PT Mitra Pinasthika Mustika Tbk
IDX:MPMX.JK
1010 (IDR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,796,848 | 1,708,119 | 2,150,229 | 1,712,089 | 1,592,222 | 1,541,362 | 1,895,451 | 1,998,974 | 1,987,930 | 1,513,868 | 2,197,043 | 1,848,427 | 1,772,824 | 1,712,926 | 2,036,651 | 1,630,591 | 1,315,116 | 1,262,719 | 2,597,416 | 1,829,008 | 2,032,639 | 1,589,547 | 4,178,007 | 4,032,146 | 4,661,781 | 7,617,891 | 1,311,217 | 1,241,107 | 1,718,602 | 1,314,191 | 812,293 | 1,285,079 | 1,311,007 | 1,739,428 | 1,510,519 | 1,483,587 | 1,452,030 | 1,393,133 | 1,261,472 | 1,421,735 | 1,932,384 | 1,061,007 | 1,051,559 | 1,102,749 | 1,201,233 | 1,584,604 | -865,881 | 1,191,806 |
Kortetermijnbeleggingen
| 921,674 | 906,047 | 851,391 | 874,704 | 854,622 | 795,663 | 794,328 | 791,218 | 382,213 | 419,195 | 443,209 | 509,533 | 458,335 | 401,220 | 370,604 | 362,713 | 348,484 | 290,450 | 305,126 | 270,995 | 72,115 | 294,884 | 288,288 | 285,713 | 64,663 | 55,868 | 46,415 | 45,183 | 17,238 | 22,145 | 25,301 | 19,710 | -3,628,477 | -3,364,818 | -3,048,083 | -3,066,451 | -3,276,756 | -3,209,347 | -3,226,412 | -3,098,750 | -2,861,004 | -2,772,306 | -2,619,804 | -2,376,802 | -2,373,492 | -2,221,006 | 1,731,762 | -2,015,815 |
Liquide middelen en kortetermijnbeleggingen
| 2,718,522 | 2,614,166 | 3,001,620 | 2,586,793 | 2,446,844 | 2,337,025 | 2,689,779 | 2,790,192 | 2,370,143 | 1,933,063 | 2,640,252 | 2,357,960 | 2,231,159 | 2,114,146 | 2,407,255 | 1,993,304 | 1,663,600 | 1,553,169 | 2,902,542 | 2,100,003 | 2,104,754 | 1,884,431 | 4,466,295 | 4,317,859 | 4,726,444 | 7,673,759 | 1,357,632 | 1,286,290 | 1,735,840 | 1,336,336 | 837,594 | 1,304,789 | 1,311,007 | 1,739,428 | 1,510,519 | 1,483,587 | 1,452,030 | 1,393,133 | 1,261,472 | 1,421,735 | 1,932,384 | 1,061,007 | 1,051,559 | 1,102,749 | 1,201,233 | 1,584,604 | 865,881 | 1,191,806 |
Nettovorderingen
| 499,379 | 650,613 | 641,144 | 485,654 | 494,783 | 558,551 | 389,133 | 373,274 | 526,294 | 467,890 | 779,503 | 415,551 | 472,170 | 573,834 | 444,456 | 257,613 | 431,378 | 463,712 | 540,914 | 563,537 | 789,863 | 910,384 | 726,900 | 717,837 | 738,155 | 754,343 | 887,581 | 895,168 | 799,156 | 841,516 | 632,410 | 743,662 | 659,152 | 777,952 | 742,534 | 866,904 | 1,027,133 | 1,065,510 | 911,653 | 841,569 | 877,917 | 826,809 | 724,839 | 525,133 | 566,593 | 529,900 | 0 | 375,909 |
Voorraad
| 519,351 | 450,015 | 390,056 | 275,234 | 460,576 | 457,430 | 710,422 | 368,821 | 202,358 | 142,573 | 178,866 | 148,177 | 304,914 | 195,756 | 373,876 | 249,311 | 826,978 | 495,914 | 840,115 | 553,019 | 701,064 | 636,711 | 790,577 | 636,691 | 495,934 | 453,195 | 581,849 | 534,471 | 683,022 | 615,815 | 895,213 | 709,536 | 651,422 | 947,804 | 968,498 | 744,853 | 730,723 | 767,392 | 828,978 | 683,770 | 645,415 | 775,513 | 581,885 | 356,860 | 254,780 | 315,085 | 0 | 176,904 |
Overige vlottende activa
| 128,078 | 130,355 | 125,900 | 111,809 | 116,648 | 108,996 | 118,334 | 113,085 | 637,563 | 576,720 | 895,392 | 537,821 | 575,513 | 682,200 | 561,862 | 527,103 | 691,472 | 684,777 | 815,976 | 868,789 | 1,059,881 | 1,293,119 | 1,060,503 | 1,059,456 | 1,151,083 | 1,177,697 | 1,303,563 | 1,356,878 | 1,191,171 | 1,180,474 | 3,528,226 | 3,704,259 | 3,824,438 | 3,937,202 | 4,033,303 | 4,225,975 | 4,137,968 | 4,346,146 | 4,146,931 | 4,095,521 | 4,197,808 | 3,897,008 | 3,740,773 | 3,413,669 | 3,416,830 | 3,207,157 | 0 | 2,893,450 |
Totaal vlottende activa
| 3,865,330 | 3,845,149 | 4,158,720 | 3,459,490 | 3,518,851 | 3,462,002 | 3,907,668 | 3,645,372 | 3,210,064 | 2,652,356 | 3,714,510 | 3,043,958 | 3,111,586 | 2,992,102 | 3,342,993 | 2,769,718 | 3,182,050 | 2,733,860 | 4,558,633 | 3,521,811 | 3,865,699 | 3,814,261 | 6,317,375 | 6,014,006 | 6,373,461 | 9,304,651 | 3,243,044 | 3,177,639 | 3,610,033 | 3,132,625 | 5,261,033 | 5,718,584 | 5,786,867 | 6,624,434 | 6,512,320 | 6,454,415 | 6,320,721 | 6,506,671 | 6,237,381 | 6,201,026 | 6,775,607 | 5,733,528 | 5,374,217 | 4,873,278 | 4,872,843 | 5,106,846 | 865,881 | 4,262,160 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 862,965 | 871,015 | 874,978 | 887,777 | 888,226 | 848,809 | 845,107 | 844,868 | 853,789 | 848,947 | 2,951,760 | 2,929,018 | 2,875,098 | 2,918,469 | 2,915,812 | 2,853,701 | 2,888,794 | 2,993,412 | 3,025,888 | 2,868,386 | 2,814,196 | 2,696,827 | 2,705,169 | 2,832,408 | 3,105,651 | 3,020,270 | 3,421,512 | 3,390,300 | 3,335,575 | 3,351,237 | 3,499,092 | 3,520,883 | 3,516,832 | 3,518,139 | 3,365,268 | 3,351,007 | 3,295,032 | 3,188,686 | 3,102,085 | 3,214,402 | 3,341,286 | 3,155,948 | 2,902,680 | 2,643,746 | 2,407,259 | 2,257,295 | 0 | 1,772,208 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 721,859 | 721,859 | 752,059 | 752,359 | 753,609 | 754,859 | 761,359 | 762,859 | 764,359 | 764,859 | 769,859 | 769,859 | 769,859 | 769,859 | 769,859 | 769,859 | 769,859 | 769,859 | 769,859 | 769,859 | 1,193,544 | 1,193,544 | 1,164,854 | 1,164,854 | 1,164,854 | 1,164,854 | 1,164,854 | 1,164,854 | 1,164,854 | 1,164,854 | 1,164,854 | 1,163,066 | 1,140,360 | 1,140,360 | 1,129,377 | 1,129,377 | 0 | 857,633 |
Immateriële activa
| 107,300 | 112,505 | 97,940 | 99,482 | 93,445 | 97,126 | 94,007 | 93,078 | 97,224 | 96,373 | 96,166 | 99,753 | 85,172 | 87,300 | 73,780 | 76,525 | 41,684 | 41,851 | 44,088 | 46,381 | 45,390 | 47,493 | 51,160 | 52,962 | 9,147 | 9,889 | 10,631 | 11,372 | 12,114 | 12,856 | 13,597 | 14,339 | 27,268 | 28,009 | 28,751 | 29,493 | 15,234 | 18,281 | 21,327 | 24,374 | 27,421 | 30,468 | 33,514 | 36,561 | 39,608 | 42,655 | 0 | 48,748 |
Goodwill en immateriële activa
| 107,300 | 112,505 | 97,940 | 99,482 | 93,445 | 97,126 | 94,007 | 93,078 | 97,224 | 96,373 | 818,025 | 821,612 | 837,231 | 839,659 | 827,389 | 831,384 | 803,043 | 804,710 | 808,447 | 811,240 | 815,249 | 817,352 | 821,019 | 822,821 | 779,006 | 779,748 | 780,490 | 781,231 | 781,973 | 782,715 | 1,207,141 | 1,207,883 | 1,192,122 | 1,192,863 | 1,193,605 | 1,194,347 | 1,180,088 | 1,183,135 | 1,186,181 | 1,189,228 | 1,192,275 | 1,193,534 | 1,173,874 | 1,176,921 | 1,168,985 | 1,172,032 | 0 | 906,381 |
Langetermijnbeleggingen
| 3,172,688 | 3,197,635 | 3,253,536 | 3,179,023 | 1,333,520 | 1,408,998 | 1,400,206 | 1,394,282 | 2,182,138 | 2,033,476 | 654,371 | 533,706 | 562,505 | 571,575 | 628,118 | 585,145 | 544,026 | 590,214 | 593,018 | 841,948 | 1,063,907 | 772,339 | 773,563 | 760,671 | 956,610 | 974,087 | 968,106 | 965,492 | 1,007,362 | 996,514 | 46,260 | 103,977 | 3,677,018 | 3,412,333 | 3,095,287 | 3,113,106 | 3,321,568 | 3,254,274 | 3,270,322 | 3,141,433 | 2,902,061 | 2,811,912 | 2,661,341 | 2,416,125 | 2,410,151 | 2,258,469 | 0 | 2,051,495 |
Belastingvorderingen
| 48,410 | 50,545 | 49,744 | 54,327 | 52,519 | 53,629 | 46,324 | 48,546 | 52,721 | 53,994 | 60,882 | 65,282 | 76,340 | 79,306 | 80,122 | 79,709 | 100,495 | 99,484 | 87,250 | 102,456 | 83,486 | 87,131 | 84,344 | 83,154 | 92,445 | 74,307 | 130,547 | 125,206 | 64,851 | 64,098 | 90,277 | 99,171 | 119,445 | 129,893 | 143,893 | 170,971 | 214,645 | 73,478 | 77,815 | 67,834 | 21,056 | 23,091 | 21,021 | 31,869 | 20,611 | 17,140 | 0 | 19,498 |
Overige niet-vlottende activa
| 932,238 | 984,498 | 921,031 | 918,927 | 2,798,836 | 2,689,397 | 2,659,461 | 2,863,672 | 2,513,389 | 2,271,215 | 2,050,623 | 2,476,158 | 2,224,277 | 2,183,615 | 2,124,965 | 2,090,181 | 1,542,971 | 1,492,436 | 1,502,959 | 1,417,840 | 1,225,737 | 1,437,481 | 1,439,310 | 1,430,347 | 1,236,886 | 1,430,690 | 1,366,225 | 1,300,708 | 1,376,203 | 1,423,958 | 4,698,446 | 4,275,727 | 318,390 | 277,862 | 228,020 | 196,557 | 274,616 | 211,551 | 196,347 | 136,254 | 123,523 | 64,703 | 79,253 | 78,306 | 70,401 | 67,466 | -865,881 | 58,322 |
Totaal niet-vlottende activa
| 5,123,601 | 5,216,198 | 5,197,229 | 5,139,536 | 5,166,546 | 5,097,959 | 5,045,105 | 5,244,446 | 5,699,261 | 5,304,005 | 6,535,661 | 6,825,776 | 6,575,451 | 6,592,624 | 6,576,406 | 6,440,120 | 5,879,329 | 5,980,256 | 6,017,562 | 6,041,870 | 6,002,575 | 5,811,130 | 5,823,405 | 5,929,401 | 6,170,598 | 6,279,102 | 6,666,880 | 6,562,937 | 6,565,964 | 6,618,522 | 9,541,216 | 9,207,641 | 8,823,807 | 8,531,090 | 8,026,073 | 8,025,988 | 8,285,949 | 7,911,124 | 7,832,750 | 7,749,151 | 7,580,201 | 7,249,188 | 6,838,169 | 6,346,967 | 6,077,407 | 5,772,402 | -865,881 | 4,807,904 |
Totaal activa
| 8,988,931 | 9,061,347 | 9,355,949 | 8,599,026 | 8,685,397 | 8,559,961 | 8,952,773 | 8,889,818 | 8,909,325 | 7,956,361 | 10,250,171 | 9,869,734 | 9,687,037 | 9,584,726 | 9,919,399 | 9,209,838 | 9,061,379 | 8,714,116 | 10,576,195 | 9,563,681 | 9,868,274 | 9,625,391 | 12,140,780 | 11,943,407 | 12,544,059 | 15,583,753 | 9,909,924 | 9,740,576 | 10,175,997 | 9,751,147 | 14,802,249 | 14,926,225 | 14,610,674 | 15,155,524 | 14,538,393 | 14,480,403 | 14,606,670 | 14,417,795 | 14,070,131 | 13,950,177 | 14,355,808 | 12,982,716 | 12,212,386 | 11,220,245 | 10,950,250 | 10,879,248 | 0 | 9,070,064 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 982,366 | 1,126,538 | 1,179,110 | 675,429 | 910,627 | 994,807 | 942,483 | 941,431 | 1,047,616 | 578,005 | 1,268,764 | 720,297 | 872,915 | 959,826 | 975,173 | 551,902 | 941,927 | 649,791 | 1,141,658 | 821,831 | 1,294,394 | 967,201 | 1,094,890 | 1,024,167 | 1,241,609 | 877,812 | 1,290,802 | 963,271 | 1,298,242 | 825,668 | 1,039,061 | 961,707 | 1,371,885 | 1,490,448 | 1,418,213 | 1,060,039 | 1,173,218 | 1,175,443 | 979,143 | 885,619 | 1,242,448 | 1,146,465 | 1,180,538 | 697,096 | 830,549 | 799,078 | 0 | 647,618 |
Kortlopende schulden
| 18,415 | 19,408 | 19,889 | 12,428 | 13,160 | 11,571 | 19,214 | 13,628 | 17,416 | 15,721 | 264,859 | 277,766 | 234,280 | 181,158 | 191,804 | 166,860 | 245,684 | 340,284 | 807,258 | 218,986 | 134,620 | 264,216 | 402,841 | 337,358 | 111,659 | 452,302 | 312,666 | 469,715 | 178,506 | 190,991 | 2,352,739 | 2,681,777 | 2,066,032 | 2,315,725 | 2,060,080 | 2,266,522 | 2,071,543 | 2,289,526 | 2,506,995 | 2,721,424 | 2,969,622 | 3,678,839 | 3,623,886 | 3,302,999 | 2,933,142 | 2,707,671 | 0 | 2,887,001 |
Belastingschulden
| 0 | 24,483 | 29,485 | 17,575 | 35,744 | 53,047 | 60,031 | 58,138 | 37,448 | 25,442 | 39,883 | 33,664 | 36,107 | 40,651 | 16,621 | 21,045 | 12,334 | 41,806 | 42,190 | 61,896 | 41,312 | 200,152 | 698,098 | 744,383 | 1,229,440 | 1,307,145 | 75,718 | 90,750 | 93,805 | 74,066 | 95,934 | 79,062 | 81,076 | 48,907 | 70,598 | 66,100 | 81,536 | 57,498 | 58,410 | 71,308 | 41,773 | 41,195 | 87,727 | 87,203 | 149,121 | 108,873 | 0 | 102,756 |
Uitgestelde opbrengsten
| 242,839 | 236,755 | 195,663 | 204,156 | 612,787 | 577,860 | 156,643 | 175,720 | 197,465 | 149,171 | 121,723 | 499,210 | 537,791 | 596,125 | 480,378 | 440,025 | 446,314 | 401,431 | 506,362 | 512,021 | 524,241 | 692,059 | 1,138,458 | 1,227,842 | 1,637,445 | 1,738,018 | 530,624 | 608,297 | 539,464 | 496,204 | 635,276 | 701,825 | 81,076 | 48,907 | 70,598 | 66,100 | 81,536 | 57,498 | 58,410 | 71,308 | 41,773 | 41,195 | 87,727 | 87,203 | 149,121 | 108,873 | 0 | 102,756 |
Overige kortlopende verplichtingen
| 1,111,240 | 1,107,903 | 1,028,499 | 952,579 | 501,504 | 475,968 | 779,061 | 805,327 | 894,643 | 633,506 | 611,516 | 609,784 | 536,101 | 646,927 | 651,743 | 639,488 | 177,418 | 215,947 | 219,742 | 202,157 | 188,886 | 195,086 | 220,093 | 236,692 | 172,549 | 144,822 | 140,496 | 120,169 | 130,299 | 90,825 | 72,474 | 82,531 | 612,576 | 584,718 | 572,355 | 655,885 | 586,136 | 518,280 | 571,182 | 528,907 | 521,937 | 446,520 | 402,487 | 391,089 | 336,741 | 325,033 | 0 | 246,210 |
Totaal kortlopende verplichtingen
| 2,354,860 | 2,490,604 | 2,423,161 | 1,844,592 | 2,038,078 | 2,060,206 | 1,897,401 | 1,936,106 | 2,157,140 | 1,376,403 | 2,266,862 | 2,107,057 | 2,181,087 | 2,384,036 | 2,299,098 | 1,798,275 | 1,811,343 | 1,607,453 | 2,675,020 | 1,754,995 | 2,142,141 | 2,118,562 | 2,856,282 | 2,826,059 | 3,163,262 | 3,212,954 | 2,274,588 | 2,161,452 | 2,146,511 | 1,603,688 | 4,099,550 | 4,427,840 | 4,131,569 | 4,439,798 | 4,121,246 | 4,048,546 | 3,912,433 | 4,040,747 | 4,115,730 | 4,207,258 | 4,775,780 | 5,313,019 | 5,294,638 | 4,478,387 | 4,249,553 | 3,940,655 | 0 | 3,883,585 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 1,125 | 2,215 | 3,294 | 0 | 0 | 916 | 903 | 1,787 | 3,656 | 754,431 | 715,573 | 666,768 | 559,024 | 591,784 | 537,186 | 467,828 | 382,287 | 331,238 | 186,468 | 159,485 | 92,115 | 52,524 | 9,572 | 15,926 | 3,087,019 | 2,600,179 | 2,662,193 | 2,742,871 | 2,811,995 | 4,639,858 | 4,607,186 | 4,463,407 | 4,851,574 | 4,673,647 | 4,825,125 | 5,192,300 | 4,844,557 | 4,484,936 | 4,270,697 | 4,124,332 | 2,358,385 | 2,247,894 | 2,235,542 | 2,230,148 | 2,591,729 | 0 | 3,250,044 |
Uitgestelde opbrengsten niet-vlottend
| 511,064 | 563,906 | 590,584 | 586,015 | 586,913 | 598,075 | 624,442 | 659,145 | 651,540 | 634,110 | 554,746 | 532,683 | 401,876 | 328,055 | 323,890 | 319,933 | 294,252 | 300,667 | 321,531 | 313,538 | 311,916 | 295,200 | 289,156 | 295,392 | 286,845 | 262,704 | 243,659 | 220,407 | 198,147 | 180,293 | 162,801 | 151,996 | 111,425 | 129,560 | 82,364 | 67,651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,792 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5,445 | 5,445 | 5,445 | 5,445 | 3,637 | 3,637 | 0 | 0 | 0 | 0 | 3,349 | 0 | 0 | 0 | 0 | 0 | 1,494 | 2,489 | 2,931 | 3,728 | 3,271 | 1,840 | 1,803 | 2,049 | 825 | 662 | 621 | 118 | 651 | 23,304 | 5,358 | 5,405 | 5,376 | 7,641 | 2,389 | 2,393 | 4,723 | 4,379 | 3,097 | 3,679 | 16,960 | 15,685 | 18,914 | 27,848 | 36,723 | 32,780 | 0 | 37,341 |
Overige niet-vlottende verplichtingen
| 52,039 | 50,406 | 49,733 | 47,767 | 47,477 | 46,500 | 107,849 | 106,421 | 127,018 | 124,506 | 258,034 | 255,455 | 235,887 | 235,053 | 235,561 | 230,564 | 45,287 | 43,847 | 41,713 | 38,647 | 40,399 | 43,234 | 42,895 | 40,865 | 39,071 | 53,386 | 64,841 | 71,361 | 51,978 | 34,772 | 66,340 | 86,326 | 121,740 | 126,677 | 158,638 | 196,441 | 273,599 | 200,800 | 190,522 | 208,384 | 98,515 | 92,515 | 87,137 | 83,894 | 78,024 | 73,612 | 0 | 61,890 |
Totaal niet-vlottende verplichtingen
| 568,548 | 620,882 | 647,977 | 642,521 | 638,027 | 648,212 | 733,207 | 766,469 | 780,345 | 762,272 | 1,570,560 | 1,503,711 | 1,304,531 | 1,122,132 | 1,151,235 | 1,087,683 | 808,861 | 729,290 | 697,413 | 542,381 | 515,071 | 432,389 | 386,378 | 347,878 | 342,667 | 3,403,771 | 2,909,300 | 2,954,079 | 2,993,647 | 3,050,364 | 4,874,357 | 4,850,913 | 4,701,948 | 5,115,452 | 4,917,038 | 5,091,610 | 5,470,622 | 5,049,736 | 4,678,555 | 4,482,760 | 4,239,807 | 2,466,585 | 2,353,945 | 2,347,284 | 2,356,687 | 2,698,121 | 0 | 3,349,275 |
Totaal passiva
| 2,923,408 | 3,111,486 | 3,071,138 | 2,487,113 | 2,676,105 | 2,708,418 | 2,630,608 | 2,702,575 | 2,937,485 | 2,138,675 | 3,837,422 | 3,610,768 | 3,485,618 | 3,506,168 | 3,450,333 | 2,885,958 | 2,620,204 | 2,336,743 | 3,372,433 | 2,297,376 | 2,657,212 | 2,550,951 | 3,242,660 | 3,173,937 | 3,505,929 | 6,616,725 | 5,183,888 | 5,115,531 | 5,140,158 | 4,654,052 | 8,973,907 | 9,278,753 | 8,833,517 | 9,555,250 | 9,038,284 | 9,140,156 | 9,383,055 | 9,090,483 | 8,794,285 | 8,690,018 | 9,015,587 | 7,779,604 | 7,648,583 | 6,825,671 | 6,606,240 | 6,638,776 | 0 | 7,232,860 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,780 | 51,548 | 25,369 | 49,730 | 60,059 | 458,864 | 328,412 | 311,351 | 160,002 | 18,779 | 23,305 | 23,998 | 8,898 | 10,305 | 0 | 32,796 | 379,941 | 433,095 | 541,092 | 458,349 | 544,513 | 583,281 | 407,275 | 456,256 | 503,623 | 602,748 | 757,350 | 549,278 | 508,653 | 396,191 | 228,620 | 244,148 | 307,633 | 319,377 | 334,866 | 326,235 | 0 | 0 |
Gewone aandelen
| 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 2,231,482 | 0 | 1,287,000 |
Ingehouden winsten
| 2,266,084 | 2,151,203 | 2,500,778 | 2,335,113 | 2,685,269 | 2,527,719 | 2,993,836 | 2,862,814 | 2,656,863 | 2,506,117 | 3,138,773 | 2,992,972 | 2,909,249 | 2,810,749 | 3,211,581 | 3,091,539 | 3,021,752 | 2,942,807 | 3,486,391 | 3,421,651 | 3,373,485 | 3,244,128 | 5,166,150 | 5,059,612 | 5,283,508 | 5,315,200 | 1,456,531 | 1,397,189 | 1,838,122 | 1,798,071 | 1,943,349 | 1,814,297 | 1,767,122 | 1,652,496 | 1,606,546 | 1,533,898 | 1,570,551 | 1,467,125 | 1,379,947 | 1,260,712 | 1,188,001 | 1,073,832 | 1,046,528 | 894,759 | 781,724 | 619,117 | 0 | 370,900 |
Overige gereserveerde algehele resultaten
| 151,385 | 150,611 | 136,606 | 133,893 | 184,745 | 184,551 | 113,910 | 118,501 | 109,055 | 105,652 | -49,780 | -51,548 | -25,369 | -49,730 | -60,059 | -458,864 | -328,412 | -311,351 | -160,002 | -18,779 | -23,305 | -23,998 | -8,898 | -10,305 | 47,841 | -32,796 | -379,941 | -433,095 | -541,092 | -458,349 | -544,513 | -583,281 | -407,275 | -456,256 | -503,623 | -602,748 | -757,350 | -549,278 | -508,653 | -396,191 | -228,620 | -244,148 | -307,633 | -319,377 | -334,866 | -326,235 | 1,579,799 | 0 |
Overige totale aandeelhoudersvermogen
| 1,416,518 | 1,416,517 | 1,415,886 | 1,411,372 | 907,746 | 907,746 | 982,882 | 974,396 | 974,396 | 974,396 | 1,042,442 | 1,034,463 | 1,060,641 | 1,036,280 | 1,025,951 | 1,000,810 | 1,131,262 | 1,148,323 | 1,299,672 | 1,434,057 | 1,437,839 | 1,437,146 | 1,348,133 | 1,333,141 | 1,343,446 | 1,303,963 | 927,661 | 892,578 | 855,641 | 963,751 | 869,976 | 831,208 | 1,007,214 | 951,695 | 910,411 | 825,773 | 677,203 | 893,372 | 933,997 | 1,046,459 | 1,191,338 | 1,176,766 | 1,029,719 | 1,018,004 | 1,088,572 | 1,161,228 | 257,405 | -78,101 |
Totaal eigen vermogen van aandeelhouders
| 6,065,469 | 5,949,813 | 6,284,752 | 6,111,860 | 6,009,242 | 5,851,498 | 6,322,110 | 6,187,193 | 5,971,796 | 5,817,647 | 6,412,697 | 6,258,917 | 6,201,372 | 6,078,511 | 6,469,014 | 6,323,831 | 6,384,496 | 6,322,612 | 7,017,545 | 7,087,190 | 7,042,806 | 6,912,756 | 8,745,765 | 8,624,235 | 8,906,277 | 8,850,645 | 4,615,674 | 4,521,249 | 4,925,245 | 4,993,304 | 5,044,807 | 4,876,987 | 5,005,818 | 4,835,673 | 4,748,439 | 4,591,153 | 4,479,236 | 4,591,979 | 4,545,426 | 4,538,653 | 4,610,821 | 4,482,080 | 4,307,729 | 4,144,245 | 4,101,778 | 4,011,827 | 1,837,204 | 1,579,799 |
Totaal eigen vermogen
| 6,065,523 | 5,949,861 | 6,284,811 | 6,111,913 | 6,009,292 | 5,851,543 | 6,322,165 | 6,187,243 | 5,971,840 | 5,817,686 | 6,412,749 | 6,258,966 | 6,201,419 | 6,078,558 | 6,469,066 | 6,323,880 | 6,441,175 | 6,377,373 | 7,203,762 | 7,266,305 | 7,211,062 | 7,074,440 | 8,898,120 | 8,769,470 | 9,038,130 | 8,967,028 | 4,726,036 | 4,625,045 | 5,035,839 | 5,097,095 | 5,828,342 | 5,647,472 | 5,777,157 | 5,600,274 | 5,500,109 | 5,340,247 | 5,223,615 | 5,327,312 | 5,275,846 | 5,260,159 | 5,340,221 | 5,203,112 | 4,563,803 | 4,394,574 | 4,344,010 | 4,240,472 | 1,837,204 | 1,837,204 |
Totaal passiva en aandeelhoudersvermogen
| 8,988,931 | 9,061,347 | 9,355,949 | 8,599,026 | 8,685,397 | 8,559,961 | 8,952,773 | 8,889,818 | 8,909,325 | 7,956,361 | 10,250,171 | 9,869,734 | 9,687,037 | 9,584,726 | 9,919,399 | 9,209,838 | 9,061,379 | 8,714,116 | 10,576,195 | 9,563,681 | 9,868,274 | 9,625,391 | 12,140,780 | 11,943,407 | 12,544,059 | 15,583,753 | 9,909,924 | 9,740,576 | 10,175,997 | 9,751,147 | 14,802,249 | 14,926,225 | 14,610,674 | 15,155,524 | 14,538,393 | 14,480,403 | 14,606,670 | 14,417,795 | 14,070,131 | 13,950,177 | 14,355,808 | 12,982,716 | 12,212,386 | 11,220,245 | 10,950,250 | 10,879,248 | 1,837,204 | 9,070,064 |