PT Citra Marga Nusaphala Persada Tbk
IDX:CMNP.JK
1450 (IDR) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 84,747.275 | 83,619.589 | 75,033.143 | 158,700.685 | 425,869.968 | 576,263.624 | 541,841.288 | 356,925.223 | 449,216.378 | 816,490.52 | 508,313.502 | 1,085,205.044 | 913,371.749 | 2,554,045.185 | 3,320,716.285 | 3,763,110.8 | 2,808,088.765 | 2,710,835.806 | 3,122,147.438 | 2,909,631.916 | 3,083,437.869 | 2,948,565.74 | 3,064,421.161 | 3,481,236.101 | 3,052,578.734 | 3,070,733.722 | 3,092,695.062 | 2,829,143.844 | 2,165,259.939 | 2,058,129.527 | 1,647,915.56 | 1,689,777.459 | 1,945,990.192 | 1,729,251.519 | 1,786,591.042 | 1,787,564.869 | 1,592,902.666 | 1,942,949.302 | 2,087,254.568 | 2,024,168.577 | 1,899,349.541 | 1,860,727.964 | 1,686,876.09 | 1,681,299.216 | 1,583,770 | 1,573,394.71 | 1,513,867.464 | 1,102,959.308 | 1,029,919.362 | 909,866.299 | 668,678.17 | 722,030.535 |
Kortetermijnbeleggingen
| 1,141,327.5 | 541,308 | 531,588.7 | 655,000 | 168,000 | 944,000 | 599,000 | 644,434.021 | -1,009,932.001 | -1,016,835.034 | 200,679.452 | 160,679.452 | -951,177.346 | -945,526.703 | -937,122.117 | -930,585.611 | -949,702.138 | -951,123.635 | -966,072.381 | 50,000 | -994,191.561 | -991,699.815 | -1,078,511.844 | -683,108.69 | -826,472.255 | -736,047.366 | -738,704.936 | -737,500.836 | 2,400 | 12,400 | 5,000 | -817,046.375 | -707,698.831 | -688,791.327 | -699,878.696 | -702,889.02 | -69,840.98 | -157,305.068 | -109,825.589 | 1,000 | 0 | 0 | 0 | 0 | 0 | 1,987.282 | 0 | 20,000 | 0 | 0 | 0 | 2,092,239.586 |
Liquide middelen en kortetermijnbeleggingen
| 1,226,074.775 | 624,927.589 | 606,621.843 | 813,700.685 | 593,869.968 | 1,520,263.624 | 1,140,841.288 | 1,001,359.244 | 449,216.378 | 816,490.52 | 708,992.954 | 1,245,884.496 | 913,371.749 | 2,554,045.185 | 3,320,716.285 | 3,763,110.8 | 2,808,088.765 | 2,710,835.806 | 3,122,147.438 | 2,959,631.916 | 3,083,437.869 | 2,948,565.74 | 3,064,421.161 | 3,481,236.101 | 3,052,578.734 | 3,070,733.722 | 3,092,695.062 | 2,829,143.844 | 2,167,659.939 | 2,070,529.527 | 1,652,915.56 | 1,689,777.459 | 1,945,990.192 | 1,729,251.519 | 1,786,591.042 | 1,787,564.869 | 1,592,902.666 | 1,942,949.302 | 2,087,254.568 | 2,025,168.577 | 1,899,349.541 | 1,860,727.964 | 1,686,876.09 | 1,681,299.216 | 1,583,770 | 1,575,381.992 | 1,513,867.464 | 1,122,959.308 | 1,029,919.362 | 909,866.299 | 668,678.17 | 722,030.535 |
Nettovorderingen
| 667,261.074 | 645,760.187 | 703,017.725 | 474,812.388 | 1,282,322.512 | 986,618.203 | 839,499.501 | 844,172.628 | 1,487,899.336 | 1,268,001.14 | 1,190,171.471 | 1,159,349.954 | 1,692,082.554 | 1,626,182.342 | 1,982,380.932 | 427,356.991 | 323,623.079 | 461,205.168 | 406,558.983 | 485,226.001 | 160,114.559 | 155,516.509 | 281,043.719 | 488,206.197 | 128,619.666 | 117,643.289 | 77,613.324 | 81,804.969 | 168,064.449 | 33,084.261 | 90,332.128 | 68,737.531 | 133,270.249 | 131,796.439 | 121,363.927 | 82,833.681 | 40,166.695 | 13,759.707 | 7,771.611 | 22,698.381 | 93.633 | 93.843 | 1.928 | 16,732.335 | 1,030 | 1,883.179 | 926.321 | 964.559 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 38,423.402 | 0 | 170,919.607 | 2,534.021 | 0 | 0 | -1,487,899.336 | -1,268,001.14 | -1,190,171.471 | -1,159,349.954 | 383.192 | 383.192 | 383.193 | 383.192 | 383.192 | 383.205 | 355.411 | 393.589 | 393.589 | 393.589 | 393.589 | 393.589 | 393.589 | 393.589 | -77,613.324 | -81,804.969 | 0 | 0 | 1,007,894.5 | 0 | 0 | 0 | 320,407.525 | 0 | 0 | 0 | 100,340.736 | 97,634.66 | 0 | -93.843 | 0 | 0 | -1,030 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0 | 60,144.696 | 0.002 | 13,981.969 | 0.001 | 164,356.077 | 99,295.318 | 84,296.072 | 1,607,628.514 | 1,401,093.335 | 1,269,047.161 | 1,229,138.839 | 1,753,640.936 | 1,681,859.061 | 383.193 | 2,049,635.872 | 2,089,204.753 | 2,498,890.973 | 2,329,107.712 | 2,891,719.504 | 2,474,857.346 | 2,298,314.688 | 1,978,609.403 | 1,620,677.138 | 1,508,145.445 | 1,394,836.901 | 1,003,833.861 | 1,100,128.807 | 675.953 | 1,367.235 | 1,228.522 | 929,410.052 | 1,685.977 | 1,138.809 | 1,300.781 | 190,398.497 | 139,467.973 | 72.024 | 33.2 | 211.8 | 23,172.162 | 32,901.083 | 37,254.813 | 24,387.701 | 17,381 | 15,128.155 | 10,918.525 | 15.03 | 2,021.515 | 1,780.253 | 4,206.773 | 1,398.894 |
Totaal vlottende activa
| 1,969,993.61 | 1,330,832.472 | 1,348,062.972 | 1,302,495.042 | 2,047,112.088 | 2,673,771.925 | 2,079,820.128 | 1,929,827.944 | 2,056,844.892 | 2,217,583.855 | 1,978,040.115 | 2,475,023.335 | 2,667,395.877 | 4,236,287.438 | 5,360,026.096 | 5,813,129.864 | 4,897,676.709 | 5,210,109.984 | 5,451,610.561 | 5,851,745.009 | 5,558,688.803 | 5,247,274.016 | 5,043,424.153 | 5,102,306.827 | 4,561,117.768 | 4,465,964.212 | 4,096,528.923 | 3,929,272.652 | 2,803,405.301 | 2,669,105.693 | 2,752,370.709 | 2,619,187.511 | 2,353,094.752 | 2,254,886.861 | 2,229,663.275 | 1,977,963.366 | 1,732,370.639 | 2,059,464.488 | 2,195,400.115 | 2,145,713.419 | 1,922,521.703 | 1,893,629.047 | 1,724,130.903 | 1,705,686.917 | 1,601,151 | 1,590,510.148 | 1,524,785.989 | 1,133,017.247 | 1,039,665.859 | 925,847.598 | 685,798.963 | 733,235.117 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 281,082.815 | 251,659.717 | 251,418.401 | 255,480.253 | 259,175.959 | 265,709.952 | 281,621.675 | 271,318.977 | 212,143.736 | 198,223.606 | 202,632.155 | 205,690.139 | 203,635.926 | 203,474.341 | 210,626.559 | 206,664.212 | 188,679.961 | 185,967.479 | 198,463.017 | 201,774.11 | 213,961.323 | 179,035.033 | 178,566.277 | 182,731.637 | 171,443.334 | 173,787.91 | 170,562.343 | 174,102.027 | 178,864.99 | 156,381.046 | 158,582.172 | 158,323.08 | 160,542.847 | 163,051.289 | 253,251.281 | 206,518.883 | 828,722.775 | 481,038.912 | 224,612.335 | 183,249.897 | 458,284.381 | 404,516.026 | 395,989.199 | 333,282.127 | 284,292 | 248,278.557 | 250,706.029 | 244,121.672 | 228,139.152 | 229,296.355 | 2,268,946.042 | 2,268,542.461 |
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 | 0 | 0 |
Immateriële activa
| 18,840,897.803 | 18,702,483.786 | 18,566,906.009 | 18,526,924.59 | 18,095,435.33 | 16,010,391.911 | 15,191,700.397 | 14,554,956.692 | 12,591,558.267 | 12,018,773.383 | 11,853,023.773 | 11,100,148.086 | 10,167,870.523 | 9,173,111.176 | 8,984,615.183 | 8,794,346.759 | 8,452,627.472 | 8,703,665.098 | 8,400,333.989 | 7,952,844.921 | 7,571,968.339 | 7,461,152.851 | 7,142,339.102 | 6,768,256.503 | 6,127,979.769 | 6,040,149.585 | 5,872,457.487 | 5,610,544.291 | 4,706,839.73 | 4,558,159.979 | 4,321,038.118 | 4,074,622.707 | 3,625,414.481 | 3,737,819.282 | 3,105,221.846 | 3,054,713.088 | 2,883,879.21 | 2,724,740.531 | 2,676,493.702 | 2,677,608.944 | 2,388,527.406 | 2,415,504.874 | 2,476,704.709 | 2,465,242.929 | 2,557,468 | 2,495,947.958 | 2,361,696.612 | 2,194,835.902 | 2,116,756.037 | 0 | 0 | 2,078,729.019 |
Goodwill en immateriële activa
| 18,840,897.803 | 18,702,483.786 | 18,566,906.009 | 18,526,924.59 | 18,095,435.33 | 16,010,391.911 | 15,191,700.397 | 14,554,956.692 | 12,591,558.267 | 12,018,773.383 | 11,853,023.773 | 11,100,148.086 | 10,167,870.523 | 9,173,111.176 | 8,984,615.183 | 8,794,346.759 | 8,452,627.472 | 8,703,665.098 | 8,400,333.989 | 7,952,844.921 | 7,571,968.339 | 7,461,152.851 | 7,142,339.102 | 6,768,256.503 | 6,127,979.769 | 6,040,149.585 | 5,872,457.487 | 5,610,544.291 | 4,706,839.73 | 4,558,159.979 | 4,321,038.118 | 4,074,622.707 | 3,625,414.481 | 3,737,819.282 | 3,105,221.846 | 3,054,713.088 | 2,883,879.21 | 2,724,740.531 | 2,676,493.702 | 2,677,608.944 | 2,388,527.406 | 2,415,504.874 | 2,476,704.709 | 2,465,242.929 | 2,557,468 | 2,495,947.958 | 2,361,696.612 | 2,194,835.902 | 2,116,756.037 | 0 | 0 | 2,078,729.019 |
Langetermijnbeleggingen
| 1,491,335.14 | 1,486,260.523 | 33,543.912 | -93,316.029 | 370,498.532 | -404,640.084 | -59,065.813 | -103,351.336 | 1,629,710.279 | 1,636,613.312 | 400,760.613 | 467,752.063 | 1,585,451.573 | 1,599,591.478 | 1,579,159.741 | 1,571,340.193 | 1,436,057.907 | 1,437,479.403 | 1,383,582.884 | 365,610.077 | 1,408,549.703 | 1,402,989.525 | 1,412,748.734 | 1,017,345.58 | 1,161,983.579 | 1,017,806.589 | 1,008,307.642 | 1,005,396.05 | 262,716.113 | 252,716.113 | 258,204.948 | 1,080,741.152 | 969,932.87 | 952,395.695 | 965,434.84 | 942,935.976 | 310,332.295 | 363,428.335 | 286,314.311 | 177,860.882 | 179,488.86 | 182,472.52 | 163,743.62 | 164,009.06 | 147,596 | 145,608.718 | 86,596 | 26,596 | 11,721 | 0 | 0 | -2,080,518.586 |
Belastingvorderingen
| 11,650.089 | 11,177.014 | 10,384.724 | 8,883.447 | 70,952.713 | 80,057.315 | 79,561.653 | 77,790.998 | 10,617.984 | 10,617.984 | 12,276.173 | 13,957.865 | 17,386.404 | 18,093.183 | 18,169.675 | 19,260.463 | 48,237.702 | 49,450.116 | 20,534.161 | 17,372.962 | 11,670.838 | 8,965.13 | 17,758.482 | 9,728.475 | 6,646.82 | 6,253.083 | 15,681.732 | 15,593.038 | 770.84 | 3,214.777 | 3,059.723 | 3,045.167 | 1,006.678 | 4,166.461 | 3,474.886 | 2,952.409 | 4,577.832 | 11,101.74 | 10,872.08 | 924.625 | -179,488.86 | -182,472.52 | -163,743.62 | 518.048 | -147,596 | 108,878.148 | -86,596 | 158,537.877 | -2,128,477.037 | 0 | 1,884.443 | 1,789.567 |
Overige niet-vlottende activa
| 8,849.822 | 5,412.9 | 1,454,277.766 | 1,575,497.233 | 1,092,240.167 | 1,952,702.571 | 1,607,902.159 | 1,656,052.885 | 517.71 | 1,160.336 | 1,219,527.251 | 1,183,336.801 | 84,745.279 | 92,168.344 | 93,006.451 | 93,181.756 | 136,278.937 | 52,202.587 | 22,192.087 | 1,064,167.637 | 22,186.966 | 24,040.376 | 18,136.564 | 18,136.564 | 2,000 | 2,000 | 2,000 | 2,000 | 820,763.776 | 827,794.906 | 831,840.633 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 112,750.803 | 275,305.842 | 278,927.05 | 253,940.032 | 114,463.914 | 234,064 | 2,000 | 207,933.911 | 2,000 | 2,247,552.812 | 2,226,504.581 | 292,341.482 | 196,817.47 |
Totaal niet-vlottende activa
| 20,633,815.669 | 20,456,993.94 | 20,316,530.812 | 20,273,469.494 | 19,888,302.701 | 17,904,221.665 | 17,101,720.071 | 16,456,768.216 | 14,444,547.976 | 13,865,388.621 | 13,688,219.965 | 12,970,884.954 | 12,059,089.705 | 11,086,438.522 | 10,885,577.609 | 10,684,793.383 | 10,261,881.979 | 10,428,764.683 | 10,025,106.137 | 9,601,769.707 | 9,228,337.168 | 9,076,182.915 | 8,769,549.16 | 7,996,198.76 | 7,470,053.502 | 7,239,997.167 | 7,069,009.203 | 6,807,635.406 | 5,969,955.449 | 5,798,266.822 | 5,572,725.595 | 5,318,732.107 | 4,758,896.875 | 4,859,432.728 | 4,329,382.854 | 4,209,120.356 | 4,029,512.112 | 3,582,309.517 | 3,200,292.428 | 3,152,395.151 | 3,122,117.629 | 3,098,947.951 | 3,126,633.94 | 3,077,516.077 | 3,075,824 | 3,000,713.382 | 2,820,336.551 | 2,626,091.451 | 2,475,691.965 | 2,455,800.936 | 2,563,171.968 | 2,465,359.93 |
Totaal activa
| 22,603,809.279 | 21,787,826.412 | 21,664,593.786 | 21,575,964.536 | 21,935,414.789 | 20,577,993.59 | 19,181,540.199 | 18,386,596.16 | 16,501,392.868 | 16,082,972.476 | 15,666,260.08 | 15,445,908.289 | 14,726,485.582 | 15,322,725.96 | 16,245,603.705 | 16,497,923.247 | 15,159,558.688 | 15,638,874.667 | 15,476,716.698 | 15,453,514.716 | 14,787,025.971 | 14,323,456.931 | 13,812,973.312 | 13,098,505.587 | 12,031,171.27 | 11,705,961.379 | 11,165,538.127 | 10,736,908.058 | 8,773,360.75 | 8,467,372.514 | 8,325,096.304 | 7,937,919.618 | 7,111,991.627 | 7,114,319.589 | 6,559,046.13 | 6,187,083.722 | 5,761,882.751 | 5,641,774.006 | 5,395,692.543 | 5,298,108.57 | 5,044,639.332 | 4,992,576.997 | 4,850,764.843 | 4,783,202.994 | 4,676,975 | 4,591,223.529 | 4,345,122.54 | 3,759,108.698 | 3,515,357.824 | 3,381,648.534 | 3,248,970.931 | 3,198,595.047 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 393,367.77 | 269,914.884 | 322,547.98 | 368,099.357 | 376,533.377 | 310,962.003 | 511,912.636 | 212,766.098 | 228,072.582 | 113,875.959 | 108,256.895 | 143,099.959 | 777,448.293 | 113,882.14 | 109,923.968 | 97,536.728 | 207,863.482 | 656,967.295 | 190,520.974 | 335,759.689 | 371,228.232 | 352,920.476 | 358,827.935 | 280,345.258 | 234,725.172 | 351,806.046 | 228,169.559 | 227,549.375 | 39,060.418 | 43,293.357 | 45,513.005 | 44,008.995 | 15,318.535 | 13,284.117 | 25,335.115 | 29,006.455 | 18,234.247 | 35,279.262 | 26,634.402 | 25,815.505 | 17,482.452 | 18,676.458 | 10,566.303 | 22,445.583 | 17,333 | 14,939.922 | 16,881.908 | 24,208.077 | 9,837.702 | 3,244.296 | 3,077.173 | 25,881.318 |
Kortlopende schulden
| 1,249,808.269 | 1,033,000.728 | 1,118,349.889 | 1,116,591.005 | 71,033.058 | 460,236.218 | 438,322.945 | 448,286.584 | 518,493.757 | 96,256.158 | 102,737.033 | 513,680.629 | 443,179.35 | 431,078.024 | 662,590.283 | 1,051,522.407 | 1,951,644.296 | 1,974,699.539 | 1,855,186.171 | 2,284,555.322 | 1,068,780.124 | 1,015,019.642 | 655,454.441 | 547,749.188 | 467,171.018 | 469,921.207 | 418,156.387 | 205,831.794 | 26,115.1 | 26,155.278 | 26,136.706 | 18,340.638 | 14,324.173 | 10,417.58 | 10,576.158 | 10,655.447 | 8,602.028 | 106,591.432 | 97,234.352 | 230,902.984 | 366,178.045 | 365,717.862 | 363,295.591 | 363,264.383 | 361,919 | 5,027.252 | 7,645.794 | 7,982.668 | 5,208.79 | 9,375.457 | 14,290.381 | 25,881.318 |
Belastingschulden
| 0 | 18,179.438 | 77,483.841 | 76,044.855 | 146,057.015 | 120,301.177 | 158,673.614 | 178,754.096 | 93,218.972 | 66,413.055 | 151,575.234 | 123,512.438 | 81,800.078 | 50,925.46 | 57,077.556 | 30,829.077 | 32,419.966 | 16,483.88 | 72,902.31 | 56,661.727 | 25,235.325 | 28,703.251 | 14,668.398 | 32,293.128 | 52,926.077 | 55,244.888 | 51,357.149 | 60,446.387 | 33,462.547 | 20,326.757 | 50,357.547 | 60,538.01 | 18,431.381 | 33,808.349 | 57,077.664 | 21,272.034 | 24,374.105 | 33,917.529 | 26,746.482 | 20,773.225 | 11,993.939 | 10,510.392 | 15,420.904 | 14,862.426 | 15,069 | 27,052.958 | 45,605.098 | 30,067.133 | 25,900.807 | 23,973.52 | 13,716.308 | 10,264.128 |
Uitgestelde opbrengsten
| 597,496.288 | 371,977.031 | 1,880,524.552 | 2,027,511.931 | 3,699,035.025 | 613,023.172 | 704,553.477 | 546,199.813 | 869,636.755 | 722,845.242 | 804,146.081 | 605,132.578 | 81,800.078 | 50,925.46 | 1,531,075.526 | 30,829.077 | 32,419.966 | 16,483.88 | 72,902.31 | 56,661.727 | 25,235.325 | 28,703.251 | 14,668.398 | 871,955.906 | 52,926.077 | 55,244.888 | 51,357.149 | 1,012,718.19 | 928,913.261 | 994,494.46 | 1,068,329.023 | 844,198.406 | 793,456.222 | 1,039,646.355 | 738,415.66 | 646,150.152 | 359,263.288 | 331,851.842 | 252,110.142 | 277,336.718 | 11,993.939 | 10,510.392 | 15,420.904 | 14,862.426 | 15,069 | 27,052.958 | 45,605.098 | 30,067.133 | 25,900.807 | 67,371.344 | 13,716.308 | -25,881.318 |
Overige kortlopende verplichtingen
| 1,502,708.754 | 1,557,673.251 | 0.005 | -9 | -0.002 | 2,549,227.322 | 2,612,116.419 | 2,864,166.75 | 2,376,191.471 | 2,533,890.776 | 2,758,834.375 | 2,483,593.14 | 1,830,962.517 | 1,619,166.415 | -0.001 | 1,381,193.274 | 955,208.453 | 1,023,514.129 | 1,248,541.076 | 1,102,586.385 | 805,153.807 | 1,015,762.553 | 1,018,552.713 | 2,395.885 | 784,185.423 | 871,916.207 | 1,053,785.387 | 2,477.415 | 2,400.707 | 2,642.267 | 2,711.791 | 2,832.376 | 2,526.386 | 1,830.338 | 969.9 | 1,273.198 | 1,319.996 | 1,510.872 | 6,107.218 | 7,790.928 | 46,350.96 | 88,462.843 | 29,317.721 | 45,605.8 | 33,423 | 35,556.895 | 49,100.379 | 62,004.603 | 38,625.313 | 36,000 | 53,528.246 | 93,964.163 |
Totaal kortlopende verplichtingen
| 3,743,381.081 | 3,232,565.894 | 3,321,422.426 | 3,512,193.293 | 4,146,601.458 | 3,933,448.715 | 4,266,905.477 | 4,071,419.245 | 3,992,394.565 | 3,466,868.135 | 3,773,974.384 | 3,745,506.306 | 3,133,390.238 | 2,215,052.039 | 2,303,589.776 | 2,561,081.486 | 3,147,136.196 | 3,671,664.843 | 3,367,150.53 | 3,779,563.123 | 2,270,397.487 | 2,412,405.922 | 2,047,503.488 | 1,702,446.237 | 1,539,007.689 | 1,748,888.347 | 1,751,468.481 | 1,448,576.774 | 996,489.485 | 1,066,585.363 | 1,142,690.524 | 909,380.414 | 825,625.317 | 1,065,178.39 | 775,296.833 | 687,085.252 | 387,419.56 | 475,233.407 | 382,086.114 | 541,846.135 | 442,005.395 | 483,367.555 | 418,600.519 | 446,178.192 | 427,744 | 82,577.027 | 119,233.179 | 124,262.481 | 79,572.611 | 115,991.097 | 84,612.108 | 119,845.481 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,219,341.15 | 4,219,072.512 | 4,269,931.25 | 4,270,897.576 | 4,730,543.981 | 4,019,732.405 | 2,568,629.008 | 2,418,855.942 | 1,143,487.415 | 1,515,701.99 | 1,056,499.924 | 1,072,956.284 | 1,115,193.163 | 2,807,920.539 | 3,797,254.241 | 4,098,528.414 | 3,555,425.721 | 3,596,146.71 | 3,862,763.159 | 3,687,578.155 | 4,914,268.488 | 4,512,436.967 | 3,957,120.601 | 3,826,169.751 | 4,190,982.262 | 3,966,985.661 | 3,517,500.843 | 3,501,928.423 | 1,717,962.871 | 1,573,723.298 | 1,354,621.43 | 1,939,248.638 | 970,764.765 | 928,632.953 | 805,656.229 | 688,309.772 | 652,609.231 | 508,111.405 | 501,376.088 | 384,965.154 | 1,018,669.688 | 1,040,097.243 | 1,043,676.029 | 1,065,697.025 | 1,068,696 | 1,439,637.917 | 1,276,671.147 | 1,098,608.446 | 852,852.132 | 875,627.847 | 874,482.499 | 875,955.338 |
Uitgestelde opbrengsten niet-vlottend
| 13,534.926 | 13,534.926 | 23,230.911 | 17,388.723 | 31,210.774 | 32,876.657 | 34,561.555 | 29,181.39 | 0 | 0 | 0 | 16,254.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137,817.81 | 179,040.795 | 118,711.984 | 99,472.906 | 172,059.432 | 306,502.977 | 259,633.831 | 382,336.279 | 381,390.503 | 61,238.785 | 11,075.121 | 10,389.612 | 9,865.356 | 10,309.454 | 10,772.633 | 10,772.633 | 17,920.911 | 0 | 0 | 0 | 0 | 0 | 7,727.089 | 8,514.629 | 9,302.17 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 65,814.067 | 64,705.174 | 63,385.42 | 62,199.28 | 42,377.665 | 42,377.665 | 42,377.666 | 42,377.666 | 33,890.802 | 36,487.667 | 36,540.791 | 36,682.835 | 26,646.028 | 24,996.53 | 23,285.694 | 21,574.858 | 0 | 0 | 6,105.248 | 6,042.524 | 0 | 0 | 0 | 476.94 | 3,132.191 | 5,720.158 | 21,534.621 | 24,854.02 | 21,529.436 | 17,424.907 | 20,683.423 | 23,835.522 | 34,402.473 | 31,509.981 | 33,444.639 | 35,821.283 | 52,169.667 | 45,722.335 | 49,545.172 | 42,119.225 | 1,599.281 | 1,715.811 | 1,528.272 | 1,933.393 | 1,472 | 1,501.404 | 1,588.478 | 1,946.897 | 2,220.516 | 1,918.745 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 679,879.696 | 694,424.592 | 712,545.085 | 702,137.076 | 59,771.58 | 60,761.46 | 60,698.958 | 58,812.234 | 3,658.925 | 3,658.925 | 2,972.669 | -13,968.063 | 6,830.753 | 6,764.587 | 59,469.184 | 7,544.18 | 63,893.655 | 73,209.466 | 10,569.323 | 63,905.239 | 200,207.525 | 169,912.785 | 761,227.934 | 593,694.27 | -776.863 | -734.28 | 3,007.563 | 852.546 | 592,936.728 | 593,095.369 | 593,209.198 | 667.285 | 594,236.782 | 594,135.69 | 593,634.25 | 594,119.172 | 591,580.648 | 591,541.884 | 589,131.863 | 587,269.151 | 15,824.331 | 15,824.331 | 15,824.331 | 15,824.331 | 14,058 | 14,058.014 | 13,654.731 | 13,654.731 | 154,066.785 | 50,110.45 | 49,259.889 | 42,053.425 |
Totaal niet-vlottende verplichtingen
| 4,978,569.839 | 4,991,737.204 | 5,069,092.666 | 5,052,622.655 | 4,863,904 | 4,155,748.187 | 2,706,267.187 | 2,549,227.232 | 1,181,037.142 | 1,555,848.582 | 1,096,013.384 | 1,111,925.536 | 1,148,669.944 | 2,839,681.656 | 3,880,009.119 | 4,127,647.452 | 3,619,319.376 | 3,669,356.176 | 3,879,437.73 | 3,757,525.919 | 5,114,476.013 | 4,682,349.752 | 4,718,348.536 | 4,558,158.771 | 4,372,378.385 | 4,090,683.524 | 3,641,515.933 | 3,699,694.42 | 2,638,932.011 | 2,443,877.404 | 2,350,850.33 | 2,345,141.948 | 1,660,642.805 | 1,565,353.745 | 1,443,124.73 | 1,328,115.582 | 1,306,669 | 1,156,148.257 | 1,150,825.757 | 1,032,274.442 | 1,036,093.3 | 1,057,637.386 | 1,061,028.632 | 1,083,454.749 | 1,084,226 | 1,462,924.425 | 1,300,428.985 | 1,123,512.243 | 1,009,139.433 | 927,657.042 | 923,742.388 | 918,008.763 |
Totaal passiva
| 8,721,950.92 | 8,224,303.098 | 8,390,515.092 | 8,564,815.948 | 9,010,505.458 | 8,089,196.902 | 6,973,172.664 | 6,620,646.477 | 5,173,431.707 | 5,022,716.717 | 4,869,987.768 | 4,857,431.842 | 4,282,060.182 | 5,054,733.695 | 6,183,598.895 | 6,688,728.938 | 6,766,455.572 | 7,341,021.019 | 7,246,588.26 | 7,537,089.042 | 7,384,873.5 | 7,094,755.675 | 6,765,852.023 | 6,260,605.008 | 5,911,386.073 | 5,839,571.871 | 5,392,984.414 | 5,148,271.194 | 3,635,421.497 | 3,510,462.767 | 3,493,540.854 | 3,254,522.362 | 2,486,268.121 | 2,630,532.135 | 2,218,421.563 | 2,015,200.835 | 1,694,088.56 | 1,631,381.665 | 1,532,911.87 | 1,574,120.577 | 1,478,098.695 | 1,541,004.941 | 1,479,629.151 | 1,529,632.942 | 1,511,970 | 1,545,501.452 | 1,419,662.163 | 1,247,774.724 | 1,088,712.045 | 1,043,648.139 | 1,008,354.495 | 1,037,854.244 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,175.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,718,706.389 | 2,718,443.961 | 2,718,435.354 | 2,718,239.755 | 2,718,146.454 | 2,717,942.339 | 2,717,714.789 | 2,717,650.323 | 2,717,529.453 | 2,717,510.977 | 2,717,164.499 | 2,715,979.313 | 2,715,848.564 | 2,715,736.775 | 2,715,623.958 | 2,715,623.958 | 1,810,415.972 | 1,810,415.972 | 1,810,415.972 | 1,810,415.972 | 1,810,415.972 | 1,810,415.972 | 1,810,415.972 | 1,810,415.972 | 1,672,915.972 | 1,672,915.972 | 1,672,915.972 | 1,672,915.972 | 1,672,915.972 | 1,672,915.972 | 1,672,915.972 | 1,375,000 | 1,375,000 | 1,375,000 | 1,375,000 | 1,375,000 | 1,375,000 | 1,375,000 | 1,375,000 | 1,100,000 | 1,100,000 | 1,100,000 | 1,100,000 | 1,100,000 | 1,100,000 | 1,100,000 | 1,100,000 | 1,000,000 | 1,000,000 | 23,569.433 | 1,000,000 | 1,000,000 |
Ingehouden winsten
| 6,565,423.123 | 6,240,434.134 | 5,960,605.895 | 5,690,493.153 | 5,593,852.484 | 5,162,382.828 | 4,945,003.985 | 4,691,159.688 | 4,520,049.356 | 4,256,249.17 | 3,995,972.835 | 3,790,400.34 | 3,549,298.391 | 3,389,861.384 | 3,205,838.984 | 3,061,766.506 | 3,110,096.091 | 2,992,531.315 | 2,911,763.823 | 2,730,429.094 | 2,484,997.486 | 2,278,661.096 | 2,189,629.276 | 1,972,254.36 | 1,697,228.003 | 1,447,957.768 | 1,380,195.717 | 1,203,485.456 | 970,250.684 | 751,066.49 | 679,359.557 | 1,519,705.11 | 1,441,296.785 | 1,297,664.842 | 1,175,010.222 | 1,026,586.876 | 910,498.596 | 861,658.834 | 713,915.938 | 2,080,863.201 | 1,928,702.681 | 1,812,681.18 | 1,907,945.42 | 1,789,509.261 | 1,700,246 | 1,563,554.665 | 1,468,114.254 | 1,359,090.727 | 1,354,994.568 | 81,449.536 | 1,165,884.842 | 1,086,221.212 |
Overige gereserveerde algehele resultaten
| 343,408.905 | 343,408.906 | 317,021.34 | 317,021.34 | 314,125.162 | 314,125.162 | 290,760.51 | 290,760.51 | 337,577.66 | 337,577.66 | 337,577.66 | 337,577.66 | 339,907.311 | 339,907.311 | 339,907.311 | -22,175.883 | 5,423.452 | 5,423.451 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 9,715.688 | 9,715.688 | 9,715.688 | 0 | 0 | 0 | 0 | 0 | 0 | 23,556.715 | 23,569.433 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,736,349.224 | 2,736,097.292 | 2,736,089.029 | 2,735,901.253 | 2,735,811.745 | 2,735,615.852 | 2,735,397.286 | 2,735,335.399 | 2,774,880.723 | 2,774,862.986 | 2,774,530.368 | 2,773,392.589 | 2,833,322.119 | 2,833,214.802 | 2,833,106.498 | 3,173,013.809 | 2,596,985.454 | 2,596,985.454 | 2,586,538.305 | 2,586,538.305 | 2,586,538.305 | 2,586,538.305 | 2,586,538.305 | 2,586,538.305 | 2,297,788.305 | 2,297,788.305 | 2,280,461.773 | 2,280,461.773 | 2,295,635.416 | 2,295,635.416 | 2,264,922.492 | 1,618,569.875 | 1,618,569.875 | 1,618,569.875 | 1,618,569.875 | 1,618,569.875 | 1,618,569.875 | 1,618,569.875 | 1,619,375.202 | 400,099.536 | 400,099.536 | 400,099.536 | 261,549.536 | 261,549.536 | 261,550 | 281,449.536 | 281,449.536 | 105,018.969 | 23,569.433 | 2,182,842.715 | 23,569.433 | 23,569.433 |
Totaal eigen vermogen van aandeelhouders
| 12,363,887.641 | 12,038,384.293 | 11,732,151.618 | 11,461,655.501 | 11,361,935.845 | 10,930,066.181 | 10,688,876.57 | 10,434,905.92 | 10,350,037.192 | 10,086,200.793 | 9,825,245.362 | 9,617,349.902 | 9,438,376.385 | 9,278,720.272 | 9,094,476.751 | 8,950,404.273 | 7,522,920.97 | 7,405,356.192 | 7,308,718.1 | 7,127,383.371 | 6,881,951.763 | 6,675,615.373 | 6,586,583.553 | 6,369,208.636 | 5,667,932.28 | 5,418,662.045 | 5,333,573.462 | 5,156,863.201 | 4,938,802.072 | 4,719,617.878 | 4,617,198.022 | 4,513,274.985 | 4,434,866.66 | 4,291,234.716 | 4,168,580.097 | 4,020,156.751 | 3,913,784.159 | 3,864,944.397 | 3,718,006.828 | 3,580,962.737 | 3,428,802.217 | 3,312,780.716 | 3,269,494.956 | 3,151,058.797 | 3,061,796 | 2,968,560.915 | 2,873,133.223 | 2,464,109.696 | 2,378,564.001 | 2,287,861.683 | 2,189,454.274 | 2,109,790.644 |
Totaal eigen vermogen
| 13,881,858.359 | 13,563,523.314 | 13,274,078.694 | 13,011,148.588 | 12,924,909.331 | 12,488,796.688 | 12,208,367.535 | 11,765,949.683 | 11,327,961.161 | 11,060,255.759 | 10,796,272.312 | 10,588,476.447 | 10,444,425.4 | 10,267,992.265 | 10,062,004.81 | 9,809,194.309 | 8,393,103.116 | 8,297,853.648 | 8,230,128.438 | 7,916,425.674 | 7,402,152.471 | 7,228,701.256 | 7,047,121.289 | 6,837,900.579 | 6,119,785.197 | 5,866,389.508 | 5,772,553.712 | 5,588,636.864 | 5,137,939.254 | 4,956,909.748 | 4,831,555.45 | 4,683,397.256 | 4,625,723.506 | 4,483,787.454 | 4,340,624.566 | 4,171,882.888 | 4,067,794.192 | 4,010,392.341 | 3,862,780.673 | 3,723,987.993 | 3,566,540.637 | 3,451,572.057 | 3,371,135.692 | 3,253,570.053 | 3,165,005 | 3,045,722.077 | 2,925,460.377 | 2,511,333.974 | 2,426,645.779 | 2,338,000.395 | 2,240,616.435 | 2,160,740.804 |
Totaal passiva en aandeelhoudersvermogen
| 22,603,809.279 | 21,787,826.412 | 21,664,593.786 | 21,575,964.536 | 21,935,414.789 | 20,577,993.59 | 19,181,540.199 | 18,386,596.16 | 16,501,392.868 | 16,082,972.476 | 15,666,260.08 | 15,445,908.289 | 14,726,485.582 | 15,322,725.96 | 16,245,603.705 | 16,497,923.247 | 15,159,558.688 | 15,638,874.667 | 15,476,716.698 | 15,453,514.716 | 14,787,025.971 | 14,323,456.931 | 13,812,973.312 | 13,098,505.587 | 12,031,171.27 | 11,705,961.379 | 11,165,538.127 | 10,736,908.058 | 8,773,360.75 | 8,467,372.514 | 8,325,096.304 | 7,937,919.618 | 7,111,991.627 | 7,114,319.589 | 6,559,046.13 | 6,187,083.722 | 5,761,882.751 | 5,641,774.006 | 5,395,692.543 | 5,298,108.57 | 5,044,639.332 | 4,992,576.997 | 4,850,764.843 | 4,783,202.994 | 4,676,975 | 4,591,223.529 | 4,345,122.54 | 3,759,108.698 | 3,515,357.824 | 3,381,648.534 | 3,248,970.931 | 3,198,595.047 |