Eagle Materials Inc.
NYSE:EXP
311.55 (USD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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
| 143.52 | 133.842 | 77.099 | 129.138 | 150.553 | 120.849 | 100.356 | 117.184 | 138.995 | 105.005 | 74.316 | 102.479 | 102.125 | 95.327 | 66.011 | 81.193 | 96.034 | 96.206 | 72.429 | -114.632 | 71.793 | 41.304 | -127.797 | 57.715 | 72.603 | 66.339 | 37.008 | 101.38 | 63.362 | 54.882 | 36.251 | 56.387 | 60.237 | 45.344 | 39.163 | 45.848 | 29.819 | 37.762 | 46.794 | 52.03 | 50.319 | 37.71 | 22.618 | 31.621 | 39.903 | 30.101 | 7.833 | 17.98 | 17.953 | 13.978 | 9.003 | 2.897 | 6.025 | 3.057 | -10.804 | 5.496 | 9.63 | 10.527 | 0.152 | 4.684 | 12.194 | 11.92 | 7.03 | 11.259 | 15.645 | 7.83 | 1.912 | 22.375 | 34.779 | 38.702 | 36.56 | 40.917 | 66.095 | 59.092 | 43.767 | 38.987 | 43.322 | 34.908 | 27.488 | 25.867 | 30.119 | 23.213 | 16.111 | 18.003 | 18.564 | 14.223 | 9.386 | 15.378 | 16.107 | 16.735 | 10.781 | 11.59 | 11.88 | 5.455 | 3.652 | 11.536 | 20.951 | 23.29 | 23.232 | 29.1 | 33.1 | 22.8 | 17.3 | 20.4 | 22.3 | 17.3 | 10.4 | 13.2 | 17.8 | 15.1 | 7.7 | 11.2 | 13 | 9.9 | 5.6 | 10 | 10.5 | 7.8 | 3.6 | 5.7 | 7.6 | 4.9 |
Afschrijvingen & Amortisatie
| 39.077 | 38.35 | 38.485 | -37.468 | -37.197 | -36.682 | 104.325 | 34.815 | 34.645 | 34.229 | 96.867 | 32.194 | 32.34 | 31.944 | 32.808 | 32.08 | 32.262 | 31.937 | 28.351 | 25.166 | 20.731 | 27.96 | 30.574 | 29.785 | 32.326 | 29.85 | 26.112 | 28.65 | 30.306 | 28.947 | 21.079 | 22.645 | 22.386 | 22.863 | 22.86 | 25.211 | 24.77 | 24.264 | 21.747 | 19.688 | 17.574 | 17.29 | 17.706 | 17.691 | 17.403 | 17.221 | 17.07 | 14.336 | 12.783 | 12.661 | 25.28 | 7.622 | 4.902 | 12.32 | 22.185 | 6.354 | 0 | 12.45 | 50.781 | 0 | 0 | 0 | 12.699 | 12.739 | 13.072 | 12.722 | 12.496 | 10.919 | 10.753 | 10.682 | 10.359 | 9.851 | 9.894 | 9.936 | 9.784 | 9.829 | 9.451 | 9.535 | 9.484 | 8.557 | 8.345 | 8.11 | 7.983 | 8.431 | 7.247 | 9.361 | 9.122 | 9.283 | 9.2 | 9.186 | 8.776 | 9.086 | 8.954 | 8.992 | 9.561 | 6.09 | 4.628 | 4.592 | 4.589 | 5.4 | 4.4 | 4.2 | 4.2 | 4.3 | 3.7 | 4 | 4 | 3.9 | 3.9 | 4.1 | 3.7 | 3.4 | 3.4 | 3.3 | 3.2 | 3.4 | 3.5 | 3.7 | 3.7 | 3.7 | 3.5 | 3.7 |
Uitgestelde Inkomstenbelasting
| 3.148 | -2.212 | -1.371 | 2.498 | 4.514 | 2.312 | -2.752 | 1.029 | 3.651 | 2.547 | -6.302 | 4.39 | 6.496 | 1.799 | 10.927 | 6.613 | 45.515 | -3.736 | 116.383 | -47.916 | 3.833 | 3.687 | -42.923 | 3.701 | 4.678 | 6.173 | 0.669 | -51.1 | 4.889 | -3.812 | -0.548 | 0.626 | 0.303 | 1.822 | 4.155 | 11.935 | -14.044 | -4.369 | 4.633 | 4.8 | 0.114 | -3.742 | 1.807 | 7.533 | -2.702 | -0.892 | 5.749 | 7.089 | -2.509 | -4.174 | 3.923 | -0.723 | -0.073 | -0.939 | 4.598 | -0.258 | 7.317 | -3.16 | 4.799 | -0.281 | -0.302 | -3.015 | 7.596 | 2.483 | -1.208 | -3.102 | 8.191 | -3.523 | -1.888 | -1.366 | 1.617 | 0.137 | -2.707 | -1.484 | 3.416 | 0.768 | 0.064 | -3.36 | 11.796 | 2.029 | 1.153 | 2.964 | 5.318 | 6.548 | 5.698 | 4.262 | 6.822 | 5.445 | 8.091 | 8.39 | 5.711 | 5.098 | 7.461 | 2.959 | 11.609 | 11.755 | 1.28 | -1.267 | 0.766 | 0.4 | 0.5 | -1.5 | 3.6 | 0.2 | 0.2 | -1.1 | 2.3 | 0.9 | 0 | 0 | 4.4 | 0.5 | 0 | -0.4 | 7.3 | 0.5 | 0.1 | -0.3 | 0.2 | 0.8 | -0.1 | 1.8 |
Aandelen Gebaseerde Vergoedingen
| 4.864 | 4.539 | 4.544 | 4.357 | 4.542 | 6.457 | 3.519 | 4.088 | 4.402 | 5.146 | 3.627 | 4.261 | 3.92 | 2.456 | 3.236 | 3.782 | 3.515 | 4.76 | 3.416 | 4.27 | 3.918 | 8.219 | 3.5 | 4.05 | 4.066 | 3.493 | 3.189 | 3.655 | 3.836 | 3.399 | 3.002 | 2.909 | 3.564 | 2.594 | 5.053 | 3.963 | 4.312 | 4.018 | 3.223 | 3.105 | 3.766 | 2.936 | 2.649 | 2.671 | 3.011 | 1.805 | 2.307 | 2.556 | 2.576 | 1.563 | 1.467 | 1.749 | 1.458 | 0.835 | 0.742 | 0.784 | 1.412 | 0.649 | 0.347 | 0.393 | 1.035 | 1.05 | 9.192 | 0 | 0 | 0.868 | 2.103 | 0 | 0 | 0.974 | 17.535 | 0 | 0 | 1.062 | 2.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.929 | -34.167 | -46.577 | 19.034 | -14.108 | -25.154 | -70.53 | 22.427 | -1.894 | -21.527 | -14.478 | 25.897 | 0.619 | -19.435 | -11.441 | 60.555 | 97.045 | 16.415 | -140.024 | 41.523 | 26.438 | -24.04 | -24.551 | 25.48 | -20.533 | -24.195 | 0.763 | 42.179 | -4.11 | -24.62 | -15.054 | 48.945 | 12.429 | -16.011 | -17.053 | 22.237 | 15.79 | -38.333 | -22.726 | -12.16 | 9.334 | -11.979 | -12.881 | 9.913 | 2.065 | -30.482 | -11.286 | 3.396 | 17.493 | -4.447 | -7.273 | 4.006 | 8.066 | -13.654 | -8.265 | -5.527 | -22.127 | -4.842 | -33.322 | 5.536 | 10.603 | -4.33 | -8.096 | 11.541 | -6.704 | -17.933 | -17.946 | -34.554 | 13.326 | -6.975 | -23.901 | 9.979 | -2.081 | 20.544 | -29.474 | 20.814 | -17.355 | 12.298 | -19.986 | 4.092 | 9.731 | 0.244 | -17.582 | 10.617 | 1.871 | -6.208 | -10.213 | 8.818 | 1.005 | -5.242 | -1.158 | 25.776 | 3.678 | -4.396 | -25.29 | 8.367 | -0.864 | 12.09 | -12.66 | 7.8 | -2.8 | -0.7 | -15.6 | 10.7 | -1.1 | 1.7 | -2.7 | 6 | 2.3 | 4.4 | -9.3 | 7.2 | 2.5 | 2.4 | -9.3 | 0.7 | 4.1 | 1.7 | -2.8 | 16.4 | -9.5 | -1.9 |
Vorderingen
| 32.079 | -75.443 | -10.003 | 51.85 | 3.815 | -46.213 | -21.335 | 59.997 | 0.781 | -51.478 | -5.614 | 26.002 | -9.253 | -577.484 | -4.732 | 34.605 | -405.431 | -582.634 | -665.949 | -293.554 | -296.316 | -303.112 | -249.939 | -180.005 | -271.762 | -354.948 | -266.913 | -240.368 | -236.566 | -217.093 | -194.257 | -249.91 | -329.608 | -286.441 | -268.486 | -210.608 | -234.188 | -234.241 | -158.472 | -185.24 | -213.564 | -219.598 | -212.401 | -152.286 | -202.317 | -210.682 | -162.505 | -129.354 | -100.964 | -123.858 | 11.318 | 0 | 0 | -11.318 | -2.373 | 0 | 0 | 2.373 | 0 | 0 | 0 | 0 | 31.196 | 0 | 0 | -4.27 | -4.88 | 0 | 0 | 4.88 | -18.077 | 0 | 0 | 18.077 | 7.845 | 0 | 0 | -7.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.662 | 2.304 | -40.095 | -32.454 | 1.151 | 4.166 | -44.727 | -21.32 | 9.016 | 9.085 | -24.683 | -8.233 | 13.307 | 18.697 | -7.082 | -1.561 | 15.554 | 23.091 | -9.866 | 1.033 | 23.98 | 11.582 | -25.915 | -12.391 | 2.131 | 17.159 | -18.531 | -0.439 | 5.896 | 7.96 | -18.956 | -5.201 | 14.925 | 2.596 | -11.148 | -7.78 | 12.465 | 0.723 | -28.462 | -6.664 | -8.241 | 4.626 | -13.225 | -11.777 | 0.105 | -7.817 | -21.907 | -6.881 | 5.437 | 9.165 | -9.993 | -5.457 | 5.968 | 1.113 | -4.225 | -8.06 | 3.553 | -0.634 | -6.356 | -4.335 | 9.203 | 2.68 | -4.817 | 0.927 | 0.799 | -5.255 | -12.719 | -4.725 | 0.445 | -2.81 | -12.245 | 0.978 | -0.24 | 0.398 | -0.688 | -6.184 | -4.946 | 7.501 | -9.229 | -2.221 | 0.218 | 4.284 | -4.841 | -0.605 | 2.334 | 3.36 | -4.921 | 0.03 | 2.435 | -1.578 | -4.314 | -4.211 | 3.822 | 6.491 | -3.607 | -2.295 | 2.95 | 0.147 | -5.252 | -2.8 | 2.3 | 0.2 | -4.4 | -0.4 | 2.7 | 1.6 | -4.4 | -2.5 | 2.5 | 3.3 | 0 | -1.7 | 2 | 2.8 | -4.1 | -1.5 | 6.2 | 0.5 | -4.5 | -2.8 | 3.7 | 1.6 |
Crediteuren
| -11.74 | 15.503 | 10.516 | -0.718 | 9.096 | -5.1 | -1.408 | -15.593 | 8.023 | -6.389 | 13.563 | -3.147 | 19.714 | -2.938 | 3.543 | 0 | 1.6 | 4.398 | 27.271 | -10.429 | 6.494 | -6.071 | 3.015 | -10.565 | -33.296 | 8.897 | 6.801 | 32.277 | 1.157 | -16.062 | 27.054 | 3.296 | 16.25 | -12.913 | 3.167 | -8.692 | 25.316 | -26.852 | -17.851 | -10.526 | 23.141 | -6.263 | 14.605 | -5.207 | 5.263 | -8.157 | 12.084 | 6.76 | 12.677 | -6.911 | 8.642 | 0 | 0 | -5.315 | -22.33 | 0 | 0 | -7.088 | -16.026 | 0 | 0 | 0 | -33.944 | 0 | 0 | -7.467 | 0.85 | 0 | 0 | -11.508 | -0.106 | 0 | 0 | 0.106 | 9.737 | 0 | 0 | 1.974 | 14.437 | 0 | 0 | 0 | 1.936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.512 | 23.469 | -6.995 | 0.356 | -28.17 | 21.993 | -3.06 | -0.657 | -19.714 | 27.255 | 10.205 | 37.277 | -32.402 | 542.29 | -4.359 | 62.116 | 485.322 | 571.56 | 508.52 | 344.473 | 292.28 | 273.561 | 248.288 | 228.441 | 282.394 | 304.697 | 279.406 | 250.709 | 225.403 | 200.575 | 171.105 | 300.76 | 310.862 | 280.747 | 259.414 | 249.317 | 212.197 | 222.037 | 182.059 | 190.27 | 207.998 | 209.256 | 198.14 | 179.183 | 199.014 | 196.174 | 161.042 | 132.871 | 100.343 | 117.157 | 2.72 | 9.463 | 2.098 | 1.866 | -4.04 | 2.533 | -25.68 | 0.507 | -26.966 | 9.871 | 1.4 | -7.01 | -0.531 | 10.614 | -7.503 | -0.941 | -5.227 | -29.829 | 12.881 | 2.463 | -11.656 | 9.001 | -1.841 | 1.963 | -28.786 | 26.998 | -12.409 | 10.668 | -10.757 | 6.313 | 9.513 | -4.04 | -12.741 | 11.222 | -0.463 | -9.568 | -5.292 | 8.788 | -1.43 | -3.664 | 3.156 | 29.987 | -0.144 | -10.887 | -21.683 | 10.662 | -3.814 | 11.943 | -7.408 | 10.6 | -5.1 | -0.9 | -11.2 | 11.1 | -3.8 | 0.1 | 1.7 | 8.5 | -0.2 | 1.1 | -9.3 | 8.9 | 0.5 | -0.4 | -5.2 | 2.2 | -2.1 | 1.2 | 1.7 | 19.2 | -13.2 | -3.5 |
Overige Niet-Contante Posten
| 29.801 | 131.159 | 112.305 | 70.151 | 64.048 | 72.705 | -73.303 | 0.123 | -4.156 | -0.598 | -65.737 | 30.389 | 37.181 | -0.97 | 32.323 | 31.497 | -11.307 | -50.269 | 26.478 | 252.678 | 28.016 | -6.432 | 247.955 | 28.278 | 32.153 | 0.249 | 20.896 | 26.278 | 31.101 | -5.126 | -2 | 19.849 | 29.536 | -2.529 | 18.159 | 24.718 | 51.097 | -2.727 | 19.054 | 17.717 | 13.82 | -1.917 | 12.428 | 13.019 | 18.117 | 1.108 | 12.851 | 9.172 | 12.155 | -0.489 | 9.99 | 0.647 | 6.025 | -0.478 | -2.485 | 4.3 | 15.113 | -0.006 | 10.891 | 12.322 | 15.751 | 14.139 | -11.099 | -16.155 | 19.789 | 0.848 | 3.29 | 1.516 | 2.205 | 0.708 | -10.607 | 10.995 | -5.036 | -1.031 | -3.185 | 2.836 | 0.368 | 1.473 | -0.184 | 1.942 | 1.412 | 0.826 | -1.353 | 1.587 | 2.004 | 0 | -3.15 | 0.564 | 2.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0.1 | 0 | 0.7 | -0.1 | -0.2 | 0.1 | 0.6 | -0.5 | 1 | -0.6 | 1 | -0.2 | -0.8 | 0 | -0.1 | 0.5 | 0 | -0.3 | -3 | 2.7 | 0.8 | -0.6 |
Kasstroom uit Operationele Activiteiten
| 233.262 | 132.636 | 63.389 | 187.71 | 172.352 | 140.487 | 61.615 | 179.666 | 175.643 | 124.802 | 88.293 | 167.416 | 150.341 | 111.121 | 101.056 | 183.64 | 263.064 | 95.313 | 78.682 | 135.923 | 133.998 | 50.698 | 56.184 | 119.224 | 92.967 | 81.909 | 62.525 | 122.392 | 99.078 | 53.67 | 42.73 | 128.716 | 106.069 | 54.083 | 49.477 | 108.701 | 86.974 | 20.615 | 50.978 | 65.492 | 77.353 | 40.298 | 26.621 | 64.757 | 60.394 | 18.861 | 17.454 | 40.193 | 47.668 | 19.092 | 17.11 | 16.198 | 26.403 | 1.141 | 5.971 | 11.149 | 11.345 | 15.618 | -17.133 | 22.654 | 39.281 | 19.764 | 17.322 | 41.203 | 19.627 | 1.233 | 3.247 | -1.121 | 59.901 | 42.725 | 34.857 | 54.534 | 64.913 | 88.119 | 24.308 | 73.234 | 35.85 | 54.854 | 28.598 | 42.487 | 50.76 | 35.357 | 10.477 | 45.186 | 35.384 | 21.638 | 15.117 | 39.488 | 36.989 | 29.069 | 24.11 | 51.55 | 31.973 | 13.01 | -0.468 | 37.748 | 25.995 | 38.705 | 15.927 | 42.5 | 35.4 | 24.8 | 10.2 | 35.5 | 25 | 22 | 14.6 | 25.5 | 25 | 23 | 7.5 | 22.1 | 18.1 | 15.2 | 5.9 | 15.1 | 18.2 | 12.6 | 1.7 | 29.3 | 2.3 | 7.9 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -66.477 | -33.128 | -32.457 | -22.395 | -29.454 | -35.999 | -49.192 | -17.702 | -28.335 | -14.914 | -18.933 | -28.411 | -14.842 | -11.935 | -8.392 | -4.865 | -14.685 | -25.991 | -48.063 | -24.049 | -38.194 | -21.813 | -42.427 | -33.002 | -40.371 | -53.073 | -48.259 | -38.847 | -28.691 | -16.16 | -22.895 | -15.812 | -9.253 | -8.978 | -14.027 | -19.667 | -28.747 | -27.122 | -46.614 | -24.92 | -16.858 | -23.181 | -16.282 | -11.625 | -10.346 | -21.237 | -24.179 | -20.204 | -3.943 | -4.685 | -3.155 | -15.428 | -3.704 | -3.812 | -5.481 | -6.276 | -2.227 | -3.24 | -1.578 | -2.337 | -7.316 | -2.548 | -3.232 | -1.811 | -3.397 | -7.638 | -20.92 | -13.847 | -30.965 | -31.125 | -34.527 | -35.861 | -27.499 | -38.982 | -20.973 | -12.34 | -23.445 | -16.171 | -5.918 | -6.342 | -5.055 | -5.058 | -2.903 | -3.058 | -2.979 | -3.487 | -3.257 | -2.882 | -3.644 | -4.507 | -3.093 | -1.792 | -7.736 | -6.403 | -7.568 | -2.446 | -2.189 | -4.047 | -6.119 | -7.8 | -4.7 | -9.4 | -10.3 | -8.2 | -7.5 | -7.8 | -5.6 | -2.6 | -3.2 | -1.7 | -1.5 | -2.1 | -1.1 | -1.2 | -4.4 | -2.6 | -2.4 | -5.9 | -0.8 | -1.4 | -1.8 | -1.7 |
Netto Overnames
| -24.881 | 0 | 55.053 | 0 | 0 | -55.053 | 158.451 | 0 | -37.289 | -121.162 | 0 | 0 | 0 | 0 | -91.022 | 0 | -2.46 | 93.482 | -668.937 | 0.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.761 | 0 | -400.488 | 0 | 0 | 0 | 0 | 0 | -32.427 | 0 | 0 | -237.171 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 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 |
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 |
Overige Investeringsactiviteiten
| -24.881 | 0 | -55.053 | 0 | 0 | -55.053 | -158.451 | 0 | 0 | -121.162 | 0 | 0 | 0 | 0 | 91.022 | 0 | -2.46 | 93.482 | 0.4 | 0 | -30.872 | 0 | 0 | 0 | 0 | 2.281 | 0 | 0 | -36.761 | 0 | -400.488 | 0 | 0 | 0 | 0 | 0 | -32.427 | 0 | 0 | -237.171 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -448.42 | 0 | 0 | 0 | 0 | 0 | -3.812 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | -16.078 | 0 | 3.996 | -7.638 | -96.857 | 0 | 0 | 0 | -15.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -72 | 0.871 | 0.511 | 0 | 0 | 0 | 0 | 0.74 | -3.414 | 1.664 | 0 | 1.75 | 0.855 | 0 | 0 | 0 | 0 | -442.2 | 0 | 0 | 1.946 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | 0.3 | 5 | 0 | 0 | 0.3 | -0.3 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -91.358 | -33.128 | -32.457 | -22.395 | -29.454 | -91.052 | -49.192 | -17.702 | -65.624 | -136.076 | -18.933 | -28.411 | -14.842 | -11.935 | -8.392 | -4.865 | -17.145 | 67.491 | -716.6 | -23.601 | -69.066 | -21.813 | -42.427 | -33.002 | -40.371 | -50.792 | -48.259 | -38.847 | -65.452 | -16.16 | -423.383 | -15.812 | -9.253 | -8.978 | -14.027 | -19.667 | -61.174 | -27.122 | -46.614 | -262.091 | -16.858 | -23.181 | -16.282 | -11.625 | -10.346 | -21.237 | -29.179 | -468.624 | -3.943 | -4.685 | -3.155 | -15.428 | -3.704 | -3.812 | -5.481 | -6.276 | -2.227 | -2.64 | -1.578 | -2.337 | -7.316 | -2.548 | -3.232 | -1.811 | 0.599 | -7.638 | -20.92 | -13.847 | -30.965 | -31.125 | -49.777 | -35.861 | -27.499 | -38.982 | -20.973 | -12.34 | -23.445 | -16.171 | -77.918 | -5.471 | -4.544 | -5.058 | -2.903 | -3.058 | -2.979 | -2.747 | -3.257 | -1.218 | -3.644 | -2.757 | -2.238 | -1.792 | -7.736 | -6.403 | 92.432 | -444.646 | -2.189 | -4.047 | -4.173 | -7.8 | -4.7 | -9.4 | -9.3 | -8.2 | -7.5 | -7.8 | -0.1 | -2.6 | -3.2 | -1.7 | -57.5 | -2.1 | -1.1 | -1.2 | -4.1 | 2.4 | -2.4 | -5.9 | -0.5 | -1.7 | -1.8 | -1.7 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -27.5 | -7.5 | -60.5 | -57.5 | -62.5 | -62.5 | -24.5 | -72.5 | -16.5 | -19 | -7.985 | -17.015 | -196.308 | 0 | -560 | -245 | -240 | -75 | -640 | 0 | -90 | -185 | -65 | -5 | -20 | -30 | -40 | -91.214 | -5 | -25 | -225 | -8 | -373 | -9 | -7 | -54.045 | 0 | -11 | -5 | -59.5 | -56 | -13 | -11 | -63 | 0 | -8 | -6 | -45.323 | 0 | 0 | -88.064 | -86.064 | -2 | 0 | -1 | 0 | 0 | -15 | -55 | 0 | -25 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| -0.056 | 0.056 | 5.538 | 0.091 | 1.084 | 10.385 | 4.578 | 0.105 | 0.068 | 0.667 | 0.612 | 6.294 | 6.238 | 8.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 1.971 | 7.145 | 0 | 0 | -45 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 3.691 | 0 | 0 | 0 | 154.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.135 | 0.037 | 0.719 | 0.379 | 1.457 | 0 | 0.127 | 1.913 | 1.475 | 0.494 | 0.226 | 0.85 | 0.414 | -0.148 | 0.675 | 1.072 | 1.451 | 0.337 | 1.015 | 0.708 | 0.798 | 8.724 | 2.598 | 1.387 | 0.169 | 0.481 | 0.319 | 4.711 | -0.087 | 0.061 | 0.16 | 0.167 | 0.124 | 0.052 | 0.005 | 0.326 | 0.348 | 0.1 | 0.3 | 0.4 | 0.8 | 0.1 | 1.9 | 1 | 2.4 | 0.1 | 3.2 | 1 | 0.1 | 0 | 0.3 | 0.2 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 153.8 |
Terugkoop van Gewone Aandelen
| -60.721 | -86.911 | -102.351 | -97.531 | -78.397 | -75.418 | -78.121 | -103.5 | -101.095 | -111.109 | -157.716 | -188.13 | -186.061 | -63.143 | -3.056 | 0 | 0 | -1.13 | -1.1 | -0.164 | -117.465 | -199.221 | -82.693 | -69.453 | -70.889 | -53.3 | -38.542 | -0.152 | -24.1 | -3.258 | -1.384 | -0.119 | -21.559 | -41.419 | -49.757 | -65.574 | -10.949 | -1.523 | -2.81 | -0.057 | -0.731 | -0.568 | -2.424 | -0.054 | -0.149 | -0.286 | -2.648 | 0 | -0.063 | -0.858 | -0.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.45 | -11.371 | 0 | 0 | -24.854 | -25.369 | 0 | 0 | -5.698 | -113.094 | -10.025 | -36.518 | -12.568 | 0 | 0 | -15.477 | 0 | 0 | 0 | 0 | 8.135 | -0.002 | -7.155 | -0.978 | 0 | 0 | 0 | 0 | 0 | 0 | -5.852 | -0.346 | -12.033 | -6.8 | -13.1 | -11.3 | -17.7 | -16.4 | -23.6 | -14.2 | -12.3 | -8 | -1.8 | -1.4 | 0 | -0.5 | -3.2 | -11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -8.463 | -8.538 | -8.606 | -8.784 | -8.913 | -8.995 | -9.075 | -9.272 | -9.507 | -9.642 | -10.232 | -9.991 | -10.547 | 0 | 0 | 0 | 0 | -4.163 | -4.011 | -4.316 | -4.316 | -4.499 | -4.634 | -4.711 | -4.792 | -4.79 | -4.867 | -4.862 | -4.856 | -4.853 | -4.841 | -4.823 | -4.849 | -4.828 | -4.942 | -5.017 | -5.036 | -5.025 | -5.028 | -5.025 | -5.014 | -5.005 | -4.996 | -4.993 | -4.956 | -4.954 | -4.932 | -4.544 | -4.536 | -4.521 | -4.452 | -4.449 | -4.449 | -4.526 | -4.42 | -4.417 | -4.416 | -4.381 | -4.381 | -4.375 | -4.361 | -4.354 | -4.354 | -8.709 | -8.697 | -8.681 | -8.807 | -8.806 | -9.606 | -8.381 | -8.455 | -8.585 | -8.821 | -8.804 | -5.121 | -5.323 | -5.388 | -5.48 | -5.501 | -5.497 | -5.562 | -5.643 | -113.795 | -0.939 | -0.925 | -0.921 | -0.918 | -0.919 | -0.928 | -0.918 | -0.918 | -0.918 | -0.918 | -0.917 | -0.916 | -0.917 | -0.928 | -0.929 | -0.965 | -0.9 | -1 | -1 | -1 | -1.1 | -1 | -1.1 | -1.1 | -1.1 | -1.1 | -1.1 | -1.1 | -1.1 | -1.2 | -1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -162.6 |
Overige Financieringsactiviteiten
| 2.149 | 0.056 | 5.538 | 0.091 | -139.813 | 125 | 49 | -175.895 | 32.874 | 199.89 | 108.597 | 31.294 | -205.219 | 6.979 | 591.128 | -236.849 | -239.502 | -1.718 | 635.422 | -35.271 | 91.371 | 185.396 | 65.111 | -5 | -20 | 31.992 | 15.535 | 3.303 | 14.153 | -23.727 | 451.803 | 3.052 | -25.082 | 4.931 | 8.884 | 0.01 | -11.018 | 13.092 | -2.709 | 204.315 | -50.228 | -11.485 | 3.448 | -51.289 | -41.059 | 10.463 | 13.955 | 434.073 | -34.684 | -11.802 | -6.182 | 82.73 | -9.036 | 8.801 | 2.751 | -4.404 | 0.302 | 7.984 | 2.066 | 2.089 | 0.768 | 0.379 | -38.627 | 0.086 | -9.749 | 10.266 | 1.613 | 80 | -21.955 | 1.116 | 2.172 | 0.267 | -49.735 | 1.284 | 1.662 | 106.8 | -1.2 | 10.6 | 54.62 | -19.7 | -40.309 | -8.4 | 79.583 | -31 | -31.01 | -18.757 | -19.279 | -31.526 | -21.892 | -28.756 | -23.912 | -49.074 | -30.651 | 7.189 | -94.18 | 272.608 | 0 | 0 | 0.02 | -0.1 | -0.1 | 0.1 | 0 | 0.1 | -0.1 | 0 | -2.1 | 1.9 | 0.2 | -0.1 | 1.8 | 0.1 | 0 | 0 | 0.7 | -12.5 | -12.3 | 0.5 | -8.9 | -27.4 | -2.1 | 12 |
Kasstroom uit Financieringsactiviteiten
| -94.535 | -87.893 | -44.919 | -163.724 | -148.726 | -11.528 | -58.118 | -185.167 | -94.16 | 60.139 | -67.336 | -166.827 | -401.827 | -56.164 | 28.072 | -236.849 | -239.502 | -82.011 | 630.311 | -39.751 | -30.41 | -18.324 | -22.216 | -79.164 | -95.681 | -26.098 | 12.126 | -92.925 | -14.803 | -31.838 | 222.549 | -2.745 | -51.49 | -41.316 | -45.815 | -79.626 | -27.003 | 6.544 | -10.547 | 199.233 | -55.973 | -17.058 | -11.281 | -56.336 | -46.164 | 5.223 | 6.375 | 429.529 | -39.283 | -17.181 | -11.153 | -7.783 | -15.485 | 4.275 | -2.669 | -8.821 | -4.114 | -11.397 | -2.315 | -2.286 | -28.593 | -33.975 | -44.116 | -8.586 | -17.727 | 1.964 | -29.187 | 59.823 | -31.434 | -5.352 | -29.662 | -33.193 | -58.33 | -6.67 | -8.743 | -11.765 | -15.938 | -31.326 | 38.002 | -24.86 | -44.856 | -28.812 | -33.414 | -23.215 | -29.337 | -18.291 | -20.028 | -31.966 | -29.656 | -25.941 | -24.917 | -49.931 | -31.409 | 6.439 | -94.972 | 271.743 | -6.775 | -0.949 | -12.63 | -7.7 | -13.9 | -11.8 | -17.9 | -17.3 | -22.8 | -14.3 | -13.1 | -7.1 | 0.5 | -3.6 | 0.8 | -1.5 | -4.1 | -12.2 | 0.8 | -12.5 | -12.3 | 0.5 | -9 | -27.4 | -2.1 | 3.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.147 | 0 | -4.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14 | -1.8 | -17.5 | -15.8 | -6.7 | -1.2 | -27.6 | -0.5 | -6.2 |
Netto Kasstroomverandering
| 47.369 | 11.615 | -13.987 | 1.591 | -5.828 | 37.907 | -45.695 | -23.203 | 15.859 | 48.865 | 2.024 | -27.822 | -266.328 | 43.022 | 120.736 | -58.074 | 6.417 | 80.793 | -7.607 | 72.571 | 34.522 | 10.561 | -8.459 | 7.058 | -43.085 | 5.019 | 26.392 | -9.38 | 18.823 | 5.672 | -158.104 | 110.159 | 45.326 | 3.789 | -10.365 | 9.408 | -1.203 | 0.037 | -6.183 | 2.634 | 4.522 | 0.059 | -0.942 | -3.204 | 3.884 | 2.847 | -5.35 | 1.098 | 4.442 | -2.774 | 2.802 | -7.013 | 7.214 | 1.604 | -2.179 | -3.948 | 5.004 | 1.581 | -21.026 | 18.031 | 3.372 | -16.759 | -30.026 | 30.806 | 2.499 | -4.441 | -46.86 | 44.855 | -2.498 | 6.248 | -44.582 | -14.52 | -20.916 | 42.467 | -5.408 | 49.129 | -3.533 | 7.357 | -11.318 | 12.156 | 1.36 | 1.487 | -25.84 | 18.913 | -1.079 | 0.6 | -8.168 | 6.304 | 3.689 | 0.371 | -3.045 | -0.173 | -7.172 | 13.046 | -3.008 | -135.155 | 17.031 | 33.709 | -0.83 | 27 | 16.8 | 3.6 | -17 | 10 | -5.3 | -0.1 | 1.4 | 15.8 | 22.3 | 17.7 | -49.2 | 18.5 | 12.9 | -12.2 | 0.8 | -12.5 | -12.3 | 0.5 | -9 | -27.4 | -2.1 | 3.2 |
Kaspositie aan het Einde van de Periode
| 93.909 | 46.54 | 34.925 | 48.912 | 47.321 | 53.149 | 15.242 | 60.937 | 84.14 | 68.281 | 19.416 | 17.392 | 45.214 | 311.542 | 268.52 | 147.784 | 205.858 | 199.441 | 118.648 | 126.255 | 53.684 | 19.162 | 8.601 | 17.06 | 10.002 | 53.087 | 48.068 | 21.676 | 31.056 | 12.233 | 6.561 | 164.665 | 54.506 | 9.18 | 5.391 | 15.756 | 6.348 | 7.551 | 7.514 | 13.697 | 11.063 | 6.541 | 6.482 | 7.424 | 10.628 | 6.744 | 3.897 | 9.247 | 8.149 | 3.707 | 6.481 | 3.679 | 10.692 | 3.478 | 1.874 | 4.053 | 8.001 | 2.997 | 1.416 | 22.442 | 4.411 | 1.039 | 17.798 | 47.824 | 17.018 | 14.519 | 18.96 | 65.82 | 20.965 | 23.463 | 17.215 | 61.797 | 76.317 | 97.233 | 54.766 | 60.174 | 11.045 | 14.578 | 7.221 | 18.539 | 6.383 | 5.023 | 3.536 | 29.376 | 10.463 | 11.542 | 13.599 | 21.767 | 15.463 | 11.774 | 11.403 | 14.448 | 14.621 | 21.793 | 8.747 | 11.755 | 146.91 | 129.879 | 96.17 | 97 | 70 | 53.2 | -17 | 10 | -5.3 | 62 | 1.4 | 15.8 | 22.3 | 22.5 | -49.2 | 18.5 | 12.9 | 8.6 | 0.8 | -12.5 | -12.3 | 3 | -9 | -27.4 | -2.1 | 5.5 |