PT Lotte Chemical Titan Tbk
IDX:FPNI.JK
197 (IDR) • At close November 13, 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
| 14.639 | 14.874 | 27.459 | 25.757 | 28.097 | 21.063 | 31.362 | 31.225 | 21.006 | 28.53 | 63.895 | 38.411 | 33.324 | 28.431 | 12.763 | 4.823 | 3.079 | 2.421 | 11.447 | 3.13 | 2.99 | 3.45 | 3.942 | 2.818 | 6.325 | 4.075 | 3.264 | 3.092 | 2.712 | 2.913 | 2.332 | 4.221 | 4.872 | 6.991 | 5.145 | 1.885 | 3.797 | 5.456 | 2.799 | 2.661 | 1.886 | 2.099 | 3.727 | 5.686 | 3.477 | 2.84 | 3.27 | 2.438 | 3.375 | 2.545 | 4.187 | 3.157 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.5 | 8.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.639 | 14.874 | 27.459 | 25.757 | 28.097 | 21.063 | 31.362 | 39.725 | 29.506 | 28.53 | 63.895 | 38.411 | 33.324 | 28.431 | 12.763 | 4.823 | 3.079 | 2.421 | 11.447 | 3.13 | 2.99 | 3.45 | 3.942 | 2.818 | 6.325 | 4.075 | 3.264 | 3.092 | 2.712 | 2.913 | 2.332 | 4.221 | 4.872 | 6.991 | 5.145 | 1.885 | 3.797 | 5.456 | 2.799 | 2.661 | 1.886 | 2.099 | 3.727 | 5.686 | 3.477 | 2.84 | 3.27 | 2.438 | 3.375 | 2.545 | 4.187 | 3.157 |
Nettovorderingen
| 0 | 15.702 | 10.648 | 12.654 | 8.742 | 14.8 | 18.567 | 14.475 | 16.845 | 20.417 | 23.774 | 16.469 | 17.579 | 19.708 | 19.704 | 13.185 | 22.77 | 32.068 | 10.281 | 11.536 | 20.434 | 13.422 | 24.545 | 21.847 | 22.814 | 22.024 | 26.015 | 22.217 | 25.927 | 29.2 | 25.325 | 27.843 | 28.997 | 29.6 | 28.619 | 29.695 | 28.731 | 26.796 | 33.185 | 35.234 | 42.867 | 42.049 | 35.192 | 50.098 | 64.688 | 58.939 | 50.71 | 57.686 | 55.754 | 70.068 | 87.113 | 84.763 |
Voorraad
| 46.715 | 45.594 | 42.89 | 49.815 | 30.335 | 49.038 | 50.396 | 60.361 | 48.18 | 62.982 | 42.344 | 54.554 | 45.315 | 59.411 | 49.746 | 44.761 | 42.261 | 43.531 | 45.073 | 45.367 | 41.922 | 53.261 | 49.95 | 58.943 | 63.704 | 74.872 | 62.986 | 50.15 | 45.942 | 58.242 | 48.55 | 52.079 | 42.397 | 42.154 | 56.842 | 57.84 | 49.167 | 50.985 | 55.73 | 61.691 | 73.376 | 64.95 | 67.053 | 62.47 | 85.584 | 69.517 | 59.155 | 72.711 | 72.979 | 75.57 | 70.768 | 63.825 |
Overige vlottende activa
| 22.248 | 10.207 | 8.37 | 6.512 | 12.352 | 10.589 | 7.775 | 4.753 | 12.412 | 10.833 | 9.07 | 7.724 | 7.077 | 6.163 | 6.144 | 8.794 | 11.035 | 11.052 | 10.486 | 11.323 | 13.355 | 12.502 | 11.071 | 8.671 | 5.269 | 5.291 | 8.388 | 12.261 | 10.167 | 8.22 | 4.958 | 3.404 | 6.333 | 5.444 | 11.716 | 15.176 | 10.972 | 11.728 | 15.718 | 16.201 | 14.592 | 20.116 | 18.617 | 19.722 | 17.883 | 76.693 | 68.414 | 80.233 | 74.855 | 70.684 | 87.828 | 86.132 |
Totaal vlottende activa
| 83.602 | 86.377 | 89.367 | 94.738 | 79.526 | 95.49 | 108.1 | 119.314 | 106.943 | 122.762 | 139.083 | 117.158 | 103.295 | 113.713 | 88.357 | 71.563 | 79.145 | 89.072 | 77.287 | 71.356 | 78.701 | 82.635 | 89.508 | 92.279 | 98.112 | 106.262 | 100.653 | 87.72 | 84.748 | 98.575 | 81.165 | 87.547 | 82.599 | 84.189 | 102.322 | 104.596 | 92.667 | 94.965 | 107.432 | 115.787 | 132.721 | 129.214 | 124.589 | 137.976 | 171.632 | 149.05 | 130.839 | 155.382 | 151.209 | 148.799 | 162.783 | 153.114 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 57.912 | 59.151 | 59.282 | 58.823 | 52.277 | 50.285 | 50.945 | 51.116 | 51.472 | 53.335 | 52.689 | 53.19 | 54.622 | 56.794 | 59.273 | 61.02 | 62.904 | 65.762 | 68.018 | 69.087 | 78.702 | 81.382 | 82.86 | 85.121 | 87.832 | 90.044 | 93.025 | 95.614 | 98.577 | 100.996 | 103.566 | 106.458 | 109.361 | 112.233 | 114.737 | 117.748 | 120.84 | 123.878 | 126.014 | 128.928 | 131.676 | 134.1 | 136.892 | 139.928 | 141.573 | 144.571 | 147.539 | 150.665 | 154.392 | 157.298 | 160.347 | 163.34 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 0 | 0 | 7.809 |
Immateriële activa
| 0.075 | 0.071 | 0.072 | 0.087 | 0.099 | 0.119 | 0.139 | 0.159 | 0.178 | 0.198 | 0.218 | 0.238 | 0.239 | 0.237 | 0.255 | 0.274 | 0.294 | 0.297 | 0.318 | 0.102 | 0.116 | 0.134 | 0.153 | 0.171 | 0.077 | 0.09 | 0.103 | 0.115 | 0.159 | 0.214 | 0.272 | 0.329 | 0.385 | 0.444 | 0.494 | 0.555 | 0.551 | 0.613 | 0.675 | 0.737 | 0.621 | 0.674 | 0.727 | 0.781 | 0.834 | 0.887 | 0 | 0.994 | 0.121 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.075 | 0.071 | 0.072 | 0.087 | 0.099 | 0.119 | 0.139 | 0.159 | 0.178 | 0.198 | 0.218 | 0.238 | 0.239 | 0.237 | 0.255 | 0.274 | 8.103 | 8.106 | 8.127 | 7.911 | 7.925 | 7.943 | 7.962 | 7.98 | 7.886 | 7.899 | 7.912 | 7.924 | 7.968 | 8.023 | 8.081 | 8.138 | 8.194 | 8.253 | 8.303 | 8.364 | 8.36 | 8.422 | 8.484 | 8.546 | 8.43 | 8.483 | 8.536 | 8.59 | 8.643 | 8.696 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 | 7.809 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.927 | 6.688 | 0 | 0 | 0 | 0.321 | 0.321 | 2.283 | 2.137 | 2.362 | 2.362 | 2.277 | 1.809 | 1.809 | 1.809 | 1.857 | 1.985 | 1.985 | 1.985 | 1.986 | 1.971 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.273 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0.008 | 0.009 | 0 | 0 | 0 | 0.009 | 0.024 | 0.033 | 0.036 | 0.11 | 0.19 | 0.276 | 0.212 | 0.546 | 0.543 | 0.48 | 0.549 | 0.814 | 1.139 | 0.986 | 0.951 | 1.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 19.164 | 19.31 | 29.035 | 29.022 | 20.772 | 20.776 | 21.652 | 21.632 | 12.336 | 10.353 | 12.438 | 12.436 | 11.507 | 0.381 | 16.519 | 16.52 | 14.243 | 14.709 | 17.357 | 17.374 | 3.897 | 4.232 | 10.306 | 0.511 | 0.371 | 7.064 | 7.214 | 0.599 | 0.395 | 0.39 | 0.394 | 0.393 | 0.382 | 0.403 | 0.394 | 0.402 | 0.289 | 0.323 | 0.406 | 0.412 | 0.413 | 0.416 | 0.422 | 0.413 | 0.42 | 0.579 | 1.614 | 4.382 | 3.51 | 3.521 | 10.24 | 7.011 |
Totaal niet-vlottende activa
| 77.424 | 78.532 | 88.389 | 87.932 | 73.148 | 71.184 | 72.736 | 72.91 | 63.986 | 63.886 | 65.345 | 65.864 | 66.368 | 68.533 | 76.047 | 77.814 | 85.25 | 88.577 | 93.506 | 94.372 | 90.524 | 93.557 | 101.128 | 103.547 | 102.786 | 105.007 | 108.151 | 104.137 | 107.27 | 109.754 | 114.357 | 117.162 | 120.409 | 123.441 | 125.987 | 128.535 | 131.844 | 134.975 | 137.241 | 140.42 | 143.318 | 146.123 | 148.822 | 151.853 | 151.848 | 153.846 | 156.962 | 162.856 | 165.711 | 168.628 | 178.396 | 178.16 |
Totaal activa
| 161.026 | 164.909 | 177.756 | 182.67 | 152.674 | 166.674 | 180.836 | 192.224 | 170.93 | 186.648 | 204.428 | 183.022 | 169.663 | 182.246 | 164.404 | 149.377 | 164.395 | 177.649 | 170.793 | 165.728 | 169.225 | 176.192 | 190.636 | 195.826 | 200.898 | 211.269 | 208.804 | 191.857 | 192.018 | 208.329 | 195.522 | 204.709 | 203.008 | 207.63 | 228.309 | 233.131 | 224.511 | 229.94 | 244.673 | 256.207 | 276.039 | 275.337 | 273.411 | 289.829 | 323.48 | 302.896 | 287.801 | 318.238 | 316.92 | 317.427 | 341.179 | 331.274 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 43.871 | 49.544 | 53.791 | 61.545 | 31.036 | 41.431 | 54.13 | 72.002 | 44.925 | 57.392 | 64.901 | 53.244 | 48.047 | 58.377 | 46.607 | 37.7 | 43.672 | 53.117 | 46.62 | 36.928 | 34.16 | 41.983 | 56.157 | 57.619 | 63.852 | 70.123 | 73.47 | 49.813 | 46.72 | 65.342 | 48.485 | 57.872 | 60.611 | 52.016 | 87.919 | 98.084 | 100.284 | 111.463 | 84.371 | 92.947 | 111.149 | 112.06 | 106.357 | 122.651 | 153.642 | 134.861 | 119.617 | 147.713 | 1.648 | 2.244 | 3.06 | 154.784 |
Kortlopende schulden
| 0.184 | 0.17 | 0.176 | 0.077 | 0.062 | 0.128 | 0.192 | 0.218 | 0.225 | 0.231 | 0.239 | 0.24 | 0.946 | 0.675 | 0.771 | 0.981 | 0.242 | 1.141 | -3.999 | 0 | 11.931 | 12.007 | 11.524 | 11.515 | 11.329 | 11.343 | 11.355 | 11.358 | 11.413 | 0 | 0 | 11.31 | 0 | 0 | 0 | 0 | 0 | 0 | 29.8 | 29.822 | 22.214 | 22.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.154 | 0.137 | 0.242 | 0.092 | 0.091 | 0.075 | 0.121 | 0.145 | 0.064 | 0.069 | 0.195 | 0.289 | 0.055 | 0.068 | 0.126 | 0.064 | 0.067 | 0.063 | 4.856 | 0.067 | 0.068 | 0.062 | 0.078 | 0.054 | 0.056 | 0.037 | 0.105 | 0.04 | 0.058 | 0.102 | 0.128 | 0.066 | 0.036 | 0.087 | 0.074 | 0.033 | 0.026 | 0.047 | 0.08 | 0.041 | 0.051 | 0.07 | 0.062 | 0.102 | 0.042 | 0.045 | 0.065 | 0.048 | 0.068 | 0.061 | 0.064 | 0.061 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0.068 | 0.126 | 0.064 | 0.067 | 0.063 | 4.856 | 0 | -11.931 | -12.007 | -11.524 | -11.515 | -11.329 | -11.343 | -11.355 | -11.358 | -11.413 | 0 | 0 | -11.31 | 0 | 0 | 0 | 0 | 0 | 0 | -83.345 | -91.919 | -110.255 | -110.023 | 0 | 0 | 0 | -13.79 | -13.793 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 7.243 | 6.116 | 12.284 | 7.963 | 5.242 | 10.405 | 10.658 | 6.481 | 11.648 | 15.806 | 23.513 | 17.094 | 8.661 | 11.188 | 10.361 | 7.009 | 7.958 | 10.775 | 14.255 | 17.111 | 6.994 | 5.64 | 6.366 | 10.011 | 11.699 | 15.733 | 10.786 | 17.193 | 16.557 | 24.62 | 28.376 | 18.009 | 24.932 | 38.983 | 24.772 | 20.441 | 23.252 | 17.993 | 24 | 25.729 | 27.336 | 24.011 | 24.934 | 23.963 | 28.276 | 27.243 | 26.151 | 22.495 | 163.556 | 166.187 | 181.238 | 19.098 |
Totaal kortlopende verplichtingen
| 51.452 | 55.967 | 66.493 | 69.677 | 36.431 | 52.039 | 65.101 | 78.846 | 56.862 | 73.498 | 88.848 | 70.867 | 57.077 | 69.976 | 57.514 | 45.164 | 52.073 | 64.34 | 70.869 | 54.106 | 53.153 | 59.692 | 74.125 | 79.199 | 86.936 | 97.236 | 95.716 | 78.404 | 74.748 | 90.064 | 76.989 | 87.257 | 85.579 | 91.086 | 112.765 | 118.558 | 123.562 | 129.503 | 138.251 | 148.539 | 160.75 | 158.781 | 131.353 | 146.716 | 181.96 | 162.149 | 145.833 | 170.256 | 165.272 | 168.492 | 184.362 | 173.943 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.313 | 0.33 | 0.385 | 0.408 | 0 | 0 | 0 | 0.027 | 0.086 | 0.148 | 0.215 | 0.278 | 0.335 | 0.401 | 0.448 | 0.511 | 0.544 | 0.632 | 0.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.757 | 7.42 | 30.266 | 30.848 | 30.495 | 30.186 | 29.255 | 27.897 | 28.111 | 28.408 | 29.322 | 29.662 |
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 | -7.757 | -7.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0.482 | 0.974 | 1.157 | 1.319 | 1.527 | 1.757 | 1.615 | 1.799 | 1.976 | 2.14 | 2.35 | 2.821 | 3.295 | 3.75 | 4.17 | 4.492 | 4.288 | 7.198 | 8.055 | 8.839 | 9.498 | 9.935 | 10.944 | 11.683 | 12.389 | 13.122 | 14.006 | 14.686 | 15.406 | 16.172 | 16.953 | 16.938 | 16.498 | 16.17 | 12.316 | 12.496 | 13.07 | 12.313 | 11.323 | 11.036 | 11.154 | 10.745 | 10.493 | 9.868 | 9.782 | 10.448 | 8.8 | 5.009 | 4.594 | 3.275 |
Overige niet-vlottende verplichtingen
| 5.196 | 4.61 | 4.589 | 5.596 | 5.831 | 5.971 | 5.991 | 5.862 | 6.931 | 7.071 | 7.24 | 7.245 | 7.652 | 7.863 | 8.121 | 8.54 | 9.641 | 9.99 | 8.91 | 12.426 | 12.864 | 13.471 | 13.911 | 14.092 | 15.485 | 16.205 | 16.931 | 17.551 | 17.804 | 18.373 | 18.932 | 19.508 | 19.804 | 19.62 | 19.032 | 18.485 | 14.725 | 2.528 | 15.629 | 14.822 | 13.889 | 13.539 | 13.661 | 12.977 | 12.984 | 12.608 | 12.403 | 4.199 | 3.994 | 3.116 | 2.141 | 2.482 |
Totaal niet-vlottende verplichtingen
| 5.509 | 4.94 | 5.456 | 6.004 | 5.831 | 5.971 | 5.991 | 5.889 | 7.017 | 7.219 | 7.455 | 7.523 | 7.987 | 8.264 | 8.569 | 9.051 | 10.185 | 10.622 | 9.518 | 12.426 | 12.864 | 13.471 | 13.911 | 14.092 | 15.485 | 16.205 | 16.931 | 17.551 | 17.804 | 18.373 | 18.932 | 19.508 | 19.804 | 19.62 | 19.032 | 18.485 | 14.725 | 15.024 | 15.629 | 14.822 | 21.646 | 20.959 | 43.927 | 43.825 | 43.479 | 42.794 | 41.658 | 42.544 | 40.905 | 36.533 | 36.057 | 35.419 |
Totaal passiva
| 56.961 | 60.907 | 71.949 | 75.681 | 42.262 | 58.01 | 71.092 | 84.735 | 63.879 | 80.717 | 96.303 | 78.39 | 65.064 | 78.24 | 66.083 | 54.215 | 62.258 | 74.962 | 80.387 | 66.532 | 66.017 | 73.163 | 88.036 | 93.291 | 102.421 | 113.441 | 112.647 | 95.955 | 92.552 | 108.437 | 95.921 | 106.765 | 105.383 | 110.706 | 131.797 | 137.043 | 138.287 | 144.527 | 153.88 | 163.361 | 182.396 | 179.74 | 175.28 | 190.541 | 225.439 | 204.943 | 187.491 | 212.8 | 206.177 | 205.025 | 220.419 | 209.362 |
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 | 7.512 | 7.512 | 7.512 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 | 163.838 |
Ingehouden winsten
| -105.939 | -105.862 | -104.199 | -103.019 | -99.601 | -101.347 | -100.268 | -102.52 | -102.958 | -104.076 | -101.885 | -105.373 | -105.406 | -105.998 | -111.676 | -114.83 | -107.846 | -107.297 | -119.576 | -110.662 | -106.65 | -106.829 | -107.258 | -107.323 | -111.381 | -112.03 | -113.701 | -113.956 | -110.392 | -109.966 | -110.257 | -111.914 | -112.233 | -112.934 | -113.346 | -113.77 | -123.634 | -124.445 | -119.065 | -117.012 | -116.215 | -114.261 | -111.727 | -110.57 | -119.329 | -119.417 | -117.06 | -111.932 | -98.975 | -97.456 | -89.098 | -95.458 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -7.512 | -7.512 | -7.512 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 46.02 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.835 | 45.88 | 45.88 | 45.88 | 45.88 | 38.368 | 53.532 | 53.532 | 53.532 | 45.88 | 46.02 | 46.02 | 53.532 |
Totaal eigen vermogen van aandeelhouders
| 103.919 | 103.856 | 105.659 | 106.839 | 110.257 | 108.511 | 109.59 | 107.338 | 106.9 | 105.782 | 107.973 | 104.485 | 104.452 | 103.86 | 98.182 | 95.028 | 102.012 | 102.561 | 90.282 | 99.196 | 103.208 | 103.029 | 102.6 | 102.535 | 98.477 | 97.828 | 96.157 | 95.902 | 99.466 | 99.892 | 99.601 | 97.944 | 97.625 | 96.924 | 96.512 | 96.088 | 86.224 | 85.413 | 90.793 | 92.846 | 93.643 | 95.597 | 98.131 | 99.288 | 98.041 | 97.953 | 100.31 | 105.438 | 110.743 | 112.402 | 120.76 | 121.912 |
Totaal eigen vermogen
| 104.065 | 104.002 | 105.807 | 106.989 | 110.412 | 108.664 | 109.744 | 107.489 | 107.051 | 105.931 | 108.125 | 104.632 | 104.599 | 104.006 | 98.321 | 95.162 | 102.137 | 102.687 | 90.406 | 99.196 | 103.208 | 103.029 | 102.6 | 102.535 | 98.477 | 97.828 | 96.157 | 95.902 | 99.466 | 99.892 | 99.601 | 97.944 | 97.625 | 96.924 | 96.512 | 96.088 | 86.224 | 85.413 | 90.793 | 92.846 | 93.643 | 95.597 | 98.131 | 99.288 | 98.041 | 97.953 | 100.31 | 105.438 | 110.743 | 112.402 | 120.76 | 121.912 |
Totaal passiva en aandeelhoudersvermogen
| 161.026 | 164.909 | 177.756 | 182.67 | 152.674 | 166.674 | 180.836 | 192.224 | 170.93 | 186.648 | 204.428 | 183.022 | 169.663 | 182.246 | 164.404 | 149.377 | 164.395 | 177.649 | 170.793 | 165.728 | 169.225 | 176.192 | 190.636 | 195.826 | 200.898 | 211.269 | 208.804 | 191.857 | 192.018 | 208.329 | 195.522 | 204.709 | 203.008 | 207.63 | 228.309 | 233.131 | 224.511 | 229.94 | 244.673 | 256.207 | 276.039 | 275.337 | 273.411 | 289.829 | 323.48 | 302.896 | 287.801 | 318.238 | 316.92 | 317.427 | 341.179 | 331.274 |