PT Salim Ivomas Pratama Tbk
IDX:SIMP.JK
382 (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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5,268,920 | 5,471,012 | 5,403,640 | 5,161,183 | 4,727,148 | 4,560,901 | 4,811,495 | 4,296,674 | 4,723,579 | 4,122,182 | 4,731,101 | 3,726,293 | 3,532,462 | 3,022,586 | 3,055,315 | 2,427,079 | 2,517,940 | 2,652,035 | 2,091,940 | 1,716,795 | 1,849,679 | 1,844,472 | 2,118,008 | 2,071,459 | 2,234,481 | 2,413,122 | 2,320,642 | 2,260,606 | 1,941,788 | 2,056,830 | 2,160,374 | 1,867,975 | 1,289,175 | 1,325,057 | 1,524,296 | 1,461,302 | 1,383,331 | 1,358,665 | 1,858,690 | 2,696,315 | 2,206,004 | 2,321,852 | 2,175,669 | 2,112,822 | 1,900,667 | 2,288,130 | 2,699,385 | 3,449,124 | 3,519,725 | 3,584,744 | 4,868,467 | 5,046,445 |
Kortetermijnbeleggingen
| 64,249 | 0 | 0 | 0 | -1,407,208 | -1,396,166 | -960,882 | -939,666 | -1,022,358 | -1,142,925 | -1,119,906 | -1,744,947 | -1,774,086 | -1,946,635 | -1,995,013 | -2,018,735 | -1,980,071 | -1,966,646 | -1,980,643 | -2,034,484 | -2,005,585 | -2,107,700 | -2,106,042 | -2,085,905 | -1,885,818 | -1,787,444 | -1,786,096 | -11,271,061 | -11,090,772 | -10,997,858 | -10,997,064 | -10,928,805 | -10,766,694 | -10,536,739 | -10,434,102 | -10,329,292 | -10,017,417 | -10,058,880 | -9,793,583 | -9,731,247 | -9,863,197 | -9,731,551 | -9,653,569 | -9,467,727 | -9,008,002 | -8,804,614 | -8,878,011 | -8,461,233 | -1,265,186 | -7,841,502 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5,268,920 | 5,471,012 | 5,403,640 | 5,161,183 | 4,727,148 | 4,560,901 | 4,811,495 | 4,296,674 | 4,723,579 | 4,122,182 | 4,731,101 | 3,726,293 | 3,532,462 | 3,022,586 | 3,055,315 | 2,427,079 | 2,517,940 | 2,652,035 | 2,091,940 | 1,716,795 | 1,849,679 | 1,844,472 | 2,118,008 | 2,071,459 | 2,234,481 | 2,413,122 | 2,320,642 | 2,260,606 | 1,941,788 | 2,056,830 | 2,160,374 | 1,867,975 | 1,289,175 | 1,325,057 | 1,524,296 | 1,461,302 | 1,383,331 | 1,358,665 | 1,858,690 | 2,696,315 | 2,206,004 | 2,321,852 | 2,175,669 | 2,112,822 | 1,900,667 | 2,288,130 | 2,699,385 | 3,449,124 | 3,519,725 | 3,584,744 | 4,868,467 | 5,046,445 |
Nettovorderingen
| 888,739 | 798,358 | 972,710 | 750,139 | 750,929 | 728,058 | 1,076,008 | 1,200,214 | 878,392 | 1,145,325 | 951,481 | 1,462,993 | 1,650,375 | 1,235,027 | 1,497,023 | 1,195,610 | 1,343,526 | 1,195,356 | 1,240,811 | 1,209,233 | 1,152,093 | 1,126,208 | 1,372,899 | 1,282,595 | 1,400,211 | 1,268,418 | 1,159,404 | 1,073,859 | 969,298 | 1,267,663 | 1,219,568 | 1,012,017 | 1,024,720 | 1,197,493 | 849,133 | 810,111 | 948,866 | 1,190,631 | 815,105 | 724,192 | 830,551 | 1,195,902 | 973,056 | 876,400 | 789,668 | 880,037 | 792,352 | 784,089 | 719,018 | 0 | 0 | 0 |
Voorraad
| 4,295,053 | 4,181,742 | 3,575,838 | 3,598,886 | 3,829,874 | 3,837,246 | 3,648,371 | 4,037,670 | 4,635,039 | 4,240,723 | 4,421,618 | 3,528,735 | 3,657,285 | 3,625,751 | 3,126,373 | 3,449,297 | 2,969,029 | 2,619,566 | 2,952,302 | 2,971,334 | 2,878,743 | 2,886,968 | 2,816,865 | 2,945,021 | 3,515,138 | 3,273,908 | 2,404,748 | 2,102,762 | 2,081,077 | 2,110,415 | 2,396,342 | 2,070,391 | 2,079,093 | 1,767,018 | 1,662,425 | 1,936,731 | 2,262,999 | 2,180,982 | 2,161,465 | 1,773,329 | 2,327,226 | 2,426,357 | 1,935,644 | 1,568,496 | 1,745,637 | 1,583,518 | 1,829,891 | 1,889,006 | 2,229,944 | 2,112,385 | 2,051,877 | 1,677,576 |
Overige vlottende activa
| 396,831 | 1,981,987 | 1,949,110 | 1,514,397 | 1,499,135 | 1,783,587 | 1,673,988 | 1,677,954 | 1,422,409 | 1,940,995 | 1,915,218 | 1,682,608 | 1,594,124 | 1,576,279 | 1,939,446 | 1,514,358 | 1,768,522 | 1,256,103 | 1,484,533 | 1,578,851 | 1,568,264 | 1,576,359 | 1,538,256 | 1,206,488 | 1,416,579 | 1,734,731 | 1,438,521 | 1,183,536 | 951,075 | 1,060,607 | 995,764 | 778,913 | 1,110,583 | 1,412,560 | 1,127,911 | 819,881 | 1,038,472 | 1,064,703 | 1,138,771 | 816,656 | 805,634 | 813,690 | 884,406 | 795,551 | 1,005,684 | 2,054,447 | 1,780,207 | 1,459,422 | 1,441,604 | 1,765,843 | 2,055,440 | 1,370,186 |
Totaal vlottende activa
| 11,295,105 | 11,034,892 | 10,544,848 | 9,896,897 | 10,090,148 | 10,175,404 | 10,394,162 | 10,442,878 | 10,844,415 | 10,655,524 | 11,021,711 | 9,527,236 | 9,656,187 | 8,740,089 | 8,786,331 | 7,808,956 | 7,888,304 | 7,107,242 | 7,138,483 | 6,758,593 | 6,924,982 | 6,856,498 | 7,263,412 | 6,988,907 | 8,073,976 | 8,142,904 | 7,323,315 | 6,289,818 | 5,943,238 | 6,495,515 | 6,772,048 | 5,729,296 | 5,503,571 | 5,702,128 | 5,163,765 | 5,028,025 | 5,633,668 | 5,794,981 | 5,974,031 | 6,010,492 | 6,169,415 | 6,757,801 | 5,968,775 | 5,353,269 | 5,441,656 | 5,926,095 | 6,309,483 | 6,797,552 | 7,191,273 | 7,462,972 | 8,975,784 | 8,094,207 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 18,653,210 | 18,867,197 | 19,032,676 | 19,234,727 | 19,119,269 | 19,209,371 | 19,310,307 | 19,435,518 | 19,462,546 | 19,360,675 | 19,449,965 | 19,613,531 | 19,986,781 | 20,144,973 | 20,245,625 | 20,397,323 | 20,320,662 | 20,333,442 | 20,431,487 | 20,342,294 | 20,295,127 | 20,211,003 | 20,130,863 | 20,065,928 | 20,015,471 | 19,962,942 | 19,937,695 | 10,261,425 | 10,425,336 | 10,473,469 | 10,511,821 | 10,626,686 | 10,710,745 | 10,808,012 | 10,865,208 | 10,810,812 | 10,795,084 | 10,742,648 | 10,545,397 | 10,330,692 | 9,951,093 | 9,773,219 | 9,346,114 | 9,073,928 | 8,674,830 | 8,342,492 | 8,006,476 | 7,743,088 | 7,496,801 | 7,033,512 | 6,486,862 | 6,325,419 |
Goodwill
| 2,210,034 | 2,210,034 | 2,210,034 | 2,210,034 | 2,216,138 | 2,216,138 | 2,216,138 | 2,216,138 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,320,823 | 2,336,028 | 2,336,028 | 2,336,028 | 2,336,028 | 2,336,028 | 2,336,028 | 2,336,028 | 2,336,028 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,343,827 | 2,337,723 | 2,337,723 | 2,337,723 | 2,337,723 | 2,307,007 | 2,307,007 | 2,307,007 | 2,245,977 | 2,245,977 | 0 | 0 | 0 |
Immateriële activa
| 0 | 649,866 | 633,281 | 633,198 | 632,749 | 632,639 | 632,639 | 631,549 | 628,320 | 625,146 | 671,461 | 667,757 | 639,034 | 635,342 | 642,301 | 641,998 | 706,813 | 704,510 | 704,979 | 633,103 | 589,535 | 582,956 | 569,256 | 565,418 | 551,181 | 522,601 | 495,275 | 483,301 | 489,412 | 525,676 | 524,435 | 501,775 | 486,842 | 486,192 | 484,847 | 482,414 | 478,657 | 458,073 | 436,827 | 413,827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,730,829 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2,210,034 | 2,859,900 | 2,843,315 | 2,843,232 | 2,848,887 | 2,848,777 | 2,848,777 | 2,847,687 | 2,949,143 | 2,945,969 | 2,992,284 | 2,988,580 | 2,959,857 | 2,956,165 | 2,963,124 | 2,962,821 | 3,027,636 | 3,025,333 | 3,025,802 | 2,953,926 | 2,925,563 | 2,918,984 | 2,905,284 | 2,901,446 | 2,887,209 | 2,858,629 | 2,831,303 | 2,819,329 | 2,833,239 | 2,869,503 | 2,868,262 | 2,845,602 | 2,830,669 | 2,830,019 | 2,828,674 | 2,826,241 | 2,822,484 | 2,801,900 | 2,780,654 | 2,757,654 | 2,337,723 | 2,337,723 | 2,337,723 | 2,337,723 | 2,307,007 | 2,307,007 | 2,307,007 | 2,245,977 | 8,976,806 | 2,245,977 | 2,245,977 | 2,245,977 |
Langetermijnbeleggingen
| 2,127,760 | 2,239,474 | 2,312,346 | 2,306,286 | 2,802,584 | 2,786,051 | 2,366,147 | 2,331,478 | 2,411,853 | 2,511,623 | 2,442,859 | 3,067,990 | 3,103,254 | 3,295,463 | 3,348,508 | 3,373,952 | 3,346,565 | 3,336,303 | 3,354,503 | 3,410,485 | 3,365,163 | 3,474,053 | 3,474,113 | 3,102,482 | 2,896,332 | 2,792,359 | 2,686,904 | 12,177,318 | 12,025,362 | 11,735,942 | 11,592,582 | 11,531,886 | 11,396,258 | 11,183,310 | 11,105,409 | 11,050,823 | 10,728,213 | 10,761,208 | 9,988,583 | 9,929,427 | 10,044,888 | 9,934,069 | 9,861,635 | 9,657,127 | 9,198,541 | 8,945,547 | 9,024,938 | 8,603,056 | 1,390,321 | 7,969,883 | 7,996,945 | 8,051,848 |
Belastingvorderingen
| 264,413 | 268,269 | 259,037 | 268,336 | 269,109 | 271,373 | 264,476 | 265,512 | 310,383 | 419,347 | 298,851 | 387,555 | 462,349 | 456,929 | 454,912 | 559,195 | 698,632 | 803,588 | 960,709 | 923,171 | 1,120,191 | 1,211,949 | 1,156,232 | 1,112,859 | 1,215,541 | 1,215,522 | 1,266,242 | 1,334,016 | 1,244,041 | 1,239,990 | 1,266,308 | 1,226,700 | 1,403,200 | 1,450,162 | 1,423,584 | 1,363,971 | 1,452,137 | 1,377,280 | 1,318,142 | 1,125,770 | 1,159,469 | 1,028,954 | 966,351 | 907,860 | 882,363 | 800,497 | 715,633 | 657,095 | 608,565 | 564,491 | 498,472 | 472,988 |
Overige niet-vlottende activa
| 1,152,344 | 558,466 | 522,252 | 462,873 | 347,257 | 407,886 | 848,001 | 790,008 | 799,619 | 817,095 | 809,757 | 394,410 | 413,534 | 403,986 | 357,276 | 293,017 | 240,091 | 316,326 | 404,892 | 522,369 | 414,685 | 555,644 | 567,556 | 494,884 | 425,926 | 500,308 | 459,457 | 515,860 | 511,099 | 539,932 | 650,087 | 577,422 | 539,778 | 610,403 | 681,010 | 617,270 | 664,938 | 767,353 | 1,098,136 | 842,016 | 831,365 | 828,066 | 855,831 | 735,214 | 697,487 | 699,279 | 608,185 | 527,693 | 538,482 | 569,239 | 560,365 | 319,960 |
Totaal niet-vlottende activa
| 24,407,761 | 24,793,306 | 24,969,626 | 25,115,454 | 25,387,106 | 25,523,458 | 25,637,708 | 25,670,203 | 25,933,544 | 26,054,709 | 25,993,716 | 26,452,066 | 26,925,775 | 27,257,516 | 27,369,445 | 27,586,308 | 27,633,586 | 27,814,992 | 28,177,393 | 28,152,245 | 28,120,729 | 28,371,633 | 28,234,048 | 27,677,599 | 27,440,479 | 27,329,760 | 27,181,601 | 27,107,948 | 27,039,077 | 26,858,836 | 26,889,060 | 26,808,296 | 26,880,650 | 26,881,906 | 26,903,885 | 26,669,117 | 26,462,856 | 26,450,389 | 25,730,912 | 24,985,559 | 24,324,538 | 23,902,031 | 23,367,654 | 22,711,852 | 21,760,228 | 21,094,822 | 20,662,239 | 19,776,909 | 19,010,975 | 18,383,102 | 17,788,621 | 17,416,192 |
Totaal activa
| 35,702,866 | 35,828,198 | 35,514,474 | 35,012,351 | 35,477,254 | 35,698,862 | 36,031,870 | 36,113,081 | 36,777,959 | 36,710,233 | 37,015,427 | 35,979,302 | 36,581,962 | 35,997,605 | 36,155,776 | 35,395,264 | 35,521,890 | 34,922,234 | 35,315,876 | 34,910,838 | 35,045,711 | 35,228,131 | 35,497,460 | 34,666,506 | 35,514,455 | 35,472,664 | 34,504,916 | 33,397,766 | 32,982,315 | 33,354,351 | 33,661,108 | 32,537,592 | 32,384,221 | 32,584,034 | 32,067,650 | 31,697,142 | 32,096,524 | 32,245,370 | 31,704,943 | 30,996,051 | 30,493,953 | 30,659,832 | 29,336,429 | 28,065,121 | 27,201,884 | 27,020,917 | 26,971,722 | 26,574,461 | 26,202,248 | 25,846,074 | 26,764,405 | 25,510,399 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 822,356 | 830,250 | 707,108 | 829,795 | 867,283 | 1,017,839 | 840,283 | 1,081,550 | 1,003,427 | 905,245 | 904,649 | 754,620 | 911,097 | 848,190 | 954,346 | 785,034 | 431,696 | 278,173 | 921,715 | 892,094 | 388,965 | 844,079 | 930,351 | 881,690 | 453,561 | 870,368 | 117,650 | 621,549 | 181,058 | 1,202 | 688,560 | 596,978 | 671,963 | 630,184 | 4,721 | 215,448 | 67,683 | 338,314 | 89,903 | 163,722 | 884,392 | 990,090 | 756,550 | 52,190 | 674,679 | 774,883 | 743,394 | 660,814 | 664,238 | 496,615 | 540,874 | 432,506 |
Kortlopende schulden
| 6,855,117 | 7,245,424 | 7,289,268 | 6,984,300 | 6,544,862 | 6,306,034 | 6,341,660 | 6,741,012 | 7,288,513 | 6,536,073 | 6,875,671 | 6,637,072 | 6,646,385 | 6,633,167 | 6,560,007 | 6,436,624 | 6,543,554 | 7,049,548 | 6,765,586 | 6,472,359 | 6,400,461 | 6,514,437 | 6,236,990 | 5,677,598 | 5,872,129 | 6,353,245 | 5,627,939 | 4,227,929 | 2,590,272 | 3,048,298 | 2,825,295 | 1,839,421 | 2,834,969 | 3,227,651 | 2,568,878 | 3,365,146 | 5,052,984 | 4,883,282 | 4,865,012 | 4,749,195 | 6,307,283 | 6,333,408 | 5,619,736 | 5,217,855 | 3,600,342 | 3,023,159 | 2,686,865 | 2,664,213 | 2,709,406 | 3,130,526 | 3,792,097 | 3,334,397 |
Belastingschulden
| 239,802 | 123,413 | 189,094 | 150,070 | 191,260 | 160,376 | 293,921 | 307,199 | 234,975 | 373,575 | 428,440 | 396,043 | 340,383 | 330,721 | 402,657 | 282,851 | 228,600 | 150,247 | 158,124 | 87,201 | 157,458 | 131,441 | 129,403 | 81,199 | 90,480 | 207,168 | 162,929 | 143,355 | 198,023 | 220,313 | 403,740 | 242,718 | 202,767 | 189,636 | 128,612 | 78,236 | 127,612 | 130,393 | 254,971 | 178,124 | 232,721 | 180,968 | 216,831 | 128,930 | 138,922 | 124,230 | 136,514 | 121,314 | 184,500 | 281,815 | 181,111 | 120,945 |
Uitgestelde opbrengsten
| 319,450 | 297,240 | 244,047 | 209,892 | 368,519 | 203,560 | 170,792 | 198,209 | 417,085 | 234,456 | 568,487 | 339,032 | 340,383 | 330,721 | 402,657 | 282,851 | 228,600 | 150,247 | 158,124 | 87,201 | 157,458 | 131,441 | 129,403 | 81,199 | 90,480 | 207,168 | 162,929 | 143,355 | 198,023 | 220,313 | 403,740 | 242,718 | 202,767 | 189,636 | 128,612 | 78,236 | 127,612 | 130,393 | 254,971 | 178,124 | 232,721 | 180,968 | 216,831 | 128,930 | 138,922 | 124,230 | 136,514 | 121,314 | 184,500 | 281,815 | 181,111 | 120,945 |
Overige kortlopende verplichtingen
| 1,327,164 | 1,658,580 | 1,311,895 | 1,237,055 | 1,121,090 | 1,551,022 | 1,164,743 | 1,132,875 | 1,490,388 | 1,367,518 | 1,176,660 | 1,033,142 | 1,301,470 | 1,335,161 | 1,249,223 | 1,044,899 | 1,923,538 | 1,725,333 | 1,228,904 | 834,275 | 1,465,101 | 1,106,626 | 1,066,061 | 761,109 | 1,594,406 | 1,280,202 | 1,688,185 | 817,317 | 1,563,415 | 1,808,343 | 1,053,254 | 847,730 | 1,171,221 | 1,254,091 | 1,907,103 | 1,714,254 | 2,157,465 | 2,048,239 | 2,127,868 | 1,807,784 | 677,816 | 1,130,588 | 768,524 | 1,061,734 | 969,583 | 1,568,184 | 1,182,225 | 1,136,873 | 1,263,612 | 1,100,399 | 1,180,679 | 892,223 |
Totaal kortlopende verplichtingen
| 9,563,889 | 10,154,907 | 9,741,412 | 9,411,112 | 9,093,014 | 9,238,831 | 8,811,399 | 9,460,845 | 10,434,388 | 9,416,867 | 9,953,907 | 9,159,909 | 9,709,888 | 9,473,853 | 9,574,060 | 8,829,934 | 9,414,104 | 9,440,084 | 9,356,361 | 8,806,629 | 8,933,763 | 8,914,896 | 8,736,600 | 7,791,396 | 8,351,570 | 9,094,816 | 7,816,055 | 6,187,987 | 4,862,042 | 5,295,072 | 5,314,857 | 4,595,300 | 5,143,502 | 5,301,562 | 4,609,314 | 5,373,084 | 7,405,744 | 7,400,228 | 7,337,754 | 6,898,825 | 8,334,933 | 8,816,022 | 7,578,472 | 6,460,709 | 5,661,370 | 5,490,456 | 4,748,998 | 4,583,214 | 4,821,756 | 5,009,355 | 5,694,761 | 4,780,071 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 704,843 | 592,066 | 667,013 | 942,287 | 1,902,260 | 2,152,696 | 2,338,721 | 1,960,564 | 1,839,150 | 3,016,164 | 2,830,546 | 3,717,852 | 3,670,044 | 3,827,697 | 3,992,473 | 4,677,293 | 5,648,460 | 3,617,635 | 5,316,880 | 2,987,900 | 5,518,409 | 3,177,605 | 3,318,592 | 5,796,353 | 5,830,802 | 5,095,700 | 5,095,239 | 5,406,061 | 7,183,839 | 7,602,709 | 7,821,228 | 7,085,037 | 4,845,366 | 6,999,985 | 7,121,079 | 6,080,597 | 4,653,858 | 4,810,629 | 4,787,732 | 4,725,113 | 3,952,464 | 3,826,837 | 3,809,955 | 3,911,660 | 4,235,488 | 4,359,522 | 4,555,399 | 4,474,070 | 3,819,576 | 3,715,147 | 3,728,038 | 4,229,891 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 71,154 | 80,384 | 89,480 | 2,628,698 | 2,893,504 | 0 | 0 | 0 | 0 | 0 | 3,455,080 | 3,516,648 | 0 | 0 | 3,496,110 | 2,542,918 | 2,502,570 | 2,487,944 | 2,424,489 | 0 | 2,438,523 | 2,381,239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,930,092 | 1,881,130 | 2,533,982 | 0 | 2,712,464 | 2,663,181 | 2,613,080 | 2,033,683 | 1,222,657 | 1,162,404 | 1,082,636 | 1,031,901 | 1,002,604 | 961,915 | 920,296 | 862,458 | 1,088,169 | 1,048,425 | 1,033,622 | 991,933 |
Uitgestelde belastingverplichtingen niet-vlottend
| 589,514 | 593,513 | 580,520 | 573,495 | 507,265 | 465,188 | 479,311 | 492,895 | 431,444 | 417,695 | 509,727 | 440,101 | 444,740 | 413,951 | 367,862 | 378,978 | 267,032 | 277,886 | 316,131 | 370,286 | 347,757 | 346,121 | 353,937 | 361,315 | 374,685 | 385,609 | 401,724 | 389,660 | 398,245 | 405,665 | 409,548 | 418,156 | 425,165 | 423,373 | 448,043 | 438,244 | 445,564 | 453,203 | 437,516 | 482,348 | 502,572 | 512,086 | 493,635 | 508,795 | 531,681 | 540,942 | 534,606 | 546,826 | 571,293 | 586,625 | 577,131 | 604,772 |
Overige niet-vlottende verplichtingen
| 2,263,685 | 2,281,714 | 2,405,781 | 2,364,532 | 38,157 | 37,603 | 3,066,336 | 3,031,495 | 3,468,022 | 3,431,500 | 3,515,256 | -139,775 | 39,992 | 3,430,716 | 3,542,393 | 3,398,164 | 158,657 | 1,692,508 | 133,348 | 115,722 | 2,611,928 | 116,096 | 115,499 | 2,430,765 | 2,614,302 | 2,577,571 | 2,576,018 | 3,622,939 | 2,617,715 | 2,195,627 | 2,030,309 | 3,238,967 | 803,674 | 1,220,957 | 518,759 | 3,012,060 | 485,673 | 507,119 | 495,674 | 531,379 | 565,316 | 553,508 | 541,784 | 552,762 | 602,643 | 17,738 | 15,011 | 15,900 | 35,956 | 35,600 | 35,644 | 724,475 |
Totaal niet-vlottende verplichtingen
| 3,558,042 | 3,467,293 | 3,653,314 | 3,880,314 | 5,076,380 | 5,548,991 | 5,884,368 | 5,484,954 | 5,738,616 | 6,865,359 | 6,855,529 | 7,033,157 | 7,671,424 | 7,672,364 | 7,902,728 | 8,075,457 | 8,617,067 | 8,090,599 | 8,254,303 | 8,322,886 | 8,478,094 | 8,516,868 | 8,550,506 | 8,588,433 | 8,819,789 | 8,058,880 | 8,072,981 | 9,029,000 | 10,199,799 | 10,204,001 | 10,261,085 | 10,324,004 | 9,934,389 | 10,102,072 | 10,173,820 | 9,092,657 | 7,851,995 | 7,980,929 | 7,896,486 | 7,290,175 | 5,740,437 | 5,542,749 | 5,434,375 | 5,496,323 | 5,840,735 | 5,880,117 | 6,025,312 | 5,899,254 | 5,514,994 | 5,385,797 | 5,374,435 | 5,559,138 |
Totaal passiva
| 13,121,931 | 13,622,200 | 13,394,726 | 13,291,426 | 14,169,394 | 14,787,822 | 14,695,767 | 14,945,799 | 16,173,004 | 16,282,226 | 16,809,436 | 16,193,066 | 17,381,312 | 17,146,217 | 17,476,788 | 16,905,391 | 18,031,171 | 17,530,683 | 17,610,664 | 17,129,515 | 17,411,857 | 17,431,764 | 17,287,106 | 16,379,829 | 17,171,359 | 17,153,696 | 15,889,036 | 15,216,987 | 15,061,841 | 15,499,073 | 15,575,942 | 14,919,304 | 15,077,891 | 15,403,634 | 14,783,134 | 14,465,741 | 15,257,739 | 15,381,157 | 15,234,240 | 14,189,000 | 14,075,370 | 14,358,771 | 13,012,847 | 11,957,032 | 11,502,105 | 11,370,573 | 10,774,310 | 10,482,468 | 10,336,750 | 10,395,152 | 11,069,196 | 10,339,209 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 135,432 | 135,431 | 140,445 | 140,446 | 140,396 | 145,413 | 145,425 | 145,425 | 145,426 | 150,263 | 150,197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,100,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 | 3,163,262 |
Ingehouden winsten
| 12,720,589 | 12,443,546 | 12,382,010 | 12,075,071 | 11,765,667 | 11,464,107 | 11,740,355 | 11,575,536 | 11,104,239 | 10,855,984 | 10,712,761 | 10,416,080 | 9,958,593 | 9,661,341 | 9,541,916 | 9,436,410 | 8,710,899 | 8,583,901 | 8,839,565 | 8,892,665 | 8,896,417 | 9,056,944 | 9,336,606 | 9,368,621 | 9,410,960 | 9,379,277 | 9,574,276 | 9,209,793 | 9,214,950 | 9,174,927 | 9,310,259 | 8,970,911 | 8,730,361 | 8,607,324 | 8,591,988 | 8,516,937 | 8,200,958 | 8,254,421 | 8,428,317 | 8,685,875 | 8,400,958 | 8,341,210 | 8,195,662 | 8,003,602 | 7,650,794 | 7,587,481 | 7,932,587 | 7,832,784 | 7,650,419 | 7,367,009 | 7,431,238 | 7,012,984 |
Overige gereserveerde algehele resultaten
| 0 | -130,469 | -135,458 | -135,465 | -135,432 | -135,431 | -140,445 | -140,446 | -140,396 | -145,413 | -145,425 | -145,425 | -145,426 | -150,263 | -150,197 | 63,913 | 62,579 | 62,124 | 63,662 | 159,822 | 62,025 | 62,002 | 62,080 | 62,259 | 64,661 | 64,183 | 63,605 | 63,410 | 68,452 | 67,970 | 67,972 | 68,271 | 88,200 | 89,012 | 88,754 | 91,556 | 95,284 | 88,543 | 87,233 | 83,080 | 90,992 | 89,155 | 84,366 | 91,118 | 89,453 | 82,386 | 81,419 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,166,486 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 1,940,012 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,233,964 | 2,537,734 | 2,233,964 | 2,233,964 | 2,340,529 | 2,400,224 | 2,445,332 | 2,587,751 | 2,581,544 | 2,581,362 | 2,575,388 | 2,571,937 | 2,571,937 | 2,572,177 |
Totaal eigen vermogen van aandeelhouders
| 17,987,337 | 17,710,303 | 17,643,778 | 17,336,832 | 17,027,461 | 16,725,902 | 16,997,136 | 16,832,316 | 16,361,069 | 16,107,797 | 15,964,562 | 15,667,881 | 15,210,393 | 14,908,304 | 14,788,945 | 14,932,789 | 14,205,944 | 14,078,491 | 14,335,693 | 14,484,953 | 14,390,908 | 14,551,412 | 14,831,152 | 14,863,346 | 14,908,087 | 14,875,926 | 15,065,347 | 14,700,669 | 14,710,868 | 14,670,363 | 14,800,697 | 14,461,648 | 14,241,027 | 14,118,802 | 14,098,208 | 14,025,959 | 13,713,708 | 13,760,430 | 13,928,016 | 14,181,421 | 13,904,416 | 13,842,831 | 13,794,059 | 13,668,446 | 13,359,081 | 13,338,494 | 13,677,393 | 13,577,168 | 13,389,069 | 13,102,208 | 13,166,437 | 12,748,183 |
Totaal eigen vermogen
| 22,580,935 | 22,205,998 | 22,119,748 | 21,720,925 | 21,307,860 | 20,911,040 | 21,336,103 | 21,167,282 | 20,604,955 | 20,428,007 | 20,205,991 | 19,786,236 | 19,200,650 | 18,851,388 | 18,678,988 | 18,489,873 | 17,490,719 | 17,391,551 | 17,705,212 | 17,781,323 | 17,633,854 | 17,796,367 | 18,210,354 | 18,286,677 | 18,343,096 | 18,318,968 | 18,615,880 | 18,180,779 | 17,920,474 | 17,855,278 | 18,085,166 | 17,618,288 | 17,306,330 | 17,180,400 | 17,284,516 | 17,231,401 | 16,838,785 | 16,864,213 | 16,470,703 | 16,807,051 | 16,418,583 | 16,301,061 | 16,323,582 | 16,108,089 | 15,699,779 | 15,650,344 | 16,197,412 | 16,091,993 | 15,865,498 | 15,450,922 | 15,695,209 | 15,171,190 |
Totaal passiva en aandeelhoudersvermogen
| 35,702,866 | 35,828,198 | 35,514,474 | 35,012,351 | 35,477,254 | 35,698,862 | 36,031,870 | 36,113,081 | 36,777,959 | 36,710,233 | 37,015,427 | 35,979,302 | 36,581,962 | 35,997,605 | 36,155,776 | 35,395,264 | 35,521,890 | 34,922,234 | 35,315,876 | 34,910,838 | 35,045,711 | 35,228,131 | 35,497,460 | 34,666,506 | 35,514,455 | 35,472,664 | 34,504,916 | 33,397,766 | 32,982,315 | 33,354,351 | 33,661,108 | 32,537,592 | 32,384,221 | 32,584,034 | 32,067,650 | 31,697,142 | 32,096,524 | 32,245,370 | 31,704,943 | 30,996,051 | 30,493,953 | 30,659,832 | 29,336,429 | 28,065,121 | 27,201,884 | 27,020,917 | 26,971,722 | 26,574,461 | 26,202,248 | 25,846,074 | 26,764,405 | 25,510,399 |