P.T. Bank Pan Indonesia Tbk
IDX:PNBN.JK
1900 (IDR) • At close November 14, 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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12,269,930 | 11,962,369 | 14,143,193 | 16,501,339 | 17,142,261 | 19,357,351 | 20,027,935 | 17,351,786 | 16,478,897 | 14,877,954 | 14,714,046 | 13,765,643 | 11,077,060 | 28,708,252 | 12,425,909 | 14,740,199 | 16,611,415 | 10,485,586 | 15,414,789 | 15,359,732 | 13,682,378 | 14,823,369 | 15,247,850 | 15,869,690 | 16,832,678 | 18,143,610 | 16,357,720 | 18,291,205 | 17,904,946 | 22,690,045 | 19,593,347 | 25,546,652 | 21,591,947 | 20,825,062 | 20,387,839 | 21,770,027 | 22,685,234 | 20,135,216 | 18,377,746 | 17,263,464 | 17,804,381 | 18,973,941 | 20,265,146 | 21,126,632 | 17,981,513 | 18,968,221 | 16,314,722 | 18,467,319 | 19,689,349 | 19,590,155 | 9,939,442 | 17,360,882 |
Kortetermijnbeleggingen
| -54,218,493 | -5,463,415 | 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 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| -41,948,563 | 6,498,954 | 14,143,193 | 16,501,339 | 17,142,261 | 19,357,351 | 20,027,935 | 17,351,786 | 16,478,897 | 14,877,954 | 14,714,046 | 13,765,643 | 11,077,060 | 28,708,252 | 12,425,909 | 14,740,199 | 16,611,415 | 10,485,586 | 15,414,789 | 15,359,732 | 13,682,378 | 14,823,369 | 15,247,850 | 15,869,690 | 16,832,678 | 18,143,610 | 16,357,720 | 18,291,205 | 17,904,946 | 22,690,045 | 19,593,347 | 25,546,652 | 21,591,947 | 20,825,062 | 20,387,839 | 21,770,027 | 22,685,234 | 20,135,216 | 18,377,746 | 17,263,464 | 17,804,381 | 18,973,941 | 20,265,146 | 21,126,632 | 17,981,513 | 18,968,221 | 16,314,722 | 18,467,319 | 19,689,349 | 19,590,155 | 9,939,442 | 17,360,882 |
Nettovorderingen
| 1,811,180 | 0 | 0 | 1,683,525 | 1,629,899 | 1,608,722 | 1,609,184 | 0 | 1,631,807 | 1,586,378 | 1,639,983 | 0 | 2,306,857 | 2,368,904 | 2,571,723 | 2,377,133 | 2,633,500 | 2,587,594 | 2,460,496 | 2,604,978 | 2,839,336 | 2,219,120 | 2,218,967 | 2,427,699 | 2,067,823 | 1,897,499 | 2,127,822 | 1,905,680 | 1,986,500 | 2,006,318 | 2,141,561 | 2,149,059 | 2,241,587 | 2,273,549 | 2,373,387 | 2,407,712 | 2,541,111 | 2,545,356 | 2,766,685 | 2,743,717 | 2,538,775 | 2,600,249 | 3,086,760 | 2,160,655 | 2,775,078 | 2,421,915 | 0 | 0 | 0 | -170,814 | 1,048,124 | 1,596,333 |
Voorraad
| 39,842,741 | -8,301,113 | -15,997,107 | -27,840,314 | -27,784,339 | -30,538,335 | -20,035,635 | -34,491,718 | -23,247,088 | -22,265,250 | -35,742,302 | -36,055,636 | -34,625,616 | -40,074,632 | -28,228,916 | 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 |
Overige vlottende activa
| 19,768,961 | 19,093,957 | 21,505,389 | 0 | 0 | 0 | 204,702 | 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 | 112,336 | 0 | 1,292,113 | 86,115 | 1,028,943 | 0 | 0 | 0 | 838,230 |
Totaal vlottende activa
| 19,474,319 | 19,093,957 | 21,505,389 | 18,126,302 | 18,772,160 | 20,966,073 | 21,576,348 | 18,889,408 | 18,110,704 | 16,464,332 | 16,354,029 | 16,136,254 | 13,383,917 | 31,077,156 | 14,997,632 | 17,117,332 | 19,244,915 | 13,073,180 | 17,875,285 | 17,964,710 | 16,521,714 | 17,042,489 | 17,466,817 | 18,297,389 | 18,900,501 | 20,041,109 | 18,485,542 | 20,196,885 | 19,891,446 | 24,696,363 | 21,734,908 | 27,695,711 | 23,833,534 | 23,098,611 | 22,761,226 | 24,177,739 | 25,226,345 | 22,680,572 | 21,144,431 | 20,007,181 | 20,343,156 | 21,574,190 | 23,351,906 | 24,120,294 | 20,756,591 | 21,390,136 | 16,228,607 | 20,350,892 | 19,513,926 | 19,419,341 | 10,987,566 | 22,821,394 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 9,776,276 | 9,795,021 | 9,806,986 | 10,002,144 | 10,050,184 | 10,110,146 | 10,135,142 | 10,176,936 | 10,536,865 | 10,609,891 | 10,633,860 | 10,642,361 | 10,132,064 | 10,206,069 | 10,223,658 | 10,326,085 | 10,393,420 | 10,637,184 | 10,666,758 | 10,531,554 | 10,273,941 | 10,319,220 | 10,380,279 | 10,485,748 | 9,838,331 | 9,889,067 | 9,906,831 | 9,948,415 | 9,981,725 | 10,030,171 | 10,071,421 | 10,092,664 | 10,138,479 | 9,396,008 | 9,421,083 | 9,481,758 | 9,100,304 | 2,836,022 | 2,832,589 | 2,869,780 | 2,808,403 | 2,777,486 | 2,749,410 | 2,800,638 | 2,405,414 | 2,428,268 | 2,074,899 | 2,506,265 | 1,886,428 | 1,893,961 | 1,901,576 | 1,805,408 |
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 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,918 | 9,917 | 9,917 | 9,918 | 9,917 | 9,918 | 9,918 | 0 | 0 |
Immateriële activa
| 577,850 | 559,816 | 539,313 | 522,482 | 509,233 | 488,548 | 465,858 | 425,974 | 384,729 | 361,569 | 351,021 | 320,981 | 265,793 | 238,883 | 223,160 | 214,431 | 190,593 | 176,375 | 152,919 | 145,333 | 116,782 | 114,676 | 115,207 | 119,975 | 144,188 | 142,819 | 141,186 | 138,176 | 111,218 | 114,967 | 119,650 | 120,553 | 118,430 | 124,800 | 80,774 | 110,850 | 55,502 | 65,458 | 71,736 | 76,614 | 75,428 | 75,220 | 66,668 | 57,250 | 42,991 | 27,189 | 30,473 | 26,915 | 29,875 | 29,076 | 0 | 0 |
Goodwill en immateriële activa
| 577,850 | 559,816 | 539,313 | 522,482 | 509,233 | 488,548 | 465,858 | 425,974 | 384,729 | 361,569 | 351,021 | 320,981 | 265,793 | 238,883 | 223,160 | 214,431 | 190,593 | 176,375 | 152,919 | 145,333 | 116,782 | 114,676 | 115,207 | 119,975 | 144,188 | 142,819 | 141,186 | 138,176 | 121,136 | 124,885 | 129,568 | 130,471 | 128,348 | 134,718 | 90,692 | 120,768 | 65,420 | 75,376 | 81,654 | 86,532 | 85,346 | 85,138 | 76,586 | 67,168 | 52,908 | 37,106 | 40,391 | 36,832 | 39,793 | 38,994 | 0 | 0 |
Langetermijnbeleggingen
| 55,130,047 | 805,469 | 829,674 | 39,769,706 | 36,354,078 | 32,369,241 | 33,012,974 | 34,189,828 | 38,127,628 | 38,921,329 | 38,468,529 | 37,516,824 | 35,324,983 | 34,773,065 | 45,241,980 | 43,722,845 | 37,191,659 | 41,915,882 | 13,719,773 | 18,266,701 | 17,795,976 | 13,000,231 | 15,370,789 | 12,853,337 | 14,152,002 | 26,241,001 | 35,866,910 | 32,751,466 | 24,577,214 | 28,784,075 | 25,710,734 | 21,934,107 | 27,518,113 | 22,994,340 | 24,477,900 | 19,586,139 | 20,659,339 | 20,316,162 | 22,929,720 | 25,208,562 | 20,399,001 | 19,203,932 | 18,743,349 | 22,550,388 | 12,383,340 | 12,218,669 | 12,128,886 | 12,214,455 | 10,389,574 | 16,392,598 | 16,710,313 | 27,434,084 |
Belastingvorderingen
| 675,464 | 836,785 | 770,271 | 747,872 | 604,532 | 483,651 | 602,094 | 609,846 | 825,818 | 707,584 | 517,894 | 48,553,054 | 656,411 | 685,420 | 716,528 | 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 |
Overige niet-vlottende activa
| -66,159,637 | 188,127,612 | 188,547,043 | -747,872 | -604,532 | -483,651 | -602,094 | -609,846 | -803,970 | -692,594 | -510,323 | -48,516,610 | -656,411 | -685,420 | -716,528 | -54,263,361 | -47,775,672 | -52,729,441 | -24,539,450 | -28,943,588 | -28,186,699 | -23,434,127 | -25,866,275 | -23,459,060 | -24,134,521 | -36,272,887 | -45,914,927 | -42,838,057 | -34,680,075 | -38,939,131 | -35,911,723 | -32,157,242 | -37,784,940 | -32,525,066 | -33,989,675 | -29,188,665 | -29,825,063 | -23,227,560 | -25,843,963 | -28,164,874 | -23,292,750 | -22,066,556 | -21,569,345 | -25,418,194 | -14,841,662 | -14,684,043 | -14,244,176 | -14,757,552 | -12,315,795 | -18,325,553 | -18,611,889 | -29,239,492 |
Totaal niet-vlottende activa
| 265,331,989 | 200,124,703 | 200,493,287 | 50,294,332 | 46,913,495 | 42,967,935 | 43,613,974 | 44,792,738 | 49,071,070 | 49,907,779 | 49,460,981 | 48,516,610 | 45,722,840 | 45,218,017 | 55,688,798 | 54,263,361 | 47,775,672 | 52,729,441 | 24,539,450 | 28,943,588 | 28,186,699 | 23,434,127 | 25,866,275 | 23,459,060 | 24,134,521 | 36,272,887 | 45,914,927 | 42,838,057 | 34,680,075 | 38,939,131 | 35,911,723 | 32,157,242 | 37,784,940 | 32,525,066 | 33,989,675 | 29,188,665 | 29,825,063 | 23,227,560 | 25,843,963 | 28,164,874 | 23,292,750 | 22,066,556 | 21,569,345 | 25,418,194 | 14,841,662 | 14,684,043 | 14,244,176 | 14,757,552 | 12,315,795 | 18,325,553 | 18,611,889 | 29,239,492 |
Totaal activa
| 230,587,815 | 219,218,660 | 221,998,676 | 222,010,050 | 211,410,001 | 208,219,041 | 206,611,798 | 212,431,881 | 199,303,209 | 200,171,062 | 205,834,071 | 204,462,542 | 199,927,090 | 205,785,203 | 206,643,976 | 218,067,091 | 216,586,874 | 211,289,191 | 205,684,485 | 211,287,370 | 212,671,857 | 213,627,218 | 210,826,241 | 207,204,418 | 204,246,570 | 207,209,933 | 214,541,625 | 213,541,797 | 213,111,395 | 210,736,896 | 206,715,191 | 199,175,053 | 195,016,328 | 192,111,119 | 183,446,359 | 183,120,540 | 182,233,699 | 174,441,230 | 169,765,709 | 172,581,667 | 172,651,345 | 167,831,142 | 162,690,892 | 164,055,578 | 153,176,795 | 152,711,171 | 153,789,231 | 148,792,615 | 141,892,431 | 135,793,538 | 130,947,913 | 124,754,179 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 248,780 | 206,060 | 207,476 | 223,927 | 197,276 | 162,135 | 161,059 | 223,658 | 131,785 | 167,676 | 177,239 | 151,472 | 223,367 | 259,092 | 294,393 | 301,711 | 368,063 | 401,641 | 408,842 | 422,087 | 451,655 | 480,237 | 496,175 | 470,736 | 435,344 | 414,026 | 422,434 | 396,886 | 419,736 | 411,758 | 450,783 | 432,791 | 384,198 | 387,608 | 390,716 | 403,216 | 393,081 | 388,992 | 395,963 | 295,971 | 248,614 | 240,303 | 237,205 | 250,522 | 263,755 | 256,242 | 0 | 247,010 | 0 | 0 | 0 | 264,904 |
Kortlopende schulden
| 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 | 0 | 0 | 0 | 0 |
Belastingschulden
| 223,677 | 221,760 | 249,038 | 221,735 | 246,195 | 327,666 | 271,445 | 222,169 | 335,949 | 237,460 | 235,590 | 140,359 | 237,090 | 211,017 | 205,399 | 108,670 | 242,502 | 207,202 | 309,499 | 274,298 | 210,924 | 222,617 | 311,517 | 309,404 | 409,036 | 189,060 | 229,886 | 163,470 | 263,590 | 194,210 | 321,977 | 251,771 | 204,033 | 156,208 | 309,779 | 242,473 | 152,728 | 209,357 | 240,628 | 300,564 | 205,656 | 255,308 | 286,728 | 269,083 | 185,056 | 166,143 | 0 | 254,787 | 0 | 0 | 310,021 | 268,626 |
Uitgestelde opbrengsten
| 173,517 | 182,341 | 197,529 | 203,084 | 205,989 | 208,798 | 219,111 | 231,417 | 251,833 | 249,602 | 255,876 | 279,140 | 279,612 | 289,461 | 288,975 | 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 |
Overige kortlopende verplichtingen
| -645,974 | -610,161 | -654,043 | -445,662 | -443,471 | -489,801 | -432,504 | -445,827 | -467,734 | -405,136 | -412,829 | -291,831 | -460,457 | -470,109 | -499,792 | -410,381 | -610,565 | -608,843 | -718,341 | -696,385 | -662,579 | -702,854 | -807,692 | -780,140 | -844,380 | -603,086 | -652,320 | -560,356 | -683,326 | -605,968 | -772,760 | -684,562 | -588,231 | -156,208 | -309,779 | -242,473 | -152,728 | -209,357 | -240,628 | -300,564 | -205,656 | -255,308 | -286,728 | -269,083 | -185,056 | -422,385 | 0 | -501,797 | 0 | 0 | -310,021 | -533,530 |
Totaal kortlopende verplichtingen
| 68,976,995 | 77,253,534 | 83,897,616 | 223,927 | 197,276 | 162,135 | 161,059 | 223,658 | 131,785 | 167,676 | 177,239 | 151,472 | 223,367 | 259,092 | 294,393 | 301,711 | 368,063 | 401,641 | 408,842 | 422,087 | 451,655 | 480,237 | 496,175 | 470,736 | 435,344 | 414,026 | 422,434 | 396,886 | 419,736 | 411,758 | 450,783 | 432,791 | 384,198 | 387,608 | 390,716 | 403,216 | 393,081 | 388,992 | 395,963 | 295,971 | 248,614 | 240,303 | 237,205 | 250,522 | 263,755 | 256,242 | 255,716 | 303,956 | 243,077 | 0 | 0 | 1,108,907 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,842,983 | 3,019,149 | 2,930,804 | 0 | 0 | 0 | 3,696,470 | 0 | 4,375,867 | 4,536,137 | 4,853,819 | 0 | 11,900,080 | 0 | 16,165,290 | 9,330,567 | 11,827,192 | 14,198,442 | 15,971,369 | 16,862,877 | 16,300,480 | 16,314,038 | 16,173,062 | 17,715,277 | 0 | 16,306,071 | 0 | 0 | 10,919,321 | 10,243,173 | 8,938,241 | 9,329,520 | 9,768,228 | 9,709,159 | 7,764,837 | 0 | 0 | 8,401,282 | 8,343,104 | 7,229,755 | 7,506,682 | 8,096,829 | 8,204,627 | 10,081,120 | 9,422,305 | 0 | 17,993,695 | 11,242,148 | 10,343,474 | 15,874,990 | 12,305,912 | 6,876,769 |
Uitgestelde opbrengsten niet-vlottend
| 173,517 | 182,341 | 197,529 | 203,084 | 205,989 | 208,798 | 219,111 | 231,417 | 251,833 | 249,602 | 255,876 | 279,140 | 279,612 | 289,461 | 288,975 | 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
| 0 | 67,895,952 | 64,907,853 | 6,299,565 | 6,210,343 | 5,726,951 | -219,111 | -231,417 | -251,833 | -249,602 | -255,876 | -279,140 | 11,600,924 | 11,958,961 | 15,839,479 | 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 |
Overige niet-vlottende verplichtingen
| -2,016,500 | 84,267,564 | 80,932,814 | -6,502,649 | -6,416,332 | -5,935,749 | -3,696,470 | 0 | -4,375,867 | -4,536,137 | -4,853,819 | 0 | -11,900,080 | -12,248,422 | -16,165,290 | -9,330,567 | -11,827,192 | -14,198,442 | -15,971,369 | -16,862,877 | -16,300,480 | -16,314,038 | -16,173,062 | -17,715,277 | 0 | -16,306,071 | 0 | 0 | -10,919,321 | -10,243,173 | -8,938,241 | -9,329,520 | -9,768,228 | -9,709,159 | -7,764,837 | 0 | 0 | -8,401,282 | -8,343,104 | -7,229,755 | -7,506,682 | -8,096,829 | -8,204,627 | 134,016,025 | -9,422,305 | 0 | -17,993,695 | -11,242,148 | -10,343,474 | -15,874,990 | -12,305,912 | -6,876,769 |
Totaal niet-vlottende verplichtingen
| 93,068,438 | 87,469,054 | 84,061,147 | 6,502,649 | 6,416,332 | 5,935,749 | 161,059 | 223,658 | 131,785 | 167,676 | 177,239 | 151,472 | 11,880,536 | 12,248,422 | 16,128,454 | 18,411,418 | 18,785,652 | 19,281,822 | 19,877,866 | 20,923,779 | 22,624,175 | 22,724,028 | 22,247,710 | 22,069,108 | 21,989,157 | 20,450,364 | 18,824,665 | 13,810,614 | 17,132,464 | 16,468,873 | 15,989,951 | 13,724,833 | 11,714,852 | 11,724,454 | 9,611,534 | 9,751,814 | 10,790,443 | 11,026,269 | 11,148,701 | 11,080,822 | 11,611,942 | 11,383,747 | 11,659,249 | 12,617,713 | 12,120,874 | 12,170,472 | 131,549,514 | 13,388,527 | 120,262,696 | 114,796,173 | 114,398,131 | 6,876,769 |
Totaal passiva
| 174,706,646 | 164,722,588 | 167,958,763 | 168,697,565 | 157,991,193 | 155,223,582 | 155,210,165 | 161,715,787 | 149,957,211 | 151,389,872 | 157,052,694 | 155,914,795 | 151,815,231 | 158,596,333 | 160,467,646 | 170,606,759 | 171,992,802 | 167,500,130 | 163,217,028 | 166,845,656 | 169,564,026 | 171,345,511 | 169,395,177 | 166,457,301 | 165,287,575 | 169,035,737 | 177,249,520 | 177,253,066 | 176,629,991 | 175,017,627 | 171,700,411 | 164,974,253 | 161,714,720 | 160,072,625 | 152,018,438 | 152,314,331 | 151,700,837 | 149,984,236 | 145,860,396 | 149,352,964 | 149,930,553 | 145,794,957 | 141,834,027 | 144,097,145 | 133,763,895 | 133,889,280 | 131,549,514 | 131,144,850 | 120,262,696 | 114,796,173 | 114,398,131 | 108,866,048 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 5,136,616 | 5,154,753 | 431,591 | 132,951 | 0 | 157,020 | 191,494 | 557,710 | 223,849 | 0 | 0 | 0 | 0 | 50,403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,098 | 266,079 | 25,124 | 33,722 | 52,656 | 106,124 | 122,510 | 68,124 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 9,600,000 | 9,600,000 | 2,408,765 | 2,408,765 |
Ingehouden winsten
| 38,942,545 | 38,027,496 | 37,418,261 | 36,611,051 | 36,489,479 | 35,803,284 | 34,652,921 | 34,059,727 | 32,997,806 | 32,138,851 | 31,688,461 | 30,996,274 | 31,158,070 | 30,303,251 | 29,488,355 | 28,850,755 | 27,398,624 | 26,383,548 | 25,769,071 | 27,746,429 | 26,810,584 | 26,017,218 | 25,224,647 | 24,421,806 | 23,418,914 | 22,587,209 | 21,974,962 | 21,307,516 | 20,989,237 | 20,231,232 | 19,614,364 | 18,889,464 | 18,193,263 | 17,581,293 | 17,056,439 | 16,482,118 | 16,177,457 | 16,017,578 | 15,606,733 | 15,018,819 | 14,698,028 | 14,093,002 | 13,338,278 | 12,663,047 | 12,180,240 | 11,586,066 | 3,260,623 | 10,403,118 | 2,168,404 | 1,645,922 | 8,871,520 | 8,435,575 |
Overige gereserveerde algehele resultaten
| -172,265 | -622,969 | -448,780 | -431,591 | -132,951 | 177,175 | -157,020 | -191,494 | -557,710 | -223,849 | 208,228 | 643,168 | 201,806 | 121,195 | -50,403 | 9,383,734 | 8,143,862 | 8,306,474 | 7,601,610 | 7,635,034 | 7,293,804 | 7,309,295 | 7,290,971 | 7,331,194 | 6,652,057 | 6,667,529 | 6,670,706 | 6,681,287 | 6,708,898 | 6,760,163 | 6,755,588 | 6,732,334 | 6,565,457 | 5,960,387 | 5,898,880 | 5,875,986 | 5,963,953 | 86,781 | -7,098 | -266,079 | -25,124 | -33,722 | -52,656 | -106,124 | -122,510 | -68,124 | 13,809 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 10,982,624 | 10,985,478 | 11,003,615 | 10,685,000 | 10,977,477 | 11,120,082 | 10,963,332 | 10,932,404 | 10,778,516 | 11,118,072 | 11,363,039 | 11,397,386 | 10,987,475 | 10,992,133 | 10,943,220 | 3,440,097 | 3,440,097 | 11,037,051 | 11,014,183 | 3,444,330 | 3,444,330 | 3,444,330 | 3,444,330 | 3,444,330 | 10,263,768 | 10,264,614 | 10,264,926 | 10,265,199 | 10,258,747 | 10,258,904 | 10,260,438 | 3,444,330 | 10,261,096 | 3,444,330 | 3,444,330 | 3,444,330 | 3,444,330 | 3,444,330 | 3,437,232 | 3,351,574 | 3,419,206 | 3,410,608 | 3,391,674 | 3,338,206 | 3,321,820 | 3,516,206 | 15,281,083 | 3,592,496 | 7,875,025 | 7,866,252 | 3,553,466 | 3,516,717 |
Totaal eigen vermogen van aandeelhouders
| 52,161,669 | 50,798,770 | 50,381,861 | 49,704,816 | 49,875,721 | 49,509,306 | 48,025,018 | 47,400,896 | 46,185,087 | 45,665,688 | 45,668,493 | 45,445,593 | 44,756,116 | 43,825,344 | 42,840,340 | 44,223,351 | 41,531,348 | 40,678,884 | 39,359,543 | 41,374,558 | 40,097,483 | 39,319,608 | 38,508,713 | 37,746,095 | 36,064,066 | 35,247,833 | 34,638,763 | 33,981,898 | 33,691,230 | 32,984,490 | 32,363,047 | 31,614,893 | 30,751,815 | 29,534,775 | 28,948,414 | 28,351,199 | 28,134,505 | 22,097,454 | 21,592,730 | 20,975,566 | 20,665,999 | 20,052,375 | 19,278,717 | 18,550,018 | 18,051,491 | 17,511,037 | 20,950,471 | 16,404,379 | 19,783,429 | 19,252,174 | 14,833,751 | 14,241,057 |
Totaal eigen vermogen
| 55,881,169 | 54,496,072 | 54,039,913 | 53,312,485 | 53,418,808 | 52,995,459 | 51,401,633 | 50,716,094 | 49,345,998 | 48,781,190 | 48,781,377 | 48,547,747 | 48,111,859 | 47,188,870 | 46,176,330 | 47,460,332 | 44,594,072 | 43,789,061 | 42,467,457 | 44,441,714 | 43,107,831 | 42,281,707 | 41,431,064 | 40,747,117 | 38,958,995 | 38,174,196 | 37,292,105 | 36,288,731 | 36,481,404 | 35,719,269 | 35,014,780 | 34,200,800 | 33,301,608 | 32,038,494 | 31,427,921 | 30,806,209 | 30,532,862 | 24,456,994 | 23,905,313 | 23,228,703 | 22,720,792 | 22,036,185 | 20,856,865 | 19,958,433 | 19,412,900 | 18,821,891 | 22,239,717 | 17,647,765 | 21,629,735 | 20,997,365 | 16,549,782 | 15,888,131 |
Totaal passiva en aandeelhoudersvermogen
| 230,587,815 | 219,218,660 | 221,998,676 | 222,010,050 | 211,410,001 | 208,219,041 | 206,611,798 | 212,431,881 | 199,303,209 | 200,171,062 | 205,834,071 | 204,462,542 | 199,927,090 | 205,785,203 | 206,643,976 | 218,067,091 | 216,586,874 | 211,289,191 | 205,684,485 | 211,287,370 | 212,671,857 | 213,627,218 | 210,826,241 | 207,204,418 | 204,246,570 | 207,209,933 | 214,541,625 | 213,541,797 | 213,111,395 | 210,736,896 | 206,715,191 | 199,175,053 | 195,016,328 | 192,111,119 | 183,446,359 | 183,120,540 | 182,233,699 | 174,441,230 | 169,765,709 | 172,581,667 | 172,651,345 | 167,831,142 | 162,690,892 | 164,055,578 | 153,176,795 | 152,711,171 | 153,789,231 | 148,792,615 | 141,892,431 | 135,793,538 | 130,947,913 | 124,754,179 |