
Shanghai Shenqi Pharmaceutical Investment Management Co., Ltd.
SSE:600613.SS
6.68 (CNY) • At close June 11, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 0 | 0 | 21.517 | 13.892 | 23.945 | -8.948 | 31.213 | 10.945 | 23.791 | -8.923 | 23.473 | 8.508 | 23.465 | 16.598 | 8.653 | 22.573 | 21.799 | -194.239 | -175.494 | 19.853 | 8.677 | 1.496 | 25.33 | 33.417 | 23.733 | 41.372 | 6.148 | 28.398 | 30.173 | 49.031 | 29.38 | 29.784 | 21.407 | 84.027 | 28.845 | 31.438 | 37.75 | 69.758 | 52.706 | 47.192 | 47.075 | 45.276 | 47.139 | 59.557 | 28.198 | 53.147 | 19.893 | 33.713 | 4.787 | 4.792 | -3.534 | 8.776 | 3.668 | 3.114 | 1.431 | 7.175 | 5.835 | -10.056 | 3.435 | 8.776 | 3.519 | -33.947 | 3.796 | 6.559 | -0.127 | -8.835 | 6.276 | 3.998 | 2.946 | 1.965 | -0.986 | 12.439 | 0.373 | -0.335 | -0.816 | 4.246 | 0.476 | -0.109 | 1.461 | 5.557 | 1.801 | 1.686 | 7.914 | 14.971 | -8.315 | -7.028 | -10.794 |
Afschrijvingen & Amortisatie
| 0 | 0 | 0 | 27.179 | 27.179 | 23.423 | -45.522 | 23.598 | 23.598 | 24.195 | 24.195 | 24.427 | 24.427 | 12.583 | 12.583 | 16.727 | 16.727 | 52.876 | -26.327 | 26.327 | 0 | 55.2 | -27.472 | 27.472 | 0 | 47.619 | -25.903 | 25.903 | 0 | 45.575 | -20.258 | 20.258 | 0 | 45.34 | -24.085 | 24.085 | 0 | 38.597 | -16.943 | 16.943 | 0 | 31.522 | -16.643 | 16.643 | 0 | 27.245 | -9.848 | 9.848 | 0 | 21.579 | -11.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.674 | 3.662 | 3.653 | 3.652 | 3.615 | 3.669 | 3.664 | 3.619 | 3.601 | 3.688 | 1.347 | 4.321 | 2.056 | 0.627 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 1.111 | 0 | 0 | 0 | 0 | 0 | 0 | -2.143 | 2.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -37.323 | -9.931 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0 | 0 | 0 | 110.075 | 0 | 78.094 | -144.73 | 144.73 | 0 | 6.348 | 6.348 | -64.443 | 0 | -235.018 | -183.616 | -184.337 | 0 | 109.685 | -32.929 | 32.929 | 0 | -157.87 | 2.886 | -2.886 | 0 | -1.602 | 15.296 | -15.296 | 0 | 63.249 | 88.017 | -88.017 | 0 | -119.503 | 62.145 | -62.145 | 0 | -219.625 | -51.249 | 51.249 | 0 | -267.157 | 191.338 | -191.338 | 0 | -33.828 | -6.171 | 6.171 | 0 | -79.946 | -89.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.556 | -27.784 | 26.342 | -46.788 | 57.154 | -3.891 | -24.845 | -18.892 | 17.132 | 2.67 | -17.644 | -3.256 | -7.74 | 2.781 |
Vorderingen
| 0 | 0 | 0 | 84.791 | 0 | 100.942 | -151.198 | 151.198 | 0 | 0.148 | 0.148 | -25.408 | 0 | -231.77 | 7.06 | -177.276 | 0 | 148.802 | -80.819 | 80.819 | 0 | -172.02 | -9.38 | 9.38 | 0 | -33.268 | 33.848 | -33.848 | 0 | 66.496 | 44.687 | -44.687 | 0 | -86.132 | -27.05 | 27.05 | 0 | -224.038 | -95.664 | 95.664 | 0 | -201.513 | 125.047 | -125.047 | 0 | -47.955 | -22.382 | 22.382 | 0 | -62.699 | -92.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 25.283 | 0 | -22.848 | 6.468 | -6.468 | 0 | 6.2 | 6.2 | -39.035 | 0 | -3.248 | 2.078 | -7.06 | 0 | -39.116 | 47.891 | -47.891 | 0 | 14.15 | 12.619 | -12.619 | 0 | 31.667 | -18.552 | 18.552 | 0 | -3.247 | 43.315 | -43.315 | 0 | -33.371 | 89.195 | -89.195 | 0 | 4.412 | 44.415 | -44.415 | 0 | -65.644 | 66.29 | -66.29 | 0 | 14.127 | 16.211 | -16.211 | 0 | -17.247 | 2.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.138 | 3.147 | 0.207 | 0.623 | 1.892 | 0.205 | 3.749 | -1.757 | -5.854 | 6.27 | -9.991 | -4.384 | 0.681 | 2.698 |
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 | -192.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.353 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.417 | -30.931 | 26.135 | -47.411 | 55.262 | -4.096 | -28.594 | -17.136 | 22.986 | -3.6 | -7.653 | 1.128 | -8.422 | 0.084 |
Overige Niet-Contante Posten
| -28.775 | 0 | 35.499 | 93.393 | 18.862 | 82.926 | 182.184 | -60.403 | -23.598 | 8.923 | -23.473 | 63.705 | -23.465 | 67.545 | -8.653 | -22.573 | -21.799 | 194.239 | 175.494 | -19.853 | -8.677 | -1.496 | -25.33 | -33.417 | -23.733 | -41.372 | -6.148 | -28.398 | -30.173 | -49.031 | -29.38 | -29.784 | -21.407 | -84.027 | -28.845 | -31.438 | -37.75 | -69.758 | -52.706 | -47.192 | -47.075 | -45.276 | -47.139 | -59.557 | -28.198 | -53.147 | -19.893 | -33.713 | -4.787 | -4.792 | 3.534 | -8.776 | -3.668 | -3.114 | -1.431 | -7.175 | -5.835 | 10.056 | -3.435 | -8.776 | -3.519 | 33.947 | -3.796 | -6.559 | 0.127 | 8.835 | -6.276 | -3.998 | -2.946 | -1.965 | 0.986 | -12.439 | -0.373 | 4.809 | 3.733 | 0.95 | 0.924 | -4.094 | 1.404 | 1.507 | 1.1 | -29.777 | 0.942 | 0.407 | 5.273 | 2.228 | 13.057 |
Kasstroom uit Operationele Activiteiten
| -28.775 | 0 | 58.128 | 80.107 | 42.807 | 50.555 | 23.145 | 118.871 | 23.791 | -8.923 | 23.473 | 8.508 | -0 | 70.162 | 30.479 | 29.779 | 53.018 | 52.655 | 7.162 | 24.375 | 14.905 | 22.737 | 38.36 | 14.54 | 52.643 | 31.174 | 19.73 | 80.199 | 17.422 | 65.485 | 14.554 | 58.942 | -71.993 | -90.619 | 7.892 | 86.031 | -2.734 | 43.66 | -75.98 | 90.391 | -27.953 | 26.93 | -4.145 | 40.945 | -72.349 | 36.081 | -53.038 | -33.209 | 124.916 | -165.975 | 138.757 | 0 | 0 | 0 | 0 | 0 | -4.851 | 8.446 | 4.707 | 0 | 0 | -0.095 | 0 | 19.619 | 0.737 | 5.153 | -12.752 | 18.27 | 14.593 | 0.622 | -33.086 | 15.739 | 32.732 | 21.704 | -21.206 | 35.192 | -41.737 | 56.566 | 2.643 | -14.117 | -12.373 | -7.357 | 15.214 | -0.919 | -1.976 | -10.484 | 5.672 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -12.626 | -19.72 | -10.899 | -3.524 | -2.25 | -13.605 | -3.282 | -4.043 | -3.584 | -5.639 | -7.48 | -7.529 | -5.994 | -10.994 | -15.805 | -48.1 | -11.063 | -14.676 | -14.252 | -18.369 | -49.009 | -56.602 | -10.206 | -5.286 | -4.867 | -42.387 | -14.043 | -13.793 | -40.022 | -55.708 | -30.634 | -10.742 | -11.757 | 23.119 | -36.575 | -10.417 | -19.001 | -9.919 | -30.127 | -17.413 | -8.72 | -15.496 | -20.611 | -16.799 | -7.466 | 12.877 | -58.546 | -9.467 | -0.444 | -0.14 | -0.063 | -0.275 | -0.555 | -0.395 | -1.579 | -0.08 | -0.091 | -0.057 | -0.019 | -0.459 | -0.039 | -0.612 | -0.202 | -0.049 | -0.045 | -0.088 | -0.082 | -0.162 | -0.022 | -0.518 | -0.076 | -0.177 | -0.136 | -0.232 | -0.655 | -0.044 | -0.234 | -3.095 | -0.19 | 0 | 0 | -4.088 | -0.66 | -1.538 | -0.003 | -0.114 | -0.341 |
Netto Overnames
| 0 | 0 | 0.009 | 0.012 | 0.002 | 13.967 | -2.991 | 3.118 | 0.01 | 0.014 | 0 | 0.113 | 0.04 | 0.104 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.462 | 0 | 0 | 0 | 56.185 | 0 | 0 | 0 | 0.326 | 0 | 0 | 0 | 28.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -20 | 0 | 0 | 0 | -0.014 | 0 | 0 | 0 | -2.205 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.734 | -1.085 | 0.43 | 0 | -0.78 | -0.55 | 7.846 | -5.316 | -1.925 | -6.095 | 3.104 | 0 | 0 | 0 | 44.527 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 15.283 | 0.797 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 0.3 | 0.3 | 1.399 | 0.296 | -1.121 | 2.831 | 0.422 | 0 | 1.03 | 0.699 | 1.819 | 2.531 | 0 | 0 | 0.165 | 0 | 0 | 0 | 1.397 | 0 | 0 | 0 | 3.87 | 1.542 | 0 | 0 | -38.059 | 0 | 38.059 | 5.453 | 0.039 | 1.028 | 0 | 0 | 0 | 1.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.056 | 0 | 0 | -1.016 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 4.496 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 |
Overige Investeringsactiviteiten
| 0.008 | -14.63 | 0 | 0.012 | 0.002 | 20 | 3 | -3 | -20 | 0.014 | 0 | 0.113 | 0.04 | 0.006 | -0.925 | 1.877 | -1.877 | 0.028 | 0.042 | 0.005 | -49.009 | -2.141 | 0.535 | 0.169 | 0.02 | -52.187 | 0.667 | 0.439 | 0.485 | -55.708 | 0.038 | 0.408 | 0.02 | 2.557 | -10.158 | 0.438 | 3.045 | -9.919 | -30.127 | -37.999 | 0.015 | 0.268 | 0.045 | 0.098 | 0.28 | 3.032 | -3.019 | 62.147 | -0.444 | -0.14 | -0.063 | -0.275 | 0 | 1.093 | 0.001 | -0.08 | -0.091 | -0.057 | 2.056 | -0.459 | -0.039 | -0.002 | -0.202 | 0.209 | 1.233 | -0.088 | -0.2 | 1 | 0.019 | 1.025 | 0.003 | -1 | -0.136 | -0.232 | -0.655 | 0.732 | -0.234 | 0.024 | -0.19 | 0 | 0 | 0.016 | 0.006 | 19.256 | -0.003 | 1.71 | 8.994 |
Kasstroom uit Investeringsactiviteiten
| -12.619 | -19.067 | -10.093 | -3.512 | -2.248 | 0.362 | -3.273 | -3.924 | -23.574 | -4.225 | -7.479 | -7.116 | -5.654 | -11.69 | -16.435 | -47.344 | -10.11 | -14.226 | -14.209 | -17.334 | -48.31 | -56.924 | -7.14 | -4.382 | -5.932 | -51.517 | -13.376 | -14.133 | -40.087 | -45.987 | -35.912 | -12.26 | -17.832 | 32.977 | -45.191 | -9.979 | -15.956 | 15.594 | -39.127 | -17.353 | -3.253 | -15.188 | -19.538 | -16.701 | -7.187 | 15.909 | -60.537 | 52.68 | -0.444 | -0.14 | -0.063 | -0.275 | -0.555 | 0.698 | -1.578 | -0.08 | -0.091 | -0.057 | 2.037 | -0.459 | -0.039 | -0.614 | 1.854 | 0.16 | 1.188 | -1.104 | -0.282 | 0.838 | -0.003 | 0.523 | -0.073 | -1.177 | -0.136 | 4.263 | -0.652 | 0.688 | -0.234 | -3.636 | -0.19 | 0 | 0 | -4.073 | -0.655 | 17.719 | -0.003 | 1.597 | 8.653 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 4.985 | -23.29 | -3 | -9.3 | 8.012 | -33.822 | 0 | -14.019 | -1.143 | -4.457 | 0 | 0 | 0 | -16.759 | -0.751 | -11.813 | -2.487 | -37.376 | 0.719 | -58.912 | 6.507 | 224.471 | 45.584 | 78.132 | 24.194 | -0.6 | -24 | -90 | -5 | -60 | 0 | 0 | 110 | 50 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | -30 | 0 | 0 | -7 | 0 | -103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | -10 | -10 | 0 | 0 | 20.7 | -40 | -22.54 | 14 | -19.325 | 39.665 | -50.5 | -1 | 0 | 0 | 48 | -15.034 | -19.408 | 1.655 | 8.82 | -11.298 |
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 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -484.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.228 | -3.995 | -3.204 | -54.191 | -2.793 | -53.54 | -29.64 | -30.909 | -3.317 | -53.45 | -58.16 | -4.084 | -4.66 | -1.725 | -0.68 | -0.17 | -1.734 | -0.285 | -1.05 | -0.719 | -5.212 | -3.69 | -2.564 | -2.541 | -3 | -0.535 | -16.844 | -2.234 | -2.424 | -8.101 | -16.415 | -3.353 | -1.734 | -0.762 | -35.347 | -0.577 | -0.515 | -4.355 | -26.147 | -0.323 | -0.494 | -0.48 | -0.643 | -0.26 | -0.114 | -2.264 | -5.856 | -3.696 | -1.646 | -2.878 | -4.054 | 0 | 0 | 0 | 0 | 0 | -0.011 | -0.011 | -0.066 | 0 | 0 | -0.479 | -0.13 | -0.532 | -0.54 | -0.771 | -0.653 | -0.796 | -1.077 | -0.498 | -0.391 | -1.218 | -0.211 | -1.06 | -1.342 | -2.001 | -0.009 | -0.72 | -1.151 | -8.72 | -1.099 | -0.923 | -0.939 | -1.018 | -1.161 | -1.694 | -1.391 |
Overige Financieringsactiviteiten
| 34.454 | -54.543 | 48.241 | -5.389 | -4.127 | 47.214 | 3.671 | -3.644 | -3.772 | -14.213 | -3.328 | -29.853 | -13.114 | -28.243 | -4.539 | -10.302 | -7.432 | -14.917 | -9.912 | 11.587 | -11.587 | -33.632 | 2.004 | 1.6 | 0 | 33.75 | 4.657 | 4.657 | -2.424 | 1.5 | -2 | 0.2 | -0 | 70.442 | 0 | 30 | 0 | -13.36 | 13.36 | 12.06 | 0.18 | 7.58 | 0.16 | -0.046 | 0.046 | -29.231 | -189.006 | 482.809 | 0 | 86.816 | -62.234 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -19.87 | 0 | 0 | 0.017 | -0 | -19.999 | 0.001 | 0 | 0 | 0.001 | 0.002 | -0.193 | -0.005 | -0.615 | 0.001 | 0.202 | -0.674 | -0.021 | 0.021 | 2.37 | 0 | -2.1 | 0 | 3.041 | 0 | 0 | 0 | -0 | 0 |
Kasstroom uit Financieringsactiviteiten
| 37.212 | -81.828 | 42.038 | -68.88 | 1.092 | -43.148 | -28.969 | -45.572 | -8.232 | -20.736 | -61.488 | -33.936 | -17.774 | -46.727 | -5.97 | -21.945 | -11.653 | -52.577 | -10.243 | -46.607 | -10.291 | 192.929 | 45.024 | 77.191 | 21.193 | 32.615 | -40.844 | -92.234 | -7.424 | -66.601 | -18.415 | -3.153 | 108.266 | 119.68 | -35.347 | 29.423 | -30.515 | -17.715 | -12.787 | 11.737 | -0.314 | 7.101 | -0.483 | -0.306 | 29.932 | -61.495 | -194.862 | 479.114 | -8.646 | 83.938 | -169.288 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.009 | -19.936 | 0 | 0 | -0.461 | 19.87 | -20.53 | -0.539 | -0.77 | -0.652 | -10.796 | -11.074 | -0.691 | -0.396 | 18.868 | -40.21 | -23.398 | 11.984 | -21.347 | 39.677 | -48.85 | -2.151 | -10.82 | -1.099 | 50.118 | -15.973 | -20.426 | 0.493 | 7.126 | -12.689 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | -0.001 | 0 | 0.001 | 0 | 0 | 0 | 0 | -0.307 | 57.675 | 136.419 | 39.278 | 62.804 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 4.008 |
Netto Kasstroomverandering
| -4.182 | -74.152 | 89.889 | 7.716 | 41.651 | 7.138 | -9.098 | 69.375 | -8.322 | 23.79 | 90.924 | 6.734 | 39.376 | 11.744 | 7.779 | -39.277 | 31.255 | -14.148 | -17.29 | -39.566 | -43.697 | 158.742 | 76.244 | 87.35 | 67.904 | 12.272 | -34.49 | -26.167 | -30.089 | -47.104 | -39.773 | 43.529 | 18.441 | 62.038 | -72.646 | 105.476 | -49.205 | 41.539 | -127.894 | 84.775 | -31.519 | 18.842 | -24.166 | 23.938 | -49.603 | -9.505 | -308.437 | 619.52 | 15.255 | -5.526 | -11.783 | -21.939 | 27.034 | 3.698 | 3.719 | -6.866 | -4.932 | 8.398 | -13.193 | 21.106 | -2.404 | -1.17 | 9.153 | -0.75 | 1.387 | 3.279 | -13.687 | 8.313 | 3.516 | 0.454 | -33.554 | 33.43 | -7.613 | 2.569 | -9.874 | 14.532 | -2.293 | 4.081 | 0.302 | -25.009 | -13.65 | 38.688 | -1.414 | -3.626 | -1.486 | -2.923 | 5.644 |
Kaspositie aan het Einde van de Periode
| 775.211 | 779.393 | 853.544 | 763.655 | 756.928 | 715.277 | 706.52 | 715.618 | 646.243 | 654.565 | 630.776 | 539.851 | 533.118 | 493.742 | 481.998 | 474.219 | 513.495 | 481.352 | 495.5 | 512.79 | 552.356 | 596.052 | 437.311 | 361.067 | 273.718 | 205.814 | 193.541 | 228.031 | 254.199 | 284.288 | 331.392 | 371.165 | 327.636 | 309.195 | 247.157 | 319.803 | 214.327 | 263.532 | 221.994 | 349.888 | 265.113 | 296.632 | 277.79 | 301.957 | 278.019 | 327.622 | 337.127 | 645.564 | 26.044 | 10.789 | 16.315 | 28.098 | 50.037 | 23.003 | 19.306 | 15.587 | 22.453 | 27.384 | 18.986 | 32.179 | 11.073 | 13.477 | 14.647 | 5.494 | 6.245 | 4.857 | 1.579 | 15.265 | 6.953 | 3.437 | 2.983 | 36.537 | 3.108 | 10.721 | 8.152 | 18.026 | 3.493 | 5.787 | 1.706 | 1.403 | 26.412 | 40.062 | 1.374 | 2.788 | 6.414 | 7.9 | 10.823 |