Evolution Petroleum Corporation
AMEX:EPM
5.91 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 1.235 | 0.283 | 1.082 | 1.474 | 0.166 | 13.957 | 10.387 | 10.707 | 14.872 | 5.706 | 6.832 | 5.218 | 2.216 | 1.191 | -12.71 | -7.135 | -2.331 | 3.71 | 1.765 | 2.793 | 3.278 | 2.399 | 3.905 | 5.796 | 4.533 | 3.068 | 9.877 | 2.141 | 1.501 | 2.419 | 2.308 | 1.817 | 20.874 | -0.13 | 0.823 | 3.092 | 1.888 | 0.735 | 1.24 | 1.129 | 1.61 | 0.924 | -0.409 | 1.472 | 1.113 | 2.397 | 1.959 | 1.16 | 1.095 | 1.468 | 1.425 | 1.144 | 0.535 | 0.17 | -0.462 | -0.485 | -0.429 | -0.552 | -0.702 | -0.705 | -0.71 | -1.037 | -1.004 | 0.148 | 0.377 | -0.536 | -0.771 | -0.641 | -0.474 | -0.455 | -0.422 | -0.46 | 26.576 | -0.608 | -0.542 | -0.8 | -0.482 | -0.907 | -0.473 | -0.303 | -1.02 | -0.008 | 0.007 | -0.001 | -0.007 | -0.05 | -0.004 | -0.007 | -0.375 | -0.08 | -0.159 | -0.007 | -0.124 | -0.004 | -0.009 | -0.011 | -0.008 | -0.011 | -0.07 | -0.02 | -0.23 | -0.28 | -0.37 | -0.36 | -0.57 | -0.5 | -0.535 | -0.4 | -1.2 | -1.1 | -1.7 | -1.6 | -1.6 | -1.2 |
Afschrijvingen & Amortisatie
| 5.302 | 5.9 | 4.598 | 4.262 | 4.045 | 3.383 | 3.458 | 3.598 | 3.564 | 1.737 | 1.224 | 1.528 | 1.327 | 0.005 | 0.005 | 1.411 | 2.834 | 1.399 | 1.461 | 1,449,754 | 1.543 | 1.558 | 1.604 | 1.552 | 1.513 | 1.375 | 1.648 | 1.533 | 1.637 | 1.486 | 1.322 | 1.288 | 1.881 | 0.775 | -0.176 | 1.23 | 1.312 | 1.151 | 0.93 | 0.382 | 0.292 | 0.323 | 0.337 | 0.32 | 0.382 | 0.291 | 0.36 | 0.307 | 0.313 | 0.32 | 0.281 | 0.237 | 0.204 | 0.133 | 0.102 | 0.124 | 0.145 | 0.505 | 0.55 | 0.618 | 0.552 | 0.76 | 0 | 0.645 | 0.531 | 0.139 | 0.123 | 0.11 | 0.126 | 0.057 | 0.046 | 0.062 | 0.334 | 0.161 | 0.128 | 0.077 | 0.102 | 0.056 | 0.054 | 0.047 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.02 | 0.01 | 0.02 | 0.01 | 0 | 0.196 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Uitgestelde Inkomstenbelasting
| -0.225 | 0.766 | -0.567 | -0.075 | -0.196 | 0.255 | -0.319 | -0.036 | 0.742 | 0.455 | 0.065 | -0.119 | 1.603 | -0.94 | -3.606 | -2.16 | -0.531 | 0.229 | 0.069 | -0.029 | 0.134 | 0.127 | 0.231 | 0.275 | -0.199 | 0.174 | -5.265 | 0.02 | 1.012 | 1.37 | 1.001 | 0.709 | 0.974 | 0.148 | -0.535 | -0.013 | 0.485 | 0.281 | 0.532 | 0.125 | 0.564 | 0.669 | 0.257 | 0.072 | 0.486 | 0.528 | 0.9 | 0.599 | 0.571 | 0.72 | 0.598 | 0.66 | 0.642 | 0.002 | -0.102 | -0.162 | 0.096 | -0.241 | -0.287 | -0.34 | -0.07 | 1.108 | -0.522 | 0.303 | 2.94 | 0 | 0 | -0.376 | 0.517 | -0.027 | 0 | -0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.552 | 0.549 | 0.564 | 0.472 | 0.484 | 0.453 | 0.494 | 0.208 | -0.743 | 0.34 | 0.33 | 0.198 | 0.32 | 0.32 | 0.318 | 0.3 | 0.359 | 0.359 | 0.236 | 0.332 | 0.21 | 0.209 | 0.254 | 0.215 | 0.043 | 0.352 | 0.484 | 0.487 | 0.303 | 0.291 | 0.275 | 0.312 | 1.041 | 0.278 | 0.213 | 0.218 | 0.228 | 0.228 | 0.245 | 0.243 | 0.217 | 0.445 | 0.316 | 0.373 | 0.392 | 0.392 | 0.394 | 0.354 | 0.35 | 0.354 | 0.355 | 0.417 | 0.393 | 0.078 | 0.554 | 0.512 | 0.947 | 0.385 | 0.425 | 0.392 | 0.76 | 0.537 | 0 | 0.524 | 1.415 | 0 | 0 | 0.376 | 1.096 | 0.027 | 0 | 0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 108.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.321 | -5.275 | 1.374 | -1.809 | -4.89 | 5.965 | -1.787 | 4.242 | 5.016 | 3.971 | -0.148 | -1.23 | -3.291 | 0.198 | 0.386 | -0.113 | -0.966 | -1.591 | -0.388 | 0.479 | 0.557 | -0.108 | 0.491 | -0.183 | 0.108 | 0.426 | -1.87 | -0 | 0.669 | -0.045 | -0.435 | -2.662 | 0.698 | 0.174 | 1.305 | -0.415 | -0.159 | -0.419 | 1.053 | -1.021 | 0.222 | 0.484 | 0.441 | -0.69 | 0.478 | 0.537 | -0.265 | -0.794 | 0.732 | 0.148 | -0.487 | -0.326 | -0.274 | 1.157 | -0.286 | 0.127 | -0.323 | 1.689 | -0.139 | 0.24 | -0.794 | -1.529 | 4.616 | 0.592 | -3.658 | 0.031 | -0.251 | -0.72 | 9.182 | -7.45 | -0.697 | -3.662 | 16.432 | 0.277 | -0.087 | -0.031 | -0.135 | -0.34 | 0.45 | 0.045 | -0.062 | 0.008 | -0.061 | 0.001 | 0.007 | 0.05 | 0.001 | 0.007 | -0.255 | -0.009 | -0.041 | 0.007 | -0.026 | -0.004 | 0.005 | -0.011 | -0.008 | 0.001 | -0.07 | 0.01 | -0.1 | -0.38 | -0.17 | -0.35 | -0.72 | -0.403 | 0.172 | -0.3 | 0.1 | -0.1 | -0.1 | -0.1 | 10 | -0.2 |
Vorderingen
| 1.824 | -2.495 | 0.447 | -2.686 | 1.958 | 8.37 | 1.309 | 6.804 | -6.428 | -0.746 | 3.364 | -7.617 | -5.181 | -0.993 | -0.4 | -0.057 | 0.06 | -1.214 | -1.039 | 199,064 | 0.519 | -0.253 | 0.901 | -0.393 | 0.008 | 0.128 | -1.051 | -0.301 | 0.635 | -0.26 | -0.583 | 0.12 | -0.694 | 0.014 | 0.367 | 0.81 | -0.659 | 0.448 | -1.643 | 0.188 | 0.089 | -0.047 | 0.124 | 0.011 | 0.493 | 0.016 | -0.525 | -0.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.433 | 0 | 0 | 1.433 | -4.97 | 0 | 0 | -0.654 | 0.138 | 0 | 0 | -0.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 32.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -0.03 | 0.2 | -0.06 | 0.08 | -0.05 | 0.2 | 0 | -0.4 | 0 | -0.1 | 0 | 0.1 | -0.1 | -0.1 |
Voorraden
| 0 | 0 | -0.447 | 2.686 | -1.958 | -8.37 | -1.309 | 0 | 6.428 | 0 | 0 | -13.812 | -0.205 | 0 | 0 | 0.205 | 0 | 0 | 0 | 0 | 28.831 | 0 | 0 | -28.831 | 23.943 | 0 | 0 | -23.943 | 20.196 | 0 | 0 | -20.196 | 37.933 | -7.968 | -14.043 | -15.922 | -13.786 | -18.539 | -20.641 | -21.786 | 0.143 | -0.011 | -1.064 | 0.5 | -0.64 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.337 | 0 | 0 | -13.337 | -0.034 | 0 | 0 | 0.034 | -0.055 | -0.042 | -0.073 | -0.027 | 0.271 | 0.107 | 0.034 | -0.267 | 0.028 | -0.086 | -0.02 | -0.028 | -6.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | -0.77 | -0.65 | -1.18 | -1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 |
Crediteuren
| -0.44 | -1.629 | 2.123 | 0.32 | -5.343 | -2.748 | -0.225 | -5.173 | 10.987 | 5.406 | -2.518 | 4.64 | 3.152 | 0.472 | 0.625 | 0.25 | -486,010 | 0 | 0 | 0 | -0.215 | 0.266 | 0.285 | -0.427 | -0.181 | 0.157 | 0.084 | -0.167 | 0.182 | 0.147 | 0.28 | -2.235 | 0.921 | 0.212 | 1.254 | -1.564 | -0.078 | -0.754 | 2.73 | -1.346 | 0.012 | 0.477 | 1.361 | -1.186 | 0.655 | 0.344 | 0 | -0.638 | 379,873.108 | 0 | 0 | -0.108 | 497,783.079 | 0 | 0 | -0.079 | -0.042 | 0 | 0 | 0.108 | -0.158 | 0 | 0 | -0.466 | 0.788 | 0 | 0 | -0.319 | 0.752 | 0 | 0 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 17.901 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0.01 | -0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Overig Werkkapitaal
| -0.063 | -1.151 | -0.749 | -2.129 | 0.453 | 8.713 | -1.562 | 2.611 | -5.972 | -1.435 | 2.37 | 15.56 | -6.443 | -0.273 | -0.239 | -0.512 | -0.966 | -1.591 | -0.388 | -199,063.521 | 0.771 | -0.374 | 0.207 | 29.468 | 0.289 | 0.27 | -1.954 | 24.41 | 0.487 | -0.192 | -0.715 | 19.65 | -0.222 | 7.916 | 13.728 | 16.261 | 14.364 | 18.426 | 20.607 | 21.922 | -0.021 | 0.065 | 0.019 | -0.015 | -0.03 | -0.02 | -0.265 | -0.157 | 0.732 | 0.148 | -0.487 | -0.218 | -0.274 | 1.157 | -0.286 | 0.205 | -0.323 | 1.689 | -0.139 | 0.133 | -0.794 | -1.529 | 4.616 | 12.963 | -3.658 | 0.031 | -0.251 | 0.219 | 9.237 | -7.408 | -0.624 | -3.348 | 16.16 | 0.17 | -0.121 | 0.235 | -0.163 | -0.254 | 0.47 | 0.073 | -43.77 | 0.001 | -0.061 | 0.001 | 0.007 | 0.05 | 0.001 | 0.007 | -0.255 | 0 | -0.041 | 0.007 | -0.026 | -0.004 | 0.005 | -0.011 | -0.008 | 0.001 | -0.08 | -0.05 | 0.08 | 0.18 | 0.56 | 0.73 | 1.08 | -0.603 | 0.172 | 0.1 | 0.1 | 0 | -0.1 | -0.2 | 10.1 | -1.4 |
Overige Niet-Contante Posten
| -0.001 | 17.614 | 0.003 | 11.388 | -0.056 | -0.063 | -1.829 | -1.354 | 0.319 | 2.589 | -0.002 | -0.002 | -0.001 | 0.561 | 15.685 | 8.845 | 0.797 | -0.046 | -0.013 | -1,449,752.532 | 1.547 | 1.562 | 1.607 | 1.333 | 0.023 | 0.022 | 0.023 | 0.022 | 0.02 | -0.023 | -0.092 | 0.011 | -0.582 | 0.012 | 0.64 | -1.877 | 0.007 | 0.004 | 0.009 | -0.226 | -0.24 | -0.011 | 0.327 | 0.009 | -0.027 | 0.007 | -0.011 | -0.005 | -0.014 | 0.016 | 0.195 | -0.197 | 0.018 | 0.017 | 0.01 | 0.049 | -0.297 | 0.123 | 0.126 | 0.119 | 0.049 | -0.077 | 1.096 | 0.007 | 3.074 | 0.501 | 0.422 | 0.405 | -11.608 | 0.392 | 0.376 | 0.494 | -43.446 | 0.341 | 0.249 | 0.2 | 0.177 | 0.519 | 0.065 | 0.046 | -108.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.509 | 0.009 | 0 | 0 | 0.147 | 0.004 | -0.013 | 0.011 | 0.008 | 0 | -0.02 | 0.02 | 0.09 | 0.54 | 0.24 | 0.42 | 0.57 | 0.503 | -0.2 | -0.1 | 0 | 0.1 | 0.1 | 0.1 | -10 | 0.1 |
Kasstroom uit Operationele Activiteiten
| 7.987 | 3.364 | 7.054 | 4.324 | -0.447 | 23.95 | 10.404 | 17.365 | 23.769 | 14.798 | 8.301 | 5.593 | 2.173 | 1.335 | 0.077 | 1.147 | 0.163 | 4.059 | 3.131 | 5.044 | 5.725 | 4.189 | 6.488 | 7.656 | 6.021 | 5.418 | 4.896 | 4.201 | 5.14 | 5.498 | 4.378 | 1.474 | 24.888 | 1.258 | 2.27 | 2.237 | 3.761 | 1.979 | 4.009 | 0.631 | 2.666 | 2.834 | 1.27 | 1.557 | 2.825 | 4.153 | 3.336 | 1.62 | 3.046 | 3.027 | 2.368 | 1.934 | 1.517 | 1.557 | -0.184 | 0.165 | 0.138 | 1.91 | -0.027 | 0.324 | -0.213 | -0.237 | 4.186 | 2.219 | 0.324 | 0.135 | -0.476 | -0.846 | -2.774 | -7.456 | -0.696 | -3.566 | -0.104 | 0.172 | -0.251 | -0.554 | -0.338 | -0.671 | 0.096 | -0.164 | -0.86 | 0 | -0.053 | -0 | -0 | -0 | -0.003 | 0 | -0.12 | -0.08 | -0.2 | -0 | -0.003 | -0.004 | -0.018 | -0.011 | -0.008 | -0.01 | -0.16 | 0.01 | -0.23 | -0.1 | -0.29 | -0.27 | -0.71 | -0.4 | -0.367 | -0.7 | -1.1 | -1.1 | -1.7 | -1.7 | -1.5 | -1.3 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 5.054 | -46.436 | -3.878 | -1.827 | -2.727 | -1.348 | -1.038 | -1.879 | -28.203 | -26.144 | -0.136 | -0.39 | -18.586 | -0.001 | -0.03 | -0.153 | -0.37 | -0.274 | -9.896 | -0.522 | -0.386 | -1.321 | -1.962 | -3.089 | -2.024 | -0.657 | -0.509 | -0.508 | -0.062 | -2.12 | -3.163 | -4.845 | -8.91 | -3.543 | -2.078 | -6.572 | -2.451 | -2.441 | -0.154 | -0.158 | -0.337 | -0.136 | -0.272 | -0.594 | -0.523 | -0.382 | -1.401 | -2.613 | -4.383 | -1.221 | -1.038 | -0.48 | -0.373 | -1.105 | -1.112 | -0.917 | -0.845 | -0.672 | -1.145 | -1.135 | -0.778 | -3.133 | -2.81 | -3.974 | -15.704 | 0.618 | -3.327 | -1.651 | 0.159 | -0.401 | -0.153 | -0.18 | -0.979 | -1.787 | -1.036 | -0.263 | -0.225 | -0.956 | -0.08 | -0.806 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -0.1 | -0.2 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.47 | -1.47 | 0 | 0 | 2.325 | -2.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.35 | 0 | -1.243 | -0.107 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | -0.1 | 0 | 0 | 0 | -0.2 | 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 | 0.121 | 1.951 | 1.01 | 0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | 0 | 1.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.495 | 0.9 | 0 | 0 | 2 | 1.5 | 0 | 0 |
Overige Investeringsactiviteiten
| -2.546 | -46.436 | 0 | -1.827 | 0 | 0 | -1.038 | -1.879 | 1.47 | -1.47 | 0 | -0.39 | 2.325 | -2.325 | 0 | -0.153 | -11,062,545 | 0 | 0 | -522,413 | -6,757,651 | 0 | 0 | -3.089 | -0.019 | 0 | 0 | -0.508 | 0.046 | 0 | 0 | -0.319 | 0.121 | 1.951 | -0.138 | -0.024 | -0.044 | -0.1 | 0.36 | -0.055 | -0.02 | 0.072 | 0.474 | 0.065 | 0.422 | -0.003 | 3.145 | -0.116 | 0.464 | 0.1 | -0.01 | -0.014 | -0.023 | -0.009 | 0.221 | -0.007 | -0.004 | 0.296 | 1.754 | -1.243 | -0.005 | -0.244 | -1.498 | 0.002 | -0.03 | -2.354 | -0.022 | 0.052 | -1.912 | 0.001 | 35.01 | -0.164 | 15.693 | 0.199 | -0.007 | 0.002 | -0.367 | -0.292 | -0.053 | -0.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0.09 | 0.14 | 0 | 0 | 0.05 | 0 | 1.45 | 0 | 0.032 | 0 | 1 | 1 | -0.1 | 0 | -8 | 0 |
Kasstroom uit Investeringsactiviteiten
| 2.508 | -46.436 | -3.878 | -1.827 | -2.727 | -1.348 | -1.038 | -1.879 | -26.733 | -27.614 | -0.136 | -0.39 | -16.261 | -2.326 | -0.03 | -0.153 | -0.37 | -0.274 | -9.896 | -0.522 | -0.386 | -1.321 | -1.962 | -3.089 | -2.043 | -0.657 | -0.509 | -0.508 | -0.016 | -2.12 | -3.163 | -5.164 | -8.789 | -1.591 | -1.206 | -6.044 | -2.494 | -2.541 | 0.206 | -0.213 | -0.357 | -0.064 | 0.201 | -0.529 | -0.101 | -0.385 | 1.745 | -2.729 | -3.919 | -1.121 | -1.047 | -0.493 | -0.397 | -1.114 | -0.891 | 0.176 | -0.849 | -0.376 | -0.634 | -1.243 | -0.8 | -3.377 | -4.308 | -3.972 | -8.927 | -1.736 | -3.349 | -1.6 | -1.753 | -0.4 | 34.858 | -0.343 | 14.714 | -1.587 | -1.043 | -0.261 | -0.592 | -1.248 | -0.133 | -0.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0.09 | 0.14 | 0 | 0 | 0.05 | 0 | 1.45 | 0 | 0.546 | 0.8 | 1 | 0.9 | 1.9 | 1.3 | -8.1 | -0.2 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -3 | -42.5 | 0 | 0 | 0 | 0 | -12.25 | -9 | -15.75 | -16 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.311 | 9.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 6,930,528.946 | 0 | 0 | 6.054 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0 | 0 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.051 | 1.149 | 0.007 | 0.522 | 1,056.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 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
| -0.113 | -0.818 | -0.108 | -0.105 | -0.187 | -3.896 | -0.061 | -0.026 | -0 | -0.036 | 0 | -0.002 | 0 | 0 | 0 | -0.007 | -2,483,354.517 | -0.733 | -0.388 | -1.362 | -0.018 | 0 | -0.049 | -0.09 | -0.176 | 0 | -0.285 | -0.111 | 7.933 | 0 | -8.063 | -0.33 | -0.001 | -0.001 | -0.179 | -1.176 | -0.27 | -0.005 | -0.003 | -0.055 | -0.063 | -0.464 | -1.011 | -0.117 | -0.116 | -0.005 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.003 | -4.003 | -4.021 | -4.013 | -3.992 | -4.029 | -4.059 | -4.026 | -3.374 | -3.377 | -2.522 | -2.522 | -1.676 | -1.005 | -0.837 | -0.824 | -0.824 | -3.296 | -3.315 | -3.306 | -3.318 | -3.319 | -3.319 | -3.316 | -3.308 | -3.317 | -2.488 | -2.481 | -2.316 | -2.314 | -2.232 | -1.821 | -1.802 | -1.833 | -1.807 | -1.798 | -1.809 | -1.796 | -3.455 | -3.448 | -3.43 | -3.426 | -3.374 | -0.169 | -0.169 | -0.169 | -0.169 | -0.169 | -0.169 | -0.169 | -0.165 | -0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3 | 42.5 | 0 | -0.105 | -0.187 | -3.896 | -12.311 | -9.026 | 17 | 16 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.184 | 0 | 0 | -1.652 | 5.776 | -0.152 | 0.929 | 2.98 | 0.269 | 0.227 | 0.398 | 0.513 | 0.249 | 0.452 | 2.778 | 0.007 | 0.795 | 0.071 | -0.017 | -0.016 | 0.246 | -0.159 | 0.876 | 0 | 0.173 | 0.09 | 0 | 0.016 | 0.003 | 0 | 0 | 0 | 0.004 | 0 | -0.882 | -0.168 | -0 | 0 | 0 | 0 | -0 | 0 | -0.009 | -0.007 | -4.924 | 1.19 | -0 | -0.007 | -0.551 | 1.657 | 0.071 | 0.131 | -1,057.56 | 0 | 0.053 | 0 | 0 | 0 | -0.002 | 0.005 | 0.12 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 2.6 |
Kasstroom uit Financieringsactiviteiten
| -7.116 | 37.679 | -4.129 | -4.118 | -4.179 | -7.925 | -16.37 | -13.052 | -2.125 | 12.587 | -2.522 | -2.524 | 2.324 | -1.005 | -0.837 | -0.831 | -0.824 | -4.028 | -3.703 | -4.669 | -3.337 | -3.319 | -3.368 | -3.406 | -3.484 | -3.317 | -2.773 | -2.592 | -2.316 | -2.314 | -10.295 | -2.151 | 3.972 | -1.986 | -1.057 | 0.005 | -1.54 | -1.57 | -3.06 | -2.991 | -3.244 | -3.437 | -1.606 | -0.279 | 0.51 | -0.103 | -0.186 | -0.185 | 0.077 | -0.328 | 0.711 | 5.927 | 0.173 | 0.09 | 0 | 0.016 | 0.003 | 0 | 0 | 0 | 0.004 | 0 | -0.882 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | -0.007 | -4.924 | 1.19 | -0 | -0.007 | 2.5 | 2.806 | 0.078 | 0.653 | 0.4 | 0 | 0.053 | 0 | 0 | 0 | -0.002 | 0.005 | 0.12 | 0.08 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 2.6 |
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 | 0 | 0 | 0 | 0 | 0.168 | 0 | 0 | -0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.6 | 1.5 |
Netto Kasstroomverandering
| 3.379 | -5.393 | -0.953 | -1.621 | -7.353 | 14.677 | -7.004 | 2.434 | -5.089 | -0.229 | 5.642 | 2.678 | -11.763 | -1.996 | -0.79 | 0.163 | -1.031 | -0.243 | -10.469 | -0.148 | 2.002 | -0.45 | 1.158 | 1.161 | 0.494 | 1.443 | 1.614 | 1.101 | 2.808 | 1.064 | -9.08 | -5.84 | 20.071 | -2.319 | 0.008 | -3.802 | -0.273 | -2.132 | 1.155 | -2.572 | -0.935 | -0.667 | -0.134 | 0.749 | 3.234 | 3.665 | 4.895 | -1.294 | -0.795 | 1.577 | 2.031 | 7.367 | 1.294 | 0.533 | -1.075 | 0.357 | -0.708 | 1.534 | -0.661 | -0.918 | -1.008 | -3.614 | -1.004 | -1.753 | -8.603 | -1.601 | -3.825 | -2.446 | -4.527 | -7.856 | 34.153 | -3.916 | 9.686 | -0.226 | -1.294 | -0.821 | 1.57 | 0.887 | 0.041 | -0.317 | -0.46 | 0 | -0 | -0 | -0 | -0 | -0.005 | 0.005 | 0 | 0 | 0 | -0 | -0.003 | -0.004 | -0.005 | -0.011 | -0.008 | -0.01 | -0.07 | 0.08 | -0.16 | -0.1 | -0.24 | -0.27 | 0.73 | -0.4 | 0.179 | 0.1 | -0.1 | -0.2 | 0.2 | -0.4 | 9 | 2.6 |
Kaspositie aan het Einde van de Periode
| 6.446 | 3.067 | 8.46 | 9.413 | 11.034 | 18.387 | 3.71 | 10.714 | 8.28 | 13.369 | 13.597 | 7.955 | 5.277 | 17.04 | 19.035 | 19.825 | 19.663 | 20.693 | 20.936 | 31.405 | 31.553 | 29.55 | 30.001 | 28.842 | 27.681 | 27.187 | 25.743 | 24.129 | 23.028 | 20.22 | 19.156 | 28.237 | 34.077 | 14.006 | 16.325 | 16.317 | 20.119 | 20.391 | 22.523 | 21.368 | 23.941 | 24.876 | 25.543 | 25.677 | 24.929 | 21.695 | 18.03 | 13.134 | 14.429 | 15.223 | 13.646 | 11.615 | 4.247 | 2.953 | 2.421 | 3.495 | 3.138 | 3.846 | 2.312 | 2.973 | 3.892 | 4.9 | 8.515 | 9.519 | 11.272 | 19.875 | 21.476 | 25.301 | 27.747 | 32.274 | 40.13 | 5.977 | 9.894 | 0.208 | 0.433 | 1.727 | 2.549 | 0.978 | 0.092 | 0.051 | -0.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.008 | 0.012 | 0.023 | 0.031 | 0.04 | 0.11 | 0.03 | 0.19 | 0.28 | 0.53 | 0.8 | 0.1 | 0.179 | 0.1 | -0.1 | 0.3 | 0.2 | -0.4 | 9 | 2.7 |