PT Tigaraksa Satria Tbk
IDX:TGKA.JK
6275 (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
| 508,512 | 582,441 | 713,814 | 1,045,363 | 909,958.287 | 318,145.376 | 669,059.689 | 579,829.755 | 807,038.331 | 126,184.297 | 261,206.128 | 325,744.522 | 338,505.427 | 285,535.015 | 1,134,532.191 | 1,051,601.902 | 1,101,052.73 | 583,740.249 | 909,082.139 | 615,237.302 | 420,578.292 | 298,156.786 | 262,120.161 | 249,989.57 | 217,099.357 | 138,641.452 | 214,406.362 | 61,916.535 | 69,191.318 | 89,365.961 | 52,822.782 | 27,778.408 | 34,032.595 | 85,219.537 | 41,236.924 | 27,923.049 | 75,168.948 | 69,514.278 | 69,862.016 | 37,042.571 | 74,166.373 | 152,365.145 | 112,468.524 | 68,655.294 | 94,996.481 | 50,568.507 | 78,922.792 | 94,246.727 | 52,297.436 |
Kortetermijnbeleggingen
| 210,493 | 224,616 | 160,055 | 177,851 | 199,825.641 | 295,927.315 | 450,047.245 | 491,781.843 | 228,158.046 | 548,152.203 | 831,942.47 | 431,868.95 | 563,753.703 | 319,848.02 | 93,235.99 | 65,240.035 | 2,016.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55,493.773 | -43,033.506 | -43,349.603 | 1,423.683 | 1,417.528 | 1,157.936 | 1,112.549 | 1,107.655 | 1,158.956 | 1,225.034 | 1,232.479 | 22,000 | 0 | 0 | 10,300 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 719,005 | 807,057 | 873,869 | 1,223,214 | 1,109,783.927 | 614,072.691 | 1,119,106.934 | 1,071,611.598 | 1,035,196.376 | 674,336.501 | 1,093,148.598 | 757,613.472 | 902,259.13 | 605,383.035 | 1,227,768.181 | 1,116,841.937 | 1,103,068.741 | 583,740.249 | 909,082.139 | 615,237.302 | 420,578.292 | 298,156.786 | 262,120.161 | 249,989.57 | 217,099.357 | 138,641.452 | 214,406.362 | 61,916.535 | 69,191.318 | 89,365.961 | 52,822.782 | 27,778.408 | 34,032.595 | 85,219.537 | 41,236.924 | 27,923.049 | 75,168.948 | 69,514.278 | 69,862.016 | 37,042.571 | 96,166.373 | 152,365.145 | 112,468.524 | 68,655.294 | 94,996.481 | 50,568.507 | 78,922.792 | 94,246.727 | 52,297.436 |
Nettovorderingen
| 1,566,799 | 1,444,782 | 1,662,589 | 1,366,348 | 1,663,491.679 | 1,490,434.42 | 0 | 1,338,610 | 1,313,086.909 | 1,404,274.471 | 1,406,208.142 | 1,176,001.75 | 1,457,527.558 | 1,241,002.803 | 1,278,128.587 | 1,045,004.169 | 1,250,889.77 | 1,175,822.328 | 1,351,734.793 | 1,122,350.372 | 1,102,171.213 | 997,200.879 | 1,388,881.081 | 1,247,446.142 | 1,389,384.58 | 1,325,727.967 | 1,294,701.257 | 1,276,348.1 | 1,253,787.93 | 1,344,769.505 | 1,243,130.98 | 1,245,787.926 | 1,449,600.318 | 1,479,303.585 | 1,340,325.562 | 1,143,652.514 | 1,185,469.716 | 1,372,264.828 | 1,167,764.64 | 1,085,604.913 | 1,228,091.075 | 1,126,154.398 | 1,106,620.298 | 1,079,434.62 | 929,059.708 | 921,699.814 | 811,326.867 | 988,796.952 | 907,554.129 |
Voorraad
| 1,312,339 | 1,246,616 | 1,253,251 | 941,232 | 974,012.368 | 1,260,495.616 | 1,121,171.105 | 1,010,532.629 | 882,478.381 | 941,779.822 | 900,411.716 | 905,217.754 | 888,958.052 | 1,009,995.392 | 888,095.704 | 643,852.616 | 678,193.385 | 820,594.284 | 785,997.482 | 752,559.028 | 811,539.178 | 904,543.084 | 920,889.791 | 1,353,686.343 | 1,250,703.374 | 1,155,157.78 | 1,276,562.862 | 1,049,021.677 | 1,204,366.077 | 1,102,042.378 | 1,060,917.989 | 895,256.665 | 985,033.765 | 995,402.841 | 1,016,163.69 | 945,862.703 | 1,046,167.864 | 1,097,548.018 | 1,034,188.479 | 896,461.769 | 758,635.686 | 859,405.049 | 871,673.344 | 784,448.37 | 774,371.934 | 947,645.367 | 832,285.988 | 845,134.823 | 741,011.773 |
Overige vlottende activa
| 60,142 | 451,030 | 528,327 | 325,301 | 61,587.472 | 322,584.958 | 2,028,137.576 | 7,263.792 | 250,615.621 | 346,790.741 | 403,562.04 | 245,786.974 | 219,352.983 | 217,238.127 | 335,817.069 | 276,997.368 | 318,827.591 | 264,793.637 | 316,840.02 | 270,949.016 | 408,305.164 | 414,402.875 | 492,640.616 | 442,316.924 | 377,891.857 | 353,198.975 | 496,222.762 | 349,169.013 | 377,041.149 | 305,206.16 | 362,187.5 | 320,628.013 | 324,208.421 | 300,113.188 | 302,956.235 | 303,316.323 | 350,051.188 | 366,458.727 | 390,424.855 | 257,735.02 | 329,923.675 | 317,876.725 | 347,360.427 | 329,687.924 | 269,129.137 | 226,642.977 | 226,637.092 | 204,867.947 | 220,381.794 |
Totaal vlottende activa
| 3,658,285 | 3,893,454 | 4,248,165 | 3,810,334 | 3,808,875.446 | 3,675,018.961 | 4,268,415.614 | 3,716,526.691 | 3,481,377.287 | 3,342,782.707 | 3,783,202.486 | 3,071,867.707 | 3,291,869.693 | 3,073,619.357 | 3,703,535.686 | 3,067,116.651 | 3,350,979.486 | 2,844,950.498 | 3,363,654.434 | 2,761,095.718 | 2,742,593.847 | 2,614,303.623 | 3,064,531.649 | 3,293,438.979 | 3,235,079.168 | 2,972,726.174 | 3,215,152.861 | 2,736,455.325 | 2,904,386.475 | 2,841,384.004 | 2,719,059.25 | 2,489,451.012 | 2,527,912.743 | 2,860,039.15 | 2,700,682.411 | 2,420,754.589 | 2,656,857.716 | 2,905,785.851 | 2,662,239.989 | 2,276,844.273 | 2,412,816.81 | 2,455,801.317 | 2,438,122.593 | 2,262,226.209 | 2,067,557.26 | 2,146,556.665 | 1,949,172.74 | 2,133,046.448 | 1,921,245.132 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 520,805 | 521,957 | 535,470 | 503,380 | 451,531.95 | 343,130.844 | 282,616.564 | 228,606.117 | 178,492.14 | 146,535.195 | 147,900.892 | 137,862.742 | 134,285.374 | 136,570.566 | 141,158.816 | 140,612.851 | 137,553.893 | 133,014.766 | 133,390.857 | 86,888.677 | 91,603.042 | 92,285.172 | 93,172.71 | 94,064.002 | 94,417.639 | 99,011.186 | 102,946.309 | 104,124.558 | 105,115.868 | 108,279.94 | 111,089.238 | 116,907.029 | 122,014.769 | 126,966.091 | 132,304.415 | 138,734.196 | 146,260.098 | 150,684.971 | 153,911.084 | 154,932.031 | 157,685.365 | 164,196.595 | 167,326.431 | 172,824.276 | 178,127.067 | 182,710.349 | 183,555.031 | 178,633.72 | 164,945.873 |
Goodwill
| 955 | 955 | 955 | 955 | 6,275.947 | 6,275.947 | 6,275.947 | 6,275.947 | 6,275.947 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 | 955.204 |
Immateriële activa
| 62,018 | 7,856 | 8,498 | 9,903 | 7,278.935 | 8,393.765 | 8,685.112 | 9,865.599 | 11,055.778 | 12,231.88 | 13,446.95 | 14,675.452 | 15,196.304 | 15,671.332 | 17,474.534 | 18,510.114 | 19,263.503 | 20,497.278 | 21,109.247 | 21,863.764 | 24,587.713 | 26,236.348 | 27,547.819 | 8,025.763 | 9,460.406 | 11,226.332 | 12,992.259 | 14,485.306 | 16,334.557 | 18,196.017 | 19,275.795 | 21,071.417 | 33,814.306 | 24,408.115 | 25,848.804 | 26,917.388 | 10,060.319 | 10,635.941 | 11,137.558 | 2,512.251 | 2,713.735 | 2,855.644 | 2,249.236 | 2,266.378 | 2,332.489 | 2,771.087 | 3,011.924 | 3,440.651 | 4,111.68 |
Goodwill en immateriële activa
| 62,973 | 8,811 | 9,453 | 10,858 | 13,554.882 | 14,669.712 | 14,961.059 | 16,141.545 | 17,331.724 | 13,187.084 | 14,402.154 | 15,630.656 | 16,151.508 | 16,626.536 | 18,429.738 | 19,465.319 | 20,218.708 | 21,452.482 | 22,064.451 | 22,818.969 | 25,542.917 | 27,191.553 | 28,503.023 | 8,980.967 | 10,415.611 | 12,181.537 | 13,947.463 | 15,440.51 | 17,289.761 | 19,151.222 | 20,230.999 | 22,026.621 | 34,769.51 | 25,363.32 | 26,804.008 | 27,872.592 | 11,015.523 | 11,591.145 | 12,092.762 | 3,467.456 | 3,668.939 | 3,810.848 | 3,204.441 | 3,221.582 | 3,287.693 | 3,726.291 | 3,967.129 | 4,395.855 | 5,066.885 |
Langetermijnbeleggingen
| -126,409 | 98,056 | 144,807 | 99,317 | -124,899.644 | -260,264.407 | -405,327.824 | -422,454.757 | -107,714.282 | -436,252.46 | -740,435.585 | -377,067.16 | 118,724.244 | 120,059.526 | 120,174.208 | 120,767.767 | 124,007.118 | 120,844.843 | 115,882.974 | 114,589.713 | 99,945.321 | 99,870.345 | 73,397.706 | 77,413.242 | 65,766.665 | 66,745.826 | 54,783.565 | 54,634.301 | 58,588.394 | 58,296.042 | 45,835.775 | 46,046.872 | 48,273.354 | 49,130.293 | 48,794.116 | 1,577.72 | 26,625.738 | 26,326.769 | 24,813.893 | 768.573 | 21,755.663 | 0 | 0 | 21,471.512 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 15,791 | 8,288 | 11,950 | 7,413 | 29,927.057 | 26,443.043 | 27,613.691 | 26,352.28 | 31,855.44 | 6,194.853 | 11,106.744 | 7,955.811 | 16,009.569 | 9,057.952 | 15,718.47 | 12,941.978 | 6,620.375 | 441.712 | 7,053.833 | 9,222.332 | 14,379.839 | 2,231.783 | 10,609.03 | 9,611.953 | 13,175.959 | 10,735.227 | 13,656.462 | 12,600.602 | 10,630.52 | 7,805.642 | 10,262.613 | 9,406.214 | 9,171.354 | 7,966.707 | 9,766.964 | 8,544.407 | 13,204.475 | 12,096.473 | 11,819.45 | 11,780.33 | 11,450.131 | 0 | 0 | 10,424.113 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 340,206 | 130,441 | 139,743 | 134,704 | 324,376.195 | 421,254.22 | 575,315.427 | 616,588.987 | 336,605.165 | 660,168.657 | 944,923.256 | 547,711.252 | 1,074.496 | 1,006.652 | 1,066.747 | 1,051.633 | 1,083.973 | 895.404 | 1,162.597 | 1,257.031 | 1,443.319 | 1,626.665 | 1,929.224 | 2,001.269 | 1,989.521 | 2,294.37 | 2,304.789 | 1,707.682 | 2,004.133 | 2,016.072 | 2,374.264 | 2,192.59 | 2,066.019 | 2,095.995 | 1,471.262 | 48,818.292 | 3,416.806 | 3,452.696 | 3,234.151 | 23,791.295 | 3,267.366 | 35,885.966 | 36,564.946 | 1,830.388 | 42,135.485 | 42,981.581 | 42,300.494 | -183,029.575 | -170,012.757 |
Totaal niet-vlottende activa
| 813,366 | 767,553 | 841,423 | 755,672 | 694,490.439 | 545,233.412 | 495,178.917 | 465,234.172 | 456,570.187 | 389,833.329 | 377,897.461 | 332,093.301 | 286,245.192 | 283,321.232 | 296,547.979 | 294,839.547 | 289,484.066 | 276,649.207 | 279,554.712 | 234,776.721 | 232,914.438 | 223,205.517 | 207,611.693 | 192,071.433 | 185,765.394 | 190,968.146 | 187,638.588 | 188,507.653 | 193,628.676 | 195,548.918 | 189,792.889 | 196,579.327 | 216,295.007 | 211,522.406 | 219,140.765 | 225,547.208 | 200,522.64 | 204,152.054 | 205,871.341 | 194,739.686 | 197,827.464 | 203,893.409 | 207,095.817 | 209,771.872 | 223,550.245 | 229,418.222 | 229,822.654 | 183,029.575 | 170,012.757 |
Totaal activa
| 4,471,651 | 4,661,007 | 5,089,588 | 4,566,006 | 4,503,365.885 | 4,220,252.373 | 4,763,594.531 | 4,181,760.863 | 3,937,947.475 | 3,732,616.036 | 4,161,099.947 | 3,403,961.007 | 3,578,114.885 | 3,356,940.589 | 4,000,083.665 | 3,361,956.198 | 3,640,463.552 | 3,121,599.705 | 3,643,209.146 | 2,995,872.439 | 2,975,508.285 | 2,837,509.14 | 3,272,143.342 | 3,485,510.412 | 3,420,844.563 | 3,163,694.32 | 3,402,791.449 | 2,924,962.978 | 3,098,015.151 | 3,036,932.922 | 2,908,852.14 | 2,686,030.338 | 2,744,207.75 | 3,071,561.556 | 2,919,823.176 | 2,646,301.797 | 2,857,380.356 | 3,109,937.905 | 2,868,111.33 | 2,471,583.959 | 2,610,644.274 | 2,659,694.727 | 2,645,218.41 | 2,471,998.08 | 2,291,107.505 | 2,375,974.886 | 2,178,995.394 | 2,356,096.371 | 2,133,128.538 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,407,512 | 1,812,677 | 1,988,470 | 1,629,440 | 1,718,955.077 | 1,673,969.905 | 1,966,831.695 | 1,565,241 | 1,492,518.043 | 1,495,788.551 | 1,641,591.508 | 1,047,507.588 | 1,355,064.635 | 1,234,812.194 | 1,571,193.54 | 1,039,934.109 | 1,505,759.008 | 1,183,113.945 | 1,522,949.766 | 1,025,186.706 | 1,057,847.1 | 1,129,859.964 | 1,350,758.08 | 1,303,712.581 | 1,177,843.632 | 814,340.115 | 1,607,993.517 | 1,311,983.676 | 1,617,585.234 | 1,055,525.689 | 1,304,694.24 | 777,818.121 | 876,868.979 | 992,352.876 | 1,084,219.363 | 609,047.879 | 887,450.117 | 1,079,166.145 | 962,819.942 | 586,431.035 | 932,847.156 | 763,300.675 | 878,361.085 | 590,153.868 | 470,655.742 | 600,287.912 | 550,907.486 | 610,582.991 | 571,449.201 |
Kortlopende schulden
| 59,431 | 47,458 | 42,689 | 31,341 | 26,697.495 | 59,367.68 | 61,695.783 | 19,853 | 67,190.973 | 75,563.484 | 79,195.828 | 85,971.953 | 80,569.07 | 48,878.968 | 54,258.272 | 77,593.477 | 98,508.506 | 96,479.616 | -32,893.208 | 95,695.172 | 142,882.141 | -1,292.206 | 0 | 447,016.463 | 661,814.334 | 846,726.04 | 188,786.212 | 110,959.282 | 23,789.274 | 560,736.822 | 168,822.858 | 543,364.9 | 538,533.609 | 817,750 | 483,766.238 | 746,620 | 683,873.977 | 773,573.821 | 537,607.221 | 742,729.657 | 530,000 | 789,000 | 611,073.238 | 794,146.779 | 789,037.551 | 780,781.676 | 622,187.049 | 0 | 0 |
Belastingschulden
| 20,148 | 12,186 | 49,156 | 43,172 | 39,245.486 | 26,441.298 | 66,106.963 | 49,161.428 | 34,574.667 | 35,892.6 | 75,745.896 | 57,166.162 | 40,465.098 | 41,840.761 | 96,453.109 | 153,226.152 | 57,417.749 | 31,196.76 | 50,515.312 | 46,743.865 | 37,133.345 | 21,223.732 | 48,579.265 | 28,285.059 | 22,592.191 | 31,831.986 | 21,530.942 | 9,907.209 | 14,573.486 | 10,374.167 | 17,900.195 | 18,946.733 | 12,909.796 | 18,314.568 | 27,261.117 | 25,180.117 | 17,166.92 | 8,667.968 | 62,451.94 | 13,506.323 | 24,611.473 | 0 | 0 | 30,816.232 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 12,186 | 49,156 | 43,172 | 4,043.434 | 4,550.93 | 1,571.759 | 2,264.727 | 1,688.455 | 2,316.935 | 2,795.415 | 3,423.895 | 40,465.098 | 41,840.761 | 96,453.109 | 153,226.152 | 272,812.16 | 31,196.76 | 50,515.312 | 46,743.865 | 37,133.345 | 21,223.732 | 48,579.265 | 28,285.059 | 22,592.191 | 31,831.986 | 21,530.942 | 9,907.209 | 14,573.486 | -148,440.766 | 160,810.961 | -95,386.136 | -124,528.472 | -136,067.483 | -12,711.99 | -35,210.476 | 9,926.253 | 11,176.179 | 47,807.657 | -432,948.985 | -30,902.286 | 0 | 0 | -38,294.803 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 303,704 | 189,404 | 174,734 | 193,154 | 157,554.975 | 128,156.841 | 187,294.123 | 172,650.536 | 169,785.719 | 126,246.195 | 205,874.688 | 189,901.6 | 180,168.08 | 149,308.637 | 214,490.997 | 189,082.077 | 212,314.087 | 172,553.897 | 137,900.562 | 183,489.77 | 185,374.27 | 131,989.213 | 189,011.563 | 148,838.629 | 117,607.619 | 120,185.662 | 122,941.353 | 114,524.483 | 135,906.25 | 164,987.094 | 144,274.625 | 112,557.736 | 117,634.724 | 100,455.369 | 150,692.424 | 134,197.609 | 175,969.62 | 203,811.688 | 153,695.608 | 123,092.615 | 147,145.945 | 183,444.594 | 212,122.323 | 150,642.745 | 135,576.765 | 128,019.365 | 140,980.753 | 916,055.706 | 770,927.091 |
Totaal kortlopende verplichtingen
| 1,790,795 | 2,073,911 | 2,304,205 | 1,940,279 | 1,946,496.468 | 1,854,222.12 | 2,242,313.234 | 1,806,905.965 | 1,718,261.352 | 1,678,309.625 | 1,943,030.064 | 1,319,656.85 | 1,598,135.658 | 1,449,984.988 | 1,907,749.625 | 1,406,291.341 | 1,801,451.831 | 1,413,126.434 | 1,791,578.746 | 1,281,093.782 | 1,371,839.59 | 1,298,896.847 | 1,589,180.088 | 1,928,698.919 | 1,952,183.457 | 1,772,242.143 | 1,943,739.049 | 1,533,875.069 | 1,794,023.32 | 1,791,623.772 | 1,619,060.696 | 1,446,548.51 | 1,545,947.109 | 1,928,872.813 | 1,745,939.142 | 1,515,045.605 | 1,784,313.14 | 2,087,571.98 | 1,812,190.024 | 1,465,759.63 | 1,634,604.574 | 1,735,745.269 | 1,701,556.646 | 1,565,759.624 | 1,395,270.058 | 1,509,088.953 | 1,314,075.288 | 1,526,638.698 | 1,342,376.292 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 183,406 | 165,530 | 168,946 | 131,261 | 113,648.514 | 26,296.869 | 24,887.302 | 31,377 | 30,995.567 | 31,968.354 | 33,096.785 | 23,816.575 | 25,576.896 | 23,504.928 | 24,672.917 | 30,007.532 | 27,610.837 | 28,269.394 | 30,722.194 | 16,521.691 | 17,048.925 | 17,576.492 | 18,308.698 | 12,274.686 | 0 | 0 | 0 | 0 | 0 | 66,740.46 | 63,898.289 | 61,420.591 | 59,847.389 | 58,467.499 | 55,790.716 | 52,811.5 | 49,551.426 | 52,201.616 | 53,845.994 | 51,636.884 | 47,760.778 | 0 | 0 | 42,751.217 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 207,416.526 | 207,525.205 | 207,567.831 | 208,080.505 | 210,422.407 | 210,475.769 | 210,512.061 | 210,608.613 | 212,047.518 | 211,882.613 | 211,629.017 | 211,394.924 | 213,700.973 | 213,378.659 | 213,039.06 | 212,677.666 | 213,626.032 | 212,843.649 | -18,308.698 | 211,483.041 | 0 | 0 | 0 | 0 | 0 | 218,582.437 | 217,680.879 | 217,090.236 | 216,445.508 | 215,839.825 | 215,412.909 | 215,299.378 | 217,363.509 | 216,249.389 | 215,700.203 | 213,337.782 | 213,214.349 | 0 | 0 | 213,396.935 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 1,227.23 | 5,175.618 | 1,227.23 | 2,809.123 | 0 | 902.335 | 0 | 88,252.499 | 123,350.694 | 119,970.385 | 118,650.027 | 114,704.417 | 1,036.937 | 46.937 | 46.937 | 46.937 | 3,569.763 | 3,569.763 | 3,569.763 | 3,569.763 | 1,674.373 | 1,674.373 | 1,674.373 | 1,674.373 | 3,877.217 | 3,877.217 | 3,877.217 | 3,877.217 | 4,970.861 | 4,970.861 | 4,970.861 | 4,970.861 | 4,416.06 | 4,416.06 | 4,416.06 | 4,416.06 | 4,802.779 | 0 | 0 | 4,802.779 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 305,344 | 301,646 | 298,131 | 294,114 | 95,641.947 | 93,984.404 | 90,633.54 | 87,299.14 | 95,937.376 | 303,979.76 | 301,613.781 | 211,644.329 | 213,006.711 | 212,791.806 | 212,539.1 | 212,280.68 | 321,655.627 | 315,933.942 | 311,144.306 | 93,533.317 | 305,536.229 | 300,653.84 | 299,546.805 | 81,631.501 | 319,162.039 | 318,842.719 | 315,911.645 | 311,795.613 | 299,641.19 | 231,060.399 | 11,925.96 | 13,163.266 | 234,366.61 | 232,865.958 | 232,720.182 | 235,531.074 | 225,663.851 | 224,491.835 | 223,968.05 | 221,782.687 | 222,107.086 | 0 | 0 | 222,495.202 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 488,750 | 467,176 | 467,077 | 425,375 | 417,934.216 | 332,982.096 | 324,315.903 | 329,565.768 | 337,355.35 | 336,850.449 | 334,710.566 | 323,713.403 | 361,934.301 | 356,267.12 | 355,862.044 | 356,992.629 | 350,303.4 | 344,250.273 | 341,913.436 | 322,779.61 | 326,154.918 | 321,800.095 | 321,425.266 | 308,958.99 | 320,836.412 | 320,517.092 | 317,586.018 | 313,469.986 | 303,518.408 | 301,678.077 | 297,382.344 | 295,551.311 | 294,213.998 | 291,333.456 | 288,510.899 | 288,342.574 | 275,215.277 | 276,693.451 | 277,814.044 | 273,419.57 | 269,867.865 | 0 | 0 | 265,246.42 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 2,279,545 | 2,541,087 | 2,771,282 | 2,365,654 | 2,364,430.684 | 2,187,204.216 | 2,566,629.137 | 2,136,471.733 | 2,055,616.702 | 2,015,160.074 | 2,277,740.63 | 1,643,370.252 | 1,960,069.959 | 1,806,252.107 | 2,263,611.669 | 1,763,283.97 | 2,151,755.231 | 1,757,376.707 | 2,133,492.182 | 1,603,873.392 | 1,697,994.508 | 1,620,696.943 | 1,910,605.354 | 2,237,657.909 | 2,273,019.869 | 2,092,759.236 | 2,261,325.067 | 1,847,345.055 | 2,097,541.727 | 2,093,301.849 | 1,916,443.041 | 1,742,099.821 | 1,840,161.108 | 2,220,206.27 | 2,034,450.04 | 1,803,388.178 | 2,059,528.418 | 2,364,265.431 | 2,090,004.068 | 1,739,179.201 | 1,904,472.438 | 1,735,745.269 | 1,701,556.646 | 1,831,006.044 | 1,395,270.058 | 1,509,088.953 | 1,314,075.288 | 1,526,638.698 | 1,342,376.292 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,377.71 | 47,377.71 | 0 | 65,747.565 | 65,747.565 | 65,747.565 | 65,747.565 | 65,747.565 | 58,129.805 | 58,129.805 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 3,023.998 | 0 | 0 | 3,023.998 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 91,849 | 91,849 | 91,849 | 91,849 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 | 91,849.275 |
Ingehouden winsten
| 2,038,689 | 1,896,577 | 2,091,705 | 1,972,766 | 1,966,298.163 | 1,857,251.399 | 2,043,755.349 | 1,919,341.829 | 1,757,631.626 | 1,663,908.014 | 1,829,803.137 | 1,707,036.552 | 1,564,496.82 | 1,497,144.13 | 1,682,929.513 | 1,545,130.787 | 1,435,165.962 | 1,310,682.65 | 1,456,176.479 | 1,338,460.006 | 1,216,357.729 | 1,155,656.825 | 1,231,934.311 | 1,121,702.1 | 1,017,600.502 | 943,434.22 | 1,013,503.113 | 951,962.401 | 866,159.933 | 813,160.529 | 862,534.518 | 817,320.987 | 758,711.207 | 720,632.157 | 755,792.92 | 715,899.408 | 663,408.645 | 616,768.749 | 651,312.116 | 607,305.814 | 576,861.213 | 546,358.437 | 567,165.204 | 515,322.791 | 523,236.089 | 499,128.206 | 501,980.949 | 470,983.039 | 438,020.876 |
Overige gereserveerde algehele resultaten
| 18,370 | 18,370 | 18,370 | 18,370 | 18,369.855 | 18,369.855 | 18,369.855 | 18,369.855 | 18,369.855 | 18,369.855 | 18,369.855 | 18,369.855 | -47,377.71 | -47,377.71 | 18,369.855 | -65,747.565 | -65,747.565 | -65,747.565 | -65,747.565 | -65,747.565 | -58,129.805 | -58,129.805 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | -3,023.998 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -56,691 | -75,061 | -75,061 | -75,061 | -38,321.16 | -75,060.87 | -75,060.87 | -75,060.855 | -56,691.015 | -75,060.87 | -75,060.87 | -75,060.87 | -85,698.871 | -85,698.871 | -75,060.87 | -122,438.581 | -140,808.436 | -140,808.436 | -122,438.581 | -140,808.436 | -260,202.38 | -88,833.205 | -15,361.302 | -15,361.302 | -15,361.302 | -15,361.302 | 6,032.552 | 6,032.552 | 6,446.695 | 6,446.695 | 6,446.695 | 6,032.552 | 16,942.552 | 6,032.552 | 6,032.552 | 6,032.552 | 6,032.552 | 6,032.552 | 6,032.552 | 3,732.03 | 6,032.552 | 9,056.55 | 9,056.55 | 6,032.552 | 9,056.55 | 9,056.55 | 9,056.55 | 6,032.552 | 6,032.552 |
Totaal eigen vermogen van aandeelhouders
| 2,092,217 | 2,015,853 | 2,210,981 | 2,092,042 | 2,019,826.277 | 1,910,779.513 | 2,097,283.463 | 1,972,869.944 | 1,811,159.741 | 1,717,436.129 | 1,883,331.251 | 1,760,564.666 | 1,618,024.935 | 1,550,672.244 | 1,736,457.628 | 1,598,658.902 | 1,488,694.076 | 1,364,210.764 | 1,509,704.593 | 1,391,988.121 | 1,277,503.604 | 1,216,802.7 | 1,348,185.993 | 1,237,953.781 | 1,133,852.184 | 1,059,685.901 | 1,129,754.795 | 1,068,214.083 | 982,825.758 | 929,826.355 | 979,200.343 | 933,572.668 | 885,872.888 | 836,883.839 | 872,044.602 | 832,151.09 | 780,160.326 | 733,020.431 | 767,563.798 | 723,557.495 | 693,112.894 | 644,240.264 | 665,047.03 | 631,574.472 | 621,117.915 | 597,010.033 | 599,862.776 | 568,864.866 | 535,902.703 |
Totaal eigen vermogen
| 2,192,106 | 2,119,920 | 2,318,306 | 2,200,352 | 2,138,935.201 | 2,033,048.157 | 2,196,965.394 | 2,045,289.13 | 1,882,330.772 | 1,717,455.962 | 1,883,359.317 | 1,760,590.755 | 1,618,044.926 | 1,550,688.482 | 1,736,471.996 | 1,598,672.228 | 1,488,708.321 | 1,364,222.998 | 1,509,716.964 | 1,391,999.047 | 1,277,513.777 | 1,216,812.198 | 1,361,537.989 | 1,247,852.503 | 1,147,824.694 | 1,070,935.084 | 1,141,466.382 | 1,077,617.923 | 1,000,473.424 | 943,631.073 | 992,409.099 | 943,930.517 | 904,046.642 | 851,355.287 | 885,373.136 | 842,913.619 | 797,851.939 | 745,672.474 | 778,107.262 | 732,404.758 | 706,171.836 | 655,106.327 | 675,259.536 | 640,992.037 | 634,762.811 | 608,770.77 | 611,212.496 | 578,815.012 | 550,087.887 |
Totaal passiva en aandeelhoudersvermogen
| 4,471,651 | 4,661,007 | 5,089,588 | 4,566,006 | 4,503,365.885 | 4,220,252.373 | 4,763,594.531 | 4,181,760.863 | 3,937,947.475 | 3,732,616.036 | 4,161,099.947 | 3,403,961.007 | 3,578,114.885 | 3,356,940.589 | 4,000,083.665 | 3,361,956.198 | 3,640,463.552 | 3,121,599.705 | 3,643,209.146 | 2,995,872.439 | 2,975,508.285 | 2,837,509.14 | 3,272,143.342 | 3,485,510.412 | 3,420,844.563 | 3,163,694.32 | 3,402,791.449 | 2,924,962.978 | 3,098,015.151 | 3,036,932.922 | 2,908,852.14 | 2,686,030.338 | 2,744,207.75 | 3,071,561.556 | 2,919,823.176 | 2,646,301.797 | 2,857,380.356 | 3,109,937.905 | 2,868,111.33 | 2,471,583.959 | 2,610,644.274 | 2,390,851.596 | 2,376,816.183 | 2,471,998.08 | 2,030,032.869 | 2,117,859.723 | 1,925,287.784 | 0 | 0 |