.72 | 12,533.631 | 3,682.74 | 48,636.214 | 34,986.812 | 15,222.933 | 11,871.099 | 25,475.898 | 15,398.067 | 1,165.73 | 3,881.502 | 5,409.763 | 1,949.988 | 1,543.197 | 3,261.664 | 11,413.079 | 30,884.339 | 23,919.285 | 30,218.668 | 30,229.427 | 11,571.233 | 16,811.996 | 12,742.987 | 0 | 690.494 | 0 | 932.595 | 0 | 2,770.641 | 787.21 | 3,126.586 | 0 | 2,405.952 | 0 |
Uitgestelde opbrengsten
| 10,205.189 | 9,805.702 | 5,083.436 | 130.811 | 1,547.452 | 8,838.66 | 1,660.496 | 1,361.657 | 8,139.423 | 3,106.96 | 630.263 | 9,313.528 | 5,711.231 | 4,895.043 | 7,133.431 | 0 | 0 | 0 | 0 | 0 | 15,222.933 | 0 | 0 | 15,398.067 | 1,165.73 | 3,881.502 | 5,409.763 | 1,949.988 | 116,353.761 | 44,932.691 | 58,050.621 | 71,976.964 | 64,137.826 | 70,593.644 | 79,671.108 | 58,972.791 | 63,457.715 | 58,006.116 | 0 | 58,319.301 | 0 | 63,590.169 | 0 | 15,748.157 | 15,036.681 | 164,538.743 | 0 | 7,969.476 | 0 |
Overige kortlopende verplichtingen
| 42,737.769 | 104,488.33 | 62,552.236 | 52,327.998 | 59,497.638 | 52,280.346 | 49,750.243 | 55,123.536 | 45,857.496 | 47,179.72 | 41,175.09 | 51,175.565 | 45,945.145 | 40,534.082 | 44,114.577 | 53,094.819 | 50,729.566 | 46,157.941 | 58,145.88 | 60,175.57 | 46,294.423 | 101,593.251 | 51,903.764 | 49,480.973 | 52,812.136 | 50,719.762 | 42,989.342 | 48,984.338 | 54,349.439 | 44,637.479 | -6,961.709 | 50,901.606 | 47,208.466 | -22,202.931 | -25,789.382 | 5,545.821 | -3,882.387 | -4,099.171 | 84,791.719 | 6,103.093 | 62,791.409 | 67,026.427 | 36,518.861 | 2,900.059 | 14,249.471 | 12,803.13 | 12,480.658 | 9,102.298 | 487,204.559 |
Totaal kortlopende verplichtingen
| 397,708.399 | 538,910.037 | 409,050.305 | 217,016.303 | 309,781.059 | 408,909.728 | 244,600.038 | 139,037.021 | 228,441.191 | 361,313.538 | 304,801.926 | 283,104.829 | 220,105.586 | 183,669.266 | 237,055.949 | 271,641.006 | 155,756.849 | 129,655.311 | 193,479.311 | 222,440.531 | 164,039.991 | 181,405.072 | 173,155.629 | 158,255.592 | 251,485.111 | 381,814.94 | 523,199.124 | 444,383.078 | 399,731.509 | 421,179.018 | 344,693.888 | 504,208.767 | 561,190.549 | 682,269.791 | 602,862.399 | 816,471.301 | 969,455.208 | 693,718.262 | 707,251.265 | 718,681.07 | 996,383.222 | 1,080,044.463 | 1,041,802.268 | 518,961.632 | 409,077.666 | 699,673.253 | 668,824.899 | 545,466.775 | 550,353.584 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,364.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32,603.234 | 6,958.323 | 8,127.289 | 5,244.79 | 6,453.541 | 7,326.971 | 0 | 7,372.291 | 0 | 7,978.211 | 0 | 6,923.103 | 6,554.063 | 6,711.848 | 0 | 5,382.128 | 0 |
Overige niet-vlottende verplichtingen
| 35,022.722 | 34,404.092 | 33,785.462 | 34,258.833 | 30,378.37 | 29,988.101 | 29,597.832 | 29,207.563 | 29,340.201 | 28,531.936 | 27,723.67 | 26,915.405 | 30,440.554 | 25,975.276 | 33,623.674 | 34,317.828 | 41,847.823 | 41,348.742 | 40,346.528 | 39,344.315 | 35,054.671 | 33,628.755 | 32,202.838 | 34,052.875 | 42,661.434 | 40,897.116 | 46,973.498 | 45,209.18 | 38,106.566 | 36,682.801 | 35,259.036 | 33,835.272 | 27,522.268 | 33,378.703 | 33,445.782 | 29,461.394 | 29,844.95 | 29,769.745 | 0 | 27,917.795 | 0 | 16,877.581 | 0 | 15,467.631 | 22,405.212 | 21,727.934 | 0 | 13,440.829 | 0 |
Totaal niet-vlottende verplichtingen
| 35,022.722 | 34,404.092 | 33,785.462 | 34,258.833 | 30,378.37 | 29,988.101 | 29,597.832 | 29,207.563 | 29,340.201 | 28,531.936 | 27,723.67 | 26,915.405 | 30,440.554 | 29,339.897 | 33,623.674 | 34,317.828 | 41,847.823 | 41,348.742 | 40,346.528 | 39,344.315 | 35,054.671 | 33,628.755 | 32,202.838 | 34,052.875 | 42,661.434 | 40,897.116 | 46,973.498 | 45,209.18 | 38,106.566 | 36,682.801 | 35,259.036 | 33,835.272 | -5,080.966 | 33,378.703 | 33,445.782 | 29,461.394 | 29,844.95 | 29,769.745 | 0 | 27,917.795 | 0 | 24,855.792 | 0 | 22,390.734 | 22,405.212 | 21,727.934 | 0 | 18,822.957 | 0 |
Totaal passiva
| 432,731.121 | 573,314.129 | 442,835.767 | 251,275.135 | 340,159.43 | 438,897.829 | 274,197.87 | 168,244.584 | 257,781.392 | 389,845.474 | 332,525.596 | 310,020.233 | 250,546.14 | 213,009.163 | 270,679.622 | 305,958.833 | 197,604.671 | 171,004.053 | 233,825.839 | 261,784.845 | 199,094.662 | 215,033.826 | 205,358.468 | 192,308.467 | 294,146.545 | 422,712.056 | 570,172.622 | 489,592.257 | 437,838.075 | 457,861.819 | 379,952.925 | 538,044.039 | 556,109.582 | 715,648.494 | 636,308.181 | 845,932.696 | 999,300.158 | 723,488.007 | 707,251.265 | 746,598.865 | 996,383.222 | 1,104,900.255 | 1,041,802.268 | 541,352.366 | 431,482.878 | 721,401.187 | 668,824.899 | 564,289.732 | 550,353.584 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,679.867 | 4,679.867 | 4,679.867 | 4,679.867 | 3,367.788 | 3,367.788 | 3,367.788 | 3,367.788 | 11,056.086 | 11,069.564 | 11,083.042 | 11,096.52 | 8,049.707 | 8,049.707 | 8,049.707 | 8,049.707 | 6,379.292 | 6,379.292 | 6,379.292 | 6,379.292 | 2,172.188 | 2,172.188 | 0 | 2,172.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 |
Ingehouden winsten
| 1,529,963.203 | 1,455,698.483 | 1,422,227.13 | 1,371,900.452 | 1,340,413.663 | 1,290,600.178 | 1,349,319.34 | 1,278,325.672 | 1,198,471.22 | 1,298,557.153 | 1,215,598.017 | 1,117,621.129 | 1,060,122.947 | 1,006,705.353 | 1,039,621.004 | 990,554.139 | 924,109.186 | 935,670.659 | 935,093.277 | 868,741.545 | 784,369.744 | 745,373.651 | 772,753.66 | 713,282.345 | 661,769.384 | 641,890.661 | 663,663.769 | 647,907.688 | 615,622.92 | 576,321.572 | 666,023.93 | 629,986.801 | 596,572.513 | 515,509.596 | 456,652.55 | 380,789.788 | 346,234.345 | 326,260.222 | 305,363.122 | 274,740.341 | 254,632.184 | 262,480.321 | 323,932.712 | 263,791.915 | 239,145.133 | 240,297.919 | 222,257.99 | 199,419.967 | 196,744.578 |
Overige gereserveerde algehele resultaten
| 0 | 12,182.216 | 11,682.216 | 11,682.216 | 13,514.203 | 13,514.203 | 13,014.203 | 13,014.203 | 11,542.84 | 11,042.84 | 11,042.84 | 11,042.84 | 11,957.862 | 11,957.862 | 11,457.862 | 2,427.837 | -4,679.867 | -4,679.867 | -4,679.867 | -4,679.867 | -3,367.788 | -3,367.788 | -3,367.788 | -3,367.788 | -11,056.086 | -11,069.564 | -11,083.042 | -11,096.52 | -8,049.707 | -8,049.707 | -8,049.707 | -8,049.707 | -6,379.292 | -6,379.292 | -6,379.292 | -6,379.292 | -2,172.188 | -2,172.188 | -2,172.188 | -2,172.188 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 122,135.21 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 105,273.126 | 105,273.126 | 105,273.126 | 105,273.126 | 106,585.206 | 106,585.206 | 114,615.231 | 114,615.231 | 117,983.019 | 117,983.019 | 117,483.019 | 109,952.994 | 117,483.019 | 117,483.019 | 109,952.994 | 109,952.994 | 110,853.727 | 103,573.701 | 97,194.409 | 103,573.701 | 105,608.619 | 107,780.806 | 109,952.994 | 105,608.619 | 109,952.994 | 116,233.019 | 109,952.994 | 115,733.019 | 109,952.994 | 109,952.994 | 109,952.994 | 115,233.019 | -345,494.578 |
Totaal eigen vermogen van aandeelhouders
| 1,800,848.413 | 1,726,583.693 | 1,692,612.34 | 1,642,285.662 | 1,612,630.86 | 1,562,817.376 | 1,621,036.537 | 1,550,042.87 | 1,468,717.054 | 1,568,302.986 | 1,485,343.851 | 1,387,366.963 | 1,330,783.802 | 1,277,366.208 | 1,309,781.86 | 1,260,714.995 | 1,187,162.337 | 1,198,223.81 | 1,197,646.429 | 1,131,294.697 | 1,048,234.974 | 1,009,238.882 | 1,036,118.891 | 976,647.576 | 917,446.317 | 897,554.116 | 918,813.746 | 903,044.187 | 873,806.232 | 834,504.885 | 923,957.242 | 887,920.114 | 856,176.239 | 775,113.322 | 715,756.276 | 639,893.514 | 609,545.176 | 589,571.054 | 561,893.928 | 537,551.172 | 513,335.178 | 527,463.34 | 582,635.706 | 528,274.934 | 503,628.152 | 504,780.938 | 480,960.984 | 463,402.986 | 345,494.578 |
Totaal eigen vermogen
| 1,800,848.413 | 1,726,583.693 | 1,692,612.34 | 1,642,285.662 | 1,612,630.86 | 1,562,817.376 | 1,621,036.537 | 1,550,042.87 | 1,468,717.054 | 1,568,302.986 | 1,485,343.851 | 1,387,366.963 | 1,330,783.802 | 1,277,366.208 | 1,309,781.86 | 1,260,714.995 | 1,187,162.337 | 1,198,223.81 | 1,197,646.429 | 1,131,294.697 | 1,048,234.974 | 1,009,238.882 | 1,036,118.891 | 976,647.576 | 917,446.317 | 897,554.116 | 918,813.746 | 903,044.187 | 873,806.232 | 834,504.885 | 923,957.242 | 887,920.114 | 856,176.239 | 775,113.322 | 715,756.276 | 639,893.514 | 609,545.176 | 589,571.054 | 561,893.928 | 537,551.172 | 513,335.178 | 527,463.34 | 582,635.706 | 528,274.934 | 503,628.152 | 504,780.938 | 480,960.984 | 463,402.986 | 345,494.578 |
Totaal passiva en aandeelhoudersvermogen
| 2,233,579.534 | 2,299,897.822 | 2,135,448.107 | 1,893,560.798 | 1,952,790.29 | 2,001,715.205 | 1,895,234.407 | 1,718,287.454 | 1,726,498.446 | 1,958,148.46 | 1,817,869.446 | 1,697,387.196 | 1,581,329.943 | 1,490,375.371 | 1,580,461.482 | 1,566,673.828 | 1,384,767.009 | 1,369,227.863 | 1,431,472.268 | 1,393,079.542 | 1,247,329.636 | 1,224,272.708 | 1,241,477.358 | 1,168,956.043 | 1,211,592.862 | 1,320,266.172 | 1,488,986.368 | 1,392,636.445 | 1,311,644.307 | 1,292,366.704 | 1,303,910.167 | 1,425,964.152 | 1,412,285.822 | 1,490,761.817 | 1,352,064.457 | 1,485,826.21 | 1,608,845.334 | 1,313,059.06 | 1,269,145.193 | 1,284,150.037 | 1,509,718.4 | 1,632,363.595 | 1,624,437.974 | 1,069,627.3 | 935,111.03 | 1,226,182.124 | 1,149,785.882 | 1,027,692.719 | 0 |