PT Lippo Karawaci Tbk
IDX:LPKR.JK
114 (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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6,882,654 | 1,606,316 | 2,621,616 | 2,649,845 | 2,308,558 | 2,086,290 | 2,497,079 | 2,625,920 | 2,793,481 | 3,123,522 | 4,434,184 | 4,888,494 | 4,892,448 | 5,622,035 | 5,741,718 | 2,993,464 | 3,717,106 | 4,538,395 | 5,356,539 | 4,685,129 | 5,173,130 | 4,628,755 | 4,759,087 | 1,818,430 | 1,848,766 | 2,121,255 | 1,873,233 | 2,538,160 | 1,502,444 | 1,551,373 | 2,092,859 | 3,249,702 | 2,055,281.929 | 1,781,876.969 | 1,970,717.829 | 1,839,366.003 | 1,583,535.723 | 2,032,790.617 | 3,445,222.901 | 3,529,169.476 | 1,830,889.291 | 2,704,093.34 | 1,944,543.716 | 1,855,051.781 | 3,276,482.57 | 2,332,452.138 | 2,842,276.312 | 3,337,357.408 | 2,682,348.372 | 2,916,348.242 | 2,075,410.481 | 2,174,560.697 | 2,913,963.46 | 3,660,087.191 | 1,010,053.497 | 1,477,100.822 | 1,430,717.04 | 1,533,259.922 |
Kortetermijnbeleggingen
| 369,160 | 277,151 | 433,211 | 335,916 | 166,065 | 153,099 | 145,412 | 218,794 | 225,704 | 234,498 | 239,833 | 245,948 | 237,849 | 265,152 | 292,872 | 334,774 | 299,318 | 275,670 | 294,231 | 346,251 | 373,091 | 372,376 | 3,103,057 | 2,932,555 | 5,844,271 | 6,306,992 | 6,956,194 | 7,163,537 | 7,171,049 | 7,269,102 | 6,992,575 | 6,377,372 | 6,768,915.197 | 6,439,005.957 | 6,143,047.902 | 5,928,854.498 | 6,271,291.892 | 6,752,290.333 | 5,938,077.532 | 5,502,958.263 | 5,478,613.243 | 5,368,475.895 | 4,785,847.456 | 5,109,971.816 | 5,107,226.631 | 4,786,835.495 | 4,544,475.705 | 4,158,569.473 | 3,870,632.224 | 3,172,591.036 | 2,802,794.655 | 2,435,250.852 | 2,034,646.827 | 534,223.727 | 539,919.286 | 506,844.341 | 502,152.361 | 498,496.368 |
Liquide middelen en kortetermijnbeleggingen
| 7,251,814 | 1,883,467 | 3,054,827 | 2,985,761 | 2,474,623 | 2,239,389 | 2,642,491 | 2,844,714 | 3,019,185 | 3,358,020 | 4,674,017 | 5,134,442 | 5,130,297 | 5,887,187 | 6,034,590 | 3,328,238 | 4,016,424 | 4,814,065 | 5,650,770 | 5,031,380 | 5,546,221 | 5,001,131 | 7,862,144 | 4,750,985 | 7,693,037 | 8,428,247 | 8,829,427 | 9,701,697 | 8,673,493 | 8,820,475 | 9,085,434 | 9,627,074 | 8,824,197.126 | 8,220,882.926 | 8,113,765.731 | 7,768,220.502 | 7,854,827.615 | 8,785,080.95 | 9,383,300.433 | 9,032,127.739 | 7,309,502.534 | 8,072,569.235 | 6,730,391.172 | 6,965,023.597 | 8,383,709.2 | 7,119,287.633 | 7,386,752.018 | 7,495,926.881 | 6,552,980.596 | 6,088,939.278 | 4,878,205.136 | 4,609,811.549 | 4,948,610.286 | 4,194,310.918 | 1,549,972.783 | 1,983,945.163 | 1,932,869.4 | 2,031,756.29 |
Nettovorderingen
| 594,829 | 575,929 | 2,165,722 | 1,934,065 | 2,049,497 | 2,002,286 | 1,880,730 | 1,741,571 | 1,830,284 | 1,769,898 | 1,824,754 | 1,633,466 | 0 | 2,681,982 | 2,371,621 | 1,982,158 | 1,506,392 | 1,507,477 | 1,697,463 | 2,151,980 | 2,376,258 | 2,341,179 | 2,480,988 | 2,401,538 | 2,355,450 | 2,373,019 | 2,280,988 | 2,630,216 | 3,495,705 | 1,981,292 | 1,861,100 | 1,822,596 | 1,886,088.2 | 1,796,202.763 | 1,744,253.582 | 1,434,348 | 1,295,499.533 | 1,139,946.813 | 1,076,171.87 | 951,103.63 | 904,522.699 | 865,457.709 | 832,682.836 | 771,671.66 | 873,515.151 | 723,689.311 | 712,532.933 | 594,377.014 | 0 | 0 | 0 | 858,087.022 | 0 | 840,920.371 | 0 | 0 | 0 | 0 |
Voorraad
| 27,694,281 | 23,655,879 | 23,776,191 | 24,067,186 | 24,223,324 | 23,534,368 | 23,580,926 | 23,386,561 | 23,977,767 | 23,772,521 | 23,625,707 | 23,409,584 | 23,861,261 | 23,887,599 | 24,124,292 | 26,607,446 | 30,269,351 | 30,439,878 | 30,500,451 | 27,501,173 | 26,865,588 | 26,652,513 | 27,979,850 | 26,968,477 | 25,833,375 | 25,674,515 | 29,835,373 | 29,232,296 | 26,609,377 | 24,446,358 | 23,783,444 | 23,370,271 | 22,456,971.5 | 21,508,785.481 | 20,987,571.902 | 20,458,990.317 | 19,147,082.884 | 17,934,740.096 | 17,201,328.827 | 16,553,035.544 | 17,052,392.25 | 15,537,973.971 | 14,048,210.363 | 13,894,009.358 | 13,383,905.295 | 12,010,770.397 | 11,224,188.848 | 10,504,909.573 | 8,645,861.668 | 8,490,375.708 | 8,082,417.967 | 7,892,170.592 | 7,993,965.437 | 7,068,539.008 | 7,159,937.181 | 6,502,039.17 | 5,982,766.858 | 5,893,283.214 |
Overige vlottende activa
| 868,744 | 971,803 | 1,185,861 | 1,021,888 | 1,207,661 | 994,432 | 1,100,451 | 1,171,255 | 1,108,460 | 1,403,679 | 1,111,253 | 1,197,410 | 4,512,329 | 1,810,473 | 1,969,950 | 1,260,227 | 1,505,088 | 1,589,711 | 1,340,934 | 2,512,717 | 3,071,755 | 2,988,768 | 2,886,634 | 961,896 | 3,705,038 | 3,821,429 | 4,076,668 | 1,786,283 | 4,717,069 | 2,871,936 | 2,650,002 | 2,633,468 | 3,221,352.11 | 3,515,524.16 | 3,351,106.486 | 3,926,161 | 4,164,861.283 | 4,093,410.468 | 3,890,460.103 | 3,426,095.701 | 2,932,059.231 | 2,586,323.288 | 2,276,462.09 | 2,382,423.048 | 1,309,980.026 | 1,886,508.066 | 1,713,784.385 | 1,478,614.387 | 1,610,917.612 | 2,281,512.899 | 1,238,006.369 | 1,197,034.831 | 1,767,765.058 | 917,325.002 | 1,287,543.987 | 1,518,442.97 | 1,160,765.945 | 1,145,175.025 |
Totaal vlottende activa
| 36,409,668 | 27,087,078 | 29,886,122 | 29,816,689 | 29,955,105 | 28,770,475 | 29,204,598 | 29,144,101 | 29,935,697 | 30,304,118 | 31,235,731 | 31,374,902 | 33,503,887 | 34,267,241 | 34,500,454 | 33,078,230 | 37,297,255 | 38,351,132 | 39,189,618 | 37,197,250 | 37,859,822 | 36,983,591 | 41,209,616 | 37,181,317 | 39,586,900 | 40,297,210 | 45,022,456 | 44,921,927 | 43,495,644 | 38,120,061 | 37,379,980 | 37,453,409 | 36,388,608.936 | 35,031,093.842 | 34,186,321.179 | 33,576,937.023 | 32,450,815.404 | 31,942,758.036 | 31,551,261.233 | 29,962,691.723 | 28,198,476.713 | 27,062,324.204 | 23,887,746.461 | 24,013,127.663 | 23,951,109.673 | 21,016,566.096 | 20,324,725.25 | 19,479,450.842 | 16,809,759.876 | 16,860,827.885 | 14,198,629.472 | 14,557,103.994 | 14,710,340.78 | 13,021,095.3 | 9,997,453.951 | 10,004,427.303 | 9,076,402.203 | 9,070,214.529 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4,673,520 | 3,726,193 | 12,834,084 | 12,914,098 | 12,166,798 | 12,203,858 | 12,324,476 | 12,271,795 | 11,960,404 | 11,874,918 | 11,773,865 | 11,968,004 | 11,970,746 | 12,173,799 | 18,498,503 | 8,787,101 | 9,343,638 | 9,286,661 | 9,585,155 | 5,369,030 | 5,568,969 | 5,512,066 | 5,566,908 | 5,397,911 | 5,034,196 | 5,016,413 | 5,473,064 | 3,854,458 | 3,431,664 | 3,204,403 | 3,070,540 | 2,902,208 | 2,769,691.817 | 2,864,675.805 | 2,826,456.041 | 2,731,532.524 | 3,129,803.271 | 3,392,820.276 | 3,304,063.331 | 3,208,762.51 | 3,041,392.96 | 2,908,998.251 | 2,859,311.268 | 2,810,892.282 | 2,531,817.742 | 2,362,117.399 | 2,361,522.927 | 2,222,377.301 | 2,214,748.862 | 2,021,819.025 | 1,699,827.77 | 1,556,124.819 | 1,502,649.991 | 1,206,374.544 | 1,297,399.345 | 1,268,896.289 | 1,255,495.764 | 1,245,661.351 |
Goodwill
| 146,264 | 146,264 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 550,240 | 666,593 | 666,593 | 666,593 | 666,593 | 667,282 | 667,282 | 583,979 | 583,979 | 583,979 | 583,979 | 583,979 | 583,979 | 604,227 | 603,949 | 583,868 | 494,063 | 494,063.156 | 494,063.156 | 494,063.156 | 494,063.156 | 488,354.444 | 491,027.757 | 488,354.444 | 488,354.444 | 437,612.371 | 315,991.606 | 315,991.606 | 315,991.606 | 189,618.661 | 189,618.661 | 199,179.265 | 199,179.265 | 154,491.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 11,622 | 12,428 | 86,141 | 95,806 | 105,004 | 113,904 | 116,783 | 127,747 | 115,717 | 123,827 | 122,847 | 130,893 | 351,298 | 359,237 | 111,415 | 117,468 | 81,516 | 86,212 | 88,379 | 94,073 | 117,792 | 118,034 | 118,739 | 123,645 | 134,068 | 109,098 | 92,386 | 98,715 | 92,222 | 72,964 | 76,134 | 77,567 | 41,591.594 | 47,773.069 | 41,976.683 | 40,867.326 | 35,891.712 | 39,367.754 | 36,445.347 | 34,223.294 | 32,212.544 | 28,304.756 | 16,832.857 | 15,849.367 | 13,996.49 | 13,996.658 | 14,645.042 | 15,458.309 | 11,864.896 | 0 | 0 | 0 | 0 | 104,623.557 | 0 | 0 | 0 | 133,888.177 |
Goodwill en immateriële activa
| 157,886 | 158,692 | 636,381 | 646,046 | 655,244 | 664,144 | 667,023 | 677,987 | 665,957 | 674,067 | 673,087 | 681,133 | 901,538 | 909,477 | 661,655 | 667,708 | 748,109 | 752,805 | 754,972 | 760,666 | 785,074 | 785,316 | 702,718 | 707,624 | 718,047 | 693,077 | 676,365 | 682,694 | 696,449 | 676,913 | 660,002 | 571,630 | 535,654.75 | 541,836.226 | 536,039.84 | 534,930.482 | 524,246.156 | 530,395.511 | 524,799.792 | 522,577.739 | 469,824.915 | 344,296.362 | 332,824.463 | 331,840.973 | 203,615.151 | 203,615.319 | 213,824.307 | 214,637.574 | 166,356.436 | 150,481.286 | 211,647.438 | 210,276.496 | 382,689.135 | 104,623.557 | 110,638.297 | 117,862.215 | 125,175.982 | 133,888.177 |
Langetermijnbeleggingen
| 14,572,225 | 16,852,395 | 6,289,932 | 6,031,813 | 1,682,182 | 1,675,808 | 1,348,818 | 1,248,432 | 1,989,379 | 2,110,560 | 2,350,981 | 2,345,411 | 287,356 | 245,890 | 165,450 | 1,988,159 | 4,395,281 | 3,832,089 | 4,185,733 | 4,424,323 | 4,820,267 | 4,654,890 | -1,340,551 | -1,081,106 | -3,076,008 | -3,219,172 | -5,999,952 | -6,219,055 | -6,231,567 | -6,548,218 | -6,303,691 | -5,705,951 | -6,080,638.014 | -5,960,461.336 | -5,688,475.337 | -5,475,254.742 | -5,911,261.54 | -6,398,036.078 | -5,716,079.7 | -5,321,345.478 | -5,302,625.448 | -5,198,754.829 | -4,596,434.181 | -4,921,211.296 | -4,922,458.636 | -4,602,895.766 | -4,398,775.751 | -4,014,456.811 | -3,746,258.679 | -3,052,579.235 | -2,679,367.258 | 0 | 1,482,208.375 | 0 | 1,369,722.589 | 1,347,516.669 | 1,430,190.078 | 433,905.156 |
Belastingvorderingen
| 76,452 | 76,565 | 90,834 | 88,220 | 93,041 | 93,345 | 104,564 | 97,503 | 84,458 | 75,789 | 84,685 | 91,783 | 85,043 | 93,273 | 83,080 | 140,185 | 105,644 | 107,691 | 102,745 | 107,271 | 103,327 | 101,123 | 65,764 | 66,774 | 55,589 | 65,208 | 67,613 | 56,297 | 55,643 | 43,334 | 52,764 | 41,129 | 49,978.537 | 47,121.818 | 45,952.218 | 46,950.367 | 47,794.752 | 45,121.492 | 50,055.264 | 52,255.688 | 51,132.015 | 51,897.673 | 52,815.669 | 50,363.528 | 59,907.713 | 64,536.618 | 77,395.864 | 76,454.613 | 77,235.133 | 78,061.904 | 78,820.412 | 0 | 70,082.434 | 0 | 72,393.838 | 70,503.662 | 68,421.561 | 61,129.612 |
Overige niet-vlottende activa
| 143,343 | 6,128,358 | 81,341 | 73,958 | 5,826,588 | 6,478,558 | 6,455,276 | 6,431,079 | 6,491,092 | 6,398,029 | 5,728,800 | 5,619,703 | 16,315,816 | 16,185,876 | 10,492,069 | 7,204,097 | 8,195,335 | 7,444,695 | 8,016,198 | 7,221,045 | 7,673,373 | 4,860,939 | 7,627,747 | 7,533,890 | 10,665,997 | 11,252,543 | 12,398,191 | 13,475,795 | 10,938,469 | 11,305,255 | 11,191,202 | 10,341,258 | 11,158,346.736 | 10,502,005.87 | 10,126,814.814 | 9,911,462.523 | 10,624,067.336 | 11,276,266.39 | 9,926,478.857 | 9,336,278.512 | 9,218,490.028 | 9,436,938.417 | 9,079,038.696 | 9,015,349.28 | 9,213,541.801 | 8,589,012.25 | 8,714,681.969 | 6,890,832.215 | 6,964,979.057 | 5,200,735.982 | 5,498,213.3 | 1,935,666.106 | 475,368.774 | 1,823,291.519 | 226,022.011 | 204,054.93 | 201,126.926 | 1,182,845.187 |
Totaal niet-vlottende activa
| 19,623,426 | 26,942,203 | 19,932,572 | 19,754,135 | 20,423,853 | 21,115,713 | 20,900,157 | 20,726,796 | 21,191,290 | 21,133,363 | 20,611,418 | 20,706,034 | 29,560,499 | 29,608,315 | 29,900,757 | 18,787,250 | 22,788,007 | 21,423,941 | 22,644,803 | 17,882,335 | 18,951,010 | 15,914,334 | 12,622,586 | 12,625,093 | 13,397,821 | 13,808,069 | 12,615,281 | 11,850,189 | 8,890,658 | 8,681,687 | 8,670,817 | 8,150,274 | 8,433,033.826 | 7,995,178.383 | 7,846,787.576 | 7,749,621.155 | 8,414,649.976 | 8,846,567.592 | 8,089,317.543 | 7,798,528.971 | 7,478,214.47 | 7,543,375.874 | 7,727,555.915 | 7,287,234.767 | 7,086,423.771 | 6,616,385.819 | 6,968,649.316 | 5,389,844.891 | 5,677,060.81 | 4,398,518.963 | 4,809,141.663 | 3,702,067.421 | 3,912,998.71 | 3,134,289.62 | 3,076,176.08 | 3,008,833.765 | 3,080,410.311 | 3,057,429.482 |
Totaal activa
| 56,033,094 | 54,029,281 | 49,818,694 | 49,570,824 | 50,378,958 | 49,886,188 | 50,104,755 | 49,870,897 | 51,126,987 | 51,437,481 | 51,847,149 | 52,080,936 | 63,064,386 | 63,875,556 | 64,401,211 | 51,865,480 | 60,085,262 | 59,775,073 | 61,834,421 | 55,079,585 | 56,810,832 | 52,897,925 | 53,832,202 | 49,806,410 | 52,984,721 | 54,105,279 | 57,637,737 | 56,772,116 | 52,386,302 | 46,801,748 | 46,050,797 | 45,603,683 | 44,821,642.763 | 43,026,272.225 | 42,033,108.755 | 41,326,558.178 | 40,865,465.38 | 40,789,325.628 | 39,640,578.776 | 37,761,220.694 | 35,676,691.183 | 34,605,700.078 | 31,615,302.377 | 31,300,362.43 | 31,037,533.444 | 27,632,951.916 | 27,293,374.566 | 24,869,295.733 | 22,486,820.685 | 21,259,346.848 | 19,007,771.135 | 18,259,171.415 | 18,623,339.491 | 16,155,384.92 | 13,073,630.032 | 13,013,261.068 | 12,156,812.514 | 12,127,644.011 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 720,338 | 213,285 | 865,186 | 907,855 | 758,477 | 645,716 | 760,792 | 773,679 | 830,128 | 892,064 | 869,760 | 937,867 | 1,215,728 | 1,321,401 | 1,397,812 | 939,437 | 846,234 | 830,713 | 949,765 | 968,315 | 1,230,195 | 1,177,034 | 1,355,679 | 1,170,048 | 1,431,571 | 1,226,251 | 1,184,837 | 1,112,069 | 1,465,107 | 983,095 | 960,811 | 818,572 | 977,897.216 | 1,179,277.351 | 906,468.486 | 782,917 | 580,423.913 | 511,306.688 | 411,559.203 | 404,174.297 | 356,062.187 | 319,346.475 | 327,505.309 | 397,748.178 | 275,188.877 | 451,451.402 | 309,573.738 | 575,701.267 | 226,414.339 | 250,343.176 | 351,248.102 | 416,870.565 | 252,196.373 | 275,531.113 | 227,435.243 | 147,445.316 | 369,311.209 | 433,880.067 |
Kortlopende schulden
| 2,662,414 | 2,592,784 | 3,084,571 | 3,361,987 | 3,422,768 | 3,380,383 | 2,945,214 | 2,646,327 | 2,606,458 | 2,124,541 | 1,955,260 | 2,045,247 | 2,262,485 | 2,554,359 | 2,673,954 | 2,494,143 | 2,536,008 | 1,989,688 | 1,555,058 | 829,254 | 802,782 | 837,186 | 1,283,141 | 1,614,398 | 1,563,030 | 1,545,280 | 2,133,118 | 1,928,725 | 1,867,181 | 1,416,049 | 1,418,131 | 1,408,266 | 1,783,836.759 | 1,672,113.995 | 955,920.039 | 1,010,434.812 | 420,555.568 | 285,743.786 | 15,865.68 | 185,976.051 | 18,500.106 | 16,961.571 | 16,793.132 | 16,719.341 | 16,571.934 | 16,406.305 | 16,282.503 | 16,071.687 | 10,274.079 | 9,284.92 | 54,284.92 | 0 | 3,726,462.387 | 459,626.062 | 0 | 3,556,677.904 | 2,770,145.57 | 3.86 |
Belastingschulden
| 0 | 147,644 | 200,186 | 178,878 | 246,158 | 199,164 | 280,939 | 282,745 | 269,711 | 206,705 | 436,226 | 390,477 | 404,633 | 378,298 | 379,742 | 250,346 | 224,171 | 179,563 | 273,448 | 284,554 | 296,745 | 298,730 | 331,509 | 345,560 | 439,086 | 522,987 | 650,127 | 607,698 | 354,820 | 355,411 | 298,985 | 314,552 | 290,267.183 | 314,144.725 | 301,530.096 | 243,353.119 | 188,132.256 | 242,478.875 | 218,072.816 | 664,216.281 | 166,620.486 | 193,216.509 | 192,566.702 | 268,563.613 | 140,541.937 | 169,158.617 | 217,969.304 | 214,312.054 | 180,667.275 | 177,557.007 | 146,170.784 | 166,090.643 | 189,128.509 | 202,293.996 | 142,989.86 | 122,462.946 | 97,427.636 | 148,238.888 |
Uitgestelde opbrengsten
| 2,678,575 | 2,908,469 | 2,622,190 | 2,625,691 | 3,332,466 | 3,568,941 | 3,782,201 | 2,817,646 | 2,265,454 | 2,467,973 | 2,342,951 | 3,243,154 | 7,246,844 | 378,298 | 379,742 | 250,346 | 7,098,523 | 7,328,111 | 273,448 | 4,692,392 | 5,048,317 | 4,762,383 | 4,308,713 | 5,063,636 | 5,428,701 | 4,702,483 | 5,308,852 | 5,479,171 | 6,188,566 | 4,433,725 | 4,657,732 | 4,500,907 | 3,914,868.473 | 4,468,041.192 | 3,553,582.241 | 2,930,765.449 | 3,520,458.711 | 5,043,047.406 | 5,773,943.093 | 5,016,994.981 | 3,860,778.309 | 4,354,684.706 | 4,718,524.259 | 4,307,492.945 | 3,807,291.986 | 3,532,724.527 | 2,739,300.816 | 2,802,707.154 | 180,667.275 | 2,621,872.998 | 2,166,771.132 | 0 | 3,098,191.67 | 3,306,584.371 | 0 | 122,462.946 | 97,427.636 | 148,238.888 |
Overige kortlopende verplichtingen
| 1,680,963 | 1,329,517 | 6,753,865 | 2,849,570 | 3,034,907 | 2,861,193 | 2,805,110 | 2,805,563 | 2,657,724 | 2,682,133 | 2,869,380 | 2,989,222 | 3,106,995 | 3,255,748 | 3,347,639 | 3,138,744 | 2,930,036 | 3,164,881 | 3,316,088 | 2,899,891 | 2,621,015 | 2,715,553 | 2,563,713 | 2,278,221 | 2,436,060 | 2,059,695 | 1,891,336 | 5,096,694 | 2,595,674 | 1,572,979 | 1,839,633 | 1,661,538 | 1,942,699.452 | 3,757,476.945 | -114,817.105 | 2,820,178.623 | 3,468,579.342 | 4,930,317.822 | 5,684,956.36 | 4,471,025.793 | 3,818,973.487 | 4,348,165.507 | 4,713,418.641 | 4,158,532.58 | 3,858,872.648 | 3,479,978.232 | 2,606,257.028 | 2,673,122.462 | 2,763,838.313 | 2,451,389.827 | 2,089,348.701 | 4,514,093.618 | 2,941,946.747 | 6,215,482.33 | 5,429,324.512 | 2,054,202.641 | 1,897,632.226 | 5,536,500.558 |
Totaal kortlopende verplichtingen
| 7,742,290 | 7,191,699 | 13,525,998 | 9,923,981 | 10,794,776 | 10,655,397 | 10,574,256 | 9,325,960 | 8,629,475 | 8,373,416 | 8,473,577 | 9,605,967 | 10,991,669 | 12,134,788 | 12,472,273 | 10,573,858 | 10,704,787 | 10,333,173 | 10,149,292 | 6,881,251 | 7,399,687 | 7,080,465 | 7,261,024 | 8,204,921 | 8,712,319 | 7,782,943 | 8,887,980 | 8,745,186 | 9,671,736 | 7,025,587 | 7,229,538 | 6,866,309 | 6,807,807.563 | 7,451,178.556 | 5,602,683.757 | 4,856,883.554 | 4,657,691.079 | 5,969,847.171 | 6,330,454.058 | 5,725,392.423 | 4,360,156.267 | 4,877,690.061 | 5,250,283.784 | 4,841,563.712 | 4,291,175.397 | 4,116,994.556 | 3,150,082.573 | 3,479,207.471 | 3,181,194.006 | 2,888,574.93 | 2,641,052.506 | 5,097,054.826 | 7,109,734.016 | 7,152,933.501 | 5,799,749.614 | 5,880,788.807 | 5,134,516.641 | 6,118,623.373 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9,715,026 | 10,786,351 | 16,915,353 | 16,908,292 | 17,043,792 | 16,953,183 | 17,277,601 | 18,544,517 | 18,289,972 | 18,409,690 | 17,704,227 | 17,822,006 | 26,492,442 | 26,682,045 | 26,277,589 | 15,426,455 | 16,681,450 | 16,286,346 | 17,809,368 | 11,422,214 | 11,639,020 | 12,666,911 | 12,903,990 | 13,256,925 | 13,652,997 | 13,213,819 | 11,720,635 | 11,913,671 | 11,778,964 | 11,955,300 | 11,916,013 | 12,254,407 | 10,926,865.572 | 10,900,863.553 | 10,960,372.952 | 11,354,808.645 | 11,862,198.612 | 10,522,657.726 | 10,320,672.264 | 9,811,136.38 | 9,675,462.361 | 9,409,445.939 | 7,285,852.821 | 7,790,800.548 | 7,418,278.306 | 6,318,464.285 | 7,332,349.879 | 5,998,282.751 | 5,211,851.66 | 5,086,125.2 | 3,650,048.599 | 3,753,098.394 | 0 | 2,916,240.54 | 3.86 | 3.86 | 3.86 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 7,005,445 | 3,451,695 | 2,846,790 | 2,496,248 | 1,686,244 | 1,522,815 | 1,556,969 | 2,491,478 | 3,418,904 | 3,154,889 | 3,216,366 | 1,768,568 | 2,314,573 | 1,797,168 | 1,846,169 | 1,871,721 | 1,021,458 | 1,388,310 | 1,563,713 | 1,193,212 | 1,099,522 | 1,920,266 | 1,971,690 | 1,255,125 | 1,864,938 | 3,268,252 | 5,592,481 | 4,670,886 | 3,153,974 | 2,847,712 | 2,646,941 | 2,949,043 | 3,916,273.203 | 3,282,889.515 | 4,569,043.006 | 4,707,650.6 | 4,154,848.4 | 2,829,372.205 | 2,029,000.641 | 3,113,681.486 | 3,785,716.428 | 3,024,909.109 | 2,487,284.892 | 2,961,486.655 | 4,023,228 | 3,613,245.591 | 3,528,387.22 | 2,805,761.021 | 3,025,356.542 | 2,739,405.708 | 2,049,614.383 | 0 | 1,538,247.902 | 695,637.18 | 1,428,976.951 | 902,197.846 | 902,491.901 | 584,196.843 |
Uitgestelde belastingverplichtingen niet-vlottend
| 15,190 | 15,381 | 77,278 | 70,537 | 73,214 | 72,359 | 76,717 | 70,833 | 66,373 | 58,589 | 53,812 | 59,558 | 133,339 | 142,692 | 142,688 | 64,279 | 67,659 | 66,674 | 68,196 | 69,792 | 67,132 | 64,999 | 71,986 | 63,050 | 55,590 | 55,864 | 57,748 | 50,731 | 52,783 | 44,104 | 38,359 | 32,585 | 32,559.449 | 32,559.449 | 56,204.327 | 39,593.676 | 27,456.869 | 29,567.773 | 26,929.943 | 28,147.869 | 25,677.299 | 11,043.21 | 11,043.21 | 11,983.104 | 5,779.257 | 5,779.257 | 6,653.25 | 6,653.25 | 0 | 232,786.929 | 143,171.484 | 0 | 0 | 0 | 0 | 135,520.905 | 135,895.935 | 0 |
Overige niet-vlottende verplichtingen
| 696,363 | 764,728 | -3,174,088 | 565,335 | 555,397 | 550,618 | 570,462 | 565,684 | 252,091 | 597,334 | 758,230 | 704,955 | 1,284,394 | 470,124 | 516,407 | 663,544 | 687,426 | 726,036 | 688,343 | 638,818 | 670,524 | 660,256 | 639,016 | 629,158 | 581,365 | 476,731 | 529,278 | 6,202,234 | 4,642,812 | 4,182,347 | 4,002,800 | 4,375,243 | 5,282,760.427 | 4,677,780.357 | 1,354,867.821 | 6,198,101.421 | 5,573,034.991 | 4,264,087.018 | 3,475,683.006 | 1,436,413.492 | 1,426,551.654 | 4,486,273.859 | 3,964,049.8 | 4,490,424.865 | 5,549,121.385 | 5,108,248.883 | 4,595,497.144 | 1,109,284.849 | -3,025,356.542 | 99,939.888 | 602,950.807 | 0 | 124,729.113 | -3,403,466.958 | 133,612.822 | 545,234.017 | 558,630.892 | 135,892.2 |
Totaal niet-vlottende verplichtingen
| 17,432,024 | 14,409,350 | 16,665,333 | 20,040,412 | 19,101,468 | 18,846,575 | 19,209,505 | 21,405,046 | 22,027,340 | 21,875,258 | 21,313,231 | 19,988,960 | 29,358,448 | 29,092,029 | 28,782,853 | 17,717,967 | 18,142,903 | 18,113,666 | 19,813,613 | 13,821,995 | 14,282,733 | 16,155,527 | 16,472,168 | 16,131,471 | 17,127,368 | 18,019,793 | 18,824,599 | 18,166,636 | 16,474,559 | 16,181,751 | 15,957,172 | 16,662,235 | 16,242,185.448 | 15,611,203.359 | 16,940,488.106 | 17,552,910.066 | 17,435,233.603 | 14,786,744.744 | 13,796,355.271 | 14,389,379.227 | 14,913,407.743 | 13,895,719.799 | 11,249,902.621 | 12,281,225.413 | 12,967,399.691 | 11,426,713.167 | 11,927,847.023 | 9,919,981.871 | 8,380,379.687 | 8,158,257.726 | 6,445,785.274 | 3,753,098.394 | 1,662,977.015 | 823,034.098 | 1,562,593.632 | 1,582,956.628 | 1,597,022.589 | 720,089.043 |
Totaal passiva
| 25,174,314 | 21,601,049 | 30,191,331 | 29,964,393 | 29,896,244 | 29,501,972 | 29,783,761 | 30,731,006 | 30,656,815 | 30,248,674 | 29,786,808 | 29,594,927 | 40,350,117 | 41,226,817 | 41,255,126 | 28,291,825 | 28,847,690 | 28,446,839 | 29,962,905 | 20,703,246 | 21,682,420 | 23,235,992 | 23,733,192 | 24,336,392 | 25,839,687 | 25,802,736 | 27,712,579 | 26,911,822 | 26,146,295 | 23,207,338 | 23,186,710 | 23,528,544 | 23,049,993.011 | 23,062,381.915 | 22,543,171.863 | 22,409,793.62 | 22,092,924.682 | 20,756,591.914 | 20,126,809.329 | 20,114,771.65 | 19,273,564.01 | 18,773,409.86 | 16,500,186.404 | 17,122,789.125 | 17,258,575.087 | 15,543,707.724 | 15,077,929.597 | 13,399,189.343 | 11,561,573.693 | 11,046,832.656 | 9,086,837.78 | 8,850,153.22 | 8,772,711.031 | 7,975,967.599 | 7,362,343.247 | 7,463,745.435 | 6,731,539.23 | 6,838,712.416 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,162,768.962 | 1,730,215.17 | 1,730,215.17 | 1,730,215.17 | 1,730,215.17 |
Ingehouden winsten
| 7,814,258 | 8,986,567 | -11,090,672 | -10,911,544 | -10,173,926 | -9,811,857 | -9,823,285 | -10,961,724 | -10,171,822 | -9,417,272 | -8,839,442 | -8,271,890 | -7,190,591 | -6,880,333 | -6,361,445 | -6,617,294 | 67,293 | 1,156,736 | 292,255 | 3,004,896 | 3,264,275 | 3,549,650 | 9,177,227 | 9,127,208 | 8,930,516 | 9,607,309 | 8,619,114 | 8,491,948 | 8,480,030 | 8,388,262 | 8,043,582 | 7,945,093 | 7,710,655.248 | 7,519,238.059 | 7,330,116.81 | 7,101,438.272 | 6,690,080.589 | 7,382,905.569 | 7,404,957.888 | 6,975,737.954 | 5,481,918.785 | 5,101,363.745 | 5,087,533.988 | 4,748,452.644 | 4,433,033.998 | 4,065,865.655 | 4,041,920.153 | 3,790,222.421 | 3,464,379.141 | 3,344,897.167 | 3,112,720.866 | 2,907,500.487 | 2,780,128.547 | 2,254,001.459 | 2,127,148.686 | 1,999,545.94 | 1,891,665.583 | 1,778,485.87 |
Overige gereserveerde algehele resultaten
| 3,473,671 | 3,619,008 | 7,813,723 | 7,692,946 | 7,941,813 | 7,704,763 | 7,677,191 | 7,750,749 | 8,405,564 | 8,512,661 | 8,606,810 | 8,534,755 | 986,274 | 5,516,994 | 5,559,198 | 8,620,749 | 8,827,086 | 7,921,106 | 8,678,984 | 8,366,903 | 8,729,762 | 6,806,373 | 3,972,385 | 6,544,087 | 5,093,499 | 5,522,790 | 8,079,929 | 7,344,719 | 6,704,224 | 5,347,436 | 4,987,164 | 4,455,276 | 4,872,375.62 | 3,492,676.013 | 3,343,952.54 | 3,138,308 | 3,605,832.531 | 4,200,070.301 | 3,808,491.564 | 2,494,576.39 | 2,908,361.853 | 2,876,677.962 | 2,372,164.043 | 1,917,564.298 | 856,484.944 | 918,288.763 | 1,108,491.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 11,443,399 | 11,443,399 | 11,443,399 | 11,443,399 | 11,443,732 | 11,443,732 | 11,443,732 | 11,443,732 | 11,443,732 | 11,399,312 | 11,399,312 | 11,399,312 | 11,414,469 | 11,353,105 | 11,353,104 | 10,384,222 | 10,309,987 | 10,309,987 | 10,313,416 | 10,313,416 | 10,313,416 | 9,845,059 | 7,846,685 | 3,864,246 | 3,864,246 | 3,864,246 | 3,864,246 | 3,864,246 | 3,864,246 | 3,864,246 | 3,864,246 | 3,864,246 | 3,827,089.161 | 3,827,089.161 | 7,171,041.7 | 3,846,624.876 | 3,827,089.161 | 3,827,089.161 | 3,846,624.508 | 6,321,665.55 | 3,846,624.508 | 3,827,089.161 | 3,846,624.508 | 3,844,351.099 | 4,958,533.247 | 4,745,377.924 | 4,955,115.664 | 4,558,125.354 | 4,391,223.542 | 3,869,193.481 | 3,871,811.604 | 3,618,427.751 | 4,204,388.806 | 3,293,137.926 | 1,403,396.369 | 1,387,485.931 | 1,384,506.437 | 1,378,540.46 |
Totaal eigen vermogen van aandeelhouders
| 29,821,130 | 31,138,776 | 15,256,252 | 15,314,603 | 16,301,421 | 16,426,440 | 16,387,440 | 15,322,559 | 16,767,276 | 17,584,503 | 18,256,482 | 18,751,979 | 17,489,828 | 17,079,569 | 17,640,660 | 19,477,479 | 26,294,168 | 26,477,631 | 26,374,457 | 28,775,017 | 29,397,255 | 22,508,851 | 23,304,066 | 18,750,972 | 20,196,030 | 21,302,114 | 22,871,058 | 22,829,106 | 21,356,269 | 19,907,713 | 19,202,761 | 18,572,384 | 18,717,888.991 | 17,146,772.195 | 16,808,927.472 | 16,394,140.876 | 16,430,771.243 | 17,717,833.994 | 17,367,842.922 | 15,605,172.467 | 14,544,674.108 | 14,112,899.83 | 13,614,091.501 | 12,800,875.065 | 12,555,821.151 | 11,119,012.541 | 11,304,804.78 | 10,656,116.737 | 10,163,371.645 | 9,521,859.61 | 9,292,301.432 | 8,833,697.2 | 9,292,286.315 | 7,709,908.347 | 5,260,760.224 | 5,117,247.041 | 5,006,387.19 | 4,887,241.499 |
Totaal eigen vermogen
| 30,858,780 | 32,428,232 | 19,627,363 | 19,606,431 | 20,482,714 | 20,384,216 | 20,320,994 | 19,139,891 | 20,470,172 | 21,188,807 | 22,060,341 | 22,486,009 | 22,714,269 | 22,648,739 | 23,146,085 | 23,573,655 | 31,237,572 | 31,328,234 | 31,871,516 | 34,376,339 | 35,128,412 | 29,661,933 | 30,099,010 | 25,470,018 | 27,145,034 | 28,302,543 | 29,925,158 | 29,860,294 | 26,240,007 | 23,594,410 | 22,864,087 | 22,075,139 | 21,771,649.751 | 19,963,890.31 | 19,489,936.892 | 18,916,764.558 | 18,772,540.698 | 20,032,733.713 | 19,513,769.447 | 17,646,449.043 | 16,403,127.173 | 15,832,290.218 | 15,115,115.972 | 14,177,573.305 | 13,778,958.357 | 12,089,244.192 | 12,215,444.969 | 11,470,106.39 | 10,925,246.993 | 10,212,514.192 | 9,920,933.355 | 9,409,018.194 | 9,850,628.46 | 8,179,417.321 | 5,711,286.785 | 5,549,515.633 | 5,425,273.284 | 5,288,931.595 |
Totaal passiva en aandeelhoudersvermogen
| 56,033,094 | 54,029,281 | 49,818,694 | 49,570,824 | 50,378,958 | 49,886,188 | 50,104,755 | 49,870,897 | 51,126,987 | 51,437,481 | 51,847,149 | 52,080,936 | 63,064,386 | 63,875,556 | 64,401,211 | 51,865,480 | 60,085,262 | 59,775,073 | 61,834,421 | 55,079,585 | 56,810,832 | 52,897,925 | 53,832,202 | 49,806,410 | 52,984,721 | 54,105,279 | 57,637,737 | 56,772,116 | 52,386,302 | 46,801,748 | 46,050,797 | 45,603,683 | 44,821,642.763 | 43,026,272.225 | 42,033,108.755 | 41,326,558.178 | 40,865,465.38 | 40,789,325.628 | 39,640,578.776 | 37,761,220.694 | 35,676,691.183 | 34,605,700.078 | 31,615,302.377 | 31,300,362.43 | 31,037,533.444 | 27,632,951.916 | 27,293,374.566 | 24,869,295.733 | 22,486,820.685 | 21,259,346.848 | 19,007,771.135 | 18,259,171.415 | 18,623,339.491 | 16,155,384.92 | 13,073,630.032 | 13,013,261.068 | 12,156,812.514 | 12,127,644.011 |