Cogna Educação S.A.
B3:COGN3.SA
1.51 (BRL) • At close November 4, 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 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 94.745 | 414.801 | 624.483 | 206.288 | 320.957 | 410.434 | 121.772 | 179.221 | 946.959 | 1,514.831 | 1,601.468 | 1,133.247 | 1,205.161 | 1,485.238 | 2,205.346 | 2,665.024 | 2,517.975 | 1,686.834 | 371.683 | 174.342 | 235.366 | 1,484.331 | 1,485.611 | 3,372.164 | 401.575 | 807.793 | 921.328 | 1,011.385 | 783.344 | 1,350.293 | 940.367 | 1,175.048 | 928.679 | 569.292 | 398.232 | 476.857 | 384.604 | 327.213 | 450.764 | 40.906 | 7.066 | 5.136 | 418.932 | 5.611 | 8.342 | 54.138 | 132.226 | 45.971 | 69.467 | 28.607 | 44.709 | 39.511 | 16.847 | 27.592 | 26.168 | 27.387 | 17.264 |
Kortetermijnbeleggingen
| 839.944 | 1,365.698 | 1,166.805 | 1,089.821 | 1,272.807 | 1,093.111 | 2,007.061 | 2,006.5 | 2,791.44 | 2,322.982 | 2,425.201 | 2,035.003 | 2,193.742 | 1,994.992 | 1,976.436 | 2,576.951 | 1,194.179 | 1,222.464 | 453.952 | 245.809 | 764.182 | 527.752 | 1,098.185 | 3,420.487 | 726.171 | 728.138 | 805.212 | 626.949 | 620.5 | 0 | 403.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 351.934 | 478.477 | 523.223 | 0 | 459.905 | 344.433 | 256.89 | 81.478 | 270.697 | 161.959 | 502.773 | 106.638 | 236.581 | 0 | 604.032 | 606.189 | 28.613 | 393.12 |
Liquide middelen en kortetermijnbeleggingen
| 934.689 | 1,780.499 | 1,791.288 | 1,296.109 | 1,593.764 | 1,503.545 | 2,128.833 | 2,185.721 | 3,738.399 | 3,837.813 | 4,026.669 | 3,168.25 | 3,398.903 | 3,480.23 | 4,181.782 | 5,241.975 | 3,712.154 | 2,909.298 | 825.635 | 420.151 | 999.548 | 2,012.083 | 2,583.796 | 6,792.651 | 1,127.746 | 1,535.931 | 1,726.54 | 1,638.334 | 1,403.844 | 1,350.293 | 1,343.982 | 1,175.048 | 928.679 | 569.292 | 398.232 | 476.857 | 384.604 | 327.213 | 450.764 | 392.84 | 485.543 | 528.359 | 418.932 | 465.516 | 352.775 | 311.028 | 213.704 | 316.668 | 231.426 | 531.38 | 151.347 | 276.092 | 16.847 | 27.592 | 26.168 | 56 | 410.384 |
Nettovorderingen
| 2,225.515 | 2,082.925 | 2,266.054 | 2,039.007 | 2,032.328 | 2,101.674 | 2,011.108 | 1,628.927 | 1,988.001 | 2,054.47 | 2,025.689 | 1,640.957 | 1,706.597 | 1,729.599 | 1,876.801 | 2,071.096 | 2,270.512 | 2,380.605 | 2,586.529 | 2,336.243 | 2,347.068 | 2,306.023 | 1,940.313 | 1,521.898 | 1,904.49 | 1,789.753 | 1,448.662 | 1,591.426 | 1,288.026 | 1,368.163 | 1,043.905 | 610.61 | 1,130.438 | 1,335.782 | 1,026.913 | 1,388.885 | 1,392.676 | 1,112.017 | 732.41 | 834.649 | 507.079 | 465.786 | 332.916 | 263.646 | 265.87 | 309.008 | 248.748 | 284.045 | 0 | 0 | 0 | 229.89 | 208.601 | 196.428 | 0 | 148.645 | 0 |
Voorraad
| 468.946 | 439.799 | 476.607 | 537.336 | 505.222 | 446.698 | 426.322 | 436.53 | 413.714 | 362.252 | 366.28 | 425.951 | 448.855 | 392.08 | 366.405 | 408.017 | 428.257 | 403.61 | 407.12 | 431.919 | 427.519 | 390.234 | 387.507 | 14.813 | 8.363 | 12.103 | 11.54 | 30.269 | 32.233 | 31.105 | 32.12 | 39.124 | 43.652 | 43.639 | 31.536 | 23.028 | 28.748 | 27.105 | 36.076 | 25.035 | 9.166 | 5.606 | 16.642 | 10.662 | 12.872 | 9.266 | 15.903 | 6.213 | 11.913 | 9.769 | 22.128 | 15.145 | 15.319 | 12.01 | 18.922 | 10.478 | 12.35 |
Overige vlottende activa
| 521.308 | 585.667 | 514.54 | 518.497 | 512.391 | 535.198 | 493.464 | 570.599 | 596.238 | 679.702 | 549.304 | 2,608.517 | 2,748.655 | 2,795.166 | 2,847.03 | 648.847 | 820.452 | 755.476 | 659.166 | 727.939 | 747.811 | 731.888 | 668.503 | 384.757 | 370.51 | 360.857 | 349.399 | 319.226 | 265.362 | 228.399 | 225.021 | 290.5 | 269.826 | 266.22 | 184.934 | 233.986 | 272.136 | 220.025 | 231.321 | 212.421 | 70.088 | 64.829 | 66.589 | 54.002 | 74.079 | 62.145 | 62.188 | 55.288 | 348.846 | 359.458 | 283.654 | 23.5 | 20.889 | 8.181 | 155.832 | 7.575 | 84.501 |
Totaal vlottende activa
| 4,150.458 | 4,888.89 | 5,048.489 | 4,390.949 | 4,643.705 | 4,587.115 | 5,059.727 | 4,821.777 | 6,736.352 | 6,934.237 | 6,967.942 | 7,843.675 | 8,303.01 | 8,397.075 | 9,272.018 | 8,369.935 | 7,231.375 | 6,448.989 | 4,478.45 | 3,916.252 | 4,521.946 | 5,440.228 | 5,580.119 | 8,714.119 | 3,411.109 | 3,698.644 | 3,536.141 | 3,579.255 | 2,989.465 | 2,977.96 | 2,645.028 | 2,115.282 | 2,372.595 | 2,214.933 | 1,641.615 | 2,122.756 | 2,078.164 | 1,686.36 | 1,450.571 | 1,464.945 | 1,071.876 | 1,064.58 | 835.079 | 793.826 | 705.596 | 691.447 | 540.543 | 662.214 | 592.185 | 900.607 | 457.129 | 544.627 | 261.656 | 244.211 | 200.922 | 222.698 | 507.235 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,713.675 | 3,766.76 | 3,771.037 | 3,903.934 | 3,955.875 | 4,052.299 | 4,058.943 | 4,141.935 | 4,053.161 | 4,292.851 | 4,201.251 | 4,146.098 | 4,332.78 | 4,330.36 | 4,344.174 | 5,847.077 | 5,869.398 | 5,952.913 | 5,855.264 | 5,360.731 | 5,369.373 | 5,454.185 | 2,485.643 | 2,191.281 | 2,023.448 | 1,961.116 | 1,931.462 | 1,829.478 | 1,769.904 | 1,728.777 | 1,704.683 | 1,648.365 | 1,622.724 | 1,580.928 | 1,622.148 | 1,538.867 | 1,503.439 | 1,485.13 | 1,421.876 | 1,339.5 | 543.23 | 501.441 | 470.121 | 435.505 | 419.901 | 396.913 | 371.852 | 356.345 | 317.112 | 255.239 | 246.264 | 220.454 | 210.118 | 223.773 | 223.366 | 212.007 | 167.653 |
Goodwill
| 13,995.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,376.547 | 14,861.892 | 14,604.273 | 14,828.266 | 8,860.241 | 8,602.662 | 8,521.965 | 8,505.515 | 8,476.361 | 8,485.209 | 8,485.209 | 8,485.209 | 0 | 0 | 0 | 8,861.806 | 0 | 0 | 0 | 8,656.341 | 8,795.805 | 2,088.861 | 2,088.861 | 2,088.86 | 2,088.862 | 2,092.282 | 2,099.782 | 2,103.471 | 2,154.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 14,865.008 | 14,910.359 | 14,967.652 | 15,018.652 | 15,063.707 | 15,109.282 | 15,152.185 | 15,433.237 | 15,472.084 | 15,534.871 | 15,575.954 | 14,866.893 | 14,932.706 | 14,996.759 | 15,018.301 | 19,474.095 | 20,390.917 | 20,472.189 | 20,522.225 | 5,884.713 | 5,973.45 | 5,300.352 | 6,128.599 | 2,810.403 | 2,816.918 | 2,618.442 | 2,793.374 | 2,618.181 | 2,644.009 | 2,669.644 | 2,699.784 | 11,197.331 | 11,224.724 | 11,256.075 | 2,959.149 | 11,837.942 | 11,881.122 | 11,758.841 | 3,145.399 | 3,074.357 | 452.55 | 457.193 | 464.435 | 469.584 | 475.73 | 485.158 | 496.035 | 384.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 14,865.008 | 14,910.359 | 14,967.652 | 15,018.652 | 15,063.707 | 15,109.282 | 15,152.185 | 15,433.237 | 15,472.084 | 15,534.871 | 15,575.954 | 14,866.893 | 14,932.706 | 14,996.759 | 15,018.301 | 19,474.095 | 20,390.917 | 20,472.189 | 20,522.225 | 20,261.26 | 20,835.342 | 19,904.625 | 20,956.865 | 11,670.644 | 11,419.58 | 11,140.407 | 11,298.889 | 11,094.542 | 11,129.218 | 11,154.853 | 11,184.993 | 11,197.331 | 11,224.724 | 11,256.075 | 11,820.955 | 11,837.942 | 11,881.122 | 11,758.841 | 11,801.74 | 11,870.162 | 2,541.411 | 2,546.054 | 2,553.295 | 2,558.446 | 2,568.012 | 2,584.94 | 2,599.506 | 2,539.039 | 2,596.13 | 2,092.134 | 2,096.617 | 633.305 | 584.823 | 594.982 | 597.154 | 560.13 | 173.576 |
Langetermijnbeleggingen
| 115.499 | 118.608 | 120.402 | 134.407 | 133.891 | 134.566 | 144.022 | 105.538 | 11.479 | 11.198 | 15.448 | 14.77 | 15.35 | 14.8 | 16.479 | 24.771 | 24.281 | 24.609 | 25.651 | 24.448 | 17.204 | 11.439 | 11.774 | 1.004 | 1.017 | 6.814 | 6.729 | 6.686 | 6.51 | 6.427 | 5.718 | 5.698 | 5.658 | 5.14 | 6.951 | 6.294 | 6.286 | 6.183 | 6.168 | 6.044 | 5.919 | 5.827 | 2.1 | 2.089 | 2.079 | 2.066 | 2.063 | 2.928 | -159.062 | -499.91 | -105.411 | -217.879 | 0 | -594.982 | -597.154 | -27.013 | 15.287 |
Belastingvorderingen
| 655.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.686 | 7.25 | 7.333 | 9.968 | 0 | 9.968 | 15.206 | 5.056 | 6.38 |
Overige niet-vlottende activa
| 481.683 | 1,368.129 | 1,228.283 | 1,774.364 | 1,810.618 | 1,942.428 | 1,981.874 | 1,821.815 | 1,641.474 | 1,685.92 | 1,752.258 | 2,027.185 | 2,044.384 | 2,062.913 | 2,132.816 | 2,364.969 | 2,570.596 | 3,384.621 | 3,236.856 | 3,150.128 | 3,093.167 | 2,836.031 | 2,914.728 | 2,408.137 | 2,289.572 | 2,181.504 | 1,447.214 | 1,961.278 | 2,248.608 | 2,070.066 | 2,060.643 | 1,938.538 | 2,054.761 | 1,904.416 | 1,547.185 | 1,000.914 | 1,015.908 | 852.665 | 805.825 | 516.249 | 193.443 | 207.116 | 218.567 | 219.073 | 211.985 | 260.642 | 0 | 0 | 453.096 | 657.763 | 264.54 | 286.035 | 95.821 | 655.129 | 655.292 | 83.261 | 0.554 |
Totaal niet-vlottende activa
| 19,831.719 | 20,163.856 | 20,087.374 | 20,831.357 | 20,964.091 | 21,238.575 | 21,337.024 | 21,502.525 | 21,178.198 | 21,524.84 | 21,544.911 | 21,054.946 | 21,325.22 | 21,404.832 | 21,511.77 | 27,710.912 | 28,855.192 | 29,834.332 | 29,639.996 | 28,796.567 | 29,315.086 | 28,206.28 | 26,369.01 | 16,271.066 | 15,733.617 | 15,289.841 | 14,684.294 | 14,891.984 | 15,154.24 | 14,960.123 | 14,956.037 | 14,789.932 | 14,907.867 | 14,746.559 | 14,997.239 | 14,384.017 | 14,406.755 | 14,102.819 | 14,035.609 | 13,731.955 | 3,284.003 | 3,260.438 | 3,244.083 | 3,215.113 | 3,201.977 | 3,244.561 | 2,973.421 | 2,898.312 | 3,214.962 | 2,512.476 | 2,509.343 | 931.883 | 890.762 | 888.87 | 893.864 | 833.441 | 363.45 |
Totaal activa
| 23,982.177 | 25,052.746 | 25,135.863 | 25,222.306 | 25,607.796 | 25,825.69 | 26,396.751 | 26,324.302 | 27,914.55 | 28,459.077 | 28,512.853 | 28,898.621 | 29,628.23 | 29,801.907 | 30,783.788 | 36,080.847 | 36,086.567 | 36,283.321 | 34,118.446 | 32,712.819 | 33,837.032 | 33,646.508 | 31,949.129 | 24,985.185 | 19,144.726 | 18,988.485 | 18,220.435 | 18,471.239 | 18,143.705 | 17,938.083 | 17,601.065 | 16,905.214 | 17,280.462 | 16,961.492 | 16,638.854 | 16,506.773 | 16,484.919 | 15,789.179 | 15,486.18 | 15,196.9 | 4,355.879 | 4,325.018 | 4,079.162 | 4,008.939 | 3,907.573 | 3,936.008 | 3,783.92 | 3,949.08 | 3,807.147 | 3,413.083 | 2,966.472 | 1,476.51 | 1,152.418 | 1,133.081 | 1,094.786 | 1,056.139 | 870.685 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,146.501 | 1,306.999 | 1,350.004 | 1,143.809 | 1,001.04 | 988.296 | 1,145.878 | 831.508 | 826.843 | 888.015 | 964.221 | 710.554 | 703.009 | 792.847 | 818.398 | 663.384 | 587.294 | 726.139 | 879.086 | 600.13 | 698.407 | 820.887 | 866.954 | 310.365 | 343.923 | 272.241 | 314.285 | 211.491 | 231.312 | 185.225 | 248.09 | 167.582 | 172.641 | 171.338 | 222.604 | 133.978 | 179.239 | 165.894 | 184.416 | 126.93 | 68.384 | 74.938 | 79.602 | 65.861 | 92.169 | 78.478 | 72.666 | 59.18 | 267.683 | 72.922 | 62.8 | 31.585 | 21.588 | 28.855 | 24.653 | 53.06 | 13.695 |
Kortlopende schulden
| 120.562 | 1,420.606 | 1,454.845 | 1,402.077 | 1,233.65 | 969.143 | 2,038.312 | 1,963.091 | 2,624.556 | 2,058.319 | 2,120.577 | 1,996.791 | 1,355.78 | 6,499.354 | 2,049.037 | 2,409.888 | 1,329.672 | 1,269.663 | 579.529 | 392.774 | 509.325 | 391.269 | 527.517 | 167.917 | 173.41 | 175.464 | 224.034 | 237.185 | 234.4 | 248.181 | 216.856 | 257.271 | 250.595 | 227.788 | 195.965 | 204.052 | 196.982 | 195.762 | 201.255 | 244.971 | 80.764 | 127.421 | 111.408 | 16.686 | 5.297 | 17.23 | 0 | 0 | 7.486 | 27.993 | 10.461 | 7.516 | 28.166 | 38.369 | 34.046 | 8.118 | 5.165 |
Belastingschulden
| 103.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.7 | 93.032 | 25.127 | 24.892 | 15.049 | 23.756 | 18.187 | 17.681 | 1.779 |
Uitgestelde opbrengsten
| 162.1 | 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 | 33.7 | 93.032 | 25.127 | 90.572 | 71.683 | 30.053 | 18.187 | 17.681 | 30.093 |
Overige kortlopende verplichtingen
| 710.055 | 906.547 | 868.005 | 1,070.163 | 1,051.506 | 1,126.511 | 885.088 | 1,088.299 | 1,083.476 | 1,149.216 | 1,003.201 | 2,388.362 | 2,330.047 | 2,335.324 | 2,394.484 | 1,243.707 | 1,292.597 | 1,284.273 | 1,292.01 | 1,231.76 | 1,285.875 | 1,327.646 | 1,171.025 | 716.645 | 674.343 | 735.095 | 807.215 | 805.183 | 751.34 | 775.034 | 780.474 | 698.177 | 697.896 | 641.69 | 754.956 | 783.741 | 713.78 | 568.619 | 560.234 | 650.622 | 288.561 | 244.267 | 288.082 | 280.106 | 250.291 | 270.495 | 295.891 | 408.724 | 90.06 | 66.484 | 460.167 | -17.609 | 27.014 | 20.237 | 38.695 | 60.144 | -1.364 |
Totaal kortlopende verplichtingen
| 2,139.218 | 3,634.152 | 3,672.854 | 3,616.049 | 3,286.196 | 3,083.95 | 4,069.278 | 3,882.898 | 4,534.875 | 4,095.55 | 4,087.999 | 5,095.707 | 4,388.836 | 9,627.525 | 5,261.919 | 4,316.979 | 3,209.563 | 3,280.075 | 2,750.625 | 2,224.664 | 2,493.607 | 2,539.802 | 2,565.496 | 1,194.927 | 1,191.676 | 1,182.8 | 1,345.534 | 1,253.859 | 1,217.052 | 1,208.44 | 1,245.42 | 1,123.03 | 1,121.132 | 1,040.816 | 1,173.525 | 1,121.771 | 1,090.001 | 930.275 | 945.905 | 1,022.523 | 437.709 | 446.626 | 479.092 | 362.653 | 347.757 | 366.203 | 368.557 | 467.904 | 432.629 | 353.463 | 583.682 | 136.956 | 163.5 | 141.27 | 133.768 | 156.684 | 49.368 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,698.835 | 6,216.01 | 6,167.739 | 5,826.291 | 6,334.721 | 6,547.31 | 6,042.54 | 6,071.613 | 6,776.957 | 7,626.781 | 7,635.254 | 7,088.997 | 8,137.964 | 2,944.032 | 8,084.542 | 9,817.008 | 11,220.805 | 10,714.597 | 11,378.737 | 10,691.386 | 10,950.564 | 10,193.485 | 7,156.105 | 5,533.158 | 53.645 | 75.512 | 76.114 | 174.366 | 224.595 | 246.092 | 324.72 | 405.002 | 455.272 | 483.862 | 562.439 | 642.829 | 692.933 | 693.363 | 740.863 | 892.31 | 316.531 | 436.314 | 436.042 | 544.641 | 545.515 | 548.605 | 549.037 | 542.855 | 549.964 | 550.38 | 554.807 | 8.478 | 58.515 | 55.896 | 57.225 | 13.271 | 9.704 |
Uitgestelde opbrengsten niet-vlottend
| -1,366.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.041 | 64.906 | 0 | 50.622 | 0 | 67.125 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,366.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.743 | 99.539 | 101.992 | 3.114 | 2.667 | 2.142 | 1.617 | 0.703 | 0.468 |
Overige niet-vlottende verplichtingen
| 2,477.189 | 2,512.909 | 2,588.991 | 2,660.34 | 2,754.523 | 2,905.276 | 3,043.545 | 2,941.881 | 2,953.067 | 2,973.115 | 3,018.936 | 2,988.043 | 2,990.138 | 3,026.449 | 3,152.164 | 3,691.172 | 3,803.259 | 3,989.815 | 4,153.815 | 3,732.084 | 4,342.214 | 4,850.438 | 4,754.468 | 2,363.201 | 2,176.952 | 2,051.758 | 1,591.061 | 2,000.997 | 2,005.056 | 2,126.136 | 2,181.561 | 2,220.023 | 2,280.598 | 2,359.802 | 2,443.202 | 2,448.7 | 2,549.465 | 2,354.385 | 2,353.004 | 2,113.51 | 489.968 | 542.784 | 545.339 | 546.139 | 547.2 | 615.352 | 0 | 0 | 537.735 | 253.229 | 192.619 | 40.58 | 85.136 | 34.361 | 86 | 30.955 | 16.049 |
Totaal niet-vlottende verplichtingen
| 9,176.024 | 8,728.919 | 8,756.73 | 8,486.631 | 9,089.244 | 9,452.586 | 9,086.085 | 9,013.494 | 9,730.024 | 10,599.896 | 10,654.19 | 10,077.04 | 11,128.102 | 5,970.481 | 11,236.706 | 13,508.18 | 15,024.064 | 14,704.412 | 15,532.552 | 14,423.47 | 15,292.778 | 15,043.923 | 11,910.573 | 7,896.359 | 2,230.597 | 2,127.27 | 1,667.175 | 2,175.363 | 2,229.651 | 2,372.228 | 2,506.281 | 2,625.025 | 2,735.87 | 2,843.664 | 3,005.641 | 3,091.529 | 3,242.398 | 3,047.748 | 3,093.867 | 3,005.82 | 806.499 | 979.098 | 981.381 | 1,090.78 | 1,092.715 | 1,163.957 | 549.037 | 542.855 | 1,183.442 | 903.148 | 907.459 | 117.078 | 146.318 | 143.021 | 144.842 | 112.054 | 26.221 |
Totaal passiva
| 11,315.242 | 12,363.071 | 12,429.584 | 12,102.68 | 12,375.44 | 12,536.536 | 13,155.363 | 12,896.392 | 14,264.899 | 14,695.446 | 14,742.189 | 15,172.747 | 15,516.938 | 15,598.006 | 16,498.625 | 17,825.159 | 18,233.627 | 17,984.487 | 18,283.177 | 16,648.134 | 17,786.385 | 17,583.725 | 14,476.069 | 9,091.286 | 3,422.273 | 3,310.07 | 3,012.709 | 3,429.222 | 3,446.703 | 3,580.668 | 3,751.701 | 3,748.055 | 3,857.002 | 3,884.48 | 4,179.166 | 4,213.3 | 4,332.399 | 3,978.023 | 4,039.772 | 4,028.343 | 1,244.208 | 1,425.724 | 1,460.473 | 1,453.433 | 1,440.472 | 1,530.16 | 1,537.716 | 1,684.45 | 1,616.071 | 1,256.611 | 1,491.141 | 254.034 | 309.818 | 284.291 | 278.61 | 268.738 | 75.589 |
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 |
Gewone aandelen
| 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 7,667.615 | 5,111.677 | 5,011.677 | 5,011.677 | 5,011.677 | 4,425.677 | 4,425.677 | 4,425.677 | 4,417.39 | 4,363.825 | 4,340.212 | 4,249.901 | 4,249.901 | 4,249.901 | 4,249.901 | 4,249.901 | 4,249.901 | 4,249.901 | 4,249.901 | 4,247.759 | 4,245.135 | 4,239.757 | 4,225.485 | 1,867.228 | 1,867.228 | 1,867.228 | 1,867.228 | 1,867.228 | 1,867.228 | 1,867.228 | 1,867.228 | 1,851.101 | 1,851.101 | 1,231.506 | 1,232.361 | 873.831 | 873.831 | 873.831 | 821.02 | 821.02 |
Ingehouden winsten
| -16.836 | -8.512 | 0 | -95.502 | 7.083 | 54.386 | 0 | -325.383 | -114.07 | -13.107 | 0 | -554.14 | -183.918 | -90.975 | 0 | 2,656.096 | 3,948.131 | 4,402.87 | 4,441.99 | 4,775.513 | 4,809.012 | 4,753.716 | 5,287.505 | 5,332.456 | 5,163.161 | 4,932.14 | 4,506.725 | 4,380.109 | 4,137.192 | 3,813.625 | 3,319.952 | 2,661.22 | 2,958.87 | 2,638.782 | 2,039.427 | 1,888.439 | 1,674.477 | 1,346.618 | 974.875 | 730.891 | 1,000.892 | 797.287 | 522.53 | 128.645 | 359.546 | 300.958 | 143.842 | 164.727 | 0 | 71.379 | -13.399 | -6.121 | 0 | -18.518 | -50.774 | -24.589 | -19.474 |
Overige gereserveerde algehele resultaten
| 3,998.94 | 4,001.481 | 4,009.933 | 4,523.492 | 4,518.704 | 4,521.615 | 4,517.204 | 5,056.157 | 5,070.208 | 5,124.482 | 5,116.787 | 5,613.919 | 5,660.852 | 5,649.564 | 5,640.562 | 6,966.554 | 6,331.433 | 6,325.526 | 6,400.167 | 6,399.427 | 6,354.284 | 6,374.271 | 6,379.742 | 6,359.831 | 6,354.822 | 6,347.943 | 6,339.682 | 6,324.231 | 6,318.215 | 6,315.131 | 6,309.059 | 6,293.171 | 6,284.051 | 6,269.949 | 6,266.499 | 6,270.077 | 6,259.969 | 6,249.571 | 6,151.257 | 6,205.921 | 227.492 | 234.621 | 223.059 | 578.057 | 246.056 | 244.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -8.981 | -12.154 | -12.154 | -12.259 | -12.587 | -22.922 | -8.257 | -8.514 | -8.365 | -64.875 | -57.812 | -48.408 | -97.498 | -98.652 | -99.095 | -99.095 | -101.181 | -101.353 | -121.428 | -124.151 | -124.326 | -187.71 | -190.28 | -224.065 | -221.207 | -19.058 | -2.506 | -2.535 | -8.306 | -21.242 | -29.548 | -47.133 | -69.362 | -81.62 | -96.139 | -114.944 | -29.685 | -30.168 | 80.519 | 6.26 | 16.059 | 0.158 | 5.872 | -18.424 | -5.729 | -6.602 | 235.134 | 232.675 | 339.975 | 233.992 | 257.224 | -3.764 | -31.231 | -6.523 | -6.881 | -9.03 | -6.474 |
Totaal eigen vermogen van aandeelhouders
| 11,640.738 | 11,648.43 | 11,665.394 | 12,083.346 | 12,180.815 | 12,220.694 | 12,176.562 | 12,389.875 | 12,615.388 | 12,714.115 | 12,726.59 | 12,678.986 | 13,047.051 | 13,127.552 | 13,209.082 | 17,191.17 | 17,845.998 | 18,294.658 | 15,832.406 | 16,062.466 | 16,050.647 | 15,951.954 | 15,902.644 | 15,893.899 | 15,722.453 | 15,678.415 | 15,207.726 | 15,042.017 | 14,697.002 | 14,357.415 | 13,849.364 | 13,157.159 | 13,423.46 | 13,077.012 | 12,459.688 | 12,293.473 | 12,152.52 | 11,811.156 | 11,446.408 | 11,168.557 | 3,111.671 | 2,899.294 | 2,618.689 | 2,555.506 | 2,467.101 | 2,405.848 | 2,246.204 | 2,264.63 | 2,191.076 | 2,156.472 | 1,475.331 | 1,222.476 | 842.6 | 848.79 | 816.176 | 787.401 | 795.072 |
Totaal eigen vermogen
| 12,666.935 | 12,689.675 | 12,706.279 | 13,119.626 | 13,232.356 | 13,289.154 | 13,241.388 | 13,427.91 | 13,649.651 | 13,763.631 | 13,770.664 | 13,725.874 | 14,111.292 | 14,203.901 | 14,285.163 | 18,255.688 | 17,852.94 | 18,298.834 | 15,835.269 | 16,064.685 | 16,050.647 | 16,062.783 | 17,473.06 | 15,893.899 | 15,722.453 | 15,678.415 | 15,207.726 | 15,042.017 | 14,697.002 | 14,357.415 | 13,849.364 | 13,157.159 | 13,423.46 | 13,077.012 | 12,459.688 | 12,293.473 | 12,152.52 | 11,811.156 | 11,446.408 | 11,168.557 | 3,111.671 | 2,899.294 | 2,618.689 | 2,555.506 | 2,467.101 | 2,405.848 | 2,246.204 | 2,264.63 | 2,191.076 | 2,156.472 | 1,475.331 | 1,222.476 | 842.6 | 848.79 | 816.176 | 787.401 | 795.096 |
Totaal passiva en aandeelhoudersvermogen
| 23,982.177 | 25,052.746 | 25,135.863 | 25,222.306 | 25,607.796 | 25,825.69 | 26,396.751 | 26,324.302 | 27,914.55 | 28,459.077 | 28,512.853 | 28,898.621 | 29,628.23 | 29,801.907 | 30,783.788 | 36,080.847 | 36,086.567 | 36,283.321 | 34,118.446 | 32,712.819 | 33,837.032 | 33,646.508 | 31,949.129 | 24,985.185 | 19,144.726 | 18,988.485 | 18,220.435 | 18,471.239 | 18,143.705 | 17,938.083 | 17,601.065 | 16,905.214 | 17,280.462 | 16,961.492 | 16,638.854 | 16,506.773 | 16,484.919 | 15,789.179 | 15,486.18 | 15,196.9 | 4,355.879 | 4,325.018 | 4,079.162 | 4,008.939 | 3,907.573 | 3,936.008 | 0 | 0 | 3,807.147 | 3,413.083 | 2,966.472 | 1,476.51 | 1,152.418 | 1,133.081 | 1,094.786 | 1,056.139 | 870.685 |