PT Multipolar Technology Tbk
IDX:MLPT.JK
15200 (IDR) • At close October 31, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
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 Q1 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 471,505 | 485,554 | 507,439 | 572,091 | 144,103 | 622,231 | 647,506 | 320,541 | 347,312 | 206,513 | 703,693 | 379,541 | 407,785 | 564,858 | 629,756 | 293,211 | 340,050 | 439,144 | 403,303 | 284,660 | 338,744 | 633,464 | 620,348 | 494,875 | 479,989 | 597,936 | 664,951.799 | 445,798.08 | 545,479.51 | 644,146.365 | 630,680.756 | 420,117.737 | 449,456.762 | 451,225.266 | 537,885.059 | 436,946.569 | 444,790.742 | 504,758.81 | 450,916.334 | 294,921.046 | 220,536.044 | 209,329.633 | 231,482.762 | 252,926.69 | -181,050.367 | 178,727.259 |
Kortetermijnbeleggingen
| 58,922 | 49,604 | 62,827 | 45,106 | 55,940 | 55,457 | 56,484 | 51,598 | 55,297 | 61,567 | 65,491 | 63,720 | 75,770 | 75,619 | 32,894 | 41,699 | 56,969 | 63,759 | 25,963 | 106 | 21,554 | 14,569 | 13,665 | 14,277 | 13,622 | 13,717 | 14,157.66 | 2,509.587 | 2,441.426 | 2,109.833 | 3,340.068 | 103,112.395 | 2,379.082 | 5,523.456 | 7,998.448 | 9,172.345 | 5,150.185 | 5,079.621 | 6,562.734 | 3,975.66 | 6,431.373 | 8,428.128 | 16,079.422 | 2,974.571 | 362,100.734 | 2,323.108 |
Liquide middelen en kortetermijnbeleggingen
| 530,427 | 535,158 | 570,266 | 617,197 | 200,043 | 677,688 | 703,990 | 372,139 | 402,609 | 268,080 | 769,184 | 443,261 | 483,555 | 640,477 | 662,650 | 334,910 | 397,019 | 502,903 | 429,266 | 284,766 | 360,298 | 648,033 | 634,013 | 509,152 | 493,611 | 611,653 | 679,109.459 | 448,307.667 | 547,920.936 | 646,256.198 | 634,020.824 | 523,230.132 | 451,835.844 | 456,748.722 | 545,883.507 | 446,118.914 | 449,940.927 | 509,838.431 | 457,479.068 | 298,896.706 | 226,967.417 | 217,757.761 | 247,562.184 | 255,901.261 | 181,050.367 | 181,050.367 |
Nettovorderingen
| 501,882 | 443,941 | 385,803 | 528,162 | 957,093 | 667,275 | 840,222 | 626,676 | 973,707 | 959,689 | 788,754 | 636,001 | 566,688 | 579,806 | 510,026 | 616,960 | 720,625 | 485,674 | 488,234 | 544,105 | 708,231 | 427,346 | 454,065 | 555,263 | 479,137 | 393,847 | 300,992.684 | 561,802.487 | 265,735.045 | 300,385.554 | 318,336.282 | 454,231.017 | 383,171.224 | 379,863.052 | 335,382.063 | 401,763.781 | 505,035.669 | 636,654.772 | 582,355.019 | 532,468.885 | 232,328.098 | 240,039.773 | 328,960.566 | 205,893.633 | 0 | 162,517.273 |
Voorraad
| 846,303 | 816,935 | 875,833 | 790,345 | 612,482 | 611,373 | 504,808 | 595,889 | 611,790 | 538,909 | 486,216 | 473,567 | 433,351 | 356,250 | 392,315 | 536,517 | 357,932 | 320,388 | 284,511 | 368,871 | 364,814 | 247,570 | 213,402 | 371,584 | 250,898 | 223,350 | 227,762.699 | 226,866.197 | 197,981.464 | 190,539.713 | 160,505.736 | 169,230.014 | 182,039.623 | 245,978.817 | 275,876.085 | 296,886.718 | 265,385.872 | 266,192.426 | 227,784.096 | 251,026.853 | 222,094.428 | 214,692.259 | 211,974.568 | 175,363.697 | 0 | 178,899.491 |
Overige vlottende activa
| 147,657 | 8,736 | 156,785 | 15,315 | 11,446 | 13,119 | 22,253 | 21,285 | 31,371 | 32,438 | 12,897 | 22,085 | 29,383 | 17,441 | 25,000 | 10,602 | 11,234 | 11,469 | 12,138 | 72,612 | 11,264 | 8,224 | 42,941 | 9,334 | 6,746 | 5,893 | 18,998.663 | 71,983.544 | 64,052.979 | 85,923.864 | 20,143.568 | 61,772.579 | 116,226.29 | 173,885.149 | 87,785.12 | 53,879.059 | 40,649.048 | 29,856.223 | 35,920.053 | 31,124.41 | 120,134.023 | 169,629.308 | 64,727.531 | 172,741.92 | 0 | 88,881.169 |
Totaal vlottende activa
| 2,026,269 | 2,004,753 | 1,988,687 | 1,951,019 | 1,781,064 | 1,969,455 | 2,071,273 | 1,730,087 | 2,152,584 | 1,955,329 | 2,190,889 | 1,671,072 | 1,512,977 | 1,593,974 | 1,589,991 | 1,498,989 | 1,486,810 | 1,320,434 | 1,214,149 | 1,270,354 | 1,444,607 | 1,331,173 | 1,344,421 | 1,445,333 | 1,230,392 | 1,234,743 | 1,226,863.505 | 1,308,959.895 | 1,075,690.424 | 1,223,105.329 | 1,133,006.41 | 1,208,463.742 | 1,133,272.981 | 1,256,475.74 | 1,244,926.775 | 1,198,648.472 | 1,261,011.516 | 1,442,541.852 | 1,303,538.236 | 1,113,516.854 | 801,523.966 | 842,119.101 | 853,224.849 | 809,900.511 | 181,050.367 | 611,348.3 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 781,942 | 829,804 | 804,820 | 694,180 | 612,965 | 547,745 | 438,721 | 368,910 | 370,915 | 642,333 | 649,602 | 636,142 | 643,493 | 674,476 | 683,147 | 674,447 | 702,348 | 712,391 | 743,417 | 764,215 | 627,814 | 620,321 | 560,442 | 498,664 | 501,352 | 521,811 | 494,562.458 | 477,307.405 | 476,381.807 | 485,697.698 | 497,811.738 | 445,887.708 | 360,466.6 | 341,689.955 | 341,749.663 | 320,047.167 | 308,389.358 | 314,279.602 | 319,181.102 | 330,538.156 | 341,880.13 | 278,295.118 | 260,265.537 | 240,196.9 | 0 | 217,787.36 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.594 | 0 | 1,645.006 |
Immateriële activa
| 106,518 | 112,741 | 107,404 | 93,932 | 99,274 | 77,113 | 57,817 | 39,738 | 21,870 | 163 | 210 | 257 | 309 | 363 | 1,445 | 2,540 | 3,618 | 4,727 | 5,333 | 6,417 | 7,479 | 8,563 | 9,654 | 10,774 | 11,833 | 12,991 | 14,167.412 | 15,346.35 | 16,613.606 | 17,878.196 | 19,177.741 | 26,416.648 | 28,060.538 | 29,963.298 | 31,784.057 | 32,958.431 | 34,860.382 | 36,440.319 | 38,342.447 | 38,897.706 | 40,395.138 | 31,432.862 | 32,133.886 | 33,258.407 | 0 | 34,487.473 |
Goodwill en immateriële activa
| 106,518 | 112,741 | 107,404 | 93,932 | 99,274 | 77,113 | 57,817 | 39,738 | 21,870 | 163 | 210 | 257 | 309 | 363 | 1,445 | 2,540 | 3,618 | 4,727 | 5,333 | 6,417 | 7,479 | 8,563 | 9,654 | 10,774 | 11,833 | 12,991 | 14,167.412 | 15,346.35 | 16,613.606 | 17,878.196 | 19,177.741 | 26,416.648 | 28,060.538 | 29,963.298 | 31,784.057 | 32,958.431 | 34,860.382 | 36,440.319 | 38,342.447 | 38,897.706 | 40,395.138 | 31,432.862 | 32,133.886 | 33,420.001 | 0 | 36,132.479 |
Langetermijnbeleggingen
| 164,953 | 155,531 | 208,962 | 106,707 | 89,945 | 112,945 | 27,317 | 24,686 | -53,419 | -55,423 | -59,377 | -57,626 | -69,670 | -69,530 | -21,765 | -30,406 | -50,686 | -57,476 | -19,670 | 6,217 | -15,231 | -8,465 | -7,611 | -8,238 | -7,741 | -7,953 | -8,469.675 | 112,207.5 | 5,658.604 | 5,701.576 | 128.707 | -99,301.404 | 10,708.817 | -4,545.437 | -7,005.983 | -625.634 | -3,185.629 | -3,714.252 | -5,060.765 | -3,552.181 | 257.111 | 158.111 | -15,786.974 | 78.684 | 0 | 23.309 |
Belastingvorderingen
| 10,101 | 10,020 | 8,737 | 8,608 | 8,638 | 8,668 | 8,028 | 9,512 | 10,006 | 25,211 | 25,224 | 13,600 | 12,468 | 12,081 | 11,243 | 18,146 | 16,946 | 16,376 | 15,422 | 17,602 | 17,020 | 17,176 | 15,252 | 15,739 | 14,772 | 13,962 | 12,521.972 | 12,550.956 | 0 | 0 | 10,536.192 | 16,099.891 | 15,342.09 | 14,809.54 | 13,677.801 | 13,406.035 | 12,260.549 | 11,860.141 | 12,457.531 | 9,695.101 | 0 | 0 | 9,369.303 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3,042 | 62,528 | 2,999 | 109,564 | 117,022 | 116,528 | 117,628 | 171,308 | 174,916 | 181,412 | 186,554 | 184,624 | 196,620 | 196,429 | 153,741 | 162,611 | 177,843 | 184,884 | 147,635 | 122,144 | 144,360 | 137,284 | 136,862 | 131,180 | 130,216 | 130,374 | 131,070.334 | 23,692.374 | 140,780.7 | 140,510.06 | 119,203.12 | 228,987.009 | 118,773.989 | 55,066.189 | 58,058.209 | 59,293.985 | 59,758.148 | 59,951.81 | 66,511.337 | 107,980.037 | 102,054.14 | 97,978.493 | 107,281.092 | 159,329.634 | -181,050.367 | -253,943.148 |
Totaal niet-vlottende activa
| 1,066,556 | 1,170,624 | 1,132,922 | 1,012,991 | 927,844 | 862,999 | 649,511 | 614,154 | 524,288 | 793,696 | 802,213 | 776,997 | 783,220 | 813,819 | 827,811 | 827,338 | 850,069 | 860,902 | 892,137 | 916,595 | 781,442 | 774,879 | 714,599 | 648,119 | 650,432 | 671,185 | 643,852.501 | 641,104.585 | 639,434.717 | 649,787.53 | 646,857.498 | 618,089.852 | 533,352.034 | 436,983.545 | 438,263.747 | 425,079.984 | 412,082.808 | 418,817.62 | 431,431.652 | 483,558.819 | 484,586.519 | 407,864.584 | 393,262.844 | 433,025.219 | -181,050.367 | 253,943.148 |
Totaal activa
| 3,092,825 | 3,175,377 | 3,121,609 | 2,964,010 | 2,708,908 | 2,832,454 | 2,720,784 | 2,344,241 | 2,676,872 | 2,749,025 | 2,993,102 | 2,448,069 | 2,296,197 | 2,407,793 | 2,417,802 | 2,326,327 | 2,336,879 | 2,181,336 | 2,106,286 | 2,186,949 | 2,226,049 | 2,106,052 | 2,059,020 | 2,093,452 | 1,880,824 | 1,905,928 | 1,870,716.006 | 1,950,064.48 | 1,715,125.141 | 1,872,892.859 | 1,779,863.908 | 1,826,553.594 | 1,666,625.015 | 1,693,459.285 | 1,683,190.522 | 1,623,728.456 | 1,673,094.324 | 1,861,359.472 | 1,734,969.888 | 1,597,075.673 | 1,286,110.485 | 1,249,983.685 | 1,246,487.693 | 1,242,925.73 | 0 | 1,004,245.994 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 292,562 | 368,189 | 497,213 | 526,190 | 385,870 | 383,303 | 374,921 | 358,670 | 394,681 | 336,946 | 385,260 | 266,790 | 257,422 | 216,273 | 278,212 | 224,300 | 249,263 | 187,303 | 132,636 | 260,633 | 401,524 | 291,200 | 255,971 | 392,806 | 241,780 | 226,685 | 271,093.544 | 209,526.384 | 167,559.922 | 226,184.943 | 169,215.456 | 295,059.414 | 218,767.165 | 197,148.24 | 241,988.122 | 228,629.157 | 360,428.856 | 538,377.954 | 466,126.909 | 335,262.902 | 173,410.988 | 152,767.383 | 175,871.307 | 179,929.968 | 0 | 164,414.809 |
Kortlopende schulden
| 118,766 | 122,664 | 100,365 | 77,672 | 62,371 | 39,064 | 39,064 | 22,846 | 22,846 | 24,160 | 28,508 | 35,429 | 54,846 | 60,834 | 66,934 | 81,500 | 87,197 | 76,402 | 78,466 | 77,507 | 89,786 | 90,948 | 72,670 | 60,216 | 55,041 | 44,988 | 37,800.224 | 37,994.353 | 5,209.121 | 7,235.369 | 41,346.329 | 44,117.593 | 47,939.029 | 50,746.74 | 74,686.64 | 103,031.816 | 93,890.042 | 123,047.787 | 105,150.898 | 109,123.953 | 98,097.686 | 93,453.264 | 76,978.769 | 79,394.483 | 0 | 0 |
Belastingschulden
| 9,244 | 20,279 | 10,759 | 18,183 | 16,523 | 17,172 | 26,336 | 27,091 | 33,164 | 22,858 | 48,604 | 13,433 | 18,867 | 20,276 | 23,635 | 11,366 | 12,347 | 13,463 | 9,254 | 14,852 | 13,130 | 14,873 | 35,053 | 24,812 | 7,595 | 12,689 | 13,172.977 | 28,025.689 | 0 | 0 | 25,319.174 | 24,038.435 | 13,837.917 | 45,418.639 | 17,185.952 | 13,846.915 | 8,646.925 | 18,917.77 | 18,943.082 | 7,248.048 | 0 | 0 | 17,250.833 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 907,009 | 848,756 | 851,361 | 893,958 | 858,497 | 772,630 | 671,231 | 654,473 | 722,131 | 806,385 | 915,735 | 13,433 | 18,867 | 20,276 | 23,635 | 11,366 | 12,347 | 13,463 | 9,254 | 14,852 | 13,130 | 14,873 | 35,053 | 24,812 | 7,595 | 12,689 | 13,172.977 | 668,381.612 | 0 | 0 | 25,319.174 | 550,684.625 | 501,143.827 | 597,591.737 | 529,452.686 | 478,762.467 | 455,426.468 | 451,789.246 | 434,609.59 | 372,071.473 | 0 | 0 | -12,980.001 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 612,503 | 623,612 | 609,977 | 578,877 | 623,882 | 650,810 | 677,613 | 598,691 | 571,638 | 619,394 | 593,107 | 1,142,822 | 1,042,991 | 1,022,219 | 973,399 | 962,475 | 960,827 | 737,842 | 733,250 | 706,887 | 644,658 | 634,787 | 628,266 | 586,130 | 556,365 | 570,272 | 522,758.856 | 37,640.398 | 572,182.941 | 617,657.397 | 546,722.195 | 16,774.555 | 14,898.123 | 16,994.357 | 24,070.779 | 28,767.45 | 24,562.13 | 18,601.267 | 15,998.011 | 11,692.364 | 359,013.466 | 400,613.924 | 421,009.455 | 361,296.057 | 0 | 418,948.435 |
Totaal kortlopende verplichtingen
| 1,930,840 | 1,963,221 | 2,058,916 | 2,076,697 | 1,930,620 | 1,845,807 | 1,762,829 | 1,634,680 | 1,711,296 | 1,786,885 | 1,922,610 | 1,458,474 | 1,374,126 | 1,319,602 | 1,342,180 | 1,279,641 | 1,309,634 | 1,015,010 | 953,606 | 1,059,879 | 1,149,098 | 1,031,808 | 991,960 | 1,063,964 | 860,781 | 854,634 | 844,825.601 | 953,542.747 | 744,951.984 | 851,077.709 | 782,603.154 | 906,636.187 | 782,748.144 | 862,481.074 | 870,198.227 | 839,190.89 | 934,307.496 | 1,131,816.254 | 1,021,885.408 | 828,150.692 | 630,522.14 | 646,834.571 | 660,879.53 | 620,620.508 | 0 | 583,363.244 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 322,372 | 346,079 | 264,471 | 179,700 | 140,467 | 59,868 | 69,634 | 24,750 | 30,462 | 36,173 | 41,885 | 47,596 | 71,929 | 81,738 | 98,765 | 125,508 | 145,134 | 79,783 | 93,187 | 108,136 | 126,678 | 75,190 | 88,271 | 97,507 | 107,145 | 92,282 | 83,518.489 | 92,488.304 | 100,607.079 | 109,880.545 | 120,404.407 | 78,677.438 | 51,239.216 | 51,767.43 | 42,456.754 | 33,770.241 | 19,990.18 | 22,222.806 | 29,039.432 | 40,734.116 | 154,814.651 | 97,811.112 | 68,379.017 | 142,616.648 | 0 | 83,248.144 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -24,859 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 24,786 | 24,859 | 21,770 | 20,492 | 18,342 | 14,145 | 14,866 | 14,052 | 16,093 | 14,838 | 13,830 | 13,743 | 33,150 | 28,735 | 24,771 | 17,208 | 15,554 | 11,323 | 10,729 | 9,011 | 5,831 | 4,274 | 2,505 | 258 | 0 | 0 | 285.151 | 573.37 | 0 | 0 | 1,540.261 | 204.851 | 111.889 | 5,584.935 | 4,443.596 | 6,087.941 | 6,383.272 | 8,040.641 | 6,856.507 | 6,422.476 | 0 | 0 | 6,422.476 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 67,355 | 90,497 | 62,703 | 54,816 | 54,288 | 51,088 | 49,032 | 53,025 | 57,059 | 56,789 | 55,921 | 54,256 | 71,335 | 70,807 | 70,063 | 73,088 | 74,118 | 72,339 | 70,190 | 64,970 | 64,883 | 65,371 | 64,933 | 71,319 | 69,118 | 66,378 | 64,545.141 | 62,937.656 | 55,861.569 | 55,740.255 | 52,958.414 | 45,805.503 | 44,122.222 | 63,895.254 | 61,686.525 | 60,669.167 | 60,686.021 | 61,116.467 | 68,711.202 | 140,662.306 | 46,418.332 | 44,833.902 | 67,222.036 | 59,836.872 | 0 | -83,248.144 |
Totaal niet-vlottende verplichtingen
| 414,513 | 436,576 | 348,944 | 255,008 | 213,097 | 125,101 | 133,532 | 91,827 | 103,614 | 107,800 | 111,636 | 115,595 | 176,414 | 181,280 | 193,599 | 215,804 | 234,806 | 163,445 | 174,106 | 182,117 | 197,392 | 144,835 | 155,709 | 169,084 | 176,263 | 158,660 | 148,348.781 | 155,999.33 | 156,468.648 | 165,620.8 | 174,903.082 | 124,687.792 | 95,473.327 | 121,247.619 | 108,586.875 | 100,527.349 | 87,059.473 | 91,379.914 | 104,607.141 | 187,818.898 | 201,232.983 | 142,645.014 | 142,023.529 | 202,453.52 | 0 | 83,248.144 |
Totaal passiva
| 2,345,353 | 2,399,797 | 2,407,860 | 2,331,705 | 2,143,717 | 1,970,908 | 1,896,361 | 1,726,507 | 1,814,910 | 1,894,685 | 2,034,246 | 1,574,069 | 1,550,540 | 1,500,882 | 1,535,779 | 1,495,445 | 1,544,440 | 1,178,455 | 1,127,712 | 1,241,996 | 1,346,490 | 1,176,643 | 1,147,669 | 1,233,048 | 1,037,044 | 1,013,294 | 993,174.382 | 1,109,542.077 | 901,420.632 | 1,016,698.509 | 957,506.236 | 1,031,323.979 | 878,221.471 | 983,728.693 | 978,785.102 | 939,718.239 | 1,021,366.969 | 1,223,196.168 | 1,126,492.549 | 1,015,969.59 | 831,755.123 | 789,479.585 | 802,903.059 | 823,074.028 | 0 | 809,934.744 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 1,000 | 0 | 17,285 | 12,595 | 13,357 | 15,672 | 18,959 | 13,487 | 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
| 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 187,500 | 0 | 150,000 |
Ingehouden winsten
| 452,880 | 478,751 | 413,944 | 338,934 | 267,108 | 564,223 | 529,449 | 326,034 | 550,007 | 408,069 | 506,736 | 426,012 | 334,006 | 493,033 | 461,304 | 408,591 | 366,326 | 579,020 | 545,957 | 509,928 | 463,136 | 510,315 | 490,845 | 437,900 | 416,407 | 459,496 | 440,376.824 | 400,963.257 | 370,799.668 | 410,173.357 | 390,509.395 | 353,006.944 | 342,802.012 | 262,907.768 | 255,996.902 | 224,681.674 | 193,738.609 | 180,189.825 | 158,250.669 | 129,755.401 | 117,417.862 | 107,447.529 | 89,916.442 | 65,718.821 | 0 | 33,220.585 |
Overige gereserveerde algehele resultaten
| -16,030 | -14,824 | -10,864 | -17,285 | -12,595 | -13,357 | -15,672 | -18,959 | -13,487 | 17,579 | 21,780 | 19,867 | 21,642 | 21,095 | 23,791 | 22,660 | 23,346 | 20,408 | 23,918 | 37,206 | 23,466 | 23,023 | 21,827 | 22,061 | 21,790 | 22,697 | 23,492 | 23,386.688 | 23,386.688 | 23,386.688 | 23,386.688 | 23,386.688 | 23,386.688 | 23,386.688 | 23,386.688 | 31,372.848 | 31,372.848 | 31,372.848 | 23,386.688 | 115,159.747 | -326.791 | 0 | 0 | 0 | 177,544.472 | 0 |
Overige totale aandeelhoudersvermogen
| 125,772 | 125,772 | 125,772 | 108,487 | 113,177 | 112,415 | 110,100 | 106,813 | 127,027 | 140,514 | 140,514 | 140,514 | 140,514 | 140,514 | 141,214 | 141,214 | 141,214 | 141,114 | 141,114 | 127,329 | 141,114 | 141,014 | 141,014 | 141,014 | 141,014 | 140,914 | 140,913.644 | 140,514.403 | 140,514.403 | 140,514.403 | 140,814.403 | 140,752.903 | 140,753.666 | 139,990.922 | 139,890.922 | 139,890.922 | 139,890.922 | 139,790.922 | 139,790.922 | 139,790.922 | 139,690.922 | 139,690.922 | 139,690.922 | 139,679.096 | 16,766.778 | -5,676.113 |
Totaal eigen vermogen van aandeelhouders
| 750,122 | 778,199 | 716,352 | 634,921 | 567,785 | 864,138 | 827,049 | 620,347 | 864,534 | 753,662 | 856,530 | 773,893 | 683,662 | 842,142 | 813,809 | 759,965 | 718,386 | 928,042 | 898,489 | 861,963 | 815,216 | 861,852 | 841,186 | 788,475 | 766,711 | 810,607 | 792,282.468 | 752,364.348 | 722,200.759 | 761,574.448 | 742,210.486 | 704,646.535 | 694,442.366 | 613,785.378 | 606,774.512 | 583,445.444 | 552,502.379 | 538,853.595 | 508,928.279 | 572,206.07 | 444,281.993 | 434,638.451 | 417,107.364 | 392,897.917 | 194,311.25 | 177,544.472 |
Totaal eigen vermogen
| 747,472 | 775,580 | 713,749 | 632,305 | 565,191 | 861,546 | 824,423 | 617,734 | 861,962 | 854,340 | 958,856 | 874,000 | 745,657 | 906,911 | 882,023 | 830,882 | 792,439 | 1,002,881 | 978,574 | 944,953 | 879,559 | 929,409 | 911,351 | 860,404 | 843,780 | 892,634 | 877,541.624 | 840,522.403 | 813,704.509 | 856,194.35 | 822,357.672 | 795,229.615 | 788,403.544 | 709,730.592 | 704,405.42 | 684,010.217 | 651,727.355 | 638,163.304 | 608,477.339 | 581,106.083 | 454,355.362 | 460,504.1 | 443,584.634 | 419,851.702 | 194,311.25 | 194,311.25 |
Totaal passiva en aandeelhoudersvermogen
| 3,092,825 | 3,175,377 | 3,121,609 | 2,964,010 | 2,708,908 | 2,832,454 | 2,720,784 | 2,344,241 | 2,676,872 | 2,749,025 | 2,993,102 | 2,448,069 | 2,296,197 | 2,407,793 | 2,417,802 | 2,326,327 | 2,336,879 | 2,181,336 | 2,106,286 | 2,186,949 | 2,226,049 | 2,106,052 | 2,059,020 | 2,093,452 | 1,880,824 | 1,905,928 | 1,870,716.006 | 1,950,064.48 | 1,715,125.141 | 1,872,892.859 | 1,779,863.908 | 1,826,553.594 | 1,666,625.015 | 1,693,459.285 | 1,683,190.522 | 1,623,728.456 | 1,673,094.324 | 1,861,359.472 | 1,734,969.888 | 1,597,075.673 | 1,286,110.485 | 1,249,983.685 | 1,246,487.693 | 1,242,925.73 | 194,311.25 | 0 |