PT Tempo Scan Pacific Tbk
IDX:TSPC.JK
2670 (IDR) • At close October 31, 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
| 4,093,862.739 | 3,901,407.518 | 3,694,248.507 | 3,623,034.701 | 3,680,908.579 | 3,633,827.123 | 3,483,982.764 | 2,728,822.665 | 2,789,171.585 | 2,793,327.659 | 2,687,633.661 | 2,689,205.993 | 2,722,121.314 | 2,676,653.421 | 2,645,930.816 | 2,349,316.544 | 2,431,285.381 | 2,376,771.885 | 2,254,216.068 | 1,889,017.145 | 1,924,764.371 | 1,940,193.965 | 1,903,177.853 | 1,710,093.553 | 2,081,337.289 | 1,839,390.257 | 1,973,276.106 | 1,688,923.232 | 1,889,775.555 | 1,777,353.576 | 1,686,270.815 | 1,466,825.437 | 1,600,397.166 | 1,614,215.592 | 1,736,027.664 | 1,408,410.54 | 1,788,610.208 | 1,644,670.06 | 1,460,372.816 | 1,290,183.091 | 1,708,716.944 | 1,616,775.697 | 1,792,221.82 | 1,803,187.621 | 1,804,332.473 | 1,829,643.534 | 1,651,451.019 | 1,592,914.37 | 1,757,493.278 | 1,681,830.729 | 1,608,818.728 |
Kortetermijnbeleggingen
| 177,077.502 | 175,416.344 | 175,332.691 | 98,975.43 | 100,596.187 | 102,353.758 | 102,847.161 | 123,530.158 | 134,348.796 | 136,438.674 | 90,403.34 | 90,257.462 | 90,285.642 | 55,152.295 | 51,595.96 | 71,300.3 | 86,216.27 | 85,586.445 | 85,598.94 | 70,539.08 | 45,066.96 | 25,118.11 | 24,987.22 | 9,920.09 | 9,952.09 | 10,142.6 | 10,157.27 | 20,109.46 | 60,126.78 | 60,449.75 | 60,312.84 | 46,069.46 | 46,238.139 | 46,421.53 | 45,606.56 | 55,311.76 | 25,156.345 | 35,075.58 | 34,843.51 | 64,860.568 | 65,073.133 | 75,254.063 | 74,796.743 | 75,087.028 | 76,572.028 | 77,811 | 78,384.028 | 85,679.856 | 85,853.346 | 67,511.372 | 66,952.009 |
Liquide middelen en kortetermijnbeleggingen
| 4,270,940.241 | 4,076,823.862 | 3,869,581.198 | 3,722,010.131 | 3,781,504.766 | 3,736,180.881 | 3,586,829.926 | 2,852,352.823 | 2,923,520.381 | 2,929,766.333 | 2,778,037 | 2,779,463.455 | 2,812,406.956 | 2,731,805.717 | 2,697,526.776 | 2,420,616.844 | 2,517,501.651 | 2,462,358.33 | 2,339,815.008 | 1,959,556.225 | 1,969,831.331 | 1,965,312.075 | 1,928,165.073 | 1,720,013.643 | 2,091,289.379 | 1,849,532.857 | 1,983,433.376 | 1,709,032.692 | 1,949,902.335 | 1,837,803.326 | 1,746,583.655 | 1,512,894.897 | 1,646,635.305 | 1,660,637.122 | 1,781,634.224 | 1,463,722.3 | 1,813,766.553 | 1,679,745.64 | 1,495,216.326 | 1,355,043.659 | 1,773,790.077 | 1,692,029.761 | 1,867,018.563 | 1,878,274.649 | 1,880,904.501 | 1,907,454.534 | 1,729,835.048 | 1,678,594.225 | 1,843,346.624 | 1,749,342.101 | 1,675,770.738 |
Nettovorderingen
| 1,749,984.219 | 1,900,785.547 | 1,606,312.65 | 1,622,911.587 | 1,752,465.987 | 1,656,141.986 | 1,527,838.177 | 1,382,222 | 1,364,522 | 1,308,377 | 1,180,259 | 1,204,577 | 1,284,886.663 | 1,417,008.361 | 1,258,223.042 | 1,271,977.815 | 1,165,759.202 | 1,330,890.047 | 1,170,631.027 | 1,175,049.952 | 1,154,176.986 | 1,263,748.149 | 1,174,263.173 | 1,239,048.22 | 1,119,861.762 | 1,211,275.949 | 1,114,717.327 | 1,120,495.168 | 1,137,339.27 | 1,096,598.645 | 951,557.799 | 950,065.188 | 1,083,471.021 | 964,475.18 | 923,247.607 | 944,606.342 | 943,177.542 | 885,465.89 | 839,642.754 | 828,398.179 | 1,045,224.34 | 980,801.765 | 899,130.176 | 1,075,958.348 | 764,486.539 | 899,173.24 | 745,771.376 | 0 | 0 | 0 | 0 |
Voorraad
| 1,985,885.116 | 1,908,573.197 | 1,865,035.785 | 1,932,963.376 | 1,868,812.768 | 2,094,068.242 | 1,983,030.508 | 1,929,793.351 | 1,962,320.411 | 1,837,778.228 | 1,608,950.113 | 1,699,357.167 | 1,728,454.514 | 1,736,556.042 | 1,488,087.634 | 1,632,678.454 | 1,567,915.996 | 1,432,200.353 | 1,416,073.421 | 1,504,652.34 | 1,582,539.889 | 1,529,779.372 | 1,507,993.377 | 1,544,302.897 | 1,525,683.326 | 1,513,449.121 | 1,478,762.39 | 1,400,280.965 | 1,527,081.909 | 1,466,032.677 | 1,362,026.037 | 1,620,466.815 | 1,563,479.303 | 1,555,522.408 | 1,232,919.056 | 1,187,061.468 | 1,114,778.247 | 1,060,912.132 | 1,056,050.634 | 1,047,026.472 | 999,722.819 | 1,036,200.582 | 1,000,694.231 | 941,705.282 | 880,607.197 | 844,662.628 | 764,579.316 | 797,941.952 | 787,806.061 | 745,724.332 | 726,343.387 |
Overige vlottende activa
| 343,604.762 | 301,862.223 | 250,917.095 | 355,645.194 | 348,144.986 | 432,683.937 | 586,715.505 | 613,597.066 | 2,017,859.288 | 2,241,408.766 | 1,851,998.49 | 1,747,835.378 | 1,823,637.84 | 1,994,475.754 | 1,755,481.774 | 1,743,631.811 | 1,629,180.86 | 1,941,363.211 | 1,676,749.96 | 1,633,352.054 | 1,664,848.401 | 1,728,835.179 | 1,694,503.819 | 1,770,939.161 | 1,642,780.613 | 1,722,948.559 | 1,587,168.098 | 1,562,468.354 | 1,596,060.533 | 1,558,250.51 | 1,276,474.224 | 1,308,229.144 | 1,447,523.355 | 1,321,260.936 | 1,290,368.864 | 1,320,635.235 | 1,252,898.053 | 1,228,714.962 | 1,163,434.03 | 1,247,906.664 | 156,017.939 | 253,263.047 | 224,272.889 | 0 | 990,750.276 | -0 | 899,363.952 | 871,376.306 | 897,685.46 | 803,886.289 | 719,865.746 |
Totaal vlottende activa
| 8,350,414.338 | 8,188,044.829 | 7,591,846.728 | 7,630,035.131 | 7,746,212.931 | 7,919,075.047 | 7,684,414.117 | 6,777,965.24 | 6,903,700.08 | 7,008,953.327 | 6,238,985.604 | 6,226,656 | 6,364,499.309 | 6,462,837.513 | 5,941,096.184 | 5,796,927.108 | 5,714,598.508 | 5,835,921.893 | 5,432,638.388 | 5,097,560.62 | 5,217,219.621 | 5,223,926.626 | 5,130,662.269 | 5,035,255.701 | 5,259,753.318 | 5,085,930.537 | 5,049,363.864 | 4,671,782.011 | 5,073,044.777 | 4,862,086.512 | 4,385,083.916 | 4,441,590.856 | 4,657,637.963 | 4,537,420.466 | 4,304,922.144 | 3,971,419.003 | 4,181,442.853 | 3,969,372.734 | 3,714,700.991 | 3,649,976.795 | 3,974,755.174 | 3,962,295.155 | 3,991,115.859 | 3,895,938.279 | 3,752,261.975 | 3,651,290.403 | 3,393,778.315 | 3,347,912.483 | 3,528,838.145 | 3,298,952.722 | 3,121,979.87 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,238,238.696 | 3,227,754.091 | 3,213,815.239 | 3,153,090.114 | 3,107,365.787 | 3,097,806.75 | 3,147,859.968 | 3,114,695.078 | 3,053,326.651 | 2,733,435.558 | 2,755,519.794 | 2,741,809.703 | 2,635,744.316 | 2,644,596.797 | 2,580,256.738 | 2,504,986.328 | 2,460,089.526 | 2,461,185.777 | 2,370,214.05 | 2,351,513.134 | 2,345,114.686 | 2,313,415.712 | 2,271,379.683 | 2,174,152.047 | 2,111,523.907 | 2,040,380.316 | 1,984,179.209 | 1,954,586.144 | 1,919,971.618 | 1,881,791.635 | 1,806,744.212 | 1,689,154.091 | 1,639,006.321 | 1,619,248.147 | 1,616,562.461 | 1,600,903.531 | 1,576,195.832 | 1,565,180.479 | 1,554,389.853 | 1,485,351.536 | 1,433,171.119 | 1,253,988.14 | 1,203,851.892 | 1,067,968.604 | 1,040,380.801 | 1,010,237.636 | 1,000,822.029 | 942,371.271 | 918,319.422 | 902,351.546 | 886,134.969 |
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 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 98,975.43 | 100,596.187 | 54,399.455 | 54,703.103 | 0 | 0 | 0 | 90,403.34 | 90,257.462 | 90,285.642 | 55,152.295 | 51,595.96 | 71,300.3 | 86,216.27 | 85,586.445 | 85,598.94 | 70,539.08 | 45,066.96 | 25,118.11 | 24,987.22 | 9,920.09 | 9,952.09 | 10,142.6 | 10,157.27 | 20,109.46 | 60,126.78 | 60,449.75 | 60,312.84 | 46,069.46 | 46,238.139 | 46,421.53 | 45,606.56 | 55,311.76 | 25,156.345 | 35,075.58 | 34,843.51 | 64,860.568 | 65,073.133 | 75,254.063 | 74,796.743 | 75,087.028 | 76,572.028 | 77,811 | 78,384.028 | 23,134.098 | 23,134.098 | 23,171.036 | 23,171.036 |
Langetermijnbeleggingen
| 57,015.926 | 62,156.111 | 49,869.576 | -51,748.412 | -53,300.431 | -54,399.455 | -54,703.103 | -48,935.342 | -70,800.935 | -73,912.431 | -33,933.913 | -49,193.316 | -50,764.689 | -15,348.472 | -10,761.789 | -37,738.259 | -57,558.577 | -43,610.134 | -41,220.896 | -39,880.759 | -15,219.124 | 859.827 | 2,934.478 | 17,555.489 | 18,449.059 | 19,593.78 | 20,034.081 | 13,078.764 | -26,166.149 | -30,369.71 | 24,918.552 | 35,583.601 | 32,245.01 | 34,559.087 | 36,845.093 | 30,824.948 | 64,238.8 | 32,752.843 | 35,876.349 | 7,542.314 | -25,172.44 | -35,735.057 | -34,439.792 | -30,595.787 | -32,488.241 | -33,914.51 | -35,244.328 | -42,641.814 | -40,780.924 | -22,054.954 | -22,260.591 |
Belastingvorderingen
| 42,381.332 | 41,698.788 | 39,937.386 | 47,127.642 | 42,408.627 | 41,200.525 | 37,109.195 | 42,140.398 | 39,463.291 | 37,982.773 | 47,936.586 | 54,680.441 | 45,403.693 | 46,518.79 | 49,249.157 | 60,507.341 | 60,838.598 | 58,723.088 | 58,616.885 | 58,348.954 | 58,018.565 | 56,869.448 | 58,541.165 | 60,298.127 | 59,341.765 | 58,182.047 | 57,173.466 | 59,604.921 | 58,428.998 | 56,972.779 | 46,576.07 | 45,940.949 | 42,739.903 | 40,000.304 | 38,754.856 | 41,171.89 | 43,151.668 | 44,242.677 | 36,072.445 | 39,385.24 | 38,313.153 | 37,639.56 | 36,028.385 | 47,070.465 | 44,953.846 | 41,871.905 | 40,322.164 | 42,345.221 | 38,379.91 | 37,354.095 | 36,605.097 |
Overige niet-vlottende activa
| 405,430.093 | 410,282.831 | 420,261.904 | 433,042.307 | 422,498.367 | 462,932.08 | 459,590.8 | 722,052.48 | 688,851.467 | 684,269.697 | 545,415.253 | 551,909.62 | 528,050.797 | 522,152.155 | 493,221.283 | 500,905.009 | 492,677.015 | 485,850.553 | 466,922.214 | 447,124.83 | 414,608.37 | 479,733.255 | 381,470.245 | 343,299.164 | 327,105.71 | 314,982.938 | 313,992.418 | 323,000.557 | 302,705.327 | 267,997.898 | 262,171.759 | 280,017.379 | 271,848.959 | 291,300.646 | 242,037.985 | 269,724.538 | 237,143.629 | 222,603.252 | 216,847.345 | 169,453.66 | 144,627.67 | 135,878.158 | 136,604.828 | 139,643.495 | 157,848.79 | 157,659.637 | 154,922.762 | 201,769.704 | 217,636.098 | 206,993.939 | 204,744.014 |
Totaal niet-vlottende activa
| 3,743,066.047 | 3,741,891.821 | 3,723,884.105 | 3,680,487.081 | 3,619,568.537 | 3,601,939.356 | 3,644,559.963 | 3,829,952.613 | 3,710,840.474 | 3,381,775.598 | 3,405,341.059 | 3,389,463.91 | 3,248,719.758 | 3,253,071.565 | 3,163,561.349 | 3,099,960.719 | 3,042,262.832 | 3,047,735.729 | 2,940,131.193 | 2,887,645.238 | 2,847,589.456 | 2,875,996.353 | 2,739,312.791 | 2,605,224.917 | 2,526,372.532 | 2,443,281.682 | 2,385,536.445 | 2,370,379.847 | 2,315,066.574 | 2,236,842.353 | 2,200,723.433 | 2,096,765.48 | 2,032,078.331 | 2,031,529.714 | 1,979,806.955 | 1,997,936.666 | 1,945,886.274 | 1,899,854.831 | 1,878,029.502 | 1,766,593.318 | 1,656,012.635 | 1,467,024.864 | 1,416,842.057 | 1,299,173.805 | 1,287,267.225 | 1,253,665.668 | 1,239,206.655 | 1,166,978.481 | 1,156,688.605 | 1,147,815.661 | 1,128,394.525 |
Totaal activa
| 12,093,480.385 | 11,929,936.65 | 11,315,730.833 | 11,310,522.212 | 11,365,781.468 | 11,521,014.402 | 11,328,974.079 | 10,607,917.853 | 10,614,540.555 | 10,390,728.925 | 9,644,326.663 | 9,616,119.91 | 9,613,219.068 | 9,715,909.078 | 9,104,657.533 | 8,896,887.828 | 8,756,861.34 | 8,883,657.623 | 8,372,769.581 | 7,985,205.859 | 8,064,809.078 | 8,099,922.98 | 7,869,975.06 | 7,640,480.618 | 7,786,125.85 | 7,529,212.219 | 7,434,900.309 | 7,042,161.858 | 7,388,111.351 | 7,098,928.865 | 6,585,807.349 | 6,538,356.336 | 6,689,716.295 | 6,568,950.18 | 6,284,729.099 | 5,969,355.67 | 6,127,329.127 | 5,869,227.564 | 5,592,730.493 | 5,416,570.113 | 5,630,767.809 | 5,429,320.019 | 5,407,957.916 | 5,195,112.084 | 5,039,529.199 | 4,904,956.07 | 4,632,984.971 | 4,514,890.964 | 4,685,526.75 | 4,446,768.383 | 4,250,374.395 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,188,738.156 | 1,340,348.585 | 1,047,742.032 | 1,213,325.103 | 1,234,830.744 | 1,372,724.001 | 1,402,421.335 | 1,226,547.464 | 1,407,410.182 | 1,302,311.17 | 1,113,936.169 | 1,133,483.865 | 1,084,328.982 | 1,395,502.34 | 1,171,371.326 | 1,278,515.597 | 1,119,051.458 | 1,256,347.743 | 1,226,271.055 | 1,005,595.247 | 1,210,193.161 | 1,289,349.708 | 1,279,875.546 | 1,184,283.937 | 1,300,503.114 | 1,222,497.99 | 1,286,025.199 | 1,207,045.532 | 1,450,210.404 | 1,293,403.402 | 1,179,418.555 | 1,265,303.26 | 1,287,053.091 | 1,269,097.159 | 1,299,666.8 | 975,796.017 | 959,847.445 | 914,776.297 | 817,555.774 | 766,847.933 | 751,616.966 | 678,334.665 | 745,322.936 | 714,329.891 | 621,150.714 | 635,686.049 | 628,807.166 | 0 | 617,613.665 | 605,414.558 | 572,894.23 |
Kortlopende schulden
| 798,367.539 | 931,481.585 | 1,045,659.776 | 1,006,865.778 | 1,163,381.336 | 1,063,417.075 | 1,078,400.659 | 983,168.624 | 897,046.997 | 580,334.795 | 458,680.682 | 457,352.471 | 607,498.58 | 391,333.802 | 394,468.83 | 420,485.494 | 411,844.087 | 378,132.074 | 374,685.089 | 446,388.953 | 465,840.3 | 498,138.449 | 437,468.825 | 417,666.03 | 362,142.104 | 247,599.59 | 274,420.38 | 358,120.106 | 299,250.421 | 279,363.71 | 165,353.995 | 103,920.097 | 63,181.778 | 37,707.09 | 86,224.199 | 126,765.88 | 49,942.749 | 50,678.17 | 88,355.656 | 92,962.77 | 92,153.171 | 110,414.661 | 184,499.823 | 134,431.593 | 85,683.886 | 85,089.139 | 93,838.293 | 155,334.142 | 126,939.049 | 133,115.225 | 140,970.365 |
Belastingschulden
| 152,214.784 | 160,692.931 | 104,533.918 | 195,799.205 | 143,279.021 | 208,853.785 | 145,099.423 | 59,780.686 | 49,548.611 | 87,843.696 | 74,690.732 | 113,929.671 | 84,166.261 | 188,254.313 | 134,058.927 | 104,348.593 | 69,288.31 | 120,209.6 | 65,724.667 | 37,758.999 | 45,727.709 | 62,209.868 | 56,706.226 | 38,201.998 | 49,372.873 | 51,376.743 | 49,483.371 | 45,285.935 | 47,934.314 | 55,009.478 | 49,844.173 | 44,661.435 | 82,286.785 | 61,636.192 | 56,309.291 | 37,796.218 | 49,320.296 | 25,203.857 | 45,152.891 | 52,841.331 | 103,169.17 | 57,020.863 | 34,136.062 | 61,426.548 | 102,266.482 | 74,158.317 | 56,703.428 | 64,024.571 | 100,020.665 | 68,333.743 | 43,704.277 |
Uitgestelde opbrengsten
| 126,349.849 | 129,430.41 | 158,838.099 | 86,074.009 | 85,273.029 | 90,098.452 | 138,981.575 | 29,782.021 | 47,857.451 | 62,903.179 | 32,653.967 | 113,929.671 | 84,166.261 | 188,254.313 | 134,058.927 | 104,348.593 | 69,288.31 | 120,209.6 | 65,724.667 | 37,758.999 | 45,727.709 | 62,209.868 | 56,706.226 | 38,201.998 | 49,372.873 | 51,376.743 | 49,483.371 | 45,285.935 | 47,934.314 | 55,009.478 | 49,844.173 | 44,661.435 | 82,286.785 | 61,636.192 | 277,168.197 | 37,796.218 | 49,320.296 | 25,203.857 | 45,152.891 | 256,310.126 | 641,160.68 | 331,779.605 | 34,136.062 | 335,251.851 | 649,546.225 | 401,754.672 | 337,334.346 | 0 | 100,020.665 | 68,333.743 | 43,704.277 |
Overige kortlopende verplichtingen
| 900,043.39 | 573,726.622 | 564,939.621 | 513,047.809 | 696,139.936 | 482,201.677 | 474,607.446 | 381,995.889 | 405,172.508 | 419,032.601 | 289,989.421 | 316,796.069 | 591,282.556 | 341,976.222 | 308,124.412 | 306,112.723 | 509,932.991 | 337,458.105 | 286,927.495 | 219,334.793 | 177,663.349 | 193,372.886 | 265,024.438 | 257,604.259 | 431,786.001 | 353,258.948 | 392,692.453 | 245,006.501 | 452,978.978 | 253,194.206 | 258,796.498 | 267,691.73 | 536,598.565 | 403,523.545 | 33,427.462 | 179,359.008 | 575,407.192 | 237,226.134 | 286,267.885 | -0 | -0 | -0 | 383,507.145 | 0 | 31,215.414 | -0 | 37,154.74 | 890,920.86 | 511,294.359 | 169,624.108 | 255,083.669 |
Totaal kortlopende verplichtingen
| 3,013,498.934 | 2,974,987.202 | 2,817,179.527 | 2,819,312.699 | 3,179,625.046 | 3,008,441.205 | 3,094,411.014 | 2,621,493.998 | 2,757,487.138 | 2,364,581.745 | 1,895,260.238 | 2,021,562.076 | 2,367,276.379 | 2,317,066.677 | 2,008,023.494 | 2,109,462.407 | 2,110,116.846 | 2,092,147.522 | 1,953,608.306 | 1,709,077.992 | 1,899,424.518 | 2,043,070.911 | 2,039,075.034 | 1,897,756.225 | 2,143,804.092 | 1,874,733.27 | 2,002,621.404 | 1,855,458.074 | 2,250,374.116 | 1,880,970.795 | 1,653,413.22 | 1,681,576.521 | 1,969,120.219 | 1,771,963.986 | 1,696,486.657 | 1,319,717.122 | 1,634,517.681 | 1,227,884.458 | 1,237,332.206 | 1,116,120.829 | 1,484,930.817 | 1,120,528.931 | 1,347,465.965 | 1,184,013.334 | 1,387,596.239 | 1,122,529.86 | 1,097,134.545 | 1,046,255.001 | 1,355,867.739 | 976,487.634 | 1,012,652.541 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 67,698.479 | 66,540.757 | 70,732.021 | 72,947.459 | 75,494.992 | 74,987.183 | 372,007.508 | 388,667.128 | 425,404.801 | 450,911.557 | 473,234.582 | 496,524.587 | 300,246.7 | 320,280.182 | 338,835.071 | 201,356.466 | 204,819.892 | 213,979.291 | 166,000 | 187,791.3 | 174,233.157 | 33,670.204 | 37,091.056 | 34,441.994 | 30,122.981 | 15,149.234 | 15,155.498 | 15,867.416 | 17,187.765 | 20,449.469 | 20,134.445 | 3,670.43 | 3,803.365 | 3,939.244 | 4,081.062 | 4,630.183 | 4,748.359 | 4,814.095 | 4,965.019 | 1,326.402 | 1,445.449 | 1,526.136 | 1,772.168 | 1,921.274 | 1,273.345 | 1,743.49 | 2,119.493 | 2,507.762 | 1,738.738 | 2,072.183 | 2,397.985 |
Uitgestelde opbrengsten niet-vlottend
| 84.71 | 98.819 | 112.929 | 214.893 | 264.246 | 288.481 | 312.716 | 312.93 | 375.349 | 437.767 | 500.186 | 562.604 | 625.023 | 696.344 | 769.14 | 734.612 | 801.067 | 872.954 | 974.769 | 884.11 | 975.178 | 1,066.047 | 1,157.827 | 1,261.093 | 1,012.46 | 1,088.968 | 1,166.15 | 1,246.697 | 1,323.661 | 1,393.727 | 1,476.024 | 1,068.817 | 1,111.569 | 1,197.075 | 1,197.075 | 1,239.827 | 940.559 | 1,154.322 | 1,368.085 | 0 | 0 | 0 | 0 | 195,781.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 91,788.445 | 90,473.961 | 85,580.048 | 70,053.647 | 48,352.61 | 46,664.591 | 46,248.454 | 65,636.91 | 65,074.681 | 64,483.079 | 62,803.992 | 49,888.535 | 48,099.776 | 42,375.678 | 45,940.609 | 39,560.703 | 38,932.227 | 33,409.283 | 32,164.625 | 34,315.55 | 32,634.106 | 25,320.818 | 23,780.334 | 27,221.912 | 25,071.51 | 17,718.509 | 15,372.216 | 27,899.519 | 22,395.436 | 15,671.601 | 12,757.231 | 12,818.33 | 13,957.679 | 10,646.104 | 9,263.481 | 6,914.183 | 6,186.416 | 4,676.357 | 7,757.013 | 8,314.364 | 8,588.424 | 8,737.296 | 8,737.296 | 7,876.314 | 7,763.865 | 8,770.287 | 7,831.762 | 9,996.665 | 9,899.368 | 9,907.884 | 9,742.405 |
Overige niet-vlottende verplichtingen
| 285,558.208 | 283,102.864 | 276,489.516 | 279,495.114 | 277,295.718 | 274,453.042 | 265,237.28 | 350,933.921 | 342,468.86 | 345,684.36 | 337,223.668 | 355,343.58 | 346,959.5 | 346,603.988 | 333,853.511 | 455,293.165 | 447,008.278 | 440,398.616 | 428,985.911 | 355,436.253 | 353,460.451 | 342,795.251 | 336,022.739 | 336,144.941 | 331,999.087 | 321,290.656 | 318,576.634 | 275,749.317 | 269,622.727 | 260,356.758 | 262,753.287 | 274,097.049 | 247,824.282 | 239,639.218 | 236,559.849 | 261,511.843 | 275,677.488 | 287,989.817 | 208,969.171 | 202,642.305 | 197,104.48 | 191,835.321 | 187,030.632 | -0 | 189,745.369 | 178,684.938 | 172,743.091 | 189,833.684 | 192,930.744 | 183,899.925 | 179,645.718 |
Totaal niet-vlottende verplichtingen
| 445,129.842 | 440,216.401 | 432,914.514 | 422,711.113 | 401,407.566 | 396,393.297 | 683,805.959 | 805,550.889 | 833,323.691 | 861,516.763 | 873,762.428 | 902,319.305 | 695,931 | 709,956.192 | 719,398.331 | 696,944.947 | 691,561.464 | 688,660.144 | 628,125.305 | 578,427.213 | 561,302.892 | 402,852.32 | 398,051.955 | 399,069.94 | 388,206.039 | 355,247.367 | 350,270.496 | 320,762.949 | 310,529.588 | 297,871.554 | 297,120.987 | 291,654.626 | 266,696.895 | 255,421.641 | 251,101.467 | 274,296.036 | 287,552.821 | 298,634.59 | 223,059.288 | 212,283.07 | 207,138.353 | 202,098.753 | 197,540.096 | 205,579.363 | 198,782.579 | 189,198.715 | 182,694.346 | 202,338.111 | 204,568.85 | 195,879.992 | 191,786.108 |
Totaal passiva
| 3,458,628.776 | 3,415,203.602 | 3,250,094.041 | 3,242,023.812 | 3,581,032.612 | 3,404,834.502 | 3,778,216.974 | 3,427,044.887 | 3,590,810.828 | 3,226,098.508 | 2,769,022.666 | 2,923,881.381 | 3,063,207.379 | 3,027,022.869 | 2,727,421.826 | 2,806,407.354 | 2,801,678.31 | 2,780,807.666 | 2,581,733.611 | 2,287,505.205 | 2,460,727.41 | 2,445,923.231 | 2,437,126.99 | 2,296,826.165 | 2,532,010.13 | 2,229,980.637 | 2,352,891.9 | 2,176,221.023 | 2,560,903.704 | 2,178,842.349 | 1,950,534.207 | 1,973,231.147 | 2,235,817.115 | 2,027,385.626 | 1,947,588.124 | 1,594,013.158 | 1,922,070.502 | 1,526,519.048 | 1,460,391.494 | 1,328,403.9 | 1,692,069.169 | 1,322,627.684 | 1,545,006.062 | 1,389,592.697 | 1,586,378.818 | 1,311,728.576 | 1,279,828.891 | 1,248,593.113 | 1,560,436.589 | 1,172,367.626 | 1,204,438.648 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,493.215 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 |
Ingehouden winsten
| 7,521,605.333 | 7,446,232.432 | 7,038,792.072 | 7,049,196.791 | 6,789,859.005 | 7,116,771.007 | 6,548,002.232 | 6,180,865.236 | 6,019,129.083 | 6,136,384.175 | 5,865,860.824 | 5,679,188.559 | 5,542,904.426 | 5,692,700.641 | 5,405,774.185 | 5,110,700.864 | 4,986,161.446 | 5,126,732.296 | 4,844,985.996 | 4,734,926.531 | 4,649,198.342 | 4,704,021.421 | 4,500,697.781 | 4,405,331.526 | 4,322,251.179 | 4,372,985.337 | 4,169,418.414 | 4,095,663.692 | 3,992,762.128 | 4,089,000.259 | 3,881,601.093 | 3,814,160.345 | 3,695,264.949 | 3,788,434.554 | 3,582,748.377 | 3,581,801.945 | 3,422,934.105 | 3,559,312.146 | 3,365,119.264 | 3,333,044.374 | 3,199,382.02 | 3,377,438.016 | 3,125,489.729 | 3,065,511.535 | 2,920,245.767 | 3,066,099.306 | 2,830,616.983 | 2,776,730.014 | 2,636,532.714 | 2,786,522.94 | 2,564,916.837 |
Overige gereserveerde algehele resultaten
| 88,065.401 | 84,937.131 | 87,451.043 | 81,141.009 | 89,674.903 | 85,505.001 | 92,988.147 | 86,109.979 | 88,917.687 | 88,567.876 | 90,322.131 | 90,006.002 | 106,305.671 | 89,509.355 | 47,133.491 | 47,974.418 | 45,310.92 | 47,336.157 | 40,477.067 | 40,300.383 | 40,104.354 | 38,392.929 | 37,088.655 | 40,094.883 | 36,174.892 | 33,082.897 | 30,254.057 | 5,217.995 | 85,940.442 | 97,192.207 | 73,703.165 | 71,712.341 | 76,867.19 | 76,957.341 | 82,036.567 | 91,865.983 | 80,907.416 | 81,621.899 | 65,932.293 | 53,835.647 | 49,198.357 | 41,348.285 | 47,351.677 | 50,231.024 | 114,872.335 | 117,650.125 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 346,750.38 | 346,212.222 | 346,212.222 | 346,212.222 | 346,394.461 | 348,690.992 | 348,690.992 | 348,690.992 | 348,690.992 | 348,690.992 | 348,690.992 | 348,690.992 | 335,551.217 | 335,551.217 | 378,301.217 | 378,301.217 | 378,301.217 | 376,051.217 | 376,051.217 | 376,362.417 | 376,362.417 | 374,112.417 | 374,112.417 | 374,417.87 | 374,417.87 | 372,167.87 | 372,167.87 | 420,151.984 | 401,228.723 | 398,978.723 | 401,906.829 | 401,106.829 | 401,106.829 | 398,856.829 | 398,856.829 | 432,947.184 | 432,606.829 | 430,356.829 | 430,697.184 | 430,697.184 | 426,599.057 | 424,349.057 | 424,349.057 | 429,987.41 | 151,457.262 | 149,207.262 | 266,629.712 | 235,307.629 | 233,905.471 | 219,568.111 | 216,746.378 |
Totaal eigen vermogen van aandeelhouders
| 8,181,914.33 | 8,102,875 | 7,697,948.552 | 7,702,043.237 | 7,451,421.584 | 7,776,460.215 | 7,215,174.586 | 6,841,159.423 | 6,682,230.977 | 6,799,136.258 | 6,530,367.163 | 6,343,378.769 | 6,209,761.314 | 6,342,761.213 | 6,056,208.893 | 5,761,976.5 | 5,634,773.583 | 5,775,119.67 | 5,486,514.28 | 5,376,589.33 | 5,290,665.112 | 5,341,526.767 | 5,136,898.853 | 5,044,844.279 | 4,957,843.941 | 5,003,236.104 | 4,796,840.341 | 4,746,033.671 | 4,704,931.293 | 4,810,171.19 | 4,582,211.088 | 4,511,979.515 | 4,398,238.967 | 4,489,248.724 | 4,288,641.773 | 4,331,615.111 | 4,161,448.35 | 4,296,290.874 | 4,086,748.74 | 4,042,577.205 | 3,900,179.434 | 4,068,135.359 | 3,822,190.464 | 3,770,729.969 | 3,411,575.364 | 3,557,956.693 | 3,322,246.695 | 3,237,037.643 | 3,095,438.184 | 3,231,091.051 | 3,006,663.215 |
Totaal eigen vermogen
| 8,634,851.609 | 8,514,733.048 | 8,065,636.792 | 8,068,498.4 | 7,784,748.856 | 8,116,179.901 | 7,550,757.105 | 7,180,872.966 | 7,023,729.726 | 7,164,630.417 | 6,875,303.997 | 6,692,238.529 | 6,550,011.689 | 6,688,886.209 | 6,377,235.708 | 6,090,480.474 | 5,955,183.03 | 6,102,849.957 | 5,791,035.97 | 5,697,700.653 | 5,604,081.668 | 5,653,999.749 | 5,432,848.07 | 5,343,654.454 | 5,254,115.719 | 5,299,231.581 | 5,082,008.409 | 4,865,940.835 | 4,827,207.647 | 4,920,086.516 | 4,635,273.143 | 4,565,125.188 | 4,453,899.18 | 4,541,564.553 | 4,337,140.975 | 4,375,342.511 | 4,205,258.625 | 4,342,708.516 | 4,132,338.999 | 4,088,166.214 | 3,938,698.64 | 4,106,692.334 | 3,862,951.854 | 3,805,519.387 | 3,453,150.381 | 3,593,227.495 | 3,353,156.08 | 3,266,297.852 | 3,125,090.162 | 3,274,400.757 | 3,045,935.747 |
Totaal passiva en aandeelhoudersvermogen
| 12,093,480.385 | 11,929,936.65 | 11,315,730.833 | 11,310,522.212 | 11,365,781.468 | 11,521,014.402 | 11,328,974.079 | 10,607,917.853 | 10,614,540.555 | 10,390,728.925 | 9,644,326.663 | 9,616,119.91 | 9,613,219.068 | 9,715,909.078 | 9,104,657.533 | 8,896,887.828 | 8,756,861.34 | 8,883,657.623 | 8,372,769.581 | 7,985,205.859 | 8,064,809.078 | 8,099,922.98 | 7,869,975.06 | 7,640,480.618 | 7,786,125.85 | 7,529,212.219 | 7,434,900.309 | 7,042,161.858 | 7,388,111.351 | 7,098,928.865 | 6,585,807.349 | 6,538,356.336 | 6,689,716.295 | 6,568,950.18 | 6,284,729.099 | 5,969,355.67 | 6,127,329.127 | 5,869,227.564 | 5,592,730.493 | 5,416,570.113 | 5,630,767.809 | 5,429,320.019 | 5,407,957.916 | 5,195,112.084 | 5,039,529.199 | 4,904,956.07 | 4,632,984.971 | 4,514,890.964 | 4,685,526.75 | 4,446,768.383 | 4,250,374.395 |