Zheshang Development Group Co., Ltd
SZSE:000906.SZ
7.56 (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
| 99.577 | 74.225 | 244.364 | 188.45 | 64.032 | 193.179 | 265.127 | 323.039 | 284.967 | 300.058 | 166.796 | 208.894 | 251.255 | 190.492 | 168.501 | 148.693 | 211.62 | 92.058 | 102.772 | 140.816 | 100.559 | 102.745 | 192.152 | 97.243 | 81.73 | 69.793 | 57.153 | 49.136 | 38.303 | 40.651 | 45.162 | 29.291 | 25.874 | 39.268 | 30.916 | 18.259 | 11.111 | 35.01 | 21.769 | 2.658 | 20.315 | 30.803 | 20.123 | 16.44 | 18.077 | 19.311 | 16.184 | 12.684 | -19.986 | 14.835 | 12.369 | 19.484 | 18.782 | 20.407 | 15.521 | 32.222 | 10.435 | 10.8 | 13.635 | 10.416 | 15.12 | -6.124 | -4.733 | 5.293 | 4.654 | 4.711 | -2.55 | -46.985 | -10.467 | -8.476 | -11.497 | -17.108 | -26.802 | -31.103 | 1.025 | -2.465 | 1.788 | 0.841 | 2.025 | 2.443 | 8.065 | 5.586 | 5.697 | 8.76 | 9.994 | 8.335 | 4.494 |
Afschrijvingen & Amortisatie
| 0 | 42.363 | 42.363 | 37.301 | -52.067 | 29.608 | 29.608 | 33.144 | 33.144 | 29.615 | 29.615 | 32.006 | 32.006 | 16.646 | 16.646 | 50.289 | -24.308 | 24.308 | 0 | 41.638 | -18.392 | 18.392 | 0 | 34.006 | -17.099 | 17.099 | 0 | 39.896 | -22.594 | 22.594 | 0 | 48.987 | -25.728 | 25.728 | 0 | 46.427 | -22.328 | 22.328 | 0 | 38.28 | -18.58 | 18.58 | 0 | 25.586 | -13.663 | 13.663 | 0 | 26.241 | -15.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.573 | 5.351 | 5.442 | 5.759 | 11.074 | 5.684 | 3.922 | 4.826 | 16.356 | 6.251 | 9.564 | 9.963 | 22.047 | 7.392 | 9.397 | 9.363 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 11,493.952 | 0 | 3,185.188 | -12,890.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.05 | 0 | 3.826 | -4.214 | 4.214 | 0 | 13.471 | 0 | 0 | 0 | 21.663 | 0 | 0 | 0 | 16.095 | 0 | 0 | 0 | 11.135 | 0 | 0 | 0 | 7.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -13,530.088 | 0 | -7,739.039 | 11,507.423 | -11,557.801 | 0 | -2,908.764 | 13,151.095 | -13,151.095 | 0 | -2,506.799 | 13,582.47 | -13,582.47 | 0 | -2,044.261 | 8,629.856 | -8,629.856 | 0 | -3,262.648 | 4,708.734 | -4,708.734 | 0 | -1,172.033 | 1,890.901 | -1,890.901 | 0 | -3,516.467 | 1,927.398 | -1,927.398 | 0 | -773.037 | 845.264 | -845.264 | 0 | -420.106 | 685.361 | -685.361 | 0 | -908.168 | 1,689.334 | -1,689.334 | 0 | -321.183 | 1,304.935 | -1,304.935 | 0 | 182.262 | 1,037.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.132 | -6.546 | 10.729 | -21.518 | 28.69 | -5.986 | 2.264 | -16.851 | 4.599 | -22.245 | 23.931 | -21.836 | 54.579 | 45.471 | 38.656 | -16.169 |
Vorderingen
| 0 | -4,423.586 | 0 | -2,509.426 | 5,378.666 | -5,378.666 | 0 | -2,737.938 | 9,337.287 | -9,337.287 | 0 | -1,971.018 | 8,591.675 | -8,591.675 | 0 | -1,796.136 | 4,873.643 | -4,873.643 | 0 | -2,051.085 | 4,534.646 | -4,534.646 | 0 | -447.185 | 1,791.778 | -1,791.778 | 0 | -2,433.736 | 1,645.655 | -1,645.655 | 0 | -479.782 | 683.635 | -683.635 | 0 | -467.54 | 197.109 | -197.109 | 0 | -731.327 | 1,090.668 | -1,090.668 | 0 | -314.804 | 747.502 | -747.502 | 0 | -68.027 | 665.828 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | -9,031.349 | 0 | -5,193.418 | 6,179.135 | -6,179.135 | 0 | -170.826 | 3,813.809 | -3,813.809 | 0 | -551.967 | 5,002.11 | -5,002.11 | 0 | -238.891 | 3,756.213 | -3,756.213 | 0 | -1,184.319 | 171.624 | -171.624 | 0 | -729.576 | 99.123 | -99.123 | 0 | -1,083.881 | 281.743 | -281.743 | 0 | -293.255 | 161.629 | -161.629 | 0 | 48.034 | 489.252 | -489.252 | 0 | -177.441 | 598.665 | -598.665 | 0 | -6.379 | 557.433 | -557.433 | 0 | 250.289 | 371.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.349 | -1.703 | -28.563 | -11.622 | 12.668 | 11.299 | -47.204 | 1.812 | -28.396 | 16.847 | 27.536 | -34.522 | 21.555 | -9.794 | -5.196 | -13.763 |
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 | -75.154 | 0 | -36.195 | -50.378 | 50.378 | 0 | -35.62 | -53.945 | 53.945 | 0 | 16.185 | -11.315 | 11.315 | 0 | -9.235 | 0 | 0 | 0 | -27.244 | 2.463 | -2.463 | 0 | 4.729 | 0 | 0 | 0 | 1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | -1 | 1 | 0 | 0.6 | 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 | 0.782 | -4.843 | 39.291 | -9.896 | 16.022 | -17.284 | 49.468 | -18.663 | 32.995 | -39.092 | -3.605 | 12.686 | 33.025 | 55.265 | 43.851 | -2.406 |
Overige Niet-Contante Posten
| 276.106 | -100.698 | -7,908.707 | 1,629.405 | -3,261.442 | 2,376.49 | -29.608 | -323.039 | -284.967 | 13,121.48 | -9,071.575 | 8,185.226 | -251.255 | -190.492 | -168.501 | -148.693 | -211.62 | -92.058 | -102.772 | -140.816 | -100.559 | -102.745 | -192.152 | -97.243 | -81.73 | -69.793 | -57.153 | -49.136 | -38.303 | -40.651 | -45.162 | -29.291 | -25.874 | -39.268 | -30.916 | -18.259 | -11.111 | -35.01 | -21.769 | -2.658 | -20.315 | -30.803 | -20.123 | -16.44 | -18.077 | -19.311 | -16.184 | -12.684 | 19.986 | -14.835 | -12.369 | -19.484 | -18.782 | -20.407 | -15.521 | -32.222 | -10.435 | -10.8 | -13.635 | -10.416 | -15.12 | 6.124 | 4.733 | -5.293 | -4.654 | -4.711 | 2.55 | 46.985 | 10.467 | 8.476 | 11.497 | -0.715 | 7.236 | 25.192 | 4.569 | 15.74 | 2.357 | -1.784 | 12.989 | 18.373 | 5.954 | 4.648 | 7.631 | 11.48 | 4.542 | 5.234 | 5.439 |
Kasstroom uit Operationele Activiteiten
| 375.683 | -68.836 | -7,664.343 | 1,780.553 | -3,197.41 | 2,539.641 | 265.127 | 323.039 | 284.967 | 300.058 | -8,904.779 | 8,361.774 | 1,018.776 | -1,576.339 | -5,365.943 | 6,762.87 | -2,106.087 | 3,352.16 | -6,844.265 | 3,343.53 | -1,765.978 | -75.777 | -1,434.99 | 1,641.83 | -512.849 | 738.127 | -947.924 | 778.949 | -970.708 | 139.018 | -737.402 | 972.307 | -3.556 | -38.932 | -642.529 | 143.272 | -152.96 | 16.021 | -95.599 | -375.704 | 169.304 | -242.155 | 31.084 | 145.48 | -24.23 | 346.94 | -272.104 | 290.356 | 257.733 | 27.124 | -152.734 | -57.513 | 162.129 | 224.667 | -314.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.881 | -20.761 | 10.259 | -10.166 | 53.038 | 3.844 | 5.243 | 2.989 | 41.77 | -1.975 | 43.729 | 1.455 | 96.867 | 67.399 | 61.622 | 3.127 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -29.026 | 66.22 | -106.283 | -142.886 | -187.444 | -100.867 | -57.271 | -266.03 | -147.62 | -69.306 | -31.984 | -68.063 | -17.312 | -77.033 | -43.714 | -64.293 | -78.405 | -41.68 | -70.407 | -78.886 | -5.703 | -132.461 | -28.338 | -27.599 | -59.935 | -7.614 | -6.991 | -32.339 | -4.934 | -3.747 | -11.062 | -26.815 | -26.002 | -15.569 | -13.55 | -31.034 | -4.479 | -5.284 | -14.829 | -47.73 | -66.051 | -77.429 | -183.014 | -63.352 | -36.536 | -29.3 | -61.084 | -40.732 | -16.957 | -8.805 | -12.643 | -14.708 | -213.073 | -63.843 | -6.741 | -11.642 | -31.515 | -10.676 | -10.491 | -7.832 | -10.433 | -8.559 | -4.93 | -4.893 | -11.357 | -5.337 | -13.725 | -7.01 | -7.971 | -13.176 | -2.223 | -38.593 | -3.885 | -2.322 | -1.605 | -14.613 | -4.085 | -17.302 | -9.686 | -65.233 | -67.453 | -28.977 | -26.674 | -8.38 | -3.849 | -4.704 | -42.389 |
Netto Overnames
| 0 | 7.89 | 116.606 | 0.172 | 0 | -4.407 | 20.312 | 423.58 | 16.797 | -0 | 0 | -0.251 | 1.951 | 110.272 | -29.4 | 1.338 | 49.247 | -0 | 0.04 | -30.519 | 32.732 | 0.616 | 1.13 | 3.161 | 1.41 | 0.947 | 0.773 | 95.44 | 37.657 | 0.522 | -4.965 | 52.294 | 0 | 21.723 | 22.522 | 22.716 | -4.047 | 2.286 | 0.469 | -1.053 | 8.753 | 0 | 46.544 | 2.003 | 0.796 | 17.52 | 0.361 | -2.375 | 0.446 | 298.011 | 0.406 | 10.95 | 0.06 | 55.047 | 0.008 | 5.402 | 31.527 | 10.724 | 10.993 | 2.557 | 0 | 0 | 0 | 16.089 | 69.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.531 | 0 | 4.704 | 42.42 |
Aankoop van Beleggingen
| -4,851.893 | -5,884.89 | -4,746.77 | -4,515.79 | -4,999.967 | -5,783.133 | -5,752.327 | -4,694.667 | -5,074.327 | -4,878.946 | -3,645.832 | -4,164.249 | -3,279.885 | -2,421.913 | -1,255.807 | -642.315 | -1,536.539 | -1,557.93 | -1,982.18 | -1,555.112 | -1,223.796 | -661.282 | -642.93 | -530.613 | -564.742 | -333.846 | -243.955 | -386.537 | -322.239 | -221.709 | -595.479 | -761.886 | -196.104 | -300.61 | -40.139 | -21.339 | -87.503 | -205.227 | -68.649 | -46.951 | -30.048 | 0 | -6.168 | 38.413 | 11.902 | -119.404 | -147.453 | -176.883 | -101.039 | -19.92 | -21.49 | -106.224 | -76.509 | -5.447 | -101.009 | -84.074 | -84.82 | -6.79 | -113.5 | -37.314 | 0 | 0 | 0 | 41 | -50.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.701 | 0 | 0 | -1.527 | 0 | 0 | 0 | 0 | -0.08 | 0.17 | -2.52 | -12.143 |
Verkoop/verval van Beleggingen
| 5,062.421 | 5,419.219 | 4,614.74 | 4,941.936 | 5,549.632 | 5,581.781 | 5,026.119 | 5,293.713 | 5,108.525 | 5,284.118 | 3,417.282 | 4,243.117 | 3,212.492 | 2,437.642 | 1,233.463 | 704.801 | 1,623.82 | 1,226.574 | 1,967.538 | 1,482.025 | 1,248.542 | 597.717 | 647.206 | 538.435 | 564.446 | 302.855 | 241.324 | 473.826 | 336.287 | 231.891 | 679.46 | 698.08 | 143.372 | 130.794 | 5.002 | 74.455 | 81.83 | 146.139 | 55.516 | 44.257 | 26.418 | 0.263 | 12.127 | -28.996 | -24.187 | 143.61 | 235.252 | -10.534 | 155.94 | 16.823 | 21.376 | 128.484 | 57.821 | 136.941 | 34.395 | 101.438 | 46.105 | 5.966 | 114.519 | 0.009 | -3.204 | 0 | 0 | -12.7 | 2.807 | 7.444 | 3.452 | 0.026 | 0 | 0 | 0 | 2.02 | 0.072 | 0 | 0 | -24.762 | 0.083 | 60.809 | 2.701 | 0.277 | 0.032 | 0 | 7.988 | 0.917 | 0.02 | 0.386 | 0.004 |
Overige Investeringsactiviteiten
| 2.154 | -17.894 | 140.293 | 4.491 | 10.384 | -7.959 | -3.857 | -416.32 | -9.503 | -10.916 | -16.234 | 7.124 | 11.007 | -85.743 | -0 | 25.13 | -23.869 | 148.641 | -123.44 | 75.243 | -44.9 | -31.752 | -110.955 | 10.38 | 2.464 | 1.83 | 2.397 | 42.864 | -31.666 | 3.398 | 2.363 | 77.305 | -94.863 | -40.934 | 4.865 | 4.882 | -2.181 | -5.394 | 0.436 | 134.782 | 5.359 | -14.963 | -12.917 | 4.115 | -2.365 | 4.906 | 0.745 | 23.189 | -19.79 | -7.529 | 4.174 | -4.336 | -2.003 | -2.534 | -0.447 | -11.606 | -28.419 | -10.676 | -10.491 | 22.656 | 96.675 | -12.9 | 0.019 | 5.326 | 31.07 | 9.752 | -13.725 | 14.088 | 0.016 | 0.002 | -2.223 | 14.802 | 3.664 | 1.38 | 1.848 | 27.587 | 0.7 | 5.523 | -16.285 | 13.405 | -67.453 | -28.977 | -26.674 | 11.461 | 0 | -5.126 | -42.389 |
Kasstroom uit Investeringsactiviteiten
| 183.656 | -409.456 | 18.587 | 310.547 | 372.606 | -314.585 | -767.023 | 340.277 | -106.128 | 324.949 | -276.767 | 17.679 | -71.747 | -36.775 | -95.457 | 24.661 | 34.254 | -224.395 | -208.449 | -107.25 | 6.875 | -227.163 | -133.887 | -6.236 | -56.358 | -35.828 | -6.452 | 193.253 | 15.105 | 10.354 | 70.317 | 38.979 | -173.597 | -204.595 | -21.3 | 49.68 | -16.38 | -67.479 | -27.057 | 83.306 | -55.569 | -92.13 | -143.428 | -47.816 | -50.39 | 17.332 | 27.821 | -207.336 | 18.599 | 278.579 | -8.178 | 14.166 | -233.703 | 120.164 | -73.793 | -0.482 | -67.121 | -11.452 | -8.97 | -19.924 | 83.037 | -21.46 | -4.911 | 44.822 | 41.51 | 11.86 | -10.274 | 7.104 | -7.955 | -13.174 | -2.223 | -21.772 | -0.149 | -0.942 | 0.243 | -13.305 | -3.302 | 49.03 | -24.796 | -51.552 | -67.421 | -28.977 | -18.686 | 4.449 | -3.659 | -7.26 | -54.498 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -691.394 | 1,256.694 | 6,840.178 | -473.855 | 2,188.294 | -1,924.653 | 2,630.003 | 75.554 | -3,724.648 | -728.807 | 7,481.695 | -7,201.383 | -427.514 | 1,623.82 | 5,406.813 | -7,290.188 | 2,462.584 | -3,471.17 | 7,728.399 | -2,587.099 | 2,247.063 | -265.669 | 1,965.589 | -1,550.771 | 440.853 | -288.875 | 531.099 | -769.556 | 1,048.97 | 18.793 | 690.482 | -1,010.717 | 226.505 | 467.969 | 796.244 | -238.078 | -61.735 | 594.29 | 282.501 | 227.774 | -123.136 | 22.289 | 168.032 | -41.188 | -25.069 | -259.669 | 427.182 | -222.769 | -232.741 | -216.511 | 155.941 | 52.573 | -96.559 | -259.528 | 403.727 | 13.594 | -104.944 | -61.383 | 219.751 | -2.153 | -55.5 | -45.779 | 71.945 | 72.584 | 191.668 | 27.86 | -37.355 | -64.884 | -0.8 | -15.017 | 45.217 | -66.108 | 27.878 | 81.8 | -9.18 | 20.6 | -29.633 | -38.057 | -14.355 | -79.504 | 121.047 | -23.411 | 63.599 | -65.869 | 17.099 | -5.132 | 20.499 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | -0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.088 | 0.088 | -0.088 | 0 | 0.442 | 0 | -0.768 | 0 | -1.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -117.997 | -422.46 | -83.69 | -344.116 | -61.92 | -441.09 | -89.151 | -276.49 | -134.237 | -357.132 | -101.331 | -135.724 | -144.985 | -421.579 | -105.836 | -201.467 | -496.387 | -91.19 | -227.67 | -162.561 | -231.101 | -67.09 | -94.255 | -99.077 | -95.861 | -150.64 | -73.764 | -115.343 | -73.277 | -109.711 | -31.886 | -72.811 | -44.259 | -59.058 | -24.651 | -20.055 | -21.21 | -52.93 | -22.929 | -21.955 | -35.623 | -42.865 | -16.527 | -18.446 | -21.948 | -20.066 | -8.86 | -5.071 | -13.783 | -19.656 | -25.434 | -53.054 | -15.008 | -24.581 | -16.261 | -21.516 | -8.245 | -8.589 | -7.778 | -6.977 | -10.745 | -11.017 | -8.653 | -17.119 | -7.245 | -5.8 | -4.416 | -7.803 | -5.899 | -5.433 | -7.071 | -7.085 | -7.097 | -12.947 | -4.278 | -12.278 | -2.114 | -5.545 | -9.837 | -11.931 | -9.118 | -7.402 | -6.852 | -11.915 | -3.789 | -11.753 | -4.98 |
Overige Financieringsactiviteiten
| -90.681 | -312.87 | -16.093 | 640.344 | -7.324 | 94.159 | -19.977 | 271.326 | -9.629 | 21.69 | -17.91 | 301.21 | 19.91 | 859.589 | -109.577 | 1,255.049 | 72.707 | 466.976 | -467.568 | -6.413 | 29.606 | 135.511 | -173.028 | -23.053 | 61.808 | 100.476 | -1.387 | 1,084.752 | -90.489 | -55.818 | -99.06 | 246.937 | -4.165 | -289.378 | 16.079 | 22.446 | 413.399 | -463.187 | -69.647 | 41.862 | 72.464 | 331.689 | 11.53 | -13.142 | 27.871 | -0.817 | 0 | -0.031 | 45.502 | -9.647 | -0 | 43.071 | 116.763 | -8.719 | 7.5 | 62.745 | 35.664 | 548.537 | 30.388 | 0.637 | -0.3 | -0.513 | 9.174 | 24.516 | -0.421 | -0.622 | -1.079 | -0.145 | -0.453 | -0.235 | -0.709 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -1.45 | 0 | 0 | 2.94 | -2.78 | -0.01 | 2.587 | 0.203 |
Kasstroom uit Financieringsactiviteiten
| -900.071 | 521.364 | 6,740.394 | -177.627 | 2,119.051 | -2,271.584 | 2,939.774 | 493.101 | -3,868.514 | -1,064.338 | 7,362.454 | -7,102.436 | -552.589 | 2,061.83 | 5,191.401 | -6,237.892 | 2,038.903 | -2,913.003 | 7,033.162 | -2,756.073 | 2,045.567 | -197.249 | 1,698.305 | -1,718.419 | 406.799 | -339.04 | 455.948 | -112.397 | 1,007.155 | -146.736 | 559.537 | -836.59 | 178.081 | 135.613 | 787.672 | -235.687 | 330.454 | 78.174 | 189.925 | 247.681 | -86.295 | 311.113 | 163.035 | -72.776 | -48.072 | -280.552 | 418.323 | -227.871 | -246.112 | -245.813 | 130.507 | 42.59 | 5.196 | -292.828 | 394.966 | 54.822 | -77.525 | 478.565 | 242.362 | -8.493 | -66.546 | -57.309 | 72.466 | 79.981 | 184.002 | 21.439 | -42.849 | -72.831 | -7.151 | -20.686 | 37.437 | -73.193 | 20.78 | 68.853 | -13.458 | 8.322 | -31.746 | -43.602 | -24.193 | -92.885 | 111.929 | -30.813 | 59.687 | -80.564 | 13.3 | -14.298 | 15.722 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -14.119 | 5.576 | -81.282 | -41.641 | -35.238 | 40.187 | -18.519 | 131.195 | -124.999 | -130.952 | 7.539 | 87.687 | -5.705 | 14.096 | -20.216 | 96.085 | -77.682 | -26.167 | 56.417 | 45.215 | -56.916 | 11.202 | -15.879 | 24.399 | 0.61 | -23.6 | 8.688 | 23.594 | -13.354 | 3.36 | 5.849 | 28.395 | -8.177 | -3.002 | -0.864 | -15.607 | -32.911 | 2.9 | 0.676 | 0.102 | -0.047 | -0.092 | -0.117 | -0.015 | -2.984 | 0.774 | 4.931 | 8.954 | -2.511 | -3.273 | 4.867 | 4.85 | 7.156 | 2.581 | 1.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 |
Netto Kasstroomverandering
| -360.693 | 703.022 | 349.311 | 1,868.465 | -740.992 | -6.34 | -424.238 | 650.909 | -395.706 | 833.604 | -1,811.553 | 1,364.703 | 388.735 | 462.811 | -290.215 | 645.724 | -110.611 | 188.595 | 36.865 | 525.423 | 229.548 | -488.987 | 113.549 | -58.426 | -161.798 | 339.66 | -489.74 | 883.399 | 38.197 | 5.997 | -101.699 | 203.092 | -7.248 | -110.917 | 122.979 | -58.341 | 128.203 | 29.615 | 67.945 | -44.616 | 27.394 | -23.265 | 50.575 | 24.873 | -125.676 | 84.494 | 178.97 | -135.897 | 27.71 | 56.616 | -25.538 | 4.095 | -59.223 | 54.584 | 8.606 | -166.877 | -400.677 | 356.794 | 276.102 | -263.248 | 100.783 | -18.946 | 67.915 | 36.763 | -35.231 | 32.4 | 11.215 | -14.763 | 33.089 | 0.253 | -25.202 | -58.083 | -0.13 | 78.17 | -23.381 | 48.055 | -31.204 | 10.671 | -46 | -102.667 | 42.533 | -16.061 | 42.456 | 20.752 | 77.04 | 40.063 | -35.649 |
Kaspositie aan het Einde van de Periode
| 2,856.256 | 6,381.306 | 5,678.285 | 4,154.945 | 2,286.48 | 3,027.472 | 3,033.812 | 3,458.05 | 2,807.141 | 3,202.847 | 2,369.243 | 4,180.796 | 2,816.093 | 2,427.358 | 1,964.546 | 2,254.761 | 1,609.037 | 1,719.648 | 1,531.053 | 1,494.188 | 968.765 | 739.217 | 1,228.204 | 1,114.654 | 1,173.08 | 1,334.879 | 995.219 | 1,484.959 | 601.56 | 563.363 | 557.366 | 659.065 | 455.973 | 463.221 | 574.139 | 451.16 | 509.501 | 381.298 | 351.684 | 283.739 | 328.355 | 300.961 | 324.226 | 273.652 | 248.778 | 374.455 | 289.961 | 110.991 | 246.888 | 219.178 | 162.562 | 188.1 | 184.005 | 243.228 | 188.644 | 180.038 | 346.915 | 747.592 | 390.798 | 114.696 | 377.944 | 277.161 | 296.107 | 228.192 | 191.43 | 226.661 | 194.261 | 183.045 | 197.808 | 164.719 | 164.466 | 189.667 | 247.751 | 247.881 | 169.711 | 193.092 | 145.037 | 176.242 | 165.571 | 211.571 | 314.238 | 271.705 | 287.766 | 245.311 | 224.559 | 147.519 | 107.455 |