Financial Institutions, Inc.
NASDAQ:FISI
24.48 (USD) • At close October 29, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 25.629 | 2.07 | 9.78 | 14.022 | 14.373 | 12.089 | 12.088 | 13.854 | 15.648 | 14.983 | 19.612 | 17.175 | 20.2 | 20.71 | 13.8 | 12.273 | 11.132 | 1.127 | 13.107 | 12.833 | 11.401 | 11.521 | 7.491 | 10.577 | 12.17 | 9.288 | 11.058 | 8.279 | 6.246 | 7.943 | 8.693 | 8.469 | 7.151 | 7.618 | 6.635 | 8.316 | 6.585 | 6.801 | 7.92 | 7.184 | 7.032 | 7.219 | 6.367 | 6.164 | 6.85 | 6.149 | 6.332 | 4.265 | 6.656 | 6.196 | 5.762 | 5.498 | 5.719 | 5.82 | 5.098 | 5.663 | 5.198 | 5.328 | 5.437 | 3.409 | 2.628 | 2.967 | -3.142 | -28.426 | 1.631 | 3.779 | 4.098 | 5.253 | 3.443 | 3.615 | 3.004 | 5.245 | 5.374 | 3.739 | 2.871 | 8.971 | -11.965 | 2.289 | -0.831 | 5.117 | 5.56 | 2.647 | 2.246 | 4.055 | 3.65 | 4.296 | 6.271 | 6.884 | 6.644 | 6.657 | 5.863 | 5.36 | 5.185 | 4.805 | 4.692 | 4.665 | 4.449 | 4.294 | 4.157 | 4.2 | 3.9 | 3.7 |
Afschrijvingen & Amortisatie
| 1.867 | 2.027 | 2.011 | 1.99 | 2.022 | 2.068 | 2.074 | 1.82 | 2.3 | 1.918 | 1.982 | 2.136 | 1.981 | 1.95 | 1.969 | 1.974 | 1.977 | 1.973 | 1.992 | 2.066 | 2.052 | 2.103 | 1.622 | 1.62 | 1.625 | 1.61 | 1.564 | 1.56 | 1.576 | 1.477 | 1.478 | 1.49 | 1.503 | 1.487 | 1.364 | 1.394 | 1.345 | 1.326 | 1.336 | 1.186 | 1.048 | 1.013 | 1.036 | 1.046 | 1.048 | 1.051 | 1.067 | 1.003 | 0.884 | 0.874 | 0.886 | 0.879 | 0.852 | 0.849 | 0.865 | 0.896 | 0.878 | 0.898 | 1 | 1.033 | 1.009 | 1.025 | 0.134 | 1.025 | 1.367 | 1.433 | 0.398 | 1.365 | 0.979 | 1.249 | 1.277 | 1.421 | 1.47 | 1.466 | 1.146 | 1.43 | 1.256 | 1.43 | 1.503 | 1.452 | 1.622 | 1.645 | 1.598 | 1.979 | 2.029 | 1.942 | 1.692 | 1.433 | 1.288 | 1.284 | 1.941 | 1.786 | 1.425 | 0.832 | 0.764 | 0.739 | 0.717 | 0.812 | 0.785 | 0.9 | 1.1 | 0.8 |
Uitgestelde Inkomstenbelasting
| -1.377 | 3.761 | -0.862 | 0.024 | -0.927 | 0.417 | -2.85 | -0.886 | -1.2 | 0.554 | 12.103 | -9.218 | 0.675 | 1.658 | -1.831 | -1.029 | -1.387 | -0.276 | -0.899 | 0.588 | -0.271 | 0.951 | -7.501 | 1.999 | -2.287 | -2.691 | 12.93 | -1.179 | -0.027 | 0.679 | -1.195 | -0.373 | -0.281 | 0.131 | 1.48 | 0.116 | -0.38 | 0.582 | 1.352 | -0.264 | 0.791 | 0.275 | -0.36 | -0.864 | 1.069 | 1.702 | 2.659 | 1.093 | 2.247 | 0.344 | 4.388 | 0.916 | 0.33 | 0.876 | 1.289 | 0.351 | 0.069 | 0.759 | 1.908 | 0.351 | 1.401 | 3.81 | -21.983 | -0.787 | -1.167 | 0.089 | 0.06 | 0.323 | 0.195 | 0.137 | 0.646 | 0.531 | -1.518 | 0.404 | -1.221 | 1.071 | 8.914 | -1.062 | -5.616 | -0.164 | 1.922 | -0.608 | 0.315 | -0.203 | -1.355 | -0.728 | -0.496 | 0.028 | -0.451 | -0.141 | 0.894 | -0.276 | -0.457 | -0.273 | -0.459 | 0 | -0.268 | -0.238 | -0.092 | -0.2 | -0.2 | -0.2 |
Aandelen Gebaseerde Vergoedingen
| 0.746 | 0.569 | -0.255 | 0.721 | 0.657 | 0.551 | 0.499 | 0.662 | 0.947 | 0.443 | 0.427 | 0.538 | 0.562 | 0.216 | 0.343 | 0.289 | 0.369 | 0.332 | 0.378 | 0.393 | 0.453 | 0.182 | 0.204 | 0.338 | 0.457 | 0.302 | 0.289 | 0.28 | 0.366 | 0.239 | 0.248 | 0.165 | 0.303 | 0.129 | 0.154 | 0.15 | 0.267 | 0.103 | 0.088 | 0.078 | 0.202 | 0.103 | 0.095 | 0.107 | 0.103 | 0.102 | 0.153 | 0.055 | 0.176 | 0.142 | 0.242 | 0.287 | 0.345 | 0.231 | 0.224 | 0 | 0 | 0.221 | 0.854 | 0 | 0 | 0.247 | 0.633 | 0 | 0 | 0.325 | 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 |
Verandering in Werkkapitaal
| 22.518 | 9.02 | -64.819 | 32.647 | -10.924 | -12.494 | -3.785 | 15.402 | 16.352 | 22.709 | -0.139 | -0.129 | -10.316 | -1.354 | -0.167 | -6.953 | -6.836 | -12.963 | -3.279 | 0.522 | -2.02 | -1.513 | 5.879 | 4.899 | 1.427 | 4.236 | -18.349 | 1.48 | 1.33 | -4.95 | -3.207 | 3.837 | -4.023 | 5.677 | -4.818 | 2.82 | -5.246 | 7.075 | -9.956 | 5.32 | -7.963 | 8.002 | -6.752 | 1.042 | 4.716 | 1.335 | -4.984 | 1.291 | 4.537 | 2.336 | -12.836 | -2.271 | 1.057 | 1.351 | -1.179 | 0.171 | 1.675 | -0.059 | -11.873 | -1.994 | 2.698 | -4.237 | -4.457 | -2.046 | 1.359 | -2.044 | 5.192 | -5.171 | -5.007 | 6.786 | 1.29 | -0.135 | 12.153 | -2.445 | 6.835 | 7.101 | -7.004 | 0.704 | 4.778 | 3.245 | -1.936 | -1.455 | -3.592 | -2.071 | -2.257 | 6.346 | -0.926 | -1.428 | -1.457 | 1.9 | -5.9 | 0.345 | 1.062 | 2.35 | -0.831 | -0.985 | -1.9 | 1.622 | 0.607 | -3.4 | 1 | -0.7 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.493 | 9.02 | -64.819 | 32.647 | -10.924 | -12.494 | -3.785 | 15.402 | 16.352 | 22.709 | -0.139 | -0.129 | -10.316 | -1.354 | -0.167 | -6.953 | -6.836 | -12.963 | -3.279 | 0.522 | -2.02 | -1.513 | 5.879 | 4.899 | 1.427 | 4.236 | -18.349 | 1.48 | 1.33 | -4.95 | -3.207 | 3.837 | -4.023 | 5.677 | -4.818 | 2.82 | -5.246 | 7.075 | -9.956 | 5.32 | -7.963 | 8.002 | -6.752 | 1.042 | 4.716 | 1.335 | -4.984 | 1.291 | 4.537 | 2.336 | -12.836 | -2.271 | 1.057 | 1.351 | -1.179 | 0.171 | 1.675 | -0.059 | -11.873 | -1.994 | 2.698 | -4.237 | -4.457 | -2.046 | 1.359 | -2.044 | 5.192 | -5.171 | -5.007 | 6.786 | 1.29 | -0.135 | 12.153 | -2.445 | 6.835 | 7.101 | -7.004 | 0.704 | 4.778 | 3.245 | -1.936 | -1.455 | -3.592 | -2.071 | -2.257 | 6.346 | -0.926 | -1.428 | -1.457 | 1.9 | -5.9 | 0.345 | 1.062 | 2.35 | -0.831 | -0.985 | -1.9 | 1.622 | 0.607 | -3.4 | 1 | -0.7 |
Overige Niet-Contante Posten
| -7.758 | -1.488 | 5.756 | -5.656 | 3.052 | 3.931 | 8.119 | 4.792 | 3.543 | 3.587 | -0.49 | -1.984 | -2.458 | -2.875 | 9.043 | 3.572 | 0.595 | 14.129 | 5.249 | -4.373 | 2.16 | 2.114 | 6.635 | 1.108 | -0.231 | 4.362 | 3.374 | 2.424 | 5.781 | 1.909 | 3.253 | 1.037 | 1.186 | 1.918 | 3.121 | 0.058 | 1.791 | 2.05 | -3.463 | 1.032 | 1.756 | 3.938 | 1.986 | 0.765 | 0.336 | 2.105 | -4.897 | 2.475 | 1.426 | 2.37 | 2.532 | 1.728 | 3.231 | 3.346 | 3.49 | -0.271 | -0.282 | 1.493 | 1.575 | -0.271 | -0.275 | 0.459 | 32.373 | 40.236 | 1.551 | -0.012 | 0.342 | -0.082 | -0.245 | 0.079 | -0.314 | -1.856 | -1.443 | 0.092 | 2.776 | 1.9 | 21.7 | 4.815 | 9.507 | 8.869 | -0.677 | 4.236 | 9.986 | 5.886 | -0.123 | 5.745 | 0.698 | 0.676 | 1.204 | 1.031 | 0.075 | 1.589 | 1.051 | 0.834 | 1.038 | 1.027 | 1.194 | 0.856 | 0.819 | 1 | 0.4 | 0.7 |
Kasstroom uit Operationele Activiteiten
| 37.145 | 11.336 | -48.389 | 43.748 | 8.253 | 6.562 | 16.145 | 35.644 | 37.59 | 44.194 | 33.495 | 8.518 | 10.644 | 20.305 | 23.157 | 10.126 | 5.85 | 4.322 | 16.548 | 12.029 | 13.775 | 15.358 | 14.33 | 20.541 | 13.161 | 17.107 | 10.866 | 12.844 | 15.272 | 7.297 | 9.27 | 14.625 | 5.839 | 16.96 | 7.936 | 12.854 | 4.362 | 17.937 | -2.723 | 14.536 | 2.866 | 20.55 | 2.372 | 8.26 | 14.122 | 12.444 | 0.33 | 10.182 | 15.926 | 12.262 | 0.974 | 7.037 | 11.534 | 12.473 | 9.787 | 7.41 | 9.59 | 8.64 | -1.099 | 8.717 | 10.379 | 4.271 | 3.558 | 6.049 | 8.114 | 3.57 | 10.648 | 1.249 | -0.819 | 11.635 | 6.684 | 4.759 | 15.908 | 2.851 | 11.688 | 12.138 | 12.773 | 7.975 | 9.023 | 18.358 | 4.914 | 5.991 | 12.772 | 8.183 | 0.989 | 16.734 | 7.047 | 8.106 | 6.833 | 10.574 | 3.736 | 8.426 | 7.838 | 8.091 | 4.985 | 5.446 | 4.127 | 7.229 | 6.505 | 2.4 | 6 | 4.3 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.939 | -1.198 | -54.908 | -0.507 | -0.384 | -0.848 | -2.728 | -1.642 | -2.783 | -1.216 | -1.046 | -2.073 | -5.994 | -0.29 | -1.464 | -0.425 | -1.179 | -1.196 | -1.272 | -0.683 | -1.109 | -0.575 | -0.843 | -0.897 | -0.719 | -0.383 | -0.774 | -0.592 | -1.084 | -5.29 | -3.377 | -0.82 | -0.962 | -2.46 | -2.536 | -2.066 | -1.867 | -1.024 | -0.882 | -2.077 | -1.3 | -1.071 | -0.541 | -0.612 | -0.546 | -1.712 | -1.286 | -2.419 | -1.474 | -0.661 | -0.622 | -1.646 | -1.205 | -0.205 | -0.664 | -0.524 | -0.779 | -0.471 | -0.52 | -0.241 | -0.843 | -0.355 | -2.275 | -3.311 | -0.629 | -0.118 | -1.52 | -0.574 | -1.069 | -0.244 | -0.993 | -0.406 | -0.114 | -0.358 | -0.894 | -0.917 | -1.076 | -1.956 | -2.749 | -1.383 | -0.71 | -1.105 | -1.943 | -1.406 | -2.035 | -5.055 | -2.054 | -0.603 | -1.058 | -1.536 | -0.695 | -1.323 | -1.303 | -1.038 | -1.277 | -0.777 | -0.779 | -0.36 | -0.596 | 0 | 0 | 0 |
Netto Overnames
| 27 | 0 | -34.474 | -34.955 | -155.113 | 0 | 0 | 0 | 0 | 0 | 0 | -0.661 | -0.046 | -0.713 | -28.997 | -85.526 | -249.38 | -27.029 | -68.804 | -9.437 | -43.555 | -24.361 | -4.447 | -90.362 | -113.118 | -60.644 | 0 | -0.676 | -116.153 | -65.1 | -57.993 | -73.368 | -98.026 | -0.868 | -49.582 | 0 | -87.377 | -14.19 | -7.995 | -21.196 | -49.782 | -16.155 | -55.939 | -34.67 | -27.77 | -13.57 | -132.201 | 132.201 | 17.482 | -37.205 | -51.596 | -54.766 | -30.029 | -7.686 | -24.824 | -36.505 | -23.463 | -4.715 | -42.478 | -6.829 | -78.167 | -38.242 | 2.275 | 3.311 | 0.629 | 0.118 | 1.52 | 0.574 | 1.069 | 0.244 | 0.993 | 0.406 | 0.114 | 0.358 | 0.894 | 0.917 | 1.076 | 1.956 | 2.749 | 1.383 | 0.71 | 1.105 | 1.943 | 1.406 | 2.035 | 5.055 | 2.054 | 0.603 | 1.058 | 1.536 | 0.695 | 1.323 | 1.303 | 1.038 | 1.277 | 0.777 | 0.779 | 0.36 | 0.596 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -60.491 | -65.019 | -52.979 | -0.429 | -0.311 | -0.898 | -1.167 | -1.349 | -36.933 | -74.371 | -134.767 | -254.251 | -207.511 | -205.96 | -182.783 | -95.058 | -80.207 | -46.176 | -105.931 | -84.797 | -16.279 | -12.147 | -48.017 | -8.384 | -13.768 | -2.767 | -0.869 | -74.664 | -43.56 | -38.82 | -57.046 | -82.13 | -77.403 | -123.209 | -10.629 | -44.191 | -192.047 | -89.429 | -70.216 | -75.584 | -52.912 | -101.101 | -62.884 | -38.282 | -40.073 | -125.233 | -81.818 | -25.522 | -127.738 | -102.597 | -32.596 | -11.081 | -87.342 | -44.182 | -87.19 | -159.031 | -91.609 | -112.913 | -158.052 | -241.291 | -125.102 | -107.094 | -33.373 | -48.441 | -156.073 | -127.229 | -66.272 | -81.716 | -148.489 | -65.498 | -38.669 | -23.622 | -18.486 | -18.516 | -37.746 | -138.583 | -60.796 | -50.548 | -58.664 | -61.445 | -123.382 | -140.904 | -145.67 | -140.32 | -69.716 | -103.033 | -23.659 | -68.226 | -131.107 | -237.429 | -113.614 | -81.437 | -126.717 | -77.276 | -25.609 | -33.156 | -39.614 | -22.895 | -28.618 | -17.9 | -24.2 | -60.1 |
Verkoop/verval van Beleggingen
| 128.033 | 23.081 | 72.509 | 31.6 | 41.254 | 32.165 | 31.166 | 41.37 | 59.284 | 51.502 | 48.961 | 60.758 | 100.901 | 75.874 | 88.788 | 66.952 | 94.21 | 47.931 | 106.51 | 97.946 | 96.289 | 43.18 | 83.8 | 52.347 | 56.979 | 23.05 | 45.518 | 55.708 | 59.826 | 37.386 | 39.416 | 90.485 | 72.841 | 78.288 | 37.872 | 76.135 | 31.06 | 72.629 | 26.807 | 64.334 | 121.338 | 40.485 | 25.087 | 32.071 | 54.504 | 47.502 | 45.627 | 45.48 | 60.008 | 48.206 | 80.187 | 46.228 | 69.208 | 39.853 | 96.687 | 123.033 | 96.981 | 56.248 | 254.783 | 82.908 | 189.68 | 97.993 | 90.561 | 59.969 | 164.706 | 138.161 | 113.883 | 101.328 | 141.583 | 37.048 | 43.472 | 34.899 | 46.159 | 31.198 | 57.732 | 41.978 | 64.36 | 39.07 | 48.448 | 63.637 | 63.668 | 85.487 | 97.12 | 121.79 | 143.098 | 83.069 | -22.622 | 84.476 | 81.72 | 177.283 | 95.973 | 65.964 | 92.626 | 74.545 | 25.727 | 6.759 | 26.751 | 8.721 | 19.938 | 12.5 | 26.9 | 30.8 |
Overige Investeringsactiviteiten
| 27.012 | -0.024 | 43.625 | 0.268 | -0.001 | -194.984 | -186.979 | -104.974 | -39.331 | -55.009 | -30.175 | -41.353 | 25.071 | -60.147 | -30.006 | -0.001 | 0.055 | 0.42 | -0.044 | 0.031 | 0.079 | 0.226 | -97.689 | 0.201 | 0.235 | 0.017 | -122.45 | -101.114 | 0.074 | 0.02 | 0.207 | 0.284 | 0.201 | -30.737 | 0.153 | -28.918 | 0.031 | 0.102 | -2.438 | -4.334 | 0.597 | -0.008 | 0.041 | 0.002 | 0.201 | 0.232 | 83.387 | -18.994 | 0.12 | 0.332 | 0.151 | -17.656 | 0.028 | 0.103 | 0.023 | 0.098 | 0.355 | 0.056 | 0.087 | 0.501 | 0.282 | 0.76 | -46.641 | -90 | -40.242 | -9.193 | -15.687 | -11.048 | -13.539 | -3.604 | 12.97 | 13.266 | 11.066 | 26.715 | 18.335 | 149.594 | 19.093 | 23.88 | 7.785 | 1.781 | 35.051 | 29.557 | 14.004 | -6.675 | -29.534 | -25.636 | -4.177 | -38.54 | -49.902 | -16.425 | -36.845 | -1.658 | -94.083 | -11.033 | -30.281 | -22.745 | -49.895 | -25.039 | -32.373 | -31.1 | -41.9 | -4.9 |
Kasstroom uit Investeringsactiviteiten
| 71.588 | -25.21 | -26.227 | -4.023 | -114.555 | -164.565 | -159.708 | -66.595 | -19.763 | -79.094 | -117.027 | -237.58 | -87.579 | -191.236 | -154.462 | -114.058 | -236.501 | -26.05 | -69.541 | 3.06 | 35.425 | 6.323 | -67.196 | -47.095 | -70.391 | -40.727 | -78.575 | -121.338 | -100.897 | -71.804 | -78.793 | -65.549 | -103.349 | -78.986 | -24.722 | 0.96 | -250.2 | -31.912 | -54.724 | -38.857 | 17.941 | -77.85 | -94.236 | -41.491 | -13.684 | -92.781 | -86.291 | 130.746 | -51.602 | -91.925 | -4.476 | -38.921 | -49.34 | -12.117 | -15.968 | -72.929 | -18.515 | -61.795 | 53.82 | -164.952 | -14.15 | -46.938 | 10.547 | -78.472 | -31.609 | 1.739 | 31.924 | 8.564 | -20.445 | -32.054 | 17.773 | 24.543 | 38.739 | 39.397 | 38.321 | 52.989 | 22.657 | 12.402 | -2.431 | 3.973 | -24.663 | -25.86 | -34.546 | -25.205 | 43.848 | -45.6 | -50.458 | -22.29 | -99.289 | -76.571 | -54.486 | -17.131 | -128.174 | -13.764 | -30.163 | -49.142 | -62.758 | -39.213 | -41.053 | -36.5 | -39.2 | -34.2 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -69 | -52 | -115 | -304 | -258 | -50 | -136 | -40 | -109 | -30 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.767 | -26.702 | -35.05 | -35.115 | -19.574 | -26.918 | -10.2 | -22.936 | -0.001 | -0.001 | -0.028 | -0.478 | -20.12 | -0.013 | -5.012 | -0.067 | -3.279 | -8.014 | -1.014 | -0.014 | -40.154 | -0.017 | -0.017 | -0.016 | -1.016 | -3.982 | -2.896 | -3.036 | -1.035 | -2.035 | -2.035 | -2.034 | -5.086 | -4.61 | -23.776 | -0.098 | -1.095 | -0.1 | -0.096 | -0.095 | -0.048 | -0.011 | -0.081 | -0.039 | -0.023 | -0.053 | -5.962 | -7.734 | -0.066 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.639 | 12.956 | 0 | 0 | 0 | 0 | 0 | 8.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.318 | 0 | 70.1 | 43.127 | 0.069 | 0 | 0 | 0 | -0.068 | 0 | 0 | -0.068 | 2.025 | 0 | 0 | 1.304 | 0 | 0 | 0 | 46.754 | 0 | 0 | 0 | 0.211 | 0 | 0 | 0 | 0.064 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -0.003 | -0.393 | -0.008 | 0 | -0.002 | -0.561 | -0.013 | 0 | -0.301 | -15.026 | -3.268 | -0.003 | -0.001 | -5.963 | -0.013 | 0 | 0 | -0.196 | -0.073 | -0.027 | 0 | -0.193 | -0.001 | 0 | 0 | -0.113 | -0.003 | -0.006 | 0 | -0.148 | 0 | 0 | 0 | 0 | -0.161 | 0 | 0 | -0.041 | 0.001 | 0 | -0.003 | -0.194 | 0.131 | -0.052 | -0.026 | -0.229 | -0.003 | -0.031 | 0 | -0.525 | -0.016 | 0 | -2.184 | -37.644 | -0.069 | 0 | 0 | 0 | 0.068 | 0 | 0 | -0.068 | -4.821 | 0 | 0 | -1.304 | 0 | 0 | 0 | -1.625 | 0 | 0 | 0 | -0.211 | 0 | 0 | 0 | -0.064 | 0 | 0 | 0 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -4.985 | -4.982 | -4.984 | -4.974 | -4.976 | -4.811 | -4.809 | -4.811 | -4.809 | -4.624 | -4.641 | -4.638 | -4.637 | -4.535 | -4.534 | -4.528 | -4.53 | -4.365 | -4.363 | -4.36 | -4.35 | -4.187 | -4.187 | -4.182 | -4.181 | -3.859 | -3.636 | -3.511 | -3.408 | -3.403 | -3.256 | -3.256 | -3.249 | -3.185 | -3.183 | -3.182 | -3.18 | -3.176 | -3.032 | -2.987 | -2.984 | -2.981 | -2.977 | -2.841 | -2.838 | -2.562 | -2.287 | -2.287 | -2.147 | -2.145 | -2.008 | -2.009 | -1.454 | -2.093 | -1.924 | -1.923 | -1.922 | -1.921 | -1.922 | -1.922 | -1.92 | -1.721 | -1.999 | -2.007 | -1.911 | -1.805 | -1.702 | -1.6 | -1.505 | -1.392 | -1.393 | -1.277 | -1.278 | -1.278 | -1.278 | -1.278 | -2.173 | -2.173 | -2.165 | -2.165 | -2.162 | -2.16 | -2.159 | -2.158 | -2.152 | -2.15 | -2.037 | -1.927 | -1.807 | -1.807 | -1.693 | -1.693 | -0.001 | -3.164 | -1.583 | -1.473 | -1.475 | -1.257 | -1.288 | -1.1 | -1.1 | -1.5 |
Overige Financieringsactiviteiten
| -194.436 | 131.845 | 11.939 | -22.888 | 151.554 | 122.883 | 160.27 | 44.638 | -73.416 | 145.842 | -117.873 | 315.742 | -56.83 | 432.341 | -52.34 | 270.92 | 202.623 | 65.51 | 33.561 | 17.125 | -15.648 | -40.27 | 42.478 | 58.973 | 27.591 | 51.311 | 64.066 | 112.356 | 23.871 | 146.48 | 33.335 | 97.277 | 57.439 | 107.934 | 28.917 | -11.852 | 165.6 | 95.013 | 31.047 | 50.058 | -25.389 | 73.184 | 55.149 | 84.529 | -31.464 | 107.483 | 71.642 | -123.378 | 22.611 | 101.775 | -0.043 | 82.112 | -42.057 | 86.846 | -6.711 | 124.389 | -7.408 | 106.927 | -67.945 | 136.949 | -35.655 | 112.504 | -10.707 | 88.098 | -9.532 | 52.889 | -49.339 | 8.193 | -59.267 | 0.003 | -6.271 | 18.465 | -59.404 | -40.182 | -68.18 | -10.138 | -79.245 | 50.337 | -45.624 | 18.548 | -35.82 | 49.826 | -5.221 | 1.847 | 14.394 | 91.206 | 21.672 | 44.451 | 69.699 | 84.448 | 47.892 | 24.628 | 102.207 | 40.486 | 21.382 | 52.018 | 62.945 | 11.63 | 62.285 | 41.4 | 35.8 | 15.7 |
Kasstroom uit Financieringsactiviteiten
| -199.424 | 126.47 | 6.947 | -27.862 | 146.576 | 167.511 | 155.448 | 39.827 | -78.526 | 126.192 | -125.782 | 311.101 | -61.468 | 421.843 | -56.887 | 266.392 | 198.093 | 60.949 | 29.125 | 12.738 | -19.998 | -44.65 | 38.29 | 54.791 | 23.41 | 47.339 | 69.066 | 121.795 | 20.463 | 142.929 | 30.079 | 94.021 | 54.19 | 112.849 | 25.573 | -15.034 | 162.42 | 91.796 | 28.016 | 47.071 | -28.376 | 70.009 | 52.172 | 81.688 | -34.302 | 104.692 | 69.352 | -125.696 | 20.464 | 99.105 | -6.516 | 53.401 | -10.645 | 55.121 | -28.209 | 95.548 | -19.53 | 82.07 | -69.868 | 135.026 | -37.603 | 110.169 | -35.622 | 86.078 | -16.455 | 51.017 | -54.32 | -1.421 | -61.786 | 43.726 | -47.818 | 17.171 | -60.699 | -41.476 | -70.474 | -15.398 | -84.314 | 45.128 | -48.824 | 14.348 | -40.017 | 45.632 | -12.466 | -4.921 | -11.534 | 88.958 | 18.54 | 42.424 | 67.796 | 82.546 | 46.151 | 22.924 | 102.125 | 37.283 | 19.776 | 50.492 | 55.508 | 2.639 | 60.931 | 40.3 | 34.7 | 14.2 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 68.111 | -0 | -40.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | -0.057 | 0.1 | 33.2 | 29.9 |
Netto Kasstroomverandering
| -90.691 | 112.596 | -67.669 | 11.863 | 40.274 | 9.508 | 11.885 | 8.876 | -60.699 | 91.292 | -209.314 | 82.039 | -138.403 | 250.912 | -188.192 | 162.46 | -32.558 | 39.221 | -23.868 | 27.827 | 29.202 | -22.969 | -14.576 | 28.237 | -33.82 | 23.719 | 1.357 | 13.301 | -65.162 | 78.422 | -39.444 | 43.097 | -43.32 | 50.823 | 8.787 | -1.22 | -83.418 | 77.821 | -29.431 | 22.75 | -7.569 | 12.709 | -39.692 | 48.457 | -33.864 | 24.355 | -16.609 | 15.232 | -15.212 | 19.442 | -10.018 | 21.517 | -48.451 | 55.477 | -34.39 | 30.029 | -28.455 | 28.915 | -17.147 | -21.209 | -41.374 | 67.502 | -21.517 | 13.655 | -39.95 | 56.326 | -11.748 | 8.392 | -83.05 | 23.307 | -23.361 | 46.473 | -6.052 | 0.772 | -20.465 | 49.729 | -48.914 | 65.505 | -42.232 | 36.679 | -59.766 | 25.763 | -34.24 | -21.943 | 33.303 | 60.092 | -24.871 | 28.24 | -24.66 | 16.549 | -4.599 | 14.218 | -18.21 | 31.61 | -5.402 | 6.796 | -3.123 | -29.345 | 26.326 | 6.3 | 34.7 | 14.2 |
Kaspositie aan het Einde van de Periode
| 146.347 | 237.038 | 124.442 | 192.111 | 180.248 | 139.974 | 130.466 | 118.581 | 109.705 | 170.404 | 79.112 | 288.426 | 206.387 | 344.79 | 93.878 | 282.07 | 119.61 | 152.168 | 112.947 | 136.815 | 108.988 | 79.786 | 102.755 | 117.331 | 89.094 | 122.914 | 99.195 | 97.838 | 84.537 | 149.699 | 71.277 | 110.721 | 67.624 | 110.944 | 60.121 | 51.334 | 52.554 | 135.972 | 58.151 | 87.582 | 64.832 | 72.401 | 59.692 | 99.384 | 50.927 | 84.791 | 60.436 | 77.045 | 61.813 | 77.025 | 57.583 | 67.601 | 46.084 | 94.535 | 39.058 | 73.448 | 43.419 | 71.874 | 42.959 | 60.106 | 81.315 | 122.689 | 55.187 | 76.704 | 63.049 | 102.999 | 46.673 | 58.421 | 50.029 | 133.079 | 109.772 | 133.133 | 86.66 | 92.712 | 91.94 | 112.405 | 62.676 | 111.59 | 46.085 | 88.317 | 51.638 | 111.404 | 85.641 | 119.881 | 141.824 | 108.521 | 48.429 | 73.3 | 45.06 | 69.72 | 53.171 | 57.77 | 43.552 | 61.762 | 30.152 | 35.554 | 28.758 | 31.881 | 61.226 | 34.9 | 28.6 | 57 |