PT Nippon Indosari Corpindo Tbk
IDX:ROTI.JK
970 (IDR) • At close January 15, 2025
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
| 643,969.849 | 476,773.673 | 492,076.026 | 537,954.242 | 661,297.172 | 443,966.631 | 694,125.047 | 627,450.783 | 671,869.063 | 541,420.409 | 699,017.185 | 758,901.794 | 860,921.844 | 753,087.215 | 1,140,921.696 | 1,010,872.462 | 675,788.267 | 1,119,949.387 | 1,030,775.48 | 1,185,910.199 | 1,070,611.042 | 1,061,716.636 | 1,247,369.004 | 1,294,525.261 | 1,239,446.158 | 1,343,600.418 | 1,796,465.045 | 1,895,069.568 | 337,709.627 | 398,844.337 | 513,846.078 | 610,989.176 | 531,355.085 | 496,825.853 | 559,128.429 | 515,237.283 | 474,006.867 | 399,311.366 | 740,666.628 | 162,584.13 | 93,424.43 | 62,583.873 | 47,691.416 | 101,142.256 | 190,828.965 | 493,032.325 | 62,058.692 | 37,871.64 | 22,203.493 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -19,332.96 | -18,905.43 | -18,975.032 | -18,876.926 | -25,587.893 | -26,119.533 | -25,251.544 | -35,682.911 | -19,178.884 | -8,958.3 | -20,250.119 | -35,648.871 | 0 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | 0 | 0 | 0 | 61,381.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 643,969.849 | 476,773.673 | 492,076.026 | 537,954.242 | 661,297.172 | 443,966.631 | 694,125.047 | 627,450.783 | 671,869.063 | 541,420.409 | 699,017.185 | 758,901.794 | 860,921.844 | 753,087.215 | 1,140,921.696 | 1,010,872.462 | 675,788.267 | 1,149,949.387 | 1,030,775.48 | 1,185,910.199 | 1,070,611.042 | 1,061,716.636 | 1,247,369.004 | 1,294,525.261 | 1,389,446.158 | 1,343,600.418 | 1,796,465.045 | 1,895,069.568 | 399,091.251 | 398,844.337 | 513,846.078 | 610,989.176 | 531,355.085 | 496,825.853 | 559,128.429 | 515,237.283 | 474,006.867 | 399,311.366 | 740,666.628 | 162,584.13 | 93,424.43 | 62,583.873 | 47,691.416 | 101,142.256 | 190,828.965 | 493,032.325 | 62,058.692 | 37,871.64 | 22,203.493 |
Nettovorderingen
| 502,144.009 | 482,392.008 | 458,067.391 | 468,485.248 | 475,464.895 | 432,960.582 | 461,973.414 | 488,178.11 | 482,920.762 | 428,021.54 | 394,126.36 | 379,433.449 | 350,523.965 | 396,965.554 | 345,557.288 | 345,778.441 | 314,972.696 | 379,655.179 | 482,723.921 | 481,573.101 | 462,129.777 | 462,693.793 | 459,672.188 | 412,949.854 | 354,240.193 | 314,254.939 | 377,383.254 | 344,724.521 | 314,212.768 | 302,322.979 | 305,555.685 | 280,381.387 | 278,972.366 | 226,751.216 | 249,641.63 | 248,671.775 | 235,291.544 | 215,815.126 | 213,928.922 | 213,306.121 | 215,753.887 | 199,372.761 | 198,170.814 | 182,707.148 | 153,786.353 | 135,809.047 | 152,025.031 | 136,203.406 | 126,883.42 |
Voorraad
| 148,322.976 | 148,153.158 | 147,785.604 | 137,777.88 | 140,430.322 | 143,008.789 | 144,718.464 | 146,630.446 | 136,578.393 | 126,413.953 | 121,477.63 | 119,581.373 | 102,200.284 | 102,220.231 | 101,134.417 | 103,693.623 | 113,714.512 | 165,827.714 | 100,614.979 | 83,599.374 | 83,742.845 | 72,759.395 | 66,625.309 | 65,127.736 | 54,548.711 | 64,448.054 | 57,713.549 | 50,264.253 | 43,940.072 | 57,664.366 | 45,920.806 | 50,746.887 | 47,551.413 | 65,856.981 | 44,008.383 | 43,169.426 | 38,007.806 | 38,328.083 | 35,946.785 | 40,795.756 | 39,308.293 | 39,217.484 | 35,545.135 | 36,523.703 | 27,315.051 | 26,225.773 | 27,419.556 | 22,598.713 | 21,606.295 |
Overige vlottende activa
| 535,236.683 | 45,138.91 | 62,324.986 | 20,723.432 | 32,028.315 | 45,000.278 | 54,625.153 | 23,412.891 | 32,885.994 | 44,075.198 | 33,151.89 | 24,140.594 | 49,811.356 | 76,146.71 | 79,422.872 | 89,272.804 | 156,492.576 | 178,950.783 | 133,972.65 | 123,328.371 | 121,370.54 | 135,481.667 | 97,490.595 | 103,806.449 | 113,554.491 | 102,949.988 | 63,313.212 | 49,686.087 | 66,606.614 | 74,259.146 | 30,487.664 | 7,296.889 | 38,297.678 | 45,754.451 | 10,733.421 | 5,912.163 | 10,650.804 | 23,083.842 | 15,486.066 | 3,630.382 | 15,116.127 | 20,499.013 | 31,277.975 | 43,507.912 | 17,994.981 | 151,156.9 | 173,400.097 | 159,347.682 | 26,263.68 |
Totaal vlottende activa
| 1,327,529.508 | 1,152,457.75 | 1,160,254.007 | 1,164,940.802 | 1,309,220.704 | 1,064,936.28 | 1,355,442.078 | 1,285,672.231 | 1,324,254.212 | 1,139,931.1 | 1,247,773.065 | 1,282,057.21 | 1,363,457.449 | 1,287,645.422 | 1,667,036.272 | 1,549,617.329 | 1,260,968.051 | 1,874,383.063 | 1,748,087.029 | 1,874,411.044 | 1,737,854.204 | 1,732,651.491 | 1,871,157.096 | 1,876,409.299 | 1,911,789.554 | 1,825,253.399 | 2,294,875.06 | 2,319,937.439 | 823,850.704 | 833,090.828 | 895,810.233 | 949,414.338 | 896,796.87 | 835,188.502 | 863,511.862 | 812,990.646 | 757,957.021 | 676,538.417 | 1,006,028.401 | 420,316.389 | 363,602.737 | 321,673.13 | 312,685.34 | 363,881.02 | 389,925.35 | 670,414.998 | 262,878.344 | 219,818.034 | 196,956.888 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,552,987.199 | 2,583,273.705 | 2,607,732.848 | 2,628,943.433 | 2,650,030.584 | 2,671,908.821 | 2,606,914.671 | 2,526,831.27 | 2,491,425.477 | 2,500,469.123 | 2,700,491.305 | 2,528,850.87 | 2,688,505.868 | 2,727,042.91 | 2,672,662.52 | 2,462,564.816 | 2,576,875.578 | 2,821,918.758 | 2,778,857.033 | 2,677,296.211 | 2,673,159.827 | 2,548,756.857 | 2,460,994.827 | 2,382,940.052 | 2,256,880.826 | 2,225,497.459 | 2,174,967.566 | 2,090,586.538 | 2,008,501.223 | 1,960,487.148 | 1,905,299.793 | 1,856,889.701 | 1,861,117.815 | 1,868,775.565 | 1,869,549.753 | 1,863,740.087 | 1,771,607.211 | 1,746,939.144 | 1,684,314.21 | 1,694,697.526 | 1,696,004.26 | 1,721,333.314 | 1,682,775.085 | 1,436,205.592 | 1,272,785.44 | 1,149,592.268 | 1,033,952.971 | 970,532.74 | 789,017.844 |
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 | 0 |
Immateriële activa
| 104,100.53 | 105,906.185 | 107,370.144 | 108,485.519 | 109,386.896 | 110,762.162 | 111,929.943 | 107,200.717 | 107,639.121 | 108,048.375 | 108,938.345 | 105,396.571 | 106,638.551 | 109,272.395 | 110,373.083 | 110,732.583 | 105,427.21 | 71,514.179 | 76,703.145 | 68,992.418 | 66,275.223 | 66,872.79 | 64,718.161 | 61,438.599 | 63,570.577 | 63,312.948 | 61,051.513 | 62,295.674 | 57,405.495 | 57,626.175 | 59,088.675 | 62,056.464 | 6,866.349 | 6,874.604 | 7,703.974 | 7,661.492 | 8,602.344 | 6,979.507 | 6,219.463 | 6,929.514 | 6,674.127 | 3,555.796 | 2,766.871 | 2,563.06 | 2,323.766 | 2,405.928 | 1,355.225 | 1,426.3 | 0 |
Goodwill en immateriële activa
| 104,100.53 | 105,906.185 | 107,370.144 | 108,485.519 | 109,386.896 | 110,762.162 | 111,929.943 | 107,200.717 | 107,639.121 | 108,048.375 | 108,938.345 | 105,396.571 | 106,638.551 | 109,272.395 | 110,373.083 | 110,732.583 | 105,427.21 | 71,514.179 | 76,703.145 | 68,992.418 | 66,275.223 | 66,872.79 | 64,718.161 | 61,438.599 | 63,570.577 | 63,312.948 | 61,051.513 | 62,295.674 | 57,405.495 | 57,626.175 | 59,088.675 | 62,056.464 | 6,866.349 | 6,874.604 | 7,703.974 | 7,661.492 | 8,602.344 | 6,979.507 | 6,219.463 | 6,929.514 | 6,674.127 | 3,555.796 | 2,766.871 | 2,563.06 | 2,323.766 | 2,405.928 | 1,355.225 | 1,426.3 | 0 |
Langetermijnbeleggingen
| 29,303.396 | 28,969.569 | 28,958.459 | 29,245.092 | 28,397.688 | 27,962.312 | 28,199.598 | 28,217.908 | 52,664.228 | 53,122.921 | 49,300.966 | 59,663.732 | 43,147.764 | 32,770.303 | 44,017.458 | 59,400.818 | 23,803.61 | -6,195.034 | 23,629.286 | 23,507.638 | 23,258.209 | 23,132.581 | 23,034.342 | 22,281.618 | -132,007.582 | 18,209.532 | 14,508 | 14,508 | -48,123.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 503.608 | 493.176 | 60,314.562 | 57,566.635 | 52,502.319 | 1,040.642 | 673.956 | 1,458.727 | 2,794.967 | 5,051.19 | 6,011.371 | 7,668.646 | 7,493.437 | 9,093.821 | 7,352.262 | 7,130.794 | 5,167.39 | 3,109.64 | 1,999.283 | 1,711.634 | -23,258.209 | -23,132.581 | -23,034.342 | -22,281.618 | 0 | -18,209.532 | -14,508 | -14,508 | 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
| 43,617.721 | 11,688.887 | 11,795.064 | 11,903.579 | -40,604.24 | 11,915.079 | 97,537.249 | 180,940.764 | 200,192.75 | 194,017.621 | 44,402.555 | 207,647.393 | 49,327.376 | 60,529.747 | 49,295.087 | 262,720.331 | 34,263.928 | 64,824.249 | 36,565.994 | 36,164.9 | 61,074.511 | 59,976.575 | 73,859.433 | 73,022.431 | 198,649.506 | 67,092.728 | 86,881.974 | 86,754.059 | 127,498.385 | 51,514.442 | 64,114.365 | 51,280.356 | 36,119.024 | 35,264.32 | 24,721.025 | 21,931.412 | 23,186.217 | 22,577.793 | 21,959.098 | 20,950.847 | 20,308.586 | 19,385.459 | 19,016.437 | 20,039.376 | 17,989.941 | 16,667.078 | 14,223.668 | 13,167.607 | -789,017.844 |
Totaal niet-vlottende activa
| 2,701,209.058 | 2,730,331.521 | 2,816,171.077 | 2,836,144.259 | 2,799,713.247 | 2,823,589.016 | 2,845,255.417 | 2,844,649.385 | 2,854,716.543 | 2,860,709.23 | 2,909,144.541 | 2,909,227.212 | 2,895,112.997 | 2,938,709.176 | 2,883,700.41 | 2,902,549.343 | 2,745,537.717 | 2,955,171.793 | 2,917,754.741 | 2,807,672.801 | 2,800,509.561 | 2,675,606.223 | 2,599,572.421 | 2,517,401.082 | 2,387,093.327 | 2,355,903.134 | 2,322,901.052 | 2,239,636.27 | 2,145,281.478 | 2,069,627.766 | 2,028,502.833 | 1,970,226.521 | 1,904,103.188 | 1,910,914.489 | 1,901,974.752 | 1,893,332.991 | 1,803,395.772 | 1,776,496.444 | 1,712,492.771 | 1,722,577.888 | 1,722,986.972 | 1,744,274.569 | 1,704,558.394 | 1,458,808.027 | 1,293,099.147 | 1,168,665.274 | 1,049,531.864 | 985,126.647 | 789,017.844 |
Totaal activa
| 4,028,738.566 | 3,882,789.271 | 3,976,425.084 | 4,001,085.06 | 4,108,933.951 | 3,888,525.296 | 4,200,697.495 | 4,130,321.616 | 4,178,970.755 | 4,000,640.33 | 4,156,917.606 | 4,191,284.423 | 4,258,570.446 | 4,226,354.598 | 4,550,736.682 | 4,452,166.672 | 4,006,505.768 | 4,829,554.856 | 4,665,841.77 | 4,682,083.845 | 4,538,363.765 | 4,408,257.714 | 4,470,729.516 | 4,393,810.381 | 4,298,882.88 | 4,181,156.534 | 4,617,776.112 | 4,559,573.709 | 2,969,132.183 | 2,902,718.594 | 2,924,313.066 | 2,919,640.859 | 2,800,900.058 | 2,746,102.991 | 2,765,486.615 | 2,706,323.637 | 2,561,352.793 | 2,453,034.861 | 2,718,521.172 | 2,142,894.276 | 2,086,589.709 | 2,065,947.699 | 2,017,243.734 | 1,822,689.047 | 1,683,024.497 | 1,839,080.272 | 1,312,410.209 | 1,204,944.681 | 1,013,649.551 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 224,126.62 | 212,940.879 | 221,664.286 | 218,628.965 | 225,033.051 | 199,647.955 | 264,752.627 | 262,479.276 | 266,671.552 | 227,689.224 | 233,859.012 | 206,106.825 | 198,457.093 | 165,048.352 | 168,705.692 | 165,384.575 | 126,830.187 | 169,557.738 | 216,921.406 | 213,356.133 | 173,157.258 | 187,816.939 | 191,099.051 | 190,086.376 | 159,769.823 | 150,056.989 | 183,227.324 | 150,071.398 | 128,949.184 | 148,117.236 | 148,419.597 | 172,453.494 | 151,480.16 | 152,114.219 | 134,480.752 | 159,666.894 | 143,094.695 | 115,062.923 | 118,762.467 | 125,604.882 | 124,602.402 | 116,685.676 | 117,139.537 | 159,315.46 | 96,156.455 | 70,741.513 | 83,692.516 | 79,033.352 | 61,178.414 |
Kortlopende schulden
| 911,927.094 | 911,677.094 | 511,427.094 | 112,329.715 | 411,815.433 | 412,021.776 | 12,425.812 | 12,618.616 | 212,368.922 | 212,581.114 | 12,858.735 | 12,853.861 | -45,436.795 | -39,763.477 | -17,329.607 | 4,297.531 | 203,628.795 | 491,902.629 | 103,595.223 | 444,956.934 | 445,976.619 | 542,684.092 | 492,124.674 | -11,645.339 | 282,176.405 | 278,166.382 | 622,740.95 | 609,378.448 | 526,577.522 | 482,172.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,122.109 | 41,376.65 | 29,681.6 | 13,997.881 | 101,855.336 | 0 | 8,208.494 | 220,000 | 23,490.767 | 6,072.956 | 0 |
Belastingschulden
| 64,130.19 | 18,923.479 | 39,654.747 | 39,654.747 | 42,881.684 | 13,373.086 | 67,719.887 | 68,920.841 | 51,139.849 | 25,769.532 | 36,911.232 | 29,726.316 | 31,933.959 | 29,212.907 | 16,033.383 | 7,278.188 | 5,320.749 | 12,386.532 | 57,252.061 | 63,284.092 | 45,116.345 | 20,970.481 | 47,607.74 | 29,692.476 | 28,729.327 | 7,787.763 | 8,028.917 | 7,791.273 | 10,890.912 | 11,732.151 | 13,944.267 | 11,877.412 | 16,646.582 | 13,266.594 | 38,415.862 | 26,145.331 | 24,369.932 | 21,974.48 | 21,732.652 | 6,270.644 | 5,865.88 | 9,787.702 | 10,090.148 | 5,303.216 | 5,541.506 | 4,666.573 | 16,486.268 | 6,775.42 | 0 |
Uitgestelde opbrengsten
| 0 | 18,923.479 | 39,654.747 | 39,654.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,933.959 | 29,212.907 | 16,033.383 | 7,278.188 | 5,320.749 | 12,386.532 | 57,252.061 | 63,284.092 | 45,116.345 | 20,970.481 | 47,607.74 | 29,692.476 | 28,729.327 | 7,787.763 | 8,028.917 | 7,791.273 | 10,890.912 | 11,732.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,732.652 | 6,270.644 | 5,865.88 | 9,787.702 | 10,090.148 | 0 | 5,541.506 | 4,666.573 | 16,486.268 | 6,775.42 | 0 |
Overige kortlopende verplichtingen
| 291,113.42 | 283,834.361 | 245,609.161 | 258,826.875 | 273,247.529 | 222,832.464 | 281,374.866 | 268,398.844 | 252,002.915 | 241,553.33 | 271,912.516 | 234,526.194 | 187,665.117 | 201,682.342 | 227,057.464 | 213,050.6 | 186,877.539 | 330,971.741 | 265,656.041 | 215,081.272 | 226,148.233 | 226,294.633 | 218,854.849 | 234,592.072 | 166,489.061 | 141,229.326 | 177,467.148 | 242,746.371 | 117,973.351 | 125,515.203 | 126,748.231 | 136,170.918 | 149,438.412 | 158,243.194 | 188,445.9 | 210,107.781 | 168,636.72 | 167,902.493 | 116,401.927 | 121,815.204 | 135,734.952 | 151,737.699 | 182,742.974 | 155,578.73 | 89,780.179 | 74,426.74 | 106,617.292 | 103,573.84 | 79,447.557 |
Totaal kortlopende verplichtingen
| 1,491,297.324 | 1,446,299.291 | 1,058,010.035 | 669,095.05 | 952,977.697 | 847,875.281 | 626,273.193 | 612,417.576 | 782,183.239 | 707,593.199 | 555,541.494 | 483,213.196 | 462,995.918 | 438,337.056 | 437,641.769 | 404,567.271 | 527,978.018 | 1,017,205.171 | 700,676.792 | 1,106,938.319 | 1,016,501.164 | 1,031,600.203 | 1,044,901.795 | 525,422.15 | 704,349.537 | 595,462.841 | 1,008,042.241 | 1,027,176.531 | 807,779.288 | 796,069.605 | 289,112.096 | 320,501.824 | 317,565.154 | 323,624.007 | 361,342.515 | 395,920.007 | 336,101.348 | 304,939.896 | 326,484.459 | 307,608.669 | 307,616.596 | 311,784.363 | 432,008.292 | 320,197.406 | 210,769.647 | 369,834.826 | 230,286.843 | 195,455.568 | 140,625.971 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 17,490.894 | 21,320.666 | 24,320.518 | 524,512.549 | 521,696.301 | 521,246.662 | 521,858.117 | 521,349.563 | 519,775.258 | 520,079.907 | 520,946.101 | 521,091.197 | 522,774.783 | 525,430.675 | 510,458.545 | 512,099.077 | 495,583.333 | 720,915.918 | 787,457.261 | 205,758.75 | 205,301.25 | 206,985 | 202,811.25 | 705,762.03 | 498,771.407 | 498,579.422 | 498,392.202 | 498,209.63 | 498,031.59 | 497,857.97 | 996,406.126 | 995,987.913 | 995,578.9 | 995,178.883 | 994,787.66 | 994,405.038 | 994,030.825 | 993,646.695 | 1,272,310.295 | 787,745.071 | 799,597.364 | 811,342.939 | 673,340.622 | 656,394.699 | 693,317.416 | 706,584.716 | 345,564.977 | 296,844.192 | 216,093.234 |
Uitgestelde opbrengsten niet-vlottend
| 21,860.431 | 21,661.782 | 21,622.393 | 22,102.087 | 21,434.276 | 20,949.856 | 21,083.153 | 21,195.307 | 20,855.817 | 20,957.913 | 20,427.013 | 21,351.996 | 19,775.775 | 19,607.477 | 19,401.334 | 18,925.208 | 16,556.235 | 14,566.057 | 14,866.104 | 15,306.898 | 16,562.162 | 17,610.208 | 19,558.13 | 21,336.157 | 22,399.689 | 22,992.56 | 23,166.11 | 23,018.935 | 23,156.357 | 23,166.507 | 23,077.032 | 23,799.065 | 23,233.262 | 23,069.192 | 22,943.338 | 21,797.492 | 21,390.108 | 20,218.022 | 20,281.735 | 20,650.278 | 19,770.627 | 19,773.388 | 19,631.675 | 18,465.489 | 16,697.52 | 15,661.361 | 14,639.466 | 12,641.292 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 118,109.16 | 118,040.924 | 180,339.036 | 179,124.341 | 125,640.263 | 125,073.814 | 124,590.191 | 124,547.637 | 114,970.762 | 114,837.279 | 114,356.339 | 112,679.529 | 97,641.099 | 96,560.022 | 94,986.855 | 89,984.755 | 96,449.902 | 103,938.764 | 105,928.21 | 102,585.209 | 104,926.09 | 101,186.516 | 94,612.007 | 92,168.041 | 88,512.785 | 84,915.905 | 80,346.736 | 77,378.694 | 74,103.977 | 68,863.592 | 64,587.605 | 62,892.779 | 51,706.779 | 44,748.273 | 40,155.182 | 38,031.9 | 35,462.364 | 35,397.224 | 33,306.285 | 30,431.313 | 22,921.179 | 20,323.462 | 15,389.143 | 14,596.983 | 17,728.091 | 20,040.787 | 17,762.268 | 16,341.933 | 0 |
Overige niet-vlottende verplichtingen
| 233,248.978 | 254,414.841 | 426,880.109 | 234,921.546 | 183,762.582 | 327,168.494 | 176,571.483 | 315,395.938 | 361,803.913 | 354,140.329 | 345,111.831 | 337,560.5 | 320,468.525 | 311,549.543 | 318,264.209 | 307,829.276 | 191,253.067 | 291,814.516 | 287,556.212 | 276,789.397 | 270,526.723 | 142,975.098 | 137,696.836 | 132,220.883 | 241,707.998 | 233,049.837 | 142,683.384 | 214,081.833 | 198,793.236 | 189,955.725 | 181,988.648 | 160,399.349 | 130,470.594 | 142,840.997 | 134,476.664 | 127,463.64 | 113,713.859 | 98,969.939 | 92,486.414 | 36,336.59 | 76,164.727 | 70,979.305 | 63,310.456 | 58,759.293 | 58,766.826 | 57,614.324 | 51,280.706 | 17,054.098 | -216,093.234 |
Totaal niet-vlottende verplichtingen
| 390,709.462 | 393,776.431 | 451,200.627 | 938,558.435 | 852,533.421 | 848,415.155 | 844,102.944 | 836,745.501 | 881,579.171 | 874,220.237 | 866,057.932 | 858,651.696 | 843,243.308 | 836,980.218 | 828,722.754 | 819,928.354 | 783,286.302 | 1,012,730.434 | 1,075,013.473 | 482,548.147 | 475,827.973 | 468,756.822 | 454,678.224 | 951,487.111 | 740,479.406 | 731,629.259 | 721,422.322 | 712,291.463 | 696,824.826 | 687,813.695 | 1,178,394.774 | 1,156,387.262 | 1,126,049.494 | 1,138,019.88 | 1,129,264.324 | 1,121,868.678 | 1,107,744.684 | 1,092,616.634 | 1,364,796.709 | 875,163.252 | 875,762.091 | 882,322.244 | 736,651.078 | 715,153.992 | 752,084.242 | 764,199.039 | 396,845.683 | 342,881.516 | 216,093.234 |
Totaal passiva
| 1,882,006.786 | 1,840,075.722 | 1,509,210.662 | 1,607,653.485 | 1,805,511.119 | 1,696,290.437 | 1,470,376.137 | 1,449,163.077 | 1,663,762.41 | 1,581,813.436 | 1,421,599.427 | 1,341,864.892 | 1,306,239.226 | 1,275,317.274 | 1,266,364.524 | 1,224,495.624 | 1,311,264.32 | 2,029,935.605 | 1,775,690.265 | 1,589,486.466 | 1,492,329.137 | 1,500,357.025 | 1,499,580.018 | 1,476,909.261 | 1,444,828.943 | 1,327,092.1 | 1,729,464.563 | 1,739,467.994 | 1,504,604.114 | 1,483,883.299 | 1,467,506.87 | 1,476,889.087 | 1,443,614.648 | 1,461,643.887 | 1,490,606.839 | 1,517,788.685 | 1,443,846.031 | 1,397,556.529 | 1,691,281.168 | 1,182,771.921 | 1,183,378.687 | 1,194,106.607 | 1,168,659.37 | 1,035,351.397 | 962,853.889 | 1,134,033.866 | 627,132.526 | 538,337.084 | 399,514.614 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,604.412 | 0 | 1,453.36 | 1,584.588 | 1,033.582 | 1,743.933 | 826.36 | 0 | 539.12 | 1,972.379 | 1,787.954 | 2,931.284 | 3,247.02 | 3,122.561 | 1,913.807 | 2,184.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 |
Ingehouden winsten
| 1,151,499.672 | 1,047,367.571 | 1,482,583.622 | 1,408,800.908 | 1,318,794.661 | 1,207,611.52 | 1,747,696.487 | 1,698,537.203 | 1,511,052.305 | 1,385,380.477 | 1,684,548.613 | 1,596,234.911 | 1,513,951.207 | 1,426,005.606 | 1,660,206.56 | 1,603,500.625 | 1,528,958.902 | 1,644,736.686 | 1,631,142.466 | 1,553,296.765 | 1,477,342.222 | 1,367,080.245 | 1,392,212.363 | 1,327,358.114 | 1,250,043.283 | 1,187,151.288 | 1,214,239.152 | 1,185,185.013 | 1,136,108.658 | 1,088,598.847 | 1,140,166.368 | 1,121,741.662 | 1,059,059.585 | 984,165.08 | 997,409.449 | 911,064.625 | 840,036.435 | 777,240.903 | 751,002.576 | 683,884.927 | 626,973.594 | 595,603.665 | 574,346.936 | 513,100.222 | 445,933.18 | 430,808.978 | 411,040.255 | 392,370.17 | 339,897.509 |
Overige gereserveerde algehele resultaten
| 22,000 | 22,000 | 20,000 | 20,000 | 20,000 | 20,000 | 18,000 | 18,000 | 18,000 | 18,000 | 16,000 | 16,000 | 16,000 | 16,000 | 14,000 | 0 | -0 | -1,604.412 | 681.267 | -1,453.36 | -1,584.588 | -1,033.582 | -1,743.933 | -826.36 | 819.494 | -539.12 | -1,972.379 | -1,787.954 | -2,931.284 | -3,247.02 | -3,122.561 | -1,913.807 | -2,184.325 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 843,467.743 | 869,547.743 | 840,816.973 | 840,816.973 | 840,816.973 | 840,816.973 | 840,816.973 | 840,816.973 | 862,357.581 | 891,657.863 | 910,985.259 | 1,077,235.964 | 1,298,607.829 | 1,385,264.917 | 1,486,392.648 | 1,486,392.648 | 1,042,493.692 | 1,025,284.868 | 1,112,860.28 | 1,378,715.634 | 1,378,453.178 | 1,379,555.19 | 1,378,134.488 | 1,379,969.635 | 1,381,622.355 | 1,457,788.849 | 1,456,894.708 | 1,457,079.133 | 166,371.758 | 165,740.287 | 165,989.204 | 168,406.712 | 167,865.678 | 172,234.327 | 172,234.327 | 172,234.327 | 172,234.327 | 173,001.428 | 173,001.428 | 179,540.703 | 173,001.428 | 173,001.428 | 173,001.428 | 183,375.164 | 173,001.428 | 173,001.428 | 173,001.428 | 173,001.428 | 173,001.428 |
Totaal eigen vermogen van aandeelhouders
| 2,140,697.193 | 2,036,565.092 | 2,467,130.373 | 2,393,347.659 | 2,303,341.412 | 2,192,158.271 | 2,730,243.238 | 2,681,083.954 | 2,515,139.663 | 2,418,768.118 | 2,735,263.65 | 2,849,372.324 | 2,952,288.814 | 2,951,000.301 | 3,284,328.985 | 3,227,623.05 | 2,695,182.372 | 2,807,355.743 | 2,880,413.79 | 3,069,195.537 | 2,993,109.766 | 2,883,398.795 | 2,905,820.562 | 2,841,883.887 | 2,766,214.909 | 2,779,209.033 | 2,802,863.638 | 2,773,993.924 | 1,414,647.701 | 1,366,822.154 | 1,416,514.134 | 1,399,298.182 | 1,336,345.587 | 1,263,635.407 | 1,274,879.776 | 1,188,534.952 | 1,117,506.762 | 1,055,478.332 | 1,027,240.004 | 960,122.355 | 903,211.022 | 871,841.093 | 848,584.364 | 787,337.65 | 720,170.608 | 705,046.406 | 685,277.683 | 666,607.598 | 614,134.938 |
Totaal eigen vermogen
| 2,146,731.78 | 2,042,713.549 | 2,467,214.423 | 2,393,431.575 | 2,303,422.832 | 2,192,234.86 | 2,730,321.358 | 2,681,158.539 | 2,515,208.345 | 2,418,826.894 | 2,735,318.179 | 2,849,419.531 | 2,952,331.22 | 2,951,037.324 | 3,284,372.158 | 3,227,671.048 | 2,695,241.448 | 2,799,619.251 | 2,890,151.505 | 3,092,597.379 | 3,046,034.628 | 2,907,900.689 | 2,971,149.498 | 2,916,901.12 | 2,854,053.938 | 2,854,064.434 | 2,888,311.549 | 2,820,105.715 | 1,464,528.069 | 1,418,835.294 | 1,456,806.197 | 1,442,751.772 | 1,357,285.41 | 1,284,459.104 | 1,274,879.776 | 1,188,534.952 | 1,117,506.762 | 1,055,478.332 | 1,027,240.004 | 960,122.355 | 903,211.022 | 871,841.093 | 848,584.364 | 787,337.65 | 720,170.608 | 705,046.406 | 685,277.683 | 666,607.598 | 614,134.938 |
Totaal passiva en aandeelhoudersvermogen
| 4,028,738.566 | 3,882,789.271 | 3,976,425.084 | 4,001,085.06 | 4,108,933.951 | 3,888,525.296 | 4,200,697.495 | 4,130,321.616 | 4,178,970.755 | 4,000,640.33 | 4,156,917.606 | 4,191,284.423 | 4,258,570.446 | 4,226,354.598 | 4,550,736.682 | 4,452,166.672 | 4,006,505.768 | 4,829,554.856 | 4,665,841.77 | 4,682,083.845 | 4,538,363.765 | 4,408,257.714 | 4,470,729.516 | 4,393,810.381 | 4,298,882.88 | 4,181,156.534 | 4,617,776.112 | 4,559,573.709 | 2,969,132.183 | 2,902,718.594 | 2,924,313.066 | 2,919,640.859 | 2,800,900.058 | 2,746,102.991 | 2,765,486.615 | 2,706,323.637 | 2,561,352.793 | 2,453,034.861 | 2,718,521.172 | 2,142,894.276 | 2,086,589.709 | 2,065,947.699 | 2,017,243.734 | 1,822,689.047 | 1,683,024.497 | 1,839,080.272 | 1,312,410.209 | 1,204,944.681 | 0 |