PT Resource Alam Indonesia Tbk
IDX:KKGI.JK
555 (IDR) • At close November 12, 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 | 2011 Q4 | 2011 Q3 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 76.945 | 76.622 | 55.995 | 45.098 | 51.975 | 55.736 | 59.032 | 43.517 | 28.833 | 34.706 | 25.749 | 27.859 | 19.584 | 15.191 | 8.434 | 5.261 | 8.548 | 13.71 | 7.535 | 8.63 | 5.128 | 2.165 | 7.559 | 3.545 | 4.044 | 6.048 | 14.867 | 18.011 | 14.833 | 12.696 | 20.948 | 13.226 | 8.561 | 10.521 | 8.107 | 6.716 | 4.605 | 2.276 | 3.373 | 2.649 | 2.893 | 9.054 | 9.459 | 8.578 | 2.548 | 4.98 | 6.424 | 7.654 | 11.383 | 23.662 | 47.814 | 36.568 | 14.49 |
Kortetermijnbeleggingen
| 3.303 | 0.01 | 0.01 | -39.894 | -39.514 | -41.679 | 0 | 0 | 0 | 0 | 0 | -40.763 | -39.443 | -38.072 | -37.297 | -36.019 | -35.932 | -37.717 | -38.688 | -44.267 | -36.325 | -41.276 | 3.834 | 3.747 | 3.627 | 3.734 | 3.883 | -23.634 | -23.309 | -24.14 | -23.648 | -23.511 | -25.137 | -24.986 | -24.288 | -23.088 | -24.406 | -29.171 | -29.019 | -24.827 | -8.885 | -8.428 | -7.773 | -7.347 | -10.917 | -9.329 | -7.008 | -6.866 | 0.496 | 0.504 | 0.414 | 0 | 3.67 |
Liquide middelen en kortetermijnbeleggingen
| 80.248 | 76.622 | 55.995 | 45.098 | 51.975 | 55.736 | 59.032 | 43.517 | 28.833 | 34.706 | 25.749 | 27.859 | 19.584 | 15.191 | 8.434 | 5.261 | 8.548 | 13.71 | 7.535 | 8.63 | 5.128 | 2.165 | 7.559 | 3.545 | 4.044 | 6.048 | 14.867 | 18.011 | 14.833 | 12.696 | 20.948 | 13.226 | 8.561 | 10.521 | 8.107 | 6.716 | 4.605 | 2.276 | 3.373 | 2.649 | 2.893 | 9.054 | 9.459 | 8.578 | 2.548 | 4.98 | 6.424 | 7.654 | 11.879 | 24.166 | 48.228 | 36.568 | 14.49 |
Nettovorderingen
| 21.615 | 26.438 | 34.929 | 27.775 | 15.546 | 27.723 | 11.189 | 14.16 | 238,557 | 143,873 | 247,308 | 49,584 | 27,297 | 1.617 | 4.273 | 3.017 | 2.6 | 2.474 | 4.747 | 4.835 | 4.066 | 5.723 | 3.834 | 3.747 | 3.627 | 3.734 | 3.883 | 5.291 | 0.841 | 9.603 | 5.646 | 5.259 | 6.072 | 3.71 | 7.185 | 8.117 | 6.438 | 4.979 | 10.348 | 4.334 | 7.767 | 9.945 | 15.137 | 9.526 | 16.367 | 21.102 | 17.643 | 17.262 | -0 | 0 | -0 | 0 | 0 |
Voorraad
| 14.287 | 12.023 | 17.921 | 18.876 | 16.612 | 11.834 | 15.184 | 17.627 | 15.856 | 14.431 | 11.219 | 8.411 | 6.889 | 8.328 | 8.261 | 6.33 | 5.848 | 7.728 | 9.009 | 9.132 | 13.05 | 8.684 | 12.146 | 11.065 | 10.499 | 10.537 | 5.565 | 5.472 | 8.401 | 5.697 | 5.935 | 8.224 | 6.775 | 9.231 | 8.89 | 6.409 | 9.191 | 9.598 | 6.553 | 8.642 | 7.22 | 8.625 | 8.376 | 9.68 | 11.729 | 7.924 | 4.323 | 10.682 | 9.579 | 13.203 | 7.618 | 8.076 | 5.873 |
Overige vlottende activa
| 18.494 | 22.831 | 23.552 | 24.712 | 29.221 | 26.406 | 19.384 | 17.88 | -238,526.514 | 22.219 | 25.898 | 0.5 | 15.872 | 15.871 | 19.485 | 21.495 | 19.475 | 20.324 | 19.856 | 21.436 | 21.136 | 22.111 | 10.764 | 10.807 | 17.122 | 13.01 | 8.812 | 16.728 | 10.895 | 20.542 | 17.338 | 18.081 | 19.394 | 15.972 | 21.304 | 25.483 | 18.519 | 17.985 | 21.396 | 28.437 | 27.571 | 27.985 | 31.661 | 30.302 | 35.755 | 39.773 | 34.082 | 30.09 | 33.767 | 25.113 | 26.786 | 41.571 | 26.794 |
Totaal vlottende activa
| 134.644 | 137.915 | 132.398 | 116.461 | 113.355 | 121.699 | 104.789 | 93.184 | 75.175 | 71.355 | 62.866 | 50.212 | 42.345 | 39.391 | 36.18 | 33.085 | 33.871 | 41.763 | 36.399 | 39.197 | 39.314 | 32.96 | 34.303 | 29.164 | 35.293 | 33.329 | 33.127 | 40.211 | 34.128 | 38.935 | 44.221 | 39.531 | 34.73 | 35.724 | 38.301 | 38.609 | 32.316 | 29.859 | 31.322 | 39.728 | 37.684 | 45.663 | 49.496 | 48.56 | 50.032 | 52.677 | 44.829 | 48.427 | 55.225 | 62.482 | 82.631 | 86.215 | 47.156 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 43.241 | 40.098 | 40.206 | 40.448 | 40.296 | 37.22 | 37.119 | 34.384 | 36.761 | 37.062 | 37.907 | 37.571 | 33.976 | 34.027 | 34.228 | 35.45 | 36.774 | 38.745 | 36.129 | 40.476 | 46.743 | 46.144 | 45.324 | 44.014 | 48.782 | 41.941 | 40.793 | 39.052 | 36.518 | 35.244 | 34.494 | 33.765 | 34.279 | 33.704 | 33.25 | 32.729 | 32.04 | 33.546 | 33.447 | 34.577 | 50.59 | 50.578 | 51.419 | 48.847 | 46.198 | 49.883 | 48.901 | 45.819 | 27.382 | 10.066 | 9.358 | 9.281 | 9.888 |
Goodwill
| 1.271 | 1.271 | 1.271 | 1.256 | 1.277 | 1.244 | 1.246 | 1.231 | 1.271 | 1.271 | 1.271 | 1.357 | 1.271 | 1.271 | 1.271 | 1.373 | 1.271 | 1.271 | 1.271 | 1.393 | 1.271 | 1.271 | 1.271 | 1.337 | 1.31 | 1.353 | 1.411 | 1.429 | 1.436 | 1.453 | 1.453 | 1.441 | 3.504 | 3.504 | 3.504 | 3.504 | 3.804 | 3.804 | 0 | 3.886 | 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 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.005 | 0.006 | 0.006 | 0.004 | 0.005 | 0 | 0 | 0.002 | 0.003 | 0.005 | 0.006 | 0.007 | 0.022 | 0.026 | 0.031 | 0.036 | 0.041 | 0.047 | 0.048 | 0.054 | 0.069 | 0.075 | 0.08 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1.271 | 1.271 | 1.271 | 1.256 | 1.277 | 1.244 | 1.246 | 1.231 | 1.271 | 1.271 | 1.271 | 1.357 | 1.271 | 1.271 | 1.272 | 1.373 | 1.273 | 1.273 | 1.273 | 1.395 | 1.274 | 1.275 | 1.275 | 1.341 | 1.314 | 1.358 | 1.417 | 1.435 | 1.441 | 1.458 | 1.453 | 1.441 | 3.506 | 3.507 | 3.509 | 3.51 | 3.812 | 3.826 | 0.026 | 0.031 | 0.036 | 0.041 | 0.047 | 0.048 | 0.054 | 0.069 | 0.075 | 0.08 | 19.134 | 17.889 | 0 | 0 | 3.669 |
Langetermijnbeleggingen
| -2.092 | 1.184 | 1.087 | 41.18 | 40.846 | 42.909 | 1.081 | 0.98 | 1.031 | 0.921 | 0.786 | 41.512 | 40.149 | 38.701 | 37.918 | 36.712 | 36.731 | 38.536 | 39.39 | 44.277 | 36.453 | 41.475 | -3.634 | -3.621 | -3.505 | -3.606 | -3.783 | 23.64 | 23.41 | 24.447 | 23.655 | 23.517 | 25.144 | 24.994 | 24.488 | 23.096 | 24.412 | 29.224 | 29.039 | 24.848 | 9.405 | 8.894 | 8.255 | 7.905 | 11.474 | 9.891 | 7.553 | 7.406 | 0.026 | 0.027 | 0 | 0 | -3.669 |
Belastingvorderingen
| 1.021 | 0.975 | 1.131 | 1.146 | 1.02 | 1.038 | 1.037 | 1.014 | 1.449 | 1.469 | 1.497 | 1.502 | 1.989 | 1.975 | 1.97 | 1.998 | 0.906 | 0.923 | 0.872 | 0.935 | 0.631 | 0.631 | 0.632 | 0.627 | 0.489 | 0.498 | 0.511 | 0.515 | 0.255 | 0.257 | 0.256 | 0.252 | 0.458 | 0.574 | 0.418 | 0.408 | 0.534 | 0.523 | 0.358 | 0.182 | 0.454 | 0.463 | 0.494 | 0.479 | 0.508 | 0.497 | 0.385 | 0.385 | 0.469 | 0.438 | 0.416 | 0.244 | 0.26 |
Overige niet-vlottende activa
| 45.485 | 36.981 | 39.179 | 0.045 | 0.044 | 0.033 | 41.235 | 39.392 | 40.284 | 40.498 | 41.706 | 0.029 | 0.069 | 0.068 | 0.068 | 0.07 | 0.068 | 0.072 | 0.063 | 0.075 | 0.141 | 0.074 | 45.641 | 45.742 | 26.86 | 28.505 | 29.341 | 0.201 | 0.201 | 0.201 | 0.201 | 0.204 | 0.203 | 0.204 | 0.202 | 0.189 | 0.181 | 0.128 | 0.174 | 0.203 | 0.041 | 0.408 | 0.119 | 0.248 | 1.482 | 1.395 | 1.395 | 1.685 | 2.37 | 9.007 | 15.555 | 6.623 | 0.534 |
Totaal niet-vlottende activa
| 88.927 | 80.509 | 82.874 | 84.075 | 83.484 | 82.443 | 81.718 | 77.001 | 80.796 | 81.221 | 83.167 | 81.97 | 77.455 | 76.043 | 75.456 | 75.603 | 75.752 | 79.55 | 77.727 | 87.157 | 85.242 | 89.599 | 89.239 | 88.102 | 73.94 | 68.696 | 68.278 | 64.843 | 61.824 | 61.607 | 60.059 | 59.178 | 63.59 | 62.984 | 61.868 | 59.933 | 60.979 | 67.248 | 63.044 | 59.84 | 60.526 | 60.383 | 60.334 | 57.528 | 59.716 | 61.735 | 58.308 | 55.375 | 49.382 | 37.426 | 25.328 | 16.147 | 10.683 |
Totaal activa
| 223.571 | 218.424 | 215.273 | 200.537 | 196.839 | 204.142 | 186.507 | 170.185 | 155.971 | 152.577 | 146.032 | 132.182 | 119.8 | 115.433 | 111.636 | 108.688 | 109.623 | 121.313 | 114.127 | 126.355 | 124.556 | 122.558 | 123.542 | 117.265 | 109.233 | 102.026 | 101.405 | 105.054 | 95.953 | 100.542 | 104.281 | 98.709 | 98.321 | 98.708 | 100.169 | 98.542 | 93.295 | 97.107 | 94.365 | 99.569 | 98.211 | 106.046 | 109.83 | 106.088 | 109.748 | 114.412 | 103.137 | 103.802 | 104.607 | 99.908 | 107.959 | 102.362 | 57.839 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17.032 | 16.822 | 25.233 | 30.21 | 25.099 | 23.047 | 15.338 | 19.082 | 18.154 | 17.466 | 13.478 | 7.745 | 7.589 | 9.548 | 8.45 | 5.151 | 7.429 | 9.895 | 10.352 | 9.871 | 11.594 | 11.308 | 15.581 | 13.501 | 9.102 | 5.501 | 2.558 | 6.284 | 4.519 | 5.592 | 4.408 | 4.362 | 4.483 | 7.326 | 9.118 | 7.48 | 7.93 | 7.92 | 10.139 | 10.388 | 10.891 | 12.209 | 15.297 | 14.186 | 16.956 | 13.381 | 11.016 | 13.005 | 12.804 | 17.459 | 11.053 | 5.335 | 9.96 |
Kortlopende schulden
| 3.686 | 1.734 | 2.401 | 2.697 | 1.128 | 0.715 | 1.083 | 1.308 | 0.641 | 0.692 | 1.132 | 1.38 | 0.404 | 0.598 | 1.132 | 2.135 | 0.803 | 1.485 | 1.889 | 2.324 | 0.648 | 1.272 | 0.529 | 0.969 | 0.018 | 0.007 | 0.14 | 0.142 | 0.015 | 0.032 | 0.072 | 0.123 | 0.041 | 0.239 | 0.382 | 0.389 | 0.159 | 0.292 | 0.442 | 0.539 | 0.043 | 0.063 | 0.027 | 0.33 | 0.035 | 0.17 | 0.337 | 0.448 | 0.633 | 0.871 | 0.866 | 14.281 | 0.616 |
Belastingschulden
| 11.78 | 10.077 | 7.558 | 4.019 | 3.84 | 7.994 | 12.996 | 11.068 | 6.476 | 5.145 | 10.357 | 8.576 | 4.025 | 1.59 | 0.899 | 0.371 | 0.066 | 0.207 | 1.036 | 1.216 | 0.255 | 1.058 | 0.473 | 2.315 | 0.108 | 0.041 | 2.362 | 2.829 | 1.234 | 2.117 | 3.869 | 2.602 | 1.489 | 1.08 | 1.203 | 1.284 | 0.155 | 0.229 | 0.157 | 2.439 | 0.179 | 0.186 | 0.594 | 1.193 | 0.241 | 0.176 | 0.535 | 1.409 | 0.418 | 0.168 | 8.112 | 10.071 | 4.243 |
Uitgestelde opbrengsten
| 13.101 | -1.169 | -1.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.253 | 2.91 | 2.212 | 1.728 | 1.349 | 1.545 | 2.205 | 2.592 | 0.255 | 1.058 | 0.473 | 2.592 | 0.108 | 1.113 | 3.204 | 4.056 | 2.038 | 3.036 | 4.632 | 3.612 | 2.851 | 4.037 | 4.339 | 5.433 | 2.951 | 3.179 | 4.253 | 7.608 | -0.043 | -0.063 | -0.027 | 6.673 | 2.954 | 12.894 | 6.291 | 7.811 | 6.726 | 4.534 | 8.112 | 10.071 | 4.243 |
Overige kortlopende verplichtingen
| -20.686 | 7.018 | -15.395 | -18.222 | -16.137 | -8.182 | -9.654 | -14.473 | -13.934 | -9.963 | -10.268 | -4.687 | -9.364 | -9.656 | -7.645 | -3.692 | -4.959 | -9.132 | -10.109 | -7.842 | -9.969 | -10.404 | -13.337 | -13.15 | -7.632 | -4.906 | -4.019 | -8.238 | -4.874 | -6.004 | -6.516 | -5.301 | -4.291 | -6.752 | -8.701 | -4.672 | -4.027 | -4.046 | -6.184 | -7.797 | -0.489 | -3.246 | -4.61 | -8.58 | -13.093 | -8.495 | -7.441 | -10.814 | -9.033 | -13.369 | -9.935 | -15.394 | -10.176 |
Totaal kortlopende verplichtingen
| 41.944 | 51.304 | 43.581 | 48.914 | 39.03 | 46.62 | 35.1 | 36.066 | 29.492 | 30.807 | 28.177 | 20.759 | 14.496 | 14.537 | 13.497 | 10.844 | 12.117 | 13.896 | 15.723 | 18.033 | 14.377 | 15.6 | 19.301 | 19.729 | 10.806 | 7.258 | 6.804 | 11.357 | 7.45 | 10.364 | 10.874 | 9.758 | 9.056 | 13.256 | 15.459 | 17.395 | 15.097 | 15.493 | 18.946 | 23.566 | 21.472 | 21.359 | 26.578 | 27.987 | 24.048 | 31.507 | 21.755 | 24.865 | 24.353 | 27.122 | 29.261 | 29.7 | 18.844 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.803 | 2.984 | 2.568 | 2.622 | 4.723 | 1.923 | 1.92 | 1.935 | 2.946 | 3.246 | 3.294 | 3.309 | 4.671 | 4.683 | 4.567 | 4.086 | 6.023 | 5.394 | 5.359 | 5.516 | 7.776 | 6.562 | 7.182 | 6.867 | 6.871 | 4.997 | 2.691 | 1.188 | 1.06 | 0.581 | 0.311 | 0.298 | 0.439 | 1.784 | 1.916 | 0.113 | 0.436 | 0.436 | 0.416 | 0.464 | 0.977 | 1.087 | 0.79 | 0.528 | 0.797 | 0.864 | 0.013 | 0.013 | 0.026 | 0 | 0.528 | 1.306 | 0.753 |
Uitgestelde opbrengsten niet-vlottend
| 2.167 | 8.319 | 8.901 | 8.823 | 0.286 | 0.264 | 0 | 0.156 | 0.317 | 0.415 | 0.454 | 0.456 | 0 | 0 | 0 | 0.018 | 8.398 | 0.65 | 0.361 | 0.408 | 8.008 | 7.96 | 7.893 | 0.163 | 0.707 | 0.7 | 0.71 | 0.758 | 0.758 | 1.253 | 1.285 | 1.298 | 1.237 | 1.182 | 1.167 | 1.146 | 1.079 | 1.286 | 1.301 | 1.335 | 1.373 | 1.355 | 1.68 | 2.65 | 6.104 | 6.041 | 1.75 | 2.139 | 0 | 0 | 2.577 | 0 | 2.779 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.094 | 0.086 | 0.09 | 0.092 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 8.326 | 0 | 0 | 0 | 8.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.004 | 0.004 | 0.004 | 0.435 | 0.611 | -0.064 | -1.078 | -2.752 | -2.58 | 1.728 | 1.346 | 0 | 0 | 0 | 0 | -2.779 |
Overige niet-vlottende verplichtingen
| 9.651 | 0.849 | 0.806 | 0.745 | 9.308 | 9.354 | 9.308 | 9.086 | 8.569 | 8.755 | 8.769 | 0.412 | 9.26 | 9.365 | 9.223 | 0.52 | 0.548 | 8.533 | 8.479 | 9.014 | 2.935 | 2.761 | 3.774 | 3.799 | 3.796 | 2.94 | 2.254 | 3.13 | 2.841 | 2.751 | 2.763 | 2.944 | 3.145 | 1.182 | 1.167 | 3.124 | 4.028 | 5.182 | 1.882 | 2.005 | 1.373 | 1.355 | 1.68 | 2.65 | 6.104 | 6.041 | 1.75 | 2.139 | 8.155 | 5.687 | 3.043 | 4.289 | 4.581 |
Totaal niet-vlottende verplichtingen
| 12.716 | 12.238 | 12.364 | 12.282 | 14.32 | 11.544 | 11.231 | 11.18 | 11.833 | 12.417 | 12.517 | 12.503 | 13.932 | 14.048 | 13.79 | 13.594 | 14.969 | 14.577 | 14.2 | 14.938 | 18.719 | 17.283 | 18.849 | 10.83 | 11.374 | 8.638 | 5.655 | 5.076 | 4.659 | 4.585 | 4.36 | 4.541 | 4.824 | 4.149 | 4.251 | 4.385 | 5.546 | 6.908 | 3.603 | 3.808 | 4.158 | 4.408 | 4.087 | 4.75 | 10.252 | 10.366 | 5.24 | 5.638 | 8.181 | 5.687 | 6.149 | 5.595 | 5.334 |
Totaal passiva
| 54.66 | 63.542 | 55.946 | 61.196 | 53.35 | 58.164 | 46.331 | 47.246 | 41.325 | 43.223 | 40.694 | 33.262 | 28.428 | 28.585 | 27.287 | 24.438 | 27.086 | 28.473 | 29.922 | 32.971 | 33.096 | 32.883 | 38.15 | 30.558 | 22.18 | 15.896 | 12.459 | 16.434 | 12.11 | 14.949 | 15.233 | 14.299 | 13.88 | 17.405 | 19.711 | 21.78 | 20.643 | 22.401 | 22.549 | 27.374 | 25.63 | 25.766 | 30.665 | 32.737 | 34.3 | 41.873 | 26.995 | 30.503 | 32.535 | 32.809 | 35.41 | 35.295 | 24.178 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0.901 | 0.901 | 43.881 | 44.348 | 42.192 | 42.358 | 45.522 | 43.169 | 41.201 | 38.445 | 38.032 | 38.29 | 39.228 | 39.694 | 38.011 | 40.494 | 38.61 | 43.833 | 39.009 | 39.603 | 39.514 | 39.758 | 40.198 | 41.287 | 40.193 | 38.777 | 38.293 | 38.112 | 37.69 | 37.707 | 38.015 | 36.873 | 37.383 | 37.58 | 38.789 | 40.625 | 37.776 | 37.295 | 35.902 | 35.332 | 34.535 | 33.659 | 34.886 | 32.726 | 29.116 | 28.905 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 24.039 | 5.225 | 5.31 | 5.52 | 5.575 | 5.485 |
Ingehouden winsten
| 191.655 | 183.924 | 185.993 | 168.997 | 173.646 | 173.804 | 168.168 | 154.159 | 143.977 | 135.496 | 128.799 | 122.018 | 114.664 | 111.188 | 109.198 | 107.227 | 107.281 | 115.186 | 112.387 | 116.012 | 114.572 | 112.68 | 108.599 | 110.395 | 111.955 | 109.743 | 111.174 | 110.277 | 105.077 | 103.541 | 106.669 | 102.222 | 99.73 | 97.1 | 96.51 | 94.008 | 92.417 | 91.61 | 89.804 | 88.38 | 88.189 | 95.158 | 93.14 | 88.541 | 88.459 | 81.015 | 83.466 | 78.292 | 64.898 | 61.33 | 66.891 | 61.353 | 28.05 |
Overige gereserveerde algehele resultaten
| 0 | -50.739 | -48.409 | -43.881 | -44.348 | -42.192 | -42.358 | -45.522 | -43.169 | -41.201 | -38.445 | -38.032 | -38.29 | -39.228 | -39.694 | -38.011 | -40.494 | -38.61 | -43.833 | -39.009 | -39.603 | -39.514 | -39.758 | -40.198 | -41.287 | -40.193 | -38.777 | -38.293 | -38.112 | -37.69 | -37.707 | -38.015 | -36.873 | -37.383 | -37.58 | -38.789 | -40.625 | -37.776 | -37.295 | -35.902 | -35.332 | -34.535 | -33.659 | -34.886 | -32.726 | -29.116 | -28.905 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -47.456 | -3.925 | -3.925 | -54.451 | -54.918 | -52.762 | -52.929 | -56.092 | -53.691 | -50.752 | -47.996 | -47.582 | -47.84 | -48.779 | -49.244 | -47.561 | -50.045 | -48.16 | -53.383 | -48.559 | -49.154 | -49.065 | -49.308 | -49.749 | -50.839 | -49.743 | -48.4 | -47.906 | -47.519 | -44.273 | -44.031 | -44.259 | -43.116 | -43.625 | -43.898 | -45.108 | -46.766 | -43.915 | -43.677 | -41.881 | -41.321 | -40.609 | -39.734 | -40.96 | -38.789 | -34.256 | -33.105 | -30.567 | 0.434 | 0.441 | 0.127 | 0.128 | 0.126 |
Totaal eigen vermogen van aandeelhouders
| 168.238 | 154.2 | 158.599 | 138.586 | 142.767 | 145.081 | 139.279 | 122.106 | 114.325 | 108.783 | 104.842 | 98.475 | 90.862 | 86.449 | 83.992 | 83.705 | 81.276 | 91.065 | 83.043 | 91.492 | 89.457 | 87.655 | 83.33 | 84.685 | 85.156 | 84.039 | 86.813 | 86.411 | 81.598 | 83.307 | 86.677 | 82.003 | 80.653 | 77.514 | 76.651 | 72.94 | 69.69 | 71.734 | 70.166 | 70.538 | 70.907 | 78.589 | 77.446 | 71.62 | 73.709 | 70.798 | 74.4 | 71.764 | 70.557 | 67.081 | 72.538 | 67.056 | 33.661 |
Totaal eigen vermogen
| 168.912 | 154.882 | 159.327 | 139.341 | 143.488 | 145.979 | 140.176 | 122.939 | 114.646 | 109.353 | 105.338 | 98.921 | 91.372 | 86.848 | 84.349 | 84.251 | 82.537 | 92.84 | 84.204 | 93.383 | 91.46 | 89.676 | 85.391 | 86.707 | 87.053 | 86.13 | 88.947 | 88.62 | 83.843 | 85.593 | 89.047 | 84.41 | 84.441 | 81.303 | 80.458 | 76.761 | 72.652 | 74.706 | 71.816 | 72.194 | 72.58 | 80.28 | 79.164 | 73.351 | 75.448 | 72.539 | 76.142 | 73.299 | 72.072 | 67.099 | 72.549 | 67.067 | 33.661 |
Totaal passiva en aandeelhoudersvermogen
| 223.571 | 218.424 | 215.273 | 200.537 | 196.839 | 204.142 | 186.507 | 170.185 | 155.971 | 152.577 | 146.032 | 132.182 | 119.8 | 115.433 | 111.636 | 108.688 | 109.623 | 121.313 | 114.127 | 126.355 | 124.556 | 122.558 | 123.542 | 117.265 | 109.233 | 102.026 | 101.405 | 105.054 | 95.953 | 100.542 | 104.281 | 98.709 | 98.321 | 98.708 | 100.169 | 98.542 | 93.295 | 97.107 | 94.365 | 99.569 | 98.211 | 106.046 | 109.83 | 106.088 | 109.748 | 114.412 | 103.137 | 103.802 | 104.607 | 99.908 | 107.959 | 102.362 | 57.839 |