PT Pembangunan Jaya Ancol Tbk
IDX:PJAA.JK
625 (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
| 269,015 | 330,074 | 282,505 | 411,446 | 670,084 | 691,130 | 612,882 | 506,061 | 421,661 | 457,929 | 355,506 | 843,468 | 300,191.764 | 452,702.966 | 815,874.783 | 333,154.433 | 306,916.438 | 595,486.013 | 245,437.919 | 477,863.763 | 364,586.085 | 586,514.598 | 792,920.143 | 790,696.747 | 806,011.766 | 869,061.97 | 579,246.941 | 425,416.404 | 428,971.832 | 631,093.39 | 756,727.553 | 753,938.902 | 731,052.215 | 222,937.759 | 359,627.272 | 309,941.965 | 186,955.318 | 301,082.191 | 218,510.803 | 322,966.887 | 206,578.367 | 450,813.388 | 376,640.718 | 416,652.173 | 164,722.887 | 259,955.703 | 334,533.404 | 553,221.982 |
Kortetermijnbeleggingen
| 2,573 | 2,573 | 2,573 | 2,573 | 71 | 2,560 | 2,560 | 2,560 | -492,425 | -492,439 | -494,901 | -497,828 | -501,578.033 | -503,665.209 | 1,000 | 1,000 | -554,071.06 | -557,355.87 | -576,297.272 | -578,365.153 | -628,032.309 | -677,663.666 | -678,461.839 | -626,987.423 | -577,456.405 | -612,623.503 | -607,081.348 | -609,158.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -622,076.39 | -638,789.191 | -528,139.626 | -558,427.371 | -486,081.254 | 0 | 0 | -477,021.713 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 269,015 | 332,647 | 285,078 | 414,019 | 670,155 | 693,690 | 615,442 | 508,621 | 421,661 | 457,929 | 355,506 | 843,468 | 300,191.764 | 452,702.966 | 816,874.783 | 334,154.433 | 306,916.438 | 595,486.013 | 245,437.919 | 477,863.763 | 364,586.085 | 586,514.598 | 792,920.143 | 790,696.747 | 806,011.766 | 869,061.97 | 579,246.941 | 425,416.404 | 428,971.832 | 631,093.39 | 756,727.553 | 753,938.902 | 731,052.215 | 222,937.759 | 359,627.272 | 309,941.965 | 186,955.318 | 301,082.191 | 218,510.803 | 322,966.887 | 206,578.367 | 450,813.388 | 376,640.718 | 416,652.173 | 164,722.887 | 259,955.703 | 334,533.404 | 553,221.982 |
Nettovorderingen
| 57,448 | 61,868 | 46,771 | 88,314 | 63,761 | 52,999 | 48,312 | 40,897 | 45,523 | 40,841 | 41,775 | 36,960 | 43,129 | 73,736.442 | 133,666.407 | 62,434 | 200,367.777 | 184,251.316 | 164,342.249 | 115,507.358 | 113,607.128 | 135,062.379 | 107,210.146 | 114,212.1 | 113,142.824 | 91,698.555 | 90,800.933 | 100,317.916 | 102,132.265 | 163,910.523 | 109,346.179 | 112,463.194 | 138,473.762 | 148,352.912 | 155,858.685 | 142,285.393 | 132,127.825 | 127,459.619 | 196,320.764 | 150,048.104 | 115,275.198 | 150,546.384 | 196,644.161 | 227,613.438 | 135,115.494 | 130,948.744 | 132,366.004 | 137,114.661 |
Voorraad
| 7,185 | 6,302 | 6,186 | 6,057 | 6,141 | 5,845 | 5,987 | 6,052 | 6,016 | 5,545 | 6,416 | 6,796 | 7,380.367 | 6,614.845 | 7,070.001 | 8,270.28 | 12,139.117 | 12,996.723 | 13,073.145 | 11,313.419 | 12,001.971 | 9,201.576 | 9,853.452 | 8,993.646 | 8,384.655 | 8,149.865 | 7,705.686 | 7,022.219 | 8,601.737 | 8,566.507 | 8,082.664 | 9,692.443 | 9,576.386 | 9,346.017 | 7,532.643 | 7,124.521 | 6,658.826 | 6,572.166 | 6,998.411 | 7,621.92 | 6,283.54 | 5,897.426 | 5,954.272 | 5,488.985 | 6,132.799 | 5,761.811 | 5,872.78 | 6,249.997 |
Overige vlottende activa
| 60,021 | 34,547 | 42,944 | 10,891 | 25,541 | 17,461 | 11,526 | 8,493 | 23,657 | 77,754 | 57,337 | 103,545 | 122,873.616 | 121,544.663 | 0 | 122,302.126 | -0 | -0 | -0 | 159,474.333 | 183,730.196 | 240,419.748 | 179,250.981 | 189,350.548 | 267,195.857 | 207,079.223 | 192,003.516 | 255,185.228 | 178,160.638 | 0 | 154,096.687 | 152,042.918 | 214,969.25 | 202,936.956 | 275,900.704 | 296,042.38 | 194,696.642 | 161,586.394 | -0 | 170,105.764 | 157,296.532 | 31,383.48 | 27,158.321 | 244,574.613 | 76,565.843 | 59,824.28 | 53,980.199 | 24,001.325 |
Totaal vlottende activa
| 398,625 | 435,364 | 380,979 | 519,281 | 765,598 | 769,995 | 681,267 | 564,063 | 496,857 | 541,228 | 419,259 | 953,809 | 430,445.748 | 580,862.474 | 957,611.191 | 464,726.84 | 519,423.332 | 792,734.052 | 422,853.313 | 648,651.515 | 560,318.251 | 836,135.922 | 982,024.576 | 989,040.941 | 1,081,592.278 | 1,084,291.059 | 778,956.144 | 687,623.851 | 615,734.207 | 803,570.419 | 918,906.904 | 915,674.262 | 955,597.851 | 435,220.731 | 643,060.619 | 613,108.865 | 388,310.786 | 469,240.751 | 421,829.979 | 500,694.571 | 370,158.439 | 638,640.677 | 606,397.473 | 666,715.771 | 382,537.023 | 456,490.538 | 526,752.387 | 720,587.964 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,557,634 | 2,825,593 | 2,537,263 | 2,538,301 | 2,593,072 | 2,600,057 | 2,604,559 | 2,594,754 | 2,588,552 | 2,579,437 | 2,580,074 | 2,587,200 | 2,635,109.225 | 2,644,120.014 | 2,643,410.93 | 2,665,203.168 | 2,738,997.953 | 2,743,588.346 | 2,717,701.404 | 2,443,557.203 | 2,266,832.463 | 2,108,190.289 | 2,025,234.164 | 2,025,977.002 | 1,903,377.743 | 1,793,710.416 | 1,778,596.628 | 1,729,307.714 | 1,716,574.794 | 1,618,895.592 | 1,584,136.943 | 1,565,215.916 | 1,577,654.683 | 1,543,828.895 | 1,529,748.492 | 1,483,776.941 | 1,364,464.647 | 1,322,283.957 | 1,307,195.612 | 1,267,689.073 | 1,237,717.505 | 1,288,732.836 | 1,245,237.339 | 1,185,418.701 | 1,264,861.153 | 1,185,792.955 | 1,054,176.943 | 994,368.014 |
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
| 20,708 | 21,153 | 20,720 | 21,510 | 9,235 | 10,357 | 0 | 7,884 | 8,424 | 9,355 | 10,394 | 11,483 | 10,306.46 | 9,401.183 | 10,251.123 | 11,101.063 | 11,934.103 | 12,788.193 | 17,119.903 | 14,481.521 | 12,766.567 | 13,344.159 | 13,334.394 | 14,068.266 | 11,625.832 | 12,273.636 | 12,901.838 | 13,530.039 | 7,524.079 | 7,874.933 | 8,533.606 | 8,576.642 | 9,151.268 | 9,952.499 | 10,753.73 | 11,555.625 | 12,323.39 | 13,171.308 | 14,018.415 | 14,865.522 | 15,348.794 | 0 | 0 | 18,557.204 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 20,708 | 21,153 | 20,720 | 21,510 | 9,235 | 10,357 | 4,869 | 7,884 | 8,424 | 9,355 | 10,394 | 11,483 | 10,306.46 | 9,401.183 | 10,251.123 | 11,101.063 | 11,934.103 | 12,788.193 | 17,119.903 | 14,481.521 | 12,766.567 | 13,344.159 | 13,334.394 | 14,068.266 | 11,625.832 | 12,273.636 | 12,901.838 | 13,530.039 | 7,524.079 | 7,874.933 | 8,533.606 | 8,576.642 | 9,151.268 | 9,952.499 | 10,753.73 | 11,555.625 | 12,323.39 | 13,171.308 | 14,018.415 | 14,865.522 | 15,348.794 | 0 | 0 | 18,557.204 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 363,411 | 380,944 | 645,038 | 161,774 | 213,466 | 211,471 | 706,373 | 214,504 | 838,944 | 844,582 | 850,933 | 860,218 | 877,979.448 | 879,249.954 | 373,658.548 | 381,302.676 | 942,052.239 | 947,003.42 | 978,931.184 | 980,891.161 | 1,028,230.319 | 1,074,631.264 | 1,325,814.572 | 1,322,836.319 | 1,269,688.901 | 1,306,236.27 | 1,394,942.799 | 1,309,524.264 | 793,836.828 | 710,953.671 | 674,073.915 | 675,263.555 | 602,728.27 | 600,706.825 | 411,636.434 | 389,213.028 | 1,160,844.348 | 1,169,302.893 | 1,076,496.788 | 1,103,941.637 | 878,908.562 | 259,737.045 | 258,569.535 | 736,165.585 | 414,758.015 | 415,934.504 | 415,564.086 | 161,858.301 |
Belastingvorderingen
| 579 | 579 | 579 | 579 | 568 | 568 | 568 | 568 | 1,381 | 1,411 | 1,446 | 1,477 | 1,885.403 | 1,885.403 | 1,885.403 | 1,885.403 | 3,912.919 | 3,622.282 | 4,062.995 | 3,953.862 | 2,473.99 | 4,908.005 | 4,962.69 | 4,840.44 | 4,453.2 | 4,453.2 | 4,453.2 | 4,627.425 | 1,476.18 | 1,299.237 | 1,452.512 | 1,452.512 | 738.356 | 669.431 | 682.363 | 487.259 | 479.952 | 515.621 | 455.488 | 3,598.595 | 93.42 | 0 | 0 | 110.731 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 286,704 | 5,116 | 10,512 | 501,975 | 512,851 | 506,960 | 14,454 | 511,011 | 7,808 | 8,765 | 8,763 | 9,888 | 12,554.74 | 11,388.226 | 516,438.09 | 518,399.671 | 4,379.682 | 4,445.099 | 4,379.682 | 4,379.682 | 4,578.822 | 4,596.322 | 4,613.822 | 4,631.322 | 3,479.273 | 3,614.508 | 3,635.508 | 3,656.508 | 572,221.59 | 569,362.824 | 590,640.638 | 602,368.147 | 605,120.355 | 592,705.054 | 607,685.546 | 632,035.393 | 13,570.01 | 14,418.336 | 15,335.118 | 16,227.899 | 16,909.245 | 475,618.292 | 493,697.936 | 20,108 | 534,725.594 | 442,828.282 | 463,969.887 | -1,156,226.315 |
Totaal niet-vlottende activa
| 3,229,036 | 3,233,385 | 3,214,112 | 3,224,139 | 3,329,192 | 3,329,413 | 3,330,823 | 3,328,721 | 3,445,109 | 3,443,550 | 3,451,610 | 3,470,266 | 3,537,835.276 | 3,546,044.78 | 3,545,644.094 | 3,577,891.98 | 3,701,276.896 | 3,711,447.341 | 3,722,195.169 | 3,447,263.43 | 3,314,882.161 | 3,205,670.039 | 3,373,959.642 | 3,372,353.348 | 3,192,624.95 | 3,120,288.03 | 3,194,529.973 | 3,060,645.949 | 3,091,633.47 | 2,908,386.257 | 2,858,837.613 | 2,852,876.773 | 2,795,392.933 | 2,747,862.704 | 2,560,506.564 | 2,517,068.246 | 2,551,682.346 | 2,519,692.116 | 2,413,501.42 | 2,406,322.726 | 2,148,977.526 | 2,024,088.173 | 1,997,504.809 | 1,960,360.222 | 2,214,344.761 | 2,044,555.742 | 1,933,710.915 | 1,156,226.315 |
Totaal activa
| 3,627,661 | 3,668,749 | 3,595,091 | 3,743,420 | 4,094,790 | 4,099,408 | 4,012,090 | 3,892,784 | 3,941,966 | 3,984,777 | 3,870,869 | 4,424,075 | 3,968,281.023 | 4,126,907.253 | 4,503,255.285 | 4,042,618.82 | 4,220,700.228 | 4,504,181.393 | 4,145,048.482 | 4,095,914.945 | 3,875,200.412 | 4,041,805.962 | 4,355,984.218 | 4,361,394.29 | 4,274,217.228 | 4,204,579.089 | 3,973,486.117 | 3,748,269.8 | 3,707,367.677 | 3,711,956.677 | 3,777,744.517 | 3,768,551.035 | 3,750,990.784 | 3,183,083.435 | 3,203,567.183 | 3,130,177.111 | 2,939,993.133 | 2,988,932.867 | 2,835,331.399 | 2,907,017.297 | 2,519,135.966 | 2,662,728.85 | 2,603,902.282 | 2,627,075.993 | 2,596,881.783 | 2,501,046.28 | 2,460,463.302 | 2,388,263.279 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,471 | 18,828 | 19,213 | 12,167 | 8,080 | 7,721 | 14,427 | 7,501 | 9,930 | 11,598 | 16,096 | 15,558 | 17,797.475 | 21,791.432 | 25,264.367 | 33,709.999 | 35,043.087 | 27,341.554 | 56,925.912 | 58,138.966 | 58,841.483 | 16,423.003 | 36,127.931 | 43,514.017 | 18,755.961 | 55,558.883 | 60,759.651 | 61,595.457 | 75,859.51 | 86,573.544 | 76,898.584 | 94,131.716 | 73,371.23 | 67,635.808 | 65,393.312 | 110,102.025 | 61,069.304 | 41,691.231 | 39,834.856 | 47,828.621 | 17,887.656 | 21,889.728 | 28,700.554 | 14,465.486 | 46,260.032 | 22,922.045 | 32,692.138 | 56,247.866 |
Kortlopende schulden
| 4,785 | 251,637 | 235,557 | 193,613 | 152,412 | 541,896 | 541,100 | 390,857 | 2,319 | 2,276 | 2,234 | 517,865 | 905,388.622 | 953,256.725 | 1,312,244.727 | 1,008,557.438 | 999,629.033 | 615,746.997 | 267,155.142 | 267,770.095 | 478,308.472 | 546,456.332 | 895,446.613 | 895,679.025 | 895,930.015 | 648,622.988 | 500,000 | 300,000 | 498,344.551 | 499,776.243 | 564,659.22 | 589,544.77 | 415,000 | 130,000 | 110,000 | 90,000 | 169,916.413 | 159,817.822 | 255,717.7 | 194,204.848 | 130,000 | 150,000 | 45,000 | 100,000 | 80,000 | 60,000 | 60,000 | 0 |
Belastingschulden
| 28,578 | 8,780 | 105,834 | 141,705 | 209,722 | 233,574 | 32,387 | 176,489 | 159,534 | 201,588 | 176,338 | 168,391 | 153,641.354 | 135,399.951 | 107,034.387 | 82,865.971 | 30,158.759 | 20,495.225 | 22,815.941 | 25,281.558 | 25,289.168 | 67,331.238 | 29,044.531 | 21,049.686 | 18,590.182 | 28,719.061 | 45,231.997 | 32,774.842 | 34,541.202 | 37,086.923 | 62,792.77 | 61,895.261 | 59,135.938 | 41,159.87 | 70,714.143 | 69,358.56 | 59,303.83 | 35,068.94 | 54,439.549 | 69,558.123 | 49,524.572 | 0 | 0 | 54,390.753 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 132,048 | 157,608 | 114,793 | 116,695 | 116,695 | 589,410 | 73,665 | 102,654 | 78,032 | 71,493 | 87,517 | 109,177 | 153,641.354 | 549,447.86 | 533,636.117 | 82,865.971 | 464,794.336 | 399,602.103 | 323,675.116 | 25,281.558 | 255,028.317 | 67,331.238 | 284,116.59 | 21,049.686 | 310,208.295 | 312,771.37 | 322,040.417 | 32,774.842 | 34,541.202 | 37,086.923 | 664,100.534 | 61,895.261 | 59,135.938 | 41,159.87 | 70,714.143 | 69,358.56 | 59,303.83 | 35,068.94 | 54,439.549 | 317,073.005 | 49,524.572 | 0 | 0 | 328,892.09 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 236,409 | 305,531 | 358,084 | 375,490 | 460,234 | -2 | 460,708 | 434,611 | 494,288 | 550,380 | 473,818 | 474,426 | 393,173.118 | 0 | 0 | 445,303.948 | -0 | -0 | -0 | 280,765.646 | -0 | 406,588.8 | -0 | 270,426.845 | -0 | -0 | -0 | 264,733.325 | 297,624.28 | 659,647.393 | 0 | 283,155.316 | 294,563.397 | 389,071.842 | 230,355.917 | 250,250.438 | 255,453.404 | 358,921.71 | 197,795.634 | -0 | 190,204.541 | 352,474.124 | 256,181.803 | -0 | 371,073.213 | 412,835.802 | 304,762.196 | 404,132.681 |
Totaal kortlopende verplichtingen
| 386,713 | 733,604 | 727,647 | 697,965 | 737,421 | 1,139,025 | 1,089,900 | 935,623 | 584,569 | 635,747 | 579,665 | 1,117,026 | 1,470,000.568 | 1,524,496.017 | 1,871,145.211 | 1,570,437.356 | 1,499,466.456 | 1,042,690.654 | 647,756.17 | 631,956.265 | 792,178.272 | 1,036,799.373 | 1,215,691.134 | 1,230,669.573 | 1,224,894.271 | 1,016,953.241 | 882,800.068 | 659,103.624 | 906,369.544 | 1,283,084.104 | 1,305,658.338 | 1,028,727.063 | 842,070.565 | 627,867.52 | 476,463.373 | 519,711.023 | 545,742.951 | 595,499.704 | 547,787.739 | 559,106.473 | 387,616.769 | 524,363.852 | 329,882.357 | 443,357.575 | 497,333.245 | 495,757.847 | 397,454.335 | 460,380.547 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 808,433 | 554,283 | 532,802 | 779,488 | 1,063,779 | 675,413 | 578,734 | 827,044 | 1,213,543 | 1,213,813 | 1,214,073 | 1,214,252 | 314,010.774 | 316,715.922 | 307,186.085 | 94,611.436 | 181,095.18 | 836,972.681 | 741,144.518 | 699,135.228 | 397,762.942 | 401,866.103 | 401,995.519 | 400,768.532 | 399,500.186 | 646,258.24 | 495,717.07 | 495,384.068 | 297,215.747 | 296,895.243 | 336,174.694 | 345,839.844 | 554,910.964 | 268,843.99 | 303,762.804 | 338,611.231 | 273,953.871 | 298,835.562 | 269,164.054 | 344,024.17 | 343,012.119 | 357,795.22 | 477,580.679 | 437,370.853 | 472,120.948 | 506,904.049 | 521,722.514 | 436,479.682 |
Uitgestelde opbrengsten niet-vlottend
| 322,907 | 298,823 | 307,475 | 303,035 | 344,513 | 384,116 | 399,212 | 323,827 | 337,172 | 355,101 | 367,163 | 357,744 | 370,626.096 | 380,811.199 | 386,905.746 | 391,422.566 | 398,918.584 | 396,241.492 | 395,582.03 | 409,404.854 | 406,970.477 | 413,459.172 | 418,958.697 | 425,129.296 | 412,651.891 | 412,658.57 | 418,184.888 | 453,925.969 | 429,381.783 | 122,402.598 | 144,497.705 | 446,322.577 | 447,247.541 | 443,096.108 | 477,830.333 | 378,121.182 | 391,894.006 | 394,976.827 | 328,023.331 | 332,688.452 | 252,337.297 | 0 | 0 | 223,445.238 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 149,943 | 148,162 | 146,686 | 145,863 | 149,085 | 146,096 | 143,665 | 140,521 | 134,945 | 129,727 | 135,739 | 124,712 | 113,324.384 | 107,301.132 | 100,792.692 | 94,724.856 | 97,275.866 | 90,010.155 | 82,749.052 | 77,093.082 | 71,664.939 | 65,295.657 | 61,079.016 | 56,352.184 | 49,905.201 | 30,892.261 | 30,914.375 | 31,328.902 | 21,905.958 | 20,660.632 | 17,554.052 | 16,007.978 | 14,197.071 | 12,901.494 | 12,975.31 | 13,776.213 | 10,221.47 | 12,913.743 | 11,420.046 | 1,244.874 | 9,762.251 | 0 | 0 | 4,741.084 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 242,690 | 257,428 | 250,564 | 148,829 | 114,277 | 131,742 | 194,965 | 104,840 | 101,063 | 120,801 | 118,736 | 117,522 | 135,012.615 | 133,868.803 | 132,612.094 | 129,637.061 | 145,850.481 | 134,274.862 | 137,582.266 | 127,643.439 | 122,297.826 | 124,864.692 | 121,746.085 | 122,844.063 | 119,411.8 | 112,484.983 | 114,156.112 | 118,089.5 | 95,106.11 | 92,298.737 | 106,216.135 | 103,541.085 | 111,302.287 | 110,064.413 | 105,529.525 | 91,419.701 | 78,082.061 | 51,715.704 | 53,095.859 | 51,769.942 | 49,788.651 | 323,073.024 | 306,458.436 | 47,627.546 | 282,332.567 | 173,908.39 | 182,201.509 | -436,479.682 |
Totaal niet-vlottende verplichtingen
| 1,523,973 | 1,258,696 | 1,237,527 | 1,377,215 | 1,671,654 | 1,337,367 | 1,316,576 | 1,396,232 | 1,786,723 | 1,819,442 | 1,835,711 | 1,814,230 | 932,973.868 | 938,697.055 | 927,496.617 | 710,395.919 | 823,140.111 | 1,457,499.19 | 1,357,057.865 | 1,313,276.603 | 998,696.183 | 1,005,485.624 | 1,003,779.316 | 1,005,094.075 | 981,469.078 | 1,202,294.055 | 1,058,972.445 | 1,098,728.439 | 843,609.599 | 532,257.211 | 604,442.585 | 911,711.483 | 1,127,657.864 | 834,906.005 | 900,097.972 | 821,928.327 | 754,151.407 | 758,441.837 | 661,703.29 | 729,727.438 | 654,900.318 | 680,868.244 | 784,039.115 | 713,184.721 | 754,453.515 | 680,812.439 | 703,924.024 | 436,479.682 |
Totaal passiva
| 1,910,686 | 1,992,300 | 1,965,174 | 2,075,180 | 2,409,075 | 2,476,392 | 2,406,476 | 2,331,855 | 2,371,292 | 2,455,189 | 2,415,376 | 2,931,256 | 2,402,974.436 | 2,463,193.072 | 2,798,641.828 | 2,280,833.275 | 2,322,606.567 | 2,500,189.844 | 2,004,814.035 | 1,945,232.868 | 1,790,874.455 | 2,042,284.997 | 2,219,470.45 | 2,235,763.648 | 2,206,363.348 | 2,219,247.296 | 1,941,772.513 | 1,757,832.063 | 1,749,979.143 | 1,815,341.314 | 1,910,100.923 | 1,940,438.546 | 1,969,728.429 | 1,462,773.525 | 1,376,561.344 | 1,341,639.35 | 1,299,894.358 | 1,353,941.541 | 1,209,491.029 | 1,288,833.911 | 1,042,517.087 | 1,205,232.097 | 1,113,921.471 | 1,156,542.296 | 1,251,786.76 | 1,176,570.286 | 1,101,378.358 | 1,078,186.887 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 130,538 | 0 | 0 | 92,486 | 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 | 14,987.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
Ingehouden winsten
| 1,346,285 | 1,305,517 | 1,258,847 | 1,299,242 | 1,186,620 | 1,123,566 | 1,107,199 | 1,062,219 | 1,071,533 | 1,030,021 | 955,501 | 992,584 | 1,064,512.166 | 1,162,461.694 | 1,200,235.935 | 1,257,325.723 | 1,392,962.038 | 1,501,015.47 | 1,637,022.997 | 1,647,394.223 | 1,580,464.054 | 1,497,719.468 | 1,523,643.668 | 1,513,528.114 | 1,455,497.904 | 1,372,579.76 | 1,419,130.439 | 1,379,309.509 | 1,337,276.231 | 1,284,345.209 | 1,268,714.745 | 1,228,911.314 | 1,205,642.543 | 1,144,433.399 | 1,253,882.051 | 1,215,339.881 | 1,119,727.711 | 1,090,565.516 | 1,081,130.435 | 1,072,784.341 | 930,233.419 | 910,442.659 | 942,730.338 | 923,064.793 | 822,672.785 | 801,396.386 | 835,513.416 | 810,074.451 |
Overige gereserveerde algehele resultaten
| -90,134 | -90,134 | -90,134 | -92,486 | 44,885 | 44,885 | 43,343 | 43,343 | 43,268 | 43,268 | 43,268 | 43,268 | 43,267.597 | 43,267.597 | 2,351.881 | 2,352 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 2,351.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14,987.147 | 9,076.325 | 9,076.325 | 0 | 9,076.325 | 9,076.325 | 9,076.325 | 9,076.325 | 9,076.325 | 9,076.325 | 9,076.325 | 0 |
Overige totale aandeelhoudersvermogen
| -90,134 | 40,404 | 40,404 | -52,082 | 40,404 | 40,404 | 40,404 | 40,404 | 40,404 | 40,404 | 40,404 | 40,404 | 40,404.433 | 40,404.433 | 81,320.148 | 81,320.03 | 81,320.148 | 79,015.904 | 79,015.904 | 79,015.904 | 79,015.904 | 79,015.904 | 76,782.052 | 76,782.052 | 76,782.052 | 76,782.052 | 74,579.866 | 74,579.866 | 76,966.37 | 70,884.666 | 69,576.42 | 69,576.42 | 69,576.42 | 69,576.42 | 66,667.814 | 66,667.814 | 21,722.086 | 36,709.233 | 36,709.233 | 45,785.558 | 36,709.233 | 36,709.233 | 36,709.233 | 36,709.233 | 36,709.233 | 36,709.233 | 36,709.233 | 45,785.558 |
Totaal eigen vermogen van aandeelhouders
| 1,696,555 | 1,655,787 | 1,609,117 | 1,647,160 | 1,671,909 | 1,608,855 | 1,590,946 | 1,545,966 | 1,555,205 | 1,513,693 | 1,439,173 | 1,476,256 | 1,548,184.196 | 1,646,133.724 | 1,683,907.965 | 1,740,997.753 | 1,876,634.068 | 1,982,383.256 | 2,118,390.782 | 2,128,762.009 | 2,061,831.839 | 1,979,087.254 | 2,002,777.602 | 1,992,662.048 | 1,934,631.838 | 1,851,713.693 | 1,896,062.187 | 1,856,241.256 | 1,814,242.601 | 1,755,229.875 | 1,738,291.165 | 1,698,487.734 | 1,675,218.963 | 1,614,009.819 | 1,720,549.865 | 1,682,007.695 | 1,541,449.797 | 1,536,351.074 | 1,526,915.993 | 1,518,569.899 | 1,376,018.978 | 1,356,228.217 | 1,388,515.896 | 1,368,850.351 | 1,268,458.343 | 1,247,181.944 | 1,281,298.974 | 1,255,860.009 |
Totaal eigen vermogen
| 1,716,975 | 1,676,449 | 1,629,917 | 1,668,240 | 1,685,715 | 1,623,016 | 1,605,614 | 1,560,929 | 1,570,674 | 1,529,588 | 1,455,493 | 1,492,819 | 1,565,306.587 | 1,663,714.181 | 1,704,613.456 | 1,761,785.545 | 1,898,093.661 | 2,003,991.549 | 2,140,234.448 | 2,150,682.077 | 2,084,325.957 | 1,999,520.965 | 2,136,513.768 | 2,125,630.642 | 2,067,853.879 | 1,985,331.793 | 2,031,713.603 | 1,990,437.737 | 1,957,388.534 | 1,896,615.363 | 1,867,643.594 | 1,828,112.489 | 1,781,262.355 | 1,720,309.911 | 1,827,005.838 | 1,788,537.761 | 1,640,098.775 | 1,634,991.326 | 1,625,840.37 | 1,618,183.386 | 1,476,618.879 | 1,457,496.754 | 1,489,980.811 | 1,470,533.697 | 1,345,095.024 | 1,324,475.993 | 1,359,084.944 | 1,310,076.392 |
Totaal passiva en aandeelhoudersvermogen
| 3,627,661 | 3,668,749 | 3,595,091 | 3,743,420 | 4,094,790 | 4,099,408 | 4,012,090 | 3,892,784 | 3,941,966 | 3,984,777 | 3,870,869 | 4,424,075 | 3,968,281.023 | 4,126,907.253 | 4,503,255.285 | 4,042,618.82 | 4,220,700.228 | 4,504,181.393 | 4,145,048.482 | 4,095,914.945 | 3,875,200.412 | 4,041,805.962 | 4,355,984.218 | 4,361,394.29 | 4,274,217.228 | 4,204,579.089 | 3,973,486.117 | 3,748,269.8 | 3,707,367.677 | 3,711,956.677 | 3,777,744.517 | 3,768,551.035 | 3,750,990.784 | 3,183,083.435 | 3,203,567.183 | 3,130,177.111 | 2,939,993.133 | 2,988,932.867 | 2,835,331.399 | 2,907,017.297 | 2,519,135.966 | 2,662,728.85 | 2,603,902.282 | 2,627,075.993 | 2,596,881.783 | 2,501,046.28 | 2,460,463.302 | 0 |