PT Indofood Sukses Makmur Tbk

IDX:INDF.JK

7700 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.

2024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q1
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 30,993,13435,736,39936,475,37128,575,96828,075,67328,840,50525,033,36425,945,91626,492,36924,794,44628,493,01429,478,12617,801,97218,279,87017,408,37917,336,96014,820,51815,827,54516,132,62513,745,1189,408,1899,533,2448,923,5238,809,25312,661,46814,157,33114,274,88113,689,99813,019,05716,346,46213,302,45013,362,23611,477,85911,580,87212,968,74813,076,07611,583,94512,403,68213,014,17914,157,61920,930,83320,396,36018,972,21717,064,49414,984,80513,322,49812,328,13213,343,02812,961,41013,814,77414,365,77613,049,04812,258,10612,899,83710,398,63010,439,3536,316,0225,855,4464,988,8644,474,8304,680,341
Kortetermijnbeleggingen 9,634,7659,832,1078,799,7968,113,3893,165,9583,075,5671,885,677976,1341,606,578717,2663,693,4251,153,6372,230,2951,510,146786,5901,275735,8925,200,6022,161,20155,4923,471,6542,646,6423,351,5804,118,9361,276,1321,129,930800,150800,159682,684682,628682,603534,1381,1571,319,283944,4341,090,6071,568,1221,284,609887,118665,340661,414669,128713,982692,832742,532736,607669,118552,726520,268518,798607,914574,800574,101583,286448,484461,725457,033381,000290,741331,330632,939
Liquide middelen en kortetermijnbeleggingen 40,627,89945,568,50645,275,16736,689,35731,241,63131,916,07226,919,04126,922,05028,098,94725,511,71232,186,43930,631,76320,032,26719,790,01618,194,96917,338,23515,556,41021,028,14718,293,82613,800,61012,879,84312,179,88612,275,10312,928,18913,937,60015,287,26115,075,03114,490,15713,701,74117,029,09013,985,05313,896,37411,479,01612,900,15513,913,18214,166,68313,152,06713,688,29113,901,29714,822,95921,592,24721,065,48819,686,19917,757,32615,727,33714,059,10512,997,25013,895,75413,481,67814,333,57214,973,69013,623,84812,832,20713,483,12310,847,11410,901,0786,773,0556,236,4465,279,6054,806,1605,313,280
Nettovorderingen 10,578,65410,222,77210,902,8838,674,00010,048,2069,359,59911,301,8549,000,8499,128,1848,900,2699,780,8208,464,3068,399,7458,186,2879,015,7547,451,6708,071,5026,341,3936,783,2055,964,4106,241,5786,779,3596,906,2156,572,6766,958,1037,821,9347,490,6335,039,7335,527,1575,961,9515,277,4374,616,8466,308,2255,864,5074,643,3734,255,8144,981,4265,127,5114,037,7753,555,0673,993,9244,881,7734,226,2964,736,6314,950,5683,800,7853,050,7954,402,483000-100,685000000000
Voorraad 17,942,69817,805,25015,942,10615,977,91318,966,90518,374,93418,260,11117,287,00719,259,01417,581,50417,561,95413,557,22915,844,35713,319,27313,675,68011,927,82011,284,83210,986,72911,228,78010,376,32511,887,68912,242,50313,204,88312,160,81212,637,91310,304,24111,064,3669,690,9819,714,3418,506,1109,045,3568,469,8218,304,7228,134,5527,875,1107,627,3608,805,7339,662,8329,344,6138,454,84510,057,50510,121,7838,475,7798,160,5397,832,7257,558,1046,935,8077,782,5947,410,6206,645,5186,397,2476,536,3437,554,8466,883,9695,958,9415,644,1415,038,9705,035,6585,008,7165,117,4846,067,712
Overige vlottende activa 2,728,0332,980,5312,811,4331,760,5272,435,9462,653,8111,760,7631,666,7621,481,7652,164,9582,240,5151,530,1012,456,9752,274,6372,527,3011,700,5132,057,5361,248,8071,198,8761,262,1001,695,8601,807,4421,751,2201,610,9412,019,6151,964,3201,714,7683,625,4733,257,8333,533,7892,395,7102,002,40215,596,00415,512,86616,267,21316,766,88815,958,27815,287,89315,032,13714,189,7522,312,4302,519,7962,515,9832,117,5993,693,3076,037,1984,855,1324,551,2174,581,4495,101,6885,181,3214,431,4104,349,9004,294,7994,276,0683,532,7753,472,4473,601,8953,711,1543,043,5973,667,192
Totaal vlottende activa 71,877,28476,577,05974,931,58963,101,79762,692,68862,304,41658,241,76954,876,66857,967,91054,158,44361,769,72854,183,39946,733,34443,570,21343,413,70438,418,23836,970,28039,605,07637,504,68731,403,44532,704,97033,009,19034,137,42133,272,61835,553,23135,377,75635,344,79832,515,39932,201,07235,030,94030,703,55628,985,44341,687,96742,412,08042,698,87842,816,74542,897,50443,766,52742,315,82240,995,73637,956,10638,588,84034,904,25732,464,49732,203,93727,654,40724,788,18926,202,97225,473,74726,080,77826,552,25824,501,73424,736,95324,661,89121,082,12320,077,99415,284,47214,873,99913,999,47512,967,24115,048,184
Niet-vlottende activa:
Materiële vaste activa, netto 47,141,55348,072,22948,244,02048,282,61638,305,72538,277,24338,410,18838,662,20138,285,21237,754,06837,693,32838,028,43138,272,84238,434,96038,366,84138,045,64337,447,94836,043,59444,473,65943,430,29243,138,67643,045,54742,918,88142,689,87142,338,59241,868,66641,325,39930,036,74829,878,31126,981,52525,910,03725,904,67925,729,49625,809,31925,913,71025,255,93624,321,06323,951,17422,455,01021,733,03424,897,56024,563,03023,457,72523,216,44121,429,68817,305,62916,331,49015,887,54615,002,45914,276,22413,203,07112,921,01312,545,89012,293,21112,050,73811,737,14211,508,60811,228,49311,055,58910,796,0210
Goodwill 56,352,08656,352,08656,352,08656,352,08656,358,19056,358,19056,358,19062,117,90856,462,87562,196,43656,462,87562,319,80456,462,87556,462,87556,462,87556,462,87556,535,6454,305,3294,305,3294,699,3194,320,5344,320,5344,320,5344,320,5343,968,7253,968,7253,968,7253,968,7253,976,5243,976,5243,976,5243,976,5243,976,5243,976,5243,976,5243,976,5243,976,5243,976,5243,976,5243,976,5243,970,4203,970,4203,970,4203,970,4203,939,7043,939,7043,939,7043,878,6743,878,674003,878,674000000000
Immateriële activa 1,346,14911,200,20311,239,36311,293,16611,307,56311,339,18911,400,98211,385,12311,413,19511,452,83911,515,18811,590,73511,580,74011,649,02711,700,57910,869,11910,855,06710,763,2461,604,5021,653,3021,701,1501,748,4761,795,6301,835,0441,881,6531,928,0951,974,3661,580,6951,993,5172,039,2172,084,4902,127,2312,337,2972,381,4822,425,0872,468,6412,510,2442,550,2262,569,6393,039,9272,391,8512,464,9392,570,1421,743,4291,826,1531,878,1671,915,8391,953,3902,098,504002,103,659000000000
Goodwill en immateriële activa 57,698,23567,552,28967,591,44973,119,78667,665,75367,697,37967,759,17273,503,03167,876,07073,649,27567,978,06373,910,53968,043,61568,111,90268,163,45467,331,99467,390,71215,068,5755,909,8316,352,6216,021,6846,069,0106,116,1646,155,5785,850,3785,896,8205,943,0915,549,4205,970,0416,015,7416,061,0146,103,7556,313,8216,358,0066,401,6116,445,1656,486,7686,526,7506,546,1637,016,4516,362,2716,435,3596,540,5625,713,8495,765,8575,817,8715,855,5435,832,0645,977,1786,010,4886,043,7976,077,1076,110,4176,143,7266,177,0366,210,3456,562,2716,659,0706,755,8706,852,6700
Langetermijnbeleggingen 10,391,36110,505,99911,080,76311,064,6949,651,7449,768,78610,786,9126,170,70311,465,9025,936,5559,803,5755,091,5499,569,78510,517,01911,609,71311,680,74610,977,769-556,9942,944,7334,615,5791,166,0951,975,9181,123,57452,4542,842,0072,725,9822,826,9862,788,0243,002,6812,909,1814,952,2982,741,8792,880,7721,673,749876,658807,626398,183695,8341,080,5141,212,5471,322,6921,213,732764,597880,263618,5911,916,4021,214,650-257,161-244,056-303,639-521,738-488,581-562,924-572,529-423,920-437,261-429,371-359,151-256,723-299,690-604,427
Belastingvorderingen 784,091783,974768,772758,170757,439737,509717,905697,730888,713976,398903,991959,7101,188,4761,080,5701,144,2361,213,4991,384,5411,485,0011,714,9941,659,7091,857,7441,981,6741,929,2541,854,9181,992,0631,978,3822,115,6792,120,1652,041,3492,116,8992,131,9122,044,3212,237,2792,237,1782,193,8892,083,2902,221,4982,082,8731,984,9711,587,4701,556,4321,399,9831,313,0561,249,3701,199,4321,075,097969,760902,850879,993777,593708,981668,000631,542574,959508,923492,514469,112431,806386,492348,599271,109
Overige niet-vlottende activa 7,594,251-2,307,539-4,298,348-9,739,1069,734,7169,720,1067,715,3986,522,9677,260,1886,691,3079,550,3087,182,5658,319,1077,677,0416,878,2606,446,3967,360,61311,750,22010,114,3318,736,91312,172,46311,286,33311,866,08712,512,3577,412,9365,771,8935,401,77914,929,73215,150,54116,723,51014,938,67516,394,43813,580,49214,451,16314,276,06714,422,76414,543,82614,368,69814,179,17713,393,64714,099,93414,051,40414,376,09314,568,36912,295,28711,190,17911,393,90410,755,93610,025,8109,942,66510,108,7719,906,6609,593,2179,442,7559,441,9079,195,2219,490,5379,238,6779,506,5089,718,11226,114,356
Totaal niet-vlottende activa 123,609,491124,606,952123,386,656123,486,160126,115,377126,201,023125,389,575125,556,632125,776,085125,007,603125,929,265125,172,794125,393,825125,821,492126,162,504124,718,278124,561,58363,790,39665,157,54864,795,11464,356,66264,358,48263,953,96063,265,17860,435,97658,241,74357,612,93455,424,08956,042,92354,746,85653,993,93653,189,07250,741,86050,529,41549,661,93549,014,78147,971,33847,625,32946,245,83544,943,14948,238,88947,663,50846,452,03345,628,29241,308,85537,305,17835,765,34733,121,23531,641,38430,703,33129,542,88229,084,19928,318,14227,882,12227,754,68427,197,96127,601,15727,198,89527,447,73627,415,71225,781,038
Totaal activa 195,486,775201,184,011198,318,245186,587,957188,808,065188,505,439183,631,344180,433,300183,743,995179,166,046187,698,993179,356,193172,127,169169,391,705169,576,208163,136,516161,531,863103,395,472102,662,23596,198,55997,061,63297,367,67298,091,38196,537,79695,989,20793,619,49992,957,73287,939,48888,243,99589,777,79684,697,49282,174,51592,429,82792,941,49592,360,81391,831,52690,868,84291,391,85688,561,65785,938,88586,194,99586,252,34781,356,29078,092,78973,512,79264,959,58560,553,53659,324,20757,115,13156,784,10956,095,14053,585,93353,055,09552,544,01348,836,80747,275,95542,885,62942,072,89441,447,21140,382,95340,829,222
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 5,125,6705,267,1034,809,3695,353,7954,551,4365,533,2915,189,0045,372,3115,146,3066,234,6795,645,8555,157,1354,926,6825,176,3245,117,0434,407,5553,862,0973,743,2644,293,5184,521,8833,446,1174,344,9823,939,7864,028,9454,211,5554,548,3813,617,0134,075,9874,206,1653,899,6132,683,6503,537,8732,737,2833,330,6602,666,9613,080,9463,434,8844,296,3783,297,8913,279,4433,008,1444,210,3893,455,0423,400,7152,622,0012,525,9772,130,3712,288,7172,237,8012,143,8161,973,4501,684,2832,057,8532,731,9282,559,9691,619,4741,801,3221,883,6221,700,0251,604,0141,900,546
Kortlopende schulden 20,552,92025,121,30225,177,98218,385,69320,797,52819,522,75416,336,50916,976,60522,734,15217,127,70819,302,70617,395,25020,204,73517,397,04914,904,38014,813,00515,514,55217,514,04917,636,37312,625,22717,069,93016,725,26715,156,76217,127,41817,458,0078,768,7459,442,2717,570,6947,117,41712,169,68910,976,73910,534,22812,473,79112,655,1939,960,70710,711,88913,560,19113,276,35510,401,26810,095,71414,162,47912,711,79513,220,52312,031,83213,329,91710,359,9547,060,5806,961,4296,330,5296,257,5678,646,3018,005,4068,288,4236,586,9774,521,7615,073,0507,104,5296,737,9036,830,0346,722,35012,180,846
Belastingschulden 2,566,601897,4002,028,2441,629,9212,034,0672,109,3902,579,8781,678,8291,412,6961,178,4881,821,1211,749,6551,869,7041,364,4812,845,1222,176,8201,472,236905,2511,074,941807,465776,165761,896592,135296,533394,7191,000,315764,812392,351504,419894,9181,246,756840,162719,950910,500875,464352,910641,283475,958835,963479,296684,553603,568707,488305,536489,018406,123595,090317,360552,486482,997658,423417,870464,456419,749756,716466,793701,152494,733817,839629,569482,226
Uitgestelde opbrengsten 03,930,5392,630,1732,183,63700000008,576,16210,119,5428,770,1972,845,1222,176,8201,472,236905,2511,074,941807,465776,165761,8965,672,6764,935,4564,773,3377,673,7625,164,2284,848,9095,155,0547,928,7336,197,9595,720,6809,874,20610,187,53210,529,88311,314,7039,798,48410,141,3499,807,8499,278,4085,092,6986,677,2834,859,3694,038,7623,824,7015,808,4013,725,7243,673,764552,486482,997658,423417,870464,456419,749756,716466,793701,152494,733817,839629,569482,226
Overige kortlopende verplichtingen 7,453,6167,660,8585,474,8015,361,4587,271,21610,292,4747,358,6666,698,1977,622,8197,484,71817,427,3857,525,2027,662,3498,057,9194,468,8954,401,6756,046,7845,721,4464,105,7384,527,8684,211,1616,121,837-592,135-296,533-394,719-1,000,315-764,812-392,351-504,4197,033,8154,951,2034,307,1789,154,2569,277,0329,654,41910,961,7939,157,2019,665,3918,971,8868,827,2334,408,1456,073,7154,151,8813,733,2263,335,6835,410,9513,139,0103,513,0383,012,0204,607,7532,807,7282,723,7452,591,1534,269,6092,630,4892,699,8012,712,7393,344,2542,329,5942,192,5961,606,840
Totaal kortlopende verplichtingen 35,698,80742,877,20240,120,56932,914,50434,654,24737,457,90931,464,05730,725,94236,915,97332,025,59344,197,06740,403,40444,783,01240,765,97030,180,56227,975,87528,367,90528,789,26128,185,51124,686,86227,474,86229,845,15830,851,92931,204,10231,435,75528,918,23323,962,61921,637,76321,937,65223,998,03519,858,34819,219,44125,085,28026,173,38523,157,55125,107,53826,793,55927,714,08223,507,00822,681,68622,263,32123,599,46721,534,93419,471,30919,776,61918,703,00512,925,05113,080,54412,132,83613,492,13314,085,90212,831,30413,401,88514,008,26310,468,9359,859,11812,319,74212,460,51211,677,49211,148,52916,652,684
Langlopende verplichtingen:
Langetermijnschulden 45,014,89348,536,22847,350,05046,306,97247,909,84947,087,23047,717,27549,272,45248,180,41148,560,12744,592,75445,254,23135,924,78836,872,03739,876,36638,699,63339,632,6088,973,2609,542,2938,947,6869,297,429796,946145,3427,304,935128,9909,120,3264,813,90011,961,12913,417,41214,336,85412,249,74012,434,5579,514,42215,970,82717,832,32416,893,95216,108,90016,374,18316,967,95816,837,87618,100,98818,021,18815,571,24715,324,31510,672,5427,672,1228,525,6658,353,8277,894,1727,574,6465,533,0185,708,1425,762,7765,796,1318,964,1539,252,9589,881,97810,062,29410,403,47310,568,3317,778,524
Uitgestelde opbrengsten niet-vlottend 0157,761143,353114,48300000000007,395,4707,378,4367,895,0687,596,0910007,164,2207,104,75307,393,69207,144,3381,8206,356,254193,550142,10083,3005,705,6175,560,1695,348,3365,114,6545,581,4075,439,7655,582,3183,957,5493,757,1433,660,2423,448,3773,381,5793,120,2792,874,5422,396,3012,292,6912,153,3372,078,6182,017,2891,923,4741,845,0761,766,5341,719,1231,606,4131,521,1191,443,8101,348,1361,259,8620
Uitgestelde belastingverplichtingen niet-vlottend 872,611892,570897,5241,004,746792,714772,003814,130913,936792,868756,636888,621879,123776,745728,547723,295768,483567,121601,384729,601874,536902,707853,233891,989991,843984,7771,060,6551,045,3511,011,7221,018,5841,035,715977,5951,050,2821,413,4611,467,2721,461,4041,518,8331,121,0141,152,9661,062,7911,174,3971,253,1491,305,8501,274,7911,278,3841,312,8811,337,6371,354,6101,362,4341,456,3261,441,5551,440,7541,470,7201,491,4701,504,2961,553,4701,573,0871,640,8191,668,5821,641,9101,764,5781,855,985
Overige niet-vlottende verplichtingen 5,959,9645,954,6865,972,2745,896,8446,072,9956,019,0905,950,8845,897,9326,925,0366,799,1916,711,7237,066,4477,681,9457,352,0569,471,8009,176,0459,795,03095,7437,634,4017,486,9877,419,883295,705191,6407,120,11698,5377,347,486115,6607,583,872-450,1685,947,9245,736,8606,579,09499,6451,560,5401,547,6781,593,7891,185,8351,229,7601,126,0141,233,3981,306,8421,355,0531,555,5401,542,4571,364,3081,395,7531,449,19692,037-3,609,663132,46873,1631,965,542139,560135,613113,881131,541153,144151,648145,251145,4811,136,092
Totaal niet-vlottende verplichtingen 51,847,46855,383,48454,219,84853,208,56254,775,55853,878,32354,482,28956,084,32055,898,31556,115,95452,193,09852,320,67844,383,47844,952,64057,466,93156,022,59757,889,82717,266,47817,906,29517,309,20917,620,01916,274,32415,438,47715,416,89415,999,68817,528,46720,263,58719,545,00120,342,08221,320,49318,964,19519,013,65122,438,76223,091,53624,728,33823,602,39522,876,14223,043,70823,676,29022,028,82323,164,97323,036,48320,575,16420,248,35115,157,12911,942,41712,371,16212,100,98911,641,70211,227,2879,064,2249,144,4049,238,8829,202,57412,350,62712,563,99913,197,06013,326,33413,538,77013,738,25210,770,601
Totaal passiva 87,546,27598,260,68694,340,41786,123,06689,429,80591,336,23285,946,34686,810,26292,814,28888,141,54796,390,16592,724,08289,166,49085,718,61087,647,49383,998,47286,257,73246,055,73946,091,80641,996,07145,094,88146,119,48246,290,40646,620,99647,435,44346,446,70044,226,20641,182,76442,279,73445,318,52838,822,54338,233,09247,524,04249,264,92147,885,88948,709,93349,669,70150,757,79047,183,29844,710,50945,428,29446,635,95042,110,09839,719,66034,933,74830,645,42225,296,21325,181,53323,774,53824,719,42023,150,12621,975,70822,640,76723,210,83722,819,56222,423,11725,516,80225,786,84625,216,26224,886,78127,423,285
Eigen vermogen:
Preferente aandelen 0006,615,226000000000000000000000000000000000000000000000000000000000
Gewone aandelen 878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,043878,0430
Ingehouden winsten 60,932,09656,017,13057,044,14954,522,35245,985,04144,478,32545,045,82341,168,16138,970,23439,660,23039,116,87636,730,45833,998,58234,440,97632,727,76630,995,80027,957,04029,496,62528,064,99626,664,99925,210,89724,227,86424,541,01023,193,96022,122,34521,259,76522,573,03921,273,44220,607,49319,604,00720,610,09719,406,08418,482,17817,475,48017,821,63616,732,34015,237,14415,312,08616,411,21516,125,97015,292,71514,552,54414,888,58613,524,25812,957,56612,738,82713,387,20312,664,83612,033,61711,167,49811,835,26411,020,23510,266,7539,523,5239,846,4649,110,8528,405,7777,568,5027,606,4486,991,5685,438,828
Overige gereserveerde algehele resultaten 2,969,2493,787,2943,655,6543,508,8863,708,4873,575,2233,488,6474,143,3084,132,4423,685,3484,021,2973,368,2323,261,9213,438,9593,707,20710,096,72310,433,4519,873,51810,448,5959,836,1749,809,0409,470,9159,373,5439,148,5458,988,8908,744,0498,549,5268,638,6278,930,9388,850,3818,469,5898,306,4278,716,0198,832,1958,925,8369,041,7199,006,2558,497,6318,257,4398,084,0728,554,6408,352,1097,853,6608,419,8468,009,0627,261,9487,183,42300000000000000
Overige totale aandeelhoudersvermogen 283,732-7,062,477-7,139,990-7,074,537283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732283,732522,249522,249522,249522,249522,249522,249522,2491,118,183522,249522,249522,2499,883,721522,2497,869,1977,785,6727,665,8367,546,5027,522,3307,525,7637,573,5197,467,2967,447,9826,742,1146,795,7762,333,6042,296,8752,211,5702,285,8843,260,870
Totaal eigen vermogen van aandeelhouders 65,063,12060,966,19961,861,57859,193,01358,384,20156,673,14756,993,99553,843,83651,718,77351,706,83051,834,06248,264,72745,317,16545,838,44444,537,09542,374,29839,672,26640,646,91839,790,36637,777,94836,296,71234,975,55435,186,32833,614,28032,383,01031,275,58932,389,34031,178,84430,805,20629,721,16330,341,46128,974,28628,698,48927,807,96728,242,76427,269,35125,738,69125,305,00926,158,94625,700,33425,337,64724,394,94524,227,53823,648,59522,451,92021,486,06722,050,91821,208,71520,458,16219,567,87120,239,07019,396,79718,612,09217,849,54817,466,62116,784,67111,617,42410,743,42010,696,06110,155,4958,699,698
Totaal eigen vermogen 107,940,500102,923,325103,977,828100,464,89199,378,26097,169,20797,684,99893,623,03890,929,70791,024,49991,308,82886,632,11182,960,67983,673,09581,928,71579,138,04475,274,13157,339,73356,570,42954,202,48851,966,75151,248,19051,800,97549,916,80048,553,76447,172,79948,731,52646,756,72445,964,26144,459,26845,874,94943,941,42344,905,78543,676,57444,474,92443,121,59341,199,14140,634,06641,378,35941,228,37640,766,70139,616,39739,246,19238,373,12938,579,04434,314,16335,257,32334,142,67433,340,59332,064,68932,945,01431,610,22530,414,32829,333,17626,017,24524,852,83817,368,82716,286,04816,230,94915,496,1728,699,698
Totaal passiva en aandeelhoudersvermogen 195,486,775201,184,011198,318,245186,587,957188,808,065188,505,439183,631,344180,433,300183,743,995179,166,046187,698,993179,356,193172,127,169169,391,705169,576,208163,136,516161,531,863103,395,472102,662,23596,198,55997,061,63297,367,67298,091,38196,537,79695,989,20793,619,49992,957,73287,939,48888,243,99589,777,79684,697,49282,174,51592,429,82792,941,49592,360,81391,831,52690,868,84291,391,85688,561,65785,938,88586,194,99586,252,34781,356,29078,092,78973,512,79264,959,58560,553,53659,324,20757,115,13156,784,10956,095,14053,585,93353,055,09552,544,01348,836,80747,275,95542,885,62942,072,89441,447,21140,382,95336,122,983