BrasilAgro - Companhia Brasileira de Propriedades Agrícolas
B3:AGRO3.SA
22.26 (BRL) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) BRL.
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 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 157.836 | 170.953 | 201.151 | 196.112 | 344.635 | 383.837 | 225.043 | 294.117 | 435.841 | 435.493 | 584.255 | 899.711 | 1,192.776 | 1,059.107 | 387.163 | 163.821 | 224.169 | 171.045 | 72.701 | 89.609 | 112.461 | 106.627 | 54.998 | 66.244 | 67.834 | 104.314 | 16.78 | 21.422 | 27.012 | 43.798 | 18.607 | 39.593 | 52.326 | 54.204 | 90.922 | 119.443 | 124.334 | 75.62 | 34.667 | 21.883 | 28.556 | 86.745 | 44.192 | 63.519 | 111.007 | 75.694 | 79.157 | 44.574 | 53.824 | 67.464 | 99.701 | 88.298 | 121.732 | 135.615 | 138.789 | 150.363 | 176.752 | 206.2 | 219.598 | 224.222 | 203.903 | 264.37 |
Kortetermijnbeleggingen
| 22.918 | 22.941 | 24.472 | 23.971 | 34.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.948 | 0 | 0 | 0 | 7.027 | 3.929 | 4.041 | 4.038 | 4.602 | 10.036 | 23.673 | 11.215 | 1.149 | 1.05 | 3.733 | 1.47 | 1.588 | 44.982 | 63.88 | 63.856 | 40.842 | 19.713 | 108.427 | 69.3 | 2.775 | 18.361 | 35.94 | 21.532 | 12.742 | 0.909 | 11.025 | 9.244 | 0.157 | 13.193 | 0 | 0 | 0.633 | 7.649 | 12.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.679 |
Liquide middelen en kortetermijnbeleggingen
| 180.754 | 193.894 | 225.623 | 220.083 | 379.455 | 383.837 | 225.043 | 294.117 | 435.841 | 435.493 | 584.255 | 899.711 | 1,192.776 | 1,059.107 | 388.111 | 163.821 | 224.169 | 171.045 | 79.728 | 93.538 | 116.502 | 110.665 | 59.6 | 76.338 | 91.518 | 115.529 | 17.934 | 22.572 | 30.851 | 45.357 | 20.195 | 84.575 | 116.206 | 118.06 | 131.764 | 139.156 | 232.761 | 144.92 | 37.442 | 40.244 | 64.496 | 108.277 | 56.934 | 64.428 | 122.032 | 84.938 | 79.314 | 57.767 | 53.824 | 67.464 | 100.334 | 95.947 | 134.687 | 135.615 | 138.789 | 150.363 | 176.752 | 206.2 | 219.598 | 224.222 | 203.903 | 279.049 |
Nettovorderingen
| 526.833 | 379.025 | 368.179 | 292.004 | 378.639 | 385.958 | 318.271 | 248.685 | 285.045 | 367.602 | 347.447 | 297.595 | 256.245 | 162.49 | 214.308 | 193.009 | 197.939 | 163.442 | 152.613 | 113.065 | 158.578 | 112.646 | 75.277 | 116.382 | 116.332 | 78.557 | 51.718 | 63.125 | 72.748 | 44.303 | 28.074 | 25.1 | 33.426 | 18.528 | 30.356 | 43.661 | 57.285 | 46.028 | 63.387 | 43.307 | 48.082 | 69.482 | 59.085 | 45.025 | 42.379 | 131.102 | 42.052 | 80.932 | 37.7 | 69.986 | 29.54 | 22.153 | 22.471 | 30.278 | 0 | 18.233 | 7.546 | 21.131 | 36.676 | 30.841 | 46.978 | 22.409 |
Voorraad
| 409.499 | 479.849 | 526.183 | 499.028 | 428.914 | 430.608 | 627.133 | 607.167 | 550.207 | 554.875 | 686.536 | 536.462 | 437.665 | 476.348 | 538.663 | 300.45 | 224.762 | 254.331 | 285.763 | 239.037 | 183.551 | 196.949 | 257.109 | 191.443 | 134.541 | 131.615 | 150.658 | 105.291 | 62.823 | 60.918 | 92.447 | 63.239 | 43.103 | 40.482 | 52.055 | 64.191 | 34.52 | 33.849 | 89.907 | 83.372 | 51 | 41.631 | 95.092 | 94.546 | 69.229 | 30.006 | 94.444 | 104.996 | 94.918 | 72.558 | 43.379 | 53.719 | 87.889 | 77.479 | 63.733 | 56.994 | 30.665 | 23.629 | 43.942 | 46.133 | 33.518 | 18.002 |
Overige vlottende activa
| 38.08 | 82.694 | 99.73 | 99.226 | 80.916 | 96.226 | 190.916 | 125.822 | 125.013 | 115.271 | 171.619 | 48.636 | 53.883 | 51.986 | 76.363 | 76.795 | 15.419 | 53.646 | 38.369 | 33.515 | 5.646 | 11.696 | 23.928 | 16.925 | 54.353 | 35.01 | 19.876 | 18.46 | 17.018 | 11.021 | 12.089 | 21.364 | 28.921 | 13.609 | 33.626 | 78.203 | 57.823 | 18.247 | 20.913 | 25.323 | 37.829 | 19.585 | 22.955 | 32.301 | 74.414 | 30.94 | 47.978 | 24.716 | 44.278 | 36.598 | 67.175 | 52.48 | 16.312 | 21.825 | 43.503 | 30.623 | 42.081 | 2.611 | 2.994 | 3.99 | 21.105 | 0.477 |
Totaal vlottende activa
| 1,155.166 | 1,099.49 | 1,219.715 | 1,110.341 | 1,267.924 | 1,349.5 | 1,361.363 | 1,275.791 | 1,451.774 | 1,588.564 | 1,789.857 | 1,782.404 | 1,940.569 | 1,761.206 | 1,216.497 | 734.075 | 662.289 | 642.464 | 556.473 | 479.155 | 464.277 | 440.827 | 415.852 | 401.03 | 396.733 | 372.279 | 240.181 | 209.348 | 183.44 | 171.102 | 159.375 | 253.234 | 275.033 | 264.879 | 299.277 | 325.211 | 423.585 | 448.837 | 211.649 | 189.752 | 188.585 | 238.087 | 234.066 | 223.383 | 270.94 | 271.559 | 259.618 | 275.51 | 209.397 | 219.156 | 240.428 | 224.299 | 261.359 | 251.014 | 246.025 | 256.213 | 257.044 | 269.987 | 303.21 | 305.186 | 305.504 | 319.937 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 516.931 | 462.896 | 310.613 | 306.131 | 307.812 | 316.339 | 301.152 | 311.854 | 289.076 | 246.085 | 186.286 | 190.802 | 180.117 | 190.422 | 193.719 | 190.515 | 196.655 | 217.018 | 230.763 | 216.496 | 191.093 | 107.852 | 101.158 | 87.878 | 83.949 | 84.83 | 72.018 | 58.518 | 55.849 | 54.745 | 44.244 | 26.049 | 25.344 | 27.803 | 8.98 | 10.248 | 10.514 | 10.602 | 12.044 | 12.485 | 13.122 | 13.542 | 13.824 | 14.549 | 14.808 | 14.851 | 13.721 | 14.601 | 15.305 | 15.764 | 16.528 | 16.776 | 16.235 | 12.9 | 135.725 | 129.197 | 125.037 | 119.058 | 111.289 | 105.108 | 100.185 | 95.487 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 4.479 | 3.416 | 3.147 | 3.049 | 1.917 | 1.422 | 0.701 | 0.744 | 0.812 | 0.902 | 0.985 | 1.016 | 1.104 | 1.208 | 1.328 | 1.454 | 1.469 | 5.685 | 1.553 | 1.611 | 1.557 | 1.463 | 1.209 | 1.318 | 1.403 | 1.364 | 1.49 | 1.553 | 1.672 | 1.623 | 1.803 | 3.302 | 3.45 | 3.816 | 3.507 | 3.621 | 3.792 | 3.772 | 4.122 | 4.523 | 4.966 | 5.156 | 5.329 | 2.382 | 2.57 | 2.315 | 2.421 | 2.588 | 2.607 | 0 | 0 | 0 | 2.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4.973 | 4.479 | 3.416 | 3.147 | 3.049 | 1.917 | 1.422 | 0.701 | 0.744 | 0.812 | 0.902 | 0.985 | 1.016 | 1.104 | 1.208 | 1.328 | 1.454 | 1.469 | 5.685 | 1.553 | 1.611 | 1.557 | 1.463 | 1.209 | 1.318 | 1.403 | 1.364 | 1.49 | 1.553 | 1.672 | 1.623 | 1.803 | 3.302 | 3.45 | 3.816 | 3.507 | 3.621 | 3.792 | 3.772 | 4.122 | 4.523 | 4.966 | 5.156 | 5.329 | 2.382 | 2.57 | 2.315 | 2.421 | 2.588 | 2.607 | 2.368 | 2.322 | 2.456 | 2.612 | 2.475 | 2.21 | 2.296 | 0 | 3.501 | 12.993 | 0 | 0 |
Langetermijnbeleggingen
| 2.734 | 1,889.876 | 2.591 | 2.591 | 5.594 | 2.591 | 7.642 | 7.642 | 7.642 | 7.642 | 7.698 | 7.698 | 5.699 | 5.609 | 6.558 | 6.432 | 6.451 | 5.742 | 6.747 | 6.253 | 4.197 | 2.242 | 1.921 | 0.104 | 0.14 | 0.14 | 0.741 | 100.063 | 96.553 | 101.426 | 97.825 | 102.109 | 102.845 | 102.955 | 110.06 | 121.365 | 125.748 | 99.729 | 103.046 | 74.939 | 70.408 | 50.369 | 43.749 | 42.037 | 0.07 | 0.07 | 0.41 | 0.41 | 20.912 | 23.607 | 23.458 | 22.901 | 22.309 | 28.79 | 21.405 | 20.786 | 28.743 | 0.41 | 6.979 | 6.979 | 6.979 | 6.979 |
Belastingvorderingen
| 126.901 | 88.031 | 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 | 14.96 | 1.659 | 3.583 | 3.556 | 3.12 | 22.21 | 19.031 | 22.356 | 0 | 10.563 | 8.401 | 0 | 11.378 |
Overige niet-vlottende activa
| 2,048.472 | 60.31 | 1,804.954 | 1,859.991 | 1,878.285 | 1,837.728 | 1,661.245 | 1,772.97 | 1,732.582 | 1,502.16 | 1,508.492 | 1,647.276 | 1,441.623 | 1,469.977 | 1,441.962 | 1,243.626 | 1,274.83 | 1,177.675 | 1,133.955 | 811.634 | 812.578 | 805.136 | 790.624 | 801.028 | 820.328 | 720.947 | 660.775 | 550.89 | 548.015 | 554.348 | 545.484 | 437.556 | 446.295 | 455.915 | 474.521 | 452.708 | 438.684 | 454.88 | 537 | 526.354 | 513.742 | 521.418 | 513.174 | 508.646 | 471.015 | 481.78 | 454.656 | -17.432 | -38.805 | 459.668 | 464.043 | 465.392 | 457.378 | 452.835 | 317.942 | 299.882 | 298.181 | 344.342 | 292.156 | 242.637 | 256.583 | 245.215 |
Totaal niet-vlottende activa
| 2,700.011 | 2,505.592 | 2,121.574 | 2,171.86 | 2,194.74 | 2,158.575 | 1,971.461 | 2,093.167 | 2,030.044 | 1,756.699 | 1,703.378 | 1,846.761 | 1,628.455 | 1,667.112 | 1,643.447 | 1,441.901 | 1,479.39 | 1,401.904 | 1,377.15 | 1,035.936 | 1,009.479 | 916.787 | 895.166 | 890.219 | 905.735 | 807.32 | 734.898 | 710.961 | 701.97 | 712.191 | 689.176 | 567.517 | 577.786 | 590.123 | 597.377 | 587.828 | 578.567 | 569.003 | 655.862 | 617.9 | 601.795 | 590.295 | 575.903 | 570.561 | 488.275 | 499.271 | 471.102 | 17.432 | 38.805 | 516.606 | 508.056 | 510.974 | 501.934 | 500.257 | 499.757 | 471.106 | 476.613 | 463.81 | 424.488 | 376.118 | 363.747 | 359.059 |
Totaal activa
| 3,855.177 | 3,605.082 | 3,341.289 | 3,282.201 | 3,462.664 | 3,508.075 | 3,332.824 | 3,368.958 | 3,481.818 | 3,345.263 | 3,493.235 | 3,629.165 | 3,569.024 | 3,428.318 | 2,859.944 | 2,175.976 | 2,141.679 | 2,044.368 | 1,933.623 | 1,515.091 | 1,473.756 | 1,357.614 | 1,311.018 | 1,291.249 | 1,302.468 | 1,179.599 | 975.079 | 920.309 | 885.41 | 883.293 | 848.551 | 820.751 | 852.819 | 855.002 | 896.654 | 913.039 | 1,002.152 | 1,017.84 | 867.511 | 807.652 | 790.38 | 828.382 | 809.969 | 793.944 | 759.215 | 770.83 | 730.72 | 729.161 | 729.372 | 735.762 | 748.484 | 735.273 | 763.293 | 751.271 | 745.782 | 727.319 | 733.657 | 733.797 | 727.698 | 681.304 | 669.251 | 678.996 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 213.528 | 67.192 | 219.643 | 126.018 | 148.094 | 61.972 | 111.337 | 123.252 | 81.402 | 80.426 | 117.83 | 141.307 | 121.592 | 75.224 | 100.147 | 82.662 | 60.499 | 55.603 | 77.41 | 52.569 | 52.736 | 37.71 | 75.155 | 56.673 | 103.966 | 48.518 | 47.768 | 29.207 | 46.55 | 37.805 | 21.168 | 15.592 | 14.588 | 12.073 | 10.694 | 21.475 | 7.463 | 5.545 | 9.31 | 14.619 | 8.337 | 8.158 | 10.646 | 7.509 | 8.011 | 7.777 | 5.036 | 4.909 | 2.711 | 4.151 | 2.472 | 1.372 | 5.946 | 2.435 | 2.104 | 4.776 | 2.327 | 28.689 | 2.271 | 3.571 | 13.751 | 1.49 |
Kortlopende schulden
| 291.947 | 332.223 | 340.476 | 280.857 | 208.501 | 253.715 | 226.424 | 238.539 | 110.316 | 141.992 | 150.891 | 289.226 | 342.467 | 352.591 | 391.509 | 237.394 | 237.543 | 243.123 | 164.145 | 142.439 | 131.726 | 103.111 | 88.276 | 78.899 | 45.729 | 70.088 | 87.166 | 86.446 | 52.843 | 56.62 | 54.401 | 69.07 | 56.143 | 51.615 | 54.237 | 18.182 | 15.057 | 54.275 | 66.356 | 69.002 | 39.418 | 62.253 | 79.532 | 57.967 | 45.466 | 44.929 | 42.981 | 0 | 39.188 | 43.067 | 31.593 | 16.9 | 44.574 | 37.899 | 33.845 | 4.346 | 30.51 | 4.143 | 28.267 | 3.457 | 2.509 | 15.488 |
Belastingschulden
| 0 | 0.948 | 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 | 2.476 | 2.372 | 0.755 | 1.078 | 0.002 | 1.87 | 1.897 | 1.352 | 1.465 | 1.521 | 1.691 | 2.123 | 4.543 |
Uitgestelde opbrengsten
| 0 | 34.291 | 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 | 14.404 | 46.042 | 42.969 | 42.463 | 8.829 | 64.632 | 45.502 | 42.16 | 1.467 | 65.311 | 42.815 | 2.125 | 55.972 |
Overige kortlopende verplichtingen
| 69.105 | 35.912 | 37.157 | 79.849 | 184.316 | 294.418 | 266.219 | 278.278 | 387.455 | 239.623 | 95.683 | 155.684 | 248.646 | 214.336 | 264.931 | 184.938 | 121.947 | 91.117 | 42.074 | 33.047 | 72.135 | 80.09 | 27.625 | 48.225 | 29.589 | 63.346 | 27.525 | 29.397 | 46.974 | 57.1 | 46.913 | 38.194 | 47.898 | 48.069 | 41.037 | 42.102 | 100.719 | 131.054 | 81.456 | 60.345 | 90.183 | 93.517 | 70.191 | 90.103 | 57.6 | 59.714 | 57.602 | 93.804 | 49.34 | 56.603 | 57.437 | 50.93 | 46.208 | 66.007 | 72.748 | 51.279 | 43.656 | 63.463 | 63.82 | 42.762 | 41.34 | 52.906 |
Totaal kortlopende verplichtingen
| 574.58 | 527.319 | 597.276 | 486.724 | 540.911 | 631.907 | 603.98 | 640.069 | 579.173 | 483.994 | 364.404 | 586.217 | 712.705 | 661.292 | 756.587 | 504.994 | 429.864 | 400.092 | 283.629 | 228.055 | 256.597 | 226.618 | 191.703 | 183.797 | 179.284 | 203.153 | 162.459 | 145.05 | 146.367 | 157.156 | 122.832 | 122.874 | 118.629 | 112.035 | 108.157 | 81.812 | 126.662 | 199.021 | 158.882 | 146.613 | 138.868 | 179.545 | 160.369 | 156.937 | 113.775 | 114.544 | 106.184 | 100.536 | 97.088 | 110.787 | 93.874 | 69.957 | 97.806 | 112.252 | 110.567 | 62.298 | 77.845 | 97.76 | 95.879 | 51.481 | 59.723 | 74.427 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 891.128 | 789.231 | 724.271 | 767.06 | 608.113 | 618.256 | 630.052 | 613.976 | 560.043 | 560.2 | 501.417 | 497.873 | 456.161 | 509.585 | 279.886 | 413.998 | 384.672 | 423.353 | 461.435 | 315.87 | 257.797 | 230.188 | 213.185 | 206.053 | 203.012 | 205.932 | 107.977 | 101.812 | 51.825 | 55.555 | 65.552 | 39.126 | 40.376 | 48.23 | 48.517 | 50.246 | 51.208 | 63.38 | 67.569 | 54.258 | 51.942 | 57.909 | 57.787 | 43.088 | 51.311 | 56.924 | 49.112 | 49.575 | 52.632 | 51.294 | 52.371 | 53.513 | 58.752 | 55.436 | 55.93 | 59.34 | 51.412 | 49.299 | 31.501 | 31.036 | 9.171 | 9.759 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 10.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0.438 | 0 | 0.305 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 23.093 | 19.719 | 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 | 3.321 | 3.174 | 9.336 | 10.341 | 6.168 | 0 | 0 | 18.897 | 0 | 17.46 | 15.68 | 16.37 | 0 |
Overige niet-vlottende verplichtingen
| 96.613 | 89.134 | 62.335 | 52.381 | 41.966 | 60.77 | 38.458 | 42.118 | 68.495 | 85.021 | 158.033 | 93.599 | 75.215 | 74.84 | 60.349 | 77.527 | 122.611 | 99.354 | 78.305 | 28.2 | 20.51 | 20.275 | 17.75 | 18.585 | 20.009 | 14.65 | -12.334 | -20.323 | 3.147 | 3.114 | 3.198 | 2.322 | 2.271 | 7.249 | 6.625 | 6.158 | 6.021 | 3.333 | 6.944 | 6.862 | 6.641 | 7.022 | 10.043 | 9.603 | 10.843 | 12.377 | 6.106 | 0 | 0 | 1.183 | 1.352 | 8.115 | 1.26 | 0.492 | 19.238 | 37.267 | 19.301 | 19.548 | 0.243 | 0 | 0 | 18.058 |
Totaal niet-vlottende verplichtingen
| 1,010.834 | 898.084 | 786.606 | 819.441 | 670.811 | 679.026 | 690.863 | 677.713 | 628.538 | 645.221 | 659.45 | 591.472 | 531.376 | 584.425 | 371.869 | 523.226 | 507.283 | 522.707 | 546.539 | 344.07 | 278.307 | 250.463 | 230.935 | 224.638 | 223.021 | 220.582 | 95.643 | 81.489 | 54.972 | 58.669 | 68.75 | 41.448 | 42.647 | 55.479 | 55.142 | 56.404 | 57.229 | 66.713 | 74.513 | 61.12 | 58.583 | 64.931 | 67.83 | 52.691 | 62.154 | 69.301 | 55.218 | 49.575 | 52.632 | 66.007 | 56.897 | 70.964 | 70.353 | 62.096 | 75.168 | 96.607 | 90.048 | 68.847 | 49.509 | 46.716 | 25.541 | 27.817 |
Totaal passiva
| 1,585.414 | 1,425.403 | 1,383.882 | 1,306.165 | 1,211.722 | 1,310.933 | 1,294.843 | 1,317.782 | 1,207.711 | 1,129.215 | 1,023.854 | 1,177.689 | 1,244.081 | 1,245.717 | 1,128.456 | 1,028.22 | 937.147 | 922.799 | 830.168 | 572.125 | 534.904 | 477.081 | 422.638 | 408.435 | 402.305 | 423.735 | 258.102 | 226.539 | 201.339 | 215.825 | 191.582 | 164.322 | 161.276 | 167.514 | 163.299 | 138.216 | 183.891 | 265.734 | 233.395 | 207.733 | 197.451 | 244.476 | 228.199 | 209.628 | 175.929 | 183.845 | 161.402 | 156.078 | 172.874 | 176.794 | 150.771 | 140.921 | 168.159 | 174.348 | 185.735 | 158.905 | 167.893 | 166.607 | 145.388 | 98.197 | 85.264 | 102.244 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,587.988 | 1,587.988 | 1,587.988 | 1,587.985 | 1,587.985 | 1,587.985 | 1,587.985 | 1,587.985 | 1,587.985 | 1,587.985 | 1,587.985 | 1,587.985 | 1,587.985 | 1,587.985 | 1,139.811 | 699.811 | 699.811 | 699.811 | 699.811 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 0 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 584.224 | 0 |
Ingehouden winsten
| 97.457 | 537.88 | 358.904 | 389.051 | 651.096 | 621.111 | 442.18 | 445.473 | 654.83 | 612.828 | 905.241 | 823.46 | 708.682 | 600.811 | 548.369 | 410.798 | 447.866 | 372.212 | 366.655 | 342.03 | 329.572 | 288.996 | 294.049 | 290.097 | 301.605 | 164.968 | 154.256 | 100.272 | 95.235 | 75.101 | 60.46 | 55.919 | 86.832 | 98.691 | 116.999 | 134.959 | 173.966 | 129.489 | 7.894 | -8.226 | -9.406 | -10.988 | -4.435 | -2.074 | 3.227 | 6.296 | -10.978 | -6.696 | -23.15 | -20.47 | -1.306 | 1.826 | 2.891 | -14.898 | -31.264 | -22.375 | -24.657 | -23.306 | -8.241 | -7.424 | -6.517 | -7.472 |
Overige gereserveerde algehele resultaten
| 639.309 | 97.459 | 52.541 | 41.026 | 55.509 | 38.853 | 58.623 | 68.525 | 82.099 | 64.996 | 16.24 | 80.116 | 68.361 | 33.89 | 83.393 | 77.232 | 88.356 | 81.047 | 68.49 | 50.229 | 60.264 | 42.521 | 45.315 | 43.701 | 49.542 | 41.88 | 13.705 | 44.482 | 39.82 | 44.94 | 40.209 | 43.23 | 42.809 | 41.776 | 52.917 | 63.613 | 66.383 | 38.617 | 41.998 | 25.855 | 20.045 | 12.604 | 3.915 | 4.1 | -3.225 | -3.535 | -3.928 | 0 | 0 | -6.92 | 1.851 | 1.566 | 1.281 | 0.996 | 0.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -54.991 | -43.648 | -43.648 | -43.648 | -43.648 | -50.807 | -50.807 | -50.807 | -50.807 | -49.761 | -40.085 | -40.085 | -40.085 | -40.085 | -40.085 | -40.085 | -31.501 | -31.501 | -31.501 | -33.517 | -35.208 | -35.208 | -35.208 | -35.208 | 129.76 | -35.208 | -35.208 | -35.208 | -35.208 | 31.818 | -27.924 | -26.944 | 61.488 | 61.488 | 30.361 | 53.869 | 123.177 | 133.321 | 0 | -1.934 | 13.828 | -1.934 | -1.934 | -1.838 | -0.94 | 0 | -6.92 | -6.92 | 23.15 | 584.224 | -1.135 | -1.135 | -1.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 584.224 |
Totaal eigen vermogen van aandeelhouders
| 2,269.763 | 2,179.679 | 1,957.407 | 1,976.036 | 2,250.942 | 2,197.142 | 2,037.981 | 2,051.176 | 2,274.107 | 2,216.048 | 2,469.381 | 2,451.476 | 2,324.943 | 2,182.601 | 1,731.488 | 1,147.756 | 1,204.532 | 1,121.569 | 1,103.455 | 942.966 | 938.852 | 880.533 | 888.38 | 882.814 | 900.163 | 755.864 | 716.977 | 693.77 | 684.071 | 667.468 | 656.969 | 656.429 | 691.543 | 687.488 | 733.355 | 774.823 | 818.261 | 752.106 | 634.116 | 599.919 | 592.929 | 583.906 | 581.77 | 584.316 | 583.286 | 586.985 | 569.318 | 573.083 | 561.074 | 558.968 | 583.634 | 586.481 | 587.261 | 570.322 | 553.634 | 561.849 | 559.567 | 560.918 | 575.983 | 576.8 | 577.707 | 576.752 |
Totaal eigen vermogen
| 2,269.763 | 2,179.679 | 1,957.407 | 1,976.036 | 2,250.942 | 2,197.142 | 2,037.981 | 2,051.176 | 2,274.107 | 2,216.048 | 2,469.381 | 2,451.476 | 2,324.943 | 2,182.601 | 1,731.488 | 1,147.756 | 1,204.532 | 1,121.569 | 1,103.455 | 942.966 | 938.852 | 880.533 | 888.38 | 882.814 | 900.163 | 755.864 | 716.977 | 693.77 | 684.071 | 667.468 | 656.969 | 656.429 | 691.543 | 687.488 | 733.355 | 774.823 | 818.261 | 752.106 | 634.116 | 599.919 | 592.929 | 583.906 | 581.77 | 584.316 | 583.286 | 586.985 | 569.318 | 573.083 | 561.074 | 558.968 | 597.713 | 594.352 | 595.134 | 576.923 | 560.047 | 568.414 | 565.764 | 567.19 | 582.31 | 583.107 | 583.987 | 576.752 |
Totaal passiva en aandeelhoudersvermogen
| 3,855.177 | 3,605.082 | 3,341.289 | 3,282.201 | 3,462.664 | 3,508.075 | 3,332.824 | 3,368.958 | 3,481.818 | 3,345.263 | 3,493.235 | 3,629.165 | 3,569.024 | 3,428.318 | 2,859.944 | 2,175.976 | 2,141.679 | 2,044.368 | 1,933.623 | 1,515.091 | 1,473.756 | 1,357.614 | 1,311.018 | 1,291.249 | 1,302.468 | 1,179.599 | 975.079 | 920.309 | 885.41 | 883.293 | 848.551 | 820.751 | 852.819 | 855.002 | 896.654 | 913.039 | 1,002.152 | 1,017.84 | 867.511 | 807.652 | 790.38 | 828.382 | 809.969 | 793.944 | 759.215 | 770.83 | 730.72 | 729.161 | 729.372 | 735.762 | 748.484 | 735.273 | 763.293 | 751.271 | 745.782 | 727.319 | 733.657 | 733.797 | 727.698 | 681.304 | 669.251 | 678.996 |