Alper Consultoria e Corretora de Seguros S.A.
B3:APER3.SA
46.75 (BRL) • At close September 3, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) BRL.
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 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7.403 | 0.595 | 1.035 | 2.556 | 1.057 | 0.294 | 2.776 | 7.158 | 6.952 | 3.83 | 6.607 | 4.668 | 4.824 | 26.133 | 3.178 | 3.579 | 0.606 | 3.125 | 4.33 | 2.233 | 3.565 | 3.774 | 5.317 | 6.406 | 3.181 | 5.725 | 8.916 | 5.672 | 5.616 | 1.188 | 23.534 | 36.889 | 6.578 | 5.326 | 10.043 | 12.901 | 21.261 | 28.975 | 23.559 | 23.621 | 35.946 | 30.225 | 21.949 | 7.153 | 6.453 | 4.273 | 3.317 | 3.813 | 6.888 | 34.826 | 9.606 | 327.712 | 9.021 | 3.022 |
Kortetermijnbeleggingen
| 116.959 | 97.592 | 32.149 | 51.231 | 76.077 | 102.896 | 113.238 | 124.797 | 154.924 | 75.548 | 74.392 | 94.643 | 110.581 | 101.105 | 40.819 | 48.668 | 75.297 | 76.109 | 75.15 | 9.921 | 31.899 | 31.103 | 29.609 | 34.557 | 36.538 | 36.785 | 29.953 | 38.815 | 42.673 | 48.498 | 29.125 | 12.247 | 50.933 | 56.957 | 30.635 | 27.2 | 15.056 | 14.292 | 38.903 | 57.214 | 54.131 | 109.031 | 119.574 | 154.65 | 165.455 | 283.335 | 257.31 | 260.438 | 245.583 | 314.305 | 329.863 | 0 | 308.828 | 333.303 |
Liquide middelen en kortetermijnbeleggingen
| 124.362 | 98.187 | 33.184 | 53.787 | 77.134 | 103.19 | 116.014 | 131.955 | 161.876 | 79.378 | 80.999 | 99.311 | 115.405 | 127.238 | 43.997 | 52.247 | 75.903 | 79.234 | 79.48 | 12.154 | 35.464 | 34.877 | 34.926 | 40.963 | 39.719 | 42.51 | 38.869 | 44.487 | 48.289 | 49.686 | 52.659 | 49.136 | 57.511 | 62.283 | 40.678 | 40.101 | 36.317 | 43.267 | 62.462 | 80.835 | 90.077 | 139.256 | 141.523 | 161.803 | 171.908 | 287.608 | 260.627 | 264.251 | 252.471 | 349.131 | 339.469 | 327.712 | 317.849 | 336.325 |
Nettovorderingen
| 112.249 | 85.241 | 92.287 | 87.685 | 73.562 | 58.357 | 61.899 | 63.059 | 42.571 | 39.092 | 31.707 | 24.069 | 18.659 | 18.005 | 15.751 | 17.11 | 15.798 | 13.842 | 13.099 | 9.815 | 10.201 | 9.726 | 7.696 | 7.336 | 6.89 | 6.26 | 7.242 | 5.117 | 6.849 | 8.557 | 10.004 | 9.522 | 18.422 | 19.471 | 26.871 | 36.019 | 37.035 | 38.484 | 44.495 | 55.979 | 64.631 | 71.729 | 83.276 | 84.953 | 71.262 | 72.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 10.848 | 33.282 | 24.172 | 26.331 | 17.619 | 20.796 | 18.613 | 28.958 | 24.519 | 23.431 | 22.67 | 22.035 | 10.993 | 11.479 | 11.552 | 9.197 | 10.252 | 10.353 | 9.244 | 8.653 | 9.353 | 13.801 | 11.933 | 10.251 | 11.877 | 15.692 | 17.71 | 27.675 | 30.777 | 20.883 | 21.285 | 30.4 | 24.434 | 24.324 | 22.731 | 22.315 | 22.326 | 19.721 | 19.111 | 28.659 | 22.995 | 30.348 | 39.761 | 42.962 | 16.608 | 22.98 | 102.889 | 78.313 | 58.947 | 50.183 | 45.425 | 48.949 | 31.362 | 26.402 |
Totaal vlottende activa
| 247.459 | 216.71 | 149.643 | 167.803 | 168.315 | 182.343 | 196.526 | 223.972 | 228.966 | 141.901 | 135.376 | 145.415 | 145.057 | 156.722 | 71.3 | 78.554 | 101.953 | 103.429 | 101.823 | 30.622 | 55.018 | 58.404 | 54.555 | 58.55 | 58.486 | 64.462 | 63.821 | 77.279 | 85.915 | 79.126 | 83.948 | 89.058 | 100.367 | 106.078 | 90.28 | 98.435 | 95.678 | 101.472 | 126.068 | 165.473 | 177.703 | 241.333 | 264.56 | 289.718 | 259.778 | 383.447 | 363.516 | 342.564 | 311.418 | 399.314 | 384.894 | 376.661 | 349.211 | 362.727 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 19.45 | 20.729 | 20.336 | 15.937 | 16.969 | 18.024 | 18.867 | 17.232 | 14.797 | 15.693 | 16.53 | 15.401 | 13.795 | 5.91 | 6.774 | 7.645 | 8.477 | 7.842 | 6.354 | 7.027 | 8.662 | 9.451 | 3.875 | 3.52 | 3.762 | 6.36 | 6.346 | 6.627 | 7.073 | 7.328 | 8.008 | 8.356 | 8.662 | 7.542 | 5.182 | 8.687 | 9.053 | 8.889 | 9.459 | 8.776 | 7.787 | 6.236 | 5.419 | 4.934 | 4.752 | 4.415 | 4.477 | 4.408 | 4.547 | 3.152 | 2.817 | 2.574 | 2.279 | 1.547 |
Goodwill
| 479.383 | 476.191 | 464.321 | 477.623 | 410.365 | 410.365 | 410.365 | 396.709 | 317.261 | 286.233 | 286.233 | 251.736 | 237.632 | 0 | 179.618 | 178.67 | 133.773 | 133.773 | 133.773 | 105.686 | 60.32 | 60.539 | 60.539 | 189.696 | 189.695 | 189.696 | 192.702 | 218.702 | 234.758 | 234.513 | 234.513 | 286.036 | 326.589 | 326.587 | 326.587 | 410.385 | 425.173 | 446.472 | 487.013 | 498.627 | 499.015 | 483.76 | 471.601 | 357.482 | 357.623 | 350.279 | 373.674 | 244.266 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 138.176 | 130.964 | 126.958 | 120.664 | 102.749 | 105.626 | 109.382 | 126.41 | 102.209 | 84.037 | 85.862 | 68.408 | 60.619 | 278.454 | 36.328 | 25.378 | 11.716 | 12.455 | 13.559 | 14.592 | 15.347 | 14.913 | 14.078 | 28.625 | 30.352 | 33.03 | 32.932 | 37.441 | 39.187 | 39.767 | 41.762 | 43.701 | 52.736 | 54.43 | 56.356 | 62.431 | 65.703 | 73.326 | 80.866 | 85.63 | 88.084 | 86.605 | 84.561 | 75.439 | 77.07 | 72.984 | 70.48 | 49.071 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 617.559 | 607.155 | 591.279 | 598.287 | 513.114 | 515.991 | 519.747 | 523.119 | 419.47 | 370.27 | 372.095 | 320.144 | 298.251 | 278.454 | 215.946 | 204.048 | 145.489 | 146.228 | 147.332 | 120.278 | 75.667 | 75.452 | 74.617 | 218.321 | 220.047 | 222.726 | 225.634 | 256.143 | 273.945 | 274.28 | 276.275 | 329.737 | 379.325 | 381.017 | 382.943 | 472.816 | 490.876 | 519.798 | 567.879 | 584.257 | 587.099 | 570.365 | 556.162 | 432.921 | 434.693 | 423.263 | 444.154 | 293.337 | 294.41 | 256.155 | 189.991 | 132.027 | 97.406 | 9.566 |
Langetermijnbeleggingen
| 13.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 26.485 | 26.502 | 34.635 | 16.487 | 19.015 | 22.251 | 17.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.981 | 0 | 0 |
Overige niet-vlottende activa
| 14.548 | 29.252 | 26.136 | 21.556 | 18.848 | 17.035 | 17.865 | 8.099 | 7.059 | 6.561 | 7.373 | 8.839 | 9.051 | 6.008 | 5.928 | 4.302 | 4.84 | 5.611 | 5.616 | 5.812 | 5.583 | 5.117 | 4.56 | 4.61 | 4.004 | 3.725 | 4.208 | 4.247 | 5.272 | 16.793 | 17.772 | 12.651 | 9.748 | 9.225 | 7.725 | 10.799 | 14.517 | 20.693 | 21.802 | 27.226 | 31.435 | 18.85 | 23.811 | 25.551 | 48.405 | 40.733 | 0.747 | 0.468 | 47.085 | 34.296 | 26.498 | 20.165 | 15.386 | 4.609 |
Totaal niet-vlottende activa
| 691.927 | 683.638 | 672.386 | 652.267 | 567.946 | 573.301 | 573.937 | 548.45 | 441.326 | 392.524 | 395.998 | 344.384 | 321.097 | 290.372 | 228.648 | 215.995 | 158.806 | 159.681 | 159.302 | 133.117 | 89.912 | 90.02 | 83.052 | 226.451 | 227.813 | 232.811 | 236.188 | 267.017 | 286.29 | 298.401 | 302.055 | 350.744 | 397.735 | 397.784 | 395.85 | 492.302 | 514.446 | 549.38 | 599.14 | 620.259 | 626.321 | 595.451 | 585.392 | 463.406 | 487.85 | 468.411 | 449.378 | 298.213 | 346.042 | 293.603 | 219.306 | 160.747 | 115.071 | 15.722 |
Totaal activa
| 939.386 | 900.348 | 822.029 | 820.07 | 736.261 | 755.644 | 770.463 | 772.422 | 670.292 | 534.425 | 531.374 | 489.799 | 466.154 | 447.094 | 299.948 | 294.549 | 260.759 | 263.11 | 261.125 | 163.739 | 144.93 | 148.424 | 137.607 | 285.001 | 286.299 | 297.273 | 300.009 | 344.296 | 372.205 | 377.527 | 386.003 | 439.802 | 498.102 | 503.862 | 486.13 | 590.737 | 610.124 | 650.852 | 725.208 | 785.732 | 804.024 | 836.784 | 849.952 | 753.124 | 747.628 | 851.858 | 850.875 | 690.153 | 657.46 | 692.917 | 604.2 | 537.408 | 464.282 | 378.449 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 22.49 | 16.821 | 14.964 | 12.24 | 11.111 | 12.87 | 12.438 | 15.982 | 10.261 | 8.365 | 7.159 | 7.418 | 6.772 | 6.689 | 7.061 | 5.787 | 5.832 | 7.842 | 7.435 | 6.256 | 7.817 | 7.344 | 8.232 | 6.938 | 6.86 | 3.742 | 4.074 | 3.539 | 4.401 | 2.195 | 2.597 | 1.967 | 2.371 | 2.112 | 2.348 | 3.777 | 5.779 | 5.501 | 1.887 | 1.541 | 1.175 | 1.003 | 1.006 | 0.771 | 0.862 | 0.927 | 0.764 | 0.828 | 40.213 | 3.29 | 0.683 | 0.834 | 0.734 | 1.204 |
Kortlopende schulden
| 69.155 | 38.571 | 18.114 | 13.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.062 | 0.056 | 0.065 | 0.052 | 0.058 | 0.052 | 0.065 | 0.168 | 0.237 | 0.301 | 0.486 | 0 | 0 | 0.043 | 0.06 | 0.179 | 0.083 | 0.232 | 0.878 |
Belastingschulden
| 0.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.42 | 17.277 | 21.03 | 19.501 | 12.341 | 7.447 |
Uitgestelde opbrengsten
| 0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.5 | 53.305 | 46.625 | 41.903 | 15.232 | 9.811 |
Overige kortlopende verplichtingen
| 147.141 | 159.818 | 170.098 | 160.079 | 138.854 | 135.845 | 137.339 | 123.728 | 98.935 | 97.776 | 79.717 | 68.39 | 61.678 | 41.129 | 36.629 | 36.519 | 32.937 | 31.818 | 32.14 | 23.789 | 15.808 | 18.505 | 15.904 | 13.991 | 13.993 | 19.214 | 16.376 | 21.231 | 25.038 | 27.076 | 28.74 | 28.593 | 40.1 | 43.892 | 75.775 | 69.254 | 63.501 | 90.896 | 110.096 | 124.958 | 124.6 | 102.48 | 132.7 | 118.61 | 89.167 | 124.154 | 126.818 | 121.513 | 2.146 | 25.941 | 28.864 | 3.761 | 19.479 | 5.059 |
Totaal kortlopende verplichtingen
| 239.19 | 215.21 | 203.176 | 185.628 | 149.965 | 148.715 | 149.777 | 139.71 | 109.196 | 106.141 | 86.876 | 75.808 | 68.45 | 47.818 | 43.69 | 42.306 | 38.769 | 39.66 | 39.575 | 30.045 | 23.625 | 25.849 | 24.136 | 20.929 | 20.853 | 22.956 | 20.45 | 24.77 | 29.439 | 29.271 | 31.337 | 30.561 | 42.472 | 46.005 | 78.124 | 73.093 | 69.336 | 96.462 | 112.035 | 126.557 | 125.827 | 103.548 | 133.874 | 119.618 | 90.33 | 125.567 | 127.582 | 122.341 | 75.902 | 82.596 | 76.351 | 46.581 | 35.677 | 16.952 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 124.697 | 100.135 | 42.952 | 44.193 | 8.067 | 9.298 | 10.388 | 9.7 | 9.34 | 10.619 | 10.872 | 10.258 | 8.96 | 1.095 | 1.573 | 2.211 | 3.641 | 1.334 | 1.334 | 3.113 | 3.764 | 3.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.011 | 0.013 | 0.015 | 0.017 | 0.018 | 0.023 | 0.026 | 0 |
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 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen 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 | 9.491 | 13.299 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 103.544 | 115.036 | 107.017 | 112.376 | 103.215 | 129.598 | 137.654 | 154.984 | 119.857 | 118.586 | 136.9 | 109.751 | 96.588 | 109.377 | 76.854 | 70.96 | 42.558 | 46.053 | 44.214 | 33.518 | 19.939 | 20.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.526 | -0.011 | -0.013 | 120.638 | 120.316 | 80.939 | 47.67 | 29.936 | 4.905 |
Totaal niet-vlottende verplichtingen
| 228.241 | 215.171 | 149.969 | 156.569 | 111.282 | 138.896 | 148.042 | 164.684 | 129.197 | 129.205 | 147.772 | 120.009 | 105.548 | 110.472 | 78.427 | 73.171 | 46.199 | 47.387 | 45.548 | 36.631 | 23.703 | 24.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.546 | 0.011 | 0.013 | 130.144 | 133.632 | 80.957 | 47.693 | 29.962 | 4.905 |
Totaal passiva
| 467.431 | 430.381 | 353.145 | 342.197 | 261.247 | 287.611 | 297.819 | 304.394 | 238.393 | 235.346 | 234.648 | 195.817 | 173.998 | 158.29 | 122.117 | 115.477 | 84.968 | 87.047 | 85.123 | 66.676 | 47.328 | 50.424 | 24.136 | 20.929 | 20.853 | 22.956 | 20.45 | 24.77 | 29.439 | 29.271 | 31.337 | 30.561 | 42.472 | 46.005 | 78.124 | 73.093 | 69.336 | 96.462 | 112.035 | 126.557 | 125.827 | 103.548 | 133.874 | 119.618 | 90.33 | 311.113 | 344.608 | 205.749 | 206.046 | 216.228 | 157.308 | 94.274 | 65.639 | 21.857 |
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 |
Gewone aandelen
| 402.163 | 402.163 | 379.427 | 379.427 | 379.427 | 379.427 | 379.427 | 379.427 | 264.346 | 264.346 | 264.346 | 264.346 | 264.346 | 179.848 | 179.848 | 179.848 | 179.848 | 179.848 | 179.848 | 129.97 | 129.97 | 348.407 | 348.407 | 348.407 | 348.407 | 348.407 | 348.407 | 348.406 | 348.386 | 348.386 | 348.386 | 348.387 | 348.386 | 348.386 | 318.386 | 318.386 | 318.386 | 318.386 | 318.384 | 318.381 | 318.381 | 318.378 | 318.376 | 318.342 | 318.55 | 318.548 | 318.304 | 363.686 | 363.686 | 356.784 | 349.313 | 340.307 | 332.802 | 318.864 |
Ingehouden winsten
| -1.81 | -3.771 | 18.383 | 29.987 | 27.213 | 20.787 | 24.927 | 21.317 | 7.069 | 5.627 | 4.599 | 2.773 | 2.197 | 1.954 | 1.213 | 2.888 | 0.365 | 1.822 | 1.907 | 3.38 | 4.475 | -404.066 | -408.698 | -267.547 | -266.671 | -249.034 | -244.978 | -196.755 | -174.308 | -167.863 | -162.589 | -110.759 | -68.017 | -63.428 | -66.46 | 6.867 | 11.825 | 12.853 | 43.083 | 72.647 | 60.306 | 85.101 | 76.901 | 82.226 | 67.398 | 137.192 | 110.464 | 103.185 | 47.987 | 21.679 | 91.659 | 81.56 | 45.398 | 20.498 |
Overige gereserveerde algehele resultaten
| 71.849 | 71.849 | 71.261 | 69.072 | 68.974 | 68.942 | 68.065 | 67.279 | 163.583 | 28.691 | 32.529 | 31.716 | 34.572 | 135.868 | 25.697 | 25.374 | 27.478 | 32.722 | 32.385 | 1.874 | 1.318 | 46.574 | 46.329 | 46.329 | 46.329 | 47.542 | 47.542 | 48.935 | 48.935 | 48.935 | 48.935 | 48.935 | 48.935 | 48.935 | 28.935 | 28.935 | 28.935 | 28.935 | 25.346 | 28.935 | 28.966 | 28.575 | 28.556 | 102.167 | 96.795 | 82.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | -0.638 | -0.677 | -1.258 | 0 | 0 | 0 | 0 | -5.184 | -5.184 | -9.204 | -29.031 | -29.031 | -29.031 | -31.903 | -38.332 | -38.141 | -38.141 | -38.141 | 107.105 | 107.105 | 107.105 | 107.105 | 107.105 | 106.958 | 106.958 | 106.961 | 106.961 | 106.754 | 106.754 | 105.171 | 104.079 | 103.725 | 103.725 | 101.793 | 99.753 | 81.984 | 80.207 | 87.906 | 83.942 | 79.357 | -6.307 | -0.005 | -0.005 | -428.768 | -466.871 | 38.827 | 97.235 | 5.164 | 20.479 | 19.057 | 17.227 |
Totaal eigen vermogen van aandeelhouders
| 472.202 | 470.241 | 469.071 | 477.848 | 474.937 | 467.898 | 472.419 | 468.023 | 434.998 | 298.664 | 296.29 | 293.651 | 291.911 | 288.639 | 177.727 | 179.079 | 175.788 | 176.06 | 175.999 | 97.083 | 97.622 | 98.02 | 93.143 | 234.294 | 235.17 | 254.02 | 257.929 | 307.544 | 329.974 | 336.419 | 341.486 | 393.317 | 434.475 | 437.972 | 384.586 | 457.913 | 460.939 | 459.927 | 468.797 | 500.17 | 495.559 | 515.996 | 503.19 | 496.428 | 482.738 | 538.428 | 428.768 | 466.871 | 450.5 | 475.698 | 446.136 | 442.346 | 397.257 | 356.589 |
Totaal eigen vermogen
| 471.955 | 469.967 | 468.884 | 477.873 | 475.014 | 468.033 | 472.644 | 468.028 | 431.899 | 299.079 | 296.726 | 293.982 | 292.156 | 288.804 | 177.831 | 179.072 | 175.791 | 176.063 | 176.002 | 97.063 | 97.602 | 98 | 93.085 | 234.295 | 235.179 | 252.811 | 257.087 | 307.518 | 330.38 | 337.018 | 342.452 | 394.234 | 437.173 | 441.043 | 387.715 | 461.881 | 464.367 | 463.334 | 472.433 | 502.298 | 498.121 | 520.136 | 508.142 | 498.718 | 483.919 | 540.745 | 428.768 | 466.871 | 451.414 | 476.689 | 446.892 | 443.134 | 398.643 | 356.592 |
Totaal passiva en aandeelhoudersvermogen
| 939.386 | 900.348 | 822.029 | 820.07 | 736.261 | 755.644 | 770.463 | 772.422 | 670.292 | 534.425 | 531.374 | 489.799 | 466.154 | 447.094 | 299.948 | 294.549 | 260.759 | 263.11 | 261.125 | 163.739 | 144.93 | 148.424 | 117.221 | 255.224 | 256.032 | 275.767 | 277.537 | 332.288 | 359.819 | 366.289 | 373.789 | 424.795 | 479.645 | 487.048 | 465.839 | 534.974 | 533.703 | 559.796 | 584.468 | 628.855 | 623.948 | 623.684 | 642.016 | 618.336 | 574.249 | 851.858 | 0 | 0 | 657.46 | 692.917 | 604.2 | 537.408 | 464.282 | 378.449 |