PT Energi Mega Persada Tbk
IDX:ENRG.JK
238 (IDR) • At close October 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
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 | 2010 Q4 | 2010 Q3 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 75.56 | 70.087 | 82.441 | 38.596 | 51.076 | 45.389 | 46.288 | 52.906 | 38.396 | 47.715 | 32.786 | 25.77 | 22.432 | 35.068 | 24.428 | 22.469 | 22.972 | 28.326 | 27.156 | 42.155 | 20.929 | 41.744 | 60.799 | 111.63 | 104.485 | 116.443 | 107.854 | 183.027 | 122.993 | 147.511 | 161.376 | 192.451 | 182.157 | 145.889 | 131.16 | 124.029 | 84.891 | 104.203 | 86.748 | 195.923 | 167.025 | 183.084 | 153.332 | 123.204 | 175.76 | 55.83 | 35.86 | 44.648 | 7.287 | 19.497 | 15.866 | 24.555 | 5.386 | 96.833 | 5.21 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.181 | 15.181 | 15.181 | 15.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.676 | 67.487 | 122.298 | 68.541 | 118.285 |
Liquide middelen en kortetermijnbeleggingen
| 75.56 | 70.087 | 82.441 | 38.596 | 51.076 | 45.389 | 46.288 | 52.906 | 38.396 | 47.715 | 32.786 | 25.77 | 22.432 | 35.068 | 24.428 | 22.469 | 22.972 | 28.326 | 27.156 | 42.155 | 20.929 | 41.744 | 60.799 | 111.63 | 104.485 | 116.443 | 107.854 | 183.027 | 122.993 | 147.511 | 161.376 | 192.451 | 182.157 | 145.889 | 131.16 | 124.029 | 84.891 | 104.203 | 86.748 | 195.923 | 167.025 | 183.084 | 153.332 | 191.805 | 244.36 | 124.431 | 104.46 | 113.248 | 75.888 | 88.098 | 84.543 | 92.042 | 127.685 | 165.374 | 123.495 |
Nettovorderingen
| 43.475 | 40.291 | 122.255 | 119.557 | 105.173 | 108.653 | 96.664 | 712,049 | 716,289 | 728,781 | 419,794 | 476,753 | 85.476 | 87.418 | 75.174 | 31.029 | 27.608 | 88.427 | 79.731 | 42.136 | 89.592 | 78.127 | 20.756 | 15.181 | 92.007 | 107.357 | 15.181 | 213.213 | 244.065 | 214.805 | 247.379 | 270.134 | 287.761 | 298.29 | 268.698 | 273.603 | 285.129 | 280.415 | 281.506 | 223.838 | 227.472 | 266.24 | 241.569 | 188.649 | 226.407 | 373.716 | 225.654 | 214.628 | 182.602 | 141.563 | 167.797 | 97.101 | 47.122 | 64.141 | -0 |
Voorraad
| 36.709 | 36.837 | 37.654 | 37.095 | 37.012 | 36.645 | 36.65 | 36.855 | 37.073 | 37.69 | 38.015 | 37.831 | 32.202 | 32.198 | 32.571 | 33.171 | 28.151 | 30.583 | 32.331 | 33.785 | 31.118 | 31.786 | 32.625 | 35.646 | 36.568 | 35.593 | 34.926 | 35.757 | 35.806 | 36.207 | 35.904 | 48.735 | 50.473 | 49.873 | 50.038 | 51.772 | 52.608 | 52.732 | 54.006 | 52.093 | 51.844 | 50.748 | 49.515 | 50.009 | 49.757 | 48.241 | 49.077 | 46.434 | 43.406 | 46.054 | 46.348 | 38.836 | 43.494 | 39.141 | 42.067 |
Overige vlottende activa
| 0.133 | 0.159 | 0.022 | 0.084 | 0.574 | 0.639 | 0.387 | 0.247 | 0.276 | 0.507 | 0.81 | 0.864 | 0.488 | 0.48 | 0.476 | 78.067 | 69.964 | 0 | 1.863 | 83.015 | -0 | 0.148 | 66.941 | 76.501 | 0.065 | 0.142 | 84.252 | 0.067 | 0.067 | 0.067 | 0.067 | 0.268 | 0 | 0.275 | 1.292 | 0.069 | 0.069 | 0.069 | 0.08 | 0.132 | 0.132 | 0.13 | 0.067 | 1.655 | 1.857 | 0.646 | 2.512 | 2.513 | 9.601 | 6.353 | 2.836 | 2.545 | 2.748 | 5.004 | 47.691 |
Totaal vlottende activa
| 321.16 | 244.515 | 242.373 | 195.332 | 193.834 | 191.326 | 179.99 | 208.755 | 199.713 | 205.666 | 162.958 | 198.907 | 140.599 | 155.163 | 132.649 | 133.707 | 121.088 | 147.336 | 141.081 | 158.954 | 141.639 | 151.806 | 160.365 | 238.957 | 233.125 | 259.536 | 242.213 | 432.064 | 402.931 | 398.591 | 444.726 | 511.588 | 520.391 | 494.328 | 451.188 | 449.473 | 422.698 | 437.419 | 422.34 | 471.987 | 446.473 | 500.202 | 444.484 | 432.118 | 522.381 | 547.034 | 381.702 | 376.822 | 311.497 | 282.068 | 301.524 | 230.524 | 221.05 | 273.66 | 213.252 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 939.724 | 869.53 | 828.745 | 748.472 | 743.351 | 732.161 | 738.968 | 749.709 | 737.772 | 740.257 | 618.152 | 603.19 | 541.919 | 465.127 | 484.058 | 508.495 | 392.947 | 310.284 | 323.704 | 331.472 | 337.453 | 344.091 | 318.734 | 410.92 | 275.68 | 272.117 | 286.987 | 308.526 | 314.516 | 327.276 | 344.049 | 691.682 | 707.38 | 756.673 | 801.621 | 1,104.736 | 1,176.464 | 1,214.45 | 1,475.488 | 1,491.874 | 1,516.258 | 1,527.152 | 1,530.514 | 1,347.818 | 1,307.292 | 1,264.573 | 1,403.652 | 3.831 | 3.808 | 3.642 | 0.77 | 0.921 | 0.098 | 3.402 | 0.095 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 179.336 | 234.333 | -17.614 | -17.197 | -16.23 | -15.105 | -13.668 | -10.448 | -6.341 | -4.236 | -3.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.35 | 21.948 | 17.614 | 17.197 | 16.23 | 15.105 | 13.668 | 10.448 | 6.341 | 4.236 | 3.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.855 | 46.241 | 37.491 | 34.326 | 34.101 | 33.012 | 32.059 | 31.694 | 31.222 | 30.488 | 29.219 | 34.433 | 35.83 | 33.276 | 38.304 | 38.648 | 35.823 | 41.054 | 44.065 | 50.636 | 44.739 | 48.588 | 43.313 | 41.19 | 39.213 | 37.127 | 35.697 | 43.57 | 42.615 | 40.7 | 46.621 | 61.451 | 58.427 | 26.461 | 27.915 | 30.458 | 27.663 | 26.707 | 27.112 | 31.388 | 23.572 | 25.777 | 25.81 | 25.883 | 24.083 | 31.81 | 29.603 | 32.399 | 29.539 | 31.144 | 32.576 | 35.736 | 25.357 | 33.625 | 24.525 |
Overige niet-vlottende activa
| -0.15 | 6.554 | 260.149 | 248.702 | 241.709 | 245.122 | 243.313 | 237.803 | 231.553 | 239.972 | 253.247 | 232.037 | 201.038 | 189.88 | 189.606 | 208.455 | 199.272 | 164.577 | 170.52 | 211.099 | 229.966 | 214.256 | 209.034 | 200.655 | 195.04 | 193.36 | 191.705 | 188.653 | 191.708 | 225.876 | 226.581 | 239.947 | 233.754 | 234.653 | 236.203 | 276.321 | 278.411 | 279.675 | 277.482 | 337.638 | 333.869 | 333.896 | 317.839 | 396.671 | 307.104 | 292.372 | 257.393 | 1,643.058 | 1,638.115 | 1,591.87 | 1,581.104 | 1,165.173 | 878.182 | 925.318 | 849.907 |
Totaal niet-vlottende activa
| 1,197.116 | 1,178.606 | 1,126.384 | 1,031.5 | 1,019.161 | 1,010.295 | 1,014.341 | 1,019.206 | 1,000.547 | 1,010.717 | 900.618 | 869.66 | 778.787 | 688.283 | 711.969 | 755.598 | 628.041 | 515.915 | 538.289 | 593.206 | 612.158 | 606.934 | 571.08 | 652.766 | 509.934 | 502.605 | 514.389 | 540.75 | 548.84 | 593.852 | 617.251 | 993.08 | 999.561 | 1,017.787 | 1,065.74 | 1,411.515 | 1,482.538 | 1,520.831 | 1,780.082 | 1,860.9 | 1,873.699 | 1,886.824 | 1,874.163 | 1,770.372 | 1,638.479 | 1,588.754 | 1,690.649 | 1,679.288 | 1,671.463 | 1,626.656 | 1,614.449 | 1,201.83 | 903.637 | 962.346 | 874.526 |
Totaal activa
| 1,518.276 | 1,423.121 | 1,368.757 | 1,226.832 | 1,212.995 | 1,201.62 | 1,194.33 | 1,227.961 | 1,200.26 | 1,216.383 | 1,063.576 | 1,068.567 | 919.385 | 843.446 | 844.618 | 889.305 | 749.129 | 663.251 | 679.37 | 752.16 | 753.797 | 758.74 | 731.446 | 891.723 | 743.059 | 762.141 | 756.602 | 972.814 | 951.771 | 992.443 | 1,061.977 | 1,504.668 | 1,519.952 | 1,512.115 | 1,516.928 | 1,860.987 | 1,905.236 | 1,958.25 | 2,202.422 | 2,332.887 | 2,320.172 | 2,387.026 | 2,318.648 | 2,202.49 | 2,160.86 | 2,135.788 | 2,072.351 | 2,056.11 | 1,982.959 | 1,908.725 | 1,915.974 | 1,432.354 | 1,124.687 | 1,236.005 | 1,087.779 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 67.312 | 79.045 | 68.753 | 69.977 | 64.33 | 66.943 | 58.973 | 60.828 | 56.469 | 62.082 | 62.494 | 53.019 | 76.255 | 69.602 | 75.094 | 75.438 | 61.406 | 60.079 | 52.846 | 54.274 | 59.014 | 51.138 | 50.99 | 53.859 | 48.932 | 54.371 | 60.433 | 58.055 | 49.851 | 55.208 | 64.149 | 48.383 | 56.871 | 52.31 | 56.768 | 53.872 | 68.41 | 67.534 | 55.321 | 58.937 | 43.206 | 36.762 | 32.965 | 30.882 | 40.201 | 43.149 | 41.242 | 47.237 | 34.683 | 38.868 | 43.81 | 50.668 | 73.699 | 30.014 | 71.281 |
Kortlopende schulden
| 103.781 | 89.186 | 80.951 | 61.228 | 65.577 | 64.243 | 56.671 | 58.394 | 59.849 | 49.645 | 44.413 | 43.954 | 63.945 | 45.258 | 59.772 | 78.597 | 112.641 | 74.195 | 125.762 | 149.879 | 117.966 | 211.986 | 206.442 | 248.125 | 242.399 | 203.271 | 202.492 | 189.926 | 185.141 | 166.802 | 167.486 | 172.973 | 194.467 | 210.825 | 258.744 | 266.438 | 193.887 | 241.041 | 250.969 | 235.372 | 240.574 | 239.245 | 241.928 | 48.536 | 66.896 | 250.172 | 250.177 | 253.172 | 204.989 | 205.075 | 201.27 | 198.599 | 257.805 | 201.612 | 249.344 |
Belastingschulden
| 77.37 | 76.988 | 72.114 | 71.622 | 62.142 | 62.86 | 59.381 | 55.78 | 54.661 | 60.069 | 47.896 | 74.728 | 71.649 | 76.474 | 69.235 | 77.831 | 64.173 | 59.623 | 50.484 | 51.787 | 43.234 | 36.598 | 30.121 | 74.265 | 69.959 | 65.961 | 64.267 | 76.614 | 50.518 | 137.957 | 228.765 | 244.119 | 238.708 | 237.569 | 228.707 | 234.449 | 218.899 | 206.504 | 186.838 | 179.973 | 154.854 | 185.854 | 175.144 | 127.565 | 94.989 | 91.796 | 82.416 | 73.144 | 61.246 | 56.825 | 54.25 | 36.907 | 27.008 | 28.779 | 26.121 |
Uitgestelde opbrengsten
| -41.498 | -54.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.728 | 71.649 | 76.474 | 69.235 | 77.831 | 64.173 | 203.85 | 221.209 | 279.133 | 252.951 | 237.776 | 218.464 | 315.66 | 285.377 | 262.543 | 249.785 | 295.927 | 261.501 | 347.063 | 483.053 | 536.3 | 498.82 | 466.11 | 456.026 | 234.159 | 218.581 | 410.648 | 186.276 | 377.761 | 344.045 | 184.759 | 173.697 | 162.681 | 94.989 | 91.796 | 82.416 | 73.144 | 61.246 | 56.825 | 54.25 | 36.907 | 27.008 | 28.779 | 26.121 |
Overige kortlopende verplichtingen
| 297.962 | 268.953 | 213.84 | 240.408 | 237.658 | 213.54 | 222.009 | 257.929 | 245.297 | 279.024 | 186.67 | 168.792 | 163.942 | 173.575 | 155.7 | 182.219 | 158.185 | -0 | 1.994 | 1.994 | 1.994 | 1.994 | 1.994 | 1.994 | 1.994 | 1.994 | 1.994 | 4.924 | 4.924 | 0 | 4.924 | 0 | 1.113 | 1.113 | 1.113 | 193.167 | 214.129 | -0 | 222.868 | -0 | -0 | 231.83 | 197.314 | 197.432 | 212.863 | 204.979 | 195.158 | 229.61 | 186.139 | 164.343 | 176.566 | 94.041 | 101.934 | 47.948 | 105.113 |
Totaal kortlopende verplichtingen
| 427.557 | 382.531 | 363.545 | 371.613 | 367.565 | 344.726 | 337.654 | 377.151 | 361.616 | 390.751 | 293.577 | 340.493 | 375.791 | 364.909 | 359.801 | 414.085 | 396.405 | 338.125 | 401.812 | 485.279 | 431.925 | 502.894 | 477.89 | 619.638 | 578.702 | 522.18 | 514.704 | 548.832 | 501.416 | 569.073 | 719.612 | 757.656 | 751.272 | 730.359 | 772.652 | 747.636 | 695.006 | 719.224 | 715.433 | 672.07 | 627.825 | 692.595 | 645.904 | 439.531 | 414.95 | 590.096 | 568.993 | 603.162 | 487.057 | 465.11 | 475.896 | 380.215 | 460.445 | 308.354 | 451.859 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 259.435 | 216.933 | 195.321 | 71.238 | 79.204 | 94.068 | 117.762 | 132.768 | 139.974 | 140.693 | 146.622 | 129.005 | 170.691 | 119.778 | 126.825 | 124.554 | 123.308 | 79.437 | 46.683 | 56.556 | 92.738 | 44.175 | 48.882 | 72.783 | 80.468 | 136.067 | 166.231 | 153.251 | 158.802 | 197.875 | 205.885 | 195.596 | 201.352 | 209.016 | 155.914 | 164.667 | 252.847 | 260.807 | 269.951 | 422.133 | 451.938 | 488.479 | 489.489 | 548.033 | 578.033 | 596.632 | 8.768 | 574.146 | 623.65 | 564.353 | 555.769 | 296.728 | 367.57 | 187.641 | 355.507 |
Uitgestelde opbrengsten niet-vlottend
| -119.993 | -115.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.783 | 0 | 87.163 | 0 | 0 | 0 | 76.519 | 12.272 | 11.331 | 11.246 | 10.801 | 11.449 | 80.662 | 19.286 | 21.747 | 22.909 | 25.058 | 90.585 | 90.926 | 89.208 | 94.543 | 93.034 | 91.157 | 90.036 | 100.176 | 100.087 | 98.181 | 91.089 | 70.591 | 69.263 | 70.035 | 64.747 | 60.255 | 61.969 | 58.531 | 59.722 | 35.163 | 41.173 | 41.986 | 39.705 | 32.705 | 43.034 | 31.488 | 35.097 |
Uitgestelde belastingverplichtingen niet-vlottend
| 119.993 | 115.222 | 120.095 | 118.452 | 121.054 | 126.896 | 123.146 | 125.713 | 124.108 | 113.532 | 77.633 | 73.722 | 60.251 | 53.913 | 59.353 | 63.883 | 25.899 | 42.993 | 46.106 | 39.615 | 43.101 | 44.983 | 44.453 | 39.453 | 40.066 | 42.134 | 48.678 | 116.076 | 106.305 | 101.369 | 82.526 | 119.449 | 110.405 | 92.577 | 93.531 | 183.767 | 201.824 | 196.247 | 184.02 | 197.977 | 216.33 | 193.756 | 194.14 | 189.475 | 175.347 | 160.476 | 148.093 | 129.489 | 132.839 | 139.719 | 137.469 | 55.595 | 45.783 | 46.978 | 44.281 |
Overige niet-vlottende verplichtingen
| 213.138 | 221.095 | 104.691 | 105.677 | 104.413 | 103.712 | 100.842 | 99.707 | 100.067 | 112.313 | 96.777 | 0 | 88.973 | 0 | 86.465 | 84.102 | 76.249 | -0 | 66.394 | 65.758 | 65.138 | 64.494 | 62.986 | 0 | 61.778 | 61.174 | 60.16 | 66.474 | -0 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 36.417 | 596.01 | 29.694 | 29.579 | 29.376 | 29.307 | 14.339 | 13.201 | 12.944 | 12.768 |
Totaal niet-vlottende verplichtingen
| 472.573 | 438.027 | 420.107 | 295.366 | 304.671 | 324.676 | 341.75 | 358.188 | 364.149 | 366.538 | 321.032 | 300.51 | 319.914 | 260.854 | 272.643 | 272.539 | 225.457 | 198.95 | 171.456 | 173.26 | 212.223 | 164.453 | 167.769 | 192.897 | 201.597 | 261.122 | 297.978 | 360.858 | 355.691 | 426.587 | 414.036 | 446.005 | 441.208 | 429.168 | 375.899 | 485.028 | 591.174 | 591.653 | 581.477 | 727.117 | 773.948 | 788.688 | 784.794 | 834.181 | 851.766 | 852.057 | 812.593 | 768.493 | 827.241 | 775.434 | 762.249 | 399.367 | 469.588 | 279.051 | 447.653 |
Totaal passiva
| 900.13 | 820.559 | 783.652 | 666.98 | 672.235 | 669.402 | 679.404 | 735.339 | 725.765 | 757.289 | 614.609 | 641.002 | 695.705 | 625.763 | 632.444 | 686.624 | 621.862 | 537.075 | 573.268 | 658.539 | 644.148 | 667.347 | 645.659 | 812.535 | 780.3 | 783.302 | 812.682 | 909.69 | 857.108 | 995.661 | 1,133.648 | 1,203.661 | 1,192.48 | 1,159.527 | 1,148.551 | 1,232.664 | 1,286.18 | 1,310.876 | 1,296.911 | 1,399.188 | 1,401.773 | 1,481.283 | 1,430.698 | 1,273.712 | 1,266.716 | 1,442.153 | 1,381.585 | 1,371.655 | 1,314.298 | 1,240.544 | 1,238.145 | 779.582 | 930.033 | 587.404 | 899.512 |
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 |
Gewone aandelen
| 638.086 | 638.086 | 638.086 | 638.086 | 638.086 | 638.086 | 638.086 | 638.086 | 638.086 | 638.086 | 638.086 | 638.086 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 538.724 | 507.382 | 507.382 | 507.382 | 507.382 | 507.382 | 507.382 | 507.382 | 507.382 | 507.382 | 507.382 | 473.817 | 473.817 | 473.817 | 473.817 | 473.817 | 473.817 | 473.817 | 473.817 | 473.817 | 432.076 | 432.076 | 432.076 | 432.076 | 432.076 | 448.049 | 452.513 | 157.977 | 454.38 | 152.793 |
Ingehouden winsten
| -417.259 | -433.123 | -450.793 | -473.533 | -492.654 | -501.729 | -519.229 | -541.814 | -560.117 | -575.669 | -585.955 | -607.702 | -613.367 | -620.06 | -626.22 | -637.846 | -713.809 | -715.245 | -727.972 | -744.088 | -729.359 | -748.435 | -755.976 | -757.93 | -817.65 | -802.312 | -803.373 | -740.918 | -720.78 | -774.536 | -827.827 | -528.522 | -512.229 | -496.298 | -481.598 | -265.052 | -257.701 | -240.94 | 17.298 | 20.346 | 7.547 | -0.698 | -19.738 | 12.903 | -14.317 | -189.187 | -190.011 | -191.149 | -204.092 | -202.847 | -205.297 | -236.691 | -217.033 | -249.47 | 0 |
Overige gereserveerde algehele resultaten
| 111.126 | 111.348 | 111.576 | 111.714 | 111.896 | 112.098 | 112.299 | 154.177 | 154.314 | 154.457 | 113.073 | 154.979 | 113.565 | 113.715 | 113.863 | 113.947 | 113.803 | 113.583 | 114.477 | 118.434 | 118.564 | 118.627 | 118.689 | 120.761 | 120.195 | 118.978 | 118.931 | 118.488 | 119.277 | 119.034 | 118.74 | 117.487 | 117.586 | 118.091 | 117.775 | 120.441 | 120.441 | 120.441 | 116.412 | 120.441 | 120.441 | 120.441 | 120.441 | 120.441 | 120.441 | 134.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 356.853 | 356.853 | 356.853 | 356.853 | 356.853 | 356.853 | 356.853 | 315.316 | 315.316 | 315.316 | 356.853 | 315.291 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.234 | 290.246 | 288.715 | 289.127 | 289.127 | 289.014 | 288.096 | 287.395 | 287.395 | 287.395 | 287.395 | 287.395 | 287.395 | 287.395 | 291.424 | 287.395 | 287.395 | 287.395 | 287.395 | 287.395 | 287.395 | 287.429 | 421.519 | 421.519 | 421.519 | 421.519 | 419.917 | 432.499 | 250.084 | 440.024 | 31.967 |
Totaal eigen vermogen van aandeelhouders
| 688.807 | 673.164 | 655.722 | 633.12 | 614.181 | 605.308 | 588.009 | 565.765 | 547.599 | 532.191 | 522.057 | 500.653 | 329.156 | 322.613 | 316.602 | 305.059 | 228.953 | 227.296 | 215.463 | 203.304 | 218.164 | 199.151 | 191.671 | 191.789 | 131.504 | 145.636 | 111.656 | 174.081 | 195.007 | 140.895 | 86.391 | 383.743 | 400.134 | 416.571 | 430.954 | 650.167 | 623.952 | 640.713 | 898.95 | 901.999 | 889.2 | 880.954 | 861.914 | 894.555 | 867.335 | 664.408 | 663.584 | 662.446 | 649.503 | 650.748 | 662.669 | 648.321 | 191.028 | 644.934 | 184.759 |
Totaal eigen vermogen
| 618.146 | 602.562 | 585.105 | 559.852 | 540.76 | 532.219 | 514.926 | 492.622 | 474.495 | 459.094 | 448.967 | 427.564 | 223.68 | 217.683 | 212.174 | 202.681 | 127.267 | 126.177 | 106.102 | 93.621 | 109.649 | 91.393 | 85.787 | 79.188 | -37.24 | -21.161 | -56.08 | 63.124 | 94.664 | -3.217 | -71.671 | 301.008 | 327.472 | 352.588 | 368.377 | 628.323 | 619.055 | 647.374 | 905.512 | 933.699 | 918.399 | 905.743 | 887.95 | 928.778 | 894.144 | 693.635 | 690.766 | 684.455 | 668.661 | 668.18 | 677.828 | 652.772 | 194.654 | 648.601 | 188.266 |
Totaal passiva en aandeelhoudersvermogen
| 1,518.276 | 1,423.121 | 1,368.757 | 1,226.832 | 1,212.995 | 1,201.62 | 1,194.33 | 1,227.961 | 1,200.26 | 1,216.383 | 1,063.576 | 1,068.567 | 919.385 | 843.446 | 844.618 | 889.305 | 749.129 | 663.251 | 679.37 | 752.16 | 753.797 | 758.74 | 731.446 | 891.723 | 743.059 | 762.141 | 756.602 | 972.814 | 951.771 | 992.443 | 1,061.977 | 1,504.668 | 1,519.952 | 1,512.115 | 1,516.928 | 1,860.987 | 1,905.236 | 1,958.25 | 2,202.422 | 2,332.887 | 2,320.172 | 2,387.026 | 2,318.648 | 2,202.49 | 2,160.86 | 2,135.788 | 2,072.351 | 2,056.11 | 1,982.959 | 1,908.725 | 1,915.974 | 1,432.354 | 1,124.687 | 1,236.005 | 1,087.779 |