PT Jakarta International Hotels & Development Tbk
IDX:JIHD.JK
1185 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 490,097.162 | 499,664.657 | 470,224.173 | 412,934.749 | 393,922.758 | 505,820.539 | 416,070.631 | 324,480.649 | 325,675.719 | 319,010.209 | 268,935.589 | 299,602.293 | 235,376.074 | 232,218.182 | 222,769.934 | 203,302.044 | 214,379.307 | 220,955.63 | 299,665.08 | 356,817.949 | 360,468.285 | 365,562.749 | 390,802.356 | 398,826.951 | 328,885.083 | 281,898.624 | 292,929.9 | 262,022.705 | 392,688.887 | 378,659.841 | 370,863.679 | 391,561.415 | 454,092.466 | 560,662.378 | 379,115.13 | 451,931.088 | 477,433.26 | 439,475.46 | 533,655.988 | 544,476.764 | 577,979.49 | 641,402.544 | 733,717.386 | 995,760.256 | 1,374,976.575 | 285,791.408 | 237,883.668 | 302,553.419 | 340,212.241 |
Kortetermijnbeleggingen
| 0 | 0 | -2,279,303.518 | 0 | -2,338,699.501 | -2,345,850.287 | -1,533,936.821 | -1,546,739.453 | -1,549,848.728 | -1,556,795.316 | -1,570,783.883 | -2,458,240.29 | -2,483,748.916 | -2,525,443.862 | -2,544,526.692 | -2,552,728.581 | 6,092.055 | 5,826.205 | 7,365.15 | 6,950.5 | 7,087 | 7,070.5 | 25,000 | 62,240.5 | 71,133.121 | 126,371.177 | 150,508.423 | 171,267.979 | -2,262,002.127 | -2,255,750.823 | -2,271,151.635 | -2,289,603.846 | -2,271,628.66 | -2,210,998.178 | -2,222,470.974 | -2,203,545.456 | -2,178,126.12 | -2,178,119.491 | -2,096,020.171 | -2,051,037.877 | -2,465,798.582 | -2,513,227.348 | -2,391,018.376 | 402,237 | -1,871,138.419 | -1,234,488.377 | -1,320,853.208 | -1,327,536.189 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 490,097.162 | 499,664.657 | 470,224.173 | 412,934.749 | 393,922.758 | 505,820.539 | 416,070.631 | 324,480.649 | 325,675.719 | 319,010.209 | 268,935.589 | 299,602.293 | 235,376.074 | 232,218.182 | 222,769.934 | 203,302.044 | 220,471.362 | 226,781.835 | 307,030.23 | 356,817.949 | 367,555.285 | 372,633.249 | 415,802.356 | 461,067.451 | 400,018.204 | 408,269.801 | 443,438.323 | 433,290.684 | 392,688.887 | 378,659.841 | 370,863.679 | 391,561.415 | 454,092.466 | 560,662.378 | 379,115.13 | 451,931.088 | 477,433.26 | 439,475.46 | 533,655.988 | 544,476.764 | 577,979.49 | 641,402.544 | 733,717.386 | 1,397,997.256 | 1,374,976.575 | 285,791.408 | 237,883.668 | 302,553.419 | 340,212.241 |
Nettovorderingen
| 62,168.854 | 68,456.873 | 115,133.566 | 58,306.265 | 144,259.926 | 165,550.513 | 141,379.413 | 119,353.878 | 50,227 | 46,231 | 56,164 | 44,992 | 51,540 | 150,337.681 | 151,384.945 | 143,867.655 | 301,622.864 | 270,359.889 | 277,319.818 | 247,202.196 | 205,351.296 | 175,801.519 | 220,533.218 | 153,965.214 | 228,284.05 | 206,184.061 | 180,836.252 | 155,842 | 199,933.557 | 181,511.582 | 153,080.123 | 140,023.81 | 219,865.048 | 264,613.105 | 457,539.09 | 447,637.229 | 536,792.934 | 555,660.77 | 596,321.176 | 561,459.397 | 467,252.415 | 461,373.101 | 500,742.79 | 436,965.399 | 329,951.815 | 78,557.06 | 75,435.853 | 56,871.466 | 56,804.865 |
Voorraad
| 41,570.228 | 40,644.791 | 36,859.659 | 38,650.369 | 34,446.513 | 36,456.818 | 37,092.121 | 38,997.46 | 40,485.734 | 40,543.738 | 39,380.674 | 38,099.411 | 36,732.149 | 38,483.629 | 36,658.113 | 38,006.738 | 37,504.504 | 38,810.737 | 39,369.658 | 41,617.868 | 39,218.144 | 33,658.043 | 34,962.924 | 35,723.342 | 36,565.714 | 34,798.244 | 32,297.76 | 33,900.136 | 35,255.708 | 33,008.987 | 30,215.706 | 31,909.728 | 32,300.527 | 34,258.894 | 38,157.18 | 37,010.694 | 36,435.265 | 36,637.831 | 36,464.966 | 36,449.698 | 36,756.157 | 37,083.84 | 36,844.804 | 38,064.396 | 41,048.698 | 146,422.623 | 1,504,910.525 | 1,479,831.736 | 1,399,011.138 |
Overige vlottende activa
| 184,524.475 | 145,395.847 | 48,044.268 | 59,679.049 | 163,664.119 | 95,828.536 | 50,474.471 | 10,622.809 | 133,895.923 | 85,066.535 | 68,460.274 | 14,721.585 | 9,656.839 | 9,227.391 | 17,110.115 | 16,561.503 | 16,968.186 | 63,246.296 | 62,499.451 | 24,964.828 | 28,728.284 | 27,014.86 | 25,999.167 | 19,092.671 | 87,789.088 | 58,524.186 | 29,266.693 | 14,114.751 | 49.839 | 15,337.089 | 6,400.729 | 2,255.276 | 407.427 | 1,715.531 | 2,426.777 | 1,083.338 | 14,214.108 | 2,409.074 | 2,535.689 | 689,522.004 | 7,310.635 | 102.636 | 156.515 | 240.248 | 396,106.018 | 186,015.572 | 102,697.807 | 78,135.198 | 48,892.189 |
Totaal vlottende activa
| 820,057.745 | 754,162.168 | 670,261.666 | 569,570.432 | 736,293.316 | 803,656.406 | 645,016.636 | 493,454.796 | 652,490.58 | 593,725.432 | 554,477.991 | 489,852.393 | 437,024.536 | 430,266.883 | 427,923.107 | 401,737.94 | 576,566.916 | 599,198.757 | 686,219.157 | 670,602.841 | 640,853.009 | 609,107.671 | 697,297.665 | 669,848.678 | 752,657.056 | 707,776.292 | 685,839.028 | 637,147.571 | 627,927.991 | 608,517.499 | 560,560.237 | 565,750.229 | 706,665.468 | 861,249.908 | 877,238.177 | 937,662.349 | 1,064,875.567 | 1,034,183.135 | 1,168,977.819 | 1,270,448.466 | 1,089,298.697 | 1,139,962.121 | 1,271,461.495 | 1,873,267.299 | 1,812,131.291 | 618,229.603 | 1,845,492 | 1,860,520.353 | 1,844,920.433 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 889,078.265 | 902,331.633 | 921,162.929 | 914,892.714 | 915,048.168 | 930,469.39 | 927,376.111 | 946,373.691 | 960,673.395 | 979,483.354 | 967,402.211 | 990,985.2 | 1,031,079.992 | 1,051,865.426 | 1,059,301.565 | 1,080,705.471 | 1,000,818.864 | 1,016,932.766 | 1,019,137.309 | 1,019,830.463 | 1,008,303.17 | 1,012,276.956 | 1,020,920.13 | 1,032,456.163 | 1,044,568.614 | 1,040,261.678 | 1,041,545.354 | 1,047,896.78 | 1,051,740.59 | 1,050,092.644 | 1,061,623.559 | 1,074,725.538 | 1,079,933.686 | 1,085,632.69 | 1,092,102.395 | 1,089,578.909 | 1,092,599.333 | 1,098,761.264 | 1,105,222.742 | 1,105,286.243 | 1,097,735.196 | 1,104,079.042 | 1,112,170.65 | 1,123,820.842 | 1,143,841.394 | 1,157,904.099 | 1,200,114.223 | 1,176,979.148 | 1,323,964.655 |
Goodwill
| 19,280.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 |
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 | 412.158 |
Goodwill en immateriële activa
| 19,280.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,255.456 | 19,667.614 |
Langetermijnbeleggingen
| 2,526,157.07 | 2,537,348.601 | 2,669,581.899 | 1,843,229.473 | 2,701,469.759 | 2,705,886.431 | 1,891,733.416 | 1,903,114.515 | 1,860,967.498 | 1,869,392.638 | 1,890,791.534 | 2,774,409.838 | 2,812,073.482 | 2,861,385.055 | 2,881,811.439 | 2,891,985.902 | 317,173.644 | 318,472.838 | 269,291.149 | 270,778.68 | 273,480.691 | 273,456.965 | 255,434.158 | 218,193.701 | 208,006.209 | 152,634.47 | 129,757.073 | 109,485.861 | 2,313,523.313 | 2,305,736.749 | 2,322,342.952 | 2,341,125.003 | 2,323,117.351 | 2,262,486.858 | 2,273,959.642 | 2,255,034.108 | 2,229,614.753 | 2,229,608.111 | 2,147,508.779 | 2,102,526.481 | 2,517,287.174 | 2,564,715.927 | 2,442,506.945 | -350,748.443 | 1,922,626.987 | 1,285,976.933 | 1,372,341.741 | 1,379,024.722 | 51,488.521 |
Belastingvorderingen
| 110,445.403 | 114,071.734 | 119,110.741 | 124,181.349 | 129,794.8 | 135,137.621 | 142,589.769 | 147,456.868 | 145,118.508 | 150,023.041 | 154,737.196 | 159,540.287 | 145,257.717 | 150,354.015 | 158,323.558 | 162,487.632 | 151,844.394 | 155,856.169 | 159,857.39 | 163,686.768 | 163,990.498 | 169,191.799 | 172,966.309 | 176,048.262 | 183,957.138 | 188,282.145 | 188,030.261 | 190,349.4 | 196,062.267 | 198,033.403 | 200,211.855 | 202,409.331 | 14,218.585 | 13,982.728 | 13,710.941 | 13,416.594 | 12,644.869 | 13,150.951 | 13,095.977 | 9,909.298 | 7,563.274 | 7,794.56 | 8,002.032 | 8,267.555 | 6,564.201 | 6,720.693 | 6,934.848 | 6,815.012 | 0 |
Overige niet-vlottende activa
| 2,413,750.75 | 2,427,550.205 | 2,268,815.278 | 3,058,795.763 | 2,257,808.963 | 2,226,447.146 | 3,051,911.791 | 3,069,172.346 | 3,087,899.144 | 3,058,815.148 | 3,060,989.378 | 2,175,327.854 | 2,216,438.091 | 2,178,200.243 | 2,162,237.567 | 2,163,200.365 | 4,731,034.165 | 4,717,306.088 | 4,717,566.846 | 4,700,347.683 | 4,494,696.773 | 4,508,681.122 | 4,493,018.872 | 4,490,886.773 | 4,567,294.748 | 4,622,173.378 | 4,640,486.129 | 4,651,240.959 | 2,444,091.052 | 2,438,114.314 | 2,425,495.88 | 2,401,453.002 | 2,326,689.012 | 2,217,231.647 | 2,179,377.503 | 2,155,275.289 | 2,120,051.729 | 2,086,799.047 | 2,038,017.589 | 1,977,361.261 | 1,656,621.07 | 1,585,562.164 | 1,500,376.674 | 3,789,357.446 | 1,507,356.454 | 1,394,527.016 | 14,868.722 | 11,940.395 | -1,395,120.79 |
Totaal niet-vlottende activa
| 5,958,711.944 | 6,000,557.629 | 5,997,926.303 | 5,960,354.755 | 6,023,377.146 | 6,017,196.044 | 6,032,866.543 | 6,085,372.876 | 6,073,914.001 | 6,076,969.637 | 6,093,175.775 | 6,119,518.635 | 6,224,104.738 | 6,261,060.195 | 6,280,929.585 | 6,317,634.826 | 6,220,126.523 | 6,227,823.317 | 6,185,108.15 | 6,173,899.05 | 5,959,726.588 | 5,982,862.298 | 5,961,594.925 | 5,936,840.355 | 6,023,082.165 | 6,022,607.127 | 6,019,074.273 | 6,018,228.456 | 6,024,672.678 | 6,011,232.566 | 6,028,929.702 | 6,038,968.33 | 5,763,214.09 | 5,598,589.379 | 5,578,405.937 | 5,532,560.356 | 5,474,166.14 | 5,447,574.829 | 5,323,100.543 | 5,214,338.739 | 5,298,462.17 | 5,281,407.149 | 5,082,311.757 | 4,589,952.856 | 4,599,644.492 | 3,864,384.197 | 2,613,514.99 | 2,594,014.733 | 1,395,120.79 |
Totaal activa
| 6,778,769.689 | 6,754,719.797 | 6,668,187.969 | 6,529,925.187 | 6,759,670.462 | 6,820,852.45 | 6,677,883.179 | 6,578,827.672 | 6,726,404.581 | 6,670,695.069 | 6,647,653.766 | 6,609,371.028 | 6,661,129.274 | 6,691,327.078 | 6,708,852.692 | 6,719,372.766 | 6,796,693.439 | 6,827,022.074 | 6,871,327.307 | 6,844,501.891 | 6,600,579.597 | 6,591,969.969 | 6,658,892.59 | 6,606,689.033 | 6,775,739.221 | 6,730,383.419 | 6,704,913.301 | 6,655,376.027 | 6,652,600.669 | 6,619,750.065 | 6,589,489.939 | 6,604,718.559 | 6,469,879.558 | 6,459,839.287 | 6,455,644.114 | 6,470,222.705 | 6,539,041.707 | 6,481,757.964 | 6,492,078.362 | 6,484,787.205 | 6,387,760.867 | 6,421,369.27 | 6,353,773.252 | 6,463,220.155 | 6,411,775.783 | 4,482,613.8 | 4,420,428.241 | 4,454,535.086 | 4,461,985.702 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 62,518.552 | 65,510.705 | 71,832.836 | 71,234.244 | 67,219.074 | 72,195.605 | 73,554.807 | 65,197.882 | 79,403.391 | 84,093.666 | 78,614.499 | 84,257.388 | 97,763.615 | 90,372.114 | 91,075.229 | 79,524.163 | 89,173.94 | 91,855.941 | 68,108.114 | 51,165.565 | 56,691.862 | 61,300.736 | 53,529.275 | 49,572.747 | 68,610.554 | 63,940.879 | 48,595.893 | 39,833.62 | 52,030.914 | 55,429.34 | 36,264.105 | 40,764.422 | 36,642.779 | 35,768.404 | 37,409.536 | 44,988.458 | 36,958.287 | 49,433.965 | 37,657.402 | 47,772.294 | 38,571.459 | 47,933.464 | 29,408.747 | 45,904.881 | 32,794.829 | 43,433.498 | 37,683.685 | 40,179.221 | 43,972.793 |
Kortlopende schulden
| 118,113.867 | 144,864.625 | 139,160.637 | 119,595.279 | 22,138.682 | 21,656.529 | 19,881.417 | 18,614.711 | 17,589.067 | 16,503.771 | 17,563.731 | 16,751.578 | 19,850.519 | 16,277.071 | 9,630.359 | 10,467.577 | 11,435.006 | 11,494.371 | 146,971.426 | 146,970.302 | 146,969.211 | 174,618.534 | 188,718.407 | 206,027.933 | 261,162.282 | 258,003.105 | 253,946.269 | 252,609.296 | 252,177.646 | 248,057.445 | 248,077.19 | 248,758.383 | 246,144.802 | 247,209.07 | 247,688.004 | 218,738.031 | 221,304.706 | 172,329.783 | 218,696.602 | 162,351.352 | 93,342.891 | 59,951.408 | 62,062.851 | 40,326.386 | 128,161.167 | 124,167.188 | 6,000 | 6,000 | 0 |
Belastingschulden
| 0 | 6,134.77 | 31,873.585 | 625.686 | 33,264.491 | 29,156.939 | 27,290.405 | 27,186.153 | 25,008.895 | 21,015.665 | 18,133.258 | 20,174.993 | 13,081.407 | 13,296.025 | 10,945.39 | 13,967.044 | 9,532.889 | 8,170.757 | 12,417.682 | 16,427.278 | 17,168.72 | 16,991.637 | 18,554.103 | 18,186.64 | 13,770.463 | 12,321.114 | 17,905.645 | 20,082.914 | 13,066.532 | 16,667.499 | 15,283.991 | 19,051.359 | 16,756.286 | 20,808.17 | 16,434.486 | 18,151.524 | 18,233.762 | 26,556.551 | 43,768.562 | 82,255.413 | 32,797.108 | 33,778.834 | 29,615.513 | 31,408.456 | 31,395.894 | 22,759.708 | 17,064.157 | 12,359.146 | 0 |
Uitgestelde opbrengsten
| 140,325.571 | 132,452.81 | 286,915.862 | 114,394.803 | 264,889.728 | 322,418.724 | 131,253.688 | 117,373.952 | 94,524.345 | 107,219.33 | 106,291.928 | 235,510.223 | 187,767.421 | 225,898.783 | 193,423.462 | 183,518.721 | 230,900.286 | 230,456.039 | 267,570.472 | 270,706.406 | 247,112.273 | 247,819.763 | 268,537.125 | 235,789.918 | 218,247.774 | 221,828.705 | 237,048.298 | 221,701.484 | 211,990.986 | 249,655.644 | 285,639.432 | 314,789.093 | 332,354.858 | 358,951.862 | 394,323.625 | 424,083.133 | 195,417.508 | 206,152.012 | 224,306.679 | 249,448.489 | 196,442.585 | 214,008.96 | 161,364.325 | 193,135.032 | 187,483.25 | 226,713.347 | 17,064.157 | 12,359.146 | 0 |
Overige kortlopende verplichtingen
| 518,534.289 | 542,443.646 | 374,285.786 | 523,529.356 | 453,302.763 | 420,801.316 | 570,096.674 | 567,932.846 | 570,837.321 | 542,810.757 | 536,664.138 | 435,589.417 | 499,816.356 | 495,369.949 | 445,480.761 | 468,862.299 | 408,449.776 | 432,617.009 | 424,223.811 | 471,704.604 | 225,995.807 | 255,060.637 | 210,873.318 | 270,261.301 | 217,961.649 | 269,251.294 | 268,078.863 | 255,224.855 | 261,055.143 | 213,926.274 | 179,895.149 | 160,208.716 | 180,943.863 | 154,975.354 | 147,658.207 | 168,318.308 | 190,562.834 | 158,112.873 | 188,266.546 | 178,635.684 | 461,914.781 | 306,348.757 | 314,574.352 | 304,041.865 | 262,909.154 | 123,850.21 | 143,693.741 | 142,004.293 | 129,459.537 |
Totaal kortlopende verplichtingen
| 839,492.279 | 885,271.786 | 872,195.121 | 828,753.682 | 807,550.247 | 837,072.174 | 794,786.586 | 769,119.391 | 762,354.124 | 750,627.524 | 739,134.296 | 772,108.606 | 805,197.911 | 827,917.917 | 739,609.811 | 742,372.76 | 739,959.008 | 766,423.36 | 906,873.823 | 940,546.877 | 676,769.153 | 738,799.67 | 721,658.125 | 761,651.899 | 765,982.259 | 813,023.983 | 807,669.323 | 769,369.255 | 777,254.689 | 767,068.703 | 749,875.876 | 764,520.614 | 796,086.302 | 796,904.69 | 827,079.372 | 856,127.93 | 644,243.335 | 586,028.633 | 668,927.229 | 638,207.819 | 790,271.716 | 628,242.589 | 567,410.275 | 583,408.164 | 611,348.4 | 518,164.243 | 204,441.583 | 200,542.66 | 173,432.33 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 121,832.332 | 132,214.194 | 144,513.884 | 146,772.385 | 152,205.897 | 244,122.713 | 249,247.177 | 253,019.849 | 256,626.37 | 259,922.581 | 260,499.57 | 265,064.701 | 260,566.016 | 262,688.291 | 261,941.794 | 257,659.31 | 252,234.177 | 248,923.373 | 67,509.85 | 48,843.887 | 33,945.057 | 10,150.298 | 1,997.426 | 2,496.096 | 31,360.433 | 58,532.915 | 83,723.694 | 109,505.43 | 135,761.128 | 160,794.565 | 187,102.766 | 214,754.109 | 235,291.054 | 263,755.746 | 291,404.799 | 318,383.763 | 361,560.473 | 361,580.573 | 331,340.554 | 391,802.451 | 30,469.372 | 59,631.456 | 85,205.53 | 121,320.214 | 115,303.413 | 98,503.592 | 204,281.321 | 256,946.463 | 248,237.153 |
Uitgestelde opbrengsten niet-vlottend
| 15,968.697 | 17,190.097 | 17,908.409 | 18,904.934 | 13,597.511 | 15,631.713 | 15,522.906 | 15,849.228 | 11,809.402 | 13,003.234 | 12,486.188 | 16,035.269 | 17,459.897 | 18,859.516 | 20,262.209 | 21,626.15 | 210,555.074 | 174,321.542 | 25,318.603 | 141,899.077 | 181,873.625 | 140,998.771 | 177,350.72 | 119,769.835 | 202,053.042 | 129,259.133 | 117,917.193 | 127,253.489 | 138,069.462 | 139,649.365 | 149,865.108 | 163,264.721 | 171,297.884 | 175,549.512 | 172,420.723 | 163,607.805 | 153,456.648 | 142,931.172 | 114,415.097 | 109,272.9 | 137,545.158 | 94,961.411 | 121,077.36 | 96,476.823 | 77,896.86 | 85,431.905 | 129,689.041 | 108,639.636 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,252.397 | 2,586.405 | 151.048 | 1,012.47 | 4,626.153 | 5,291.804 | 5,857.981 | 6,659.154 | 5,616.372 | 6,934.188 | 8,153.677 | 9,221.071 | 6,559.309 | 7,823.111 | 9,050.119 | 10,098.881 | 15,500.639 | 16,645.208 | 18,062.547 | 19,188.814 | 20,343.326 | 21,447.337 | 22,881.881 | 24,915.747 | 18,870.344 | 20,337.023 | 21,189.609 | 22,768.607 | 18,571.913 | 19,921.754 | 18,930.033 | 19,238.961 | 15,196.589 | 15,752.304 | 15,979.203 | 16,660.312 | 15,331.451 | 15,425.983 | 15,629.347 | 16,595.399 | 16,327.708 | 16,482.749 | 16,767.983 | 17,554.433 | 17,986.297 | 18,520.474 | 19,179.482 | 19,704.145 | 0 |
Overige niet-vlottende verplichtingen
| 881,755.821 | 880,507.346 | 868,996.79 | 808,117.391 | 900,610.937 | 900,226.31 | 812,802.638 | 808,324.694 | 839,797.176 | 825,556.228 | 805,945.723 | 773,680.633 | 845,091.847 | 814,327.806 | 809,808.846 | 809,177.63 | 717,872.883 | 712,010.967 | 863,084.848 | 704,098.405 | 709,995.56 | 707,196.551 | 702,832.987 | 698,533.448 | 700,896.82 | 687,004.416 | 684,045.677 | 678,334.011 | 684,984.003 | 664,022.218 | 663,674.749 | 662,617.788 | 659,833.306 | 660,930.025 | 663,419.828 | 665,644.148 | 668,937.498 | 666,276.601 | 654,554.712 | 642,517.817 | 641,919.362 | 631,997.721 | 628,259.886 | 616,009.47 | 527,895.136 | 395,727.016 | 493,425.083 | 490,227.583 | -248,237.153 |
Totaal niet-vlottende verplichtingen
| 1,021,809.247 | 1,032,498.042 | 1,031,570.131 | 974,807.18 | 1,071,040.498 | 1,165,272.54 | 1,083,430.702 | 1,083,852.925 | 1,113,849.32 | 1,105,416.231 | 1,087,085.158 | 1,064,001.674 | 1,129,677.069 | 1,103,698.724 | 1,101,062.968 | 1,098,561.971 | 1,196,162.773 | 1,151,901.09 | 973,975.848 | 914,030.183 | 946,157.568 | 879,792.957 | 905,063.014 | 845,715.126 | 953,180.639 | 895,133.487 | 906,876.173 | 937,861.537 | 977,386.506 | 984,387.902 | 1,019,572.656 | 1,059,875.579 | 1,081,618.833 | 1,115,987.587 | 1,143,224.553 | 1,164,296.028 | 1,199,286.07 | 1,186,214.329 | 1,115,939.71 | 1,160,188.567 | 826,261.6 | 803,073.337 | 851,310.759 | 851,360.94 | 739,081.706 | 598,182.987 | 846,574.927 | 875,517.827 | 248,237.153 |
Totaal passiva
| 1,861,301.526 | 1,917,769.828 | 1,903,765.252 | 1,803,560.862 | 1,878,590.745 | 2,002,344.714 | 1,878,217.288 | 1,852,972.316 | 1,876,203.444 | 1,856,043.755 | 1,826,219.454 | 1,836,110.28 | 1,934,874.98 | 1,931,616.641 | 1,840,672.779 | 1,840,934.731 | 1,936,121.781 | 1,918,324.45 | 1,880,849.671 | 1,854,577.06 | 1,622,926.721 | 1,618,592.627 | 1,626,721.139 | 1,607,367.025 | 1,719,162.898 | 1,708,157.47 | 1,714,545.496 | 1,707,230.792 | 1,754,641.195 | 1,751,456.605 | 1,769,448.532 | 1,824,396.193 | 1,877,705.135 | 1,912,892.277 | 1,970,303.925 | 2,020,423.958 | 1,843,529.405 | 1,772,242.962 | 1,784,866.939 | 1,798,396.386 | 1,616,533.316 | 1,431,315.926 | 1,418,721.034 | 1,434,769.104 | 1,350,430.106 | 1,116,347.23 | 1,051,016.51 | 1,076,060.487 | 1,095,452.511 |
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 | 474,065.679 | 474,065.679 | 474,065.679 | 0 | 0 |
Gewone aandelen
| 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 | 1,164,520.241 |
Ingehouden winsten
| 1,432,060.243 | 1,405,171.273 | 1,374,818.061 | 1,363,661.97 | 1,344,544.521 | 1,331,941.708 | 1,338,150.174 | 1,313,119.93 | 1,290,753.182 | 1,291,940.927 | 1,324,278.481 | 1,299,500.671 | 1,285,098.571 | 1,301,920.787 | 1,390,154.131 | 1,396,372.283 | 1,344,708.741 | 1,367,718.167 | 1,415,832.928 | 1,432,600.536 | 1,426,655.295 | 1,426,267.731 | 1,427,828.371 | 1,425,572.82 | 1,406,496.45 | 1,406,396.166 | 1,407,522.094 | 1,404,642.633 | 1,366,904.941 | 1,380,675.33 | 1,377,173.67 | 1,379,582.284 | 1,355,582.496 | 1,354,576.917 | 1,345,230.289 | 1,353,447.578 | 1,364,006.264 | 1,366,373.566 | 1,377,694.051 | 1,353,747.877 | 1,316,909.495 | 1,290,717.751 | 1,249,387.165 | 1,315,853.222 | 1,321,146.955 | -101,971.709 | -101,465.017 | -104,971.572 | -119,381.912 |
Overige gereserveerde algehele resultaten
| 388,264.373 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.374 | 388,264.374 | 388,264.374 | 388,264.373 | 388,264.374 | 388,264.374 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.374 | 388,264.373 | 388,264.375 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.373 | 388,264.372 | 388,264.372 | 388,264.372 | 388,264.372 | 388,264.372 | 388,264.372 | 388,264.372 | 388,264.372 | 388,264.372 | 388,264.372 | 388,266.188 | 388,266.187 | 380,220.431 | 388,264.371 | 388,281.07 | 388,281.068 | 388,281.069 | 394,498.093 | -474,065.679 | -474,065.679 | -474,065.679 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,921.361 | 655,904.907 | 648,928.678 | 648,928.678 | 648,928.678 | 648,928.678 | 648,928.678 | 648,928.678 | 648,928.678 | 648,930.493 | 648,928.678 | 648,928.678 | 648,928.678 | 648,928.678 | 1,043,426.769 | 1,043,426.769 | 1,043,426.769 | 1,043,426.769 | 1,043,426.769 |
Totaal eigen vermogen van aandeelhouders
| 3,640,766.218 | 3,613,877.248 | 3,583,524.036 | 3,572,367.945 | 3,553,250.497 | 3,540,647.684 | 3,546,856.15 | 3,521,825.905 | 3,499,459.158 | 3,500,646.903 | 3,532,984.456 | 3,508,206.646 | 3,493,804.546 | 3,510,626.762 | 3,598,860.106 | 3,605,078.258 | 3,553,414.717 | 3,576,424.142 | 3,624,538.905 | 3,641,306.511 | 3,635,361.27 | 3,634,973.706 | 3,636,534.346 | 3,634,278.795 | 3,615,202.425 | 3,615,102.141 | 3,616,228.068 | 3,613,348.607 | 3,575,610.915 | 3,589,381.304 | 3,585,879.644 | 3,588,271.804 | 3,557,295.787 | 3,556,290.208 | 3,546,943.58 | 3,555,160.869 | 3,565,721.371 | 3,568,088.672 | 3,571,363.401 | 3,555,462.982 | 3,518,639.484 | 3,492,447.738 | 3,451,117.153 | 3,523,800.234 | 3,529,093.965 | 2,105,975.301 | 2,106,481.993 | 2,102,975.438 | 2,088,565.098 |
Totaal eigen vermogen
| 4,917,468.163 | 4,836,949.969 | 4,764,422.717 | 4,726,364.325 | 4,881,079.717 | 4,818,507.736 | 4,799,665.891 | 4,725,855.356 | 4,850,201.137 | 4,814,651.314 | 4,821,434.312 | 4,773,260.748 | 4,726,254.294 | 4,759,710.437 | 4,868,179.913 | 4,878,438.035 | 4,860,571.658 | 4,908,697.624 | 4,990,477.636 | 4,989,924.831 | 4,977,652.876 | 4,973,377.342 | 5,032,171.451 | 4,999,322.008 | 5,056,576.323 | 5,022,225.949 | 4,990,367.805 | 4,948,145.235 | 4,897,959.474 | 4,868,293.46 | 4,820,041.407 | 4,780,322.366 | 4,592,174.423 | 4,546,947.01 | 4,485,340.189 | 4,449,798.747 | 4,695,512.302 | 4,709,515.002 | 4,707,211.423 | 4,686,390.819 | 4,771,227.551 | 4,990,053.344 | 4,935,052.218 | 5,028,451.051 | 5,061,345.677 | 3,366,266.57 | 3,369,411.731 | 3,378,474.599 | 3,366,533.191 |
Totaal passiva en aandeelhoudersvermogen
| 6,778,769.689 | 6,754,719.797 | 6,668,187.969 | 6,529,925.187 | 6,759,670.462 | 6,820,852.45 | 6,677,883.179 | 6,578,827.672 | 6,726,404.581 | 6,670,695.069 | 6,647,653.766 | 6,609,371.028 | 6,661,129.274 | 6,691,327.078 | 6,708,852.692 | 6,719,372.766 | 6,796,693.439 | 6,827,022.074 | 6,871,327.307 | 6,844,501.891 | 6,600,579.597 | 6,591,969.969 | 6,658,892.59 | 6,606,689.033 | 6,775,739.221 | 6,730,383.419 | 6,704,913.301 | 6,655,376.027 | 6,652,600.669 | 6,619,750.065 | 6,589,489.939 | 6,604,718.559 | 6,469,879.558 | 6,459,839.287 | 6,455,644.114 | 6,470,222.705 | 6,539,041.707 | 6,481,757.964 | 6,492,078.362 | 6,484,787.205 | 6,387,760.867 | 6,421,369.27 | 6,353,773.252 | 6,463,220.155 | 6,411,775.783 | 4,482,613.8 | 4,420,428.241 | 4,454,535.086 | 0 |