Xiwang Foodstuffs Co.,Ltd.
SZSE:000639.SZ
4.05 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 21.937 | -10.206 | 50.857 | -23.161 | 57.557 | -9.021 | -48.559 | -554.657 | -53.94 | 9.222 | -20.51 | 18.387 | 51.658 | 44.872 | 86.154 | 27.549 | 105.288 | 102.419 | 77.582 | -1,084.667 | 108.367 | 132.558 | 91.743 | 138.708 | 125.211 | 120.735 | 83.81 | 140.888 | 61.737 | 72.874 | 67.774 | 18.477 | 21.699 | 40.553 | 54.085 | 19.818 | 54.17 | 23.145 | 49.147 | 24.404 | 44.22 | 21.93 | 26.94 | 53.493 | 70.138 | 21.367 | 35.951 | 49.075 | 54.871 | 17.369 | 21.751 | 21.38 | 40.101 | 33.019 | 19.596 | 85.618 | -1.311 | 0.051 | -0.624 | -0.241 | -1.147 | -1.678 | -0.494 | -0.957 | 0.049 | 0.436 | 1.143 | -0.159 | 2.025 | 0.229 | 1.196 | 1.64 | 2.029 | 3.838 | 1.799 | 0.85 | 3.24 | 3.492 | 1.356 | 4.032 | 4.335 | 4.125 | 2.22 | 3.324 | 3.431 | 2.331 | 2.161 |
Afschrijvingen & Amortisatie
| 0 | 20.67 | 20.67 | 27.236 | -54.09 | 23.238 | 23.238 | 96.069 | 25.924 | 22.11 | 22.11 | 25.691 | 25.691 | 17.736 | 17.736 | 74.035 | -37.533 | 37.533 | 0 | 72.905 | -35.648 | 35.648 | 0 | 69.028 | -34.197 | 34.197 | 0 | 67.559 | -34.234 | 34.234 | 0 | 41.811 | -17.527 | 17.527 | 0 | 38.673 | -19.308 | 19.308 | 0 | 37.729 | -18.143 | 18.143 | 0 | 34.033 | -15.406 | 15.406 | 0 | 23.343 | -9.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.983 | 3.397 | 0.564 | 2.039 | 2.019 | 1.942 | 2.015 | 1.815 | 2.574 | 1.863 | 1.675 | 1.669 | 1.496 | 1.591 | 1.525 | 1.49 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -61.838 | 12.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0 | 0 | 0 | 34.521 | -127.207 | 127.207 | 0 | 119.603 | 56.418 | -56.418 | 0 | -614.412 | 503.391 | -503.391 | 0 | 121.103 | -0.677 | 0.677 | 0 | -134.26 | 24.417 | -24.417 | 0 | 148.406 | -233.335 | 233.335 | 0 | -1,543.306 | 336.832 | -336.832 | 0 | -138.145 | 219.201 | -219.201 | 0 | -21.455 | 123.463 | -123.463 | 0 | -85.168 | 208.181 | -208.181 | 0 | 97.474 | 349.854 | -349.854 | 0 | 115.698 | 85.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.691 | -5.478 | -10.111 | 3.812 | -2.631 | 5.45 | 11.983 | -5.481 | -54.46 | 30.988 | 6.168 | -12.274 | 3.106 | -11.059 | -2.45 | -1.389 |
Vorderingen
| 0 | 0 | 0 | -28.268 | -84.045 | 84.045 | 0 | 157.508 | -144.796 | 144.796 | 0 | -244.44 | 239.869 | -239.869 | 0 | 59.16 | -83.545 | 83.545 | 0 | -86.366 | -67.328 | 67.328 | 0 | -163.588 | -0.02 | 0.02 | 0 | -1,280.855 | -29.164 | 29.164 | 0 | -120.158 | 43.765 | -43.765 | 0 | -15.522 | 78.259 | -78.259 | 0 | 23.969 | -23.958 | 23.958 | 0 | 26.307 | 54.069 | -54.069 | 0 | 84.615 | -56.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 62.789 | -43.162 | 43.162 | 0 | -37.905 | 201.214 | -201.214 | 0 | -369.972 | 263.523 | -263.523 | 0 | 61.943 | 82.869 | -82.869 | 0 | -47.894 | 91.745 | -91.745 | 0 | 311.994 | -233.315 | 233.315 | 0 | -262.451 | 365.996 | -365.996 | 0 | -17.986 | 175.436 | -175.436 | 0 | -5.934 | 45.204 | -45.204 | 0 | -109.138 | 232.139 | -232.139 | 0 | 71.167 | 297.035 | -297.035 | 0 | 31.084 | 142.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.217 | 2.756 | -6.137 | 2.337 | -4.168 | -6.405 | 8.229 | 4.452 | -16.042 | -2.669 | -1.463 | 3.743 | 1.799 | -6.083 | -3.137 | 1.915 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.25 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.908 | -8.234 | -3.974 | 1.475 | 1.537 | 11.855 | 3.754 | -9.933 | -38.418 | 33.658 | 7.631 | -16.017 | 1.306 | -4.976 | 0.686 | -3.304 |
Overige Niet-Contante Posten
| -80.051 | 389.014 | -152.569 | 384.412 | 39.112 | -103.374 | -23.238 | 384.195 | -82.342 | 34.308 | 3.295 | -18.387 | -51.658 | -44.872 | -86.154 | -27.549 | -105.288 | -102.419 | -77.582 | 1,084.667 | -108.367 | -132.558 | -91.743 | -138.708 | -125.211 | -120.735 | -83.81 | -140.888 | -61.737 | -72.874 | -67.774 | -18.477 | -21.699 | -40.553 | -54.085 | -19.818 | -54.17 | -23.145 | -49.147 | -24.404 | -44.22 | -21.93 | -26.94 | -53.493 | -70.138 | -21.367 | -35.951 | -49.075 | -54.871 | -17.369 | -21.751 | -21.38 | -40.101 | -33.019 | -19.596 | -85.618 | 1.311 | -0.051 | 0.624 | 0.241 | 1.147 | 1.678 | 0.494 | 0.957 | -0.049 | -0.436 | -1.143 | 0.159 | -2.025 | -0.229 | -1.196 | 1.625 | 0.858 | 2.243 | 2.748 | 1.194 | 1.97 | 2.407 | 2.129 | -0.128 | 1.753 | 2.513 | 3.108 | 2.066 | 2.239 | 3.119 | 1.971 |
Kasstroom uit Operationele Activiteiten
| -58.114 | 358.138 | -101.711 | 272.177 | 121.068 | 38.05 | -48.559 | 45.211 | -53.94 | 9.222 | -17.215 | 18.387 | 51.658 | -377.818 | 51.519 | 341.644 | 182.018 | 199.604 | -20.617 | 14.617 | 176.699 | 186.238 | 15.626 | 326.266 | 163.805 | 190.735 | 512.189 | 271.268 | 152.422 | 168.97 | -203.009 | -5.828 | 11.737 | 16.05 | -169.866 | 165.93 | 32.415 | -113.966 | 51.993 | 175.424 | 187.969 | -27.253 | -139.872 | 202.488 | 414.76 | -135.637 | -155.549 | 37.689 | 299.845 | 12.835 | 28.928 | -191.681 | 186.958 | -31.84 | -48.074 | 324.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.111 | 6.197 | 0.789 | -7.127 | 0.066 | -16.525 | 0 | 0 | -17.444 | 0.806 | -3.466 | 10.397 | 1.432 | 12.602 | 19.898 | -0.181 | -47.982 | 38.938 | 14.481 | -5.277 | 9.991 | -3.798 | 4.524 | 4.234 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -2.038 | -1.236 | -3.219 | 0.368 | 0.915 | -17.22 | -2.581 | -11.114 | -1.308 | -1.069 | -99.821 | -24.611 | 0 | -3.691 | -9.745 | -175.373 | -6.256 | -3.143 | -3.57 | -16.694 | -6.077 | -3.503 | -4.915 | -13.197 | -8.408 | -5.741 | -4.757 | -29.562 | -5.902 | -3.113 | -3.851 | -102.576 | -16.216 | -46.785 | -18.061 | -40.743 | -0.118 | -0.696 | -3.292 | -0.978 | -9.766 | -2.21 | -1.749 | -76.146 | -3.126 | -28.203 | -1.536 | -14.695 | -3.765 | -25.542 | -79.97 | -67.956 | -104.681 | -9.148 | -35.086 | -27.213 | -0.003 | 0 | -0.008 | 0 | 0 | 0 | 0 | -0.541 | -0.306 | -0.371 | -0.018 | -0.015 | -0.039 | -0.015 | -0.031 | -1.56 | -0.012 | -0.224 | -0.075 | -4.042 | -0.16 | -0.07 | -0.225 | -0.523 | -0.439 | -7.7 | -0.792 | -7.835 | -0.597 | -0.126 | -1.656 |
Netto Overnames
| 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | -0.075 | 0 | 0.135 | 1.17 | 0 | 0 | 0 | -407.286 | 0 | 0 | 0 | -252.195 | 0 | 0 | 0 | -247.281 | 0 | 0 | 0 | 1.945 | 0 | -108.567 | 0 | -2,786.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | -1,660 | 150 | -150 | 0 | 0 | 0 | 0 | 0 | -0.289 | 0 | -32.1 | 0 | 300.483 | -112.846 | 0 | 0 | 202.683 | 5 | -216.658 | -25.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.972 | -3.998 | -9.504 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -99.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 1,477.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.438 | -0.438 | 356.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.257 | 0 | 0 | 0 | 0 | 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 Investeringsactiviteiten
| 455.011 | -263.375 | 3.375 | -27.763 | -147.786 | 161.765 | -149.625 | 45.649 | 105.108 | 10.967 | 0.667 | 134.346 | -0.438 | 356.847 | -32.1 | -703.158 | -112.846 | -217.129 | -50 | 61.188 | -6.077 | 216.658 | -216.658 | -1,856.183 | -0.903 | -8.63 | -4.757 | 7.512 | 0.293 | -102.4 | -3.119 | -3,274.42 | 32.229 | -53.04 | -0.85 | -100.48 | -0.118 | -0.696 | -3.292 | 0.978 | -9.766 | -2.21 | -1.749 | -76.146 | -3.126 | -28.203 | -1.536 | -14.695 | -3.765 | 25.542 | -79.97 | -67.956 | -104.681 | -9.148 | -35.086 | 259.868 | -0.003 | 6.499 | -9.797 | 0 | 0 | 0 | 0 | 0.047 | 1.618 | -1 | -0.018 | -0.015 | -0.039 | -0.015 | -0.031 | -1.56 | -0.012 | -0.224 | -0.075 | 0.323 | -0.16 | -0.07 | 0.116 | 1.285 | -0.439 | -7.7 | -0.792 | 2.017 | 0.316 | -1.677 | -1.656 |
Kasstroom uit Investeringsactiviteiten
| 452.974 | -264.611 | 0.156 | -10.145 | 3.129 | -5.455 | -152.207 | 34.535 | 103.725 | 9.898 | -99.154 | 120.884 | -0.438 | 353.156 | -41.845 | -578.048 | -119.103 | -220.271 | -53.57 | 247.177 | -1.077 | -3.503 | -247.11 | -1,869.38 | -9.311 | -14.371 | -4.757 | -20.105 | -5.609 | -105.513 | -16.942 | -3,380.994 | 6.509 | -99.825 | -19.411 | -141.223 | -0.118 | -0.696 | -3.292 | 0.978 | -9.766 | -2.21 | -1.749 | -76.146 | -3.126 | -28.203 | -1.536 | -14.695 | -3.765 | 25.542 | -79.97 | -67.956 | -104.681 | -9.148 | -35.086 | 232.654 | -0.003 | 6.499 | -0.008 | 0 | 0 | 0 | 0 | -0.495 | 1.313 | -1.371 | -0.018 | -0.015 | -0.039 | -0.015 | -0.031 | -1.56 | -0.012 | -0.224 | -0.075 | -3.719 | -0.16 | -0.07 | -0.109 | 0.762 | -0.439 | -7.7 | -0.792 | -5.818 | -0.281 | -1.803 | -1.656 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 42.003 | -2.799 | -38.64 | -108.49 | -3 | -13.569 | 17.676 | 0 | 24.275 | -29.345 | 79.594 | -16.945 | -33.198 | -37.18 | -95.99 | -78.577 | -34.507 | -37.757 | -76.767 | -448.662 | -299.274 | 5.398 | 192.105 | 1,281.614 | 31.575 | -94.971 | -966.433 | -294.282 | 3.573 | -156.711 | -21.551 | 2,957.873 | 0 | 0 | 0 | 0 | -200 | 0 | 0 | 100 | 0 | 0 | 0 | -200 | -100 | 150 | 50 | -250 | -140 | -200 | 397.5 | 205 | 87.5 | 100 | -20 | -425 | -225 | 0 | -120 | -59.9 | -13.5 | 0 | 0 | -3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | -22 | 45 | -50 | -5 | 27 | -19 | -1 | 5 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60 | 0 | 0 | 0 | -3.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -44.537 | -36.114 | -31.617 | -43.02 | -43.236 | -22.767 | -34.909 | -27.632 | -30.863 | -20.797 | -19.554 | -7.408 | -29.158 | -40.823 | -20.669 | -23.738 | -27.351 | -30.255 | -34.665 | -35.687 | -103.236 | -47.191 | -44.893 | -23.368 | -100.242 | -21.579 | -32.626 | -46.174 | -19.799 | -114.417 | -47.22 | -44.143 | -1.334 | -51.65 | -1.671 | -0.98 | -2.831 | -10.811 | -5.627 | -5.027 | -4.145 | -59.303 | -0.959 | -4.843 | -6.44 | -51.781 | -2.101 | -10.334 | -4.646 | -49.372 | -13.272 | -1.101 | -2.304 | -0.595 | -0.045 | -10.602 | -0.475 | -0.475 | -0.654 | -1.495 | -1.629 | -0.902 | -1.996 | -3.872 | -3.355 | -1.601 | -1.561 | -1.984 | -2.007 | -1.861 | -1.796 | -1.761 | -1.751 | -3.555 | -1.629 | -2.384 | -2.836 | -3.458 | -1.778 | -1.407 | -1.309 | -1.598 | -1.534 | -1.844 | -1.81 | -5.066 | -1.541 |
Overige Financieringsactiviteiten
| 0 | -0 | 0 | -25.799 | 0 | 0 | -0 | -58.942 | 0 | 0 | 0 | 12.176 | 0 | 0 | 0 | 15.5 | -0 | -30.255 | 0 | 276.994 | 0 | 60 | 60 | -252.285 | 0 | -0 | 1,653.754 | -25.391 | -20.875 | 0 | 0 | 562.721 | 0 | -0.3 | 482.491 | 40.7 | 0 | -50 | 0 | 0 | 0 | 150 | 0 | -0 | -0 | 0.056 | -0.056 | 4.934 | -2.334 | 0 | -0 | -0 | -0 | -0 | 0 | -0.53 | 225 | 0 | -5.814 | -0 | -0 | -0.558 | 0.558 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | 25 | 0 | 0.28 | 0 | 0 | -0 | 1.29 | 0 | 1 | 0 |
Kasstroom uit Financieringsactiviteiten
| -2.534 | -38.913 | -70.257 | -177.308 | -46.236 | -36.337 | -17.233 | -86.574 | -6.589 | -50.142 | 60.04 | 2.639 | -62.356 | -78.002 | -116.658 | -86.815 | -61.857 | -68.012 | -111.431 | -233.35 | -402.509 | -41.792 | 207.212 | 1,005.961 | -68.666 | -116.55 | 654.695 | -360.581 | -27.1 | -271.128 | -58.771 | 3,476.452 | -1.334 | -51.95 | 480.819 | 39.72 | -202.831 | -60.811 | -5.627 | 94.973 | -4.145 | 90.697 | -0.959 | -204.843 | -106.44 | 98.275 | 47.843 | -255.399 | -146.98 | -249.372 | 384.228 | 203.899 | 85.196 | 99.405 | -20.045 | -436.132 | -0.475 | -0.475 | 9.346 | -61.395 | -15.129 | -1.46 | -1.438 | -7.472 | -3.355 | -1.601 | -1.561 | -1.984 | -2.007 | -1.861 | -1.796 | -1.761 | -1.751 | -3.555 | 20.371 | -24.384 | 17.164 | -28.458 | -6.778 | 25.873 | -20.309 | -2.598 | 3.466 | -0.554 | -1.81 | -4.066 | -1.541 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -2.874 | 0.227 | 0.092 | -0.956 | -0.371 | 1.752 | -0.184 | 0.286 | 2.321 | 3.577 | -0.042 | -1.73 | 0.278 | -2.652 | 1.701 | -7.901 | -4.452 | -0.142 | 1.276 | -0.332 | 2.249 | 0.636 | -1.379 | 0.83 | 1.462 | 13.483 | -12.897 | -0.235 | -6.007 | -4.146 | -2.744 | -16.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.023 | 0.009 | 0.014 | -0 | -0.489 | 0.075 | 0.05 | 0.052 | -0.103 | -0.023 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0.031 | -0 | -0 | -0 | -0.021 | 0 | 0 | -0.01 | -0.027 | 0 | 0 | -0.054 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 |
Netto Kasstroomverandering
| 389.451 | 46.149 | -171.72 | 56.976 | 77.59 | -1.989 | -148.434 | -6.542 | 77.908 | 9.947 | -56.371 | 141.605 | 37.5 | -105.317 | -105.284 | -331.12 | -3.394 | -88.822 | -184.342 | 28.111 | -224.639 | 141.579 | -25.651 | -536.323 | 87.289 | 73.297 | 1,149.23 | -109.653 | 113.706 | -211.816 | -281.466 | 73.53 | 16.912 | -135.725 | 291.542 | 64.427 | -170.533 | -175.473 | 43.074 | 271.374 | 174.058 | 61.235 | -142.581 | -81.922 | 308.615 | -68.985 | -109.241 | -232.428 | 149.109 | -210.98 | 333.186 | -56.227 | 167.549 | 58.467 | -103.153 | 120.697 | -7.537 | 6.846 | 13.488 | -27.373 | -13.466 | 5.458 | -1.926 | 8.144 | 4.124 | -2.184 | -8.706 | -1.934 | -18.593 | 8.108 | 32.76 | -20.776 | -0.984 | -7.245 | 30.694 | -26.724 | 29.606 | -8.63 | -7.067 | -21.347 | 18.19 | 4.183 | -2.603 | 3.619 | -5.889 | -1.345 | 1.036 |
Kaspositie aan het Einde van de Periode
| 571.022 | 1,598.788 | 126.739 | 298.45 | 241.474 | 163.884 | 165.874 | 314.308 | 320.85 | 242.942 | 232.996 | 283.649 | 142.044 | 104.544 | 209.861 | 285.145 | 616.265 | 619.659 | 708.48 | 892.822 | 864.711 | 1,089.35 | 947.771 | 973.421 | 1,509.744 | 1,422.456 | 1,349.159 | 199.929 | 309.582 | 195.876 | 407.692 | 689.158 | 615.628 | 598.716 | 734.441 | 442.898 | 378.472 | 549.005 | 724.477 | 681.403 | 410.029 | 235.971 | 174.736 | 317.317 | 399.239 | 90.624 | 159.609 | 265.43 | 497.858 | 348.75 | 559.73 | 226.544 | 282.771 | 115.222 | 56.755 | 159.908 | 39.211 | 46.748 | 39.902 | 26.414 | 53.786 | 67.252 | 61.794 | 63.72 | 55.575 | 51.452 | 53.636 | 62.342 | 64.275 | 82.868 | 74.76 | 42 | 62.776 | 63.759 | 71.004 | 40.311 | 67.035 | 37.429 | 46.058 | 53.125 | 74.472 | 56.281 | 52.098 | 54.701 | 51.083 | 56.971 | 58.316 |