PT Asia Pacific Investama Tbk
IDX:MYTX.JK
39 (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 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
| 12,629 | 61,579 | 63,003 | 83,551 | 14,879 | 12,874 | 18,044 | 28,008 | 16,702 | 26,232 | 15,767 | 19,943 | 25,055 | 8,313 | 7,957 | 29,698 | 13,853 | 38,706 | 3,603 | 4,206 | 5,099 | 5,322 | -16,439 | 16,439 | 20,811 | 23,918 | 19,788 | 17,551 | 8,900 | 3,521 | 14,883 | 6,300 | 7,524 | 7,244 | 5,296 | 14,414 | 28,869 | 14,931 | 20,807 | 27,721.602 | 18,531.224 | -12,739 | 12,739.18 | 15,260.68 | 8,822.507 | 11,797.525 | 32,460.879 | 11,916.941 |
Kortetermijnbeleggingen
| 0 | 514 | 856 | 595 | 580 | 568 | 337 | 586 | 624 | 615 | 616 | 692 | 625 | 798 | 598 | 625 | 566 | 742 | 928 | 698 | 0 | 0 | 32,878 | 4,070 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,478 | 0.385 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 12,629 | 61,579 | 63,003 | 83,551 | 15,459 | 13,442 | 18,381 | 28,594 | 17,326 | 26,847 | 16,383 | 20,635 | 25,680 | 9,111 | 8,555 | 30,323 | 14,419 | 39,448 | 4,531 | 4,904 | 5,099 | 5,322 | 16,439 | 16,439 | 20,811 | 23,918 | 19,788 | 17,551 | 8,900 | 3,521 | 14,883 | 6,300 | 7,524 | 7,244 | 5,296 | 14,414 | 28,869 | 14,931 | 20,807 | 27,721.602 | 18,531.224 | 12,739 | 12,739.18 | 15,260.68 | 8,822.507 | 11,797.525 | 32,460.879 | 11,916.941 |
Nettovorderingen
| 95,864 | 84,611 | 55,339 | 75,978 | 69,760 | 51,623 | 49,714 | 71,591 | 59,937 | 81,232 | 95,921 | 91,913 | 64,796 | 120,346 | 89,523 | 103,522 | 122,382 | 129,714 | 264,605 | 187,908 | 176,205 | 143,790 | 0 | 170,179 | 413,940 | 358,022 | 282,221 | 231,106 | 233,037 | 129,820 | 130,094 | 108,739 | 103,902 | 129,956 | 134,782 | 134,849 | 150,431 | 164,411 | 165,100 | 172,042.955 | 118,761.114 | 0 | 140,597 | 134,215.888 | 107,276.508 | 107,121.858 | 99,057.912 | 111,544.122 |
Voorraad
| 433,226 | 513,899 | 495,257 | 534,703 | 598,452 | 529,245 | 527,626 | 607,205 | 658,899 | 563,243 | 554,968 | 489,974 | 480,627 | 516,200 | 535,907 | 542,492 | 610,630 | 515,083 | 590,032 | 520,953 | 599,491 | 598,794 | 0 | 384,019 | 526,492 | 459,693 | 517,248 | 493,209 | 428,983 | 387,173 | 346,546 | 208,553 | 250,302 | 206,851 | 219,446 | 218,643 | 236,165 | 232,066 | 303,288 | 298,308.493 | 328,300.158 | 0 | 262,634.506 | 257,287.785 | 207,790.624 | 201,247.491 | 189,001.29 | 170,686.372 |
Overige vlottende activa
| 11,503 | 46,686 | 36,898 | 31,472 | 26,373 | 19,713 | 34,114 | 16,429 | 33,789 | 117,645 | 122,869 | 122,606 | 88,984 | 165,530 | 123,808 | 107,332 | 140,477 | 145,967 | 295,115 | 201,405 | 248,227 | 388,352 | 0 | 313,682 | 156,591 | -1,612 | 407,491 | 253,668 | 259,721 | 149,320 | 154,359 | 145,456 | 187,842 | 254,386 | 268,892 | 227,877 | 241,933 | 235,496 | 257,622 | 281,931.477 | 91,714.386 | 0 | 238,925.287 | 116,346.629 | 142,925.934 | 117,469.014 | 103,722.776 | 89,895.228 |
Totaal vlottende activa
| 553,222 | 706,775 | 650,497 | 725,704 | 709,464 | 613,455 | 629,498 | 723,233 | 769,951 | 707,735 | 694,220 | 633,215 | 595,291 | 690,841 | 668,270 | 680,147 | 765,526 | 700,498 | 889,678 | 727,262 | 852,817 | 992,468 | 16,439 | 714,140 | 1,117,834 | 840,021 | 944,527 | 764,428 | 697,604 | 540,014 | 515,788 | 360,309 | 445,668 | 468,481 | 493,634 | 460,934 | 506,967 | 482,493 | 581,717 | 607,961.573 | 557,306.882 | 12,739 | 514,298.973 | 523,110.981 | 466,815.573 | 437,635.888 | 424,242.857 | 384,042.663 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,557,968 | 2,783,118 | 2,942,831 | 2,876,981 | 2,941,685 | 2,867,597 | 2,894,898 | 3,044,010 | 2,970,752 | 2,913,353 | 2,833,619 | 2,835,840 | 2,859,994 | 2,913,778 | 2,948,058 | 2,865,439 | 3,208,539 | 2,711,863 | 3,116,214 | 2,649,393 | 2,692,572 | 2,655,351 | 0 | 2,646,437 | 2,642,221 | 2,547,340 | 2,429,999 | 2,369,969 | 857,434 | 884,416 | 922,837 | 968,943 | 1,026,109 | 1,071,993 | 1,153,797 | 1,324,241 | 1,261,061 | 1,288,471 | 1,273,262 | 1,324,109.668 | 1,339,825.844 | 0 | 1,489,666.434 | 1,410,558.955 | 1,240,072.114 | 1,248,300.408 | 1,280,337.068 | 1,290,038.578 |
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 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 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 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | -663 | -414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,089 | -1,087 | 0 | -1,113 | 0 | -12,164 | -3,161 | -11,609 | -18,441 | -18,159 | -18,138 | -17,761 | -18,195 | -18,186 | -17,709 | -15,690 | -16,291 | -16,833 | -16,411 | -16,288.026 | 0 | 0 | -15,743 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 1,000 | 1,000 | 1,000 | 1,000 | 420 | 432 | 663 | 414 | 376 | 385 | 384 | 308 | 475 | 316 | 522 | 459 | 581 | 357 | 330 | 370 | 1,089 | 1,087 | 0 | 1,113 | 12,205 | 12,164 | 3,161 | 11,609 | 18,441 | 18,159 | 18,138 | 17,761 | 18,195 | 18,186 | 17,709 | 15,690 | 16,291 | 16,833 | 16,411 | 16,288.026 | 16,177.491 | 0 | 15,743 | 15,790.802 | 15,341.349 | 14,960.701 | 14,684.556 | 14,614.196 |
Belastingvorderingen
| 119,507 | 129,633 | 125,152 | 121,702 | 186,090 | 180,098 | 180,530 | 188,548 | 290,410 | 282,811 | 273,306 | 271,782 | 310,371 | 314,471 | 344,183 | 333,152 | 326,048 | 312,585 | 357,437 | 303,821 | 278,589 | 292,250 | 0 | 287,655 | 0 | 232,774 | 264,066 | 252,555 | 270,895 | 221,335 | 248,350 | 229,167 | 177,326 | 182,226 | 189,374 | 180,434 | 144,897 | 123,951 | 102,807 | 102,027.603 | 0 | 0 | 68,083.91 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3,113 | 3,113 | 3,113 | 3,113 | 3,693 | 3,681 | 4,113 | 4,113 | 3,724 | 3,715 | 3,716 | 3,789 | 5,255 | 5,428 | 5,342 | 5,370 | 5,405 | 5,635 | 6,511 | 5,413 | 5,863 | 5,854 | -16,439 | 5,935 | 261,522 | 16,986 | 65,164 | 71,785 | 78,924 | 61,554 | 55,565 | 61,338 | 92,455 | 82,110 | 107,521 | 104,190 | 104,999 | 102,044 | 83,518 | 84,491.154 | 136,002.24 | -12,739 | 23,418.106 | 82,159.585 | 76,800.878 | 88,162.82 | -1,295,021.624 | -1,304,652.774 |
Totaal niet-vlottende activa
| 2,681,588 | 2,916,864 | 3,072,096 | 3,002,796 | 3,131,888 | 3,051,808 | 3,079,541 | 3,236,671 | 3,265,262 | 3,200,264 | 3,111,025 | 3,111,719 | 3,176,095 | 3,233,993 | 3,298,105 | 3,204,420 | 3,540,573 | 3,030,440 | 3,480,492 | 2,958,997 | 2,977,024 | 2,953,455 | -16,439 | 2,940,027 | 2,915,948 | 2,797,100 | 2,759,229 | 2,694,309 | 1,207,253 | 1,167,305 | 1,226,752 | 1,259,448 | 1,295,890 | 1,336,329 | 1,450,692 | 1,608,865 | 1,510,957 | 1,514,466 | 1,459,587 | 1,510,628.424 | 1,492,005.575 | -12,739 | 1,581,168.451 | 1,508,509.342 | 1,332,214.341 | 1,351,423.929 | 1,295,021.624 | 1,304,652.774 |
Totaal activa
| 3,234,810 | 3,623,639 | 3,722,593 | 3,728,500 | 3,841,352 | 3,665,263 | 3,709,039 | 3,959,904 | 4,035,213 | 3,907,999 | 3,805,245 | 3,744,934 | 3,771,386 | 3,924,834 | 3,966,375 | 3,884,567 | 4,306,099 | 3,730,938 | 4,370,170 | 3,686,259 | 3,829,841 | 3,945,923 | 0 | 3,654,167 | 4,033,782 | 3,637,121 | 3,703,756 | 3,458,737 | 1,904,857 | 1,707,319 | 1,742,540 | 1,619,757 | 1,741,558 | 1,804,810 | 1,944,326 | 2,069,799 | 2,017,924 | 1,996,959 | 2,041,304 | 2,118,589.997 | 2,049,312.457 | 0 | 2,095,467.423 | 2,031,620.324 | 1,799,029.914 | 1,789,059.817 | 1,803,323.308 | 1,797,767.974 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 73,856 | 79,672 | 85,585 | 204,495 | 294,684 | 175,180 | 78,795 | 101,979 | 148,452 | 118,563 | 110,450 | 79,165 | 98,484 | 84,955 | 61,828 | 38,708 | 18,567 | 28,670 | 42,070 | 38,005 | 731,200 | 437,423 | 0 | 584,460 | 1,025,149 | 714,499 | 613,295 | 487,963 | 495,241 | 458,259 | 447,369 | 306,947 | 319,523 | 311,020 | 313,344 | 284,050 | 228,562 | 201,588 | 238,782 | 227,374.376 | 201,923.245 | 0 | 223,391.313 | 192,300.009 | 177,312.531 | 192,142.609 | 201,290.912 | 184,717.565 |
Kortlopende schulden
| 348,304 | 359,578 | 356,066 | 295,608 | 211,739 | 259,338 | 407,859 | 347,805 | 317,103 | 341,819 | 310,560 | 326,255 | 264,797 | 336,270 | 317,939 | 372,972 | 351,552 | 311,888 | 332,409 | 337,748 | 525,793 | 515,705 | 0 | 854,353 | 1,009,946 | 573,436 | 574,869 | 585,729 | 277,842 | 242,704 | 306,695 | 314,568 | 874,016 | 906,096 | 912,531 | 1,173,437 | 1,074,087 | 1,048,307 | 978,495 | 881,548.15 | 784,570.307 | 0 | 708,378.216 | 699,382.396 | 583,211.79 | 535,521.355 | 0 | 0 |
Belastingschulden
| 0 | 1,155 | 134 | 3,342 | 352 | 282 | 251 | 386 | 300 | 458 | 446 | 540 | 376 | 650 | 497 | 8,733 | 538 | 43,611 | 46,033 | 12,229 | 51,414 | 27,284 | 0 | 2,441 | 0 | 519 | -78 | 69 | 557 | 272 | 284 | 243 | 342 | 333 | 436 | 300 | 375 | 545 | 405 | 352.755 | 0 | 0 | 428.803 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 1,583,023 | 1,592,455 | 1,545,073 | 1,533,250 | 1,490,788 | 1,427,480 | 1,329,337 | 1,347,835 | 1,270,070 | 1,228,432 | 1,257,957 | 1,231,245 | 376 | 650 | 497 | 8,733 | 538 | 43,611 | 46,033 | 12,229 | 613,948 | 27,284 | 0 | 418,972 | 0 | 588,662 | 684,459 | 535,489 | 557 | 272 | 284 | 243 | 342 | 333 | 436 | 300 | 375 | 545 | 404 | 176,215.268 | 0 | 0 | 377.89 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 117,320 | 128,043 | 136,026 | 147,415 | 138,532 | 137,048 | 150,829 | 149,508 | 151,075 | 154,780 | 161,900 | 155,220 | 1,378,644 | 1,386,673 | 1,390,052 | 1,367,131 | 1,373,720 | 1,276,370 | 1,548,854 | 1,257,814 | 26,131 | 955,827 | 0 | 27,304 | 525,163 | 28,261 | 20,146 | 34,326 | 453,873 | 312,742 | 284,931 | 233,171 | 231,147 | 188,575 | 203,111 | 152,548 | 195,484 | 160,822 | 151,134 | -0 | 159,424.975 | 0 | 139,498.316 | 131,340.968 | 126,832.178 | 119,854.046 | 640,864.908 | 586,954.661 |
Totaal kortlopende verplichtingen
| 2,122,503 | 2,159,748 | 2,122,750 | 2,180,768 | 2,135,743 | 1,999,046 | 1,966,820 | 1,947,127 | 1,886,700 | 1,843,594 | 1,840,867 | 1,791,885 | 1,742,301 | 1,808,548 | 1,770,316 | 1,787,544 | 1,744,377 | 1,660,539 | 1,969,366 | 1,645,796 | 1,897,072 | 1,936,239 | 0 | 1,885,089 | 2,560,258 | 1,904,858 | 1,892,769 | 1,643,507 | 1,227,513 | 1,013,977 | 1,039,279 | 854,929 | 1,425,028 | 1,406,024 | 1,429,422 | 1,610,335 | 1,498,508 | 1,411,262 | 1,368,815 | 1,285,137.794 | 1,145,918.527 | 0 | 1,071,645.735 | 1,023,023.373 | 887,356.498 | 847,518.011 | 842,155.82 | 771,672.226 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,397,019 | 1,549,872 | 1,527,719 | 1,489,638 | 1,789,663 | 1,766,763 | 1,781,553 | 1,890,925 | 1,883,884 | 1,843,625 | 1,807,420 | 1,814,723 | 1,845,889 | 1,842,526 | 1,841,603 | 1,788,490 | 1,560,543 | 1,512,910 | 1,706,657 | 1,474,439 | 1,315,180 | 1,323,216 | 0 | 1,271,876 | 1,051,277 | 1,276,782 | 1,218,141 | 1,192,153 | 1,415,352 | 1,593,680 | 1,529,944 | 1,541,625 | 931,244 | 936,739 | 966,445 | 823,694 | 782,758 | 802,308 | 817,343 | 837,738.892 | 879,169.096 | 0 | 932,063.686 | 918,337.521 | 831,368.611 | 836,889.988 | 851,414.828 | 891,226.984 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 202,772 | 195,758 | 190,362 | 151,403 | 0 | 182,323 | 190,421 | 148,682 | 143,039 | 139,926 | 162,818 | 142,100 | 141,359 | 142,100 | 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
| 0 | 0 | 297,498 | 298,331 | -151,403 | 0 | -182,323 | -190,421 | -148,682 | -143,039 | -139,926 | -162,818 | -142,100 | -141,359 | -142,100 | 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 |
Overige niet-vlottende verplichtingen
| 251,661 | 61,871 | 62,535 | 62,948 | 273,006 | 264,525 | 261,606 | 264,844 | 290,269 | 281,291 | 271,078 | 266,782 | 286,641 | 286,505 | 281,344 | 274,839 | 649,993 | 262,556 | 300,380 | 254,246 | 248,024 | 253,720 | 0 | 258,366 | 266,316 | 263,161 | 276,067 | 273,992 | 339,112 | 144,080 | 145,288 | 148,176 | 114,507 | 114,801 | 116,385 | 128,014 | 127,427 | 126,457 | 123,926 | 205,398.992 | 172,612.677 | 0 | 195,315.572 | 170,679.627 | 170,679.627 | 172,245.775 | -851,414.828 | -891,226.984 |
Totaal niet-vlottende verplichtingen
| 1,648,680 | 1,814,515 | 2,083,510 | 2,041,279 | 2,062,669 | 2,031,288 | 2,043,159 | 2,155,769 | 2,174,153 | 2,124,916 | 2,078,498 | 2,081,505 | 2,132,530 | 2,129,031 | 2,122,947 | 2,063,329 | 2,210,536 | 1,775,466 | 2,007,037 | 1,728,685 | 1,563,204 | 1,576,936 | 0 | 1,530,242 | 1,317,593 | 1,539,943 | 1,494,208 | 1,466,145 | 1,754,464 | 1,737,760 | 1,675,232 | 1,689,801 | 1,045,751 | 1,051,540 | 1,082,830 | 951,708 | 910,185 | 928,765 | 941,269 | 1,043,137.884 | 1,051,781.774 | 0 | 1,127,379.259 | 1,089,017.149 | 1,002,048.238 | 1,009,135.763 | 851,414.828 | 891,226.984 |
Totaal passiva
| 3,771,183 | 3,974,263 | 4,206,260 | 4,222,047 | 4,198,412 | 4,030,334 | 4,009,979 | 4,102,896 | 4,060,853 | 3,968,510 | 3,919,365 | 3,873,390 | 3,874,831 | 3,937,579 | 3,893,263 | 3,850,873 | 3,954,913 | 3,436,005 | 3,976,403 | 3,374,481 | 3,460,276 | 3,513,175 | 0 | 3,415,331 | 3,877,851 | 3,444,801 | 3,386,977 | 3,109,652 | 2,981,977 | 2,751,737 | 2,714,511 | 2,544,730 | 2,470,779 | 2,457,564 | 2,512,252 | 2,562,043 | 2,408,693 | 2,340,027 | 2,310,084 | 2,328,275.677 | 2,197,700.3 | 0 | 2,199,024.993 | 2,112,040.521 | 1,889,404.737 | 1,856,653.773 | 1,864,250.276 | 1,833,571.671 |
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 |
Gewone aandelen
| 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 1,395,728 | 0 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,667 | 767,666.577 | 767,666.577 | 0 | 767,666.577 | 767,666.577 | 767,666.577 | 767,666.577 | 767,666.577 | 767,666.577 |
Ingehouden winsten
| -3,449,944 | -3,244,677 | -3,380,388 | -3,399,074 | -3,265,627 | -3,279,195 | -3,218,519 | -3,064,511 | -2,955,923 | -2,986,662 | -3,035,831 | -3,049,523 | -3,025,551 | -2,939,604 | -2,885,376 | -2,917,150 | -2,783,976 | -2,816,255 | -2,792,736 | -2,791,301 | -2,745,994 | -2,683,848 | 0 | -2,549,481 | -1,844,350 | -1,818,951 | -1,745,451 | -1,726,055 | -1,689,043 | -1,678,761 | -1,615,487 | -1,591,305 | -1,513,384 | -1,480,672 | -1,430,274 | -1,394,994 | -1,358,711 | -1,338,561 | -1,308,934 | -1,283,166.999 | -1,254,629.578 | 0 | -1,237,327.267 | -1,216,937.55 | -1,224,574.81 | -1,215,821.642 | -1,213,491.601 | -1,197,381.008 |
Overige gereserveerde algehele resultaten
| 1,578,938 | 289,177 | 296,586 | 305,765 | 304,089 | 309,944 | 311,137 | 309,484 | 313,864 | 310,992 | 308,488 | 308,368 | 308,530 | 310,076 | 338,686 | 1,547,200 | 1,720,580 | 1,698,609 | 1,770,405 | 1,689,900 | 1,699,505 | 1,697,602 | 213,577 | 1,761,911 | 1,010,827 | 1,002,708 | 988,907 | 1,747,543 | 316,600 | 388,245 | 322,283 | 318,511 | 329,082 | 331,007 | 318,762 | 314,091 | 327,406 | 329,390 | 333,297 | 385,440.347 | 386,602.637 | -115,149 | 336,417 | 402,094.506 | 405,439.261 | 406,005.243 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -48,125 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,757 | 1,216,755 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 25,259 | 233,480 | 16,094 | 18,094 | 18,094 | -744,618 | 86,393 | 18,094 | 18,094 | 18,094 | 18,094 | 18,094 | 18,094 | 18,094 | 18,094 | 18,094 | 18,074 | 18,094.148 | 16,094.148 | 11,592 | 68,860.016 | 2,050 | 2,050 | 2,050 | 408,146.818 | 408,370.123 |
Totaal eigen vermogen van aandeelhouders
| -523,403 | -343,015 | -471,317 | -480,824 | -349,053 | -356,766 | -294,897 | -142,542 | -29,574 | -63,185 | -114,858 | -128,670 | -104,536 | -17,043 | 65,793 | 27,778 | 334,332 | 280,082 | 375,397 | 296,327 | 351,239 | 411,482 | 238,836 | 213,577 | -49,762 | -30,482 | 29,217 | 44,537 | -518,383 | -504,755 | -507,443 | -487,033 | -398,541 | -363,904 | -325,751 | -295,142 | -245,544 | -223,410 | -189,896 | -111,965.926 | -84,266.215 | -103,557 | -64,383.674 | -45,126.468 | -49,418.971 | -40,099.822 | -37,678.207 | -21,344.308 |
Totaal eigen vermogen
| -537,655 | -350,624 | -483,667 | -493,547 | -357,060 | -365,071 | -300,940 | -142,992 | -25,640 | -60,511 | -114,120 | -128,456 | -103,445 | -12,745 | 73,112 | 33,694 | 351,186 | 294,933 | 393,767 | 311,778 | 369,565 | 432,748 | 238,836 | 238,836 | 155,931 | 192,320 | 316,779 | 349,085 | -1,077,120 | -1,044,418 | -971,971 | -924,973 | -729,221 | -652,754 | -567,926 | -492,244 | -390,769 | -343,068 | -268,780 | -209,685.68 | -148,387.844 | -103,557 | -103,557.57 | -80,420.198 | -90,374.823 | -67,593.956 | -60,926.968 | -35,803.697 |
Totaal passiva en aandeelhoudersvermogen
| 3,234,810 | 3,623,639 | 3,722,593 | 3,728,500 | 3,841,352 | 3,665,263 | 3,709,039 | 3,959,904 | 4,035,213 | 3,907,999 | 3,805,245 | 3,744,934 | 3,771,386 | 3,924,834 | 3,966,375 | 3,884,567 | 4,306,099 | 3,730,938 | 4,370,170 | 3,686,259 | 3,829,841 | 3,945,923 | 238,836 | 3,654,167 | 4,033,782 | 3,637,121 | 3,703,756 | 3,458,737 | 1,904,857 | 1,707,319 | 1,742,540 | 1,619,757 | 1,741,558 | 1,804,810 | 1,944,326 | 2,069,799 | 2,017,924 | 1,996,959 | 2,041,304 | 2,118,589.997 | 2,049,312.457 | -103,557 | 2,095,467.423 | 2,031,620.324 | 1,799,029.914 | 1,789,059.817 | 0 | 0 |