Mr. Cooper Group Inc.
NASDAQ:COOP
97.7 (USD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 80 | 204 | 181 | 46 | 275 | 142 | 37 | 1 | 113 | 151 | 658 | 158 | 310 | 425 | 561 | 191 | 214 | 73 | -171 | 459 | 84 | -87 | -186 | 37.579 | 1,020 | -1.996 | -5.583 | -8.994 | 38.411 | -21.324 | 17.789 | 140.386 | -16.645 | 22.409 | 55.55 | 10.068 | -3.919 | -73.483 | 5.501 | -9.573 | -1.299 | 17.322 | -3.38 | 7.516 | -0.878 | -2.484 | -3.816 | -9.951 | -2.402 | -7.701 | -3.433 | -1.351 | -6.263 | -1.4 | -3,328 | -1,138 | -1,868 | 187 | 830 | 784 | 1,057 | 749 | 767 | 985 | 865 | 822 | 843 | 902 | 668 | 1,073 | 489 | 648 | 756 | 1,014 | 1,020 | 1,003 | 985 | 976 | 985 | 950 | 842 | 833 | 798 | 641 | 497.253 | 452.493 | 490.762 | 458.492 | 450.3 | 470 | 452.7 | 444.1 | 694.9 | 274.3 | 261.2 | 256.5 | 237.9 | 11.1 | 118.7 | 114.1 | -46.8 | 40.2 | 61.4 | 59.5 | 53.6 | 48.8 | 45.2 | 43 | 44.5 | 44 | 42.1 | 41.7 | 48.6 | 46.9 | 47 | 32.8 | 27.3 | 25.6 | 23.4 | 23.7 | 18.3 | 17.4 | 16.7 | 15.1 | 14.7 | -32.5 | 10.2 | 8.5 | 0.2 | 7.3 |
Afschrijvingen & Amortisatie
| 9 | 8 | 8 | 10 | 10 | 9 | 9 | 8 | 9 | 9 | 11 | 12 | 14 | 15 | 16 | 18 | 19 | 18 | 19 | 24 | 22 | 24 | 21 | 24 | 48 | 14 | 0.007 | 0.116 | 0 | 0 | 0.031 | 0.227 | 0 | 0 | 0.122 | 0.574 | 0 | 0 | 0.179 | 1.663 | 0 | 0 | 0.529 | 2.309 | -0.631 | -0.596 | 0.488 | 2.75 | -0.507 | -0.669 | 0 | 0 | 0 | 0 | 60 | 90 | 87 | 111 | 143 | 163 | 188 | 194 | 249 | 196 | 616 | 685 | 667 | 688 | 757 | 756 | 740 | 916 | 919 | 710 | 1,159 | 1,076 | 1,033 | 891 | 603 | 679 | -116 | 1,132 | 317 | 257 | 137.63 | 95.107 | 186.969 | 119.294 | 278.8 | -38.8 | 70.9 | 89.1 | 224.2 | 3.7 | 51.1 | 34.5 | 89.1 | 101.4 | 22.9 | 8.9 | 52.1 | 15.9 | 7 | 10.7 | 2.4 | 14.1 | 4.4 | 4 | 5.4 | 18.9 | -2.3 | 12.9 | 12.2 | 2.2 | 21.5 | 0.6 | 15.2 | 11.3 | 9.3 | 5.3 | 7 | -1.2 | 3.5 | 1.5 | 1.2 | 1.6 | 6 | 1.6 | 7.8 | 3.1 |
Uitgestelde Inkomstenbelasting
| 35 | 75 | 46 | 27 | 62 | 50 | -4 | 9 | 39 | 44 | 197 | 24 | 107 | 108 | 112 | 4 | 48 | 19 | -68 | -313 | 23 | -29 | -47 | -27 | -931 | 10 | -0.007 | -0.116 | 0 | 0 | -0.031 | -0.227 | 0 | 0 | -0.122 | -0.574 | 0 | 0 | -0.179 | -1.663 | 0 | 0 | -0.529 | -2.309 | 0.631 | 0.596 | -0.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,280 | -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 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 28 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | -434 | -406 | -614 | -666 | 6 | 6 | 6 | 4 | 4 | 5 | 5 | 4 | 17 | -0.178 | 0.076 | 0.102 | 0.102 | 0.102 | 0.173 | 0.14 | 0.174 | 0.175 | 0.145 | 0.164 | 0.168 | 0.182 | 0.395 | 0.384 | 0.207 | 0.227 | 0.244 | 0.129 | 0.1 | 0.209 | 0.046 | 0.046 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 507 | 466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 214 | -76 | -151 | -116 | -45 | 30 | 22 | -229 | 231 | 62 | 137 | -342 | -150 | -353 | 515 | 1 | 152 | 511 | 354 | 509 | 686 | 917 | 301 | -80 | 8,056.894 | -0.488 | 6.921 | 10.452 | -1.356 | -10.43 | -3.363 | -2.53 | -0.448 | -2.855 | -3.714 | 0.249 | 12.543 | 14.76 | -605.355 | -6.904 | 73.736 | -90.479 | -15.812 | -38.797 | -5.73 | -10.077 | 21.192 | 5.174 | -96.238 | -6.468 | 7.978 | -5.888 | -0.181 | 489 | -626 | 1,766 | 2,238 | -2,768 | 2,774 | -603 | -8,448 | 1,604 | 9,208 | 2,260 | -2,337 | -2,043 | 261 | 183 | -2,156 | -1,178 | -2,639 | 2,372 | 613 | -2,319 | 686 | -788 | -432 | 800 | -37 | -592 | -1,767 | -1,407 | 876 | 2,322 | 1,404.836 | 658.991 | 185.416 | -855.243 | 478.4 | 262.2 | -1,656.9 | 63.7 | 782.9 | 188.7 | -277.7 | -355.5 | 35.6 | -423.1 | -63.4 | 32.1 | 8.9 | 8.2 | 68.3 | 18.3 | -45.7 | 44.3 | -49.9 | 25.5 | -91.6 | 118.9 | -117 | 96.4 | -70.9 | 30.3 | 26.4 | -43.9 | -11.3 | 8.7 | -62.1 | 68.3 | 53.3 | -4.5 | -52.9 | 0.7 | -10.3 | -20.4 | -11.4 | -37.7 | -1.6 | -2.3 |
Vorderingen
| 0 | -27 | 56 | -263 | 94 | 121 | 76 | -202 | 44 | 142 | 169 | -339 | -89 | -43 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33 | 76 | 0.013 | -0.002 | 0.05 | 0.059 | 0.047 | -0.028 | 0.066 | -0.018 | 0.031 | -0.031 | 0.048 | 0.012 | 0.076 | 0.105 | 0.255 | 0.189 | 0.18 | 0.01 | 0.339 | 0.33 | -0.17 | 0.089 | -0.058 | 1.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -121 | -76 | 202 | -44 | -142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -34 | -151 | 16 | -41 | 14 | -120 | -18 | -96 | -183 | 67 | 2 | -6 | -121 | 134 | -4,915 | 4,138 | 672 | -255 | -16 | -100 | 248 | -217 | 0 | 0 | 38 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 214 | -15 | -56 | 131 | -98 | 16 | 142 | -211 | 327 | 245 | 70 | -344 | -144 | -232 | 381 | 4,916 | -3,986 | -161 | 609 | 525 | 786 | 669 | 518 | -47 | 7,980.894 | -0.488 | 6.921 | 10.452 | -1.356 | -10.43 | -3.363 | -2.53 | -0.448 | -2.855 | -3.714 | 0.249 | 12.543 | 14.76 | -605.355 | -6.904 | 73.736 | -90.479 | -15.812 | -38.797 | -5.73 | -10.077 | 21.192 | 5.174 | -96.238 | -6.468 | 7.978 | -5.888 | -0.181 | 489 | -626 | 1,766 | 2,238 | -2,768 | 2,774 | -603 | -8,448 | 1,604 | 9,208 | 2,260 | -2,337 | -2,043 | 261 | 183 | -2,156 | -1,178 | -2,639 | 2,372 | 613 | -2,319 | 686 | -788 | -432 | 800 | -37 | -592 | -1,767 | -1,407 | 876 | 2,322 | 1,404.836 | 658.991 | 185.416 | -855.243 | 478.4 | 262.2 | -1,656.9 | 63.7 | 782.9 | 188.7 | -277.7 | -355.5 | 35.6 | -423.1 | -63.4 | 32.1 | 8.9 | 8.2 | 68.3 | 18.3 | -45.7 | 44.3 | -49.9 | 25.5 | -91.6 | 118.9 | -117 | 96.4 | -70.9 | 30.3 | 26.4 | -43.9 | -11.3 | 8.7 | -62.1 | 68.3 | 53.3 | -4.5 | -52.9 | 0.7 | -10.3 | -20.4 | -11.4 | -37.7 | 0 | 0 |
Overige Niet-Contante Posten
| -123 | -223 | -119 | 372 | 260 | -278 | 96 | 805 | 170 | 1,390 | -77 | 3,984 | -531 | 381 | -614 | -1,767 | -627 | 729 | 572 | 47 | -796 | -1,167 | 192 | 1,103.421 | -4,702.716 | -0.017 | 0.013 | 3.003 | -38.555 | 25.45 | -18.017 | -138.813 | 16.383 | -22.945 | -55.88 | -11.029 | -9.164 | 82.718 | -7.191 | 0.435 | 0.656 | 0.474 | 0.436 | 0.885 | 0.833 | 4.492 | 1.166 | -1.347 | -0.253 | 0.881 | -0.702 | 0.752 | 2.754 | -6,896.6 | 6,927 | 2,615 | 4,543 | 1,282 | -292 | -44 | -851 | -335 | -5,855 | 5,301 | 11,354 | -1,740 | -5,218 | -4,783 | -10,005 | -2,919 | 5,143 | -14,361 | 11,717 | 4,887 | 1,018 | -10,967 | -4,187 | -7,377 | -3,831 | 9,733 | -4,817 | 407 | -6,666 | -4,429 | 3,065.441 | -2,765.738 | -1,478.593 | 368.89 | 48.8 | 683.6 | 1,193.2 | 1,979.5 | 1,797.3 | 3,079.3 | 468.9 | -569.3 | -336 | 280.9 | -60.4 | 16 | 238.8 | -28.4 | -37.2 | 19.7 | -9.7 | -5 | -6.9 | 0.2 | 21.7 | 6.6 | -40 | -2.7 | -6.5 | -16.6 | -11.4 | 19.2 | -17.2 | 27.5 | -13.3 | -1.7 | -16.8 | 18.1 | -6.4 | 12.7 | -63 | 72.6 | 24.5 | 41 | 48.4 | 26.2 |
Kasstroom uit Operationele Activiteiten
| 215 | -164 | 28 | 124 | 623 | -11 | 160 | 623 | 562 | 1,656 | 926 | 3,402 | -656 | -38 | -76 | -1,547 | -188 | 1,356 | 710 | 730 | 24 | -337 | 285 | 1,075 | 2,471 | -2.425 | 1.453 | 4.563 | -1.398 | -6.131 | -3.451 | -0.783 | -0.535 | -3.246 | -3.88 | -0.544 | -0.358 | 24.39 | -606.661 | -15.835 | 73.32 | -72.439 | -18.627 | -30.296 | -5.566 | -8.023 | 18.588 | -3.374 | -99.4 | -13.957 | 3.843 | -6.487 | -3.69 | -6,409 | 3,033 | 3,333 | 5,130 | -1,188 | 3,455 | 300 | -8,054 | 2,212 | 4,369 | 8,742 | 10,498 | -2,276 | -3,447 | -3,010 | -10,736 | -2,268 | 3,733 | -10,425 | 14,005 | 4,292 | 3,883 | -9,676 | -2,601 | -5,483 | -2,655 | 10,770 | -5,858 | 965 | -4,675 | -1,209 | 5,105.16 | -1,559.147 | -615.446 | 91.433 | 1,256.3 | 1,377 | 59.9 | 2,576.4 | 3,499.3 | 3,546 | 503.5 | -633.8 | 26.6 | -29.7 | 17.8 | 171.1 | 253 | 35.9 | 99.5 | 108.2 | 0.6 | 102.2 | -7.2 | 72.7 | -20 | 188.4 | -117.2 | 148.3 | -16.6 | 62.8 | 83.5 | 8.7 | 14 | 73.1 | -42.7 | 95.6 | 61.8 | 29.8 | -39.1 | 30 | -57.4 | 21.3 | 29.3 | 13.4 | 54.8 | 34.3 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 0 | -766 | -748 | -779 | -238 | -732 | -119 | -341 | -111 | -192 | -968 | -499 | -221 | -160 | -83 | -105 | -25 | -18 | -39 | -104 | -56 | -296 | -140 | -22 | -14 | -121 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48 | -132 | -66 | -79 | -44 | 314 | -131 | -42 | -141 | -209 | -156 | -183 | -59 | -101 | -121 | -149 | -214 | -304 | -266 | -210 | -273 | -360 | -365 | -181 | -126 | -268 | -147 | -146 | -192 | -92.156 | -66.239 | -72.963 | -40.642 | -222.5 | -33.6 | -136.8 | -70 | -115.8 | -71.8 | -83.6 | -49 | -47.8 | -32.5 | -25.4 | -25.7 | -49.8 | -19.2 | -9.8 | -6.2 | -8.5 | -8.4 | -7.9 | -7 | -7.9 | -18.6 | 0 | -10.9 | -22.9 | -4.7 | -4.6 | -2.8 | -4.3 | -1.1 | -3.3 | -2.3 | -5.5 | -5 | -1 | -2.2 | -2.2 | -2.1 | -1.4 | -1.8 | -0.1 | 0 |
Netto Overnames
| 0 | 0 | 0 | 0 | -488 | -34 | 0 | 0 | 0 | 0 | 0 | 33 | 432 | 0 | 0 | -63,033 | 0 | 0 | -12,805 | -39,053 | 0 | 0 | -85 | 33 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 132 | 66 | 79 | 44 | -314 | 131 | 42 | 141 | 209 | 156 | 183 | 59 | 101 | 121 | 149 | 214 | 304 | 266 | 210 | 273 | -970 | 365 | 181 | -2,215 | -125 | 147 | -7,518 | -6,175 | 92.156 | 66.239 | 72.963 | 40.642 | 222.5 | 33.6 | 136.8 | 70 | 115.8 | 71.8 | 83.6 | 49 | 47.8 | 32.5 | 25.4 | 25.7 | 49.8 | 19.2 | 9.8 | 6.2 | 8.5 | 8.4 | 7.9 | 7 | 7.9 | 18.6 | 0 | 10.9 | 22.9 | 4.7 | 4.6 | 2.8 | 4.3 | 1.1 | 3.3 | 2.3 | 5.5 | 5 | 1 | 2.2 | 2.2 | 2.1 | 1.4 | 1.8 | 0.1 | 0 |
Aankoop van Beleggingen
| 0 | 0 | -386 | 0 | 0 | 0 | -222 | 2,682.933 | 0 | -2,686 | -2,249 | -10,156 | 0 | 0 | -2,255 | -4,822 | 0 | 0 | -919 | -2,895 | 0 | 0 | -364 | -304 | -223 | 0 | 0 | -0.001 | 0.001 | 0 | -19.974 | -49.97 | -60.703 | -59.777 | -9.989 | -67.296 | -72.146 | -29.78 | -100.472 | -79.99 | -89.8 | -91.543 | -249.77 | -133.508 | -117.706 | -102.874 | -76.895 | -57.149 | -145.698 | -79.303 | -38.506 | -46.511 | -40.936 | 0 | -2,973 | -3,669 | -1,599 | -2,914 | -3,587 | -5,394 | -1,568 | -2,885 | -2,329 | -8,796 | -7,059 | -8,317 | -1,952 | -6,943 | -4,793 | -933 | 1,722 | -2,202 | -18,619 | -16,896 | -5,351 | -186 | -8,257 | -4,526 | -10,728 | -30,686 | -35,379 | -8,838 | -7,564 | -8,296 | -1,760.691 | -1,034.762 | -8.004 | -175.543 | 69.2 | -953.9 | -4,514 | -12,480.4 | -8,418.3 | -2,460.8 | -1,186.6 | -5,666.8 | -1,231.4 | -1,798.2 | -93.8 | -139.8 | -3,808.9 | -216.7 | -679 | -528.6 | -716.8 | -176.1 | -444.5 | -413.2 | -152 | -1,055.5 | -319.4 | -284.2 | -578.7 | 1,954.2 | -2,529.7 | -276.6 | -210.8 | -367.9 | -67 | -341.6 | -177.6 | -18.9 | -12.9 | -16.3 | -32.3 | 5.7 | -81.1 | -35.6 | -78.5 | -155.9 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,311 | 0 | 0 | 0 | 67,855 | 0 | 0 | 13,724 | 41,948 | 0 | 0 | 6,197 | 24,436.336 | -3,664 | 3.17 | 0.494 | 6.744 | 13.615 | 25.15 | 47.513 | 55.499 | 66.143 | 69.854 | 10.923 | 73.979 | 73.368 | 42.175 | 41.045 | 155.93 | 99.168 | 160.509 | 251.655 | 164.122 | 137.177 | 109.325 | 71.651 | 59.715 | 174.381 | 40.743 | 34.035 | 53.907 | 45.355 | 0 | 2,572 | 5,816 | 3,746 | 1,253 | 3,215 | 4,022 | 8,263 | 2,693 | 1,969 | 4,242 | 7,807 | 3,936 | 4,013 | 4,070 | 3,500 | 4,100 | 4,864 | 15,142 | 25,336 | 18,892 | 3,952 | 2,790 | 16,871 | 22,866 | 22,217 | 22,367 | 23,453 | 15,537 | 11,887 | 12,846 | 3,885.174 | 3,728.476 | 2,472.888 | 2,128.462 | 1,448 | 5,502.9 | 2,143 | 4,997.5 | 7,554.4 | 2,078.9 | 1,015.7 | 3,003.4 | 1,391.3 | 3,366.1 | -282.4 | 942 | 5,917.5 | 1,151.6 | 1,241.6 | 1,143.8 | 813.2 | 614.8 | 235.9 | 64 | 49.3 | 448.8 | 16.5 | 321.9 | 1,098.5 | -2,596.5 | 3,072.1 | 163.3 | 224.1 | 136.9 | 184.7 | 185.5 | 156.6 | 82.4 | 122.6 | 91.6 | 109.6 | 203.7 | 68.6 | 66.7 | 178.2 | 344.6 |
Overige Investeringsactiviteiten
| -224 | 208 | -5 | 31 | 214 | 297 | 234 | -2,676.933 | 9 | 2,957 | 2,253 | 492 | 1,479 | -5 | 2,256 | 9 | 1 | -4 | 43 | 45 | 19 | 36 | -5,590 | -24,364.336 | 3,718 | 3.17 | 12 | 6.743 | 13.616 | 25.15 | 27.539 | 5.529 | 5.44 | 10.077 | 0.934 | 6.683 | 1.222 | 12.395 | -59.427 | 75.941 | 9.368 | 68.965 | 1.885 | 30.614 | 19.471 | 6.451 | -5.244 | 2.566 | 67.243 | 0 | 0 | 0 | 0 | -4,371 | 1,177 | 1,495 | -8,192 | -7,771 | 3,432 | 26,017 | 9,762 | 1,687 | -4,344 | -8,526 | -2,104 | -1,838 | -3,747 | -2,484 | -6,339 | -10,743 | -9,416 | -10,894 | -21,004 | -339 | -3,780 | -3,681 | -7,224 | -7,976 | 7,127 | -1,600 | -634 | -1,590 | 2,752 | -2,095 | -9,122.995 | -5,444.836 | 1,826.382 | -4,147.551 | -6,418.8 | -11,121.6 | -2,824.8 | -3,616.2 | -1,940.6 | -5,330.6 | -2,457.1 | -1,393.3 | -2,341.5 | -5,048.3 | -2,102.3 | -2,591 | -4,900.7 | -824.4 | -663.6 | -983.2 | -885.9 | -631.3 | -423.8 | -245.3 | -439.3 | -732.2 | 30.6 | -397.5 | -1,360.6 | 130.7 | 583.3 | -190 | -517.9 | -309.1 | -127.2 | 61 | 33 | 78.8 | -25.9 | -54.9 | -70.6 | -11.6 | -9.1 | -119.1 | -211.8 | -188.2 |
Kasstroom uit Investeringsactiviteiten
| -224 | -558 | -715 | -748 | -512 | -469 | -107 | -335 | -102 | 79 | -964 | 181 | 1,258 | -165 | -82 | -96 | -24 | -18 | 4 | -59 | -37 | -260 | 18 | -200 | -216 | 3.17 | 0.494 | 6.743 | 13.616 | 25.15 | 27.539 | 5.529 | 5.44 | 10.077 | 0.934 | 6.683 | 1.222 | 12.395 | -59.427 | 75.94 | 9.368 | 68.966 | 1.885 | 30.614 | 19.471 | 6.451 | -5.244 | 2.566 | 28.683 | -38.56 | -4.471 | 7.396 | 4.419 | -4,371 | 776 | 3,642 | -6,045 | -9,432 | 3,060 | 24,645 | 16,457 | 1,495 | -4,704 | -13,080 | -1,356 | -6,219 | -1,686 | -5,357 | -7,632 | -7,576 | -2,830 | 2,046 | -14,287 | 1,657 | -5,179 | -1,077 | 60 | 10,364 | 18,616 | -12,260 | -12,953 | 5,109 | -589 | -3,912 | -6,998.512 | -2,751.122 | 4,291.266 | -2,194.632 | -4,901.6 | -6,572.6 | -5,195.8 | -11,099.1 | -2,804.5 | -5,712.5 | -2,628 | -4,056.7 | -2,181.6 | -3,480.4 | -2,478.5 | -1,788.8 | -2,792.1 | 110.5 | -101 | -368 | -789.5 | -192.6 | -632.4 | -594.5 | -542 | -1,338.9 | -272.3 | -359.8 | -840.8 | -511.6 | 1,125.7 | -303.3 | -504.6 | -540.1 | -9.5 | -95.1 | 12 | 142.3 | 83.8 | 20.4 | 6.7 | 197.8 | -21.6 | -88 | -112.1 | 0.5 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 197 | 820 | 768 | 737 | -32 | 561 | 29 | -199 | -356 | -1,714 | -236 | -2,660 | 866 | 399 | -263 | -261 | 319 | -265 | -476 | -641 | 109 | 626 | -342 | 0 | -4,693 | -817 | -885 | 0 | -18.226 | -0.197 | -0.351 | -0.784 | -0.892 | 0 | -1.293 | -7.065 | -0.365 | -0.665 | -1.382 | 0.89 | -77.935 | 0.834 | 1.929 | 3.321 | -14.254 | 0.734 | -20.571 | 2.225 | 4.047 | 3.38 | 0 | 0 | 0 | 0 | -7,429 | -12,401 | 8,030 | 25,568 | 2,855 | -20,902 | -8,435 | -9,186 | -3,084 | -2,337 | -970 | 3,149 | 4,628 | -877 | 13,501 | 3,505 | -2,995 | 549 | 6,514 | -4,521 | -3,671 | 6,094 | -9,692 | -25,568 | -5,945 | -2,993 | 14,110 | -9,535 | 3,010 | -105 | 3,303.943 | 4,004.057 | -1,222.121 | 1,098.121 | 5,170.2 | 7,888.2 | 6,573.5 | 9,098 | 5,367.9 | 3,541 | 2,070.6 | 2,571 | 2,416.1 | 1,427 | 4,001.4 | 952.6 | 3,276.4 | -1,641.7 | 1,890.2 | -970.2 | 1,880.9 | -1,476 | -190.4 | -94 | -92.9 | 1,481.4 | -398.3 | 664.6 | 387.9 | 467.7 | -1,267.5 | 70 | 151.2 | 336.1 | -24.9 | -48.9 | -82.7 | -160.8 | 8.6 | -65 | -417.3 | -211.9 | 250.2 | 37.7 | 215.7 | -2.5 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 353 | 0 | 398 | 0 | 0 | 2.5 | 0 | 443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.663 | 0 | 0 | 11.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,900 | 0 | 0 | 0 | 15,929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 310 | 0 | 0 | 0 | 420 | 0 | 0 | 0 | 218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -46 | -24 | -39 | -72 | -58 | -57 | -89 | -54 | -50 | -100 | -35 | -56 | -396 | 0 | -148 | -34 | -24 | 0 | 0 | 0 | -134 | -307 | -127 | 0 | 0 | -106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 0 | 0 | 600 | 22.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,497 | 0 | 0 | 0 | -921 | 0 | 0 | 0 | -921 | 0 | 0 | -100 | -712 | 0 | 0 | -712 | -2,699 | 0 | 0 | -351 | -1,303 | 0 | 0 | 0 | -231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -205 | 0 | -1,435 | -763 | -1 | 0 | 0 | -1 | -4.55 | -4.5 | -4.5 | -4.5 | -4.5 | -4.5 | -4.5 | -4.5 | -4.5 | -4.5 | -4.5 | -3.498 | -9.455 | 0 | 0 | -9.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -81 | -195 | -475 | -494 | -492 | -484 | -503 | -498 | -486 | -499 | -479 | -420 | -408 | -402 | -390 | -381 | -372 | -367 | -376 | -359 | -274 | -265 | -264 | -262 | -255 | -245 | -212 | 0 | 0 | -169 | -162.123 | -156.141 | -153.874 | -153.862 | -150.4 | -145.2 | -142.8 | -132.2 | -219.8 | -81.3 | -78.4 | -76.5 | -75.7 | -150.2 | -35.4 | -33.9 | -82 | -21.2 | -20.5 | -19.7 | -17.9 | -16.9 | -16.5 | -16.4 | -16.1 | -29.8 | -0.6 | -14.3 | -13.2 | -12.1 | -10 | -7 | -5.4 | -5.1 | -4.8 | -4.3 | -4 | -3.4 | -3.2 | -3.1 | -2.9 | -2.9 | -2.8 | -2.7 | -2.8 | -1.5 |
Overige Financieringsactiviteiten
| -27 | -5 | -47 | -5 | -4 | -4 | -28 | -11 | -5 | -1 | -23 | -740 | -1,092 | -225 | 591 | 1,676 | -209 | -617 | -5 | -413 | -3 | -91 | 105 | -846 | 1,363.5 | -51 | 439.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.034 | 595.724 | 10.669 | -0.232 | 0 | 16.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 13,109 | 847 | 6,150 | -8,435 | -7,051 | -8,258 | -3,663 | 834 | 6,882 | 4,712 | 8,936 | -5,680 | 6,174 | 716 | 10,102 | 5,023 | 6,276 | 1,552 | 7,936 | -3,256 | -2,188 | 6,957 | 4,401 | 14,583 | 21,362 | -10,878 | 6,736 | 7,465 | 2,255 | 3,856 | 5,736 | -844.573 | -98.036 | -1,916.846 | 1,383.191 | -475.4 | -1,489.7 | -1,017.5 | -1,312.4 | -5,599.2 | -665.3 | -2,041.3 | 21.7 | 134.8 | 1,223.3 | -665.3 | 396 | -672.5 | 1,062 | -1,368.8 | 1,061.6 | -883.4 | 1,552 | 874.3 | 644.7 | 662.9 | -263.5 | 772.7 | -434.7 | 476.4 | -40.2 | 146.1 | 182.2 | 374.9 | 87.4 | 115.8 | 30.9 | -0.5 | -44.6 | -83.3 | 5.5 | 401.2 | -77.7 | -108.2 | 75.7 | -148.5 | -40.4 |
Kasstroom uit Financieringsactiviteiten
| 124 | 791 | 682 | 660 | -94 | 500 | -88 | -264 | -411 | -1,815 | -294 | -3,456 | -594 | 174 | 180 | 1,381 | 86 | -882 | -481 | -701 | 106 | 626 | -344 | -844 | -3,326 | -868 | -3.5 | -4.55 | -22.726 | -4.697 | -4.851 | -5.284 | -5.392 | -4.5 | -5.793 | -11.565 | -4.865 | -20.199 | 590.844 | 11.559 | -78.167 | 0.834 | 9.219 | 3.321 | -14.254 | 0.734 | -20.571 | 2.225 | 4.047 | 3.38 | 75 | 0 | 0 | 13,109 | -6,663 | -6,446 | -895 | 17,823 | -6,395 | -27,846 | -8,104 | -3,733 | 1,142 | 3,992 | -7,852 | 8,805 | 4,936 | 8,723 | 18,134 | 9,400 | -1,815 | 7,406 | 1,613 | -7,526 | 2,389 | 9,840 | 4,627 | -4,468 | -16,823 | 3,498 | 21,132 | -6,916 | 6,866 | 5,462 | 2,297.186 | 3,718.205 | -3,683.438 | 1,881.047 | 4,218.4 | 5,955.7 | 4,934.9 | 7,673.7 | -451.1 | 2,481.2 | 2,099.8 | 4,193.8 | 2,475.2 | 3,300.6 | 2,543.9 | 1,319.3 | 2,521.9 | 12.5 | 15.4 | -48.5 | 979.9 | 61 | 668.7 | 537.2 | 558.7 | 1,192.2 | 371.9 | 218.7 | 812.2 | 464.6 | -1,130.1 | 248.7 | 526.5 | 419.1 | 86.8 | -19.8 | -86.3 | -125.8 | -76.5 | -61.1 | -18.8 | -292.3 | 139.8 | 110.8 | 64.7 | -43.4 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | -108 | -123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 573.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -124 | 0 | 0 | 0 | 0 | 0 | -2,481 | 0 | 0 | 0 | 0 | 0 | -0.167 | 0 | 0 | 0 | 0 | 0 | 0 | 848.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 385.4 | 0 | -0.1 | 0.1 | 0 | 0 | 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
| 115 | 69 | -5 | 36 | 17 | 20 | -35 | 24 | 49 | -80 | -332 | 127 | 8 | -29 | 22 | -262 | -126 | 456 | 233 | -30 | 93 | 29 | -41 | 31 | -1,071 | 0.745 | -1.553 | 580.103 | -10.508 | 14.322 | 19.237 | -0.538 | -0.487 | 2.331 | -8.739 | -5.426 | -4.001 | 16.586 | -75.244 | 71.664 | 4.521 | -2.639 | -7.523 | 3.639 | -0.349 | -0.838 | -7.227 | 1.417 | -66.67 | -49.137 | 74.372 | 0.909 | 0.729 | 2,329 | -2,854 | 529 | -1,810 | 7,203 | 120 | -2,901 | 299 | -26 | 807 | -346 | 1,290 | 310 | -197 | 356 | -234 | -444 | -912 | -973 | 1,207 | -1,577 | 1,093 | -913 | 2,086 | 413 | -3,343 | 2,008 | 2,321 | -842 | 1,602 | 341 | 403.667 | -592.064 | -7.618 | -222.152 | 573.1 | 760.1 | -201 | -0.1 | 243.7 | 314.7 | -24.7 | -496.7 | 320.2 | -209.5 | 83.2 | -298.4 | 368.2 | 158.9 | 13.8 | -308.2 | 191 | -29.4 | 29.1 | 15.4 | -3.3 | 41.7 | -17.6 | 7.2 | -45.2 | 15.8 | 79.1 | -45.9 | 35.9 | -47.9 | 34.6 | -19.3 | -12.5 | 46.3 | -31.8 | -10.7 | -69.5 | -73.2 | 147.5 | 36.2 | 7.4 | -8.6 |
Kaspositie aan het Einde van de Periode
| 919 | 804 | 735 | 740 | 704 | 687 | 667 | 702 | 678 | 629 | 709 | 1,041 | 914 | 906 | 935 | 913 | 1,175 | 1,301 | 845 | 612 | 642 | 549 | 520 | 229 | -1,042 | 604.837 | 604.092 | 605.645 | 25.542 | 36.05 | 21.728 | 2.491 | 3.029 | 3.516 | 1.185 | 9.924 | 15.35 | 19.351 | 2.765 | 78.009 | 6.345 | 1.824 | 4.463 | 11.986 | 8.347 | 8.696 | 9.534 | 16.761 | 15.344 | 32.877 | 82.014 | 7.642 | 6.733 | 2,908 | 7,235 | 10,089 | 9,560 | 11,370 | 4,167 | 4,047 | 6,948 | 6,649 | 6,675 | 5,868 | 6,214 | 4,924 | 4,614 | 4,811 | 4,455 | 4,689 | 5,133 | 6,045 | 7,018 | 5,811 | 7,388 | 6,295 | 7,208 | 5,122 | 4,709 | 8,052 | 6,044 | 3,723 | 4,565 | 2,963 | 2,622 | 2,218.333 | 2,810.397 | 2,818.015 | 3,040.2 | 2,467.1 | -201 | 2,756.9 | 243.7 | 1,354.2 | 1,039.5 | 1,064.2 | 320.2 | 406.4 | 615.9 | 532.7 | 831 | 462.8 | 303.9 | 290.1 | 191 | -29.4 | 29.1 | 237.8 | -3.3 | 41.7 | -17.6 | 201.6 | -45.2 | 15.8 | 79.1 | 144.7 | 35.9 | -47.9 | 34.6 | 121.4 | -12.5 | 46.3 | -31.8 | 138.7 | -69.5 | -73.2 | 147.5 | 144.6 | 7.4 | -8.6 |