
Shandong Lukang Pharmaceutical Co.,Ltd.
SSE:600789.SS
11.1 (CNY) • At close June 9, 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 | 2003 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 0 | 0 | 47.096 | 232.655 | 67.308 | 53.62 | 61.173 | 85.69 | 45.689 | 46.413 | 24.554 | 22.458 | 44.589 | -0.991 | 13.376 | 22.346 | 47.955 | -2.333 | 1.798 | 222.372 | 6.04 | 19.607 | 19.936 | 33.404 | 48.305 | 17.363 | 21.044 | 32.302 | 90.677 | 70.667 | 11.565 | 18.847 | 13.158 | 7.504 | 8.744 | 8.659 | 4.195 | 7.149 | 0.178 | -2.321 | 2.892 | -46.485 | -28.711 | -31.262 | -18.756 | 62.065 | -27.228 | -26.524 | 2.545 | -37.154 | -25.219 | -40.555 | -30.906 | -53.111 | 11.69 | 12.948 | 43.486 | 26.455 | 21.321 | 34.592 | 47.243 | 23.396 | 5.395 | 5.998 | 5.889 | 10.602 | 7.28 | 15.14 | 4.896 | 7.44 | 6.739 | 7.68 | 4.115 | -103.876 | 0.425 | 2.12 | 4.813 | 2.576 | 0.271 | 0.61 | 1.52 | -70.395 | -23.498 | -1.369 | 2.915 | -5.797 | 13.178 | 21.609 | 25.13 |
Afschrijvingen & Amortisatie
| 0 | 0 | 0 | 96.417 | 96.417 | 93.508 | -194.689 | 97.776 | 97.776 | 90.994 | 90.994 | 84.008 | 84.008 | 74.766 | 74.766 | 77.957 | 77.957 | 243.934 | -102.147 | 102.147 | 0 | 186.94 | -94.853 | 94.853 | 0 | 157.931 | -80.746 | 80.746 | 0 | 137.918 | -100.82 | 100.82 | 0 | 155.945 | -98.71 | 98.71 | 0 | 168.453 | -89.171 | 89.171 | 0 | 187.196 | -94.248 | 94.248 | 0 | 198.878 | -100.67 | 100.67 | 0 | 170.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.557 | 39.364 | 37.906 | 42.671 | 38.302 | 37.586 | 0 | 0 | 0 | 0 | 0 | 0 | 35.099 | 35.579 | 35.209 | 35.339 | 34.509 | 34.605 | 34.686 | 34.254 | 34.609 | 34.498 | 31.216 | 32.053 | 30.942 | 26.881 | 26.23 | 25.48 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 421.194 | -422.057 | 0 | 782.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 24.743 | 0 | 1.332 | -1.024 | 1.024 | 0 | 3.926 | 0 | 0 | 0 | 7.96 | 0 | 0 | 0 | 9.139 | 0 | 0 | 0 | 2.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -173.601 | 0 | -116.494 | -225.481 | 225.481 | 0 | -830.747 | 382.166 | -382.166 | 0 | -439.581 | 148.024 | -148.024 | 0 | -544.438 | 105.309 | -105.309 | 0 | -246.778 | 51.936 | -51.936 | 0 | -285.116 | 290.658 | -290.658 | 0 | -369.764 | 182.225 | -182.225 | 0 | -12.165 | 58.772 | -58.772 | 0 | -195.598 | -8.89 | 8.89 | 0 | 7.89 | 110.637 | -110.637 | 0 | 76.637 | 135.367 | -135.367 | 0 | -131.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.407 | -20.59 | -61.135 | 50.928 | 32.065 | -24.385 | 0 | 0 | 0 | 0 | 0 | 0 | 57.62 | -52.825 | -68.543 | -15.428 | 26.315 | -24.857 | -4.135 | -5.779 | 54.187 | -19.266 | 2.326 | -73.752 | -57.106 | 15.856 | -1.558 | -3.742 |
Vorderingen
| 0 | 0 | 0 | -350.561 | 0 | -124.561 | -255.016 | 255.016 | 0 | -516.067 | 343.566 | -343.566 | 0 | -83.455 | -105.645 | 105.645 | 0 | -517.644 | 79.624 | -79.624 | 0 | -189.731 | 103.171 | -103.171 | 0 | -145.122 | 99.168 | -99.168 | 0 | -196.837 | 94.635 | -94.635 | 0 | 30.988 | 19.443 | -19.443 | 0 | -179.668 | -54.786 | 54.786 | 0 | 15.806 | 117.576 | -117.576 | 0 | -7.376 | 174.189 | -174.189 | 0 | -95.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 176.959 | 0 | 7.616 | 29.536 | -29.536 | 0 | -314.68 | 38.6 | -38.6 | 0 | -356.126 | 253.67 | -253.67 | 0 | -26.793 | 25.684 | -25.684 | 0 | -57.048 | -51.235 | 51.235 | 0 | -139.994 | 191.49 | -191.49 | 0 | -172.927 | 87.59 | -87.59 | 0 | -43.152 | 39.329 | -39.329 | 0 | -15.93 | 45.897 | -45.897 | 0 | -7.916 | -6.939 | 6.939 | 0 | 84.014 | -38.822 | 38.822 | 0 | -36.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.589 | 36.11 | -5.462 | 91.415 | 13.519 | -58.415 | 0 | 0 | 0 | 0 | 0 | 0 | 13.976 | 26.316 | -27.48 | 17.167 | 41.983 | 26.484 | -20.048 | -29.709 | 17.204 | 61.289 | -69.164 | -18.105 | -11.427 | -55.626 | -27.783 | 13.001 |
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 | 0 | 0 |
Overig Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.996 | -56.7 | -55.673 | -40.487 | 18.547 | 34.03 | 0 | 0 | 0 | 0 | 0 | 0 | 43.644 | -79.141 | -41.063 | -32.595 | -15.669 | -51.342 | 15.913 | 23.93 | 36.983 | -80.555 | 71.49 | -55.648 | -45.679 | 71.483 | 26.224 | -16.743 |
Overige Niet-Contante Posten
| 0 | -1.896 | 173.891 | -115.359 | 95.542 | -3.663 | 14.08 | 266.518 | -97.776 | -46.413 | -473.159 | 298.157 | 23.87 | 0.991 | -13.376 | -22.346 | -47.955 | 2.333 | -1.798 | -222.372 | -6.04 | -19.607 | -19.936 | -33.404 | -48.305 | -17.363 | -21.044 | -32.302 | -90.677 | -70.667 | -11.565 | -18.847 | -13.158 | -7.504 | -8.744 | -8.659 | -4.195 | -7.149 | -0.178 | 2.321 | -2.892 | 46.485 | 28.711 | 31.262 | 18.756 | -62.065 | 27.228 | 26.524 | -2.545 | 37.154 | 25.219 | 40.555 | 30.906 | 53.111 | -11.69 | -12.948 | -43.486 | -26.455 | -21.321 | -34.592 | -47.243 | 1.121 | 6.734 | 7.008 | 9.841 | 18.453 | 10.227 | -15.14 | -4.896 | -7.44 | -6.739 | -7.68 | -4.115 | 63.707 | 9.091 | 9.531 | 8.383 | 1.228 | 8.28 | 9.173 | 8.382 | 36.423 | 7.868 | 7.762 | 7.668 | 30.995 | 5.087 | 6.389 | 7.847 |
Kasstroom uit Operationele Activiteiten
| 0 | -1.896 | 220.987 | 20.878 | 162.849 | 143.465 | 75.254 | 254.432 | 45.689 | 46.413 | 24.554 | 22.458 | 68.459 | -19.862 | 81.19 | 109.021 | -21.023 | 153.562 | 77.359 | 82.816 | -79.185 | 322.466 | -51.739 | 53.755 | 37.386 | 289.145 | 69.698 | -63.974 | 56.217 | 97.807 | 63.951 | 76.005 | 37.747 | 169.687 | 61.303 | 29.641 | 35.601 | 56.463 | 21.646 | -35.441 | 35.717 | 6.532 | -22.395 | 77.64 | 46.788 | 223.572 | 10.987 | 13.948 | 7.99 | 73.779 | 37.74 | 91.222 | -87.539 | 31.012 | -10.283 | 78.518 | 24.039 | 191.838 | -5.248 | 77.4 | 44.893 | 69.481 | 30.904 | -10.222 | 109.33 | 99.423 | 30.708 | 79.381 | 4.393 | 57.151 | 11.557 | 7.611 | 4.333 | 52.551 | -7.731 | -21.683 | 33.108 | 64.627 | 18.298 | 40.334 | 38.378 | 54.823 | -0.4 | 39.935 | -31.117 | -0.966 | 61.002 | 52.67 | 54.715 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -45.487 | -115.063 | -50.988 | -30.117 | -83.014 | -92.712 | -81.169 | -122.4 | -41.633 | -269.779 | -57.433 | -59.432 | -41.716 | -218.231 | -90.858 | -72.534 | -105.122 | -308.694 | -132.275 | -146.275 | -115.874 | -394.845 | -123.079 | -119.739 | -190.942 | -352.167 | -213.884 | -141.312 | -147.877 | -225.982 | -237.154 | -196.492 | -121.086 | -184.271 | -61.769 | -65.784 | -59.692 | -55.588 | -42.545 | -25.759 | -40.645 | -16.159 | -33.158 | -22.887 | -45.74 | -136.904 | -33.937 | -23.796 | -35.711 | -67.052 | -27.979 | -101.444 | -87.927 | -64.58 | -61.262 | -153.233 | -149.743 | -168.581 | -42.992 | -42.387 | -36.726 | -14.85 | -19.721 | -17.144 | -17.852 | -34.443 | -16.304 | -9.716 | -16.115 | 0.554 | -11.887 | -7.644 | -4.272 | 2.224 | -10.043 | -9.483 | -4.815 | -20.235 | -11.322 | -18.344 | -11.365 | -21.146 | -23.1 | -45.655 | -43.196 | -69.595 | -30.199 | -29.856 | -49.601 |
Netto Overnames
| 0 | 0 | 0 | 0.166 | 0 | 63.898 | 0.119 | 0 | 0 | 41.869 | 0.042 | 0 | 0 | 1.22 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.076 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.066 | -74.891 | 0 | -3 | -41.093 | -1.081 | -0.008 | 0 | -42.389 | -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 | -20.923 | 0 | 0 | 0 | 0 | 0 | 0 | -5.7 | 0 | 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 | -4.01 | 0 | -0.5 | 0 | 0 | 0 | -34.763 | -14.998 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.869 | -0.042 | 0 | 0 | 18.079 | 1.095 | 0.54 | 0 | 0 | 0 | 0 | 0 | -27.863 | 13 | 275 | 5.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 93.137 | 0 | 1.003 | 0.237 | 9.779 | 0 | 0 | 0 | 5.343 | 0.436 | 0 | 32.435 | 0.177 | 0 | 0 | 0 | 0.048 | 0 | 0 | 75.199 | 0.306 | 0 | 0 | 6.3 | 0 | 0.005 | 0 | 0 | 0.005 | 0 | 0 | 0.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -22.516 | 50.275 | 7.698 | -8.949 | -11.523 | 6.681 | -13.369 | -13.99 | -13.352 | 43.52 | -28.307 | -11.979 | -3.054 | 36.503 | -12.178 | -17.584 | -11.212 | 91.34 | -13.127 | 124.369 | -9.007 | 203.179 | 26.138 | -27.437 | -36.117 | -335.843 | 1.813 | -4.835 | 92.758 | -15.783 | 7.302 | 3.403 | -6.717 | 6.548 | 2.49 | 8.85 | -0 | -85.654 | 79.958 | 396.155 | 1.185 | -1.724 | 0.111 | 1.32 | 16.001 | 1.16 | -1.189 | 0.305 | -9.895 | -8.927 | 1.555 | 1.449 | 14.345 | -28.426 | 30.144 | 71.865 | 58.422 | 2.945 | 0.006 | 0.878 | 0.115 | 5.876 | -4.558 | 1.294 | 0.4 | -15.396 | 0.033 | -42.46 | 0.003 | -0.674 | 0.646 | 0.172 | 0.519 | -11.412 | 1.718 | 0.937 | 0.035 | 0.008 | 0.013 | -18.344 | -11.365 | 0.617 | 0.022 | -45.655 | 0.074 | -69.595 | -4.991 | 0.066 | 0.02 |
Kasstroom uit Investeringsactiviteiten
| -68.002 | -64.788 | -43.289 | -38.9 | -94.537 | -22.133 | -94.419 | -136.39 | -54.985 | -164.194 | -160.63 | -71.411 | -47.77 | -203.523 | -103.017 | -90.118 | -116.334 | -259.742 | -151.403 | -21.906 | -124.881 | -219.529 | -83.942 | 127.824 | -221.206 | -688.01 | -212.071 | -146.147 | -55.119 | -241.765 | -229.852 | -193.089 | -127.798 | -177.722 | -59.278 | -56.934 | -59.692 | -48.105 | 37.413 | 371.399 | -39.222 | -8.104 | -33.047 | -21.567 | -29.739 | -97.807 | -34.69 | -23.491 | -13.171 | -75.801 | -26.424 | -99.995 | -79.282 | -92.959 | -31.118 | -81.368 | -16.122 | -165.329 | -42.986 | -41.509 | -30.311 | -8.974 | -24.273 | -15.85 | -17.452 | -49.834 | -16.271 | -52.176 | -15.175 | -0.119 | -11.24 | -7.471 | -3.753 | -9.187 | -8.325 | -8.547 | -4.78 | -19.727 | -15.319 | -18.344 | -11.865 | -20.529 | -23.078 | -45.655 | -77.885 | -84.1 | -35.19 | -29.789 | -49.581 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 11.379 | 18.403 | -83.328 | 72.518 | -45 | 185.586 | 0 | 84.173 | -128.192 | 75.183 | 6.24 | 74.566 | 15.821 | 267.679 | 73.217 | -32.371 | 125 | 29.746 | -72.206 | 73.752 | 281.879 | -226.578 | -100.427 | 175.166 | 158.618 | -11.661 | -106.801 | 255.727 | 26.44 | 285.159 | -111.561 | 297.796 | 154.173 | 73.426 | 29.542 | 28.455 | -27.685 | 69.873 | 40 | -412.668 | 21.487 | 73.577 | -54.343 | 35.624 | -74.185 | -11.729 | -64.817 | 124.356 | 101.849 | -12.746 | -63.054 | 5.85 | 282.3 | 75.006 | 73.85 | 43.85 | -5 | 57.25 | -6.25 | 67.82 | 66.765 | -27.529 | 5.82 | 6.449 | 5.781 | -10.206 | -24.624 | -36.198 | 30.976 | -4.96 | -5.024 | -20 | 27 | -13.529 | -43.534 | 20.4 | -9.73 | -72.479 | -17.1 | -36.529 | 20.5 | 3.132 | 27.19 | 32.61 | -7 | 53.497 | -51.24 | -36.064 | 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 | 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 | -10 | 0 | -22.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -15.382 | -83.644 | -42.527 | -93.806 | -13.513 | -22.741 | -70.396 | -26.515 | -24.075 | -44.11 | -62.566 | -19.496 | -32.335 | -21.96 | -67.373 | -18.627 | -28.874 | -27.558 | -61.301 | -13.677 | -15.123 | -4.834 | -61.274 | -39.858 | -17.033 | -25.774 | -57.029 | -12.101 | -12.947 | -19.509 | -16.795 | -26.456 | -4.295 | -33.435 | -6.088 | -5.168 | -5.056 | -35.953 | -5.932 | -10.896 | -9.954 | -21.476 | -17.823 | -16.401 | -18.221 | -19.503 | -19.232 | -19.576 | -18.031 | -24.82 | -28.941 | -20.416 | -13.849 | -21.382 | -11.247 | -9.998 | -9.249 | -8.865 | -7.477 | -8.467 | -7.182 | -8.057 | -8.321 | -8.482 | -9.312 | -10.289 | -10.102 | -12.985 | -13.241 | -10.177 | -9.312 | -9.553 | -8.741 | -9.609 | -8.726 | -8.321 | -8.224 | -8.765 | -8.95 | -9.262 | -8.651 | -10.591 | -5.519 | -32.487 | -7.375 | -50.838 | -5.543 | -9.81 | -7.918 |
Overige Financieringsactiviteiten
| 0 | 64.443 | 9.878 | 7.359 | 0.118 | -109.541 | 2.444 | 1.064 | 14.27 | -61.237 | 12.352 | 3.862 | 7.495 | 24.678 | -0.946 | -0.935 | -1.038 | 4.555 | -0.983 | -0.891 | -0.88 | -21.401 | 17.549 | 0 | -0 | 23.596 | 9.984 | 8.75 | 874.764 | 4.964 | -0 | -18.729 | 0 | 6.115 | 0 | 0 | 0 | 0.415 | -0.86 | -4.177 | -2.411 | -0.525 | -1.517 | -1.05 | 0 | 7.077 | -6.152 | -2.175 | -1.8 | -3.848 | 0 | 0 | -0 | 18.281 | -0 | -0 | 0 | -29.337 | 4.824 | -0 | -0 | -1.339 | 0 | 0 | 0 | -1.03 | 0 | 0 | -0 | 0 | 0.141 | -0 | -0 | -2.397 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0.981 | 0 | 344.43 | 0 |
Kasstroom uit Financieringsactiviteiten
| -4.003 | -0.798 | -115.977 | -13.929 | -58.396 | -8.58 | -67.952 | 58.722 | -137.997 | -11.248 | -43.974 | 58.932 | -9.019 | 242.825 | 4.899 | -51.934 | 95.088 | 6.743 | -134.489 | 59.184 | 265.875 | -252.812 | -144.152 | 135.308 | 141.584 | -23.839 | -153.846 | 229.46 | 888.257 | 270.615 | -127.882 | 252.138 | 149.878 | 46.105 | 23.454 | 23.287 | -32.741 | 34.335 | 33.208 | -427.742 | 9.122 | 51.577 | -73.684 | 18.173 | -92.406 | -24.156 | -90.202 | 102.605 | 82.018 | -41.414 | -91.995 | -14.566 | 268.451 | 71.904 | 62.603 | 33.852 | -14.249 | 19.048 | -8.903 | 59.353 | 59.583 | -36.925 | -2.501 | -2.033 | -3.531 | -21.525 | -34.726 | -49.183 | 17.759 | -15.137 | -14.312 | -29.553 | 18.259 | -25.535 | -52.259 | 12.079 | -17.954 | -81.244 | -26.05 | -45.791 | 11.849 | -7.46 | 21.672 | 0.122 | -14.375 | 1.677 | -56.783 | 298.557 | -7.918 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 1.02 | 5.114 | -2.181 | 7.744 | 0.13 | 1.483 | -0.139 | 2.987 | -1.631 | 4.421 | 0.988 | 1.832 | -0.784 | -0.269 | 0.259 | 1.992 | -1.154 | -0.33 | -0.962 | 0.499 | -0.484 | 0.96 | 0.524 | -1.898 | -0.445 | -3.769 | 0.481 | 4.649 | -1.043 | 9.146 | -4.906 | -3.416 | -1.112 | 2.667 | -0.471 | -1.452 | -0.424 | -4.676 | 1.444 | 0.773 | 2.592 | -0.502 | -1.432 | 0.909 | 0.985 | 2.584 | -1.163 | -1.557 | -1.306 | -1.469 | 0.002 | 0.784 | -0.484 | 0.902 | -0.794 | -0.676 | -0.649 | 0.115 | -0.737 | -0.507 | -0.214 | -0.095 | 0.246 | -0.171 | 0.057 | -0.067 | 0.954 | -0.476 | -0.689 | -0.089 | -0.317 | -0.139 | -0.58 | -2.071 | 0.112 | -0.601 | -0.605 | 13.413 | -0.421 | 2.328 | 0 | -7.655 | 0 | -0 | -0 | -23.362 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -44.115 | -79.724 | 59.539 | -111.509 | 100.824 | 234.665 | -87.256 | 179.751 | -63.724 | -9.074 | 82.045 | -61.165 | 10.886 | 19.172 | -16.67 | -31.039 | -43.423 | -99.767 | -209.495 | 120.593 | 61.325 | -148.915 | -279.309 | 314.988 | -42.681 | -426.473 | -295.738 | 23.988 | 888.312 | 135.803 | -298.689 | 131.638 | 58.716 | 40.737 | 25.007 | -5.458 | -57.256 | 38.018 | 93.712 | -91.01 | 8.209 | 49.503 | -130.557 | 75.155 | -74.372 | 104.194 | -115.068 | 91.505 | 75.531 | -44.905 | -80.676 | -22.555 | 101.147 | 10.86 | 20.407 | 30.326 | -6.981 | 45.672 | -57.874 | 94.737 | 73.952 | 23.487 | 4.375 | -28.275 | 88.403 | 39.772 | -19.335 | -22.454 | 6.288 | 41.806 | -14.312 | -29.553 | 18.259 | 15.757 | -68.203 | -18.751 | 9.769 | -22.931 | -23.493 | -21.473 | 38.362 | 19.179 | -1.805 | -5.597 | -123.377 | -106.751 | -30.971 | 321.437 | -2.783 |
Kaspositie aan het Einde van de Periode
| 452.095 | 495.701 | 575.425 | 787.777 | 899.286 | 798.462 | 415.81 | 503.066 | 323.315 | 387.039 | 396.113 | 314.068 | 375.234 | 364.348 | 345.176 | 361.846 | 392.884 | 436.307 | 536.074 | 745.569 | 624.976 | 563.65 | 712.566 | 991.875 | 676.887 | 719.567 | 1,146.041 | 1,441.779 | 1,417.791 | 529.479 | 393.677 | 692.365 | 560.727 | 502.011 | 461.274 | 436.268 | 441.726 | 498.982 | 460.963 | 367.252 | 458.262 | 450.053 | 400.55 | 531.107 | 455.952 | 530.324 | 426.131 | 541.198 | 449.694 | 374.163 | 419.068 | 499.745 | 522.299 | 421.152 | 410.293 | 389.885 | 359.56 | 366.54 | 320.868 | 378.742 | 284.005 | 210.053 | 186.566 | 182.191 | 210.466 | 122.063 | 82.29 | 101.625 | 124.08 | 117.791 | -14.312 | -29.553 | 18.259 | 44.948 | 29.191 | 97.394 | 116.145 | 106.376 | 129.307 | 152.8 | 174.273 | 135.911 | 116.732 | 118.537 | 124.134 | 247.511 | 354.262 | 385.233 | 63.796 |