
AVITA Medical, Inc.
ASX:AVH.AX
2.88 (AUD) • At close May 5, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 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 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -13.552 | -15.591 | -13.791 | -7.863 | -8.737 | -9.068 | -12.645 | -5.948 | -4.718 | -7.895 | -7.316 | -14.285 | -18.712 | -24.47 | -14.967 | -5.283 | -10.001 | -9.888 | -7.79 | -7.79 | -5.329 | -4.634 | -3.625 | -3.625 | -3.474 | -3.474 | -2.282 | -2.282 | -1.424 | -1.424 | -2.465 | -2.465 | -1.857 | -1.857 | -1.697 | -1.697 | -0.917 | -0.917 | -1.657 | -1.657 | -2.147 | -2.147 | -1.899 | -1.899 | -2.725 | -2.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Afschrijvingen & Amortisatie
| 0.255 | 0.219 | 0.202 | 0.191 | 0.216 | 0.198 | 0.218 | 0.174 | 0.175 | 0.22 | 0.21 | 0.295 | 0.304 | 0.148 | 0.14 | 0.098 | 0.192 | 0.189 | 0 | 0 | 0.077 | 0.072 | 0 | 0 | 0.07 | 0.07 | 0 | 0 | 0.042 | 0.042 | 0 | 0 | 0.031 | 0.031 | 0 | 0 | 0.032 | 0.032 | 0 | 0 | 0.024 | 0.024 | 0.037 | 0.037 | 0.132 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.78 | 1.716 | 3.949 | 1.786 | 2.245 | 2.048 | 3.918 | 1.842 | 1.411 | 1.755 | -0.449 | 4.562 | 5.597 | 14.713 | 4.137 | 1.154 | 0.858 | 0.849 | 0.522 | 0.522 | 0.687 | 0.554 | 0.363 | 0.363 | 0.656 | 0.656 | 0.137 | 0.137 | 0.478 | 0.478 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.079 | 0.079 | 0.013 | 0.013 | 0.028 | 0.028 | 0.014 | 0.014 | 0.09 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.24 | -0.441 | -5.68 | 0.696 | 0.69 | 1.376 | -4.128 | 3.039 | -1.207 | -8.066 | 0.708 | -0.331 | 0.73 | -2.992 | 2.431 | -2.185 | 0.735 | 0.727 | 0 | 0 | -0.357 | -1.18 | 0 | 0 | 0.051 | 0.051 | 0 | 0 | -0.622 | -0.622 | 0 | 0 | 0.632 | 0.632 | 0 | 0 | -0.736 | -0.736 | 0 | 0 | -0.053 | -0.053 | 0 | 0 | -0.087 | -0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| -0.051 | -1.925 | -1.732 | 0.079 | 0.513 | -0.601 | -0.484 | 0.345 | -1.255 | -0.379 | 0.554 | -0.395 | -0.1 | -0.48 | 2.209 | -2.837 | -0.919 | -0.909 | 0 | 0 | 0.953 | -0.99 | 0 | 0 | -0.025 | -0.025 | 0 | 0 | -0.258 | -0.258 | 0 | 0 | 0.521 | 0.521 | 0 | 0 | -0.666 | -0.666 | 0 | 0 | 0.123 | 0.123 | 0 | 0 | -0.048 | -0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.181 | -0.374 | -1.128 | -0.37 | -0.105 | -0.411 | 0.31 | -0.293 | 0.282 | 0.066 | -0.809 | -0.633 | -0.559 | 0.133 | -0.041 | -0.2 | 0.012 | 0.012 | 0 | 0 | -0.068 | -0.059 | 0 | 0 | 0.167 | 0.167 | 0 | 0 | -0.388 | -0.388 | 0 | 0 | 0.094 | 0.094 | 0 | 0 | -0.01 | -0.01 | 0 | 0 | -0.023 | -0.023 | 0 | 0 | -0.039 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.655 | -0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.008 | 1.857 | -2.82 | 0.987 | 0.281 | 2.388 | -3.954 | 3.642 | 0.204 | -7.753 | 0.964 | 0.697 | 1.39 | -2.646 | 0.264 | 0.852 | 1.642 | 1.624 | 0 | 0 | -1.243 | -0.13 | 0 | 0 | -0.091 | -0.091 | 0 | 0 | 0.024 | 0.024 | 0 | 0 | 0.017 | 0.017 | 0 | 0 | -0.06 | -0.06 | 0 | 0 | -0.153 | -0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Niet-Contante Posten
| -1.202 | 0.432 | 1.749 | 0.142 | 1.245 | 0.366 | 0.116 | 0.29 | 0.247 | 2.715 | -0.514 | -1.014 | 3.505 | 0.738 | 1.628 | -1.015 | -0.206 | -0.204 | 2.039 | 2.039 | -0.472 | 0.94 | -0.676 | -0.676 | 0.863 | 0.863 | -0.3 | -0.3 | -0.128 | -0.128 | 0.15 | 0.15 | -1.052 | -1.052 | 0.732 | 0.732 | -0.011 | -0.011 | -0.265 | -0.265 | 0.34 | 0.34 | 0.032 | 0.032 | 1.309 | 1.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Operationele Activiteiten
| -13.96 | -13.664 | -13.571 | -5.047 | -4.342 | -5.08 | -12.521 | -0.572 | -3.951 | -11.272 | -7.36 | -10.774 | -8.575 | -11.862 | -6.631 | -7.232 | -8.422 | -8.327 | -5.229 | -5.229 | -5.395 | -4.248 | -3.938 | -3.938 | -1.834 | -1.834 | -2.445 | -2.445 | -1.656 | -1.656 | -2.314 | -2.314 | -2.242 | -2.242 | -0.961 | -0.961 | -1.553 | -1.553 | -1.909 | -1.909 | -1.807 | -1.807 | -1.817 | -1.817 | -1.284 | -1.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.781 | -0.449 | -0.425 | -0.103 | -0.163 | -0.31 | -0.086 | -0.088 | -0.201 | -0.399 | -0.341 | -0.292 | -0.183 | -0.546 | -0.06 | -0.127 | -0.362 | -0.358 | -0.361 | -0.361 | -0.212 | -0.218 | -0.032 | -0.032 | -0.176 | -0.176 | -0.041 | -0.041 | -0.023 | -0.023 | -0.002 | -0.002 | -0.009 | -0.009 | -0.01 | -0.01 | -0.016 | -0.016 | -0.022 | -0.022 | -0.023 | -0.023 | -0.019 | -0.019 | -0.017 | -0.017 | 0 | 0 | 0 | 0 | -0.043 | -0.046 | -0.043 | -0.235 | -0.24 | -0.048 | 0 | -0.092 | -0.178 | -0.043 | -0.052 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0.709 | 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 | -49.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 34.632 | 28.019 | 28.526 | -4.536 | -12.86 | 21.683 | -30.116 | 0 | 0 | -0.046 | -0.099 | -0.122 | -0.107 | -0.106 | -0.074 | -0.098 | -0.147 | -0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.314 | 0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | -0.012 | -0.012 | -0.021 | -0.006 | -0.032 | -0.003 | 0.222 | -0.048 | -0.004 | 0.051 | -0.022 | -0.031 | -0.002 | -0.001 | -0.032 | -0.067 | 0.013 | 0.01 | -0.029 | -0.004 | -0.039 | -0.005 | -0.104 | -0.092 | -0.019 | -0.014 | -0.094 | -0.036 | -0.053 | -0.039 |
Kasstroom uit Investeringsactiviteiten
| 33.851 | 27.57 | 28.102 | -4.639 | -13.022 | 21.373 | -30.202 | -49.638 | -0.201 | -0.445 | -0.44 | -0.413 | -0.29 | -0.652 | -0.134 | -0.225 | -0.509 | -0.503 | -0.361 | -0.361 | -0.212 | -0.218 | -0.032 | -0.032 | -0.176 | -0.176 | 0.273 | 0.273 | -0.022 | -0.022 | -0.002 | -0.002 | -0.009 | -0.009 | -0.01 | -0.01 | -0.016 | -0.016 | -0.019 | -0.019 | -0.023 | -0.023 | -0.019 | -0.019 | -0.017 | -0.017 | -0.012 | -0.012 | -0.012 | -0.021 | -0.049 | -0.079 | -0.046 | -0.014 | -0.288 | -0.051 | 0.051 | -0.114 | -0.209 | -0.045 | -0.053 | 0.661 | -0.067 | 0.013 | 0.01 | -0.029 | -0.004 | -0.039 | -0.005 | -0.104 | -0.092 | -0.019 | -0.014 | -0.094 | -0.036 | -0.053 | -0.039 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.612 | 0.776 | 0 | 0.296 | 0.106 | 0.073 | 0.75 | 0.939 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 10.865 | 0 | 0 | -0.292 | 7.62 | 0 | 1.186 | 0 | 0.057 | 0.841 | 4.519 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financieringsactiviteiten
| 0.933 | 0.257 | 0.256 | 1.321 | 0 | 0 | 0.001 | 0.003 | 0.031 | 84.293 | 0.001 | 0 | 0.227 | 0.114 | 109.558 | 0 | 8.334 | 8.241 | 12.682 | 12.682 | 6.829 | 5.977 | 7.99 | 7.99 | -0.135 | -0.135 | 4.254 | 4.254 | -0.027 | -0.027 | 4.707 | 4.707 | 2.801 | 2.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.864 | 4.864 | 0 | 0 | -0.027 | -0.067 | -0.804 | 0 | -0.521 | 0.449 | 0.144 | 0 | 0 | -0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.779 | 0 | 0 | 0.292 | -0.507 | 0 | 0 | -0.006 | 0 | -0.34 | 0.052 |
Kasstroom uit Financieringsactiviteiten
| 0.933 | 0.257 | 0.256 | 1.321 | 0 | 0 | 0.001 | 0.003 | 0.031 | 84.292 | -0.006 | -0.006 | 0.22 | 0.106 | 109.537 | -0.025 | 8.334 | 8.241 | 12.682 | 12.682 | 6.829 | 5.977 | 7.99 | 7.99 | -0.135 | -0.135 | 4.254 | 4.254 | -0.027 | -0.027 | 4.707 | 4.707 | 2.801 | 2.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.864 | 4.864 | 0 | 0 | -0.027 | -0.067 | 11.734 | 0.526 | -0.521 | 0.745 | 0.25 | 0.073 | 0.75 | 0.895 | 0 | -0.025 | -0.006 | -0.007 | -0.005 | -0.005 | 0 | 0 | 0 | 0 | 10.086 | 0 | -0.004 | -0.001 | 7.112 | -0.001 | 1.185 | -0.007 | 0.057 | 0.501 | 4.545 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.028 | 0.003 | 0.001 | 0.065 | -0.028 | -0.067 | -0.008 | -0.055 | -0.012 | -0.017 | 0.04 | 0.177 | 0.065 | -0.111 | 0.068 | -0.033 | -0.563 | -0.557 | 0.667 | 0.667 | 0.18 | 0.013 | -0.028 | -0.028 | -0.155 | -0.155 | 0.027 | 0.027 | -0.067 | -0.067 | -0.018 | -0.018 | 0.081 | 0.081 | 0 | 0 | 0.014 | 0.014 | 0 | 0 | -0.004 | -0.004 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.829 | 14.323 | 15.276 | -10.554 | -13.371 | 18.887 | -116.241 | -50.262 | -4.133 | 73.727 | -14.349 | -14.87 | -22.705 | 5.051 | 101.977 | -6.349 | 29.021 | -30.342 | 30.342 | -14.843 | 14.843 | -11.777 | 11.777 | 0 | 0 | -8.39 | 8.39 | 0 | 0 | -7.716 | 7.716 | 0 | 0 | -1.705 | 1.705 | 0 | 0 | -6.76 | 6.76 | 0 | 0 | -14.285 | 14.285 | 0 | 0 | 0 | -0.996 | -0.841 | 11.185 | -0.7 | -1.021 | -0.174 | -0.132 | -0.533 | -0.325 | 0.942 | -0.842 | -0.851 | -1.21 | -0.94 | -0.91 | -0.424 | -0.824 | -0.612 | -1.591 | -1.553 | 7.992 | -1.945 | -2.101 | -2.1 | 5.488 | -2.279 | -0.453 | -1.906 | -1.309 | -0.351 | 3.625 |
Kaspositie aan het Einde van de Periode
| 79.108 | 56.28 | 41.957 | 26.681 | 37.235 | 50.606 | 31.718 | 60.685 | 110.947 | 151.503 | 77.776 | 92.125 | 106.994 | 129.699 | 124.648 | 22.671 | 29.021 | 0 | 30.342 | 0 | 14.843 | 0 | 11.777 | 0 | 0 | 0 | 8.39 | 0 | 0 | 0 | 7.716 | 0 | 0 | 0 | 1.705 | 0 | 0 | 0 | 6.76 | 0 | 0 | 0 | 14.285 | 0 | 0 | 0 | 11.07 | 11.526 | 13.538 | 2.272 | 2.925 | 3.767 | 3.44 | 3.858 | 4.296 | 4.541 | 3.29 | 3.56 | 4.437 | 6.382 | 8.864 | 9.323 | 9.365 | 10.319 | 10.44 | 11.474 | 12.703 | 4.458 | 6.366 | 9.95 | 12.531 | 7.053 | 9.452 | 10.007 | 2.539 | 5.317 | 5.668 |