Chesapeake Utilities Corporation
NYSE:CPK
123.34 (USD) • At close January 16, 2025
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 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 17.507 | 18.271 | 46.168 | 25.328 | 9.407 | 16.133 | 36.344 | 26.15 | 9.661 | 17.052 | 36.933 | 22.712 | 12.475 | 13.813 | 34.466 | 22.352 | 9.26 | 10.956 | 28.93 | 22.564 | 5.621 | 8.304 | 28.664 | 17.801 | 5.538 | 6.386 | 26.855 | 26.101 | 6.833 | 6.046 | 19.144 | 11.863 | 4.416 | 8.029 | 20.367 | 8.619 | 5.118 | 6.294 | 21.109 | 10.097 | 3.18 | 5.134 | 17.681 | 9.683 | 3.879 | 4.356 | 14.869 | 9.857 | 3.219 | 5.06 | 10.727 | 7.958 | 2.397 | 3.52 | 13.747 | 7.114 | 1.628 | 3.34 | 13.974 | 6.191 | 0.307 | 0.806 | 8.593 | 4.412 | -0.198 | 1.819 | 7.574 | 4.081 | -0.356 | 1.482 | 7.991 | 3.934 | -0.657 | 1.133 | 6.096 | 4.133 | -0.694 | 0.796 | 6.233 | 3.715 | -0.656 | 0.631 | 5.739 | 2.353 | -0.865 | 1.176 | 6.628 | 1.171 | -0.939 | 0.53 | 2.967 | 1.364 | -0.675 | 0.667 | 5.365 | 2.545 | -1.045 | 0.32 | 5.669 | 3.3 | -0.7 | 0.8 | 4.9 | 2.3 | -1.3 | 0.4 | 3.9 | 2.4 | -0.8 | 0.7 | 3.4 | 1.8 | -0.4 | 0.9 | 4.6 | 1.8 | 1 | 0.7 | 3.7 | 1.1 | -0.2 | -0.1 | 3.7 |
Afschrijvingen & Amortisatie
| 20.323 | 22.057 | 21.032 | 16.777 | 20.458 | 20.183 | 20.017 | 20.205 | 19.838 | 20.253 | 19.721 | 18.761 | 18.405 | 17.79 | 17.933 | 17.861 | 20.548 | 14.694 | 14.613 | 14.223 | 13.423 | 13.797 | 13.209 | 12.697 | 12.669 | 11.991 | 11.98 | 11.465 | 11.411 | 11.094 | 10.751 | 10.643 | 10.131 | 9.57 | 9.149 | 9.515 | 9.431 | 9.34 | 8.664 | 7.595 | 8.48 | 8.4 | 8.418 | 7.513 | 7.748 | 7.531 | 7.296 | 6.565 | 7.16 | 7.173 | 7.159 | 6.578 | 6.26 | 6.355 | 6.076 | 5.744 | 5.845 | 5.818 | 6.484 | 5.155 | 3.107 | 3.067 | 3.048 | 2.913 | 3.002 | 2.751 | 2.579 | 3.033 | 2.997 | 3.213 | 3.153 | 2.999 | 2.829 | 2.799 | 2.719 | 2.566 | 2.568 | 2.581 | 2.559 | 2.486 | 2.498 | 2.443 | 2.465 | 3.414 | 2.329 | 2.14 | 2.615 | 3.458 | 2.257 | 1.934 | 2.775 | 1.604 | 2.55 | 2.386 | 2.554 | 1.221 | 2.319 | 2.225 | 2.28 | 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
| 6.779 | 11.905 | 11.905 | -4.884 | 2.602 | 3.242 | 2.453 | 7.489 | 4.782 | 4.036 | 7.398 | 8.599 | 5.249 | 6.476 | 6.334 | 2.525 | 9.952 | 6.494 | 5.738 | 15.687 | 1.043 | 4.316 | 3.43 | 10.179 | 3.379 | 1.199 | 6.469 | -18.435 | 17.486 | 4.185 | 7.849 | 19.253 | 5.842 | 1.836 | 4.326 | 21.675 | 0.211 | -0.87 | -0.496 | 22.391 | -0.322 | 0.397 | -0.231 | 4.913 | 4.151 | 3.588 | 2.208 | 1.779 | 3.54 | 3.189 | 5.373 | 3.531 | 1.734 | 3.56 | 8.889 | 3.542 | 6.164 | 3.314 | 0.369 | 4.49 | 2.902 | 3.463 | -0.79 | 5.34 | 3.939 | 1.651 | 0.512 | 0.25 | -0.01 | 2.547 | -0.957 | 1.896 | 0.291 | -0.66 | -1.934 | 2.433 | 0.546 | -0.363 | -1.105 | 1.594 | 1.795 | 1.232 | -0.41 | -0.594 | 2.035 | 0.233 | 0.724 | 1.22 | -0.114 | 1.682 | -2.524 | 0.513 | 0.498 | -0.502 | 0 | 2.729 | 0 | 0.133 | 0.061 | 1 | 0.3 | -0.2 | -0.7 | 2.7 | -0.1 | 0 | 0 | 1.7 | -0.1 | 0 | 0 | 1.5 | 0 | 0 | -0.1 | 0 | 0 | -0.4 | -0.4 | 0.3 | 0.1 | -0.5 | -0.6 |
Aandelen Gebaseerde Vergoedingen
| 1.937 | 2.399 | 2.113 | 2.765 | 1.938 | 0.511 | 2.408 | 1.733 | 1.15 | 1.342 | 2.213 | 1.325 | 1.305 | 1.439 | 1.876 | 1.175 | 1.332 | 1.266 | 1.056 | 1.974 | 1.21 | 0.608 | 0.487 | 0.278 | 0.288 | 0.727 | 1.52 | 0.882 | 0.796 | 0.173 | 0.639 | 0.48 | 0.623 | 0.615 | 0.649 | 0.492 | 0.498 | 0.41 | 0.537 | 0.439 | 0.454 | 0.427 | 0.638 | 0.385 | 0.385 | 0.48 | 0.381 | 0.308 | 0.414 | 0.352 | 0.345 | 0.372 | 0.373 | 0.376 | 0.329 | 0.256 | 0.287 | 0.279 | 0.333 | 0.409 | 0.312 | 0.344 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.169 | 17.137 | 18.836 | -19.012 | -0.597 | 28.476 | 21.161 | -31.548 | -23.091 | 13.543 | 6.848 | -50.857 | -17.819 | 16.916 | 23.849 | 1.365 | -14.959 | 0.069 | 11.407 | -45.283 | 8.119 | 7.259 | -4.602 | -24.946 | -2.063 | 20.877 | 16.172 | -13.64 | -28.976 | 13.59 | 19.69 | -22.6 | -12.147 | 11.172 | 7.036 | -34.318 | -5.172 | 8.309 | 34.738 | -26.376 | -5.844 | -1.759 | 19.309 | -15.801 | -3.627 | 2.882 | 10.58 | -17.017 | -10.85 | 9.957 | 11.12 | 0.274 | -16.612 | 12.036 | 4.917 | -11.276 | -15.633 | -1.252 | 25.746 | -17.842 | -6.521 | 7.812 | 18.144 | 3.021 | -3.981 | -3.421 | -3.708 | -2.479 | -3.551 | -3.581 | 6.541 | 2.632 | -5.741 | -1.043 | 12.576 | -13.904 | -7.9 | 3.286 | 8.223 | -4.072 | -6.117 | -0.413 | 8.414 | 1.908 | -4.557 | -2.455 | 3.301 | -1.333 | -2.958 | 1.893 | 8.177 | 0.224 | -5.918 | 3.949 | -0.147 | -5.481 | -6.074 | -3.573 | 6.3 | -6.4 | -3.5 | 2.4 | 7.6 | -4.3 | -1 | -3.9 | 7.5 | -1.7 | -4.3 | 2.4 | 3.1 | -4.2 | -3.7 | 3.4 | 0.2 | -1.6 | -3.3 | 1.8 | 3.8 | -0.2 | -5.3 | 3 | 5 |
Vorderingen
| 2.279 | 11.581 | 12.453 | -29.596 | 1.054 | 25.171 | 5.641 | -41.851 | 5.926 | 17.234 | 7.532 | -24.073 | -1.225 | 24.148 | -0.484 | -17.681 | -1.2 | 3.316 | 8.139 | -15.508 | 0.635 | 33.215 | 18.147 | -49.299 | 0.758 | 22.581 | 9.649 | -32.418 | -13.95 | 21.767 | 5.095 | -23.178 | -6.099 | 6.002 | -3.738 | -4.801 | 1.704 | 28.208 | -8.014 | -17.621 | 1.591 | 40.36 | -3.647 | -20.677 | 5.701 | 2.389 | -8.657 | -14.974 | -0.58 | 27.343 | 9.76 | -13.996 | 14.958 | 6.551 | 7.466 | -43.804 | -3.148 | 10.685 | 15.8 | -39.165 | 0.107 | 16.189 | 9.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.233 | 0.125 | 4.769 | -2.675 | -2.084 | -0.321 | 5.373 | -4.509 | -3.608 | -3.761 | 4.031 | -5.121 | -3.311 | -2.456 | 1.371 | -1.115 | -1.316 | 0.219 | 3.921 | 0.231 | 1.538 | -0.749 | 7.207 | -4.272 | -3.465 | -2.604 | 12.448 | -0.78 | -5.713 | -9.231 | 6.688 | -0.352 | -2.842 | -2.41 | 3.073 | -1.639 | -1.239 | -0.932 | 5.337 | 0.04 | -1.937 | -2.169 | 8.243 | -3.559 | -3.113 | -2.884 | 5.064 | -3.119 | -1.694 | -0.414 | 5.83 | -2.643 | -3.156 | -2.462 | 5.777 | 0.562 | -3.793 | -2.773 | 6.155 | 0.526 | -2.935 | -3.521 | 8.527 | 5.54 | -7.04 | -6.921 | 6.691 | 2.667 | -4.256 | -4.82 | 7.602 | 1.833 | -4.425 | -4.38 | 7.328 | -0.272 | -6.774 | -4.441 | 5.782 | 3.542 | -4.635 | -4.331 | 3.682 | 2.254 | -3.908 | -3.891 | 5.078 | 1.344 | -2.273 | -2.782 | 4.022 | 1.225 | -2.179 | -3.317 | 5.388 | 0.792 | -3.427 | -2.836 | 2.164 | 0 | -2.3 | -1.4 | 2.2 | 0 | -2.2 | -1.2 | 3.5 | 0 | -3.2 | -1.7 | 4.1 | 0 | -2.6 | -1 | 2.2 | 0 | -1.3 | -0.9 | 2.5 | 0 | -1.8 | -1.4 | 2.8 |
Crediteuren
| 11.099 | 5.49 | -10.114 | 14.499 | 1.427 | 1.861 | -21.166 | 2.724 | 1.465 | 10.644 | -12.918 | 8.285 | 2.16 | -1.678 | 0.766 | 4.941 | -9.53 | -1.004 | -4.243 | -10.471 | 5.352 | -12.119 | -44.783 | 45.497 | 16.562 | 0.78 | -26.932 | 11.081 | 4.795 | 5.617 | -5.897 | 15.15 | 7.748 | -2.465 | -1.604 | -5.752 | 3.845 | -11.366 | 2.376 | 10.657 | 3.787 | -27.312 | 4.821 | 10.65 | 0.1 | 6.564 | 1.51 | -4.74 | -3.821 | -11.864 | -6.742 | 18.291 | -24.825 | 9.656 | -12.654 | 35.256 | -8.733 | -7.038 | -1.796 | 21.796 | -3.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.976 | -0.059 | 11.728 | -1.24 | -0.994 | 1.765 | 31.313 | 12.088 | -26.874 | -10.574 | 8.203 | -29.948 | -15.443 | -3.098 | 22.196 | 15.22 | -2.913 | -2.462 | 3.59 | -19.535 | 0.594 | -13.088 | 14.827 | -16.872 | -15.918 | 0.12 | 21.007 | 8.477 | -14.108 | -4.563 | 13.804 | -14.22 | -10.954 | 10.045 | 9.305 | -22.126 | -9.482 | -7.601 | 35.039 | -19.452 | -9.285 | -12.638 | 9.892 | -2.215 | -6.315 | -3.187 | 12.663 | 5.816 | -4.755 | -5.108 | 2.272 | -1.378 | -3.589 | -1.709 | 4.328 | -3.29 | 0.041 | -2.126 | 5.587 | -0.999 | 0.006 | -4.856 | 0.4 | -2.519 | 3.06 | 3.5 | -10.4 | -5.146 | 0.705 | 1.239 | -1.061 | 0.799 | -1.316 | 3.337 | 5.248 | -13.632 | -1.127 | 7.727 | 2.441 | -7.614 | -1.482 | 3.919 | 4.732 | -0.346 | -0.649 | 1.436 | -1.777 | -2.676 | -0.685 | 4.675 | 4.155 | -1 | -3.739 | 7.266 | -5.536 | -6.273 | -2.646 | -0.737 | 4.137 | 0 | -1.2 | 3.8 | 5.4 | 0 | 1.2 | -2.7 | 4 | 0 | -1.1 | 4.1 | -1 | 0 | -1.1 | 4.4 | -2 | 0 | -2 | 2.7 | 1.3 | 0 | -3.5 | 4.4 | 2.2 |
Overige Niet-Contante Posten
| -1.425 | 27.644 | 34.297 | -0.839 | 0.556 | -1.229 | -0.716 | -1.157 | -0.125 | -1.551 | -3.993 | -2.82 | -1.047 | -2.6 | -4.076 | -2.242 | -1.931 | -0.609 | -2.936 | -10.14 | -0.052 | -0.195 | -0.702 | 2.773 | -0.167 | 0.5 | 3.676 | 5.344 | -5.548 | 1.328 | 1.881 | 1.507 | -0.795 | 0.505 | 0.901 | 0.475 | 0.827 | 0.251 | -0.515 | 0.778 | 0.19 | -0.376 | 0.184 | -0.189 | -0.172 | 0.258 | -0.366 | 0.284 | 0.1 | 0.232 | -0.174 | -0.366 | -1.467 | -0.028 | 0.312 | -0.021 | -0.353 | -0.2 | -0.497 | -0.046 | 0.524 | 0.293 | 1.8 | -0.566 | 1.018 | -0.445 | 0.329 | 1.103 | -0.491 | 0.727 | 0.193 | -1.077 | 2.688 | 3.22 | 3.006 | 3.197 | 2.602 | 3.097 | 0.072 | 4.499 | 2.129 | -0.098 | 0.004 | 2.909 | 2.792 | 3.118 | 3.275 | 3.593 | 2.689 | 2.352 | 5.981 | 1.256 | 2.841 | 2.403 | 3.612 | -0.439 | 2.303 | 3.477 | 1.441 | 2.1 | 1.8 | 1.7 | 2.1 | 0.3 | 1.8 | 0.9 | 1.8 | 1.6 | 1.5 | 1.4 | 1 | 2.1 | 2.2 | 1.3 | 1.7 | 1.9 | 1.2 | 1.6 | 1.2 | 1.6 | 2.9 | 1.8 | 1.8 |
Kasstroom uit Operationele Activiteiten
| 50.29 | 70.096 | 97.282 | 20.135 | 34.364 | 67.316 | 81.667 | 22.872 | 12.215 | 54.675 | 69.12 | -2.28 | 18.568 | 53.834 | 80.382 | 43.036 | 24.202 | 32.87 | 58.808 | -0.975 | 29.364 | 34.089 | 40.486 | 18.782 | 19.644 | 41.68 | 66.672 | 11.717 | 2.002 | 36.416 | 59.954 | 21.146 | 8.07 | 31.727 | 42.428 | 6.458 | 10.913 | 23.734 | 64.037 | 14.924 | 6.138 | 12.223 | 45.999 | 6.504 | 12.364 | 19.095 | 34.968 | 1.776 | 3.583 | 25.963 | 34.55 | 18.347 | -7.315 | 25.819 | 34.27 | 5.359 | -2.062 | 11.299 | 46.409 | -1.643 | 0.631 | 15.785 | 31.036 | 15.119 | 3.78 | 2.356 | 7.287 | 5.99 | -0.926 | 3.697 | 16.921 | 11.143 | -3.419 | 2.649 | 19.744 | -4.141 | -5.445 | 6.815 | 16.059 | 5.736 | -2.848 | 3.995 | 16.578 | 6.576 | -0.596 | 2.073 | 13.927 | 4.652 | -1.322 | 6.457 | 14.602 | 3.357 | -3.254 | 6.518 | 8.83 | -0.646 | -4.816 | 0.357 | 13.471 | 0.1 | -2.1 | 4.7 | 13.9 | 1 | -0.6 | -2.6 | 13.2 | 4 | -3.7 | 4.5 | 7.5 | 1.2 | -1.9 | 5.6 | 6.4 | 2.1 | -1.1 | 3.7 | 8.3 | 2.8 | -2.5 | 4.2 | 9.9 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 157.96 | -82.448 | -75.512 | -50.934 | -47.419 | -47.847 | -42.418 | -30.248 | -32.941 | -35.2 | -29.887 | -38.711 | -43.582 | -52.637 | -51.994 | -42.09 | -40.642 | -47.597 | -35.182 | -45.412 | -48.872 | -47.227 | -43.216 | -98.357 | -44.599 | -63.695 | -63.116 | -45.192 | -41.51 | -46.455 | -42.172 | -63.01 | -36.806 | -33.198 | -36.847 | -42.567 | -37.332 | -37.211 | -27.508 | -28.183 | -26.228 | -24.289 | -18.464 | -28.541 | -27.359 | -25.003 | -16.217 | -21.025 | -16.648 | -19.59 | -14.744 | -14.305 | -12.141 | -12.881 | -8.355 | -18.226 | -12.815 | -8.194 | -6.466 | -7.314 | -7.731 | -7.844 | -4.132 | -7.032 | -8.284 | -11.029 | -4.412 | -8.4 | -6.908 | -7.612 | -8.357 | -20.511 | -12.088 | -9.291 | -6.956 | -14.592 | -7.637 | -7.243 | -3.535 | -5.739 | -5.486 | -3.87 | -2.712 | -4.095 | -3.088 | -2.672 | -1.936 | -5.563 | -3.741 | -2.741 | -2.66 | -10.452 | -9.026 | -5.142 | -4.566 | -8.252 | -5.923 | -4.096 | -3.55 | -11 | -6.8 | -4.1 | -3.2 | -3.9 | -3.4 | -2.8 | -1.9 | -2.8 | -3.9 | -2 | -3.7 | -5.2 | -3.4 | -2.7 | -2.7 | -3.6 | -2.2 | -3.6 | -2.3 | -4.1 | -2.3 | -2.3 | -1.8 |
Netto Overnames
| -1.767 | 1.508 | 0.862 | -925.034 | 0.617 | 1.528 | 0.506 | -9.76 | 0.177 | 1.142 | 0.219 | -36.371 | 0.23 | 0.103 | 0.394 | -6.602 | -15.629 | 0 | 0 | -23.988 | 0 | 0 | 0 | -16.654 | 0 | 0 | 0 | -0.238 | -11.707 | 0 | 0 | 0 | 0 | 0 | 0 | -20.93 | 0 | -20.93 | 0 | 0 | 0 | 0 | 0 | -0.834 | 0.174 | -17.104 | -2.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | -0.165 | 0 | 0 | -0.157 | 18.16 | 0 | -17.104 | -2.437 | 0 | 0 | 0 | -0.124 | 0 | -0.1 | -0.2 | 0 | 0 | -1.998 | 0 | -0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -256.405 | -0.144 | -0.061 | 0.32 | 0.05 | -0.018 | -0.742 | 0.687 | -0.196 | -0.174 | -0.048 | 0.135 | 0.035 | -0.045 | 0.147 | 3.612 | -0.026 | -1.159 | 3.684 | 22.726 | -0.161 | -0.284 | -0.153 | -0.086 | 0.093 | 0.005 | 0.145 | -0.012 | -11.366 | 0.071 | -0.021 | -0.035 | -0.053 | -0.04 | -0.048 | 20.924 | 0.02 | -21.103 | 0.122 | 10.372 | -0.009 | 0.377 | 0.16 | -19.396 | 2.516 | -0.178 | 0.014 | 0.366 | -0.313 | 0.134 | 2.115 | -0.234 | 0.362 | -0.117 | -0.164 | -0.8 | 0 | 0 | 0 | 3.878 | 0 | 0 | 0 | -0.077 | -0.204 | -0.07 | -0.129 | -0.062 | -0.03 | 0.137 | -0.068 | -0.006 | -0.011 | -0.039 | 0.04 | 0.035 | 1.238 | -1.159 | 0.126 | 0.583 | 0.047 | 0.101 | 0.228 | 2.994 | 1.41 | 0.997 | 0.525 | 0.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0.2 | -0.1 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -100.212 | -81.084 | -74.711 | -975.648 | -46.752 | -46.337 | -42.654 | -39.321 | -32.96 | -34.232 | -29.935 | -74.947 | -43.547 | -52.682 | -51.847 | -45.08 | -56.297 | -48.756 | -31.498 | -46.674 | -49.033 | -47.511 | -43.369 | -115.097 | -44.506 | -63.69 | -62.971 | -45.442 | -52.876 | -46.384 | -42.193 | -63.045 | -36.859 | -33.238 | -36.895 | -42.573 | -37.312 | -58.314 | -27.359 | -17.976 | -26.237 | -23.912 | -18.461 | -29.013 | -24.843 | -42.285 | -18.64 | -20.659 | -16.961 | -19.456 | -12.753 | -14.539 | -11.879 | -13.198 | -8.22 | -19.026 | -14.813 | -8.194 | -6.776 | -3.436 | -7.731 | -7.844 | -4.132 | -7.109 | -8.488 | -11.099 | -4.54 | -8.462 | -6.938 | -7.475 | -8.426 | -20.516 | -12.099 | -9.329 | -6.916 | -14.558 | -6.399 | -8.402 | -3.409 | -5.156 | -5.439 | -3.769 | -2.484 | -1.101 | -1.679 | -1.675 | -1.411 | -4.919 | -3.741 | -2.741 | -2.66 | -10.452 | -9.026 | -5.142 | -4.566 | -8.252 | -5.923 | -4.096 | -3.55 | -8.8 | -6.8 | -4.1 | -3.2 | -4.4 | -3.4 | -2.8 | -1.9 | -2.8 | -3.9 | -2 | -3.7 | -5.3 | -3.4 | -2.7 | -2.7 | -3.6 | -2.2 | -3.5 | -2.4 | -3.9 | -2.4 | -2.3 | -1.8 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 26.236 | -11.471 | 600.55 | 22.683 | -12.071 | -30.205 | 29.357 | 28.341 | -10.34 | -31.083 | 75.785 | 31.824 | 3.072 | -19.521 | 35.555 | 19.257 | 21.82 | -23.045 | 56.957 | 99.861 | 18.768 | 11.521 | 102.249 | 32.625 | 26.335 | 2.711 | -6.583 | -0.345 | 11.309 | -10.954 | 48.794 | -0.355 | 5.477 | -0.402 | -6.558 | 32.053 | 24.405 | -21.858 | 8.814 | 22.971 | -1.725 | -0.196 | 27.787 | -0.039 | 26.301 | -13.579 | 23.7 | 17.187 | -3.527 | -19.071 | 1.361 | 22.435 | -9.626 | -22.566 | 15.23 | 6.023 | -2.253 | -28.946 | 8.688 | 8.084 | -7.8 | -23.22 | -4.849 | 4.802 | 10.371 | -0 | 7.013 | 9.831 | 2.5 | -8.349 | -6.76 | 18.671 | 6.761 | -11.53 | 21.858 | 9.532 | 0.045 | -5.75 | 2.532 | -0.263 | 0.067 | -4.961 | -2.991 | 2.503 | 0.56 | -11.722 | 2.754 | 5.669 | -1.932 | -11.505 | 7.808 | 10.795 | 0.619 | -4.904 | 10.899 | 11.691 | 7.022 | -10 | 10.6 | 7.7 | -0.3 | -8.1 | 6.1 | 3.1 | 1.8 | -8.1 | -1.2 | 8.4 | -2.4 | -3.1 | 5.9 | 6 | -2.2 | -3.6 | 2.7 | 4.1 | 0.2 | -5.2 | 1.1 | 6.1 | -1.3 | -8.1 |
Uitgifte van Gewone Aandelen
| 54.278 | 2.43 | 0.041 | 366.389 | 0 | 0 | 0 | 0.096 | 0.179 | 1.017 | 3.242 | 8.782 | 2.27 | 2.746 | 2.053 | 63.876 | 19.372 | 0.167 | 0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.165 | -0.177 | 0.199 | 0.222 | 0.265 | 57.477 | 0.234 | 0.195 | 0.18 | 0.216 | 0.2 | 0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0.137 | 0 | 0 | 0.206 | 0.06 | 0.062 | 0.064 | 0.013 | 0 | -0 | 0.015 | 0.055 | 0.07 | 0.108 | 0.066 | 19.792 | 0.051 | 0.065 | 0.112 | 0.176 | 0.144 | 0.112 | 0.026 | -1.567 | 1.733 | 0.048 | 0.055 | 1.378 | -0.265 | 0.648 | 0.57 | 0.29 | 0.314 | 0.34 | 0.335 | 0.289 | 0.303 | 0.293 | 0.331 | 0.275 | 0.257 | 0.335 | 0.247 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0.028 | -0.014 | -0.014 | -2.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.168 | -0.185 | 0 | 0 | -0.19 | -0.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 | 0 | 0.315 | -0.341 | -0.341 | -0.346 | -0.329 | -0.326 | -0.327 | -0.327 | -0.292 | -0.327 | 0 | 0 | 0 | -0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.061 | -12.943 | -12.884 | -10.5 | -10.5 | -9.517 | -9.492 | -9.28 | -9.292 | -8.301 | -8.274 | -8.25 | -8.24 | -7.534 | -7.513 | -7.117 | -7.068 | -6.493 | -6.483 | -6.458 | -6.476 | -5.882 | -5.877 | -5.872 | -5.87 | -5.154 | -5.147 | -5.148 | -5.144 | -4.821 | -4.815 | -4.518 | -4.511 | -4.249 | -4.204 | -4.199 | -4.193 | -3.959 | -3.573 | -3.568 | -3.565 | -3.385 | -3.369 | -3.365 | -3.36 | -3.18 | -3.176 | -3.175 | -3.173 | -2.998 | -2.989 | -2.99 | -2.988 | -2.849 | -2.836 | -2.826 | -2.818 | -2.686 | -2.683 | -2.079 | -1.93 | -1.866 | -2.082 | -2.079 | -2.078 | -2.008 | -1.791 | -1.784 | -1.78 | -1.741 | -1.725 | -1.52 | -1.516 | -1.48 | -1.466 | -1.455 | -1.447 | -1.413 | -1.475 | -0.83 | -1.604 | -1.569 | -1.557 | -2.102 | -1.352 | -1.35 | -1.343 | -1.336 | -1.332 | -1.328 | -1.326 | -1.322 | -1.318 | -1.291 | -1.285 | -1.282 | -1.282 | -1.232 | -1.227 | -1.2 | -1.3 | -1.1 | -1.2 | -1.3 | -1.1 | -1 | -0.9 | -1.1 | -0.9 | -1 | -0.8 | -0.9 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.6 | -0.7 | -0.7 |
Overige Financieringsactiviteiten
| 4.884 | 0 | -1.466 | 368.574 | -2.171 | 1.713 | -2.455 | 0.096 | -0.189 | -3.841 | -2.838 | 8.782 | 0 | 0 | -1.478 | -89.827 | 0 | 0 | -0.977 | -0.185 | -76.482 | 0 | -0.692 | -0.188 | -0.19 | -0.491 | -0.719 | 47.849 | 57.507 | 0 | -0.692 | 0.265 | 31.925 | 0 | -1.432 | 45.766 | -0 | 0 | 0.322 | 0 | 0 | 14.376 | -22.197 | -0.008 | 15.806 | 0 | 0 | 0 | 0 | 0 | 0 | -1.312 | -0.311 | -0.302 | 0 | 0 | 7.02 | 0.95 | -0.834 | 0.364 | 0 | 0.096 | -0.291 | -2.103 | 1.419 | 0.498 | -0.498 | -1.124 | -0.261 | -0.456 | 1.3 | 0.435 | -1.704 | 0.934 | 0.335 | 0 | 0.302 | -0.302 | -1.468 | 0 | 0.06 | -0.445 | 0 | 0 | 0 | 0 | -0.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.4 | 0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| 45.101 | 15.723 | -25.78 | 958.624 | 10.012 | -19.875 | -42.152 | 20.173 | 19.039 | -21.465 | -38.953 | 76.317 | 25.854 | -1.716 | -26.459 | 2.487 | 31.561 | 15.494 | -30.313 | 50.314 | 16.735 | 12.701 | 4.769 | 96.189 | 26.565 | 20.526 | -3.319 | 35.953 | 51.841 | 6.687 | -16.239 | 44.541 | 27.059 | 1.462 | -5.843 | 35.189 | 28.076 | 20.514 | -25.082 | 5.341 | 19.855 | 9.427 | -26.103 | 24.073 | 12.061 | 22.792 | -17.081 | 20.198 | 13.687 | -6.817 | -22.387 | -2.941 | 19.136 | -12.777 | -25.709 | 12.567 | 10.362 | -3.989 | -32.311 | 7.179 | 6.214 | -9.604 | -25.238 | -9.018 | 4.142 | 9.038 | -2.45 | 4.16 | 7.86 | 0.411 | -8.708 | 11.511 | 15.503 | 6.279 | -12.548 | 20.58 | 8.531 | -1.558 | -7.199 | 0.136 | -1.108 | -1.583 | -5.554 | -3.715 | 1.249 | -0.326 | -12.674 | 1.707 | 4.651 | -2.92 | -12.496 | 6.775 | 9.78 | -0.379 | -5.858 | 9.892 | 10.667 | 6.125 | -10.98 | 9.6 | 6.7 | -1.2 | -9 | 5.2 | 2.1 | 1 | -9 | -2 | 7.6 | -3.3 | -3.8 | 5.4 | 5 | -2.8 | -3.9 | 2 | 3.5 | -0.5 | -5.8 | 0.5 | 5.5 | -2 | -8.7 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0.1 | 4.2 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | 0 | -0.1 |
Netto Kasstroomverandering
| -4.821 | 4.735 | -3.209 | 3.111 | -2.376 | 1.104 | -3.139 | 3.724 | -1.706 | -1.022 | 0.232 | -0.91 | 0.875 | -0.564 | 2.076 | 0.443 | -0.534 | -0.392 | -3.003 | 2.665 | -2.934 | -0.721 | 1.886 | -0.126 | 1.703 | -1.484 | 0.382 | 2.228 | 0.967 | -3.281 | 1.522 | 2.642 | -1.73 | -0.049 | 0.46 | -0.926 | 1.677 | -14.066 | 11.596 | 2.289 | -0.244 | -2.262 | 1.435 | 1.564 | -0.418 | -0.398 | -0.753 | 1.315 | 0.309 | -0.31 | -0.59 | 0.867 | -0.058 | -0.156 | 0.341 | -1.11 | -6.513 | -0.884 | 7.322 | 2.1 | -0.886 | -1.663 | 1.666 | -1.008 | -0.565 | 0.295 | 0.296 | 1.688 | -0.004 | -3.367 | -0.212 | 2.137 | -0.015 | -0.401 | 0.28 | 1.882 | -3.313 | -3.144 | 5.452 | 0.715 | -9.396 | -1.356 | 8.54 | 1.76 | -1.026 | 0.073 | -0.157 | 1.44 | -0.412 | 0.796 | -0.554 | -0.32 | -2.5 | 0.996 | -1.594 | 0.993 | -0.072 | 2.386 | -1.058 | 0.9 | -2.2 | -0.5 | 1.6 | 1.7 | -1.8 | -0.2 | 2.3 | -0.9 | 0.1 | -0.8 | 0 | 1.4 | -0.3 | 0 | -0.1 | 0.5 | 0.2 | -0.2 | 0.1 | -0.7 | 0.7 | -0.1 | -0.7 |
Kaspositie aan het Einde van de Periode
| 1.609 | 6.43 | 1.695 | 4.904 | 1.793 | 4.169 | 3.065 | 6.204 | 2.48 | 4.186 | 5.208 | 4.976 | 5.886 | 5.011 | 5.575 | 3.499 | 3.056 | 3.59 | 3.982 | 6.985 | 4.32 | 7.254 | 7.975 | 6.089 | 6.215 | 4.512 | 5.996 | 5.614 | 3.386 | 2.419 | 5.7 | 4.178 | 1.536 | 3.266 | 3.315 | 2.855 | 3.781 | 2.104 | 16.17 | 4.574 | 2.285 | 2.529 | 4.791 | 3.356 | 1.792 | 2.21 | 2.608 | 3.361 | 2.046 | 1.737 | 2.047 | 2.637 | 1.77 | 1.828 | 1.984 | 1.643 | 2.753 | 9.266 | 10.15 | 2.828 | 0.728 | 1.614 | 3.277 | 1.611 | 2.619 | 3.184 | 2.889 | 2.593 | 0.905 | 0.909 | 4.276 | 4.488 | 2.351 | 2.366 | 2.767 | 2.488 | 0.606 | 3.919 | 7.064 | 1.612 | 0.896 | 10.292 | 11.648 | 3.109 | 1.348 | 2.374 | 2.301 | 2.458 | 1.018 | 1.43 | 0.634 | 1.188 | 1.508 | 4.008 | 3.013 | 4.606 | 3.613 | 3.685 | 1.299 | 2.4 | 1.5 | 3.7 | 4.2 | 2.6 | 0.9 | 2.7 | 2.9 | 0.6 | 1.5 | 1.4 | 2.2 | 2 | 0.6 | 0.9 | 0.9 | 1 | 0.5 | 0.3 | 0.5 | 0.4 | 1.1 | 0.4 | 0.5 |