Berry Genomics Co.,Ltd
SZSE:000710.SZ
9.76 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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
| 1.028 | 8.235 | -292.24 | -39.849 | -74.369 | -20.11 | -238.472 | 3.349 | -4.91 | -11.928 | -138.864 | -3.187 | 9.99 | 21.242 | 59.833 | 33.36 | 55.079 | 62.393 | 77.233 | 63.758 | 83.141 | 167.685 | 29.106 | 93.109 | 80.202 | 65.667 | 72.89 | 69.157 | -3.373 | -3.989 | 2.605 | -5.148 | -0.765 | -0.878 | -5.327 | -2.847 | 0.69 | -5.525 | 14.007 | -2.524 | -3.106 | -1.499 | 0.494 | -3.961 | -1.14 | -1.55 | 0.212 | -0.018 | -0.085 | 0.284 | 0.185 | 0.02 | -0.036 | 0.332 | 0.324 | 1.001 | 3.819 | 2.932 | 3.558 | 2.755 | 3.238 | 0.902 | 1.558 | 0.47 | 0.42 | 0.37 | -12.513 | -1.506 | 0.778 | 0.549 | 1.087 | -0.913 | 0.868 | 0.151 | -14.537 | 0.032 | 0.058 | 0.171 | 0.323 | 0.1 | 0.03 | 0.186 | 2.91 | 0.122 | 1.573 | -1.431 |
Afschrijvingen & Amortisatie
| 26.976 | 26.976 | 113.938 | -50.827 | 28.37 | 28.37 | 28.546 | 28.546 | 29.094 | 29.094 | 31.142 | 31.142 | 28.973 | 28.973 | 76.898 | -38.684 | 38.684 | 0 | 82.856 | -33.824 | 33.824 | 0 | 67.471 | -33.497 | 33.497 | 0 | 54.299 | -23.703 | 23.703 | 0 | 40.652 | -18.073 | 9.037 | 9.037 | 0 | 0 | 0 | 0 | 0 | -3.751 | 3.751 | 0 | 6.742 | -2.974 | 2.974 | 0 | 7.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.121 | 2.116 | 2.427 | 1.892 | 2.289 | 2.065 | 2.058 | 2.068 | 2.318 | 2.319 | 2.399 | 2.371 | 2.776 | 2.386 | 2.36 | 2.254 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | -300.48 | -53.472 | -100.467 | 0 | 0 | 0 | -4.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -11.263 | 0 | 0 | 0 | 50.741 | -12.922 | 12.922 | 0 | 22.418 | -10.338 | 10.338 | 0 | 6.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 72.848 | 37.573 | -37.573 | 0 | -17.747 | 41.196 | -41.196 | 0 | -169.998 | 260.259 | -260.259 | 0 | -267.973 | 363.533 | -363.533 | 0 | -437.888 | 292.986 | -292.986 | 0 | -194.874 | 110.419 | -110.419 | 0 | -299.081 | 69.134 | -69.134 | 0 | -186.08 | 116.558 | -58.279 | -58.279 | 0 | 0 | 0 | 0 | 0 | 14.083 | -14.083 | 0 | 12.611 | 16.676 | -16.676 | 0 | 37.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.929 | -0.701 | 4.86 | -4.234 | 14.052 | 1.536 | 11.477 | -22.305 | 13.556 | -25.721 | 3.911 | -11.618 | 14.619 | 7.149 | -3.194 | -36.782 |
Vorderingen
| 0 | 0 | 83.219 | 18.75 | -18.75 | 0 | -24.602 | 21.95 | -21.95 | 0 | -134.883 | 205.102 | -205.102 | 0 | -295.227 | 312.754 | -312.754 | 0 | -221.768 | 266.822 | -266.822 | 0 | -130.603 | 55.077 | -55.077 | 0 | -273.47 | 63.465 | -63.465 | 0 | -155.403 | 93.713 | -46.856 | -46.856 | 0 | 0 | 0 | 0 | 0 | 7.561 | -7.561 | 0 | 12.245 | 14.816 | -14.816 | 0 | 36.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.893 | 18.823 | -18.823 | 0 | 6.855 | 19.247 | -19.247 | 0 | -57.533 | 65.495 | -65.495 | 0 | 20.283 | 50.779 | -50.779 | 0 | -216.12 | 26.165 | -26.165 | 0 | -68.138 | 55.342 | -55.342 | 0 | -25.61 | 5.669 | -5.669 | 0 | -30.677 | 22.846 | -11.423 | -11.423 | 0 | 0 | 0 | 0 | 0 | 6.522 | -6.522 | 0 | 0.366 | 1.86 | -1.86 | 0 | 0.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.42 | -4.863 | -1.431 | 4.512 | 5.207 | -1.205 | 2.744 | -2.962 | -16.131 | -1.8 | -2.079 | -0.889 | 0.828 | -2.434 | 2.934 | -4.818 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | -50.741 | 12.922 | -12.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -11.263 | 0 | 0 | 0 | 50.741 | -12.922 | 12.922 | 0 | 22.418 | -10.338 | 10.338 | 0 | 6.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.349 | 4.162 | 6.291 | -8.746 | 8.845 | 2.741 | 8.733 | -19.343 | 29.688 | -23.921 | 5.99 | -10.729 | 13.791 | 9.584 | -6.128 | -31.964 |
Overige Niet-Contante Posten
| 81.865 | -50.957 | 210 | 80.928 | 103.736 | -28.37 | 238.472 | -3.349 | 99.647 | -38.521 | 358.504 | 3.187 | -9.99 | -21.242 | -59.833 | -33.36 | -55.079 | -62.393 | -77.233 | -63.758 | -83.141 | -167.685 | -29.106 | -93.109 | -80.202 | -65.667 | -72.89 | -69.157 | 3.373 | 3.989 | -2.605 | 5.148 | 0.765 | 0.878 | 5.327 | 2.847 | -0.69 | 5.525 | -14.007 | 2.524 | 3.106 | 1.499 | -0.494 | 3.961 | 1.14 | 1.55 | -0.212 | 0.018 | 0.085 | -0.284 | -0.185 | -0.02 | 0.036 | -0.332 | -0.324 | -1.001 | -3.819 | -2.932 | -3.558 | -2.755 | -3.238 | -0.902 | -1.558 | -0.47 | -0.42 | -0.37 | 12.513 | 1.506 | -0.778 | -0.549 | 0.978 | 1.011 | 1.035 | 0.908 | 4.689 | 0.906 | 1.502 | 1.519 | -0.317 | 1.553 | 1.02 | 1.146 | -0.765 | 1.126 | 1.671 | 1.998 |
Kasstroom uit Operationele Activiteiten
| 55.917 | -42.721 | 104.547 | 27.824 | 20.163 | -20.11 | -238.472 | 3.349 | -4.91 | -50.449 | 187.088 | 58.457 | -46.303 | -106.62 | 194.454 | 77.567 | 39.873 | -152.146 | 35.704 | 55.672 | 48.389 | -16.708 | 80.056 | -26.845 | 71.963 | 40.158 | 91.122 | 190.205 | -45.115 | -48.082 | -55.25 | 39.834 | 10.811 | 10.811 | -53.254 | 0 | 0 | 0 | -83.33 | 40.078 | 4.571 | -24.639 | -21.232 | 2.155 | -18.15 | 4.002 | -71.366 | 0 | 0 | 0 | 5.929 | 0 | 0 | 0 | 24.162 | 0 | 0 | 0 | 50.564 | 0 | 0 | 0 | -3.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.257 | 1.514 | 9.191 | -1.283 | 6.494 | 4.539 | 15.095 | -18.547 | 15.88 | -21.749 | 7.36 | -7.915 | 19.54 | 10.783 | 2.41 | -33.961 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -14.273 | -7.812 | -15.564 | -29.891 | -7.645 | -2.001 | -4.058 | -3.526 | -15.929 | -49.798 | -103.86 | -156.241 | -27.964 | -48.626 | -38.894 | -47.761 | -60.041 | -43.64 | -23.156 | -42.606 | -65.108 | -164.391 | -75.752 | -32.956 | -27.943 | -29.211 | -44.823 | -147.201 | -3.392 | -9.417 | -10.592 | -10.112 | -14.634 | -22.571 | -10.162 | -19.449 | -17.897 | -15.019 | -0.756 | -0.688 | -0.5 | -0.446 | -2.543 | -1.219 | -0.776 | -2.451 | -15.305 | -0.778 | -0.811 | -1.013 | -1.455 | -1.477 | -1.983 | -1.253 | -2.41 | -0.514 | -1.012 | -1.262 | -1.229 | -0.896 | -0.343 | -0.246 | -3.575 | -1.289 | -0.47 | -0.521 | -0.22 | -0.019 | -0.012 | -0.122 | -0.003 | -0.176 | -7.366 | -1.015 | -0.37 | -0.245 | 0 | -0.048 | -0.369 | -0.314 | -0.143 | -0.049 | -1.015 | -0.05 | 0 | -0.414 |
Netto Overnames
| 286.502 | 0.002 | 0.029 | 0.09 | 0.002 | 0.006 | 1.711 | 0.007 | 0.001 | 0.02 | 0.421 | 0.005 | 0 | 0 | 192.226 | 45.924 | 60.055 | 43.64 | -6.056 | 0 | 0 | 0 | 100.368 | 0 | 0 | 0 | 44.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 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 |
Aankoop van Beleggingen
| -148.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | -2.52 | -33.203 | -34.265 | 1.84 | -3.34 | -17.5 | -43.84 | -7.21 | 0 | -13 | -5 | -10 | -10 | -6 | -7.316 | 0 | 0 | 0 | -676.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | -10 | -33.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.203 | 0 | 0 | 0 | -3.363 | 0 | 0 | 23.583 | 24.509 | 0 | 0 | 0 | -48.11 | 50 | 51.75 | 0.725 | 0 | 0 | 0 | 0 | -23.354 | 0 | 0 | 0 | -0.309 | 0.445 | 0.237 | 111.323 | 0 | 547.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.914 | -1.914 | 2.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -27.015 | 0.002 | 0.755 | 0.4 | 0.002 | 6.478 | 1.932 | 0.007 | 0 | 0.02 | 24.93 | 0.005 | 0.005 | -0.005 | 77.799 | -47.761 | -60.041 | -43.64 | 15.166 | 0.02 | 0.481 | -28.743 | -75.751 | 26.144 | -10 | -0 | 243.429 | 4.756 | -0.23 | -64.517 | 676.801 | 59.755 | 7.517 | 15.05 | 19.733 | 26.283 | 27.213 | 0.019 | 60.679 | -20.899 | 1.974 | 0.057 | 0.038 | 0.003 | 0.853 | -2.451 | 0.005 | -0.778 | 0.083 | 0.113 | 0.031 | 0.065 | 0.031 | 0.024 | 0.053 | -1.545 | 0.017 | -1.262 | 0.421 | -0.066 | -0.434 | -0.246 | -1.014 | -1.289 | 0.478 | 0.015 | -0.22 | 0.515 | 0.309 | 0.03 | -0.003 | -0.176 | -7.366 | 0.137 | 0.086 | -0.245 | 10.232 | -0.048 | 8.54 | -0.314 | -0.143 | -0.049 | 22.406 | -0.05 | -10 | -0.414 |
Kasstroom uit Investeringsactiviteiten
| 96.694 | -7.81 | -14.81 | -29.401 | -7.643 | 4.483 | -3.777 | -3.519 | -15.929 | -26.194 | -78.922 | -156.236 | -30.48 | -81.834 | 148.756 | 2.243 | -11.617 | -60.415 | -51.83 | -49.795 | -64.627 | -206.134 | -79.489 | -16.812 | -37.943 | -35.211 | 235.808 | -141.999 | -3.385 | 37.389 | -10.592 | 49.643 | -7.117 | -7.52 | 9.571 | 6.834 | 9.316 | -15 | 57.923 | -19.673 | -0.44 | 1.641 | -2.504 | -1.216 | -9.924 | -36.051 | -15.3 | -0.778 | -0.728 | -0.9 | -1.424 | -1.412 | -1.953 | -1.229 | -2.356 | -2.059 | -0.995 | -1.262 | -1.308 | -0.962 | -0.777 | -0.246 | -4.589 | -1.289 | 0.008 | -0.506 | -0.22 | 0.496 | 0.298 | -0.092 | -0.003 | -0.176 | -7.366 | -0.877 | -0.284 | -0.245 | 10.232 | -0.048 | 8.171 | -0.314 | -0.143 | -0.049 | 21.391 | -0.05 | -10 | -0.414 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -102.034 | -37.763 | -30.939 | -141.362 | -41.142 | -31.593 | -115.562 | -87.1 | -99.606 | -37.014 | -56.459 | -50.927 | -25.32 | -66.343 | -98.666 | -120.602 | -19.822 | -0.255 | -103.017 | -29.835 | 0 | -145.926 | -1.216 | 0 | 0 | 0 | 0 | 0 | -0.5 | -14 | -0.5 | -30 | -0.5 | -14 | -30.5 | 0 | -35 | -14 | -53.951 | -2 | -35.049 | -20 | -50 | 0 | -35 | -20 | 0 | -60 | 0 | 0 | 0 | -60 | 0 | -35 | 0 | -8 | -41 | -81 | 0 | -8.46 | -48 | -35 | -4 | -8.4 | -38 | -15 | 0 | -9.44 | 0 | 0 | 0 | 0 | -66.8 | -1.5 | -2 | -69.8 | 0 | 0 | -2 | -60 | -14.8 | -31.5 | -2.5 | -70 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.32 | -56.46 | 56.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -56.46 | 0 | 0 | -150.12 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -3.284 | -3.081 | -3.824 | -3.916 | -3.954 | -3.802 | -6.419 | -14.648 | -4.672 | -4.674 | -6.507 | -5.044 | -4.558 | -4.19 | -6.508 | -9.238 | -7.371 | -6.093 | -3.224 | -2.003 | -1.919 | -1.208 | -0.002 | 0 | -0.196 | -0.564 | -10.387 | -9.268 | -0.965 | -1.017 | -0.58 | -0.581 | -0.581 | -0.6 | -0.63 | -0.773 | -1.388 | -1.261 | -1.445 | -1.936 | -1.876 | -1.842 | -2.933 | -1.302 | -1.449 | -0.76 | -2.141 | 0 | 0 | -1.194 | -1.194 | -1.084 | -1.011 | -0.788 | -0.805 | -0.574 | -0.715 | -1.17 | -1.419 | -1.461 | -1.618 | -1.695 | -0.823 | -1.829 | -2.657 | -1.544 | -1.151 | -1.153 | -1.036 | -1.048 | -1.119 | -1.011 | -1.035 | -1.03 | -1.136 | -0.97 | -1.598 | -1.663 | -1.556 | -1.697 | -1.164 | -1.29 | -2.314 | -1.167 | -1.895 | -1.779 |
Overige Financieringsactiviteiten
| -9.582 | -3.081 | -39.457 | 125.315 | 48.687 | 27.763 | 174 | 49.312 | 23.492 | 41.593 | 0.9 | 93.119 | 126.517 | 43.651 | 23.206 | 53.429 | 62.687 | 113.609 | 70.136 | 30.835 | 0 | 143.326 | 8.091 | 2.571 | 4.474 | -0 | -327.299 | 375.685 | 9.675 | -0.117 | 2.35 | 15 | 15 | 14 | 36.5 | 3.48 | 31.48 | 43.981 | 32.815 | -21.03 | 56.03 | 20 | -33.376 | 17.406 | 17.549 | 20 | 59.4 | 6.138 | 9.411 | -15.549 | -2.71 | 60.379 | 6.077 | 35 | -57 | 24.97 | 10 | 66 | -5 | 8 | 45.991 | 35 | 8.46 | 20 | 30.904 | 35 | 0 | 8.4 | -1.7 | 0 | 0 | 0 | 65.14 | 0 | 0 | 68.8 | -34.5 | 1.5 | 0.004 | 58 | 46.296 | 0 | 2 | 60 | -5 | 30 |
Kasstroom uit Financieringsactiviteiten
| -111.616 | -40.844 | -43.282 | -19.963 | 3.591 | -7.632 | 52.019 | -52.437 | -80.786 | -0.095 | -62.066 | 37.148 | 96.639 | -26.882 | -81.968 | -76.411 | 35.494 | 107.261 | 66.912 | 28.831 | -1.919 | 142.117 | 6.872 | 2.571 | 4.278 | -0.564 | -337.686 | 366.417 | 8.21 | -15.017 | 1.27 | -15.581 | 13.919 | -0.6 | 5.37 | 2.707 | -4.908 | 28.72 | -22.581 | -24.966 | 19.105 | -1.842 | -36.309 | 16.104 | 16.1 | 19.24 | 57.259 | -53.862 | 9.411 | -16.743 | -3.904 | -0.705 | 5.066 | -0.788 | -57.805 | 16.396 | -31.715 | -16.17 | -6.419 | -1.921 | -3.627 | -1.695 | 3.637 | 9.771 | -9.752 | 18.456 | -1.151 | -2.193 | -2.736 | -1.048 | -1.119 | -1.011 | -2.695 | -2.53 | -3.136 | -1.97 | -36.098 | -0.163 | -3.552 | -3.697 | 30.332 | -32.79 | -2.814 | -11.167 | -6.895 | 28.221 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.589 | -0.098 | -1.695 | -0.619 | 4.938 | -1.123 | -1.491 | 6.906 | 6.85 | -1.073 | -1.785 | 0.234 | -1.611 | 0.49 | -7.01 | -3.389 | -0.102 | 3.819 | -1.523 | 1.156 | 1.033 | -0.97 | 1.888 | 1.402 | 0.428 | -0.757 | 2.391 | -0.804 | -1.641 | -0.198 | 0.058 | 0.301 | 0.205 | 0.205 | 0.109 | 0 | 0 | 0 | 0.007 | 0 | 0.031 | 0 | 0.147 | 0 | -0.041 | 0 | 0.015 | 0 | 0 | 0 | -0.229 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | -0.038 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.097 | -0 | 0 | 0 | -0.04 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 |
Netto Kasstroomverandering
| 43.526 | -39.975 | 29.476 | -22.158 | 21.049 | -45.801 | 94.916 | -89.452 | -27.264 | -77.811 | 44.315 | -60.398 | 18.246 | -214.846 | 254.232 | 0.009 | 63.648 | -101.481 | 49.262 | 35.864 | -17.123 | -81.694 | 9.326 | -39.683 | 38.726 | 3.625 | -8.366 | 413.819 | -41.93 | -25.909 | -64.514 | 84.927 | -44.619 | -14.472 | -38.203 | 32.95 | -52.754 | -24.553 | -47.982 | 77.669 | -58.963 | -24.84 | -59.898 | 65.896 | -60.869 | -12.809 | -29.392 | 37.235 | 17.371 | 1.39 | 0.372 | -6.271 | -73.812 | -10.388 | -36.003 | 7.736 | -6.756 | 10.137 | 42.799 | -34.339 | -24.638 | -3.168 | -4.397 | 47.85 | 3.377 | 26.78 | 2.372 | -1.936 | -0.188 | -2.248 | 1.039 | 0.326 | -0.871 | -4.69 | 3.034 | 2.324 | -10.771 | -18.758 | 20.499 | -25.761 | 37.549 | -40.755 | 38.117 | -0.433 | -14.485 | -6.154 |
Kaspositie aan het Einde van de Periode
| 290.204 | 246.678 | 316.129 | 286.653 | 308.811 | 287.762 | 318.278 | 223.362 | 312.814 | 340.078 | 416.625 | 372.31 | 432.708 | 414.462 | 627.898 | 373.667 | 373.657 | 310.009 | 409.928 | 360.666 | 324.802 | 341.925 | 423.619 | 414.293 | 453.976 | 415.25 | 411.625 | 419.991 | 6.172 | 48.102 | 28.361 | 92.875 | 7.948 | 52.566 | 19.039 | 57.242 | 24.292 | 77.046 | 47.099 | 95.081 | 17.411 | 76.375 | 18.984 | 78.883 | 12.986 | 73.856 | 37.811 | 67.204 | 29.969 | 12.597 | 11.208 | 10.836 | 17.106 | 90.918 | 39.306 | 75.309 | 67.573 | 74.329 | 59.192 | 16.393 | 50.732 | 75.37 | 78.537 | 82.934 | 35.084 | 31.707 | 4.927 | 2.554 | 4.49 | 4.679 | 6.927 | 5.888 | 5.561 | 6.432 | 11.123 | 8.089 | 5.765 | 16.537 | 35.295 | 14.795 | 40.556 | 3.007 | 43.762 | 5.645 | 6.078 | 20.564 |