Earthstone Energy, Inc.
NYSE:ESTE
21.17 (USD) • At close October 31, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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
| 87.151 | 82.448 | 86.211 | 185.157 | 299.312 | 218.025 | -51.877 | 69.055 | 18.838 | -15.831 | -10.556 | -18.381 | -11.858 | -35.909 | 36.714 | -5.64 | 26.127 | 19.536 | -38.443 | 80.986 | 0.564 | 1.472 | 12.191 | 5.497 | 4.008 | -54.967 | 0.729 | -33.048 | -3.9 | -11.172 | -6.421 | -116.511 | 1.718 | -0.748 | -1.114 | -37.318 | 1.114 | 0.997 | 1.089 | 0.933 | 1.224 | 0.693 | 0.654 | 0 | 0 | 0.27 | -2.545 | 1.152 | 0.728 | 0.665 | 0 | 0.074 | 0.724 | 0.378 | 0.212 | 0.296 | 0.271 | 0.249 | -0.178 | -1.57 | 0.946 | 1.38 | 0.234 | 0.562 | 0.555 | 0.412 | 0.725 | 0.278 | 0.78 | 0.717 | 0.822 | 0.802 | 0.644 | 0.547 | 0.603 | 0.491 | 0.4 | 0.351 | 0.199 | 0.161 | 0.181 | 0.715 | 0.216 | 0.009 | 0.112 | 0.097 | 0.052 | -0.091 | 0.046 | 0.13 | 0.277 | 0.274 | 0.204 | 0.109 | 0.153 | 0 | 0 | 0 | 0.09 | -0.11 | -0.05 | 0.03 | -1.05 | -0.14 | 0.04 | 0.03 | 0.02 | -0.07 | 0.09 | 0.07 | 0.04 | 0.03 | -0.03 | -0.03 | 0.17 | -0.03 | -0.01 | -0.04 | -0.2 | 0.07 | -0.11 | 0.01 | 0.01 | -0.16 | -0.04 | -0.01 | -0.02 | -0.02 | 0.16 | 0.12 | -0.03 | 0.12 | -0.03 | -0.06 | 0.03 |
Afschrijvingen & Amortisatie
| 123.059 | 109.99 | 110.75 | 301.813 | 90.88 | 116.346 | 185.784 | 28.045 | 59.795 | 76.74 | 57.67 | 35.428 | 36.693 | 43.649 | -14.961 | 48.847 | -4.527 | 4.902 | 62.024 | -73.91 | 27.06 | 21.599 | 14.534 | 20.974 | 11.928 | 72.182 | 3.429 | 38.089 | 1.398 | 5.731 | 5.633 | 145.187 | 8.25 | 8.811 | 6.069 | 24.83 | 1.185 | 1.145 | 1.079 | 1.036 | 0.98 | 0.786 | 0.685 | 0 | 0.461 | 0.294 | 0.328 | 0.363 | 0.229 | 0.196 | 0 | 0.274 | 0.309 | 0.259 | 0.269 | 0.378 | 0.336 | 0.238 | 0.248 | 0.558 | 0.197 | 0.221 | 0.154 | 0.175 | 0.179 | 0.177 | 0.19 | 0.145 | 0.153 | 0.152 | 0.143 | 0.112 | 0.101 | 0.194 | 0.192 | 0.134 | 0.164 | 0.013 | 0.135 | 0.063 | 0.058 | 0.06 | 0.058 | 0.07 | 0.068 | 0.06 | 0.054 | 0.052 | 0.073 | 0.056 | 0.035 | 0.051 | 0.049 | 0.05 | -0.001 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 |
Uitgestelde Inkomstenbelasting
| 18.701 | 17.628 | 18.601 | 45.014 | 57.045 | 21.873 | -1.327 | 2.202 | 0.451 | -0.486 | -0.308 | -0.769 | 0.13 | -1.11 | 1.092 | 0.937 | 0.575 | 0.613 | -0.46 | 2.351 | 0.173 | -0.303 | 0.249 | -6.342 | -0.094 | -9.914 | -0.038 | 0.141 | 0.387 | 0 | 0 | -26.464 | 0.802 | -0.286 | -0.585 | -1.106 | 0.207 | 0.211 | 0.688 | 0.324 | 0.362 | 0.141 | 0.079 | 0.087 | 0.078 | -0.004 | -0.282 | 0.469 | 0.042 | 0.183 | -0.01 | 0.308 | -0.197 | 0.001 | -0.153 | 0.102 | -0.021 | 0.048 | -0.265 | -0.858 | 0.15 | 0.415 | 0.552 | 0.354 | 0.24 | 0.165 | -0.198 | 0.166 | 0.313 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.524 | 7.835 | 4.618 | 20.257 | 10.118 | 2.693 | 2.301 | 10.393 | 2.88 | 4.412 | 3.329 | 2.389 | 2.403 | 2.568 | 2.694 | 1.968 | 2.207 | 2.261 | 2.212 | 1.536 | 1.522 | 2.073 | 1.94 | 1.956 | 1.687 | 1.647 | 1.311 | 1.412 | 1.328 | 0.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.045 | 0.017 | 0.046 | 0.048 | 0.047 | 0.037 | 0.037 | 0.036 | 0.06 | 0.022 | 0.022 | 0.022 | 0.022 | 0.018 | 0.019 | 0.018 | 0.02 | 0.018 | 0.018 | 0.024 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.753 | 7.206 | 8.636 | -5.783 | 40.032 | -27.039 | -21.016 | 3.182 | -7.729 | 4.368 | -1.346 | -0.382 | 11.634 | -30.14 | 13.14 | -7.744 | 2.196 | 16.278 | -23.739 | -3.83 | 18.054 | 16.724 | -7.931 | 5.51 | -5.649 | -2.167 | -0.71 | -6.737 | 11.117 | -2.224 | -15.7 | -18.799 | 7.262 | 2.722 | -26.715 | 13.152 | 0.972 | 0.189 | -1.553 | -1.547 | -1.336 | 1.169 | 0.381 | 0.35 | -0.545 | -0.705 | 0.965 | -0.78 | 0.256 | -0.23 | -0.304 | -0.055 | -0.339 | 0.495 | -0.319 | -0.113 | 0.763 | -0.128 | -1.321 | 0.627 | 0.682 | -1.176 | -0.037 | -0.003 | -0.058 | -0.201 | 0.058 | 0.536 | -0.35 | 0.201 | -0.11 | -0.507 | -0.003 | 0.187 | 0.672 | -0.655 | 0 | 0.135 | -0.352 | -0.255 | 0.394 | -0.025 | -0.047 | 0.187 | -0.377 | 0.419 | -0.097 | 0.153 | -0.202 | 0.163 | 0.063 | 0.091 | -0.143 | 0 | 0.06 | 0.1 | -0.2 | 0.1 | -0.1 | 0.1 | -0.2 | -0.2 | -0.3 | 0.1 | -0.1 | 0.1 | 0.1 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | -0.3 | -0.1 | -0.6 | 0.1 | 0.2 | 0 | 0 | 0.1 | 0.1 | -0.1 | -0.1 | 0.1 | 0.2 | -0.5 | 0.2 | 0.2 | -0.1 | -0.1 | 0.2 | 0.2 | 0 | 0 | 0 |
Vorderingen
| 0.22 | 28.348 | 34.955 | 21.19 | -5.189 | -135.58 | -48.735 | -6.823 | -8.057 | 1.198 | -5.379 | -0.188 | -2.958 | 1.28 | 13.78 | -12.45 | -4.328 | 5.554 | -6.811 | -6.719 | -5.951 | 3.738 | 0.737 | -6.52 | 3.731 | -2.687 | 5.92 | -5.334 | 4.727 | 1.156 | 3.258 | 3.884 | 0.965 | -3.357 | 7.754 | 13.152 | 0.174 | 0.1 | -1.299 | 0.357 | -0.747 | 0.419 | -0.2 | -0.537 | -0.608 | 0.441 | 0.462 | -1.139 | 0.337 | -0.136 | -0.61 | 0.017 | -0.169 | 0.181 | 0.015 | 0.029 | 0.845 | -0.47 | -0.38 | 0 | 0 | -1.006 | 0 | 0 | 0 | 0.162 | 0 | 0 | 0 | -0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.082 | 173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -0.1 | 0 | 0 | 0.2 | 0 | -0.1 | 0.1 | -0.1 | 0 | 0 | 0.2 | -0.3 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | -15.347 | 0 | 0 | 0 | 61.431 | 13.036 | 2.587 | 1.775 | 3.395 | -1.714 | -0.494 | 0 | -22.566 | 5.328 | 16.203 | -4.688 | 3.237 | -7.619 | 5.293 | 18.755 | -0.836 | 8.281 | 1.251 | -2.047 | 2.948 | -5.375 | 6.225 | -2.608 | 2.236 | -3.148 | -1.19 | -4.302 | 5.875 | -8.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.705 | -9.003 | -53.028 | -23.724 | 20.996 | 49.671 | 21.783 | 3.203 | -2.262 | 2.963 | 5.389 | -1.495 | 5.386 | -6.256 | 2.846 | -2.108 | -3.108 | 2.205 | -7.427 | -2.807 | 21.225 | 0.325 | -17.611 | 11.24 | -8.374 | -1.438 | -1.71 | -5.689 | 3.172 | -2.058 | -4.576 | -15.34 | 2.809 | 3.334 | -21.69 | -0.951 | 0.985 | 0.125 | -0.159 | -1.4 | -0.653 | 0.716 | 0.507 | 0 | 0 | -0.374 | 0.691 | 0 | 0 | 0.185 | 0 | 0 | 0 | 0.175 | -0.406 | 0 | 0 | 0.341 | 0 | 0 | 0 | -0.122 | 0 | 0 | 0 | -0.387 | 0 | 0 | 0 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | -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 |
Overig Werkkapitaal
| -18.925 | 3.208 | 26.709 | -3.249 | 24.225 | -2.561 | -7.1 | 6.802 | 2.59 | 0.207 | -1.356 | 1.301 | 9.206 | -25.164 | -3.486 | 6.814 | 9.632 | 8.519 | -9.501 | 5.696 | 2.78 | 12.661 | 8.943 | 0.79 | -1.006 | 1.958 | -4.92 | 4.286 | 3.218 | -1.322 | -14.382 | -7.343 | 3.488 | 2.745 | -12.779 | 0.318 | -0.187 | -0.036 | -0.095 | -0.504 | 0.064 | 0.034 | 0.074 | 0.887 | 0.063 | -1.146 | 0.503 | 0.359 | -0.081 | -0.094 | 0.306 | -0.072 | -0.17 | 0.314 | -0.334 | -0.142 | -0.082 | 0.342 | -0.941 | 0 | 0.682 | -1.176 | -0.037 | -0.003 | -0.058 | -0.201 | -0.387 | 0.536 | -0.35 | 0.201 | 0 | 0 | 0 | 0 | 0 | 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 | -0.2 | -0.2 | -0.2 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 | 0.2 | 0.1 | -0.3 | -0.2 | -0.3 | 0.1 | 0.2 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0.2 | -0.6 | 0.2 | 0.1 | 0 | 0.1 | 0.2 | 0.2 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 23.943 | -6.67 | 29.514 | -230.748 | -131.895 | -77.223 | -30.863 | -1.268 | 39.426 | 62.681 | 47.181 | 43.929 | 45.323 | 73.133 | -5.098 | 50.988 | -0.65 | 9.545 | 67.481 | -75.219 | 22.813 | 16.697 | 10.317 | 20.146 | 12.554 | 72.713 | 3.074 | 38.209 | 4.934 | 16.457 | 6.929 | 147.029 | 4.884 | 9.457 | 6.908 | 26.426 | 1.243 | 0.057 | 0.056 | 0.056 | 0.051 | 0.052 | 0.049 | 0.99 | 0.53 | 0.313 | 4.503 | -3.679 | 0.041 | 0.041 | 0.508 | 0.317 | 0.041 | 0.04 | 0.042 | 0.041 | 0.041 | 0.042 | 0.044 | 2.736 | 0.023 | 0.013 | 0.057 | 0.039 | 0.024 | 0.029 | 0.064 | 0.01 | 0.017 | 0.026 | 0.048 | 0.005 | 0.013 | 0.015 | 0.034 | 0.016 | -0.026 | 0.052 | -0.022 | 0.023 | 0.019 | -0.545 | -0.007 | 0.007 | -0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | -0.004 | 0.004 | 0 | 0.1 | 0.2 | -0.1 | 0.01 | -0.09 | 0.15 | 0.17 | 1.35 | -0.26 | 0.26 | -0.13 | -0.22 | 0.17 | 0.01 | -0.17 | 0.06 | -0.23 | 0.23 | 0.13 | 0.33 | -0.27 | -0.09 | -0.06 | 0.1 | -0.17 | 0.01 | 0.09 | 0.19 | -0.14 | 0.04 | 0.41 | -0.28 | -0.18 | 0.24 | -0.02 | -0.17 | -0.12 | -0.07 | -0.04 | -0.03 |
Kasstroom uit Operationele Activiteiten
| 285.131 | 218.437 | 258.33 | 315.71 | 365.492 | 254.675 | 83.002 | 83.564 | 53.866 | 55.144 | 38.3 | 26.786 | 47.632 | 8.542 | 48.542 | 40.509 | 30.455 | 48.233 | 7.051 | 5.824 | 43.126 | 36.663 | 16.766 | 26.767 | 12.506 | 7.312 | 4.366 | -0.023 | 13.866 | 3.061 | -15.192 | -14.745 | 14.666 | 11.145 | -21.506 | 13.938 | 3.58 | 2.644 | 1.376 | 0.848 | 1.329 | 2.888 | 1.885 | 1.464 | 0.56 | -0.042 | 5.536 | -2.453 | 1.318 | 0.877 | 0.212 | 0.663 | 0.556 | 1.193 | 0.069 | 0.722 | 1.414 | 0.461 | -1.472 | 1.493 | 1.998 | 0.853 | 0.96 | 1.127 | 0.94 | 0.582 | 0.839 | 1.135 | 0.913 | 1.396 | 0.903 | 0.412 | 0.755 | 0.943 | 1.501 | -0.014 | 0.538 | 0.551 | -0.04 | -0.008 | 0.652 | 0.205 | 0.22 | 0.273 | -0.198 | 0.577 | 0.012 | 0.117 | -0.08 | 0.352 | 0.375 | 0.416 | 0.106 | 0.163 | 0.212 | 0.3 | -0.2 | 0.1 | 0 | 0 | -0.2 | 0.1 | 0.1 | -0.2 | 0.4 | 0.1 | 0 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0 | -0.1 | 0.2 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0.2 | 0 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0.1 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1,013.98 | -251.149 | -182.597 | -172.71 | -628.046 | -836.313 | -380.713 | -120.819 | -89.98 | -72.631 | -143.78 | -15.231 | -5.379 | -28.215 | -39.386 | -83.731 | -41.102 | -31.475 | -48.487 | -62.475 | -51.676 | -35.182 | -33.387 | -90.941 | -19.946 | -5.983 | -4.168 | -13.199 | -8.542 | -4.408 | -2.385 | -3.405 | -18.142 | -29.419 | -19.178 | -48.085 | -2.075 | -2.196 | -1.854 | -1.72 | -3.759 | -3.862 | -3.844 | -3.853 | -2.57 | -2.15 | -3.112 | -1.734 | -1.646 | -1.379 | -0.193 | -1.383 | -0.705 | -1.075 | -0.206 | -0.944 | -0.158 | -0.333 | -0.751 | -0.919 | -0.829 | -1.839 | -0.337 | 0.122 | -0.339 | -0.049 | -0.269 | -0.638 | -0.24 | -0.594 | -1.477 | -1.8 | -0.61 | -0.437 | -0.796 | -0.575 | -0.477 | -0.538 | -0.029 | -0.235 | -0.367 | -0.373 | -0.193 | -0.24 | -0.136 | -0.17 | -0.245 | -0.132 | -0.316 | -0.202 | -0.081 | -0.063 | -0.064 | -0.12 | -0.08 | -0.2 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | -0.2 | -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 |
Netto Overnames
| -848.404 | -75.341 | -0.737 | -1,523.813 | -482.98 | -711.091 | -324.198 | 0 | -52.628 | 0 | -134.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 849.695 | 129.56 | 2.58 | 1,547.194 | 509.145 | -0.766 | -0.59 | -312.689 | 0.775 | 0.2 | -0.226 | 0.005 | 0 | 0 | 0.409 | 4.182 | 0 | 0.002 | -0.075 | 0.125 | 5.63 | 0.015 | 0.195 | 29.681 | 2.638 | -53.193 | 0 | -0.117 | 0 | -31.334 | -0.02 | 0.101 | -0.065 | 3.506 | -0.138 | -4.239 | 0.065 | -2.196 | 0.076 | 0.243 | -0.027 | 0.417 | 0.07 | 0 | 0 | -2.15 | 5.404 | 0 | 0 | -3.356 | 0 | -0.004 | 0.004 | -1.075 | -4.338 | 0 | 0 | -0.333 | 0 | 0 | -0.008 | 0.008 | 0.066 | -0.02 | -0.017 | -0.001 | 0.158 | -0.003 | 0.167 | 0.006 | 0.014 | 0.008 | 0.017 | 0.004 | 0.083 | 0.08 | 0.083 | 0.023 | -0.023 | 0 | 0.208 | -0.373 | -0.003 | 0.001 | 0.006 | 0.001 | 0.015 | 0.05 | -0.001 | 0.007 | 0.037 | 0.012 | 0.114 | 0.02 | 0.004 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | -0.1 | 0.2 | 0.3 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | 0 | -0.1 | -0.8 | -0.4 | 0.1 | -0.1 | -0.1 | 0 | 0.1 | -0.1 | -0.2 | -0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0.5 | -0.1 | 0 | -0.2 |
Kasstroom uit Investeringsactiviteiten
| -1,012.689 | -196.93 | -180.754 | -149.329 | -601.881 | -836.313 | -380.713 | -120.819 | -89.205 | -72.431 | -143.78 | -15.226 | -5.379 | -28.215 | -38.977 | -79.549 | -41.102 | -31.473 | -48.487 | -62.35 | -46.046 | -35.167 | -33.192 | -5.651 | -17.308 | -59.176 | -4.168 | -13.199 | -8.542 | -35.742 | -2.385 | -3.304 | -18.207 | -25.913 | -19.178 | -52.324 | -2.01 | -2.196 | -1.778 | -1.477 | -3.786 | -3.862 | -3.844 | -3.853 | -2.57 | -2.15 | 2.292 | -1.734 | -1.646 | -1.379 | -0.193 | -1.387 | -0.701 | -1.075 | -0.206 | -0.944 | -0.158 | -0.333 | -0.751 | -0.919 | -0.837 | -1.831 | -0.271 | 0.102 | -0.356 | -0.05 | -0.111 | -0.641 | -0.073 | -0.588 | -1.463 | -1.792 | -0.593 | -0.433 | -0.713 | -0.495 | -0.394 | -0.515 | -0.052 | -0.235 | -0.159 | -0.373 | -0.196 | -0.239 | -0.13 | -0.169 | -0.23 | -0.082 | -0.317 | -0.195 | -0.044 | -0.051 | 0.05 | -0.1 | -0.076 | -0.2 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | 0 | -0.1 | -0.8 | -0.4 | 0.1 | -0.1 | -0.1 | 0 | 0.1 | -0.1 | -0.2 | -0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0.5 | -0.1 | 0 | -0.2 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -877.467 | -1,384.523 | -1,026.542 | -869.122 | -880.832 | -1,118.303 | -278.269 | -198.65 | -106.764 | -165.078 | -68.71 | -57.138 | -62.62 | -35.856 | -35.572 | -24.446 | -22.302 | -53.791 | -43.361 | -42.694 | -32.808 | -12.5 | -15 | -63.105 | -0.401 | -10.4 | -0.392 | -0.384 | -0.377 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 279.326 | 53.574 | 279.326 | 249.515 | 76.572 | 61.814 | 0 | 76.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.438 | 0 | 0 | 0 | 47.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0.001 | 0 | 0.006 | 0.002 | 0.006 | 0 | 0 | 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 |
Terugkoop van Gewone Aandelen
| -0.99 | -0.799 | -6.342 | -44.598 | -0.551 | -0.719 | -3.898 | -0.724 | -0.599 | -0.741 | -2.08 | -0.305 | -0.149 | -0.168 | -0.214 | -0.308 | -0.166 | -0.264 | -0.397 | -0.122 | -0.286 | -0.648 | -0.468 | -0.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0 | -0.084 | 0.071 | -0.015 | -0.028 | -0.028 | -0.051 | -0.01 | -0.033 | -0.003 | -0.162 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,573.107 | 1,413.315 | 955.308 | 468.013 | 1,064.198 | 1,700.178 | 576.347 | 240.201 | 142.665 | 182.137 | 176.223 | 42.066 | 24.017 | 52.406 | 17.5 | 67.8 | 37.146 | 42.654 | 85.244 | 86.289 | 45.247 | 4.79 | 19.997 | 14.81 | -0.421 | 68.929 | -0.392 | -0.003 | -0.008 | 45.867 | -0.003 | -0.014 | -0.002 | -0.052 | -0.073 | 106.861 | -0.002 | -0.096 | -0.006 | -0.042 | 2.999 | 0.996 | 1.982 | 0 | 0 | 0 | -0.084 | 0 | 0 | -0.122 | 0 | 0 | 0 | -0.051 | -0.02 | 0 | 0 | -0.162 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.442 | 0 | 0 | -0.445 | 0.445 | 0 | 0 | 0 | 0 | 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 | 0 | 0.2 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | -0.2 | -0.1 | 0.7 | -0.1 | 0.2 | 0 | -0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | -0.4 | -0.1 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| 694.65 | 27.993 | -77.576 | -166.381 | 236.389 | 581.156 | 294.18 | 40.827 | 35.302 | 16.318 | 105.433 | -15.377 | -38.752 | 16.382 | -18.286 | 43.046 | 14.678 | -11.401 | 41.486 | 43.473 | 12.153 | -8.358 | 4.529 | -9.208 | -0.822 | 58.529 | -0.392 | -0.387 | -0.385 | 45.867 | -0.003 | -0.014 | -0.002 | -0.052 | -0.073 | 106.861 | -1.002 | -1 | 1 | -0.042 | 2.999 | 0.996 | 1.982 | 1.97 | 0 | 0 | 0 | 0 | -0.084 | -0.051 | -0.015 | -0.028 | -0.028 | -0.051 | -0.01 | -0.033 | -0.003 | -0.162 | -0.002 | -0.015 | 0 | 0 | 0 | 0.012 | 0.002 | 0 | 0.017 | 0 | 0.003 | -0.445 | 0.446 | 0 | 0.006 | 0.002 | 0.006 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | -0.193 | -0.06 | -0.147 | -0.06 | -0.009 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.2 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | -0.2 | -0.1 | 0.7 | -0.1 | 0.2 | 0 | -0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | -0.4 | -0.1 | 0 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 307.182 | 218.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -32.908 | 268.355 | 0 | 0 | 0 | -0.482 | -3.531 | 3.572 | -0.037 | -0.969 | -0.047 | -3.817 | 3.501 | -3.291 | -8.721 | 4.006 | 4.031 | 5.359 | 0.05 | -13.053 | 9.233 | -6.862 | -11.897 | 11.908 | -5.624 | 6.665 | -0.194 | -13.609 | 4.939 | 13.186 | -17.58 | -18.063 | -3.543 | -14.82 | -40.757 | 68.475 | 0.568 | -0.552 | 0.598 | -0.671 | 0.542 | 0.022 | 0.023 | -0.419 | -2.01 | -2.192 | 4.486 | -0.845 | -0.412 | -0.502 | 0.004 | -0.752 | -0.173 | 0.067 | -0.147 | -0.255 | 1.253 | -0.034 | -2.225 | 0.559 | 1.161 | -0.978 | 0.689 | 1.241 | 0.586 | 0.532 | 0.745 | 0.494 | 0.843 | 0.363 | -0.114 | -1.38 | 0.168 | 0.512 | 0.794 | -0.509 | 0.144 | 0.039 | -0.092 | -0.243 | 0.493 | -0.168 | 0.024 | 0.034 | -0.328 | 0.408 | -0.218 | 0.034 | -0.397 | 0.157 | 0.138 | 0.305 | 0.009 | 0.003 | 0.065 | 0.1 | 0 | 0.1 | 0 | 0 | -0.3 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0.1 | 0.1 | 0 | -0.1 | -0.5 | 0.4 | -0.1 | 0.1 | 0.1 | 0.2 | -0.2 | -0.1 | -0.1 | 0.1 | -0.2 | 0 | 0 | 0.1 | 0 | 0 | 0.2 | -0.2 | 0 | -0.1 |
Kaspositie aan het Einde van de Periode
| 16.592 | 49.5 | 0 | 0 | 0 | 0 | 0.482 | 4.013 | 0.441 | 0.478 | 1.447 | 1.494 | 5.311 | 1.81 | 5.101 | 13.822 | 9.816 | 5.785 | 0.426 | 0.376 | 13.429 | 4.196 | 11.058 | 22.955 | 11.047 | 16.671 | 10.006 | 10.2 | 23.809 | 18.87 | 5.684 | 23.264 | 41.327 | 44.87 | 59.69 | 100.447 | 2.687 | 2.119 | 2.671 | 2.073 | 2.744 | 2.202 | 2.18 | 2.157 | 2.576 | 4.586 | 6.778 | 2.292 | 3.137 | 3.549 | 4.051 | 4.047 | 4.799 | 4.972 | 4.905 | 5.052 | 5.307 | 4.054 | 4.088 | 6.313 | 5.754 | 4.593 | 5.571 | 4.882 | 3.641 | 3.055 | 2.523 | 1.778 | 1.284 | 0.441 | 0.078 | 0.192 | 1.572 | 1.404 | 0.892 | 0.098 | 0.607 | 0.463 | 0.424 | 0.516 | 0.759 | 0.266 | 0.434 | 0.41 | 0.376 | 0.704 | 0.296 | 0.514 | 0.48 | 0.877 | 0.72 | 0.582 | 0.277 | 0.268 | 0.265 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | -0.2 | 0.2 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | -0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 4.601 | 5.501 | 5.001 | 5.201 | 0.4 | 0.3 | 0 | 0.3 | 0.4 | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.2 | 0.5 | -0.1 |