Brickworks Limited
ASX:BKW.AX
26.29 (AUD) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -66.81 | -52.075 | 43.481 | 361.783 | 288.687 | 581.049 | 168.044 | 72.129 | 250.567 | 64.824 | 48.768 | 114.565 | 78.433 | 97.009 | 82.159 | 104.051 | 1.276 | 76.914 | 35.886 | 42.204 | 46.453 | 56.302 | 29.083 | 56.082 | 10.826 | 10.826 | 10.826 | 35.638 | 35.638 | 35.638 | 35.638 | 34.698 | 34.698 | 34.698 | 34.698 | 76.304 | 76.304 | 76.304 | 76.304 | 25.37 | 25.37 | 25.37 | 25.37 | 26.883 | 26.883 | 26.883 | 26.883 | 25.551 | 25.551 | 25.551 | 25.551 | 0 | 0 | 0 | 0 | 18.172 | 18.172 | 18.172 | 18.172 | 12.982 | 12.982 | 12.982 | 12.982 | 15.001 | 15.001 | 15.001 | 15.001 | 10.752 | 10.752 | 10.752 | 10.752 | 9.679 | 9.679 | 9.679 | 9.679 | 4.693 | 4.693 | 4.693 | 4.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.292 | 0.292 | 0.292 | 0.292 |
Afschrijvingen & Amortisatie
| 46.597 | 44.321 | 36.487 | 38.256 | 37.111 | 38.414 | 34.581 | 35.777 | 39.455 | 35.441 | 20.943 | 15.706 | 14.48 | 13.688 | 13.964 | 13.887 | 13.802 | 13.599 | 12.573 | 12.657 | 12.272 | 12.653 | 12.532 | 12.838 | 6.197 | 6.197 | 6.197 | 6.642 | 6.642 | 6.642 | 6.642 | 6.439 | 6.439 | 6.439 | 6.439 | 6.914 | 6.914 | 6.914 | 6.914 | 7.576 | 7.576 | 7.576 | 7.576 | 0 | 0 | 0 | 0 | 6.614 | 6.614 | 6.614 | 6.614 | 9.338 | 9.338 | 9.338 | 9.338 | 0 | 0 | 0 | 0 | 2.473 | 2.473 | 2.473 | 2.473 | 2.368 | 2.368 | 2.368 | 2.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.287 | 2.287 | 2.287 | 2.287 | 2.256 | 2.256 | 2.256 | 2.256 | 2.184 | 2.184 | 2.184 | 2.184 | 2.041 | 2.041 | 2.041 | 2.041 | 1.903 | 1.903 | 1.903 | 1.903 | 1.477 | 1.477 | 1.477 | 1.477 | 1.33 | 1.33 | 1.33 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | -64.49 | 0 | 17.095 | 0 | -3.575 | 0 | -9.197 | 0 | 28.219 | 0 | 7.432 | 0 | -11.609 | 0 | 0.085 | 0 | 25.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.481 | 0 | 0 | 0 | 0 | 0 | 6.679 | 0 | 5.746 | 0 | 5.963 | 0 | 5.481 | 0 | 4.823 | 0 | 5.567 | 0 | 4.416 | 0 | 3.261 | 0 | 2.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -17.878 | 0 | 0 | 0 | 0 | 0 | -14.107 | 0 | 37.845 | 0 | -4.217 | 0 | 6.297 | 0 | -38.344 | 0 | -15.362 | 0 | 7.381 | 0 | -2.442 | 0 | -24.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.066 | 0 | 0 | 0 | 0 | 0 | -3.043 | 0 | 15.206 | 0 | 2.858 | 0 | 11.347 | 0 | -26.414 | 0 | -3.455 | 0 | -4.023 | 0 | -11.219 | 0 | -6.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -28.217 | 0 | 0 | 0 | 0 | 0 | -8.308 | 0 | 14.978 | 0 | -5.246 | 0 | -7.631 | 0 | -6.628 | 0 | -9.544 | 0 | 11.216 | 0 | 7.873 | 0 | -21.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -13.727 | 0 | 0 | 0 | 0 | 0 | -2.756 | 0 | 7.661 | 0 | -1.829 | 0 | 2.581 | 0 | -5.302 | 0 | -2.363 | 0 | 0.188 | 0 | 0.904 | 0 | 3.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78.955 | 61.452 | 44.042 | -277.422 | -183.822 | -479.903 | -69.727 | 39.707 | -135.321 | -47.01 | 30.446 | -65.462 | -7.986 | -36.454 | 2.973 | -68.091 | 51.244 | 1.467 | 5.143 | 12.992 | -12.902 | -15.115 | -0.204 | -42.293 | -0.899 | -0.899 | -0.899 | -20.025 | -20.025 | -20.025 | -20.025 | -4.51 | -4.51 | -4.51 | -4.51 | -50.226 | -50.226 | -50.226 | -50.226 | -15.657 | -15.657 | -15.657 | -15.657 | -26.883 | -26.883 | -26.883 | -26.883 | -9.032 | -9.032 | -9.032 | -9.032 | 7.323 | 7.323 | 7.323 | 7.323 | -18.172 | -18.172 | -18.172 | -18.172 | -4.944 | -4.944 | -4.944 | -4.944 | -9.836 | -9.836 | -9.836 | -9.836 | -10.752 | -10.752 | -10.752 | -10.752 | -9.679 | -9.679 | -9.679 | -9.679 | -4.693 | -4.693 | -4.693 | -4.693 | 3.496 | 3.496 | 3.496 | 3.496 | 3.288 | 3.288 | 3.288 | 3.288 | 5.462 | 5.462 | 5.462 | 5.462 | 2.625 | 2.625 | 2.625 | 2.625 | 5.179 | 5.179 | 5.179 | 5.179 | 5.391 | 5.391 | 5.391 | 5.391 | 3.562 | 3.562 | 3.562 | 3.562 | 0 | 0 | 0 | 0 | -0.292 | -0.292 | -0.292 | -0.292 |
Kasstroom uit Operationele Activiteiten
| 50.345 | 53.698 | 51.036 | 46.105 | 67.754 | 62.732 | 63.736 | 76.059 | 92.886 | -17.627 | 58.271 | 64.809 | 96.705 | 74.243 | 65.575 | 49.847 | 56.527 | 91.98 | 65.399 | 67.853 | 46.642 | 53.84 | 19.396 | 26.627 | 16.124 | 16.124 | 16.124 | 22.256 | 22.256 | 22.256 | 22.256 | 36.627 | 36.627 | 36.627 | 36.627 | 32.992 | 32.992 | 32.992 | 32.992 | 17.288 | 17.288 | 17.288 | 17.288 | 0 | 0 | 0 | 0 | 23.132 | 23.132 | 23.132 | 23.132 | 16.661 | 16.661 | 16.661 | 16.661 | 0 | 0 | 0 | 0 | 10.511 | 10.511 | 10.511 | 10.511 | 7.533 | 7.533 | 7.533 | 7.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.782 | 5.782 | 5.782 | 5.782 | 5.544 | 5.544 | 5.544 | 5.544 | 7.646 | 7.646 | 7.646 | 7.646 | 4.666 | 4.666 | 4.666 | 4.666 | 7.082 | 7.082 | 7.082 | 7.082 | 6.868 | 6.868 | 6.868 | 6.868 | 4.891 | 4.891 | 4.891 | 4.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -37.156 | -36.189 | -59.883 | -55.9 | -96.053 | -43.291 | -55.884 | -64.024 | -46.708 | -57.453 | -31.418 | -17.681 | -17.677 | -25.79 | -24.786 | -36.572 | -35.023 | -19.775 | -30.521 | -30.164 | -19.764 | -23.278 | -16.832 | -9.658 | -7.228 | -7.228 | -7.228 | -8.914 | -8.914 | -8.914 | -8.914 | -6.298 | -6.298 | -6.298 | -6.298 | -4.562 | -4.562 | -4.562 | -4.562 | -12.043 | -12.043 | -12.043 | -12.043 | -12.936 | -12.936 | -12.936 | -12.936 | -13.73 | -13.73 | -13.73 | -13.73 | -10.102 | -10.102 | -10.102 | -10.102 | -3.471 | -3.471 | -3.471 | -3.471 | -5.17 | -5.17 | -5.17 | -5.17 | -2.869 | -2.869 | -2.869 | -2.869 | -4.991 | -4.991 | -4.991 | -4.991 | -1.755 | -1.755 | -1.755 | -1.755 | -1.028 | -1.028 | -1.028 | -1.028 | -0.759 | -0.759 | -0.759 | -0.759 | -1.429 | -1.429 | -1.429 | -1.429 | -1.996 | -1.996 | -1.996 | -1.996 | -2.234 | -2.234 | -2.234 | -2.234 | -5.656 | -5.656 | -5.656 | -5.656 | -3.104 | -3.104 | -3.104 | -3.104 | -1.871 | -1.871 | -1.871 | -1.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| -2.247 | -1.097 | 26.021 | 0.885 | 213.689 | -61.157 | 9.918 | 4.305 | -30.3 | -58.577 | -1.026 | -141.276 | 0 | -13.308 | -3.195 | 0 | -2.933 | -0.388 | 0 | -5.495 | 0 | 0 | -3.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.482 | -2.751 | -0.736 | -29.174 | -5.549 | -2.175 | 0 | -8.05 | -14.604 | -0.111 | -15.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.412 | -0.412 | -0.02 | -0.02 | -0.02 | -0.788 | -0.788 | -0.788 | -0.788 | -4.026 | -4.026 | -4.026 | -4.026 | -2.072 | -2.072 | -2.072 | -2.072 | -0.106 | -0.106 | -0.106 | -0.106 | -3.079 | -3.079 | -3.079 | -3.079 | -0.369 | -0.369 | -0.369 | -0.369 | -2.604 | -2.604 | -2.604 | -2.604 | -1.144 | -1.144 | -1.144 | -1.144 | -22.232 | -22.232 | -22.232 | -22.232 | -2.263 | -2.263 | -2.263 | -2.263 | -3.045 | -3.045 | -3.045 | -3.045 | -4.656 | -4.656 | -4.656 | -4.656 | -3.454 | -3.454 | -3.454 | -3.454 | -1.573 | -1.573 | -1.573 | -1.573 | -1.307 | -1.307 | -1.307 | -1.307 | -2.152 | -2.152 | -2.152 | -2.152 | -0.415 | -0.415 | -0.415 | -0.415 | -0.627 | -0.627 | -0.627 | -0.627 | -0.054 | -0.054 | -0.054 | -0.054 | -0.23 | -0.23 | -0.23 | -0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 117.303 | 0 | 28.289 | 0 | 63.332 | 0 | 6.472 | 35.14 | 58.688 | 14.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.95 | 0.95 | 0.95 | 0.002 | 0.002 | 0.002 | 0.002 | 0.626 | 0.626 | 0.626 | 0.626 | 10.983 | 10.983 | 10.983 | 10.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.774 | 0.774 | 0.774 | 0.774 | 0.988 | 0.988 | 0.988 | 0.988 | 1.371 | 1.371 | 1.371 | 1.371 | 1.325 | 1.325 | 1.325 | 1.325 | 1.134 | 1.134 | 1.134 | 1.134 | 0.806 | 0.806 | 0.806 | 0.806 | 0.515 | 0.515 | 0.515 | 0.515 | 0.334 | 0.334 | 0.334 | 0.334 | 1.991 | 1.991 | 1.991 | 1.991 | 0.137 | 0.137 | 0.137 | 0.137 | 0.067 | 0.067 | 0.067 | 0.067 | 1.505 | 1.505 | 1.505 | 1.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -7.602 | 116.734 | 0 | -28.289 | 0 | 0.856 | 5.641 | -6.145 | 29.06 | 4.515 | -0.702 | 209.716 | -37.641 | -9.314 | 0.515 | -2.66 | 0.343 | 10.42 | -0.168 | -0.247 | 2.538 | 15.369 | 6.135 | 4.432 | 22.421 | 22.421 | 22.421 | 31.956 | 31.956 | 31.956 | 31.956 | 46.324 | 46.324 | 46.324 | 46.324 | 28.643 | 28.643 | 28.643 | 28.643 | 29.438 | 29.438 | 29.438 | 29.438 | 28.165 | 28.165 | 28.165 | 28.165 | 36.458 | 36.458 | 36.458 | 36.458 | 28.378 | 28.378 | 28.378 | 28.378 | 18.176 | 18.176 | 18.176 | 18.176 | 36.588 | 36.588 | 36.588 | 36.588 | 11.532 | 11.532 | 11.532 | 11.532 | 21.085 | 21.085 | 21.085 | 21.085 | 15.673 | 15.673 | 15.673 | 15.673 | 12.883 | 12.883 | 12.883 | 12.883 | 6.124 | 6.124 | 6.124 | 6.124 | 8.144 | 8.144 | 8.144 | 8.144 | 11.726 | 11.726 | 11.726 | 11.726 | 5.809 | 5.809 | 5.809 | 5.809 | 13.365 | 13.365 | 13.365 | 13.365 | 10.025 | 10.025 | 10.025 | 10.025 | 6.992 | 6.992 | 6.992 | 6.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -47.005 | 79.448 | -34.598 | -84.189 | 112.087 | -106.623 | -45.966 | -67.769 | -56.472 | -116.141 | -33.648 | 50.759 | -55.318 | -48.412 | -27.466 | -39.232 | -37.613 | -9.743 | -30.689 | -35.906 | -17.226 | -7.909 | -14.652 | -5.226 | 16.124 | 16.124 | 16.124 | 22.256 | 22.256 | 22.256 | 22.256 | 36.627 | 36.627 | 36.627 | 36.627 | 32.992 | 32.992 | 32.992 | 32.992 | 17.288 | 17.288 | 17.288 | 17.288 | 12.15 | 12.15 | 12.15 | 12.15 | 23.132 | 23.132 | 23.132 | 23.132 | 16.661 | 16.661 | 16.661 | 16.661 | 14.932 | 14.932 | 14.932 | 14.932 | 10.511 | 10.511 | 10.511 | 10.511 | 7.533 | 7.533 | 7.533 | 7.533 | 13.855 | 13.855 | 13.855 | 13.855 | 9.779 | 9.779 | 9.779 | 9.779 | 8.734 | 8.734 | 8.734 | 8.734 | 5.782 | 5.782 | 5.782 | 5.782 | 5.544 | 5.544 | 5.544 | 5.544 | 7.646 | 7.646 | 7.646 | 7.646 | 4.666 | 4.666 | 4.666 | 4.666 | 7.082 | 7.082 | 7.082 | 7.082 | 6.868 | 6.868 | 6.868 | 6.868 | 4.891 | 4.891 | 4.891 | 4.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.023 | 0 | -0.013 | -0.018 | -0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.775 | 55.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.495 | 43.495 | 43.495 | 43.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.45 | 40.45 | 40.45 | 40.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.863 | 32.863 | 32.863 | 32.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | -80.378 | 0 | -54.987 | -32.848 | -14.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.275 | -0.069 | 0 | 0 | 0 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -36.612 | -64.021 | -35.016 | -62.42 | -33.391 | -60.71 | -31.836 | -52.096 | -29.988 | -56.976 | -28.456 | -53.918 | -26.893 | -50.799 | -25.28 | -47.586 | -23.798 | -44.621 | -22.261 | -41.553 | -20.725 | -39.971 | -19.955 | -39.911 | -14.941 | -14.941 | -14.941 | -14.941 | -14.941 | -14.941 | -14.941 | -14.54 | -14.54 | -14.54 | -14.54 | -12.955 | -12.955 | -12.955 | -12.955 | -12.772 | -12.772 | -12.772 | -12.772 | -12.274 | -12.274 | -12.274 | -12.274 | -10.615 | -10.615 | -10.615 | -10.615 | -15.27 | -15.27 | -15.27 | -15.27 | -5.269 | -5.269 | -5.269 | -5.269 | -4.775 | -4.775 | -4.775 | -4.775 | -7.574 | -7.574 | -7.574 | -7.574 | -6.257 | -6.257 | -6.257 | -6.257 | -5.763 | -5.763 | -5.763 | -5.763 | -4.94 | -4.94 | -4.94 | -4.94 | -3.293 | -3.293 | -3.293 | -3.293 | -4.117 | -4.117 | -4.117 | -4.117 | -4.94 | -4.94 | -4.94 | -4.94 | -4.116 | -4.116 | -4.116 | -4.116 | -3.293 | -3.293 | -3.293 | -3.293 | -3.293 | -3.293 | -3.293 | -3.293 | -2.47 | -2.47 | -2.47 | -2.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -36.605 | -0.015 | -22.242 | -0.023 | -12.593 | -0.013 | 38.081 | 20 | 145.755 | -13.869 | -11.605 | 279.876 | -11 | 112 | -20 | 438 | 0 | 60 | -9 | 0 | -3.56 | 67 | 23.445 | 15.115 | 43.315 | 43.315 | 43.315 | 54.699 | 54.699 | 54.699 | 54.699 | 40.171 | 40.171 | 40.171 | 40.171 | 95.947 | 95.947 | 95.947 | 95.947 | 51.56 | 51.56 | 51.56 | 51.56 | 61.678 | 61.678 | 61.678 | 61.678 | 68.673 | 68.673 | 68.673 | 68.673 | 94.41 | 94.41 | 94.41 | 94.41 | 22.701 | 22.701 | 22.701 | 22.701 | 19.437 | 19.437 | 19.437 | 19.437 | 15.107 | 15.107 | 15.107 | 15.107 | 20.112 | 20.112 | 20.112 | 20.112 | 15.542 | 15.542 | 15.542 | 15.542 | 13.674 | 13.674 | 13.674 | 13.674 | 9.075 | 9.075 | 9.075 | 9.075 | 9.661 | 9.661 | 9.661 | 9.661 | 12.586 | 12.586 | 12.586 | 12.586 | 8.782 | 8.782 | 8.782 | 8.782 | 10.375 | 10.375 | 10.375 | 10.375 | 10.161 | 10.161 | 10.161 | 10.161 | -25.502 | -25.502 | -25.502 | -25.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -73.217 | -69.819 | -12.598 | -4.158 | -152.059 | -22.153 | 6.245 | -79.131 | 115.767 | 96.395 | -40.061 | -49.042 | -37.893 | -27.799 | -45.28 | -14.586 | -23.798 | -69.621 | -31.261 | -33.553 | -24.285 | -48.971 | 3.215 | -24.796 | 16.124 | 16.124 | 16.124 | 22.256 | 22.256 | 22.256 | 22.256 | 36.627 | 36.627 | 36.627 | 36.627 | 32.992 | 32.992 | 32.992 | 32.992 | 17.288 | 17.288 | 17.288 | 17.288 | 12.15 | 12.15 | 12.15 | 12.15 | 23.132 | 23.132 | 23.132 | 23.132 | 16.661 | 16.661 | 16.661 | 16.661 | 14.932 | 14.932 | 14.932 | 14.932 | 10.511 | 10.511 | 10.511 | 10.511 | 7.533 | 7.533 | 7.533 | 7.533 | 13.855 | 13.855 | 13.855 | 13.855 | 9.779 | 9.779 | 9.779 | 9.779 | 8.734 | 8.734 | 8.734 | 8.734 | 5.782 | 5.782 | 5.782 | 5.782 | 5.544 | 5.544 | 5.544 | 5.544 | 7.646 | 7.646 | 7.646 | 7.646 | 4.666 | 4.666 | 4.666 | 4.666 | 7.082 | 7.082 | 7.082 | 7.082 | 6.868 | 6.868 | 6.868 | 6.868 | 4.891 | 4.891 | 4.891 | 4.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.673 | 0.232 | -67.515 | -0.165 | -106.032 | 4.469 | 0.678 | -1.136 | -4.018 | 1.438 | 2.752 | -0.126 | -21.167 | 19.641 | -19.641 | 30.783 | -30.783 | 23.051 | -23.051 | 21.208 | -21.208 | 19.117 | -33.376 | -33.376 | -57.388 | -57.388 | -57.388 | -72.451 | -72.451 | -72.451 | -72.451 | -96.021 | -96.021 | -96.021 | -96.021 | -103.948 | -103.948 | -103.948 | -103.948 | -46.008 | -46.008 | -46.008 | -46.008 | 0 | 0 | 0 | 0 | -69.272 | -69.272 | -69.272 | -69.272 | -58.356 | -58.356 | -58.356 | -58.356 | 0 | 0 | 0 | 0 | -32.425 | -32.425 | -32.425 | -32.425 | -28.256 | -28.256 | -28.256 | -28.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.095 | -15.095 | -15.095 | -15.095 | -17.379 | -17.379 | -17.379 | -17.379 | -24.242 | -24.242 | -24.242 | -24.242 | -14.459 | -14.459 | -14.459 | -14.459 | -23.662 | -23.662 | -23.662 | -23.662 | -17.913 | -17.913 | -17.913 | -17.913 | -17.615 | -17.615 | -17.615 | -17.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -70.55 | 63.559 | 5.89 | -42.408 | 27.833 | -61.575 | 24.693 | -71.977 | 148.163 | -35.935 | -12.686 | 66.4 | -17.673 | 17.673 | -26.812 | 26.812 | -35.667 | 35.667 | -19.602 | 19.602 | -16.077 | 16.077 | -6.379 | 7.52 | -9.016 | -9.016 | -9.016 | -5.684 | -5.684 | -5.684 | -5.684 | 13.859 | 13.859 | 13.859 | 13.859 | -4.973 | -4.973 | -4.973 | -4.973 | 5.857 | 5.857 | 5.857 | 5.857 | -0.29 | -0.29 | -0.29 | -0.29 | 0.125 | 0.125 | 0.125 | 0.125 | -8.375 | -8.375 | -8.375 | -8.375 | 7.103 | 7.103 | 7.103 | 7.103 | -0.893 | -0.893 | -0.893 | -0.893 | -5.657 | -5.657 | -5.657 | -5.657 | 0.942 | 0.942 | 0.942 | 0.942 | -1.721 | -1.721 | -1.721 | -1.721 | -0.065 | -0.065 | -0.065 | -0.065 | 2.252 | 2.252 | 2.252 | 2.252 | -0.746 | -0.746 | -0.746 | -0.746 | -1.305 | -1.305 | -1.305 | -1.305 | -0.462 | -0.462 | -0.462 | -0.462 | -2.416 | -2.416 | -2.416 | -2.416 | 2.69 | 2.69 | 2.69 | 2.69 | -2.942 | -2.942 | -2.942 | -2.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 62.574 | 133.124 | 69.565 | 63.675 | 106.083 | 78.25 | 139.825 | 115.132 | 187.109 | 38.946 | 74.881 | 87.567 | 0 | 17.673 | 0 | 26.812 | 0 | 35.667 | 0 | 19.602 | 0 | 16.077 | 4.779 | 11.158 | 3.638 | 3.638 | 3.638 | 12.654 | 12.654 | 12.654 | 12.654 | 18.338 | 18.338 | 18.338 | 18.338 | 4.479 | 4.479 | 4.479 | 4.479 | 9.452 | 9.452 | 9.452 | 9.452 | 3.596 | 3.596 | 3.596 | 3.596 | 3.886 | 3.886 | 3.886 | 3.886 | 1.607 | 1.607 | 1.607 | 1.607 | 9.981 | 9.981 | 9.981 | 9.981 | 2.878 | 2.878 | 2.878 | 2.878 | 3.771 | 3.771 | 3.771 | 3.771 | 9.428 | 9.428 | 9.428 | 9.428 | 8.486 | 8.486 | 8.486 | 8.486 | 10.207 | 10.207 | 10.207 | 10.207 | 10.272 | 10.272 | 10.272 | 10.272 | 8.019 | 8.019 | 8.019 | 8.019 | 8.766 | 8.766 | 8.766 | 8.766 | 10.07 | 10.07 | 10.07 | 10.07 | 10.532 | 10.532 | 10.532 | 10.532 | 12.948 | 12.948 | 12.948 | 12.948 | 10.258 | 10.258 | 10.258 | 10.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |