PT Temas Tbk.
IDX:TMAS.JK
146 (IDR) • At close September 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
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
| 458,191 | 879,987 | 890,217 | 845,509 | 654,581 | 1,027,117 | 1,290,199 | 915,412 | 827,171 | 691,499 | 682,387 | 373,874 | 307,113 | 31,174 | 120,586 | 106,785 | 58,510 | 67,727 | 40,281 | 30,270.774 | 98,664.744 | 33,879.305 | 40,377.302 | 58,084.38 | 45,287.892 | 17,911.407 | 16,769.071 | 22,666.311 | 18,101.321 | 60,236.187 | 32,967.646 | 102,052.255 | 139,823.471 | 113,888.914 | 24,430.338 | 78,245.639 | 36,497.883 | 33,993.103 | 42,880.583 | 63,811.104 | 41,448.77 | 20,952.903 | 53,217.307 | 29,159.229 | 21,493.006 | 30,852.67 | 43,333.109 | 29,671.94 | 31,875.178 | 7,349.615 | 33,538.422 |
Kortetermijnbeleggingen
| 9,896 | 7,423 | 0 | 0 | 7,854 | 5,108 | 5,108 | 8,100 | 0 | 0 | 4,583 | -10,388 | 0 | 0 | 5,980 | 0 | 0 | 6,817 | 6,541 | 7,615.589 | 6,141.18 | 0 | 5,982.535 | 4,195.468 | 8,771.07 | 6,336.097 | 1,344.901 | 4,580.702 | 0 | 3,636.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,185.495 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 458,191 | 887,410 | 890,217 | 845,509 | 662,435 | 1,032,225 | 1,295,307 | 923,512 | 827,171 | 691,499 | 686,970 | 373,874 | 307,113 | 31,174 | 126,566 | 106,785 | 58,510 | 67,727 | 40,281 | 37,886.364 | 104,805.924 | 33,879.305 | 46,359.837 | 62,279.848 | 54,058.962 | 24,247.505 | 16,769.071 | 27,247.012 | 18,101.321 | 63,872.941 | 32,967.646 | 102,052.255 | 139,823.471 | 113,888.914 | 24,430.338 | 78,245.639 | 36,497.883 | 33,993.103 | 42,880.583 | 63,811.104 | 41,448.77 | 20,952.903 | 53,217.307 | 29,159.229 | 21,493.006 | 30,852.67 | 43,333.109 | 29,671.94 | 31,875.178 | 7,349.615 | 33,538.422 |
Nettovorderingen
| 360,527 | 385,740 | 342,942 | 354,739 | 332,392 | 300,675 | 351,227 | 265,459 | 321,779 | 308,499 | 286,126 | 201,228 | 295,030 | 258,495 | 187,104 | 200,472 | 211,257 | 414,834 | 6,541 | 555,009.854 | 268,975.748 | 327,999.456 | 282,991.058 | 310,599.93 | 263,845.656 | 141,978.557 | 311,563.057 | 207,491.769 | 259,072.457 | 206,406.875 | 194,464.652 | 218,553.644 | 204,136.737 | 249,350.248 | 223,501.561 | 172,064.616 | 175,189.048 | 246,274.732 | 233,608.638 | 232,233.005 | 245,271.352 | 243,540.843 | 212,248.12 | 170,944.058 | 196,741.309 | 185,579.138 | 147,699.375 | 123,358.718 | 128,335.463 | 131,329.709 | 119,334.405 |
Voorraad
| 159,894 | 150,409 | 152,495 | 166,159 | 138,782 | 152,266 | 132,794 | 147,055 | 152,682 | 142,082 | 112,280 | 87,363 | 96,566 | 76,377 | 59,821 | 72,738 | 71,618 | 85,355 | 98,360 | 82,713.675 | 78,272.136 | 86,562.869 | 81,433.935 | 135,313.276 | 80,584.959 | 91,757.543 | 86,024.578 | 91,406.278 | 76,978.107 | 89,582.247 | 47,074.615 | 39,751.811 | 24,593.396 | 21,982.423 | 22,908.823 | 26,318.674 | 24,136.123 | 25,699.274 | 26,727.64 | 35,063.74 | 27,965.74 | 32,964.084 | 27,757.718 | 29,410.345 | 28,818.779 | 26,114.212 | 31,563.184 | 28,276.809 | 30,552.204 | 31,206.477 | 25,269.371 |
Overige vlottende activa
| 74,178 | 19 | 22,979 | 206,180 | 205,148 | 48,497 | 18 | 92,893 | 477,284 | -4 | 343,707 | 277,884 | 377,978 | 322,993 | 223,797 | -4,324 | 408,056 | 444 | 373,759 | 445.215 | 506.185 | 5,006.234 | 464.234 | -0 | -0 | 263,169 | 389.434 | 310,261.114 | 3,168.065 | 3,210.771 | 1,141.413 | -0 | 39.016 | 191.386 | 311.54 | 252,019.846 | 257,183.08 | 1,961.839 | 1,452.416 | 114.542 | 114.542 | 114.542 | 885.566 | 214.542 | 214.542 | 214.542 | 159.615 | 5,847.087 | 6,250.24 | 4,620.079 | 6,991.039 |
Totaal vlottende activa
| 1,052,790 | 1,423,578 | 1,408,633 | 1,579,413 | 1,338,757 | 1,543,683 | 1,779,346 | 1,428,919 | 1,457,137 | 1,260,931 | 1,138,374 | 739,121 | 781,657 | 430,544 | 410,184 | 375,671 | 538,184 | 568,360 | 518,941 | 676,055.107 | 452,559.993 | 453,447.864 | 411,249.065 | 508,193.054 | 398,489.577 | 379,174.048 | 414,746.141 | 428,914.404 | 357,319.95 | 363,072.835 | 275,648.327 | 360,357.71 | 368,592.621 | 385,412.972 | 271,152.262 | 356,584.16 | 317,817.085 | 307,928.948 | 304,669.277 | 331,222.391 | 314,800.405 | 297,572.373 | 294,108.712 | 229,728.175 | 247,267.637 | 242,760.563 | 222,755.283 | 187,154.553 | 197,013.086 | 174,505.88 | 185,133.237 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,786,637 | 2,614,351 | 2,581,119 | 2,337,719 | 2,426,583 | 2,614,887 | 2,546,114 | 2,666,724 | 2,752,780 | 2,770,900 | 2,823,306 | 3,024,185 | 3,102,673 | 3,335,360 | 3,174,286 | 2,774,667 | 2,670,387 | 2,694,114 | 2,511,934 | 2,191,082.661 | 2,022,139.557 | 2,138,948.293 | 2,176,593.142 | 2,240,599.366 | 2,289,988.368 | 2,296,475.529 | 2,342,071.194 | 2,296,320.426 | 2,231,846.684 | 2,289,928.661 | 2,166,137.439 | 1,735,390.451 | 1,707,578.535 | 1,585,812.471 | 1,458,799.631 | 1,467,783.463 | 1,426,696.427 | 1,325,261.204 | 1,295,364.221 | 1,310,246.225 | 1,293,332.905 | 1,323,178.966 | 1,353,433.892 | 1,310,920.332 | 1,302,208.262 | 1,336,167.098 | 1,303,842.975 | 896,636.709 | 923,387.806 | 834,911.19 | 807,273.024 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,323 | 5,323 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,323 | 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 |
Goodwill en immateriële activa
| 0 | 0 | 0 | -40,659 | 12,708 | -30,869 | -28,892 | 0 | -24,843 | -23,667 | 14,364 | 5,323 | 5,323 | 0 | 0 | 0 | 0 | 0 | 0 | 26,870.553 | 25,891.977 | -4,690.705 | 30,477.753 | 25,015.365 | 30,166.577 | 28,079.564 | -2,550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,157.081 | -1,152.281 | -1,152.281 | -150 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 46,409 | 35,376 | 39,022 | 40,659 | 30,230 | 30,869 | 28,892 | 19,016 | 24,843 | 23,667 | 18,270 | 34,351 | 9,758 | 0 | 0 | 0 | 0 | 0 | 0 | -2,592.484 | 2,961.122 | 4,690.705 | -2,426.823 | -1,645.468 | -6,221.07 | -3,786.097 | 2,550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,157.081 | 1,152.281 | 1,152.281 | 150 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 26,190 | 26,188 | 26,190 | 38,925 | 38,925 | 38,925 | 38,925 | 57,481 | 57,481 | 57,481 | 57,481 | 160,333 | 160,333 | 230,957 | 230,957 | 203,653 | 203,653 | 203,653 | 203,653 | 221,393.59 | 221,393.59 | 221,393.59 | 221,393.59 | 136,919.113 | 136,919.113 | 136,919.113 | 136,919.113 | 60,576.695 | 60,576.695 | 60,576.695 | 60,576.695 | 25,162.538 | 25,162.538 | 25,162.538 | 25,162.538 | 530.097 | 529.619 | 529.653 | 529.619 | 479.111 | 479.111 | 173.648 | 173.648 | 213.663 | 213.663 | 213.663 | 213.663 | 3,192.516 | 3,193.166 | 3,193.166 | 3,193.166 |
Overige niet-vlottende activa
| 3,229 | 12,278 | 13,742 | 43,525 | 156 | 41,526 | 39,477 | 12,456 | 33,883 | 33,126 | 16 | 223 | 220 | 21,849 | 21,613 | 20,875 | 21,447 | 22,660 | 31,623 | 1,942.409 | 2,002.409 | 27,175.167 | 139.418 | 2,002.409 | 2,002.409 | 2,002.409 | 24,641.767 | 6,254.133 | 6,406.237 | 6,792.435 | 23,299.879 | 10,914.566 | 9,731.955 | 8,352.237 | 26,946.444 | 8,313.966 | 8,287.362 | 11,728.536 | 26,331.406 | 24,967.399 | 22,775.873 | 23,051.916 | 22,798.299 | 8,315.957 | 7,684.857 | 8,520.515 | 7,044.998 | 4,162.704 | 5,545.861 | 5,310.093 | 4,199.592 |
Totaal niet-vlottende activa
| 2,862,465 | 2,688,193 | 2,660,073 | 2,420,169 | 2,508,602 | 2,695,338 | 2,624,516 | 2,755,677 | 2,844,144 | 2,861,507 | 2,913,437 | 3,224,415 | 3,278,307 | 3,588,166 | 3,426,856 | 2,999,195 | 2,895,487 | 2,920,427 | 2,747,210 | 2,438,696.729 | 2,274,388.655 | 2,387,517.05 | 2,426,177.08 | 2,402,890.785 | 2,452,855.396 | 2,459,690.518 | 2,503,632.073 | 2,363,151.254 | 2,298,829.616 | 2,357,297.791 | 2,250,014.013 | 1,771,467.555 | 1,742,473.029 | 1,619,327.246 | 1,510,908.613 | 1,476,627.526 | 1,435,513.408 | 1,337,519.392 | 1,322,225.246 | 1,335,692.735 | 1,316,587.889 | 1,346,404.53 | 1,376,405.839 | 1,319,449.952 | 1,310,106.782 | 1,344,901.276 | 1,311,101.636 | 903,991.929 | 932,126.833 | 843,414.449 | 814,665.782 |
Totaal activa
| 3,915,255 | 4,111,771 | 4,068,706 | 3,999,582 | 3,847,359 | 4,239,021 | 4,403,862 | 4,184,596 | 4,301,281 | 4,122,438 | 4,051,811 | 3,963,536 | 4,059,964 | 4,018,710 | 3,837,040 | 3,374,865 | 3,433,671 | 3,488,787 | 3,266,151 | 3,114,751.837 | 2,726,948.648 | 2,840,964.913 | 2,837,426.145 | 2,911,083.839 | 2,851,344.973 | 2,838,864.566 | 2,918,378.214 | 2,792,065.658 | 2,656,149.566 | 2,720,370.626 | 2,525,662.34 | 2,131,825.264 | 2,111,065.649 | 2,004,740.218 | 1,782,060.875 | 1,833,211.686 | 1,753,330.493 | 1,645,448.34 | 1,626,894.523 | 1,666,915.126 | 1,631,388.294 | 1,643,976.903 | 1,670,514.551 | 1,549,178.127 | 1,557,374.419 | 1,587,661.839 | 1,533,856.919 | 1,091,146.483 | 1,129,139.918 | 1,017,920.329 | 999,799.02 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 324,361 | 236,344 | 222,286 | 219,856 | 205,599 | 180,588 | 201,800 | 195,101 | 213,632 | 238,161 | 289,627 | 256,302 | 309,722 | 249,777 | 198,174 | 115,142 | 189,071 | 265,413 | 277,280 | 309,190.402 | 234,577.158 | 282,351.145 | 234,044.515 | 244,979.82 | 188,532.594 | 181,616.708 | 163,377.054 | 152,727.832 | 167,679.274 | 131,629.789 | 108,207.491 | 101,336.904 | 140,857.424 | 182,319.585 | 92,532.766 | 96,629.005 | 100,271.454 | 96,877.351 | 96,623.286 | 69,665.276 | 115,049.029 | 141,349.421 | 143,574.113 | 144,801.71 | 149,711.098 | 160,558.928 | 114,521.714 | 83,867.878 | 72,860.284 | 126.001 | 53,211.423 |
Kortlopende schulden
| 351,844 | 337,350 | 367,462 | 379,294 | 398,363 | 412,216 | 398,701 | 313,071 | 353,384 | 302,769 | 433,238 | 465,637 | 551,903 | 673,701 | 626,718 | 555,311 | 555,956 | 817,813 | 632,385 | 543,945.022 | 629,442.74 | 641,574.914 | 648,633.002 | 686,165.981 | 598,794.473 | 587,642.294 | 618,237.232 | 559,045.322 | 562,863.88 | 538,455.83 | 517,875.562 | 386,105.386 | 359,461.698 | 348,649.5 | 353,604.951 | 476,975.393 | 377,600.849 | 367,540.987 | 427,636.866 | 370,683.525 | 337,026.211 | 330,107.759 | 368,064.886 | 366,686.573 | 337,064.898 | 308,610.85 | 262,006.849 | 188,261.646 | 193,486.272 | 186,618.573 | 192,820.574 |
Belastingschulden
| 1,510 | 24,930 | 7,010 | 18,796 | 24,421 | 24,842 | 24,063 | 14,512 | 16,547 | 84,604 | 83,788 | 75,537 | 11,968 | 10,687 | 9,495 | -778 | 3,377 | 7,840 | 6,688 | 4,008.71 | 1,735.689 | 14,590.906 | 11,383.932 | 14,826.878 | 15,566.708 | 14,583.564 | 9,789.801 | 13,993.062 | 10,040.438 | 11,825.063 | 7,683.968 | 5,675.515 | 6,775.911 | 217.055 | 5,146.554 | 17,712.262 | 13,856.654 | 9,621.439 | 9,161.428 | 13,334.01 | 21,621.63 | 10,107.185 | 2,778.906 | 2,618.215 | 4,339.33 | 7,131.43 | 13,303.27 | 1,608.144 | 4,300.513 | 4,163.73 | 4,922.695 |
Uitgestelde opbrengsten
| 52 | 32 | 9,766 | 310 | 307 | 511 | 37,790 | 33,465 | 19,627 | 22,276 | 29,938 | 75,537 | 11,968 | 10,687 | 9,495 | -778 | 3,377 | 7,840 | 6,688 | 4,008.71 | 59,401.227 | 14,590.906 | 11,383.932 | 62,081 | 59,831.019 | 14,583.564 | 9,789.801 | 13,993.062 | 10,040.438 | 29,935.346 | 7,683.968 | 70,810.008 | 90,025.084 | 217.055 | 5,146.554 | 17,712.262 | 13,856.654 | 9,621.439 | 9,161.428 | 13,334.01 | 108,736.361 | 10,107.185 | 2,778.906 | 2,618.215 | 74,915.457 | 64,367.377 | 13,303.27 | 1,608.144 | 142,151.714 | 155,667.958 | 82,260.999 |
Overige kortlopende verplichtingen
| 39,848 | 49,683 | 35,983 | 49,765 | 53,740 | 73,059 | 371,507 | 43,799 | 422,358 | 148,790 | 244,258 | 52,388 | 48,431 | 60,014 | 68,411 | 56,572 | 96,568 | 45,540 | 65,702 | 52,134.839 | -0 | 56,850.142 | 62,279.56 | -0 | 0 | 23,222.015 | 27,423.396 | 5,926.915 | 12,947.234 | 0 | 18,243.159 | 0 | -0 | 28,545.349 | 12,141.712 | 63,469.312 | 106,159.348 | 88,402.668 | 82,199.974 | 121,096.234 | -0 | 52,936.64 | 52,916.659 | 73,924.657 | -0 | -0 | 48,552.334 | 120,372.95 | 6,194.5 | 0 | 5,582.128 |
Totaal kortlopende verplichtingen
| 716,105 | 623,409 | 635,497 | 649,225 | 658,009 | 666,374 | 1,009,798 | 585,436 | 1,009,001 | 711,996 | 997,061 | 849,864 | 922,024 | 994,179 | 902,798 | 726,247 | 844,972 | 1,136,606 | 982,055 | 909,278.972 | 923,421.126 | 995,367.107 | 956,341.008 | 993,226.801 | 847,158.087 | 807,064.581 | 818,827.484 | 731,693.132 | 753,530.826 | 700,020.966 | 652,010.181 | 558,252.297 | 590,344.207 | 559,731.489 | 463,425.984 | 654,785.972 | 597,888.305 | 562,442.445 | 615,621.555 | 574,779.045 | 560,811.601 | 534,501.005 | 567,334.564 | 588,031.155 | 561,691.453 | 533,537.155 | 438,384.168 | 394,110.618 | 414,692.769 | 342,412.531 | 333,875.123 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 627,821 | 729,079 | 667,467 | 870,985 | 951,995 | 1,027,355 | 1,124,646 | 1,317,804 | 1,387,402 | 1,433,976 | 1,482,034 | 1,494,078 | 1,580,447 | 1,728,962 | 1,688,201 | 1,436,427 | 1,339,117 | 1,122,542 | 1,069,375 | 988,509.166 | 616,602.557 | 693,528.006 | 779,258.011 | 879,394.259 | 944,289.926 | 953,738.705 | 1,041,001.271 | 1,076,483.998 | 916,442.024 | 986,563.991 | 848,890.675 | 627,796.627 | 634,214.658 | 562,903.588 | 477,863.713 | 482,184.763 | 496,665.793 | 485,254.493 | 455,430.822 | 604,426.187 | 609,719.393 | 679,624.419 | 750,112.061 | 650,719.588 | 644,726.6 | 690,612.104 | 730,958.502 | 359,626.646 | 366,271.171 | 389,166.396 | 381,725.944 |
Uitgestelde opbrengsten niet-vlottend
| 123,802 | 0 | 140,137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 18,165 | 180 | 24,979.584 | 24,979.584 | 0 | 338.473 | 0 | 0 | 27,848.86 | 496.456 | 0 | 0 | 0 | 0 | 21,196.508 | 18,796.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,417 | 4,417 | 4,417 | 6,890 | 6,890 | 6,890 | 6,890 | 9,929 | 9,929 | 9,929 | 9,929 | 7,511 | 7,511 | 7,511 | 7,511 | 9,857 | 9,857 | 9,857 | 9,857 | 7,094.839 | 7,094.839 | 7,094.839 | 7,094.839 | 4,476.848 | 4,476.848 | 4,476.848 | 4,476.848 | 4,991.978 | 4,991.978 | 4,991.978 | 4,991.978 | 4,908.909 | 4,908.909 | 4,271.441 | 4,908.909 | 0 | 0 | 5,518.945 | 4,271.441 | 133.768 | 133.768 | 92.601 | 133.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 39,120 | 38,144 | 38,144 | 35,954 | 36,982 | 36,982 | 36,982 | 20,737 | 20,737 | 21,777 | 20,737 | 27,878 | 27,878 | 27,555 | 27,555 | 21,527 | 21,527 | 1 | 21,527 | -0 | 0 | 24,979.584 | 24,979.584 | 27,848.86 | 27,848.86 | 0 | 30,631.836 | 25,093.79 | 25,093.79 | 25,093.79 | 25,093.79 | -0 | 0 | 18,796.5 | 21,196.508 | 19,680.178 | 19,680.178 | 19,680.178 | 19,680.178 | 16,679.74 | 16,679.74 | 16,679.74 | 16,679.74 | 15,556.13 | 15,556.13 | 15,556.13 | 15,610.171 | 14,116.183 | 38,806.061 | 13,347.69 | 41,070.177 |
Totaal niet-vlottende verplichtingen
| 795,160 | 771,640 | 850,165 | 913,829 | 995,867 | 1,071,227 | 1,168,518 | 1,348,470 | 1,418,068 | 1,465,682 | 1,512,700 | 1,529,467 | 1,615,836 | 1,764,028 | 1,723,297 | 1,467,811 | 1,370,501 | 1,150,565 | 1,100,939 | 1,020,583.59 | 648,676.981 | 725,602.429 | 811,670.908 | 911,719.967 | 976,615.634 | 986,064.413 | 1,076,606.41 | 1,106,569.766 | 946,527.792 | 1,016,649.759 | 878,976.443 | 653,902.044 | 657,920.067 | 585,971.529 | 503,969.13 | 501,864.941 | 516,345.972 | 510,453.616 | 479,382.442 | 621,239.694 | 626,532.9 | 696,396.76 | 766,925.568 | 666,275.719 | 660,282.731 | 706,168.234 | 746,568.673 | 373,742.829 | 405,077.232 | 402,514.086 | 422,796.121 |
Totaal passiva
| 1,511,265 | 1,395,049 | 1,485,662 | 1,563,054 | 1,653,876 | 1,737,601 | 2,178,316 | 1,933,906 | 2,427,069 | 2,177,678 | 2,509,761 | 2,379,331 | 2,537,860 | 2,758,207 | 2,626,095 | 2,194,058 | 2,215,473 | 2,287,171 | 2,082,994 | 1,929,862.562 | 1,572,098.107 | 1,720,969.536 | 1,768,011.915 | 1,904,946.768 | 1,823,773.721 | 1,793,128.994 | 1,895,433.894 | 1,838,262.897 | 1,700,058.618 | 1,716,670.724 | 1,530,986.624 | 1,212,154.341 | 1,248,264.273 | 1,145,703.018 | 967,395.114 | 1,156,650.913 | 1,114,234.277 | 1,072,896.061 | 1,095,003.997 | 1,196,018.74 | 1,187,344.502 | 1,230,897.765 | 1,334,260.132 | 1,254,306.874 | 1,221,974.184 | 1,239,705.389 | 1,184,952.841 | 767,853.448 | 819,770.001 | 744,926.618 | 756,671.244 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 56,988 | 0 | 52,215 | 52,215 | 49,610 | 59,547 | 24,674 | 26,541 | 1,931 | 47,288 | 55,434 | 55,134 | 34,719 | 89,842 | 72,713 | 72,738 | 72,735 | 86,021 | 78,727.449 | 84,852.593 | 84,851.987 | 93,111 | 133,585.694 | 132,676.367 | 115,906.089 | 104,754.245 | 110,447.01 | 105,860.494 | 105,912.483 | 103,349.363 | 102,407.812 | 107,462.983 | 110,063.805 | 99,488.885 | 152,258.056 | 112,633.278 | 105,385.594 | 83,738.62 | 78,565.296 | 71,274.858 | 54,493.871 | 78,319.998 | 62,336.606 | 13,779.335 | 8,483.505 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,629 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 | 142,628.75 |
Ingehouden winsten
| 2,139,629 | 2,460,910 | 2,314,331 | 2,164,067 | 1,929,085 | 2,245,572 | 1,986,154 | 1,940,416 | 1,578,818 | 1,635,603 | 1,294,328 | 1,347,306 | 1,287,434 | 1,007,135 | 973,287 | 915,594 | 950,635 | 934,897 | 931,038 | 938,663.144 | 915,102.16 | 880,292.122 | 838,039.698 | 815,274.042 | 835,892.227 | 837,389.765 | 803,558.007 | 739,617.429 | 737,417.249 | 785,154.646 | 773,660.578 | 697,675.105 | 645,933.455 | 644,810.433 | 589,933.191 | 504,315.493 | 427,279.93 | 353,570.168 | 293,493.622 | 225,944.647 | 191,759.865 | 172,750.459 | 119,620.987 | 62,859.225 | 54,802.968 | 61,939.008 | 61,165.957 | 39,373.515 | 23,844.797 | -20,087.548 | -52,547.561 |
Overige gereserveerde algehele resultaten
| -56,767 | -56,988 | -56,967 | -52,215 | -52,215 | -49,610 | -59,547 | -24,674 | -26,541 | -1,931 | -47,288 | -55,434 | -55,134 | -34,719 | -89,842 | -72,713 | -72,738 | -72,735 | -86,021 | -78,727.449 | -84,852.593 | -84,851.987 | -93,111 | -133,585.694 | -132,676.367 | -115,906.089 | -104,754.245 | -110,447.01 | -105,860.494 | -105,912.483 | -103,349.363 | -102,407.812 | -107,462.983 | -110,063.805 | -99,488.885 | -152,258.056 | -112,633.278 | -105,385.594 | -83,738.62 | -78,565.296 | -71,274.858 | -54,493.871 | -78,319.998 | -62,336.606 | -13,779.335 | -8,483.505 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 110,935 | 54,372 | 110,935 | 59,146 | 59,146 | 58,886 | 54,295 | 121,354 | 119,487 | 144,097 | 98,740 | 90,594 | 90,894 | 111,309 | 90,584 | 107,713 | 107,688 | 107,691 | 94,405 | 101,698.781 | 95,573.636 | 95,574.242 | 87,315.255 | 46,840.535 | 47,749.862 | 64,520.14 | 75,671.985 | 69,979.22 | 74,565.736 | 74,513.747 | 77,076.866 | 78,018.418 | 72,963.247 | 70,362.424 | 80,937.344 | 28,168.173 | 67,792.952 | 75,040.635 | 94,500.509 | 101,860.934 | 109,151.372 | 97,109.178 | 73,283.052 | 89,266.443 | 137,823.714 | 143,119.544 | 144,760.013 | 140,900.445 | 142,653.61 | 150,347.795 | 152,970.817 |
Totaal eigen vermogen van aandeelhouders
| 2,336,426 | 2,657,911 | 2,510,928 | 2,365,842 | 2,130,860 | 2,447,087 | 2,183,078 | 2,204,399 | 1,840,934 | 1,922,329 | 1,535,697 | 1,580,529 | 1,520,957 | 1,261,073 | 1,206,500 | 1,165,936 | 1,200,952 | 1,185,217 | 1,168,072 | 1,182,990.674 | 1,153,304.546 | 1,118,495.114 | 1,067,983.703 | 1,004,743.327 | 1,026,270.839 | 1,044,538.655 | 1,021,858.742 | 952,225.398 | 954,611.734 | 1,002,297.143 | 993,366.194 | 918,322.273 | 861,525.451 | 857,801.607 | 813,499.285 | 675,112.416 | 637,701.632 | 571,239.553 | 530,622.881 | 470,434.331 | 443,539.986 | 412,488.388 | 335,532.789 | 294,754.418 | 335,255.432 | 347,687.302 | 348,554.72 | 322,902.709 | 309,127.158 | 272,888.997 | 243,052.006 |
Totaal eigen vermogen
| 2,403,990 | 2,716,722 | 2,583,044 | 2,436,528 | 2,193,483 | 2,501,420 | 2,225,546 | 2,250,690 | 1,874,212 | 1,944,760 | 1,542,050 | 1,584,205 | 1,522,104 | 1,260,503 | 1,210,945 | 1,180,807 | 1,218,198 | 1,201,616 | 1,183,157 | 1,184,889.275 | 1,154,850.541 | 1,119,995.377 | 1,069,414.23 | 1,006,137.071 | 1,027,571.252 | 1,045,735.571 | 1,022,944.32 | 953,802.761 | 956,090.947 | 1,003,699.902 | 994,675.716 | 919,670.923 | 862,801.376 | 859,037.2 | 814,665.761 | 676,560.772 | 639,096.217 | 572,552.279 | 531,890.526 | 470,896.387 | 444,043.792 | 413,079.139 | 336,254.42 | 294,871.254 | 335,400.235 | 347,956.45 | 348,904.078 | 323,293.035 | 309,369.917 | 272,993.711 | 243,127.775 |
Totaal passiva en aandeelhoudersvermogen
| 3,915,255 | 4,111,771 | 4,068,706 | 3,999,582 | 3,847,359 | 4,239,021 | 4,403,862 | 4,184,596 | 4,301,281 | 4,122,438 | 4,051,811 | 3,963,536 | 4,059,964 | 4,018,710 | 3,837,040 | 3,374,865 | 3,433,671 | 3,488,787 | 3,266,151 | 3,114,751.837 | 2,726,948.648 | 2,840,964.913 | 2,837,426.145 | 2,911,083.839 | 2,851,344.973 | 2,838,864.566 | 2,918,378.214 | 2,792,065.658 | 2,656,149.566 | 2,720,370.626 | 2,525,662.34 | 2,131,825.264 | 2,111,065.649 | 2,004,740.218 | 1,782,060.875 | 1,833,211.686 | 1,753,330.493 | 1,645,448.34 | 1,626,894.523 | 1,666,915.126 | 1,631,388.294 | 1,643,976.903 | 1,670,514.551 | 1,549,178.127 | 1,557,374.419 | 1,587,661.839 | 1,533,856.919 | 1,091,146.483 | 1,129,139.918 | 1,017,920.329 | 999,799.02 |