PT City Retail Developments Tbk
IDX:NIRO.JK
135 (IDR) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 533,351.216 | 714,028.233 | 598,605.995 | 791,836.942 | 1,351,495.049 | 867,289.45 | 1,126,852.95 | 1,089,493.758 | 1,039,004.728 | 1,639,423.003 | 1,073,484.786 | 992,445.129 | 864,583.049 | 986,986.385 | 1,452,853.552 | 1,662,889.729 | 2,017,420.33 | 2,084,041.401 | 2,466,993.396 | 2,384,940.86 | 2,379,560.612 | 2,818,103.416 | 3,125,750.32 | 2,988,978.223 | 1,006,431.792 | 1,125,111.014 | 1,383,433.151 | 1,466,105.084 | 1,299,797.938 | 676,178.137 | 810,401.277 | 956,494 | 952,811.178 | 797,107.415 | 897,125.566 | 655,705.859 | 178,809.924 | 382,442.532 | 26,509.901 | 40,808.956 | 21,996.672 | 18,729.79 | 9,002.318 | 48,224.476 | 9,394.385 | 3,831.973 | 9,165.275 | 21,122.804 | 112,497.894 |
Kortetermijnbeleggingen
| 820,000 | 820,000 | 820,000 | 970,000 | 970,198.354 | 970,074.34 | 970,121.194 | 970,121.194 | 1,000,127.194 | 450,116.194 | 1,000,519.489 | 1,000,312.489 | 250,866.489 | 250,075.344 | 250,075.344 | 250,075.344 | 250,116.374 | 250,116.374 | 250,000 | 250,104.374 | 970.374 | 95.374 | 97.373 | 47.003 | 443.688 | -2,680,684.493 | -2,676,156.266 | -2,499,366.772 | -2,387,574.574 | 8,975.16 | 12,520.063 | 12,798.213 | 2,037.049 | 2,122.789 | 2,139.029 | 2,099.176 | 1,777.011 | 1,920.704 | 1,994.247 | 1,685.497 | 1,651.134 | 1,695.303 | 1,684.724 | 1,635.382 | 1,607.868 | 8,715.987 | 8,571.757 | 88,091.451 | 1,463.566 |
Liquide middelen en kortetermijnbeleggingen
| 1,353,351.216 | 1,534,028.233 | 1,418,605.995 | 1,761,836.942 | 2,321,693.403 | 1,837,363.79 | 2,096,974.144 | 2,059,614.951 | 2,039,131.922 | 2,089,539.197 | 2,074,004.275 | 1,992,757.618 | 1,115,449.538 | 1,237,061.729 | 1,702,928.895 | 1,912,965.073 | 2,267,536.703 | 2,334,157.775 | 2,716,993.396 | 2,635,045.233 | 2,380,530.985 | 2,818,198.789 | 3,125,847.694 | 2,989,025.226 | 1,006,875.48 | 1,125,111.014 | 1,383,433.151 | 1,466,105.084 | 1,299,797.938 | 676,178.137 | 810,401.277 | 956,494 | 954,848.227 | 799,230.204 | 899,264.595 | 657,805.035 | 180,586.935 | 384,363.237 | 28,504.148 | 42,494.453 | 23,647.806 | 20,425.093 | 10,687.042 | 49,859.858 | 11,002.253 | 12,547.96 | 17,737.032 | 109,214.255 | 113,961.46 |
Nettovorderingen
| 246,017.868 | 257,758.031 | 242,727.097 | 255,294.19 | 251,713.343 | 253,235.649 | 222,027.553 | 212,631.249 | 173,918 | 160,463 | 163,389.903 | 145,253.204 | 134,019 | 589,455.481 | 103,201.572 | 112,179.452 | 128,683.849 | 108,180.559 | 66,081.679 | 69,002.638 | 857,536.449 | 65,455.974 | 69,340.025 | 52,152.684 | 84,605.765 | 91,653.907 | 110,646.147 | 50,293.752 | 358,149.55 | 66,428.976 | 61,514.769 | 38,060.366 | 33,947.122 | 27,265.865 | 29,872.137 | 22,532.583 | 20,703.545 | 23,716.735 | 21,543.182 | 17,000.658 | 18,713.653 | 21,839.283 | 17,848.208 | 14,813.132 | 43,317.933 | 33,359.218 | 46,319.429 | 15,835.331 | 13,659.219 |
Voorraad
| 59,464.665 | 59,651.196 | 59,601.632 | 59,414.493 | 59,346.594 | 59,408.544 | 59,616.23 | 59,083.67 | 58,225.687 | 57,818.288 | 57,502.626 | 57,820.371 | 55,359.624 | 55,390.809 | 55,397.648 | 55,429.556 | 45,938.045 | 45,562.654 | 45,693.395 | 45,717.884 | 46,600.092 | 46,480.04 | 48,638.59 | 48,745.055 | 45,848.493 | 46,178.994 | 52,474.759 | 34,052.916 | 133,621.401 | 136,502.387 | 150,939.755 | 149,611.179 | 148,139.782 | 143,863.402 | 141,112.018 | 133,690.753 | 480,685.812 | 471,545.764 | 464,753.654 | 660,369.139 | 661,165.811 | 667,334.135 | 667,740.774 | 715,513.881 | 735,290.482 | 758,209.138 | 667,059.033 | 661,171.757 | 1,302,623.154 |
Overige vlottende activa
| 9,524.813 | 478,218.22 | 491,954.767 | 484,966.574 | 453,724.908 | 450,329.142 | 452,118.375 | 436,538.88 | 501,487.515 | 506,359.364 | 473,562.426 | 454,668.571 | 2 | -1,161.867 | 531,382.035 | 645,909.927 | 498,207.468 | 396,971.462 | 359,976.305 | 333,308.555 | -0 | 722,427.177 | 683,508.416 | 647,418.743 | 426,903.875 | 435,767.072 | 487,480.119 | 406,051.456 | 75,836.316 | 422,998.751 | 406,118.103 | 381,971.156 | 403,945.414 | 618,073.603 | 599,037.348 | 626,277.559 | 170,842.627 | 73,958.031 | 55,745.579 | 61,535.494 | 74,617.743 | 104,159.536 | 73,932.922 | 54,922.532 | 118,075.38 | 89,881.499 | 165,026.761 | 88,658.405 | 29,942.084 |
Totaal vlottende activa
| 2,147,715.335 | 2,329,655.681 | 2,212,889.491 | 2,561,512.199 | 3,107,119.211 | 2,605,908.285 | 3,003,927.608 | 2,782,747.557 | 2,772,763.124 | 2,814,179.848 | 2,782,939.741 | 2,665,187.275 | 1,772,508.113 | 1,880,746.152 | 2,289,708.578 | 2,614,304.555 | 2,811,682.216 | 2,776,691.891 | 3,122,663.097 | 3,014,071.673 | 3,284,667.527 | 3,587,106.006 | 3,857,994.7 | 3,685,189.024 | 1,479,627.848 | 1,607,057.081 | 1,923,388.029 | 1,906,209.456 | 1,867,405.204 | 1,235,679.276 | 1,367,459.135 | 1,488,076.335 | 1,506,933.423 | 1,561,167.208 | 1,639,413.961 | 1,417,773.347 | 832,115.374 | 929,867.032 | 549,003.381 | 764,399.085 | 759,431.36 | 791,918.765 | 752,360.738 | 820,296.271 | 864,368.115 | 860,638.597 | 849,822.826 | 859,044.417 | 1,460,185.916 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 376,575.432 | 378,570.409 | 377,956.685 | 379,660.657 | 397,096.67 | 399,119.489 | 465,305.658 | 511,191.737 | 462,394.666 | 453,536.945 | 419,759.232 | 361,823.941 | 380,225.379 | 397,797.379 | 482,696.136 | 480,120.134 | 480,816.379 | 249,746.728 | 438,616.163 | 249,590.437 | 550,865.258 | 691,061.49 | 497,594.748 | 395,788.796 | 390,309.958 | 761,451.285 | 542,786.669 | 468,716.919 | 429,867.577 | 274,493.47 | 308,527.547 | 250,040.14 | 338,989.701 | 168,954.829 | 171,460.838 | 173,844.866 | 175,651.318 | 176,318.323 | 176,982.887 | 178,030.522 | 181,019.943 | 5,388.21 | 5,404.992 | 5,423.265 | 3,722.046 | 3,382.698 | 3,400.564 | 3,017.303 | 3,091.355 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,937.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,081.816 | 13,081.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 23,398.542 | 24,343.599 | 25,089.654 | 26,179.798 | 28,127.002 | 29,882.62 | 30,301.843 | 30,871.017 | 30,298.013 | 30,910.231 | 30,833.814 | 31,307.361 | 29,460.883 | 29,050.784 | 30,197.022 | 30,900.978 | 26,070.848 | 25,494.539 | 24,475.507 | 24,302.345 | 21,640.637 | 20,500.514 | 15,596.263 | 15,613.057 | 11,282.217 | 11,254.931 | 11,239.513 | 11,280.816 | 10,571.475 | 6,855.021 | 8,537.363 | 6,794.184 | 3,117.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 23,398.542 | 24,343.599 | 25,089.654 | 26,179.798 | 28,127.002 | 29,882.62 | 30,301.843 | 30,871.017 | 34,235.635 | 30,910.231 | 30,833.814 | 31,307.361 | 29,460.883 | 29,050.784 | 30,197.022 | 30,900.978 | 26,070.848 | 25,494.539 | 24,475.507 | 24,302.345 | 21,640.637 | 20,500.514 | 15,596.263 | 15,613.057 | 11,282.217 | 11,254.931 | 11,239.513 | 11,280.816 | 23,653.291 | 19,936.837 | 8,537.363 | 6,794.184 | 3,117.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 10,915,344.226 | 10,739,615.521 | 10,526,080.522 | 10,385,679.96 | -260,940.978 | -969,005.625 | -969,401.478 | -969,402.478 | -999,407.478 | -117,828.623 | -999,819.174 | -999,612.176 | -249,173.218 | -249,375.344 | -249,375.344 | -249,375.028 | -249,766.374 | -249,766.374 | -249,650 | -249,754.059 | -619.373 | -94.373 | 0 | -46.003 | -292.215 | 2,685,304.493 | 2,681,827.283 | 2,504,009.203 | 2,398,674.444 | 1,372.587 | 9,078.879 | 68.791 | 1,843,814.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1,676.408 | 1,838.968 | 1,706.496 | 1,541.883 | 1,888.938 | 1,848.215 | 1,737.357 | 1,727.634 | 361.543 | 338.106 | 312.127 | 285.219 | 228.919 | 195.326 | 159.509 | 123.182 | 7,173,288.943 | 5,517,895.981 | 5,135,746.414 | 5,200,620.156 | 4,259,573.425 | 0 | 0 | 3,459,159.515 | 3,143,897.748 | 839.271 | 1,976.56 | 1,870.091 | 111.751 | 5.282 | 5.282 | 5.282 | 22.989 | 119.163 | 119.163 | 119.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.542 | 63.542 | 63.542 | 63.542 | 0 |
Overige niet-vlottende activa
| 254,479.085 | 210,411.935 | 224,050.973 | 230,321.396 | 10,393,471.889 | 10,933,091.62 | 10,619,972.466 | 10,573,832.228 | 9,925,666.181 | 8,815,912.918 | 9,628,882.632 | 9,632,079.979 | 8,721,583.359 | 8,589,618.404 | 7,866,305.103 | 7,732,316.699 | -0 | -0 | 268.902 | 4.5 | -0 | 3,602,948.641 | 3,514,035.509 | 1.012 | 15,128.897 | 15,425.677 | 15,319.759 | 147.232 | -95,838.438 | 2,411,481.8 | 2,093,963.284 | 2,046,998.531 | 75,095.341 | 1,703,537.982 | 1,577,149.63 | 1,549,928.281 | 2,430,054.514 | 2,350,217.061 | 2,280,603.519 | 2,094,771.168 | 2,031,253.969 | 2,179,312.675 | 2,153,730.747 | 2,129,289.602 | 2,027,676.337 | 1,951,187.984 | 1,911,007.124 | 1,847,891.694 | -3,091.355 |
Totaal niet-vlottende activa
| 11,571,473.693 | 11,354,780.432 | 11,154,884.33 | 11,023,383.695 | 10,559,643.521 | 10,394,936.319 | 10,147,915.847 | 10,148,220.138 | 9,423,250.548 | 9,182,869.576 | 9,079,968.632 | 9,025,884.325 | 8,882,325.322 | 8,767,286.55 | 8,129,982.426 | 7,994,085.965 | 7,430,409.797 | 5,543,370.875 | 5,349,456.986 | 5,224,763.379 | 4,831,459.947 | 4,314,416.272 | 4,027,226.519 | 3,870,516.377 | 3,560,326.606 | 3,474,275.658 | 3,253,149.784 | 2,986,024.261 | 2,756,468.624 | 2,707,289.975 | 2,420,112.354 | 2,303,906.928 | 2,261,040.16 | 1,872,611.974 | 1,748,729.631 | 1,723,892.31 | 2,605,705.832 | 2,526,535.384 | 2,457,586.407 | 2,272,801.691 | 2,212,273.912 | 2,184,700.885 | 2,159,135.739 | 2,134,712.867 | 2,031,461.925 | 1,954,634.224 | 1,914,471.23 | 1,850,972.54 | 3,091.355 |
Totaal activa
| 13,719,189.029 | 13,684,436.113 | 13,367,773.821 | 13,584,895.893 | 13,666,762.732 | 13,000,844.604 | 13,151,843.455 | 12,930,967.695 | 12,196,013.672 | 11,997,049.424 | 11,862,908.373 | 11,691,071.599 | 10,654,833.435 | 10,648,032.702 | 10,419,691.004 | 10,608,390.521 | 10,242,092.012 | 8,320,062.765 | 8,472,120.083 | 8,238,835.053 | 8,116,127.474 | 7,901,522.278 | 7,885,221.219 | 7,555,705.401 | 5,039,954.454 | 5,081,332.738 | 5,176,537.813 | 4,892,233.716 | 4,623,873.828 | 3,942,969.251 | 3,787,571.489 | 3,791,983.263 | 3,767,973.583 | 3,433,779.182 | 3,388,143.591 | 3,141,665.657 | 3,437,821.206 | 3,456,402.416 | 3,006,589.788 | 3,037,200.776 | 2,971,705.271 | 2,976,619.65 | 2,911,496.477 | 2,955,009.138 | 2,895,830.04 | 2,815,272.821 | 2,764,294.056 | 2,710,016.957 | 2,610,178.339 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 68,810.192 | 62,928.088 | 88,301.813 | 88,672.801 | 147,976.446 | 174,556.536 | 52,718.142 | 64,040.421 | 65,211.48 | 69,159.036 | 58,586.091 | 56,145.677 | 50,742.437 | 51,956.079 | 53,353.776 | 105,351.075 | 41,699.005 | 39,617.192 | 43,365.873 | 77,635.099 | 50,499.766 | 103,761.174 | 52,683.08 | 39,162.168 | 32,454.234 | 23,533.721 | 117,381.213 | 30,894.707 | 40,032.71 | 50,930.797 | 16,279.106 | 12,767.453 | 14,094.188 | 16,495.512 | 22,881.979 | 32,222.839 | 22,501.913 | 24,900.755 | 18,829.464 | 44,212.522 | 59,815.358 | 26,034.519 | 29,550.164 | 25,128.471 | 15,459.201 | 5,843.251 | 11,434.259 | 21,420.183 | 18,028.849 |
Kortlopende schulden
| 330,227.583 | 389,506.474 | 382,155.37 | 358,679.472 | 1,976,796.185 | 1,974,841.876 | 2,058,284.26 | 1,213,146.252 | 363,278.237 | 356,518.086 | 431,887.11 | 351,034.381 | 341,514.141 | 331,014.982 | 322,287.279 | 704,072.533 | 209,732.572 | 132,873.235 | 118,016.062 | 168,738.021 | 115,107.473 | 112,948.941 | 104,407.713 | 98,908.511 | 171,958.826 | 143,793.202 | 68,864.684 | 68,864.684 | 57,034.871 | 75,819.169 | 35,809.506 | 35,217.578 | 100,350.727 | 10,000 | 32,144.932 | 28,510.027 | 28,620.048 | 25,900.814 | 23,362.605 | 179,168.417 | 214,321.958 | 204,528.581 | 174,793.457 | 163,904.427 | 173,147.045 | 134,645.044 | 180,129.981 | 160,790.202 | 0 |
Belastingschulden
| 0 | 4,105.245 | 7,781.789 | 5,848.649 | 44,383.067 | 41,565.342 | 43,622.206 | 34,053.794 | 35,261.111 | 35,942.085 | 38,308.893 | 27,839.253 | 22,344.188 | 23,096.198 | 28,045.89 | 28,596.694 | 17,633.235 | 21,051.509 | 29,727.938 | 26,142.775 | 26,432.072 | 30,039.075 | 32,574.062 | 31,843.234 | 28,626.259 | 31,563.477 | 27,446.548 | 16,907.764 | 10,761.206 | 11,889.865 | 7,513.601 | 10,672.64 | 16,780.505 | 8,375.262 | 10,010.432 | 12,041.512 | 77,158.085 | 77,510.203 | 77,302.652 | 40,659.206 | 40,473.119 | 34,827.953 | 34,140.921 | 20,087.586 | 14,690.852 | 7,186.29 | 4,359.159 | 1,551.041 | 0 |
Uitgestelde opbrengsten
| 207,384.951 | 184,293.905 | 186,877.886 | 182,899.162 | 1,182,032.012 | -1,833,888.153 | 145,996.558 | 142,043.239 | 115,576.152 | 108,357.796 | 85,469.904 | 481,330.906 | 379,981.015 | 390,519.751 | 375,778.558 | 415,169.527 | 366,070.591 | 320,864.818 | 271,967.063 | 310,640.489 | 491,267.863 | 0 | 392,991.468 | 402,066.632 | 0 | 242,909.486 | 214,684.924 | 0 | 794,412.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 630,300.096 | 741,439.423 | 731,062.491 | 945,824.186 | 6,631.41 | 6,631.413 | 685,889.587 | 627,893.138 | 455,252.922 | 463,811.408 | 387,894.771 | 7,112.537 | 11,373.093 | 11,812.886 | 11,812.886 | 11,812.886 | 2,184.309 | 3,489.416 | 3,802.879 | 4,215.062 | -10,275 | 373,596.578 | 10,275 | 10,275 | 209,876.728 | -0 | 60,000 | 170,219.296 | 57.29 | 127,492.98 | 132,087.946 | 129,600.299 | 189,844.712 | 172,820.568 | 168,558.506 | 168,720.921 | 613,867.489 | 942,509.459 | 941,757.484 | 494,759.851 | 271,157.928 | 306,062.702 | 225,515.574 | 269,090.533 | 135,501.47 | 146,611.695 | 187,247.935 | 166,804.196 | 275,947.788 |
Totaal kortlopende verplichtingen
| 1,236,722.822 | 1,378,167.889 | 1,388,397.56 | 1,576,075.622 | 3,313,436.053 | 322,141.671 | 2,942,888.547 | 2,047,123.05 | 999,318.79 | 997,846.325 | 963,837.876 | 895,623.501 | 783,610.687 | 785,303.698 | 763,232.499 | 1,236,406.02 | 619,686.478 | 496,844.661 | 437,151.877 | 561,228.67 | 646,600.102 | 590,306.693 | 560,357.261 | 550,412.311 | 414,289.787 | 410,236.409 | 460,930.822 | 269,978.687 | 891,537.236 | 254,242.946 | 184,176.558 | 177,585.329 | 304,289.627 | 199,316.08 | 223,585.416 | 229,453.787 | 664,989.45 | 993,311.028 | 983,949.553 | 718,140.79 | 545,295.244 | 536,625.802 | 429,859.195 | 458,123.43 | 324,107.717 | 287,099.99 | 378,812.175 | 349,014.582 | 293,976.637 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,183,376.408 | 6,021,745.149 | 5,590,758.737 | 5,565,335.544 | 4,083,159.295 | 3,759,138.438 | 3,838,097.152 | 4,528,918.718 | 4,777,716.877 | 4,500,715.782 | 4,292,337.78 | 4,128,193.07 | 3,153,091.613 | 3,125,423.821 | 2,887,563.062 | 2,561,862.569 | 2,932,242.886 | 1,199,786.808 | 1,202,597.268 | 1,057,145.682 | 880,109.716 | 723,453.408 | 744,282.444 | 747,606.167 | 831,429.824 | 886,032.464 | 922,536.389 | 850,725.448 | 645,976.597 | 611,037.919 | 498,958.05 | 509,012.745 | 405,586.029 | 189,166.667 | 110,625 | 119,125 | 123,125 | 128,000 | 132,875 | 555,488.178 | 623,670.861 | 585,347.127 | 614,401.889 | 636,173.897 | 690,879.755 | 658,908.358 | 508,964.68 | 515,299.101 | 475,636.786 |
Uitgestelde opbrengsten niet-vlottend
| 54,101.515 | 55,448.341 | 57,801.54 | 54,277.641 | 73,706.922 | 73,908.591 | 62,309.081 | 61,535.408 | 69,105.049 | 59,357.224 | 72,708.249 | 63,466.327 | 73,612.106 | 87,346.644 | 71,696.727 | 71,170.787 | 121,389.882 | 67,243.535 | 101,284.701 | 86,173.219 | 71,096.356 | 73,372.195 | 58,718.55 | 61,619.433 | 55,867.836 | 44,542.547 | 81,239.335 | 52,791.913 | 83,510.087 | 64,024.673 | 89,287.383 | 83,687.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 9,769.548 | 9,517.296 | 9,259.687 | 8,898.468 | 7,731.4 | 7,447.258 | 7,152.164 | 6,853.552 | 7,396.384 | 7,093.074 | 6,789.742 | 6,510.603 | 5,654.963 | 5,356.773 | 5,278.761 | 4,760.191 | 5,178.53 | 4,849.187 | 4,517.697 | 4,187.282 | 3,701.153 | 2,768.846 | 2,768.846 | 2,768.846 | 532.142 | 1,371.413 | 8,514.721 | 8,538.562 | 0 | 8,330.753 | 6,110.213 | 6,110.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 584,320.012 | 619,964.428 | 604,039.056 | 573,424.037 | 239,558.521 | -3,840,494.287 | 202,394.978 | 197,588.457 | 195,457.593 | 177,972.854 | 173,572.687 | 170,056.175 | 167,265.32 | 181,099.612 | 153,860.811 | 144,864.755 | 166,056.32 | 99,294.828 | 116,484.075 | 91,779.945 | 100,701.666 | 89,982.078 | 84,295.174 | 78,282.181 | 96,754.273 | 84,132.292 | 38,805.362 | 54,465.195 | 60,141.828 | 50,930.885 | 44,779.583 | 41,905.187 | 44,244.921 | 48,401.703 | 40,047.434 | 34,610.012 | 31,635.175 | 29,086.022 | 26,389.597 | 23,310.379 | 20,106.553 | 13,334.758 | 12,206.494 | 10,421.051 | 7,322.987 | 6,347.296 | 9,105.699 | 5,839.189 | -475,636.786 |
Totaal niet-vlottende verplichtingen
| 6,831,567.482 | 6,706,675.215 | 6,261,859.02 | 6,201,935.691 | 4,404,156.139 | 4,026,051.685 | 4,109,953.375 | 4,794,896.135 | 5,049,675.902 | 4,745,138.934 | 4,545,408.459 | 4,368,226.175 | 3,399,624.002 | 3,399,226.849 | 3,118,399.361 | 2,782,658.302 | 3,224,867.617 | 1,371,174.358 | 1,424,883.741 | 1,239,286.128 | 1,055,608.891 | 889,576.526 | 890,065.014 | 890,276.626 | 984,584.075 | 1,016,078.716 | 1,051,095.807 | 966,521.118 | 789,628.512 | 734,324.23 | 639,135.229 | 640,715.868 | 449,830.951 | 237,568.37 | 150,672.434 | 153,735.012 | 154,760.175 | 157,086.022 | 159,264.597 | 578,798.558 | 643,777.414 | 598,681.885 | 626,608.383 | 646,594.948 | 698,202.743 | 665,255.655 | 518,070.379 | 521,138.291 | 475,636.786 |
Totaal passiva
| 8,068,290.304 | 8,084,843.104 | 7,650,256.58 | 7,778,011.313 | 7,717,592.192 | 322,141.671 | 7,052,841.922 | 6,842,019.185 | 6,048,994.692 | 5,742,985.26 | 5,509,246.335 | 5,263,849.676 | 4,183,234.689 | 4,184,530.547 | 3,881,631.86 | 4,019,064.322 | 3,844,554.095 | 1,868,019.02 | 1,862,035.618 | 1,800,514.798 | 1,702,208.993 | 1,479,883.219 | 1,450,422.274 | 1,440,688.937 | 1,398,873.863 | 1,426,315.125 | 1,512,026.629 | 1,236,499.805 | 1,681,165.748 | 988,567.176 | 823,311.787 | 818,301.197 | 754,120.577 | 436,884.449 | 374,257.85 | 383,188.799 | 819,749.625 | 1,150,397.05 | 1,143,214.15 | 1,296,939.348 | 1,189,072.658 | 1,135,307.687 | 1,056,467.578 | 1,104,718.378 | 1,022,310.459 | 952,355.644 | 896,882.554 | 870,152.872 | 774,306.25 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,099.031 | 15,099.031 | 15,099.031 | 0 | 13,606.744 | 15,471.765 | 15,471.765 | 15,471.765 | 12,055.448 | 12,055.448 | 12,055.448 | 12,055.448 | 12,530.296 | 0 | 0 | 9,371.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 1,898,999.16 | 1,896,579.4 | 1,802,979.4 | 1,802,979.4 | 1,802,979.4 | 1,802,903.91 | 1,802,677.4 | 1,801,777.75 | 1,801,245.2 | 1,800,010 | 1,800,000 | 1,800,000 |
Ingehouden winsten
| -209,143.085 | -209,156.585 | -176,593.905 | -176,272.838 | -423,569.197 | -435,792.382 | -390,505.774 | -398,475.878 | -352,056.998 | -306,259.458 | -263,029.589 | -229,860.045 | -212,575.375 | -210,773.105 | -187,438.01 | -170,941.138 | -241,018.087 | -202,882.305 | -170,336.473 | -226,722.531 | -225,487.371 | -222,018.673 | -217,987.326 | -206,274.694 | -165,114.734 | -159,531.058 | -150,480.578 | -152,862.494 | -171,068.686 | -161,109.599 | -153,078.918 | -144,983.343 | -105,682.063 | -114,106.791 | -97,524.127 | -93,686.038 | -88,560.455 | -52,230.471 | -58,129.528 | -77,856.2 | -36,148.014 | 20,967.214 | 35,538.16 | 31,743.165 | 55,541.652 | 46,024.828 | 52,505.785 | 25,376.973 | 21,430.157 |
Overige gereserveerde algehele resultaten
| 1,928.37 | -1,895.991 | 796.74 | 1,928.37 | 1,768.222 | 1,768.222 | 1,011.342 | 1,768.222 | 1,641.727 | 294,713.27 | 294,713.27 | 294,713.27 | 294,052.39 | 294,052.39 | 294,052.39 | 293,052.39 | 293,284.699 | 293,284.699 | 293,284.699 | 293,284.699 | -15,099.031 | -15,099.031 | -15,099.031 | 242,903.755 | -13,606.744 | -15,471.765 | -15,471.765 | -15,471.765 | -12,055.448 | -12,055.448 | -12,055.448 | -12,055.448 | -12,530.296 | 217,018.265 | 198,155.414 | -9,371.26 | 40,104.611 | 39,859.43 | 640.75 | 332.004 | 297.642 | 341.81 | 331.231 | 281.889 | 254.379 | 247.498 | 103.269 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 51,451.762 | 51,451.762 | 51,451.762 | 51,451.762 | 344,502.664 | 10,892,839.913 | 344,502.664 | 344,502.664 | 344,573.305 | 51,501.762 | 51,501.762 | 51,501.762 | 51,501.762 | 51,501.762 | 51,501.762 | 52,501.762 | 52,501.762 | 52,501.762 | 52,501.762 | 52,501.762 | 37,402.73 | 37,402.73 | 37,402.73 | -205,501.025 | 39,109.914 | 37,244.894 | 37,244.894 | 37,244.894 | 40,661.211 | 40,661.211 | 40,661.211 | 40,661.211 | 39,669.216 | 52,195.762 | 52,195.762 | 250,311.323 | 54,899.886 | 22,811.083 | 22,566.607 | 13,207.424 | 13,297.94 | 13,297.94 | 12,290.391 | 12,267.74 | 12,177.775 | 12,124.52 | 12,001 | 12,037.962 | 12,110.064 |
Totaal eigen vermogen van aandeelhouders
| 2,064,124.227 | 2,060,286.366 | 2,095,541.777 | 2,096,994.474 | 2,142,588.868 | 12,678,702.933 | 2,174,895.412 | 2,167,682.187 | 2,214,045.214 | 2,259,842.754 | 2,303,072.623 | 2,336,242.167 | 2,352,865.957 | 2,354,668.227 | 2,378,003.322 | 2,394,500.194 | 2,324,655.554 | 2,362,791.337 | 2,395,337.168 | 2,338,951.111 | 2,031,802.539 | 2,035,271.238 | 2,039,302.585 | 2,051,015.217 | 2,093,882.361 | 2,097,601.017 | 2,106,651.497 | 2,104,269.58 | 2,089,479.705 | 2,099,438.792 | 2,107,469.473 | 2,115,565.048 | 2,153,874.333 | 2,374,994.416 | 2,372,714.23 | 2,376,512.465 | 2,226,331.222 | 1,909,439.202 | 1,861,657.229 | 1,738,662.628 | 1,780,426.968 | 1,837,586.364 | 1,851,063.692 | 1,846,970.195 | 1,869,751.556 | 1,859,642.046 | 1,864,620.055 | 1,837,414.935 | 1,833,540.22 |
Totaal eigen vermogen
| 5,650,898.725 | 5,599,593.009 | 5,717,517.241 | 5,806,884.581 | 5,949,170.54 | 16,565,630.057 | 6,099,001.533 | 6,088,948.51 | 6,147,018.98 | 6,254,064.164 | 6,353,662.038 | 6,427,221.924 | 6,471,598.746 | 6,463,502.155 | 6,538,059.144 | 6,589,326.198 | 6,397,537.917 | 6,452,043.746 | 6,610,084.465 | 6,438,320.255 | 6,413,918.481 | 6,421,639.058 | 6,434,798.945 | 6,115,016.463 | 3,641,080.592 | 3,655,017.613 | 3,664,511.184 | 3,655,733.911 | 2,942,708.081 | 2,954,402.075 | 2,964,259.702 | 2,973,682.066 | 3,013,853.005 | 2,996,894.733 | 3,013,885.741 | 2,758,476.858 | 2,618,071.581 | 2,306,005.366 | 1,863,375.638 | 1,740,261.428 | 1,782,632.613 | 1,841,311.963 | 1,855,028.899 | 1,850,290.76 | 1,873,519.58 | 1,862,917.177 | 1,867,411.502 | 1,839,864.085 | 1,835,872.089 |
Totaal passiva en aandeelhoudersvermogen
| 13,719,189.029 | 13,684,436.113 | 13,367,773.821 | 13,584,895.893 | 13,666,762.732 | 13,000,844.604 | 13,151,843.455 | 12,930,967.695 | 12,196,013.672 | 11,997,049.424 | 11,862,908.373 | 11,691,071.599 | 10,654,833.435 | 10,648,032.702 | 10,419,691.004 | 10,608,390.521 | 10,242,092.012 | 8,320,062.765 | 8,472,120.083 | 8,238,835.053 | 8,116,127.474 | 7,901,522.278 | 7,885,221.219 | 7,555,705.401 | 5,039,954.454 | 5,081,332.738 | 5,176,537.813 | 4,892,233.716 | 4,623,873.828 | 3,942,969.251 | 3,787,571.489 | 3,791,983.263 | 3,767,973.583 | 3,433,779.182 | 3,388,143.591 | 3,141,665.657 | 3,437,821.206 | 3,456,402.416 | 3,006,589.788 | 3,037,200.776 | 2,971,705.271 | 2,976,619.65 | 2,911,496.477 | 2,955,009.138 | 2,895,830.04 | 2,815,272.821 | 2,764,294.056 | 2,710,016.957 | 0 |