PT Humpuss Intermoda Transportasi Tbk.
IDX:HITS.JK
370 (IDR) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 40.676 | 44.356 | 42.615 | 43.288 | 26.249 | 26.215 | 26.435 | 18.528 | 24.01 | 22.677 | 19.113 | 20.871 | 18.341 | 12.075 | 21.928 | 20.952 | 19.962 | 17.137 | 19.532 | 19.57 | 18.065 | 23.301 | 23.489 | 17.192 | 26.063 | 25.286 | 18.033 | 20.972 | 27.05 | 22.987 | 23.17 | 21.139 | 13.5 | 13.913 | 21.89 | 16.28 | 16.582 | 14.56 | 14.344 | 12.604 | 12.325 | 15.695 | 15.809 | 13.859 | 11.748 | 13.383 | 9.344 | 11.026 |
Kortetermijnbeleggingen
| 7.769 | 6.056 | 13.019 | 5.661 | 2.7 | 0.215 | 2.129 | 0.742 | 2.105 | 1.17 | -18.152 | 0.115 | 2.079 | 1.405 | 0.202 | 1.335 | 0 | 0 | 1.158 | 2.135 | 0 | 1.584 | 1.76 | 0 | 0.127 | 0 | 3.385 | 0.327 | 0.398 | 3.707 | 5.215 | 4.745 | 6.143 | 5.382 | 2.923 | 9.689 | 9.403 | 9.027 | 9.347 | 3.389 | 0 | 3.243 | 3.172 | 4.456 | 20.655 | 4.313 | 3.604 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 48.445 | 50.411 | 55.634 | 48.949 | 28.949 | 26.215 | 26.435 | 18.528 | 24.01 | 22.677 | 19.113 | 20.871 | 18.341 | 12.075 | 21.928 | 20.952 | 19.962 | 17.137 | 19.532 | 19.57 | 18.065 | 23.301 | 23.489 | 17.192 | 26.063 | 25.286 | 18.033 | 20.972 | 27.05 | 22.987 | 23.17 | 21.139 | 13.5 | 13.913 | 21.89 | 16.28 | 16.582 | 14.56 | 14.344 | 12.604 | 12.325 | 15.695 | 15.809 | 13.859 | 32.403 | 17.695 | 9.344 | 11.026 |
Nettovorderingen
| 27.65 | 27.404 | 26.156 | 30.391 | 19.706 | 32.878 | 33.887 | 303,942 | 280,345 | 219,964 | 214,762 | 220,142 | 17.299 | 17.665 | 13.866 | 9.612 | 11.979 | 11.497 | 10.531 | 12.656 | 11.836 | 10.905 | 12.273 | 16.99 | 13.483 | 11.353 | 10.274 | 8.845 | 10.133 | 13.34 | 10.628 | 10.792 | 13.621 | 14.246 | 12.289 | 17.779 | 14.581 | 12.717 | 13.058 | 12.857 | 3.837 | 9.258 | 10.962 | 11.457 | 9.335 | 11.885 | -10.119 | 0 |
Voorraad
| 7.836 | 6.477 | 5.266 | 4.747 | 4.812 | 4.635 | 4.406 | 4.523 | 4.422 | 4.18 | 3.845 | 2.482 | 2.29 | 2.325 | 3.558 | 2.301 | 1.878 | 1.71 | 1.794 | 2.255 | 2.34 | 2.306 | 2.155 | 1.696 | 1.742 | 1.761 | 1.648 | 1.214 | 0.958 | 0.957 | 0.93 | 1.283 | 0.92 | 0.943 | 0.743 | 1.389 | 1.357 | 1.115 | 0.996 | 1.147 | 1.025 | 1.216 | 1.187 | 0.659 | 0.585 | 0.595 | 0.758 | 0.749 |
Overige vlottende activa
| 0.105 | 0.14 | 0.02 | 2.602 | 0.635 | 0.344 | 0.136 | 0.239 | 0.222 | 0.244 | 0.142 | 0.362 | 0.309 | 0.237 | 0.012 | 0.006 | 1.239 | 1.239 | 1.244 | 0.013 | 0.022 | 0.099 | 0 | 0.153 | 0.153 | 0.004 | 0 | 0.123 | 0.127 | 0.08 | 0.001 | 0.013 | 0.133 | 0.123 | 0.059 | 0.187 | 0.188 | 0.01 | 0.008 | 0.236 | 9.219 | 2.825 | 0.934 | 1.089 | 0.258 | 0.158 | 19.811 | 0 |
Totaal vlottende activa
| 88.673 | 84.432 | 87.076 | 86.688 | 54.102 | 64.073 | 64.864 | 51.489 | 56.601 | 49.88 | 43.592 | 45.927 | 38.239 | 32.301 | 39.364 | 32.871 | 35.059 | 31.583 | 33.102 | 34.494 | 32.264 | 36.611 | 37.917 | 36.03 | 41.441 | 38.404 | 29.956 | 31.153 | 38.268 | 37.365 | 34.729 | 33.228 | 28.174 | 29.224 | 34.981 | 35.635 | 32.708 | 28.403 | 28.406 | 26.843 | 26.405 | 28.994 | 28.893 | 27.064 | 42.581 | 30.334 | 19.794 | 22.764 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 160.819 | 161.719 | 154.086 | 147.428 | 141.469 | 128.547 | 131.336 | 142.591 | 145.837 | 152.204 | 153.594 | 141.171 | 146.068 | 152.693 | 154.744 | 136.392 | 138.284 | 140.815 | 145.743 | 149.57 | 153.792 | 157.569 | 153.637 | 147.253 | 140.076 | 140.6 | 125.366 | 119.04 | 111.989 | 112.152 | 114.994 | 117.298 | 101.52 | 99.013 | 91.855 | 86.55 | 88.575 | 90.663 | 92.958 | 118.997 | 120.417 | 125.547 | 128.48 | 127.892 | 125.648 | 133.973 | 126.996 | 122.777 |
Goodwill
| 0.778 | 0.778 | 0.804 | 0.804 | 0.804 | 0 | 0.804 | 0 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0 | 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 |
Goodwill en immateriële activa
| 0.778 | 0.778 | 0.804 | 0.804 | 0.804 | -13.478 | 0.804 | -11.077 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | 0.804 | -5.456 | -5.296 | -5.584 | -5.454 | 3.701 | 2.929 | 6.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.604 | 0 | 4.845 | 5.208 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 13.749 | 6.96 | -0.004 | 7.002 | 9.963 | 13.478 | 11.349 | 11.077 | 7.269 | 7.269 | 25.421 | 28.866 | 0 | 0 | 27.94 | 0 | 27.208 | 0 | 0 | 24.777 | 24.82 | 0 | 0 | 5.456 | 5.296 | 5.584 | 5.454 | 10.704 | 10.706 | 7.662 | 0.99 | 3.171 | 8.955 | 10.494 | 12.989 | -0.281 | 1.416 | 2.455 | 3.011 | -3.382 | 0.007 | -3.229 | -3.158 | 120.404 | 128.029 | 146.43 | 0.032 | 144.05 |
Belastingvorderingen
| 0.112 | 0.109 | 0.116 | 0.104 | 0.108 | 0.114 | 0.098 | 0.101 | 0.107 | 0.129 | 0.102 | 0.095 | 0.09 | 0.087 | 0.081 | 0.108 | 0.115 | 0.107 | 0.095 | 0.107 | 0.118 | 0.123 | 0.066 | 0.167 | 0.201 | 0.165 | 0.105 | 0.076 | 0.079 | 0.088 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0 | 0.008 | 0.007 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 18.057 | 22.585 | 29.743 | 23.385 | 23.327 | 34.204 | 21.47 | 35.472 | 18.737 | 18.7 | 0.07 | 7.042 | 28.392 | 27.78 | 0.042 | 31.341 | -0 | 25.316 | 24.104 | 0 | -0 | 22.919 | 4.934 | 8.724 | 10.698 | 10.321 | 20.133 | 0.132 | 0.133 | 0 | 14.306 | 15.48 | 8.972 | 9.825 | 4.085 | 10.31 | 10.038 | 9.665 | 9.895 | 0.126 | 4.785 | 0 | 0.001 | 8.29 | 26.268 | 9.629 | 2.654 | -266.827 |
Totaal niet-vlottende activa
| 193.515 | 192.151 | 184.745 | 178.723 | 175.671 | 162.865 | 165.056 | 178.164 | 172.754 | 179.106 | 179.991 | 177.978 | 175.354 | 181.364 | 183.612 | 168.645 | 166.411 | 167.042 | 170.746 | 175.258 | 179.534 | 181.415 | 159.442 | 156.143 | 150.974 | 151.085 | 145.603 | 133.653 | 125.835 | 126.235 | 130.358 | 135.95 | 119.447 | 119.333 | 108.93 | 96.579 | 100.029 | 102.783 | 105.863 | 123.384 | 125.209 | 127.17 | 130.538 | 256.586 | 279.945 | 290.033 | 129.682 | 266.827 |
Totaal activa
| 282.188 | 276.583 | 271.82 | 265.411 | 229.773 | 226.937 | 229.92 | 229.653 | 229.355 | 228.986 | 223.583 | 223.905 | 213.593 | 213.664 | 222.976 | 201.516 | 201.47 | 198.625 | 203.848 | 209.752 | 211.798 | 218.025 | 197.359 | 192.173 | 192.415 | 189.489 | 175.559 | 164.807 | 164.104 | 163.6 | 165.087 | 169.178 | 147.621 | 148.557 | 143.91 | 132.213 | 132.736 | 131.186 | 134.269 | 150.226 | 151.614 | 156.164 | 159.431 | 283.65 | 322.526 | 320.367 | 149.477 | 290.544 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14.135 | 19.255 | 14.463 | 12.9 | 12.072 | 14.164 | 10.369 | 14.03 | 13.865 | 10.797 | 9.16 | 11.746 | 12.278 | 10.846 | 11.579 | 14.207 | 7.49 | 6.937 | 6.222 | 7.585 | 8.599 | 9.78 | 6.89 | 7.807 | 7.784 | 4.85 | 3.924 | 4.043 | 5.141 | 4.964 | 5.78 | 4.656 | 4.435 | 4.879 | 3.424 | 3.378 | 4.165 | 3.907 | 3.989 | 5.308 | 5.377 | 4.914 | 4.862 | 4.003 | 6.583 | 6.929 | 11.438 | 5.447 |
Kortlopende schulden
| 12.973 | 8.408 | 14.709 | 11.871 | 10.687 | 14.871 | 13.747 | 19.229 | 18.581 | 22.205 | 21.254 | 17.783 | 19.668 | 30.76 | 34.574 | 17.301 | 20.136 | 22.383 | 27.029 | 7.605 | 12.817 | 18.102 | 24.013 | 12.629 | 18.562 | 22.482 | 19.628 | 4.304 | 7.913 | 11.308 | 14.981 | 14.769 | 7.829 | 9.639 | 11.619 | 4.038 | 6.157 | 7.859 | 7.568 | 7.28 | 8.707 | 7.899 | 8.834 | 6.765 | 16.335 | 6.296 | 6.006 | 0 |
Belastingschulden
| 1.492 | 1.86 | 1.972 | 1.748 | 2.092 | 1.755 | 2.053 | 6.935 | 7.069 | 5.977 | 4.535 | 7.059 | 6.11 | 5.146 | 2.931 | 2.646 | 2.554 | 2.562 | 2.396 | 0.66 | 0.977 | 1.396 | 0.583 | 0.685 | 0.63 | 0.997 | 0.465 | 0.344 | 0.288 | 1.419 | 1.092 | 0.881 | 1.318 | 0.525 | 0.147 | 0.65 | 0.553 | 0.527 | 0.273 | 1.198 | 0 | 1.077 | 1.274 | 2.786 | 3.386 | 3.152 | 3.036 | 0 |
Uitgestelde opbrengsten
| 22.31 | 17.589 | 18.628 | 15.923 | 15.961 | 29.979 | 0 | 0 | 0 | 0 | 21.125 | 26.153 | 17.403 | 16.996 | 19.722 | 11.914 | 10.647 | 10.705 | 12.017 | 10.85 | 10.797 | 11.472 | 13.173 | 12.685 | 8.114 | 9.068 | 0.465 | 7.975 | 8.612 | 9.275 | 1.092 | 12.525 | 13.123 | 15.361 | 22.186 | 11.731 | 8.802 | 7.569 | 8.604 | 9.283 | 0 | 16.34 | 14.723 | 13.504 | 3.386 | 15.614 | 12.6 | 0 |
Overige kortlopende verplichtingen
| 2.392 | 1.566 | 0.29 | 1.32 | 1.3 | 1.238 | 36.682 | 25.54 | 23.754 | 23.667 | 0.673 | 0.982 | 0.777 | 2.69 | 1.869 | 1.224 | 1.767 | 0.527 | 0.435 | 0.968 | 0.43 | 0.559 | 0.615 | 0.615 | 3.063 | 0.122 | 6.579 | 0.165 | 0.207 | 0.13 | 9.152 | 0.027 | 0.009 | 11.849 | 0.242 | 0.678 | 0.678 | 0.592 | 0.653 | 5.001 | 13.713 | 4.339 | 3.712 | 4.139 | 22.07 | 12.326 | 0.93 | 202.545 |
Totaal kortlopende verplichtingen
| 51.81 | 46.818 | 48.09 | 42.015 | 40.019 | 60.253 | 60.797 | 58.799 | 56.2 | 56.668 | 52.212 | 56.663 | 50.126 | 61.292 | 67.743 | 44.646 | 40.04 | 40.552 | 45.703 | 27.008 | 32.643 | 39.913 | 44.691 | 33.736 | 37.523 | 36.521 | 30.596 | 16.487 | 21.873 | 25.677 | 31.005 | 31.978 | 25.396 | 41.728 | 37.47 | 19.825 | 19.802 | 19.927 | 20.814 | 26.87 | 27.797 | 33.493 | 32.132 | 28.412 | 48.374 | 41.166 | 30.974 | 207.992 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 67.146 | 68.198 | 61.089 | 62.105 | 47.836 | 28.381 | 34.76 | 95.596 | 101.357 | 102.552 | 53.031 | 89.373 | 92.53 | 82.829 | 32.177 | 29.993 | 33.328 | 34.908 | 39.151 | 63.884 | 62.323 | 62.662 | 42.261 | 48.906 | 48.426 | 49.523 | 48.298 | 55.23 | 50.303 | 43.791 | 44.487 | 48.164 | 32.201 | 32.2 | 29.703 | 38.951 | 38.959 | 38.878 | 41.246 | 46.965 | 47.066 | 47.337 | 51.673 | 56.2 | 48.566 | 49.707 | 45.389 | 47.336 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.964 | 1.074 | 1.073 | 1.158 | 3.019 | 3.026 | 3.024 | 2.465 | 4.333 | 4.715 | 2.779 | 0.725 | 0 | 0.634 | 0.634 | 0.681 | 0 | 4.949 | 2.583 | 2.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.797 | 155.976 | 0 | 187.404 | -37.039 | 0 |
Uitgestelde belastingverplichtingen 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 | 54.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 |
Overige niet-vlottende verplichtingen
| 54.801 | 54.577 | 54.847 | 54.575 | 54.668 | 54.687 | 54.579 | 2.103 | 2.115 | 2.129 | 54.81 | 2.355 | 2.339 | 2.299 | 55.046 | 55.219 | 55.126 | 54.883 | 54.899 | 54.812 | 54.644 | 54.621 | 54.594 | 54.419 | -0 | 54.469 | 54.424 | 54.096 | 53.994 | 53.866 | 53.899 | 53.712 | 53.356 | 53.373 | 53.403 | 53.27 | 53.247 | 53.267 | 53.288 | 53.736 | 55.235 | 53.701 | 53.667 | 0 | 180.899 | 0 | 231.931 | -47.336 |
Totaal niet-vlottende verplichtingen
| 121.947 | 122.774 | 115.937 | 116.68 | 102.504 | 83.067 | 89.339 | 97.699 | 103.472 | 104.68 | 107.841 | 91.728 | 94.869 | 85.128 | 87.223 | 86.177 | 89.528 | 90.864 | 95.208 | 121.716 | 119.993 | 120.307 | 99.32 | 107.657 | 107.755 | 106.77 | 103.447 | 109.326 | 104.931 | 98.292 | 99.067 | 101.876 | 90.506 | 88.156 | 85.824 | 92.221 | 92.206 | 92.145 | 94.534 | 100.701 | 102.3 | 101.038 | 106.137 | 212.177 | 229.465 | 237.111 | 240.283 | 47.336 |
Totaal passiva
| 173.756 | 169.592 | 164.027 | 158.695 | 142.523 | 143.32 | 150.137 | 156.498 | 159.672 | 161.348 | 160.053 | 148.391 | 144.995 | 146.42 | 154.966 | 130.822 | 129.568 | 131.416 | 140.911 | 148.723 | 152.636 | 160.22 | 144.012 | 141.393 | 145.277 | 143.292 | 134.043 | 125.813 | 126.804 | 123.968 | 130.072 | 133.854 | 115.902 | 129.884 | 123.294 | 112.046 | 112.008 | 112.072 | 115.347 | 127.572 | 130.097 | 134.532 | 138.268 | 240.589 | 277.839 | 278.277 | 271.257 | 256.399 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 64.879 | 63.419 | 48.973 | 62.52 | 60.735 | 60.459 | 61.469 | 63.956 | 63.84 | 64.15 | 59.348 | 67.879 | 67.914 | 67.826 | 68.302 | 68.045 | 68.633 | 67.864 | 68.301 | 68.132 | 68.068 | 67.659 | 67.563 | 67.704 | 67.462 | 67.399 | 67.315 | 67.227 | 67.228 | 67.279 | 67.113 | 66.923 | 37.074 | 67.502 | 37.568 | 36.719 | 36.519 | 35.964 | 0 | 0 | 0 | 0 | 15.889 | 0 | 30.76 | 0 | 0 |
Gewone aandelen
| 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 95.965 | 86.4 | 86.4 | 86.4 | 86.4 | 20.175 | 23.399 | 24.238 | 85.959 | 24.353 |
Ingehouden winsten
| 36.627 | 34.048 | 31.891 | 37.546 | 37.307 | 29.404 | 26.442 | 25.351 | 24.965 | 21.95 | 18.591 | 31.816 | 32.122 | 31.83 | 32.561 | 35.264 | 36.388 | 32.775 | 28.201 | 25.982 | 23.847 | 22.988 | 18.866 | 17.083 | 14.383 | 12.848 | 8.305 | 6.159 | 4.294 | 6.545 | 2.622 | 3.135 | 1.154 | -94.939 | -95.47 | -95.774 | -96.015 | -97.864 | -98.611 | -98.711 | -99.878 | -99.452 | -100.301 | 38.119 | 44.936 | 48.655 | -103.002 | 46.602 |
Overige gereserveerde algehele resultaten
| -65.492 | -64.879 | -63.419 | -48.973 | -62.52 | -60.735 | -60.459 | -61.469 | -63.956 | -63.84 | -64.15 | -59.348 | -67.879 | -67.914 | -67.826 | -68.302 | -68.045 | -68.633 | -67.864 | -68.301 | -68.132 | -68.068 | -67.659 | -67.563 | -67.704 | -67.462 | -67.399 | -67.315 | -67.227 | -67.228 | -67.279 | -67.113 | -66.923 | -37.074 | -67.502 | -37.568 | -36.719 | -36.519 | -35.964 | 42.69 | 42.772 | 42.397 | 36.873 | -15.889 | -23.832 | -30.76 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.1 | -64.779 | -63.319 | -48.883 | -67.639 | -65.854 | -65.578 | -70.338 | -72.836 | -72.72 | -73.029 | -68.228 | -76.759 | -76.794 | -76.706 | -77.182 | -76.944 | -77.532 | -76.763 | -77.2 | -77.031 | -76.987 | -76.578 | -76.579 | -77.854 | -77.693 | -77.63 | -77.809 | -77.721 | -77.742 | -77.794 | -77.627 | -77.437 | 17.705 | 17.454 | 17.21 | 18.059 | 18.259 | 18.861 | -10.514 | -10.514 | -10.514 | -4.567 | -18.024 | -2.513 | -33.621 | -107.487 | -70.955 |
Totaal eigen vermogen van aandeelhouders
| 67.199 | 65.233 | 64.536 | 84.628 | 65.632 | 59.514 | 56.829 | 50.977 | 48.094 | 45.195 | 41.527 | 59.553 | 51.328 | 51.001 | 51.82 | 54.047 | 55.409 | 51.207 | 47.403 | 44.746 | 42.781 | 41.965 | 38.252 | 36.469 | 32.494 | 31.12 | 26.64 | 24.315 | 22.538 | 24.767 | 20.793 | 21.473 | 19.681 | 18.73 | 17.949 | 17.401 | 18.008 | 16.36 | 16.215 | 19.865 | 18.78 | 18.831 | 18.406 | 40.27 | 41.991 | 39.272 | -124.531 | 70.955 |
Totaal eigen vermogen
| 108.432 | 106.991 | 107.793 | 106.716 | 87.25 | 83.617 | 79.784 | 73.155 | 69.683 | 67.638 | 63.53 | 75.514 | 68.598 | 67.244 | 68.01 | 70.694 | 71.902 | 67.209 | 62.937 | 61.029 | 59.162 | 57.805 | 53.347 | 50.78 | 47.138 | 46.197 | 41.515 | 38.994 | 37.299 | 39.632 | 35.015 | 35.324 | 31.719 | 18.674 | 20.617 | 20.167 | 20.728 | 19.114 | 18.921 | 22.655 | 21.517 | 21.632 | 21.162 | 43.061 | 44.686 | 42.09 | -121.78 | 70.955 |
Totaal passiva en aandeelhoudersvermogen
| 282.188 | 276.583 | 271.82 | 265.411 | 229.773 | 226.937 | 229.92 | 229.653 | 229.355 | 228.986 | 223.583 | 223.905 | 213.593 | 213.664 | 222.976 | 201.516 | 201.47 | 198.625 | 203.848 | 209.752 | 211.798 | 218.025 | 197.359 | 192.173 | 192.415 | 189.489 | 175.559 | 164.807 | 164.104 | 163.6 | 165.087 | 169.178 | 147.621 | 148.557 | 143.91 | 132.213 | 132.736 | 131.186 | 134.269 | 150.226 | 151.614 | 156.164 | 159.431 | 283.65 | 322.526 | 320.367 | 149.477 | 0 |