CCR S.A.
B3:CCRO3.SA
11.88 (BRL) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) BRL.
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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6,796.739 | 4,464.857 | 5,896.721 | 4,548.717 | 6,975.609 | 9,154.244 | 4,592.882 | 5,229.073 | 6,302.675 | 3,861.432 | 4,031.727 | 4,593.6 | 6,572.828 | 3,719.157 | 3,597.692 | 3,548.987 | 2,817.899 | 1,071.723 | 1,231.899 | 1,263.212 | 1,342.322 | 753.933 | 1,454.322 | 1,267.097 | 1,813.142 | 1,466.695 | 2,277.503 | 2,835.226 | 3,620.227 | 3,395.881 | 5,285.888 | 2,821.22 | 2,708.507 | 1,630.615 | 2,606.191 | 2,296.42 | 2,756.174 | 2,519.545 | 2,305.977 | 1,588.647 | 1,922.954 | 1,690.127 | 1,783.414 | 1,265.675 | 1,345.768 | 866.569 | 798.614 | 872.491 | 1,472.105 | 1,432.511 | 1,017.439 | 763.331 | 785.132 | 1,281.01 | 1,357.823 | 1,178.669 | 1,201.436 | 1,925.296 | 1,994.493 | 63.373 |
Kortetermijnbeleggingen
| 1,846.528 | 1,693.162 | 2,056.893 | 2,455.438 | 561.022 | 992.126 | 2,645.964 | 2,894.314 | 2,357.189 | 2,520.346 | 2,418.107 | 1,087.018 | 1,684.96 | 2,585.406 | 2,552.331 | 2,632.188 | 4,128.6 | 5,226.252 | 3,826.558 | 3,710.393 | 2,359.795 | 2,323.351 | 2,148.469 | 1,746.232 | 2,890.914 | 1,810.343 | 2,851.292 | 1,979.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.901 | 0 | 2,057.772 |
Liquide middelen en kortetermijnbeleggingen
| 8,643.267 | 6,158.019 | 7,953.614 | 7,004.155 | 7,536.631 | 10,146.37 | 7,238.846 | 8,123.387 | 8,659.864 | 6,381.778 | 6,449.834 | 5,680.618 | 8,257.788 | 6,304.563 | 6,150.023 | 6,181.175 | 6,946.499 | 6,297.975 | 5,058.457 | 4,973.605 | 3,702.117 | 3,077.284 | 3,602.791 | 3,013.329 | 4,704.056 | 3,277.038 | 5,128.795 | 4,814.833 | 3,620.227 | 3,395.881 | 5,285.888 | 2,821.22 | 2,708.507 | 1,630.615 | 2,606.191 | 2,296.42 | 2,756.174 | 2,519.545 | 2,305.977 | 1,588.647 | 1,922.954 | 1,690.127 | 1,783.414 | 1,265.675 | 1,345.768 | 866.569 | 798.614 | 872.491 | 1,508.63 | 1,432.511 | 1,017.439 | 763.331 | 785.132 | 1,281.01 | 1,357.823 | 1,178.669 | 1,201.436 | 1,977.197 | 1,994.493 | 2,121.145 |
Nettovorderingen
| 3,117.635 | 2,774.918 | 3,008.53 | 2,387.789 | 2,369.347 | 2,219.279 | 2,367.182 | 3,159.577 | 3,361.516 | 3,612.454 | 2,110.889 | 1,396.635 | 1,432.519 | 1,237.106 | 1,389.286 | 1,213.772 | 1,113.186 | 1,060.124 | 1,469.905 | 1,363.908 | 1,411.689 | 884.741 | 917.932 | 896.965 | 828.519 | 847.209 | 913.359 | 904.611 | 840.119 | 785.813 | 809.581 | 873.636 | 1,054.359 | 986.97 | 1,004.063 | 909.174 | 814.165 | 589.998 | 621.704 | 644.199 | 560.323 | 425.94 | 382.687 | 336.574 | 339.395 | 317.73 | 303.422 | 296.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 504.115 | 390.048 | 365.276 | 416.519 | 320.545 | 0 | 0 | 246.925 | 0 | 0 | 0 | 0 | 0 | 153.649 | 0 | 0 | 96.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 306.874 | 958.557 | 1,062.56 | 1,186.5 | 1,089.693 | 1,430.526 | 1,308.573 | 1,091.28 | 812.046 | 811.487 | 690.174 | 832.203 | 831.16 | 1,138.371 | 2,087.046 | 733.133 | 1,711.671 | 354.516 | 356.231 | 794.413 | 361.593 | 830.225 | 802.2 | 830.428 | 1,104.698 | 742.588 | 692.318 | 962.068 | 800.486 | 739.006 | 548.755 | 893.911 | 535.207 | 567.848 | 1,630.714 | 499.029 | 468.891 | 362.453 | 456.561 | 298.2 | 280.616 | 229.781 | 293.971 | 222.666 | 236.234 | 582.455 | 539.102 | 521.354 | 669.46 | 637.402 | 622.472 | 478.579 | 601.205 | 557.508 | 458.611 | 542.872 | 879.115 | 660.301 | 507.066 | 390.076 |
Totaal vlottende activa
| 12,571.891 | 10,281.542 | 12,389.98 | 10,994.963 | 11,316.216 | 13,796.175 | 10,914.601 | 12,621.169 | 12,833.426 | 10,805.719 | 9,250.897 | 7,909.456 | 10,890.741 | 8,680.04 | 8,237.069 | 8,128.08 | 8,754.236 | 8,086.04 | 7,267.77 | 7,131.926 | 5,475.399 | 4,792.25 | 5,322.923 | 4,740.722 | 6,315.917 | 4,866.835 | 6,734.472 | 6,424.592 | 5,260.832 | 4,920.7 | 6,644.224 | 4,244.386 | 4,298.073 | 3,185.433 | 4,236.905 | 3,704.623 | 4,039.23 | 3,471.996 | 3,384.242 | 2,531.046 | 2,763.893 | 2,345.848 | 2,460.072 | 1,824.915 | 1,921.397 | 1,449.024 | 1,337.716 | 1,603.684 | 2,178.09 | 2,069.913 | 1,639.911 | 1,380.739 | 1,386.337 | 1,838.518 | 1,816.434 | 1,721.541 | 2,080.551 | 2,637.498 | 2,501.559 | 2,535.619 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,025.629 | 949.55 | 903.262 | 868.621 | 788.013 | 732.33 | 710.86 | 1,038.459 | 1,041.033 | 1,116.619 | 1,093.402 | 1,136.67 | 1,119.7 | 1,097.437 | 1,148.459 | 1,171.478 | 1,209.867 | 1,221.35 | 1,228.243 | 1,169.147 | 1,220.1 | 1,223.156 | 1,262.939 | 1,083.039 | 1,066.286 | 1,066.285 | 1,063.37 | 1,078.47 | 1,066.75 | 1,092.391 | 1,083.393 | 1,108.408 | 1,083.197 | 1,112.78 | 1,139.368 | 774.587 | 718.317 | 673.196 | 661.012 | 649.18 | 611.418 | 579.693 | 559.788 | 550.95 | 527.105 | 472.719 | 478.107 | 560.906 | 527.406 | 474.664 | 448.036 | 431.073 | 416.048 | 403.981 | 392.125 | 393.122 | 4,371.598 | 4,154.654 | 3,927.984 | 3,754.529 |
Goodwill
| 948.338 | 988.503 | 0 | 0 | 1,076.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33,567.522 | 33,171.696 | 32,034.163 | 31,221.289 | 28,956.972 | 29,373.288 | 28,412.977 | 27,552.748 | 26,694.162 | 26,488.217 | 26,339.381 | 21,347.825 | 18,056.761 | 17,381.48 | 16,146.883 | 16,306.042 | 17,184.201 | 17,529.509 | 17,724.713 | 17,507.639 | 17,298.406 | 17,244.907 | 17,357.071 | 17,596.105 | 16,699.53 | 16,597.002 | 15,787.61 | 15,566.428 | 14,556.294 | 14,859.331 | 12,796.867 | 12,324.365 | 11,595.794 | 11,277.491 | 10,772.231 | 11,353.202 | 10,780.83 | 10,410.977 | 9,940.678 | 9,707.106 | 9,324.29 | 7,932.16 | 7,629.095 | 7,557.635 | 7,374.018 | 7,222.887 | 6,987.547 | 8,782.066 | 0 | 8,173.373 | 0 | 7,454.336 | 9,886.892 | 9,829.665 | 7,455.966 | 7,380.772 | 499.03 | 504.494 | 516.126 | 528.281 |
Goodwill en immateriële activa
| 34,515.86 | 33,171.696 | 32,034.163 | 31,221.289 | 30,033.331 | 29,373.288 | 28,412.977 | 27,552.748 | 26,694.162 | 26,488.217 | 26,339.381 | 21,347.825 | 18,056.761 | 17,381.48 | 16,146.883 | 16,306.042 | 17,184.201 | 17,529.509 | 17,724.713 | 17,507.639 | 17,298.406 | 17,244.907 | 17,357.071 | 17,596.105 | 16,699.53 | 16,597.002 | 15,787.61 | 15,566.428 | 14,556.294 | 14,859.331 | 12,796.867 | 12,324.365 | 11,595.794 | 11,277.491 | 10,772.231 | 11,353.202 | 10,780.83 | 10,410.977 | 9,940.678 | 9,707.106 | 9,324.29 | 7,932.16 | 7,629.095 | 7,557.635 | 7,374.018 | 7,222.887 | 6,987.547 | 8,782.066 | 8,584.744 | 8,173.373 | 7,435.713 | 7,454.336 | 9,886.892 | 9,829.665 | 7,455.966 | 7,380.772 | 499.03 | 504.494 | 516.126 | 528.281 |
Langetermijnbeleggingen
| 7,405.802 | 879.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,351.544 | 1,347.267 | 1,300.769 | 1,225.877 | 1,143.737 | 1,065.494 | 1,003.052 | 964.663 | 1,083.382 | 984.756 | 966.14 | 928.206 | 866.027 | 937.184 | 911.566 | 908.804 | 879.152 | 871.919 | 857.713 | 835.204 | 833.346 | 816.764 | 794.772 | 783.181 | 832.086 | 825.462 | 827.065 | 827.366 | 832.606 | 818.936 | 798.263 | 732.161 | 676.264 | 691.655 | 599.75 | 496.278 | 439.476 | 434.739 | 366.279 | 320.744 | 620.829 | 594.297 | 539.46 | 498.381 | 479.122 | 451.804 | 436.928 | 440.149 | 401.469 | 354.089 | 916.77 | 878.214 | 824.35 | 768.622 | 723.4 | 671.612 | 53.002 | 53.738 | 39.564 | 0 |
Overige niet-vlottende activa
| 2,206.379 | 8,776.451 | 9,782.109 | 10,332.382 | 9,630.875 | 9,723.134 | 9,742.992 | 8,370.261 | 8,587.128 | 8,491.524 | 9,521.153 | 10,034.287 | 8,483.37 | 8,228.569 | 8,055.01 | 6,934.216 | 7,294.901 | 7,217.508 | 6,797.072 | 6,618.171 | 6,500.592 | 6,505.948 | 6,520.046 | 6,612.951 | 6,996.685 | 6,961.291 | 6,810.526 | 6,715.352 | 7,161.974 | 6,593.778 | 6,318.519 | 6,146.527 | 6,200.166 | 5,954.94 | 5,962.063 | 5,354.804 | 5,019.479 | 4,517.743 | 4,329.084 | 4,015.1 | 3,916.477 | 3,808.875 | 3,711.262 | 3,601.129 | 3,705.476 | 3,697.85 | 3,759.83 | 2,919.021 | 2,920.813 | 2,815.742 | 2,731.012 | 2,707.004 | 155.137 | 147.824 | 2,638.987 | 2,600.484 | 2,714.537 | 2,647.866 | 2,492.343 | 2,266.4 |
Totaal niet-vlottende activa
| 46,505.214 | 45,124.064 | 44,020.303 | 43,648.169 | 41,595.956 | 40,894.246 | 39,869.881 | 37,926.131 | 37,405.705 | 37,081.116 | 37,920.076 | 33,446.988 | 28,525.858 | 27,644.67 | 26,261.918 | 25,320.54 | 26,568.121 | 26,840.286 | 26,607.741 | 26,130.161 | 25,852.444 | 25,790.775 | 25,934.828 | 26,075.276 | 25,594.587 | 25,450.04 | 24,488.571 | 24,187.616 | 23,617.624 | 23,364.436 | 20,997.042 | 20,311.461 | 19,555.421 | 19,036.866 | 18,473.412 | 17,978.871 | 16,958.102 | 16,036.655 | 15,297.053 | 14,692.13 | 14,473.014 | 12,915.025 | 12,439.605 | 12,208.095 | 12,085.721 | 11,845.26 | 11,662.412 | 12,702.142 | 12,434.432 | 11,817.868 | 11,531.531 | 11,470.627 | 11,282.427 | 11,150.092 | 11,210.478 | 11,045.99 | 7,638.167 | 7,360.752 | 6,976.017 | 6,549.21 |
Totaal activa
| 59,077.105 | 55,405.606 | 56,410.283 | 54,643.132 | 52,912.172 | 54,690.421 | 50,784.482 | 50,547.3 | 50,239.131 | 47,886.835 | 47,170.973 | 41,356.444 | 39,416.599 | 36,324.71 | 34,498.987 | 33,448.62 | 35,322.357 | 34,926.326 | 33,875.511 | 33,262.087 | 31,327.843 | 30,583.025 | 31,257.751 | 30,815.998 | 31,910.504 | 30,316.875 | 31,223.043 | 30,612.208 | 28,878.456 | 28,285.136 | 27,641.266 | 24,555.847 | 23,853.494 | 22,222.299 | 22,710.317 | 21,683.494 | 20,997.332 | 19,508.651 | 18,681.295 | 17,223.176 | 17,236.907 | 15,260.873 | 14,899.677 | 14,033.01 | 14,007.118 | 13,294.284 | 13,000.128 | 14,305.826 | 14,612.522 | 13,887.781 | 13,171.442 | 12,851.366 | 12,668.764 | 12,988.61 | 13,026.912 | 12,767.531 | 9,718.718 | 9,998.25 | 9,477.576 | 9,084.829 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 937.847 | 787.096 | 764.124 | 1,293.874 | 654.662 | 583.298 | 543.163 | 792.268 | 501.711 | 449.213 | 438.186 | 582.922 | 523.155 | 615.589 | 510.699 | 730.801 | 495.833 | 410.214 | 442.279 | 581.3 | 414.838 | 416.116 | 368.751 | 471.331 | 497.751 | 653.832 | 560.475 | 627.883 | 646.377 | 707.258 | 395.283 | 433.296 | 402.099 | 339.105 | 326.964 | 357.039 | 331.396 | 329.958 | 242.174 | 315.69 | 296.68 | 266.682 | 245.604 | 189.941 | 201.352 | 250.236 | 240.821 | 239.41 | 336.402 | 359.54 | 361.558 | 242.034 | 370.9 | 345.261 | 411.44 | 398.019 | 327.632 | 280.685 | 296.527 | 252.782 |
Kortlopende schulden
| 2,227.519 | 3,512.452 | 4,732.058 | 4,430.095 | 7,331.453 | 9,269.041 | 10,291.232 | 7,791.831 | 6,428.156 | 4,507.731 | 2,879.441 | 4,027.943 | 4,544.122 | 4,005.176 | 5,206.723 | 5,413.187 | 5,254.328 | 5,170.514 | 5,543.334 | 4,369.943 | 3,103.654 | 3,198.46 | 2,788.932 | 2,988.089 | 2,354.876 | 2,056.833 | 3,219.744 | 3,514.837 | 3,335.213 | 4,492.921 | 5,290.323 | 5,394.769 | 5,102.361 | 4,828.995 | 6,370.061 | 6,097.929 | 6,706.078 | 5,547.29 | 4,053.597 | 3,436.273 | 3,044.947 | 2,878.806 | 2,795.167 | 2,329.307 | 2,000.491 | 1,862.125 | 2,534.233 | 2,550.605 | 3,308.556 | 3,501.9 | 3,142.998 | 1,906.587 | 1,405.725 | 1,811.121 | 1,892.481 | 1,845.639 | 5.506 | 4.218 | 874.239 | 987.219 |
Belastingschulden
| 0 | 752.323 | 632.248 | 685.407 | 643.63 | 561.551 | 556.442 | 829.235 | 825.191 | 525.519 | 362.446 | 392.113 | 353.893 | 250.46 | 286.531 | 437.507 | 390.925 | 341.209 | 249.349 | 430.215 | 353.172 | 248.669 | 216.746 | 304.658 | 396.651 | 346.145 | 333.677 | 437.235 | 297.295 | 202.263 | 170.91 | 279.499 | 247.501 | 200.448 | 184.809 | 280.246 | 250.061 | 195.078 | 155.445 | 328.028 | 340.945 | 220.45 | 185.145 | 381.115 | 352.343 | 260.45 | 219.428 | 334.504 | 287.541 | 210.183 | 215.812 | 184.739 | 160.105 | 137.53 | 100.742 | 125.338 | 468.847 | 272.142 | 92.43 | 93.507 |
Uitgestelde opbrengsten
| 5.077 | 752.323 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 3,190.122 | 1,693.333 | 2,304.452 | 2,073.044 | 1,395.525 | 1,137.927 | 1,432.214 | 1,353.205 | 995.323 | 869.857 | 1,008.1 | 849.511 | 1,291.237 | 2,246.49 | 1,127.021 | 1,042.714 | 1,783.145 | 1,340.63 | 1,328.358 | 1,137.85 | 1,301.451 | 1,224.751 | 1,267.36 | 1,291.546 | 853.909 | 703.283 | 1,319.316 | 1,332.111 | 1,019.912 | 1,168.565 | 1,214.085 | 1,068.488 | 1,010.487 | 951.464 | 1,431.23 | 732.245 | 692.572 | 570.469 | 536.675 | 434.04 | 1,733.441 | 402.351 | 527.884 | 445.936 | 1,679.337 | 344.799 | 340.248 | 619.172 | 1,521.957 | 388.818 | 366.665 | 578.711 | 340.14 | 391.551 | 624.869 | 672.677 | 1,345.077 | 1,280.13 | 474.783 | 315.321 |
Totaal kortlopende verplichtingen
| 6,360.565 | 6,750.236 | 8,432.882 | 8,482.42 | 10,025.27 | 11,551.817 | 12,823.051 | 10,766.539 | 8,750.381 | 6,352.32 | 4,688.173 | 5,852.489 | 6,712.407 | 7,117.715 | 7,130.974 | 7,624.209 | 7,924.231 | 7,262.567 | 7,563.32 | 6,519.308 | 5,173.115 | 5,087.996 | 4,641.789 | 5,055.624 | 4,103.187 | 3,760.093 | 5,433.212 | 5,912.066 | 5,298.797 | 6,571.007 | 7,070.601 | 7,176.052 | 6,762.448 | 6,320.012 | 8,313.064 | 7,467.459 | 7,980.107 | 6,642.795 | 4,987.891 | 4,514.031 | 5,416.013 | 3,768.289 | 3,753.8 | 3,346.299 | 4,233.523 | 2,717.61 | 3,334.73 | 3,743.691 | 5,454.456 | 4,460.441 | 4,087.033 | 2,912.071 | 2,276.87 | 2,685.463 | 3,029.532 | 3,041.673 | 2,147.062 | 1,837.175 | 1,737.979 | 1,648.829 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 32,198.723 | 28,061.352 | 27,727.476 | 26,489.669 | 23,238.116 | 23,961.267 | 19,074.623 | 21,731.582 | 23,583.92 | 23,909.955 | 25,208.353 | 23,391.897 | 20,330.984 | 17,115.702 | 14,954.672 | 14,974.736 | 16,249.947 | 16,103.549 | 13,924.291 | 15,098.832 | 14,067.498 | 13,781.907 | 14,508.571 | 14,037.662 | 15,360.66 | 14,529.985 | 14,104.829 | 13,390.41 | 11,405.667 | 10,253.231 | 9,655.778 | 10,877.566 | 9,925.058 | 9,913.754 | 8,481.797 | 8,110.161 | 6,245.838 | 6,738.023 | 7,551.697 | 7,079.335 | 6,289.437 | 6,093.026 | 5,926.428 | 5,932.301 | 5,390.478 | 5,410.768 | 4,771.017 | 5,797.646 | 4,600.505 | 4,353.66 | 3,837.942 | 5,110.842 | 5,593.192 | 5,096.822 | 4,889.508 | 4,865.842 | 4,336.234 | 4,465.828 | 4,197.862 | 4,062.896 |
Uitgestelde opbrengsten niet-vlottend
| 49.524 | 52.155 | 52.207 | 56.078 | 57.3 | 57.895 | 60.128 | 39.14 | 15.427 | 0 | 0 | 15.122 | 0 | 0 | 0 | 59.268 | 15.709 | 17.342 | 0 | 148.478 | 0 | 0 | 0 | 45.607 | 0 | 0 | 0 | 44.716 | 44.716 | 1.916 | 0 | 1.916 | 1.916 | 1.916 | 1.916 | 1.916 | 1.986 | 1.916 | 0 | 1.916 | 1.916 | 0 | 0 | 1.916 | 1.916 | 1.916 | 1.916 | 1.916 | 0 | 0 | 83.762 | 1.916 | 20.43 | 21.716 | 21.063 | 0 | 14.082 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,538.929 | 2,572.224 | 2,650.809 | 2,620.688 | 2,480.16 | 2,524.628 | 2,550.956 | 2,505.364 | 2,684.898 | 2,816.515 | 2,780.62 | 918.807 | 908.448 | 870.42 | 867.423 | 511.646 | 568.879 | 572.739 | 585.664 | 561.16 | 567.681 | 541.64 | 538.854 | 549.157 | 496.907 | 496.305 | 508.713 | 509.194 | 493.449 | 488.79 | 250.194 | 270.125 | 273.07 | 235.638 | 235.164 | 252.12 | 265.458 | 271.046 | 263.889 | 253.511 | 255.613 | 257.387 | 239.42 | 229.513 | 221.815 | 214.666 | 212.472 | 218.599 | 204.82 | 182.733 | 758.279 | 732.598 | 706.467 | 711.349 | 689.061 | 668.972 | 33.848 | 28.32 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4,029.244 | 4,105.606 | 4,037.137 | 3,918.244 | 3,951.464 | 3,989.569 | 3,887.969 | 6,188.485 | 5,233.096 | 2,826.433 | 2,778.595 | 2,627.451 | 2,592.72 | 2,669.401 | 2,602.649 | 2,398.267 | 2,359.51 | 2,541.879 | 2,712.066 | 2,643.093 | 2,557.898 | 2,650.149 | 2,753.077 | 2,740.821 | 2,186.06 | 2,164.831 | 2,235.348 | 2,308.091 | 2,355.382 | 2,075.759 | 2,238.177 | 2,085.699 | 2,164.931 | 2,394.729 | 2,436.502 | 2,201.562 | 1,810.949 | 2,035.796 | 2,070.774 | 1,959.597 | 2,044.15 | 1,307.515 | 1,268.303 | 1,268.869 | 1,220.37 | 1,216.305 | 1,198.848 | 1,181.642 | -204.815 | 1,261.297 | 901.416 | 879.724 | 1,130.829 | 1,099.603 | 1,089.71 | 1,050.654 | 505.393 | 476.23 | 494.494 | 461.638 |
Totaal niet-vlottende verplichtingen
| 38,816.42 | 34,775.538 | 34,467.629 | 33,083.483 | 29,727.04 | 30,474.171 | 25,506.688 | 27,958.011 | 28,817.016 | 29,529.266 | 30,767.568 | 26,938.155 | 23,811.087 | 20,655.523 | 18,424.744 | 17,884.649 | 19,194.045 | 19,235.509 | 17,222.021 | 18,303.085 | 17,193.077 | 16,973.696 | 17,800.502 | 17,327.64 | 18,043.627 | 17,191.121 | 16,848.89 | 16,207.695 | 14,254.498 | 12,819.696 | 12,144.149 | 13,235.306 | 12,364.975 | 12,308.483 | 10,918.299 | 10,311.723 | 8,324.231 | 8,773.819 | 9,622.471 | 9,038.932 | 8,591.116 | 7,400.541 | 7,194.731 | 7,201.17 | 6,610.848 | 6,627.073 | 5,969.865 | 7,199.803 | 6,145.719 | 5,797.69 | 5,581.399 | 6,725.08 | 7,450.918 | 6,929.49 | 6,689.342 | 6,585.468 | 4,889.557 | 4,970.378 | 4,692.356 | 4,524.534 |
Totaal passiva
| 45,176.985 | 41,525.774 | 42,900.511 | 41,565.903 | 39,752.31 | 42,025.988 | 38,329.739 | 38,724.55 | 37,567.397 | 35,881.586 | 35,455.741 | 32,790.644 | 30,523.494 | 27,773.238 | 25,555.718 | 25,508.858 | 27,118.276 | 26,498.076 | 24,785.341 | 24,822.393 | 22,366.192 | 22,061.692 | 22,442.291 | 22,383.264 | 22,146.814 | 20,951.214 | 22,282.102 | 22,119.761 | 19,553.295 | 19,390.703 | 19,214.75 | 20,411.358 | 19,127.423 | 18,628.495 | 19,231.363 | 17,779.182 | 16,304.338 | 15,416.614 | 14,610.362 | 13,552.963 | 14,007.129 | 11,168.83 | 10,948.531 | 10,547.469 | 10,844.371 | 9,344.683 | 9,304.595 | 10,943.494 | 11,600.175 | 10,258.131 | 9,668.432 | 9,637.151 | 9,727.788 | 9,614.953 | 9,718.874 | 9,627.141 | 7,036.619 | 6,807.553 | 6,430.335 | 6,173.363 |
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 |
Gewone aandelen
| 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,022.942 | 6,023.198 | 6,023.198 | 6,023.343 | 6,025.868 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.342 | 2,025.348 | 2,026.108 |
Ingehouden winsten
| 5,389.469 | 608.839 | 340.912 | 0 | 1,151.075 | 899.543 | 629.329 | 0 | 4,350.195 | 3,743.743 | 3,452.473 | 0 | 828.814 | 644.901 | 688.94 | 0 | 265.85 | 147.555 | 289.682 | 0 | 1,045.682 | 705.436 | 358.068 | 0 | 1,089.795 | 724.448 | 446.751 | 0 | 1,468.412 | 996.076 | 328.976 | 0 | 1,544.381 | 393.233 | 247.52 | 0 | 629.596 | 382.628 | 1,402.639 | 0 | 404.908 | 1,873.843 | 1,698.856 | 0 | 409.606 | 641.104 | 336.669 | 0 | 329.739 | 512.9 | 0 | 0 | 2,910.666 | 3,345.909 | 3,283.978 | 0 | 330.739 | 291.729 | 135.5 | 0 |
Overige gereserveerde algehele resultaten
| 2,182.22 | 974.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| -84.43 | -41.968 | -43.328 | -43.328 | 245.269 | -38.677 | -0.008 | 141.123 | -0.008 | -0.008 | -0.008 | 2,241.82 | -0.008 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -539.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,884.064 | 0 | 0 | 0 | 580.05 | -24.658 | 0 | 0 | 0 | 1,221.984 | 1,279.535 | 1,283.534 | 626.85 | 1,078.668 | 1,468.743 | 1,180.024 | -2,025.342 | -2,025.342 | -2,025.342 | 1,083.376 | 301.425 | 851.87 | 851.966 | 1,263.626 |
Totaal eigen vermogen van aandeelhouders
| 13,510.201 | 13,158.104 | 12,847.712 | 12,462.153 | 12,677.064 | 12,223.64 | 12,058.89 | 11,464.563 | 12,334.278 | 11,692.256 | 11,478.863 | 8,264.762 | 8,522.987 | 8,207.169 | 8,576.584 | 7,741.163 | 7,999.7 | 8,233.369 | 8,870.518 | 8,138.788 | 8,742.878 | 8,310.504 | 8,590.831 | 8,231.494 | 9,393.54 | 8,981.562 | 8,609.236 | 8,159.684 | 8,963.53 | 8,542.949 | 8,206.881 | 3,904.195 | 4,500.797 | 3,356.917 | 3,387.625 | 3,781.828 | 4,539.002 | 3,924.076 | 3,895.054 | 3,469.003 | 3,010.3 | 3,874.527 | 3,738.094 | 3,436.018 | 3,095.932 | 3,888.43 | 3,641.546 | 3,308.876 | 2,981.931 | 3,616.91 | 3,494.085 | 3,205.366 | 2,910.666 | 3,345.909 | 3,283.978 | 3,108.718 | 2,657.506 | 3,168.941 | 3,012.814 | 2,877.99 |
Totaal eigen vermogen
| 13,900.12 | 13,879.832 | 13,509.772 | 13,077.229 | 13,159.862 | 12,664.433 | 12,454.743 | 11,822.75 | 12,671.734 | 12,005.249 | 11,715.232 | 8,565.8 | 8,893.105 | 8,551.472 | 8,943.269 | 7,939.762 | 8,204.081 | 8,428.25 | 9,090.17 | 8,439.694 | 8,961.651 | 8,521.333 | 8,815.46 | 8,432.734 | 9,763.69 | 9,365.661 | 8,940.941 | 8,492.447 | 9,325.161 | 8,894.433 | 8,426.516 | 4,144.489 | 4,726.071 | 3,593.804 | 3,478.954 | 3,904.312 | 4,692.994 | 4,092.037 | 4,070.933 | 3,670.213 | 3,229.778 | 4,092.043 | 3,951.146 | 3,485.541 | 3,162.747 | 3,949.601 | 3,695.533 | 3,362.332 | 3,012.347 | 3,629.65 | 3,503.01 | 3,214.215 | 2,940.976 | 3,373.657 | 3,308.038 | 3,140.39 | 2,682.099 | 3,190.697 | 3,047.241 | 2,911.466 |
Totaal passiva en aandeelhoudersvermogen
| 59,077.105 | 55,405.606 | 56,410.283 | 54,643.132 | 52,912.172 | 54,690.421 | 50,784.482 | 50,547.3 | 50,239.131 | 47,886.835 | 47,170.973 | 41,356.444 | 39,416.599 | 36,324.71 | 34,498.987 | 33,448.62 | 35,322.357 | 34,926.326 | 33,875.511 | 33,262.087 | 31,327.843 | 30,583.025 | 31,257.751 | 30,815.998 | 31,910.504 | 30,316.875 | 31,223.043 | 30,612.208 | 28,878.456 | 28,285.136 | 27,641.266 | 24,555.847 | 23,853.494 | 22,222.299 | 22,710.317 | 21,683.494 | 20,997.332 | 19,508.651 | 18,681.295 | 17,223.176 | 17,236.907 | 15,260.873 | 14,899.677 | 14,033.01 | 14,007.118 | 13,294.284 | 13,000.128 | 14,305.826 | 14,612.522 | 13,887.781 | 13,171.442 | 12,851.366 | 12,668.764 | 12,988.61 | 13,026.912 | 12,767.531 | 9,718.718 | 9,998.25 | 9,477.576 | 9,084.829 |