PT Jakarta Setiabudi Internasional Tbk
IDX:JSPT.JK
3490 (IDR) • At close November 14, 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
| 1,409,181.011 | 1,405,894.9 | 1,223,368.952 | 1,297,366.709 | 1,244,552.186 | 1,060,883.683 | 1,105,119.609 | 1,091,086.059 | 822,972.867 | 703,767.926 | 623,898.551 | 643,524.604 | 441,472.589 | 418,531.483 | 519,828.387 | 559,397.807 | 595,931.256 | 489,926.282 | 639,219.167 | 712,494.822 | 609,713.452 | 631,320.718 | 731,045.286 | 743,881.481 | 779,714.988 | 715,029.119 | 620,523.822 | 599,916.5 | 638,380.498 | 639,033.381 | 773,219.168 | 804,295.293 | 786,437.99 | 896,871.262 | 1,045,566.657 | 1,010,737.206 | 1,029,588.029 | 1,072,919.937 | 1,108,865.001 | 1,100,341.953 | 1,060,984.698 | 1,152,524.187 | 1,093,302.292 | 1,063,037.43 | 997,036.617 | 967,656.273 | 893,413.917 | 904,292.886 | 866,359.069 |
Kortetermijnbeleggingen
| 5,891.41 | 5,954.113 | 5,882.653 | 3,090.166 | 2,756.86 | -2,192,637.954 | -38,160.376 | -19,216.014 | -44,179.617 | -35,466.27 | 0 | -2,017,398.454 | -1,977,241.842 | -1,961,715.891 | -1,982,114.651 | -1,978,140.534 | -1,955,870.583 | -1,965,050.997 | -924,666.142 | 0 | 0 | 0 | -1,705,434.497 | 0 | 0 | 0 | 67,607.748 | 68,356.826 | -1,271,476.135 | 0 | 0 | 0 | 15,351.51 | -947,684.351 | -860,711.844 | -855,264.754 | -928,370.848 | -902,607.716 | -887,403.504 | -883,971.668 | -837,225.856 | 0 | 0 | -824,025.787 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,415,072.421 | 1,411,849.013 | 1,229,251.605 | 1,300,456.875 | 1,247,309.046 | 1,060,883.683 | 1,105,119.609 | 1,091,086.059 | 822,972.867 | 703,767.926 | 623,898.551 | 643,524.604 | 441,472.589 | 418,531.483 | 519,828.387 | 559,397.807 | 595,931.256 | 489,926.282 | 639,219.167 | 712,494.822 | 609,713.452 | 631,320.718 | 731,045.286 | 743,881.481 | 779,714.988 | 715,029.119 | 620,523.822 | 599,916.5 | 638,380.498 | 639,033.381 | 773,219.168 | 804,295.293 | 786,437.99 | 896,871.262 | 1,045,566.657 | 1,010,737.206 | 1,029,588.029 | 1,072,919.937 | 1,108,865.001 | 1,100,341.953 | 1,060,984.698 | 1,152,524.187 | 1,093,302.292 | 1,063,037.43 | 997,036.617 | 967,656.273 | 893,413.917 | 904,292.886 | 866,359.069 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93,702.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,696.645 | 0 | 0 | 0 | 15,799.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 112,389.684 | 100,909.663 | 114,627.546 | 104,399.193 | 113,806.654 | 92,227.516 | 106,945.409 | 117,325.936 | 124,072.927 | 137,219.796 | 178,841.019 | -0 | 183,878.415 | 193,319.791 | 178,162.314 | 178,014.021 | 0 |
Voorraad
| 367,542.886 | 362,656.908 | 400,087.671 | 387,112.955 | 392,192.319 | 396,921.257 | 449,823.322 | 442,749.019 | 439,432.664 | 518,774.998 | 513,177.176 | 503,409.359 | 523,118.118 | 517,869.231 | 518,287.089 | 523,214.509 | 548,731.379 | 537,098.937 | 532,656.414 | 533,969.771 | 458,479.203 | 456,102.131 | 457,004.044 | 450,534.874 | 400,059.554 | 396,511.261 | 356,656.646 | 349,242.213 | 335,669.431 | 10,444.844 | 9,907.485 | 10,527.852 | 375,099.871 | 11,512.567 | 10,406.958 | 11,535.547 | 11,018.668 | 9,462.593 | 9,641.894 | 10,449.687 | 8,487.264 | 190,668.9 | 199,939.404 | 10,971.573 | 228,489.604 | 229,848.469 | 230,331.517 | 242,050.898 | 14,518.076 |
Overige vlottende activa
| 183,322.822 | 182,161.682 | 145,685.648 | 139,554.81 | 144,786.857 | 153,092.38 | 119,287.294 | 132,040.53 | 127,930.866 | 115,647.716 | 99,589.914 | 101,545.7 | 158,501.029 | 158,765.727 | 159,426.73 | 117,032.701 | 197,559.448 | 175,800.6 | 189,706.518 | 179,205.047 | 258,401.321 | 221,729.586 | 212,218.879 | 196,412.592 | 214,432.988 | 185,022.779 | 166,673.672 | 131,574.038 | 270,983.062 | 565,148.436 | 514,151.13 | 180,712.991 | 245,995.484 | 238,326.816 | 226,284.015 | 494,692.448 | 224,326.323 | 169,805.604 | 182,643.242 | 175,481.496 | 196,890.801 | 82,910.698 | 91,145.905 | 223,574.23 | 108,026.795 | 91,765.676 | 79,799.003 | 77,527.199 | 0 |
Totaal vlottende activa
| 1,965,938.129 | 1,956,667.603 | 1,775,024.924 | 1,827,124.64 | 1,784,288.222 | 1,610,897.32 | 1,674,230.225 | 1,665,875.608 | 1,390,336.397 | 1,338,190.64 | 1,236,665.641 | 1,248,479.663 | 1,123,091.736 | 1,095,166.441 | 1,197,542.206 | 1,227,341.662 | 1,342,222.083 | 1,202,825.819 | 1,361,582.099 | 1,441,469.001 | 1,326,593.976 | 1,309,152.435 | 1,400,268.209 | 1,390,828.947 | 1,394,207.53 | 1,296,563.159 | 1,143,854.14 | 1,080,732.751 | 1,245,032.991 | 1,214,626.661 | 1,297,277.783 | 1,325,939.154 | 1,407,533.345 | 1,453,710.297 | 1,584,295.713 | 1,516,965.201 | 1,455,196.295 | 1,435,089.972 | 1,476,117.871 | 1,474,883.784 | 1,454,923.966 | 1,563,323.581 | 1,563,228.62 | 1,507,910.808 | 1,517,431.431 | 1,482,590.21 | 1,381,706.751 | 1,401,885.005 | 1,208,450.715 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,953,269.514 | 1,976,761.519 | 2,011,341.208 | 3,305,793.637 | 2,059,651.29 | 2,071,899.796 | 2,094,166.57 | 2,096,444.48 | 2,120,967.059 | 2,171,302.245 | 2,213,939.066 | 2,269,819.09 | 2,330,680.569 | 2,373,718.074 | 2,465,719.951 | 2,411,111.436 | 2,090,823.887 | 2,092,184.028 | 2,100,057.78 | 2,071,716.128 | 2,032,864.958 | 2,011,057.629 | 1,865,054.859 | 1,847,041.455 | 1,870,073.155 | 1,682,007.992 | 1,492,293.763 | 1,407,757.769 | 1,442,910.96 | 1,036,756.136 | 949,302.361 | 912,189.968 | 1,056,464.077 | 854,517.483 | 849,565.813 | 804,382.042 | 773,218.949 | 777,852.645 | 757,074.592 | 761,344.624 | 773,137.726 | 700,260.996 | 685,940.4 | 675,706.649 | 649,174.309 | 637,677.39 | 631,987.372 | 638,897.56 | 1,276,407.18 |
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 | 1,623.344 | 0 | 0 | 0 | 0 | 1,623.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 71,281.326 | 72,541.165 | 71,270.997 | 71,326.105 | 64,309.043 | 64,457.418 | 60,206.45 | 59,232.928 | 58,973.659 | 59,823.361 | 56,655.776 | 57,715.081 | 59,067.805 | 60,179.912 | 65,646.672 | 58,650.792 | 63,087.212 | 64,464.782 | 65,823.66 | 67,174.237 | 65,196.658 | 66,521.944 | 67,851.161 | 69,168.238 | 66,479.946 | 63,851.188 | 63,112.024 | 65,445.978 | 65,200.265 | 10,378.091 | 10,974.539 | 9,745.881 | 12,196.535 | 12,679.921 | 13,362.87 | 14,035.573 | 14,741.14 | 11,603.814 | 11,961.023 | 12,435.277 | 13,327.246 | 14,090.591 | 14,795.865 | 15,037.002 | 0 | 0 | 0 | 13,883.536 | 0 |
Goodwill en immateriële activa
| 71,281.326 | 72,541.165 | 71,270.997 | 71,326.105 | 64,309.043 | 64,457.418 | 60,206.45 | 59,232.928 | 58,973.659 | 59,823.361 | 56,655.776 | 57,715.081 | 59,067.805 | 60,179.912 | 65,646.672 | 58,650.792 | 63,087.212 | 64,464.782 | 65,823.66 | 67,174.237 | 65,196.658 | 66,521.944 | 67,851.161 | 69,168.238 | 66,479.946 | 63,851.188 | 64,735.368 | 65,445.978 | 65,200.265 | 10,378.091 | 10,974.539 | 11,369.225 | 12,196.535 | 12,679.921 | 13,362.87 | 14,035.573 | 14,741.14 | 11,603.814 | 11,961.023 | 12,435.277 | 13,327.246 | 14,090.591 | 14,795.865 | 15,037.002 | 0 | 0 | 0 | 13,883.536 | 0 |
Langetermijnbeleggingen
| 1,559.666 | 949,249.646 | 13,927.321 | 53,236.252 | 12,111.834 | 2,207,446.428 | 53,134.527 | 20,776.417 | 45,770.171 | 37,068.202 | 1,633.078 | 2,019,046.64 | 1,978,915.442 | 1,963,402.562 | 1,983,823.202 | 1,979,867.67 | 1,957,666.58 | 1,970,828.013 | 930,562.44 | 5,969.582 | 6,069.188 | 4,628.617 | 1,710,117.969 | 4,723.475 | 4,804.136 | 4,928.246 | -64,735.368 | -65,445.978 | 1,274,447.23 | 3,001.535 | 3,050.044 | 3,081.499 | -12,196.535 | 950,867.921 | 863,977.983 | 858,561.116 | 931,699.936 | 906,510.975 | 891,439.068 | 888,090.126 | 841,438.179 | 4,304.876 | 4,405.952 | 828,513.267 | 4,588.689 | 4,719.056 | 4,807.707 | 3,517.856 | 3,618.227 |
Belastingvorderingen
| 94,219.922 | 93,408.283 | 93,049.622 | 92,126.54 | 74,513.662 | 80,978.042 | 109,948.311 | 109,861.083 | 79,057.653 | 80,366.266 | 83,599.124 | 83,024.689 | 71,778.806 | 72,319.994 | 71,945.072 | 73,698.53 | 45,640.791 | 48,466.262 | 41,553.704 | 41,794.753 | 13,622.262 | 13,622.262 | 18,700.289 | 15,810.526 | 7,286.205 | 8,190.734 | 9,778.464 | 10,682.992 | 16,625.868 | 15,265.703 | 13,663.515 | 12,079.969 | 9,436.131 | 8,587.917 | 8,447.703 | 8,211.017 | 8,130.697 | 7,952.774 | 7,952.774 | 7,952.774 | 7,683.985 | 0 | 0 | 7,683.985 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2,233,470.584 | 1,308,698.424 | 2,247,545.8 | 924,211.541 | 2,221,620.666 | 6,605.762 | 2,096,928.243 | 2,131,160.024 | 2,082,759.983 | 2,043,370.747 | 2,037,748.406 | 4,453.56 | 921.934 | 934.662 | -75,142.969 | 964.47 | 3,892.947 | 2,723.549 | 1,071,133.389 | 1,963,095.014 | 1,829,388.891 | 1,733,729.558 | 13,797.603 | 1,721,024.632 | 1,541,917.806 | 1,506,655.333 | 1,628,506.408 | 1,620,915.4 | 0.123 | 1,629,180.778 | 1,638,615.622 | 1,625,578.091 | 1,367,158.887 | 514,377.579 | 479,864.641 | 469,347.522 | 496,030.746 | 470,295.193 | 448,190.801 | 431,080.078 | 439,469.113 | 1,239,644.342 | 1,219,245.516 | 393,850.774 | 1,265,563.761 | 1,338,498.698 | 1,284,052.254 | -656,298.951 | -1,280,025.407 |
Totaal niet-vlottende activa
| 4,353,801.012 | 4,400,659.037 | 4,437,134.948 | 4,446,694.075 | 4,432,206.495 | 4,431,387.446 | 4,414,384.101 | 4,417,474.932 | 4,387,528.525 | 4,391,930.821 | 4,393,575.45 | 4,434,059.06 | 4,441,364.556 | 4,470,555.204 | 4,511,991.928 | 4,524,292.898 | 4,161,111.417 | 4,178,666.634 | 4,209,130.973 | 4,149,749.714 | 3,947,141.957 | 3,829,560.01 | 3,675,521.881 | 3,657,768.326 | 3,490,561.248 | 3,265,633.493 | 3,130,578.635 | 3,039,356.161 | 2,799,184.446 | 2,694,582.243 | 2,615,606.081 | 2,564,298.752 | 2,433,059.095 | 2,341,030.821 | 2,215,219.01 | 2,154,537.27 | 2,223,821.468 | 2,174,215.401 | 2,116,618.258 | 2,100,902.88 | 2,075,056.249 | 1,958,300.806 | 1,924,387.733 | 1,920,791.677 | 1,919,326.759 | 1,980,895.144 | 1,920,847.334 | 656,298.951 | 1,280,025.407 |
Totaal activa
| 6,319,739.141 | 6,357,326.64 | 6,212,159.872 | 6,273,818.715 | 6,216,494.717 | 6,042,284.766 | 6,088,614.326 | 6,083,350.54 | 5,777,864.922 | 5,730,121.461 | 5,630,241.091 | 5,682,538.723 | 5,564,456.292 | 5,565,721.645 | 5,709,534.134 | 5,751,634.56 | 5,503,333.5 | 5,381,492.453 | 5,570,713.072 | 5,591,218.715 | 5,273,735.933 | 5,138,712.445 | 5,075,790.09 | 5,048,597.273 | 4,884,768.778 | 4,562,196.652 | 4,274,432.775 | 4,120,088.912 | 4,044,217.437 | 3,909,208.904 | 3,912,883.864 | 3,890,237.906 | 3,840,592.44 | 3,794,741.118 | 3,799,514.723 | 3,671,502.471 | 3,679,017.764 | 3,609,305.373 | 3,592,736.13 | 3,575,786.664 | 3,529,980.216 | 3,521,624.387 | 3,487,616.353 | 3,428,702.485 | 3,436,758.19 | 3,463,485.354 | 3,302,554.085 | 3,308,945.279 | 3,199,674.061 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 60,028.086 | 54,837.92 | 49,413.45 | 57,039.937 | 55,921.662 | 56,002.348 | 61,901.594 | 64,505.461 | 56,441.37 | 63,663.781 | 55,605.972 | 54,013.117 | 32,845.593 | 34,208.69 | 27,588.362 | 25,233.291 | 30,339.024 | 25,285.341 | 25,153.269 | 38,839.675 | 28,599.144 | 28,437.593 | 23,730.748 | 31,616.412 | 38,668.215 | 36,844.532 | 35,140.018 | 40,111.567 | 37,653.868 | 41,970.747 | 40,696.621 | 41,372.533 | 45,047.89 | 26,855.5 | 20,806.107 | 36,911.64 | 25,523.093 | 21,599.308 | 24,267.312 | 24,091.407 | 20,407.234 | 21,965.603 | 29,379.089 | 37,077.392 | 30,895.513 | 19,652.424 | 20,288.215 | 45,961.291 | 18,621.081 |
Kortlopende schulden
| 343,854.991 | 365,131.664 | 354,752.947 | 359,070.725 | 303,494.009 | 277,255.91 | 232,127.215 | 291,296.438 | 270,700.959 | 219,547.079 | 195,255.845 | 216,788.586 | 93,515.257 | 130,036.001 | 136,986.482 | 153,262.999 | 193,422.745 | 164,183.376 | 180,007.328 | 169,489.948 | 98,242.238 | 100,413.763 | 79,744.6 | 110,058.648 | 111,647.735 | 122,837.097 | 123,007.157 | 132,231.313 | 79,386.379 | 88,287.508 | 97,199.912 | 115,029.89 | 104,505.234 | 94,668.346 | 111,456.701 | 133,936.429 | 135,867.206 | 143,186.829 | 162,781.156 | 170,086.182 | 432,707.407 | 401,135.106 | 398,205.935 | 445,630.063 | 129,937.831 | 131,959.978 | 109,585.976 | 0 | 0 |
Belastingschulden
| 31,440.481 | 38,860.849 | 34,644.066 | 31,333.139 | 26,896.655 | 22,609.265 | 41,441.783 | 38,506.61 | 33,079.317 | 43,165.885 | 23,536.804 | 30,225.682 | 6,494.839 | 15,052.136 | 10,261.393 | 12,369.555 | 11,587.259 | 13,203.848 | 17,781.207 | 22,423.262 | 21,289.234 | 27,164.05 | 20,831.019 | 24,455.481 | 20,571.588 | 23,504.411 | 30,206.271 | 23,400.675 | 21,134.138 | 19,556.34 | 19,295.987 | 25,984.299 | 20,220.314 | 19,878.788 | 28,249.205 | 31,937.688 | 25,815.059 | 20,441.83 | 24,100.194 | 28,987.106 | 18,205.282 | 0 | 0 | 36,536.078 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 900,155.385 | 222,796.819 | 218,853.815 | 197,970.617 | 192,137.792 | 178,035.216 | 0 | 173,795.345 | 246,888.516 | 0 | 0 | 6,494.839 | 515,174.853 | 10,261.393 | 12,369.555 | 11,587.259 | 13,203.848 | 17,781.207 | 22,423.262 | 21,289.234 | 27,164.05 | 20,831.019 | 24,455.481 | 20,571.588 | 23,504.411 | 30,206.271 | 23,400.675 | 285,274.444 | 291,559.928 | 284,145.998 | 281,928.446 | 20,220.314 | 19,878.788 | 28,249.205 | 31,937.688 | 25,815.059 | 20,441.83 | 24,100.194 | 28,987.106 | 18,205.282 | 0 | 0 | 36,536.078 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 494,793.586 | 496,162.872 | 454,425.441 | 463,140.137 | 417,066.081 | 413,553.054 | 401,305.52 | 392,038.329 | 373,940.458 | 510,264.155 | 478,297.482 | 447,288.26 | 491,075.481 | 500,122.718 | 489,964.979 | 499,251.821 | 570,854.245 | 561,402.12 | 589,002.803 | 591,057.944 | 523,674.871 | 515,275.524 | 526,291.265 | 526,199.031 | 492,360.625 | 412,861.064 | 501,383.592 | 444,491.731 | 436,415.015 | 446,374.309 | 436,843.716 | 427,767.657 | 434,485.856 | 476,472.787 | 476,507.485 | 336,023.383 | 335,870.202 | 366,726.34 | 351,144.997 | 396,402.389 | 457,069.478 | 510,553.056 | 544,643.398 | 493,983.079 | 548,391.769 | 725,373.2 | 682,205.169 | 795,469.065 | 799,983.952 |
Totaal kortlopende verplichtingen
| 930,117.144 | 954,993.305 | 893,235.904 | 910,583.938 | 803,378.407 | 769,420.577 | 736,776.112 | 786,346.838 | 734,162.104 | 836,640.9 | 752,696.103 | 748,315.645 | 623,931.17 | 679,419.545 | 664,801.216 | 690,117.666 | 806,203.273 | 764,074.685 | 811,944.607 | 821,810.829 | 671,805.487 | 671,290.93 | 650,597.632 | 692,329.572 | 663,248.163 | 596,047.104 | 689,737.038 | 640,235.286 | 574,589.4 | 596,188.904 | 594,036.236 | 610,154.379 | 604,259.294 | 617,875.421 | 637,019.498 | 538,809.14 | 523,075.56 | 551,954.308 | 562,293.658 | 619,567.084 | 928,389.401 | 933,653.766 | 972,228.421 | 1,013,226.612 | 709,225.114 | 876,985.601 | 812,079.36 | 841,430.356 | 818,605.033 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,360,844.347 | 2,616,264.273 | 2,570,175.26 | 2,601,982.412 | 2,440,197.46 | 2,313,244.448 | 2,421,696.051 | 2,432,184.234 | 2,178,075.826 | 2,180,581.132 | 2,075,903.408 | 2,027,754.921 | 1,961,078.153 | 1,821,261.355 | 1,863,051.435 | 1,769,438.07 | 1,413,650.634 | 1,260,332.103 | 1,442,146.377 | 1,254,450.904 | 1,156,822.165 | 1,091,523.134 | 1,014,171.571 | 958,181.853 | 913,722.685 | 726,060.681 | 607,134.151 | 524,098.843 | 567,884.11 | 474,451.353 | 515,300.86 | 474,790.758 | 492,144.239 | 520,722.866 | 515,958.582 | 526,515.249 | 583,295.033 | 541,310.677 | 530,770.987 | 511,370.838 | 233,817.667 | 282,423.013 | 263,468.107 | 257,560.385 | 559,374.875 | 489,166.939 | 519,083.274 | 552,001.797 | 551,130.255 |
Uitgestelde opbrengsten niet-vlottend
| 97,492.682 | 304,950.245 | 74,372.429 | 296,510.871 | 120,492.824 | 118,176.107 | 117,345.39 | 111,762.999 | 99,818.824 | 101,160.944 | 94,226.853 | 97,604.527 | 116,871.221 | 112,000.07 | 120,181.306 | 124,715.034 | 137,753.404 | 64,706.602 | 65,989.423 | 66,974.969 | 75,294.676 | 63,218.992 | 57,381.394 | 55,362.554 | 68,195.002 | 60,230.608 | 57,930.683 | 50,434.465 | 46,862.237 | 8,975.083 | 8,975.083 | 8,975.083 | 54,538.413 | 49,921.905 | 45,432.517 | 41,338.982 | 48,345.29 | 43,752.008 | 43,638.876 | 43,261.629 | 38,395.104 | 0 | 0 | 36,651.658 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,708.669 | 3,085.819 | 2,708.669 | 2,708.669 | 3,347.702 | 3,761.101 | 4,148.848 | 4,323.929 | 3,825.132 | 4,199.592 | 4,388.167 | 4,757.75 | 4,623.443 | 5,013.439 | 5,809.314 | 5,809.314 | 7,767.095 | 7,964.826 | 8,595.19 | 8,548.646 | 15,998.082 | 13,596.112 | 10,357.155 | 10,696.269 | 10,326.946 | 10,886.736 | 11,412.947 | 11,625.647 | 11,571.272 | 11,600.22 | 11,645.967 | 11,419.746 | 10,467.772 | 10,251.855 | 10,182.047 | 9,988.103 | 9,492.152 | 9,142.438 | 9,142.438 | 9,142.438 | 7,314.261 | 0 | 0 | 7,314.261 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 40,448.118 | 42,394.464 | 44,695.326 | 43,087.625 | 46,833.192 | 48,556.162 | 47,905.144 | 163,571.229 | 64,044.066 | 169,014.855 | 70,628.346 | 95,473.85 | 122,746.386 | 131,760.107 | 137,169.1 | 144,976.876 | 151,897.309 | 162,533.339 | 133,455.45 | 135,283.519 | 90,934.981 | 90,720.971 | 97,062.582 | 95,213.271 | 109,105.908 | 107,666.275 | 110,696.926 | 108,614.218 | 95,648.904 | 132,044.26 | 93,197.788 | 93,468.203 | 81,454.477 | 81,185.399 | 139,219.919 | 135,790.067 | 142,119.37 | 137,010.785 | 137,476.8 | 137,099.553 | 133,870.543 | 132,256.607 | 131,455.077 | 121,919.59 | 113,486.913 | 114,935.423 | 105,075.933 | -552,001.797 | -551,130.255 |
Totaal niet-vlottende verplichtingen
| 2,501,493.816 | 2,755,354.39 | 2,691,951.684 | 2,725,435.762 | 2,610,871.178 | 2,483,737.818 | 2,591,095.433 | 2,595,755.463 | 2,345,763.848 | 2,349,595.987 | 2,245,146.774 | 2,225,591.048 | 2,205,319.203 | 2,070,034.971 | 2,126,211.155 | 2,044,939.294 | 1,711,068.442 | 1,495,536.87 | 1,650,186.44 | 1,465,258.038 | 1,339,049.904 | 1,259,059.209 | 1,178,972.702 | 1,119,453.947 | 1,101,350.541 | 904,844.3 | 787,174.707 | 694,773.173 | 721,966.523 | 627,070.916 | 629,119.698 | 629,003.122 | 638,604.901 | 662,082.025 | 655,178.501 | 662,305.316 | 725,414.403 | 678,321.462 | 668,247.787 | 648,470.391 | 367,688.211 | 414,679.619 | 394,923.184 | 379,479.975 | 672,861.788 | 604,102.362 | 624,159.207 | 552,001.797 | 551,130.255 |
Totaal passiva
| 3,431,610.96 | 3,710,347.695 | 3,585,187.588 | 3,636,019.7 | 3,414,249.585 | 3,253,158.395 | 3,327,871.545 | 3,382,102.301 | 3,079,925.952 | 3,186,236.887 | 2,997,842.877 | 2,973,906.693 | 2,829,250.373 | 2,749,454.516 | 2,791,012.371 | 2,735,056.96 | 2,517,271.715 | 2,259,611.555 | 2,462,131.047 | 2,287,068.867 | 2,010,855.391 | 1,930,350.139 | 1,829,570.334 | 1,811,783.519 | 1,764,598.704 | 1,500,891.404 | 1,476,911.745 | 1,335,008.459 | 1,296,555.923 | 1,223,259.82 | 1,223,155.934 | 1,239,157.501 | 1,242,864.195 | 1,279,957.446 | 1,292,197.999 | 1,201,114.456 | 1,248,489.963 | 1,230,275.77 | 1,230,541.445 | 1,268,037.475 | 1,296,077.611 | 1,348,333.385 | 1,367,151.605 | 1,392,706.587 | 1,382,086.902 | 1,481,087.963 | 1,436,238.567 | 1,500,018.746 | 1,488,049.502 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 587.476 | 2,506.094 | 330,700.652 | 6,743.736 | 9,053.108 | 11,381.754 | 13,901.008 | 16,427.711 | 19,144.006 | 21,613.373 | 24,741.74 | 367,681.057 | 368,812.74 | 347,907.261 | 348,922.943 | 331,498.316 | 331,498.316 | 331,498.316 | 331,498.316 | 332,664.705 | 332,738.741 | 332,738.741 | 332,738.741 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 341,405.522 | 0 | 0 | 341,405.522 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 | 1,159,368 |
Ingehouden winsten
| 1,565,660.271 | 1,126,274.64 | 1,342,736.975 | 1,128,747.569 | 1,218,942.342 | 1,209,942.431 | 1,198,954.992 | 1,161,074.013 | 1,177,492.97 | 1,096,986.391 | 1,154,168.371 | 1,205,967.531 | 1,226,833.5 | 1,281,341.295 | 1,348,707.245 | 1,412,039.86 | 1,398,349.233 | 1,488,600.373 | 1,467,021.529 | 1,577,858.961 | 1,528,208.558 | 1,482,464.457 | 1,519,082.664 | 1,508,224.655 | 1,419,213.428 | 1,384,267.437 | 1,270,237.094 | 1,245,517.808 | 1,218,682.473 | 1,183,671.549 | 1,198,096.21 | 1,168,738.808 | 1,134,445.3 | 1,098,613.428 | 1,112,667.367 | 1,085,437.382 | 1,049,611.061 | 1,005,331.559 | 995,518.714 | 944,873.524 | 870,300.86 | 831,497.906 | 779,995.815 | 721,499.402 | 723,773.499 | 673,493.274 | 628,507.1 | 585,943.297 | 508,629.794 |
Overige gereserveerde algehele resultaten
| 0 | 8,812.421 | 5,772.111 | 3,449.685 | 866.498 | -587.476 | -2,506.094 | -330,700.652 | -6,743.736 | -9,053.108 | -11,381.754 | -13,901.008 | -16,427.711 | -19,144.006 | -21,613.373 | -24,741.74 | -367,681.057 | -368,812.74 | -347,907.261 | -348,922.943 | -331,498.316 | -331,498.316 | -331,498.316 | -331,498.316 | -332,664.705 | -332,738.741 | -332,738.741 | -332,738.741 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -341,405.522 | -355,721.888 | -355,721.888 | -355,721.888 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -573,771.068 | -576,147.28 | -584,959.701 | -584,959.701 | -361,197.103 | -361,784.579 | -363,703.197 | -319,100.652 | -367,940.839 | -370,250.211 | -372,578.857 | -375,098.111 | -377,624.814 | -380,341.109 | -382,810.476 | -385,938.843 | -728,878.16 | -730,009.843 | -709,104.364 | -710,120.046 | -692,695.419 | -692,695.419 | -692,695.419 | -692,695.419 | -693,861.808 | -693,935.844 | -693,935.844 | -693,935.844 | -702,602.625 | -341,405.522 | -341,405.522 | -702,602.625 | -702,602.625 | -702,602.625 | -334,805.522 | -341,405.522 | -334,805.522 | -334,805.522 | -335,805.522 | -335,970.536 | -335,805.522 | 0 | 0 | -338,007.408 | 14,316.366 | 14,316.366 | 14,316.366 | -341,405.522 | -1,667,997.794 |
Totaal eigen vermogen van aandeelhouders
| 2,151,257.203 | 1,933,257.958 | 1,922,917.385 | 1,930,368.151 | 2,064,697.352 | 2,054,243.467 | 2,041,337.41 | 2,001,341.361 | 2,000,487.484 | 1,917,671.533 | 1,972,524.867 | 2,021,804.773 | 2,039,516.605 | 2,091,308.105 | 2,156,204.688 | 2,216,408.936 | 2,201,636.176 | 2,289,755.633 | 2,289,082.268 | 2,398,904.018 | 2,366,678.242 | 2,320,934.141 | 2,356,552.348 | 2,345,694.339 | 2,255,516.723 | 2,220,496.696 | 2,105,466.353 | 2,080,747.067 | 2,045,244.951 | 2,001,634.027 | 2,016,058.688 | 1,986,701.286 | 1,960,007.778 | 1,916,575.906 | 1,930,629.845 | 1,903,399.86 | 1,867,573.538 | 1,823,294.036 | 1,813,481.192 | 1,762,836.002 | 1,688,263.338 | 1,649,460.384 | 1,597,958.293 | 1,539,461.879 | 1,541,735.976 | 1,491,455.752 | 1,446,469.578 | 1,403,905.775 | 1,667,997.794 |
Totaal eigen vermogen
| 2,888,128.181 | 2,646,978.945 | 2,626,972.284 | 2,637,799.015 | 2,802,245.132 | 2,789,126.371 | 2,760,742.781 | 2,701,248.239 | 2,697,938.97 | 2,543,884.574 | 2,632,398.214 | 2,708,632.03 | 2,735,205.919 | 2,816,267.129 | 2,918,521.763 | 3,016,577.6 | 2,986,061.785 | 3,121,880.898 | 3,108,582.025 | 3,304,149.848 | 3,262,880.542 | 3,208,362.306 | 3,246,219.756 | 3,236,813.754 | 3,120,170.074 | 3,061,305.248 | 2,797,521.03 | 2,785,080.453 | 2,747,661.514 | 2,685,949.084 | 2,689,727.93 | 2,651,080.405 | 2,597,728.245 | 2,514,783.672 | 2,507,316.724 | 2,470,388.015 | 2,430,527.801 | 2,379,029.603 | 2,362,194.685 | 2,307,749.189 | 2,233,902.604 | 2,173,291.002 | 2,120,464.747 | 2,035,995.898 | 2,054,671.288 | 1,982,397.39 | 1,866,315.518 | 1,808,926.533 | 1,667,997.794 |
Totaal passiva en aandeelhoudersvermogen
| 6,319,739.141 | 6,357,326.64 | 6,212,159.872 | 6,273,818.715 | 6,216,494.717 | 6,042,284.766 | 6,088,614.326 | 6,083,350.54 | 5,777,864.922 | 5,730,121.461 | 5,630,241.091 | 5,682,538.723 | 5,564,456.292 | 5,565,721.645 | 5,709,534.134 | 5,751,634.56 | 5,503,333.5 | 5,381,492.453 | 5,570,713.072 | 5,591,218.715 | 5,273,735.933 | 5,138,712.445 | 5,075,790.09 | 5,048,597.273 | 4,884,768.778 | 4,562,196.652 | 4,274,432.775 | 4,120,088.912 | 4,044,217.437 | 3,909,208.904 | 3,912,883.864 | 3,890,237.906 | 3,840,592.44 | 3,794,741.118 | 3,799,514.723 | 3,671,502.471 | 3,679,017.764 | 3,609,305.373 | 3,592,736.13 | 3,575,786.664 | 3,529,980.216 | 3,521,624.387 | 3,487,616.353 | 3,428,702.485 | 3,436,758.19 | 3,463,485.354 | 3,302,554.085 | 0 | 0 |