Murata Manufacturing Co., Ltd.
TSE:6981.T
2598 (JPY) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 63,955 | 66,365 | 6,326 | 49,294 | 74,981 | 49,942 | 41,809 | 51,391 | 85,089 | 75,106 | 63,616 | 82,593 | 90,517 | 77,153 | 60,734 | 76,494 | 60,268 | 39,529 | 36,211 | 56,048 | 43,886 | 46,837 | 38,533 | 60,100 | 69,336 | 38,990 | 25,577 | 29,401 | 57,927 | 33,147 | 29,072 | 42,285 | 47,025 | 37,694 | 27,873 | 60,555 | 69,235 | 46,558 | 36,419 | 62,492 | 41,414 | 26,980 | 18,539 | 27,003 | 30,168 | 17,481 | 10,981 | 16,276 | 11,571 | 3,558 | -620 | 7,758 | 9,429 | 14,240 | 9,688 | 12,738 | 15,602 | 15,464 | 10,722 | 9,292 | 8,410 | -3,667 | -14,140 | -1,312 | 9,442 | 9,598 | 15,867 | 23,581 | 20,162 | 17,803 |
Afschrijvingen & Amortisatie
| 42,775 | 42,447 | 44,787 | 46,108 | 42,914 | 42,064 | 41,242 | 40,215 | 40,050 | 39,769 | 39,974 | 39,599 | 38,746 | 37,264 | 37,496 | 35,734 | 35,882 | 33,962 | 36,353 | 35,664 | 34,644 | 33,606 | 34,744 | 32,292 | 30,480 | 26,903 | 41,338 | 39,764 | 32,858 | 27,665 | 32,499 | 29,991 | 26,665 | 24,368 | 27,914 | 26,853 | 23,517 | 20,821 | 25,172 | 21,682 | 19,714 | 18,367 | 20,632 | 19,914 | 18,557 | 17,781 | 19,799 | 19,395 | 17,435 | 15,694 | 16,838 | 15,622 | 14,753 | 13,795 | 16,801 | 15,582 | 15,276 | 14,136 | 18,891 | 17,467 | 17,178 | 16,360 | 22,368 | 20,063 | 19,930 | 18,617 | 19,286 | 17,085 | 15,336 | 13,427 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | -8,353 | 8,341 | -13,823 | 3,403 | -10,560 | 9,073 | -5,040 | 8,740 | -8,648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Verandering in Werkkapitaal
| 12,254 | -31,281 | 76,084 | 29,535 | 1,989 | -15,685 | 24,099 | -70,703 | 11,160 | -87,210 | 21,028 | -28,435 | 23,025 | -65,098 | 85,616 | -41,046 | -26,117 | -28,666 | 45,408 | -12,628 | -7,817 | -38,569 | 19,342 | -24,406 | -54,961 | -15,210 | 42,427 | -46,092 | -29,283 | -2,365 | 30,653 | -20,746 | -188 | -40,756 | 100,951 | -70,909 | -20,095 | -47,388 | 60,826 | -27,182 | -2,957 | -16,058 | 50,883 | -25,539 | -6,256 | 39 | 38,875 | -30,457 | -15,642 | -21,975 | 12,211 | -20,347 | -6,249 | -28,623 | 13,595 | -11,414 | 1,612 | -14,468 | 9,440 | -522 | -4,338 | 1,311 | 17,201 | 3,418 | -3,349 | -18,660 | -4,576 | -21,045 | 9,863 | -21,606 |
Vorderingen
| -29,384 | 1,342 | 42,101 | 2,122 | -45,497 | 5,393 | 46,752 | 39,743 | -20,220 | 37,602 | 7,100 | 2,868 | -15,993 | 17,662 | 44,878 | -47,079 | -59,835 | 19,476 | 37,803 | -13,936 | -43,245 | 4,897 | 44,068 | -125 | -66,488 | 5,693 | 64,754 | -58,088 | -44,838 | 8,037 | 40,821 | -10,885 | -39,458 | -4,795 | 85,863 | -32,941 | -35,728 | 2,313 | 52,716 | -48,146 | -35,224 | 11,359 | 35,626 | -31,596 | -23,295 | 16,720 | 30,577 | -30,116 | -24,369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 12,631 | 10,830 | 11,887 | 37,832 | 35,677 | -1,945 | 4,457 | -31,833 | -15,997 | -57,995 | -26,449 | -17,814 | -20,380 | -16,720 | -2,211 | 9,124 | 7,633 | -30,573 | -10,439 | 17,285 | 5,768 | -3,934 | -8,770 | -26,342 | -4,669 | -19,469 | -17,757 | 7,230 | -21,909 | -14,832 | -11,007 | 10,119 | 9,730 | -3,810 | -1,733 | -1,234 | -19,299 | -16,283 | -8,643 | 9,670 | -3,615 | -843 | 820 | 12,920 | -2,778 | -7,313 | -4,786 | 3,113 | -5,389 | -15,099 | -2,763 | -1,241 | -3,374 | -11,654 | -5,506 | -4,162 | -8,150 | -5,244 | -2,828 | 1,754 | -2,212 | 7,902 | 24,048 | 5,921 | -548 | -11,232 | -14,466 | -1,202 | -9,555 | -405 |
Crediteuren
| -667 | -692 | 5,243 | 1,086 | -4,544 | -1,666 | -12,481 | -9,088 | -13,670 | 5,212 | 7,564 | -5,970 | -3,029 | 4,942 | -6,748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29,674 | -42,761 | 16,853 | -11,505 | 16,353 | -17,467 | -14,629 | -69,525 | 61,047 | -72,029 | 40,377 | -13,489 | 59,398 | -48,378 | 87,827 | -50,170 | -33,750 | 1,907 | 55,847 | -29,913 | -13,585 | -34,635 | 28,112 | 1,936 | -50,292 | 4,259 | 60,184 | -53,322 | -7,374 | 12,467 | 41,660 | -30,865 | -9,918 | -36,946 | 102,684 | -69,675 | -796 | -31,105 | 69,469 | -36,852 | 658 | -15,215 | 50,063 | -38,459 | -3,478 | 7,352 | 43,661 | -33,570 | -10,253 | -6,876 | 14,974 | -19,106 | -2,875 | -16,969 | 19,101 | -7,252 | 9,762 | -9,224 | 12,268 | -2,276 | -2,126 | -6,591 | -6,847 | -2,503 | -2,801 | -7,428 | 9,890 | -19,843 | 19,418 | -21,201 |
Overige Niet-Contante Posten
| 42,471 | 58,852 | 71,242 | 9,374 | 12,400 | -16,947 | -13,921 | 8,829 | -14,322 | 3,675 | -14,909 | 10,074 | -2,478 | 8,789 | -8,011 | 12,563 | -1,636 | 769 | 11,296 | 5,919 | 15,550 | 7,926 | 14,150 | 10,961 | -6,372 | 4,960 | -13,010 | -527 | -14,547 | 969 | -506 | 5,638 | -2,808 | 3,034 | -13,577 | 5,957 | -8,813 | 2,999 | -5,262 | -128 | -996 | -547 | -5,993 | 7,429 | -5,392 | 505 | -656 | 5,225 | -2,681 | 1,139 | 1,858 | 6,418 | -585 | 1,091 | -2,516 | 3,342 | -2,319 | 2,491 | -1,797 | 6,274 | 3,561 | -1,279 | -8,606 | 1,374 | 2,119 | -1,542 | 2,049 | -290 | 3,157 | -3,742 |
Kasstroom uit Operationele Activiteiten
| 161,455 | 62,969 | 168,096 | 134,311 | 132,284 | 59,374 | 93,229 | 29,732 | 121,977 | 31,340 | 109,709 | 103,831 | 149,810 | 58,108 | 175,835 | 83,745 | 68,397 | 45,594 | 129,268 | 85,003 | 86,263 | 49,800 | 106,769 | 78,947 | 38,483 | 55,643 | 96,332 | 22,546 | 46,955 | 59,416 | 91,718 | 57,168 | 70,694 | 24,340 | 143,161 | 22,456 | 63,844 | 22,990 | 117,155 | 56,864 | 57,175 | 28,742 | 84,061 | 28,807 | 37,077 | 35,806 | 68,999 | 10,439 | 10,683 | -1,584 | 30,287 | 9,451 | 17,348 | 503 | 37,568 | 20,248 | 30,171 | 17,623 | 37,256 | 32,511 | 24,811 | 12,725 | 16,823 | 23,543 | 28,142 | 8,013 | 32,626 | 19,331 | 48,518 | 5,882 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -38,122 | -59,397 | -45,100 | -66,584 | -52,352 | -72,192 | -46,918 | -56,194 | -45,006 | -41,833 | -35,349 | -35,179 | -33,273 | -46,730 | -57,717 | -50,265 | -44,163 | -47,731 | -109,806 | -61,257 | -61,962 | -52,910 | -62,409 | -72,725 | -78,761 | -77,686 | -83,855 | -89,932 | -71,551 | -61,270 | -47,663 | -32,847 | -39,592 | -38,477 | -46,525 | -37,590 | -46,504 | -41,921 | -33,177 | -23,349 | -27,047 | -17,611 | -18,592 | -10,844 | -18,971 | -19,790 | -18,348 | -13,263 | -21,047 | -25,004 | -19,204 | -15,568 | -17,583 | -16,090 | -19,731 | -16,176 | -12,304 | -8,541 | -6,603 | -5,607 | -5,245 | -5,413 | -11,857 | -10,562 | -23,885 | -19,123 | -31,710 | -32,208 | -40,442 | -21,197 |
Netto Overnames
| 839 | 981 | 151 | -2,665 | 3,695 | 2,287 | 0 | 0 | 0 | 0 | -35,424 | 0 | -18,853 | 5,475 | 0 | 0 | -5,381 | 5,381 | -479 | 61,257 | 61,962 | 52,910 | 0 | 0 | -563 | 0 | 83,855 | -21,586 | -4,097 | -7,965 | 53 | 32,847 | 0 | 0 | 0 | 0 | 0 | 0 | -1,122 | -49,097 | 27,047 | 17,611 | -15,981 | 10,844 | 18,971 | 19,790 | 18,348 | 13,263 | 21,047 | 25,004 | 19,204 | 15,568 | 17,583 | 16,090 | 19,731 | 16,176 | 12,304 | 8,541 | 6,603 | 5,607 | 5,245 | 5,413 | 11,857 | 10,562 | 23,885 | 19,123 | 9 | -181 | 40,442 | 21,197 |
Aankoop van Beleggingen
| -8,022 | -9,516 | -319 | 3,427 | 4,832 | -12,973 | -3,547 | -4,909 | -4,407 | -25,717 | -35,833 | -7,461 | 9,901 | -22,237 | -11,141 | -5,914 | 2,817 | -12,304 | -16,898 | 3,116 | 986 | -14,222 | -16,591 | -3,370 | -2,383 | -3,448 | -2,550 | -3,138 | -1,255 | -6,073 | -28,616 | -12,101 | -14,953 | -3,297 | -34,785 | -3,300 | -6,532 | -19,556 | -23,124 | -1,443 | -6,671 | -11,143 | -55,164 | -30,647 | -10,980 | -10,767 | -14,374 | 1,396 | -18,843 | -6,755 | -4,319 | -13,753 | -3,039 | -23,056 | -29,826 | -15,880 | -35,270 | -41,081 | -53,480 | -40,319 | -38,645 | -26,967 | -20,232 | -2,784 | -3,129 | -4,076 | -2,586 | -1,772 | -1,859 | -1,218 |
Verkoop/verval van Beleggingen
| 3 | 1,700 | 9,854 | 4,517 | 4,127 | 7,100 | -6,336 | 18,250 | 24,820 | 29,942 | 4,369 | 10,634 | 9,542 | 9,790 | 36,993 | 15,093 | 6,200 | 7,718 | 13,564 | -6,561 | 7,882 | 5,000 | -5,896 | -4,374 | 13,951 | 8,755 | 23,720 | 25,619 | 17,752 | 88,464 | -17,664 | -1,717 | 41,277 | 29,278 | -12,865 | 23,652 | 7,417 | 11,604 | -21,687 | 32,547 | 30,146 | 59,361 | 27,275 | 12,405 | 3,855 | 20,265 | 11,161 | 445 | 15,085 | 34,215 | 19,476 | 23,947 | 1,008 | 49,996 | 725 | 25,810 | 6,256 | 17,792 | 17,928 | 21,834 | 20,914 | 26,723 | 6,189 | 16,715 | 19,655 | 31,413 | 19,072 | 29,711 | 17,772 | 14,173 |
Overige Investeringsactiviteiten
| 5,493 | 52 | 381 | 5,489 | 18 | 96 | 1,334 | 111 | 1,493 | 1,067 | 6,303 | -4,135 | -13,018 | 325 | 6,895 | 2,349 | 770 | 125 | 2,329 | -60,911 | -56,278 | -52,153 | 584 | 1,261 | -492 | 406 | -82,994 | 712 | 1,694 | 285 | -584 | -47,869 | -21,220 | 448 | 343 | 254 | 488 | 504 | 925 | 189 | -26,951 | -16,783 | 4,431 | -10,397 | -13,538 | -19,315 | -18,253 | -12,982 | -22,612 | -24,656 | -47,843 | -15,472 | -17,516 | -15,916 | -19,687 | -16,062 | -12,295 | -14,481 | 2,821 | -19,903 | -7,121 | 2,954 | -9,012 | -9,112 | -24,714 | -19,019 | -2,043 | -715 | -51,368 | -20,668 |
Kasstroom uit Investeringsactiviteiten
| -39,809 | -66,180 | -35,033 | -55,816 | -39,680 | -75,682 | -55,467 | -42,742 | -23,100 | -36,541 | -95,934 | -36,141 | -26,848 | -53,377 | -24,970 | -38,737 | -39,757 | -46,811 | -111,290 | -64,356 | -47,410 | -61,375 | -84,312 | -79,208 | -68,248 | -71,973 | -61,824 | -88,325 | -57,457 | 13,441 | -94,474 | -61,687 | -34,488 | -12,048 | -93,832 | -16,984 | -45,131 | -49,369 | -78,185 | -41,153 | -3,476 | 31,435 | -58,031 | -28,639 | -20,663 | -9,817 | -21,466 | -11,141 | -26,370 | 2,804 | -32,686 | -5,278 | -19,547 | 11,024 | -48,788 | -6,132 | -41,309 | -37,770 | -32,731 | -38,388 | -24,852 | 2,710 | -23,055 | 4,819 | -8,188 | 8,318 | -17,258 | -5,165 | -35,455 | -7,713 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 248 | 137 | -59,811 | 137 | 252 | 217 | 188 | 350 | 201 | 133 | -39,916 | 189 | -97 | 84 | -86,926 | 15,069 | 1,037 | 20,025 | -12,078 | 6,221 | 27,608 | 56,018 | -20,465 | -8,822 | 42,885 | 95,505 | -66,156 | 33,367 | 46,274 | -46,053 | 4,042 | 39,943 | -2,157 | -6,817 | 252 | -1,478 | -8,438 | -4,501 | -16,081 | -1,351 | 661 | -17,928 | -38,110 | 28,151 | 7,117 | -14,944 | -28,449 | 28,459 | -22 | 11,549 | -1,392 | 23,082 | 4,100 | 1,878 | 663 | 2,944 | 90 | 114 | 618 | -3,496 | 2,062 | -3,161 | -3,327 | 285 | -3,994 | 215 | 4,247 | 1,162 | 234 | -1,126 |
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 |
Terugkoop van Gewone Aandelen
| -2 | -50,001 | -2 | -4 | -3 | -2 | -2 | -3 | -36,448 | -43,556 | -13 | -3 | -5 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -15,004 | 0 | 0 | -6 |
Uitgekeerde Dividenden
| 0 | -51,009 | 0 | -47,231 | 0 | -47,229 | 0 | -47,230 | 0 | -44,788 | 0 | -38,390 | 0 | -38,389 | 0 | -35,190 | 0 | -31,990 | 0 | -30,070 | 0 | -29,856 | 0 | -29,856 | 0 | -27,723 | 0 | -27,657 | 0 | -23,401 | 0 | -23,402 | 0 | -23,287 | 0 | -21,171 | 0 | -21,170 | 0 | -16,936 | 0 | -14,820 | -1 | -12,702 | 0 | -10,554 | -1 | -10,554 | 0 | -10,554 | 0 | -10,731 | 0 | -10,732 | 0 | -10,731 | 0 | -7,512 | -1 | -7,512 | 0 | -10,732 | 0 | -10,971 | 0 | -10,971 | 0 | -11,101 | 0 | -11,099 |
Overige Financieringsactiviteiten
| -52,060 | -2,712 | -2,591 | -2,492 | -3,676 | -2,674 | -467 | 6 | -1,153 | -939 | -204 | -181 | -263 | -327 | 70 | -87 | -12 | -185 | 197 | -432 | -59 | 101 | -11 | -63 | 114 | -18 | 139 | -10 | -82 | -6 | -22 | 56 | -10 | -75 | 8 | -38 | -35 | -43 | -410 | -32 | -37 | -32 | -10 | 187 | -126 | 93 | -70 | -4 | -3 | -4 | -12 | -15,181 | -92 | -66 | -7 | -52 | -34 | -36 | -37 | -41 | -38 | -38 | 29 | -15,031 | -41 | -3 | 2 | 36 | 24 | 139 |
Kasstroom uit Financieringsactiviteiten
| -51,814 | -103,585 | -62,404 | -49,590 | -3,427 | -49,688 | -281 | -46,877 | -37,400 | -89,150 | -40,120 | -38,385 | -365 | -38,635 | -86,856 | -20,208 | 1,025 | -12,150 | -11,881 | -24,281 | 27,549 | 26,263 | -20,476 | -38,741 | 42,999 | 67,764 | -66,017 | 5,700 | 46,192 | -69,460 | 4,020 | 16,597 | -2,167 | -30,179 | 260 | -22,687 | -8,473 | -25,714 | -16,491 | -18,319 | 624 | -32,780 | -38,121 | 15,636 | 6,991 | -25,405 | -28,522 | 17,901 | -25 | 991 | -1,406 | -2,830 | 4,008 | -8,920 | 656 | -7,839 | 56 | -7,434 | 577 | -11,049 | 2,024 | -13,931 | -3,303 | -25,717 | -4,035 | -10,759 | -10,755 | -9,903 | 258 | -12,092 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 22,433 | 18,323 | -17,681 | 9,658 | 19,556 | 1,054 | -7,658 | 11,532 | 7,686 | 9,718 | 3,095 | -13 | -80 | 2,630 | -634 | -1,010 | -714 | 243 | 187 | -241 | 773 | -497 | 754 | 778 | 1,213 | 2,306 | -858 | -561 | 340 | 316 | -3,974 | -140 | 918 | 5,736 | 226 | 4,174 | -1,023 | 304 | -5,225 | -2,745 | 127 | -544 | 587 | 267 | 804 | 1,760 | 581 | -140 | -144 | 2,138 | -598 | -613 | -599 | -18 | -911 | 715 | -2,593 | -622 | 0 | -1,462 | 1,696 | 2,525 | -8,431 | -3,201 | 1,872 | -5,143 | 355 | -1,470 | 1,965 |
Netto Kasstroomverandering
| 34,058 | -84,363 | 88,982 | 11,224 | 98,835 | -46,440 | 38,535 | -67,545 | 73,009 | -86,665 | -16,627 | 32,400 | 122,584 | -33,984 | 66,639 | 24,166 | 28,655 | -14,081 | 6,340 | -3,447 | 66,161 | 15,461 | 1,484 | -38,248 | 14,012 | 52,647 | -29,203 | -60,937 | 35,129 | 3,737 | 1,580 | 8,104 | 33,899 | -16,969 | 55,325 | -16,989 | 14,414 | -53,116 | 22,783 | -7,833 | 51,578 | 27,524 | -12,635 | 16,391 | 23,672 | 1,388 | 20,771 | 17,780 | -15,852 | 2,067 | -1,667 | 745 | 1,196 | 2,008 | -10,582 | 5,366 | -10,367 | -30,174 | 4,480 | -16,926 | 521 | 3,200 | -7,010 | -5,786 | 12,718 | 7,444 | -530 | 4,618 | 11,851 | -11,958 |
Kaspositie aan het Einde van de Periode
| 571,702 | 537,644 | 622,007 | 533,025 | 521,801 | 422,966 | 469,406 | 430,871 | 498,416 | 425,407 | 512,072 | 528,699 | 496,299 | 373,715 | 407,699 | 341,060 | 316,894 | 288,239 | 302,320 | 295,980 | 299,427 | 233,266 | 217,805 | 216,321 | 254,569 | 240,557 | 187,910 | 217,113 | 278,050 | 242,921 | 239,184 | 237,604 | 229,500 | 195,601 | 212,570 | 157,245 | 174,234 | 159,820 | 212,936 | 190,153 | 197,986 | 146,408 | 118,884 | 131,519 | 115,128 | 91,456 | 90,068 | 69,297 | 51,517 | 67,369 | 65,302 | 66,969 | 66,224 | 65,028 | 63,020 | 73,602 | 68,236 | 78,603 | 108,777 | 104,297 | 121,223 | 120,702 | 117,502 | 124,512 | 130,298 | 117,580 | 110,136 | 110,666 | 106,048 | 94,197 |