JBS S.A.
B3:JBSS3.SA
34.61 (BRL) • At close October 17, 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 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 20,514.018 | 16,477.431 | 22,176.78 | 26,789.824 | 12,738.712 | 8,964.674 | 13,182.158 | 16,665.128 | 19,330.433 | 17,281.756 | 23,239.15 | 23,332.141 | 16,840.6 | 10,258.532 | 19,679.743 | 22,333.106 | 22,675.561 | 18,466.199 | 10,033.967 | 7,813.532 | 6,292.089 | 7,413.15 | 8,935.779 | 12,093.83 | 13,112.074 | 10,833.147 | 11,741.308 | 14,097.254 | 11,300.388 | 10,744.308 | 9,355.622 | 7,307.228 | 8,471.064 | 15,287.228 | 18,843.988 | 24,008.276 | 13,907.712 | 14,120.824 | 14,910.427 | 12,578.469 | 10,297.747 | 8,696.372 | 9,013.147 | 7,832.321 | 7,202.924 | 5,516.914 | 5,383.087 | 5,040.659 | 5,475.236 | 5,150.828 | 5,288.194 | 5,581.014 | 4,960.182 | 3,557.276 | 4,063.833 | 4,402.454 | 3,515.09 | 2,992.007 | 4,962.519 |
Kortetermijnbeleggingen
| 903.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 21,417.446 | 16,477.431 | 22,176.78 | 26,789.824 | 12,738.712 | 8,964.674 | 13,182.158 | 16,665.128 | 19,330.433 | 17,281.756 | 23,239.15 | 23,332.141 | 16,840.6 | 10,258.532 | 19,679.743 | 22,333.106 | 22,675.561 | 18,466.199 | 10,033.967 | 7,813.532 | 6,292.089 | 7,413.15 | 8,935.779 | 12,093.83 | 13,112.074 | 10,833.147 | 11,741.308 | 14,097.254 | 11,300.388 | 10,744.308 | 9,355.622 | 7,307.228 | 8,471.064 | 15,287.228 | 18,843.988 | 24,008.276 | 13,907.712 | 14,120.824 | 14,910.427 | 12,578.469 | 10,297.747 | 8,696.372 | 9,013.147 | 7,832.321 | 7,202.924 | 5,516.914 | 5,383.087 | 5,040.659 | 5,475.236 | 5,150.828 | 5,288.194 | 5,581.014 | 4,960.182 | 3,557.276 | 4,063.833 | 4,402.454 | 3,515.09 | 2,992.007 | 4,962.519 |
Nettovorderingen
| 22,224.299 | 21,137.791 | 20,917.176 | 20,917.691 | 21,754.577 | 24,209.454 | 20,234.895 | 21,255.62 | 20,946.969 | 17,540.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,657.01 | 9,827.639 | 9,617.431 | 9,056.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 37,280.266 | 34,791.212 | 33,066.71 | 34,964.03 | 34,765.233 | 37,091.029 | 37,852.787 | 38,871.196 | 37,064.148 | 33,790.197 | 33,962.857 | 30,857.665 | 28,839.089 | 27,659.288 | 22,702.464 | 23,882.586 | 22,062.799 | 21,589.431 | 17,345.595 | 17,350.962 | 15,803.265 | 16,144.023 | 14,502.687 | 15,366.4 | 14,977.284 | 13,205.339 | 12,452.128 | 12,115.045 | 12,715.623 | 13,059.238 | 12,281.587 | 12,843.719 | 12,970.136 | 13,493.362 | 13,983.191 | 14,618.489 | 11,502.459 | 11,648.19 | 9,840.976 | 10,167.816 | 9,017.64 | 8,874.623 | 8,323.959 | 8,976.549 | 7,270.705 | 6,246.43 | 6,031.811 | 5,489.591 | 6,333.557 | 5,594.857 | 5,405.705 | 5,475.929 | 4,616.191 | 4,520.914 | 4,711.938 | 4,694.983 | 4,449.839 | 3,907.358 | 3,732.603 |
Overige vlottende activa
| 2,098.022 | 1,637.647 | 1,568.525 | 1,867.069 | 1,717.514 | 1,698.692 | 8,121.23 | 6,754.308 | 6,665.759 | 6,369.188 | 1,927.978 | 1,557.661 | 1,417.624 | 1,333.769 | 1,075.143 | 1,274.286 | 1,131.393 | 1,075.152 | 994.985 | 950.696 | 790.293 | 888.242 | 3,804.073 | 2,568.073 | 2,195.032 | 2,278.898 | 755.948 | 884.694 | 812.816 | 930.426 | 977.37 | 1,066.361 | 1,114.036 | 683.984 | 1,660.393 | 1,115.504 | 785.008 | 1,049.684 | 730.776 | 843.13 | 641.687 | 483.272 | 500.77 | 601.331 | 534.255 | 474.12 | 460.625 | 1,410.467 | 774.275 | 638.316 | 736.192 | 1,022.278 | 956.631 | 817.632 | 533.998 | 783.84 | 557.818 | 862.996 | 848.754 |
Totaal vlottende activa
| 83,020.033 | 75,105.337 | 78,798.137 | 86,249.188 | 72,247.724 | 72,617.293 | 79,391.07 | 83,546.252 | 84,007.309 | 74,981.543 | 83,925.962 | 79,367.852 | 68,156.375 | 57,806.306 | 60,537.299 | 63,978.753 | 62,339.011 | 58,757.204 | 41,924.374 | 37,049.693 | 34,201.879 | 35,819.403 | 36,899.549 | 39,855.942 | 39,901.821 | 35,374.372 | 36,105.544 | 38,818.969 | 38,223.479 | 34,595.193 | 33,919.805 | 33,170.667 | 35,544.785 | 42,746.668 | 49,810.038 | 55,734.361 | 40,011.662 | 40,172.661 | 37,542.232 | 35,542.909 | 30,743.137 | 28,393.886 | 28,913.483 | 27,406.828 | 23,645.841 | 19,944.334 | 19,383.399 | 19,167.525 | 19,550.627 | 17,869.561 | 17,931.281 | 18,246.879 | 16,226.276 | 14,593.869 | 14,740.201 | 15,266.599 | 13,994.87 | 12,323.991 | 13,943.259 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 79,448.22 | 71,948.285 | 70,972.998 | 71,246.603 | 69,358.853 | 69,933.169 | 73,164.75 | 69,463.18 | 67,488.782 | 62,886.724 | 64,875.217 | 59,188.599 | 53,464.325 | 56,554.644 | 52,711.326 | 52,773.208 | 51,091.413 | 48,479.311 | 42,673.341 | 41,291.704 | 38,919.659 | 39,303.362 | 36,277.633 | 36,698.136 | 36,171.25 | 34,087.151 | 33,563.104 | 33,034.833 | 33,668.93 | 33,577.814 | 33,110.891 | 32,938.849 | 32,660.898 | 34,033.542 | 35,381.11 | 32,740.045 | 27,524.199 | 27,095.012 | 24,098.697 | 22,679.464 | 21,534.933 | 21,162.003 | 20,940.616 | 20,574.063 | 17,414.836 | 16,430.613 | 16,207.64 | 15,996.421 | 15,661.692 | 15,364.157 | 15,378.714 | 15,317.336 | 14,323.594 | 14,520.433 | 15,219.343 | 15,107.738 | 15,351.313 | 15,268.374 | 13,292.503 |
Goodwill
| 31,781.201 | 29,875.626 | 29,628.883 | 29,710.948 | 29,439.672 | 30,109.963 | 30,412.362 | 30,376.725 | 30,760.548 | 29,672.471 | 32,564.548 | 32,249.531 | 30,374.143 | 30,702.507 | 29,246.621 | 29,606.523 | 28,704.025 | 27,296.334 | 24,497.75 | 24,630.847 | 23,739.693 | 24,031.173 | 23,775.575 | 24,293.388 | 23,965.245 | 22,609.811 | 22,488.247 | 22,086.234 | 22,412.32 | 22,094.804 | 21,916.694 | 22,130.579 | 22,022.496 | 23,193.507 | 23,661.428 | 21,033.205 | 16,337.123 | 15,818.84 | 12,985.834 | 12,867.956 | 12,732.036 | 12,475.06 | 12,702.971 | 12,640.387 | 10,971.147 | 10,447.05 | 10,351.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 10,517.623 | 9,634.664 | 9,636.49 | 9,605.592 | 9,595.032 | 10,025.25 | 10,328.389 | 10,218.745 | 10,464.224 | 10,061.665 | 11,783.916 | 11,695.884 | 7,273.435 | 8,264.908 | 7,702.309 | 8,118.09 | 7,925.785 | 7,157.089 | 6,052.954 | 5,837.212 | 5,615.85 | 5,817.369 | 5,819.296 | 6,134.477 | 6,074.197 | 5,581.869 | 5,512.07 | 5,421.274 | 5,586.896 | 5,194.017 | 5,012.095 | 5,761.929 | 5,787.858 | 6,338.505 | 6,892.534 | 5,101.157 | 3,037.384 | 3,067.389 | 2,450.678 | 2,327.79 | 2,187.155 | 2,227.545 | 2,272.692 | 2,234.61 | 1,398.813 | 1,325.998 | 1,356.656 | 0 | 0 | 12,478.965 | 0 | 12,542.009 | 12,327.542 | 12,398.817 | 12,667.244 | 12,705.092 | 12,766.91 | 12,793.425 | 12,853.453 |
Goodwill en immateriële activa
| 31,781.201 | 39,510.29 | 39,265.373 | 39,316.54 | 39,034.704 | 40,135.213 | 40,740.751 | 40,595.47 | 41,224.772 | 39,734.136 | 44,348.464 | 43,945.415 | 37,647.578 | 38,967.415 | 36,948.93 | 37,724.613 | 36,629.81 | 34,453.423 | 30,550.704 | 30,468.059 | 29,355.543 | 29,848.542 | 29,594.871 | 30,427.865 | 30,039.442 | 28,191.68 | 28,000.317 | 27,507.508 | 27,999.216 | 27,288.821 | 26,928.789 | 27,892.508 | 27,810.354 | 29,532.012 | 30,553.962 | 26,134.362 | 19,374.507 | 18,886.229 | 15,436.512 | 15,195.746 | 14,919.191 | 14,702.605 | 14,975.663 | 14,874.997 | 12,369.96 | 11,773.048 | 11,708.212 | 11,713.874 | 11,737.883 | 12,478.965 | 12,532.619 | 12,542.009 | 12,327.542 | 12,398.817 | 12,667.244 | 12,705.092 | 12,766.91 | 12,793.425 | 12,853.453 |
Langetermijnbeleggingen
| 872.658 | 229.735 | 274.696 | 308.061 | 300.435 | 299.69 | 294.837 | 295.282 | 278.508 | 250.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.967 | 82.883 | 77.213 | 71.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,923.524 | 3,747.257 | 3,760.555 | 4,052.949 | 3,577.265 | 3,481.002 | 0 | 0 | 0 | 0 | 1,730.122 | 1,454.197 | 1,641.979 | 1,548.112 | 1,590.194 | 1,552.339 | 1,640.224 | 1,606.57 | 1,506.129 | 1,894.223 | 1,726.23 | 1,625.865 | 0 | 0 | 0 | 0 | 434.861 | 489.999 | 701.949 | 501.301 | 454.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 717.427 | 868.766 | 910.944 | 807.526 |
Overige niet-vlottende activa
| 20,518.214 | 13,779.662 | 13,566.985 | 13,341.215 | 13,823.906 | 13,745.201 | 14,519.22 | 12,411.343 | 12,286.212 | 11,362.505 | 1,186.038 | 1,177.396 | 1,107.621 | 984.298 | 1,135.882 | 1,142.793 | 1,253.066 | 979.913 | 931.989 | 962.402 | 1,023.566 | 1,027.605 | 11,288.811 | 11,818.206 | 11,137.428 | 10,093.945 | 1,141.682 | 1,075.532 | 1,069.965 | 1,065.497 | 1,028.433 | 989.304 | 1,067.012 | 1,049.7 | 1,026.702 | 3,002.678 | 2,595.571 | 2,476.842 | 2,121.092 | 1,685.214 | 1,433.184 | 1,276.012 | 1,182.302 | 905.404 | 873.387 | 760.975 | 671.758 | 628.429 | 602.301 | 0 | 389.947 | 626.218 | 625.039 | 612.471 | 616.308 | 614.881 | 0 | 603.781 | 0 |
Totaal niet-vlottende activa
| 136,543.817 | 129,215.229 | 127,840.607 | 128,265.368 | 126,095.163 | 127,594.275 | 128,719.558 | 122,765.275 | 121,278.274 | 114,233.788 | 123,183.154 | 116,658.981 | 104,126.891 | 108,880.663 | 103,264.507 | 102,514.007 | 99,714.977 | 94,553.795 | 84,415.013 | 85,355.08 | 81,382.031 | 81,971.596 | 77,246.282 | 79,027.09 | 77,425.333 | 72,443.832 | 72,590.407 | 71,082.429 | 70,578.227 | 69,595.708 | 68,895.958 | 67,274.335 | 66,042.286 | 69,401.079 | 71,942.916 | 66,762.698 | 52,757.223 | 52,287.889 | 44,501.45 | 42,532.744 | 40,526.568 | 40,004.496 | 39,756.738 | 38,814.289 | 33,876.337 | 30,856.198 | 30,372.794 | 30,057.138 | 29,635.249 | 29,375.508 | 29,479.603 | 29,376.086 | 28,064.72 | 28,248.889 | 29,789.024 | 29,965.481 | 30,554.267 | 30,546.856 | 28,545.833 |
Totaal activa
| 219,563.85 | 204,320.566 | 206,638.744 | 214,514.556 | 198,342.887 | 200,211.568 | 208,110.628 | 206,311.527 | 205,285.583 | 189,215.331 | 207,109.116 | 196,026.833 | 172,283.266 | 166,686.969 | 163,801.806 | 166,492.76 | 162,053.988 | 153,310.999 | 126,339.387 | 122,404.773 | 115,583.91 | 117,790.999 | 114,145.831 | 118,883.032 | 117,327.154 | 107,818.204 | 108,695.951 | 109,901.398 | 108,801.706 | 104,190.901 | 102,815.763 | 100,445.002 | 101,587.071 | 112,147.747 | 121,752.954 | 122,497.059 | 92,768.885 | 92,460.55 | 82,043.682 | 78,075.653 | 71,269.705 | 68,398.382 | 68,670.221 | 66,221.117 | 57,522.178 | 50,800.532 | 49,756.193 | 49,224.663 | 49,185.876 | 47,245.069 | 47,410.884 | 47,622.965 | 44,290.996 | 42,842.758 | 44,529.225 | 45,232.08 | 44,549.137 | 42,870.847 | 42,489.092 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 30,226.171 | 27,677.068 | 30,114.684 | 28,743.054 | 28,258.253 | 29,126.962 | 31,009.515 | 28,961.191 | 27,085.617 | 24,887.341 | 32,905.175 | 27,360.11 | 25,534.521 | 24,565.984 | 24,298.442 | 22,208.073 | 19,463.166 | 18,646.641 | 17,450.306 | 14,941.002 | 12,986.424 | 12,435.915 | 12,165.387 | 12,269.291 | 11,093.841 | 9,541.195 | 9,992.778 | 9,030.041 | 9,630.491 | 9,651.414 | 10,716.987 | 9,454.514 | 9,715.404 | 10,027.004 | 12,421.018 | 11,084.536 | 7,839.712 | 7,442.232 | 6,942.933 | 6,065.644 | 5,202.269 | 4,908.867 | 5,342.388 | 5,305.482 | 4,002.441 | 3,335.859 | 3,564.27 | 3,361.901 | 3,513.481 | 3,193.85 | 3,323.886 | 2,948.485 | 2,683.113 | 2,489.032 | 2,837.973 | 2,604.687 | 2,674.643 | 2,454.003 | 2,525.353 |
Kortlopende schulden
| 6,718.28 | 5,547.358 | 5,758.361 | 5,364.825 | 4,533.836 | 11,741.93 | 11,299.656 | 13,445.652 | 15,270.697 | 13,602.842 | 13,540.173 | 11,755.522 | 8,776.169 | 7,762.572 | 5,855.174 | 6,171.667 | 6,136.001 | 5,437.926 | 3,024.69 | 3,161.748 | 3,880.757 | 3,991.464 | 3,832.863 | 2,946.923 | 4,244.573 | 13,032.984 | 13,526.051 | 16,384.257 | 18,252.842 | 17,872.941 | 18,148.818 | 17,556.786 | 18,443.229 | 20,834.313 | 20,906.613 | 18,950.173 | 15,982.578 | 13,547.509 | 13,686.975 | 11,483.44 | 9,894.847 | 9,346.726 | 9,430.892 | 10,694.003 | 8,470.139 | 5,901.396 | 6,098.898 | 5,512.434 | 4,819.19 | 5,018.748 | 5,339.433 | 5,344.667 | 4,582.497 | 4,614.131 | 5,236.994 | 5,129.247 | 5,016.515 | 5,736.871 | 5,699.606 |
Belastingschulden
| 630.237 | 1,213.361 | 1,102.885 | 832.788 | 817.769 | 783.961 | 0 | 0 | 0 | 0 | 1,732.991 | 1,614.213 | 935.743 | 1,250.506 | 883.053 | 1,207.204 | 1,761.446 | 1,213.991 | 943.64 | 926.684 | 701.598 | 787.49 | 0 | 0 | 0 | 0 | 1,392.755 | 1,703.33 | 444.629 | 452.559 | 500.93 | 435.678 | 414.484 | 57.786 | 477.601 | 391.604 | 54.956 | 721.341 | 505.799 | 850.719 | 302.182 | 50.386 | 19.76 | 31.423 | 28.94 | 11.871 | 8.886 | 9.013 | 10.576 | 10.193 | 1,378.691 | 230.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 630.237 | 1,213.361 | 1,102.885 | 832.788 | 817.769 | 783.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,611.479 | 10,194.209 | 11,055.997 | 15,912.573 | 17,054.063 | 9,353.046 | 12,851.051 | 14,743.864 | 14,279.744 | 14,624.069 | 11,633.899 | 11,114.24 | 10,726.776 | 9,290.462 | 9,798.562 | 8,306.427 | 7,200.759 | 8,523.291 | 7,039.056 | 5,487.333 | 5,469.213 | 4,477.023 | 5,603.466 | 6,034.091 | 5,397.569 | 5,435.627 | 4,267.757 | 4,531.344 | 4,095.807 | 3,572.337 | 3,981.889 | 3,522.869 | 3,607.946 | 6,914.547 | 5,902.235 | 4,798.831 | 3,623.429 | 3,757.221 | 3,732.294 | 3,119.607 | 3,174.376 | 3,567.193 | 2,915.829 | 3,338.561 | 2,002.368 | 1,988.844 | 1,865.519 | 1,921.038 | 1,893.406 | 1,741.694 | 353.689 | 1,620.381 | 1,536.913 | 1,367.437 | 1,610.115 | 1,154.237 | 1,253.379 | 1,126.302 | 1,217.975 |
Totaal kortlopende verplichtingen
| 51,186.167 | 44,631.996 | 48,031.926 | 50,853.24 | 50,663.921 | 51,005.899 | 55,160.222 | 57,150.707 | 56,636.058 | 53,114.252 | 59,812.238 | 51,844.085 | 45,973.209 | 42,869.524 | 40,835.231 | 37,893.371 | 34,561.372 | 33,821.849 | 28,457.692 | 24,516.767 | 23,037.992 | 21,691.892 | 21,601.716 | 21,250.305 | 20,735.983 | 28,009.806 | 29,179.341 | 31,648.972 | 32,423.769 | 31,549.251 | 33,348.624 | 30,969.847 | 32,181.063 | 37,833.65 | 39,707.467 | 35,225.144 | 27,500.675 | 25,468.303 | 24,868.001 | 21,519.41 | 18,573.674 | 17,873.172 | 17,708.869 | 19,369.469 | 14,503.888 | 11,237.97 | 11,537.573 | 10,804.386 | 10,236.653 | 9,964.485 | 10,395.699 | 10,143.73 | 8,802.523 | 8,470.6 | 9,685.082 | 8,888.171 | 8,944.537 | 9,317.176 | 9,442.934 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 98,595.351 | 100,156.701 | 99,111.182 | 103,825.362 | 88,319.81 | 87,221.258 | 91,321.159 | 90,739.559 | 91,377.174 | 79,053.925 | 87,322.261 | 79,755.652 | 68,291.545 | 66,148.991 | 66,156.02 | 73,465.238 | 76,619.39 | 75,345.284 | 54,718.797 | 54,541.922 | 51,211 | 56,285.265 | 53,230.893 | 58,688.813 | 59,317.531 | 43,303.903 | 43,498.6 | 43,251.987 | 43,423.239 | 40,677.35 | 38,111.596 | 38,605.662 | 39,205.535 | 43,198.302 | 44,976.113 | 46,765.194 | 32,749.202 | 33,794.37 | 26,392.165 | 26,943.303 | 25,117.282 | 23,028.748 | 23,330.449 | 19,548.503 | 15,952.659 | 15,294.424 | 14,390.046 | 14,773.378 | 15,934.216 | 13,668.627 | 13,534.044 | 13,890.87 | 12,543.842 | 14,043.456 | 13,985.655 | 13,566.479 | 12,246.103 | 11,797.134 | 12,782.917 |
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 | 2,576.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,524.806 | 6,622.397 | 6,601.599 | 6,673.968 | 6,558.963 | 6,614.256 | 0 | 0 | 0 | 0 | 6,573.946 | 7,678.687 | 6,384.296 | 7,120.425 | 6,186.715 | 4,552.126 | 4,532.534 | 3,717.41 | 4,093.599 | 2,394.384 | 2,771.515 | 2,951.845 | 0 | 0 | 0 | 0 | 3,697.195 | 3,405.686 | 3,738.092 | 3,915.815 | 3,828.08 | 2,843.264 | 3,193.228 | 2,914.863 | 4,310.495 | 4,673.948 | 2,521.3 | 2,963.78 | 2,839.966 | 1,833.82 | 1,798.297 | 2,135.035 | 2,119.594 | 2,001.498 | 1,663.771 | 1,387.352 | 1,276.756 | 961.425 | 832.121 | 797.598 | 678.372 | 746.744 | 648.817 | 873.264 | 1,037.892 | 1,885.847 | 2,039.308 | 2,041.316 | 1,539.099 |
Overige niet-vlottende verplichtingen
| 12,474.333 | 4,822.364 | 5,780.21 | 7,643.686 | 7,053.573 | 7,302.188 | 11,820.316 | 10,689.957 | 10,750.909 | 10,578.245 | 5,603.951 | 6,572.301 | 6,421.601 | 6,423.693 | 7,079.651 | 7,601.117 | 6,874.453 | 6,835.3 | 6,587.25 | 7,504.264 | 7,444.632 | 7,415.903 | 11,367.013 | 9,955.671 | 8,801.495 | 9,501.726 | 6,180.147 | 4,330.341 | 2,715.707 | 2,595.335 | 2,612.836 | 2,774.158 | 2,866.05 | 3,127.823 | 3,457.514 | 2,884.919 | 2,478.635 | 2,694.152 | 2,301.025 | 2,658.581 | 2,486.13 | 2,417.538 | -198.589 | 2,323.506 | 2,830.093 | 1,152.266 | 1,118.512 | 1,161.939 | 1,122.262 | 1,162.913 | 1,203.581 | 929.429 | 876.886 | 921.011 | 1,125.747 | 862.282 | 1,023.815 | 933.256 | 1,996.056 |
Totaal niet-vlottende verplichtingen
| 117,594.49 | 111,601.462 | 111,492.991 | 118,143.016 | 101,932.346 | 101,137.702 | 103,141.475 | 101,429.516 | 102,128.083 | 89,632.17 | 99,500.158 | 94,006.64 | 81,097.442 | 79,693.109 | 79,422.386 | 85,618.481 | 88,026.377 | 85,897.994 | 65,399.646 | 64,440.57 | 61,427.147 | 66,653.013 | 64,597.906 | 68,644.484 | 68,119.026 | 52,805.629 | 53,375.942 | 50,988.014 | 49,877.038 | 47,188.5 | 44,552.512 | 44,223.084 | 45,264.813 | 49,240.988 | 52,744.122 | 54,324.061 | 37,749.137 | 39,452.302 | 31,533.156 | 31,435.704 | 29,401.709 | 27,581.321 | 27,828.098 | 23,873.507 | 20,446.523 | 17,834.042 | 16,785.314 | 16,896.742 | 17,888.599 | 15,629.138 | 15,415.997 | 15,567.043 | 14,069.545 | 15,837.731 | 16,149.294 | 16,314.608 | 15,309.226 | 14,771.706 | 16,318.072 |
Totaal passiva
| 168,780.657 | 156,233.458 | 159,524.917 | 168,996.256 | 152,596.267 | 152,143.601 | 158,301.697 | 158,580.223 | 158,764.141 | 142,746.422 | 159,312.396 | 145,850.725 | 127,070.651 | 122,562.633 | 120,257.617 | 123,511.852 | 122,587.749 | 119,719.843 | 93,857.338 | 88,957.337 | 84,465.139 | 88,344.905 | 86,199.622 | 89,894.789 | 88,855.009 | 80,815.435 | 82,555.283 | 82,636.986 | 82,300.807 | 78,737.751 | 77,901.136 | 75,192.931 | 77,445.876 | 87,074.638 | 92,451.589 | 89,549.205 | 65,249.812 | 64,920.605 | 56,401.157 | 52,955.114 | 47,975.383 | 45,454.493 | 45,536.967 | 43,242.976 | 34,950.411 | 29,072.012 | 28,322.887 | 27,701.128 | 28,125.252 | 25,593.623 | 25,811.696 | 25,710.773 | 22,872.068 | 24,308.331 | 25,834.376 | 25,202.779 | 24,253.763 | 24,088.882 | 25,761.006 |
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 |
Gewone aandelen
| 23,576.206 | 23,576.206 | 63,954.698 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 23,576.206 | 21,506.247 | 21,506.247 | 21,506.247 | 21,506.247 | 21,506.247 | 21,506.247 | 21,506.247 | 21,506.247 | 21,506.247 | 21,506.247 | 21,585.533 | 21,506.247 | 21,506.247 | 21,506.247 | 21,506.247 | 18,046.067 | 18,046.067 | 18,046.067 | 18,046.067 | 18,047.181 | 16,483.544 | 16,483.544 |
Ingehouden winsten
| 3,364.096 | 1,647.454 | 0 | -3,357.171 | -3,931.294 | -1,451.072 | 18,653.056 | 18,519.932 | 14,504.606 | 13,780.734 | 0 | 9,132.686 | 3,919.593 | 2,046.718 | 0 | 582.682 | -2,551.271 | -5,931.744 | 0 | 3,639.773 | 3,281.826 | 1,094.478 | 2,493.445 | 1,934.059 | 1,908.388 | 2,810.098 | 0 | 1,061.873 | 736.193 | 424.195 | 0 | -312.409 | -1,201.798 | -2,739.973 | 0 | 4,918.92 | 1,475.854 | 1,394.812 | 0 | 0 | 326.372 | 0 | 2,705.084 | 789.642 | 568.678 | 229.063 | 0 | 656.085 | 287.914 | 117.535 | 1,440.799 | 1,516.769 | 1,410.59 | 1,591.346 | 681.618 | 1,234.297 | 105.887 | 100.789 | 143.345 |
Overige gereserveerde algehele resultaten
| 19,218.293 | 18,739.282 | -20,154.354 | 21,511.079 | 22,468.096 | 22,517.418 | 3,903.025 | 1,974.072 | 4,623.194 | 5,617.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.395 | 1,004.818 | 463.777 | -1,587.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58.094 | 242.343 | -0 | 242.343 | 242.343 | 0 | 211.879 | 211.879 | 211.879 | 211.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -412.26 | 54.081 | 211.879 | 211.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 46,216.689 | 44,205.285 | 43,800.344 | 41,972.457 | 42,355.351 | 44,642.552 | 46,344.166 | 44,282.089 | 42,915.885 | 43,186.091 | 44,119.292 | 46,554.522 | 41,898.201 | 40,209.284 | 40,119.322 | 39,445.979 | 36,011.757 | 30,089.339 | 29,636.966 | 30,703.695 | 28,628.779 | 27,017.252 | 25,646.996 | 26,569.164 | 26,160.25 | 25,010.295 | 24,287.612 | 25,591.729 | 25,112.818 | 24,284.681 | 23,771.325 | 24,070.689 | 23,061.649 | 23,539.658 | 27,709.23 | 31,440.613 | 26,278.524 | 26,436.106 | 23,873.823 | 23,575.721 | 22,046.965 | 21,757.255 | 21,951.788 | 21,913.989 | 21,574.736 | 20,899.981 | 20,610.547 | 20,693.805 | 20,260.319 | 20,628.908 | 20,663.822 | 20,925.662 | 20,488.171 | 17,517.208 | 17,594.371 | 18,912.507 | 19,131.169 | 17,640.454 | 16,086.832 |
Totaal eigen vermogen
| 50,783.193 | 48,087.108 | 47,113.827 | 45,518.3 | 45,746.62 | 48,067.967 | 49,808.931 | 47,731.304 | 46,521.442 | 46,468.909 | 47,796.72 | 50,176.108 | 45,212.615 | 44,124.336 | 43,544.189 | 42,980.908 | 39,466.239 | 33,591.156 | 32,482.049 | 33,447.436 | 31,118.771 | 29,446.094 | 27,946.209 | 28,988.243 | 28,472.145 | 27,002.769 | 26,140.668 | 27,264.412 | 26,500.899 | 25,453.15 | 24,914.627 | 25,252.071 | 24,141.195 | 25,073.109 | 29,301.365 | 32,947.854 | 27,519.073 | 27,539.945 | 25,642.525 | 25,120.539 | 23,294.322 | 22,943.889 | 23,133.254 | 22,978.141 | 22,571.767 | 21,728.52 | 21,433.306 | 21,523.535 | 21,060.624 | 21,651.446 | 21,599.188 | 21,912.192 | 21,418.928 | 18,534.427 | 18,694.849 | 20,029.301 | 20,295.374 | 18,781.965 | 16,728.086 |
Totaal passiva en aandeelhoudersvermogen
| 219,563.85 | 204,320.566 | 206,638.744 | 214,514.556 | 198,342.887 | 200,211.568 | 208,110.628 | 206,311.527 | 205,285.583 | 189,215.331 | 207,109.116 | 196,026.833 | 172,283.266 | 166,686.969 | 163,801.806 | 166,492.76 | 162,053.988 | 153,310.999 | 126,339.387 | 122,404.773 | 115,583.91 | 117,790.999 | 114,145.831 | 118,883.032 | 117,327.154 | 107,818.204 | 108,695.951 | 109,901.398 | 108,801.706 | 104,190.901 | 102,815.763 | 100,445.002 | 101,587.071 | 112,147.747 | 121,752.954 | 122,497.059 | 92,768.885 | 92,460.55 | 82,043.682 | 78,075.653 | 71,269.705 | 68,398.382 | 68,670.221 | 66,221.117 | 57,522.178 | 50,800.532 | 49,756.193 | 49,224.663 | 49,185.876 | 47,245.069 | 47,410.884 | 47,622.965 | 44,290.996 | 42,842.758 | 44,529.225 | 45,232.08 | 44,549.137 | 42,870.847 | 42,489.092 |