Puxing Energy Limited
HKEX:0090.HK
0.54 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 18.419 | 18.419 | 19.45 | 19.45 | 15.971 | 15.971 | 10.092 | 10.092 | 15.874 | 15.874 | 22.655 | 22.655 | 29.258 | 29.258 | 32.84 | 32.84 | 29.255 | 29.255 | 38.377 | 38.377 | 14.233 | 14.233 | 10.751 | 10.751 | 12.04 | 12.04 | 5.583 | 5.583 | 11.528 | 11.528 | 5.537 | 5.537 | 15.315 | 15.315 | 8.935 | 8.935 | 12.911 | 12.911 | -73.592 | -73.592 | -0.857 | -0.857 | 4.051 | 4.051 | 3.763 | 3.763 | 7.587 | 7.587 | 4.865 | 4.865 | 4.865 | 9.01 | 9.01 | 9.01 | 9.01 | 10.229 | 10.229 | 10.229 | 10.229 | 5.392 | 5.392 | 5.392 | 5.392 | 8.361 | 8.361 | 8.361 | 8.361 | 14.611 | 14.611 | 14.611 | 14.611 |
Afschrijvingen & Amortisatie
| 23.311 | 23.311 | 22.143 | 22.141 | 23.14 | 23.14 | 21.953 | 21.953 | 22.007 | 22.007 | 21.932 | 21.932 | 22.115 | 22.115 | 22.152 | 22.152 | 22.35 | 22.35 | 31.281 | 31.281 | 14.515 | 14.515 | 14.354 | 14.354 | 13.863 | 13.863 | 13.883 | 13.883 | 13.344 | 13.344 | 5.43 | 5.43 | 4.475 | 4.475 | 6.092 | 6.092 | 6.27 | 6.27 | 14.876 | 14.876 | 13.216 | 13.216 | 12.27 | 12.27 | 10.488 | 10.488 | 11.803 | 11.803 | 11.039 | 11.039 | 11.039 | 12.226 | 12.226 | 12.226 | 12.226 | 11.709 | 11.709 | 11.709 | 11.709 | 9.182 | 9.182 | 9.182 | 9.182 | 9.617 | 9.617 | 9.617 | 9.617 | 13.111 | 13.111 | 13.111 | 13.111 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Verandering in Werkkapitaal
| 0 | 0 | 1.577 | 1.577 | 0 | 0 | 8.051 | 8.051 | 0 | 0 | -26.495 | -26.495 | 0 | 0 | 7.28 | 7.28 | 0 | 0 | -1.652 | -1.652 | -2.096 | -2.096 | 0.559 | 0.559 | 1.111 | 1.111 | 13.334 | 13.334 | 6.2 | 6.2 | 7.63 | 7.63 | -0.57 | -0.57 | 30.093 | 30.093 | -22.795 | -22.795 | -5.179 | -5.179 | -0.293 | -0.293 | 18.735 | 18.735 | 23.666 | 23.666 | -7.371 | -7.371 | 22.684 | 22.684 | 22.684 | -38.355 | -38.355 | -38.355 | -38.355 | 13.739 | 13.739 | 13.739 | 13.739 | 13.455 | 13.455 | 13.455 | 13.455 | -8.194 | -8.194 | -8.194 | -8.194 | 7.212 | 7.212 | 7.212 | 7.212 |
Vorderingen
| 0 | 0 | 6.115 | 6.115 | 0 | 0 | 10.031 | 10.031 | 0 | 0 | -22.338 | -22.338 | 0 | 0 | 7.218 | 7.218 | 0 | 0 | -1.782 | -1.782 | 0 | 0 | 0.871 | 0.871 | 0 | 0 | 13.643 | 13.643 | 0 | 0 | 4.967 | 4.967 | 0 | 0 | 30.849 | 30.849 | 0 | 0 | -1.173 | -1.173 | 0 | 0 | 16.584 | 16.584 | 0 | 0 | -6.933 | -6.933 | 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 | 0.068 | 0.068 | 0 | 0 | 0.126 | 0.126 | 0 | 0 | 0.055 | 0.055 | 0 | 0 | 0.063 | 0.063 | 0 | 0 | 0.13 | 0.13 | 0.033 | 0.033 | -0.312 | -0.312 | -0.156 | -0.156 | -0.309 | -0.309 | -0.155 | -0.155 | 0.163 | 0.163 | 0.082 | 0.082 | -0.756 | -0.756 | -0.378 | -0.378 | -4.007 | -4.007 | -2.004 | -2.004 | 2.151 | 2.151 | 1.076 | 1.076 | -0.438 | -0.438 | -0.219 | -0.219 | -0.219 | 0.292 | 0.292 | 0.292 | 0.292 | -1.256 | -1.256 | -1.256 | -1.256 | -0.142 | -0.142 | -0.142 | -0.142 | -0.034 | -0.034 | -0.034 | -0.034 | -0.642 | -0.642 | -0.642 | -0.642 |
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 |
Overig Werkkapitaal
| 0 | 0 | -4.606 | -4.606 | 0 | 0 | -2.106 | -2.106 | 0 | 0 | -4.212 | -4.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.129 | -2.129 | -2.129 | -2.129 | 1.267 | 1.267 | 1.267 | 1.267 | 6.354 | 6.354 | 6.354 | 2.5 | 2.5 | -0.652 | -0.652 | -0.652 | -22.417 | -22.417 | -22.417 | -22.417 | 1.711 | 1.711 | 1.711 | 1.711 | 22.591 | 22.591 | 22.591 | 22.591 | 22.903 | 22.903 | 22.903 | 22.903 | -38.646 | -38.646 | -38.646 | -38.646 | 14.995 | 14.995 | 14.995 | 14.995 | 13.597 | 13.597 | 13.597 | 13.597 | -8.16 | -8.16 | -8.16 | -8.16 | 7.854 | 7.854 | 7.854 | 7.854 |
Overige Niet-Contante Posten
| 3.439 | 3.439 | 2.3 | 2.302 | 1.707 | 1.707 | -16.754 | -16.754 | -1.888 | -1.888 | 17.098 | 17.098 | -2.024 | -2.024 | -6.696 | -6.696 | -16.419 | -16.419 | 9.195 | 9.195 | 3.357 | 3.357 | 9.978 | 9.978 | 3.599 | 3.599 | -1.803 | -1.803 | 8.654 | 8.654 | 9.843 | 9.843 | -1.169 | -1.169 | -13 | -13 | -57.453 | -57.453 | 40.129 | 40.129 | 31.286 | 31.286 | 13.782 | 13.782 | 3.918 | 3.918 | 50.492 | 50.492 | -0.989 | -0.989 | -0.989 | -1.457 | -1.457 | -1.457 | -1.457 | 0.252 | 0.252 | 0.252 | 0.252 | -0.515 | -0.515 | -0.515 | -0.515 | -0.501 | -0.501 | -0.501 | -0.501 | 6.361 | 6.361 | 6.361 | 6.361 |
Kasstroom uit Operationele Activiteiten
| 45.168 | 45.168 | 45.469 | 45.469 | 40.818 | 40.818 | 23.342 | 23.342 | 35.993 | 35.993 | 35.189 | 35.189 | 49.349 | 49.349 | 55.576 | 55.576 | 35.186 | 35.186 | 77.2 | 77.2 | 32.104 | 32.104 | 35.641 | 35.641 | 29.501 | 29.501 | 30.997 | 30.997 | 33.526 | 33.526 | 28.439 | 28.439 | 18.62 | 18.62 | 32.119 | 32.119 | -38.273 | -38.273 | -23.767 | -23.767 | 43.645 | 43.645 | 48.838 | 48.838 | 18.168 | 18.168 | 69.881 | 69.881 | 37.599 | 37.599 | 37.599 | -18.576 | -18.576 | -18.576 | -18.576 | 35.929 | 35.929 | 35.929 | 35.929 | 27.514 | 27.514 | 27.514 | 27.514 | 9.284 | 9.284 | 9.284 | 9.284 | 41.295 | 41.295 | 41.295 | 41.295 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -35.663 | -35.663 | -1.102 | -1.102 | -1.684 | -1.684 | -2.463 | -2.463 | -2.233 | -2.233 | -2.768 | -2.768 | -6.023 | -6.023 | -4.936 | -4.936 | -2.976 | -2.976 | -8.168 | -8.168 | -0.889 | -0.889 | -2 | -2 | -4.549 | -4.549 | -1.765 | -1.765 | -6.782 | -6.782 | -7.723 | -7.723 | -14.026 | -14.026 | -10.251 | -10.251 | -4.124 | -4.124 | -19.153 | -19.153 | -38.154 | -38.154 | -61.071 | -61.071 | -32.382 | -32.382 | -182.226 | -182.226 | -91.113 | -91.113 | -91.113 | -24.455 | -24.455 | -24.455 | -24.455 | -4.038 | -4.038 | -4.038 | -4.038 | -2.584 | -2.584 | -2.584 | -2.584 | -6.501 | -6.501 | -6.501 | -6.501 | -10.709 | -10.709 | -10.709 | -10.709 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.163 | 0.163 | 0.194 | 0.194 | 0.118 | 0.118 | -1.093 | -1.093 | 0.116 | 0.116 | -0.064 | -0.064 | 0.07 | 0.07 | 0.214 | 0.214 | 0.147 | 0.147 | 0.268 | 0.268 | 0.103 | 0.103 | -1.39 | -1.39 | 0.293 | 0.293 | 0.451 | 0.451 | 0.719 | 0.719 | 0.129 | 0.129 | 0.156 | 0.156 | 2.923 | 2.923 | 7.946 | 7.946 | -3.824 | -3.824 | -4.389 | -4.389 | 0.581 | 0.581 | 0.339 | 0.339 | 66.528 | 66.528 | 91.113 | 91.113 | 91.113 | 24.455 | 24.455 | 24.455 | 24.455 | 4.038 | 4.038 | 4.038 | 4.038 | 2.584 | 2.584 | 2.584 | 2.584 | 6.501 | 6.501 | 6.501 | 6.501 | 10.709 | 10.709 | 10.709 | 10.709 |
Kasstroom uit Investeringsactiviteiten
| -35.5 | -35.5 | -0.908 | -0.908 | -1.566 | -1.566 | -3.556 | -3.556 | -2.117 | -2.117 | -2.832 | -2.832 | -5.953 | -5.953 | -4.722 | -4.722 | -2.829 | -2.829 | -7.9 | -7.9 | -0.786 | -0.786 | -3.39 | -3.39 | -4.257 | -4.257 | -1.314 | -1.314 | -6.063 | -6.063 | -7.594 | -7.594 | -13.87 | -13.87 | -7.329 | -7.329 | 3.822 | 3.822 | -22.976 | -22.976 | -42.542 | -42.542 | -60.49 | -60.49 | -32.043 | -32.043 | -115.699 | -115.699 | -94.782 | -94.782 | -94.782 | -24.455 | -24.455 | -24.455 | -24.455 | -3.734 | -3.734 | -3.734 | -3.734 | -26.475 | -26.475 | -26.475 | -26.475 | -6.501 | -6.501 | -6.501 | -6.501 | -10.709 | -10.709 | -10.709 | -10.709 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | -29.949 | 0 | -78.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.125 | -45.125 | -45.125 | -45.125 | -40.375 | -40.375 | -40.375 | -40.375 | -62.75 | -62.75 | -62.75 | -62.75 | -33 | -33 | -33 | -33 | -59.274 | -59.274 | -59.274 | -59.274 | -120 | -120 | -120 | -120 | -81.675 | -81.675 | -81.675 | -81.675 | -83.175 | -83.175 | -83.175 | -83.175 | -119.175 | -119.175 | -119.175 | -119.175 | -89.325 | -89.325 | -89.325 | -89.325 | -77.25 | -77.25 | -77.25 | -77.25 | -92.953 | -92.953 | -92.953 | -92.953 | -107.036 | -107.036 | -107.036 | -107.036 |
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 | 8.343 | 8.343 | 8.343 | 8.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.327 | 32.327 | 32.327 | 32.327 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | -10.948 | -10.948 | 0 | 0 | 0 | 0 | -18.937 | -18.937 | 0 | 0 | -49.422 | -49.422 | 0 | -6.681 | -13.362 | -13.362 | -6.681 | -2.873 | -5.747 | -5.747 | -2.873 | -3.003 | -6.007 | -6.007 | -3.003 | -2.905 | -5.81 | -5.81 | -2.905 | 0 | 0 | 0 | -0.091 | -0.091 | -0.045 | -0.045 | -1.121 | -1.121 | -0.56 | -0.56 | -0.007 | -0.581 | -0.581 | -0.581 | -0.581 | -5.174 | -5.174 | -5.174 | -5.174 | -1.552 | -1.552 | -1.552 | -1.552 | -11.788 | -11.788 | -11.788 | -11.788 | -13.75 | -13.75 | -13.75 | -13.75 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 13.451 | 13.451 | -49.839 | -49.839 | -13.329 | -13.329 | -35.185 | -35.185 | -0.859 | -0.859 | -48.244 | -48.244 | -36.512 | -36.512 | -36.589 | -36.589 | 38.095 | 38.095 | -78.592 | -78.592 | -29.798 | -29.798 | -28.75 | -28.75 | -23.5 | -23.5 | -40.5 | -40.5 | -33 | -33 | -33.289 | -33.289 | -1.211 | -1.211 | -15.811 | -15.811 | 26.227 | 26.227 | -13.797 | -13.797 | 103.66 | 103.66 | -18.694 | -18.694 | -2.136 | -2.136 | 86.926 | 86.933 | 83.756 | 83.756 | 83.756 | 124.349 | 124.349 | 124.349 | 124.349 | 90.877 | 90.877 | 90.877 | 90.877 | 56.711 | 56.711 | 56.711 | 56.711 | 106.703 | 106.703 | 106.703 | 106.703 | 107.036 | 107.036 | 107.036 | 107.036 |
Kasstroom uit Financieringsactiviteiten
| 13.451 | 13.451 | -49.839 | -49.839 | -13.329 | -13.329 | -46.132 | -46.132 | -0.859 | -0.859 | -48.244 | -48.244 | -55.449 | -55.449 | -36.589 | -36.589 | -11.327 | -11.327 | -78.592 | -78.592 | -43.16 | -43.16 | -28.75 | -28.75 | -29.247 | -29.247 | -40.5 | -40.5 | -39.007 | -39.007 | -33.289 | -33.289 | -7.021 | -7.021 | -15.811 | -15.811 | 26.227 | 26.227 | -13.888 | -13.888 | 103.66 | 103.66 | -19.814 | -19.814 | -2.136 | -2.136 | 86.933 | 86.933 | -88.12 | -88.12 | -88.12 | -102.992 | -102.992 | -102.992 | -102.992 | -101.63 | -101.63 | -101.63 | -101.63 | -57.635 | -57.635 | -57.635 | -57.635 | -95.106 | -95.106 | -95.106 | -95.106 | -106.264 | -106.264 | -106.264 | -106.264 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 26.081 | 0 | -39.841 | -115.777 | 109.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.292 | 16.292 | 16.292 | 16.292 | 14.328 | 14.328 | 14.328 | 14.328 | 26.124 | 26.124 | 26.124 | 26.124 | 15.893 | 15.893 | 15.893 | 15.893 | 46.573 | 46.573 | 46.573 | 46.573 | 161.88 | 161.88 | 161.88 | 161.88 | 70.46 | 70.46 | 70.46 | 70.46 | 141.923 | 141.923 | 141.923 | 141.923 | 144.479 | 144.479 | 144.479 | 144.479 | 66.826 | 66.826 | 66.826 | 66.826 | 93.399 | 93.399 | 93.399 | 93.399 | 84.05 | 84.05 | 84.05 | 84.05 | 72.376 | 72.376 | 72.376 | 72.376 |
Netto Kasstroomverandering
| 23.119 | 23.119 | -5.279 | -5.279 | 52.004 | 25.923 | -66.187 | -142.123 | 142.123 | 33.018 | -15.886 | -15.886 | -12.053 | -12.053 | 14.266 | 14.266 | 21.031 | 21.031 | -9.291 | -38.955 | 32.463 | -6.492 | -6.492 | -49.143 | 48.893 | -0.251 | -0.251 | -78.531 | 67.351 | -11.18 | -11.18 | -115.325 | 107.967 | -7.358 | -7.358 | -94.549 | 94.927 | 0.378 | 0.378 | -232.634 | 254.7 | 22.066 | 22.066 | -108.108 | 84.37 | -23.738 | -23.738 | -3.38 | -3.38 | -3.38 | -3.38 | -1.543 | -1.543 | -1.543 | -1.543 | -2.609 | -2.609 | -2.609 | -2.609 | 36.803 | 36.803 | 36.803 | 36.803 | -8.273 | -8.273 | -8.273 | -8.273 | -3.302 | -3.302 | -3.302 | -3.302 |
Kaspositie aan het Einde van de Periode
| 23.119 | 23.119 | -5.279 | -5.279 | 152.411 | 25.923 | 100.408 | 0 | 142.123 | 33.018 | -15.886 | 91.973 | 107.859 | -12.053 | 14.266 | 117.699 | 103.433 | 21.031 | -9.291 | 12.223 | 51.178 | 12.223 | 12.223 | 18.715 | 67.858 | 18.715 | 18.715 | 18.966 | 97.496 | 18.966 | 18.966 | 30.146 | 145.47 | 30.146 | 30.146 | 37.503 | 132.052 | 37.503 | 37.503 | 37.125 | 269.759 | 37.125 | 37.125 | 15.059 | 123.167 | 15.059 | 15.059 | 38.797 | 38.797 | 38.797 | 38.797 | 42.177 | 42.177 | 42.177 | 42.177 | 43.72 | 43.72 | 43.72 | 43.72 | 46.33 | 46.33 | 46.33 | 46.33 | 9.527 | 9.527 | 9.527 | 9.527 | 17.8 | 17.8 | 17.8 | 17.8 |