Empreendimentos Pague Menos S.A.
B3:PGMN3.SA
2.8 (BRL) • At close March 11, 2025
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 169.595 | 108.208 | 232.516 | 438.5 | 525.499 | 285.964 | 125.699 | 163.742 | 252.801 | 345.097 | 486.471 | 654.121 | 322.801 | 392.012 | 478.23 | 589.086 | 214.558 | 99.752 | 82.418 | 121.04 | 95.219 | 44.079 | 58.757 | 118.197 | 101.239 | 311.439 | 155.015 | 82.019 | 173.366 | 212.262 | 258.696 | 144.152 | 379.545 | 458.284 | 307.138 | 296.744 | 172.962 | 284.501 | 258.469 | 288.996 | 151.222 | 173.678 | 162.063 | 260.112 | 108.082 | 143.848 | 88.492 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 4.808 | 4.705 | 4.587 | 4.475 | 4.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.88 | 441.328 | 3.466 | 3.482 | 3.5 | 3.5 | 8.769 | 10.865 | 1.135 | 1.122 | 1.107 | 1.002 | 0 | 186.38 | 0 | 0 | 0 | 0 | 3.092 | 3.067 | 2.977 | 2.647 | 2.566 | 2.09 | 1.803 | 1.18 | 0.646 | 5.415 | 5.287 | 5.169 | 5.062 | 0.203 |
| Liquide middelen en kortetermijnbeleggingen
| 169.595 | 108.208 | 232.516 | 443.308 | 530.204 | 290.551 | 130.174 | 168.104 | 252.801 | 345.097 | 486.471 | 654.121 | 322.801 | 392.012 | 478.23 | 619.966 | 655.886 | 103.218 | 85.9 | 124.54 | 98.719 | 52.848 | 69.622 | 119.332 | 102.361 | 312.546 | 156.017 | 82.019 | 359.746 | 212.262 | 258.696 | 144.152 | 379.545 | 461.376 | 310.205 | 299.721 | 175.609 | 287.067 | 260.559 | 290.799 | 152.402 | 174.324 | 167.478 | 265.399 | 113.251 | 148.91 | 88.695 |
| Nettovorderingen
| 785.09 | 839.697 | 670.336 | 557.843 | 527.353 | 433.926 | 535.42 | 526.415 | 758.322 | 524.029 | 550.194 | 562.08 | 597.001 | 570.518 | 621.554 | 546.675 | 508.124 | 299.398 | 321.363 | 308.264 | 495.686 | 362.034 | 381.626 | 375.237 | 440.438 | 397.141 | 526.548 | 437.307 | 595.848 | 513.533 | 589.283 | 579.354 | 503.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 2,973.059 | 2,798.282 | 2,886.881 | 3,029.712 | 2,919.028 | 2,175.34 | 3,029.639 | 3,029.159 | 2,789.217 | 2,056.583 | 1,960.144 | 1,956.957 | 1,865.683 | 1,853.466 | 1,799.102 | 1,702.095 | 1,576.183 | 1,545.904 | 1,492.819 | 1,466.371 | 1,284.878 | 1,345.724 | 1,417.262 | 1,506.448 | 1,435.051 | 1,372.719 | 1,291.498 | 1,379.885 | 1,246.562 | 1,130.86 | 1,212.11 | 1,294.054 | 1,124.865 | 1,116.182 | 1,101.094 | 1,057.322 | 984.607 | 931.942 | 785.63 | 922.354 | 774.377 | 844.478 | 703.245 | 741.388 | 622.764 | 635.348 | 592.059 |
| Overige vlottende activa
| 1,159.17 | 1,284.978 | 1,153.057 | 1,020.537 | 964.487 | 833.153 | 799.646 | 930.649 | 1,016.327 | 859.284 | 909.435 | 901.422 | 908.805 | 884.905 | 918.055 | 825.329 | 843.834 | 614.537 | 648.753 | 606.956 | 579.08 | 538.765 | 531.814 | 558.407 | 698.838 | 599.403 | 666.478 | 565.983 | 128.167 | 147.281 | 135.047 | 170.436 | 91.562 | 116.115 | 595.86 | 732.021 | 301.849 | 232.173 | 206.263 | 150.365 | 75.093 | 47.739 | 41.065 | 49.98 | 59.883 | 52.654 | 47.29 |
| Totaal vlottende activa
| 4,301.824 | 4,191.468 | 4,272.454 | 4,493.557 | 4,413.719 | 3,299.044 | 3,959.459 | 4,127.912 | 4,058.345 | 3,260.964 | 3,356.05 | 3,512.5 | 3,097.289 | 3,130.383 | 3,195.387 | 3,147.39 | 3,075.903 | 2,263.659 | 2,227.472 | 2,197.867 | 1,962.677 | 1,937.337 | 2,018.698 | 2,184.187 | 2,236.25 | 2,284.668 | 2,113.993 | 2,027.887 | 2,202.156 | 1,865.546 | 2,060.089 | 2,035.8 | 2,014.085 | 2,095.215 | 2,361.41 | 2,428.079 | 1,773.842 | 1,706.821 | 1,492.434 | 1,583.393 | 1,224.06 | 1,270.686 | 1,125.435 | 1,227.095 | 1,032.271 | 1,068.332 | 856.368 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 2,701.948 | 2,763.884 | 2,841.041 | 2,861.635 | 2,793.699 | 823.237 | 3,013.93 | 3,099.292 | 2,542.908 | 2,326.969 | 2,299.737 | 2,281.256 | 2,110.927 | 1,839.746 | 1,854.12 | 541.289 | 1,910.284 | 1,916.08 | 1,965.883 | 2,032.836 | 2,097.108 | 2,180.946 | 2,254.347 | 717.536 | 695.072 | 679.336 | 659.401 | 635.546 | 580.398 | 532.75 | 507.63 | 482.52 | 422.458 | 404.157 | 360.451 | 341.742 | 312.098 | 296.38 | 284.529 | 284.857 | 285.636 | 283.69 | 275.791 | 267.545 | 252.584 | 235.093 | 210.908 |
| Goodwill
| 0.604 | 0.691 | 0.787 | 0.89 | 0.995 | 0 | 0 | 1.567 | 0 | 2.257 | 2.641 | 3.054 | 0 | 3.851 | 4.394 | 5.025 | 0 | 0 | 0 | 7.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.403 | 8.734 | 8.138 | 8.319 | 7.347 | 7.313 | 5.463 | 5.59 | 5.88 | 6.1 | 5.964 | 6.363 | 6.647 | 6.627 | 6.442 | 6.228 | 6.194 | 6.456 | 6.718 |
| Immateriële activa
| 173.369 | 178.177 | 185.925 | 193.598 | 199.816 | 0 | 215.829 | 218.637 | 119.394 | 65.861 | 57.971 | 55.156 | 47.643 | 37.754 | 33.852 | 32.84 | 31.792 | 31.059 | 33.086 | 27.585 | 35.016 | 36.129 | 36.871 | 36.995 | 38.317 | 35.271 | 33.637 | 29.642 | 21.219 | 20.798 | 21.857 | 20.243 | 14.056 | 10.338 | 10.033 | 9.629 | 9.75 | 10.274 | 9.224 | 8.852 | 9.256 | 9.373 | 9.449 | 9.058 | 9.471 | 9.781 | 10.114 |
| Goodwill en immateriële activa
| 173.973 | 178.868 | 186.712 | 194.488 | 200.811 | 1,718.774 | 215.829 | 220.204 | 119.394 | 68.118 | 60.612 | 58.21 | 47.643 | 41.605 | 38.246 | 1,382.775 | 31.792 | 31.059 | 33.086 | 35.147 | 35.016 | 36.129 | 36.871 | 36.995 | 38.317 | 35.271 | 33.637 | 29.642 | 29.622 | 29.532 | 29.995 | 28.562 | 21.403 | 17.651 | 15.496 | 15.219 | 15.63 | 16.374 | 15.188 | 15.215 | 15.903 | 16 | 15.891 | 15.286 | 15.665 | 16.237 | 16.832 |
| Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.151 | 88.822 | 88.596 | 102.338 | 94.322 | 90.096 | 89.835 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.877 | 1.839 | 1.807 |
| Belastingvorderingen
| 565.021 | 564.35 | 556.847 | 522.318 | 369.568 | 287.894 | 312.597 | 237.845 | 199.503 | 230.775 | 223.982 | 204.018 | 196.69 | 193.614 | 189.036 | 192.555 | 193.134 | 182.002 | 180.325 | 165.162 | 171.883 | 170.945 | 158.954 | 142.083 | 260.986 | 250.72 | 245.02 | 97.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 899.593 | 885.034 | 910.676 | 916.6 | 925.391 | 1,534.059 | 937.318 | 912.173 | 1,131.187 | 555.534 | 534.893 | 517.27 | 520.647 | 490.954 | 475.159 | 489.769 | 459.633 | 424.63 | 431.692 | 376.674 | 402.843 | 325.207 | 303.827 | 296.084 | 170.993 | 170.051 | 130.375 | 125.059 | 142.4 | 134.907 | 142.403 | 125.105 | 102.596 | 50.887 | 156.026 | 147.013 | 266.818 | 124.994 | 99.865 | 55.238 | 96.401 | 94.366 | 94.456 | 76.621 | 51.817 | 54.485 | 195.587 |
| Totaal niet-vlottende activa
| 4,340.535 | 4,392.136 | 4,495.276 | 4,495.041 | 4,289.469 | 4,363.964 | 4,479.674 | 4,469.514 | 3,992.992 | 3,181.396 | 3,119.224 | 3,060.754 | 2,875.907 | 2,565.919 | 2,556.561 | 2,606.388 | 2,594.843 | 2,553.771 | 2,610.986 | 2,609.819 | 2,706.85 | 2,713.227 | 2,753.999 | 1,192.698 | 1,165.368 | 1,135.378 | 1,068.433 | 887.683 | 841.571 | 786.011 | 768.624 | 738.525 | 640.779 | 562.791 | 621.808 | 593.974 | 594.546 | 437.748 | 399.582 | 355.31 | 397.94 | 394.056 | 386.138 | 359.452 | 321.943 | 307.654 | 425.134 |
| Totaal activa
| 8,642.359 | 8,583.604 | 8,767.73 | 8,988.598 | 8,703.188 | 7,663.008 | 8,439.133 | 8,597.426 | 8,051.337 | 6,442.36 | 6,475.274 | 6,573.254 | 5,973.196 | 5,696.302 | 5,751.948 | 5,753.778 | 5,670.746 | 4,817.43 | 4,838.458 | 4,807.686 | 4,669.527 | 4,650.564 | 4,772.697 | 3,376.885 | 3,401.618 | 3,420.046 | 3,182.426 | 2,915.57 | 3,043.727 | 2,651.557 | 2,828.713 | 2,774.325 | 2,654.864 | 2,658.006 | 2,983.218 | 3,022.053 | 2,368.388 | 2,144.569 | 1,892.016 | 1,938.703 | 1,622 | 1,664.742 | 1,511.573 | 1,586.547 | 1,354.214 | 1,375.986 | 1,281.502 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 2,037.953 | 1,775.297 | 1,749.331 | 1,936.165 | 1,659.238 | 1,180.056 | 1,590.853 | 1,590.364 | 1,649.976 | 1,226.706 | 1,254.98 | 1,204.104 | 1,188.136 | 1,174.46 | 1,250.131 | 1,244.49 | 1,104.899 | 1,051.378 | 1,113.022 | 1,100.254 | 878.229 | 860.733 | 980.03 | 1,075.697 | 986.444 | 996.152 | 927.047 | 977.69 | 909.184 | 741.031 | 846.14 | 996.912 | 686.959 | 676.444 | 726.075 | 705.779 | 377.212 | 349.783 | 181.551 | 345.635 | 210.735 | 284.753 | 222.381 | 344.407 | 242.131 | 239.268 | 232.711 |
| Kortlopende schulden
| 729.682 | 482.144 | 759.837 | 766.232 | 745.118 | 570.969 | 628.924 | 786.109 | 539.582 | 588.275 | 652.623 | 760.237 | 581.879 | 455.619 | 405.867 | 413.909 | 459.86 | 403.393 | 430.268 | 378.607 | 360.253 | 289.771 | 359.751 | 539.17 | 614.088 | 577.135 | 583.105 | 234.732 | 345.201 | 300.917 | 386.253 | 412.003 | 430.648 | 511.938 | 591.207 | 562.96 | 496.422 | 403.908 | 418.947 | 374.452 | 309.985 | 289.666 | 195.662 | 206.483 | 265.033 | 250.452 | 174.85 |
| Belastingschulden
| 55.602 | 13.449 | 40.265 | 43.569 | 116.322 | 79.719 | 172.664 | 110.215 | 103.265 | 107.796 | 107.255 | 94.095 | 104.648 | 105.683 | 106.134 | 106.399 | 125.999 | 129.508 | 82.032 | 86.521 | 82.361 | 89.307 | 78.685 | 73.127 | 72.079 | 74.405 | 73.844 | 75.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 302.03 | 540.35 | 539.074 | 496.562 | 467.855 | 414.079 | 405.604 | 449.132 | 460.646 | 176.198 | 161.791 | 132.996 | 181.802 | 157.734 | 148.322 | 124.301 | 176.39 | 151.808 | 147.506 | 128.252 | 182.354 | 164.825 | 152.524 | 152.925 | 184.32 | 161.614 | 145.693 | 134.398 | 253.95 | 245.689 | 238.819 | 218.723 | 228.171 | 222.144 | 208.218 | 164.897 | 229.79 | 198.295 | 189.859 | 148.769 | 161.538 | 169.056 | 178.054 | 125.922 | 145.935 | 161.357 | 140.672 |
| Totaal kortlopende verplichtingen
| 3,125.267 | 2,811.24 | 3,088.507 | 3,242.528 | 2,988.533 | 2,244.823 | 2,798.045 | 2,935.82 | 2,753.469 | 2,098.975 | 2,176.649 | 2,191.432 | 2,056.465 | 1,893.496 | 1,910.454 | 1,889.099 | 1,867.148 | 1,736.087 | 1,772.828 | 1,693.634 | 1,503.197 | 1,404.636 | 1,570.99 | 1,840.919 | 1,856.931 | 1,809.306 | 1,729.689 | 1,422.338 | 1,508.335 | 1,287.637 | 1,471.212 | 1,627.638 | 1,345.778 | 1,410.526 | 1,525.5 | 1,433.636 | 1,103.424 | 951.986 | 790.357 | 868.856 | 682.258 | 743.475 | 596.097 | 676.812 | 653.099 | 651.077 | 548.233 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 2,793.041 | 3,068.536 | 2,976.976 | 2,991.114 | 3,052.757 | 2,913.416 | 1,174.907 | 3,026.79 | 2,827.645 | 2,131.683 | 2,159.534 | 2,261.883 | 1,805.213 | 1,722.936 | 1,828.727 | 1,888.301 | 1,936.467 | 2,001.554 | 1,996.973 | 2,057.44 | 2,115.96 | 2,238.639 | 2,191.828 | 490.416 | 428.447 | 507.93 | 355.17 | 535.344 | 557.893 | 421.791 | 437.153 | 237.922 | 391.051 | 321.509 | 561.304 | 684.518 | 699.903 | 656.404 | 622.034 | 598.52 | 508.796 | 510.868 | 524.803 | 511.566 | 325.933 | 371.168 | 377.855 |
| 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 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 5.352 | 5.365 | 5.322 | 5.261 | 5.217 | 0 | 25.439 | 5.178 | 5.053 | 0 | 0 | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 47.981 | 53.574 | 87.556 | 89.189 | 92.31 | 259.414 | 2,154.311 | 286.645 | 204.48 | 39.118 | 27.165 | 29.498 | 33.819 | 36.119 | 36.563 | 35.455 | 36.766 | 36.501 | 34.511 | 32.092 | 32.316 | 28.523 | 15.612 | 14.255 | 18.393 | 16.085 | 16.177 | 16.621 | 37.606 | 33.489 | 35.566 | 30.936 | 24.64 | 29.425 | 9.696 | 20.909 | 38.889 | 28.783 | 14.219 | 7.229 | 2.291 | 2.706 | 2.706 | 3.31 | 3.31 | 3.593 | 3.103 |
| Totaal niet-vlottende verplichtingen
| 2,846.374 | 3,127.475 | 3,069.854 | 3,085.564 | 3,150.284 | 3,172.83 | 3,354.657 | 3,318.613 | 3,037.178 | 2,170.801 | 2,186.699 | 2,291.625 | 1,839.032 | 1,759.055 | 1,865.29 | 1,923.756 | 1,973.233 | 2,038.055 | 2,031.484 | 2,089.532 | 2,148.276 | 2,267.162 | 2,207.44 | 504.671 | 446.84 | 524.015 | 371.347 | 551.965 | 595.499 | 455.28 | 472.719 | 268.858 | 415.691 | 350.934 | 571 | 705.427 | 738.792 | 685.187 | 636.253 | 605.749 | 511.087 | 513.574 | 527.509 | 514.876 | 329.243 | 374.761 | 380.958 |
| Totaal passiva
| 5,971.641 | 5,938.715 | 6,158.361 | 6,328.092 | 6,138.817 | 5,417.653 | 6,152.702 | 6,254.433 | 5,790.647 | 4,269.776 | 4,363.348 | 4,483.057 | 3,895.497 | 3,652.551 | 3,775.744 | 3,812.855 | 3,840.381 | 3,774.142 | 3,804.312 | 3,783.166 | 3,651.473 | 3,671.798 | 3,778.43 | 2,345.59 | 2,303.771 | 2,333.321 | 2,101.036 | 1,974.303 | 2,103.834 | 1,742.917 | 1,943.931 | 1,896.496 | 1,761.469 | 1,761.46 | 2,096.5 | 2,139.063 | 1,842.216 | 1,637.173 | 1,426.61 | 1,474.605 | 1,193.345 | 1,257.049 | 1,123.606 | 1,191.688 | 982.342 | 1,025.838 | 929.191 |
| 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 |
| Gewone aandelen
| 1,721.858 | 1,721.858 | 1,721.858 | 1,604.848 | 1,605.068 | 1,273 | 1,199.219 | 1,199.219 | 1,199.219 | 1,199.219 | 1,199.219 | 1,199.219 | 1,199.219 | 1,199.569 | 1,199.47 | 1,200.666 | 1,129.651 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 382.727 | 340 | 340 | 340 | 340 | 340 | 220 | 220 | 220 | 220 | 220 | 220 |
| Ingehouden winsten
| 36.636 | -4.262 | 0 | 0 | -123.604 | -99.945 | -62.842 | 0 | 161.746 | 76.987 | 23.434 | 0 | 143.403 | 113.524 | 44.168 | 0 | 58.5 | 18.347 | 9.204 | 0 | -13.294 | -52.582 | -37.081 | 0 | 21.551 | 6.249 | 1.59 | 0 | 173.537 | 142.284 | 111.899 | 104.946 | 120.512 | 127.853 | 106.614 | 102.86 | 186.112 | 167.305 | 125.292 | 123.969 | 88.503 | 187.519 | 167.77 | 174.64 | 151.63 | 129.884 | 132.025 |
| Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 383.629 | 383.629 | 390.156 | 390.156 | 390.156 | 385.966 | 397.377 | 397.403 | 0.06 | 0.091 | 0.114 | 0.129 | 0.152 | 0.174 | 0.197 | 0.219 | 0.242 | 0.264 | 0.286 |
| Overige totale aandeelhoudersvermogen
| 904.815 | 919.956 | 880.091 | 1,048.141 | 1,076.04 | 1,072.3 | 1,141.707 | 1,135.333 | 892.119 | 896.378 | 889.273 | 890.978 | 735.077 | 730.658 | 732.566 | 740.257 | 642.214 | 642.214 | 642.215 | 641.793 | 648.621 | 648.621 | 648.621 | 648.568 | 693.569 | 697.749 | 697.073 | 558.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Totaal eigen vermogen van aandeelhouders
| 2,663.309 | 2,637.552 | 2,601.949 | 2,652.989 | 2,557.504 | 2,245.355 | 2,278.084 | 2,334.552 | 2,253.084 | 2,172.584 | 2,111.926 | 2,090.197 | 2,077.699 | 2,043.751 | 1,976.204 | 1,940.923 | 1,830.365 | 1,043.288 | 1,034.146 | 1,024.52 | 1,018.054 | 978.766 | 994.267 | 1,031.295 | 1,097.847 | 1,086.725 | 1,081.39 | 941.267 | 939.893 | 908.64 | 884.782 | 877.829 | 893.395 | 896.546 | 886.718 | 882.99 | 526.172 | 507.396 | 465.406 | 464.098 | 428.655 | 407.693 | 387.967 | 394.859 | 371.872 | 350.148 | 352.311 |
| Totaal eigen vermogen
| 2,670.718 | 2,644.889 | 2,609.369 | 2,660.506 | 2,564.371 | 2,245.355 | 2,286.431 | 2,342.993 | 2,260.69 | 2,172.584 | 2,111.926 | 2,090.197 | 2,077.699 | 2,043.751 | 1,976.204 | 1,940.923 | 1,830.365 | 1,043.288 | 1,034.146 | 1,024.52 | 1,018.054 | 978.766 | 994.267 | 1,031.295 | 1,097.847 | 1,086.725 | 1,081.39 | 941.267 | 939.893 | 908.64 | 884.782 | 877.829 | 893.395 | 896.546 | 886.718 | 882.99 | 526.172 | 507.396 | 465.406 | 464.098 | 428.655 | 407.693 | 387.967 | 394.859 | 371.872 | 350.148 | 352.311 |
| Totaal passiva en aandeelhoudersvermogen
| 8,642.359 | 8,583.604 | 8,767.73 | 8,988.598 | 8,703.188 | 7,663.008 | 8,439.133 | 8,597.426 | 8,051.337 | 6,442.36 | 6,475.274 | 6,573.254 | 5,973.196 | 5,696.302 | 5,751.948 | 5,753.778 | 5,670.746 | 4,817.43 | 4,838.458 | 4,807.686 | 4,669.527 | 4,650.564 | 4,772.697 | 3,376.885 | 3,401.618 | 3,420.046 | 3,182.426 | 2,915.57 | 3,043.727 | 2,651.557 | 2,828.713 | 2,774.325 | 2,654.864 | 2,658.006 | 2,983.218 | 3,022.053 | 2,368.388 | 2,144.569 | 1,892.016 | 1,938.703 | 1,622 | 1,664.742 | 1,511.573 | 1,586.547 | 1,354.214 | 1,375.986 | 1,281.502 |