National Beverage Corp.
NASDAQ:FIZZ
49.32 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 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 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 56.78 | 43.721 | 39.592 | 43.788 | 49.631 | 36.303 | 34.361 | 36.046 | 35.454 | 34.344 | 31.068 | 39.284 | 53.816 | 39.131 | 36.687 | 47.164 | 51.164 | 36.213 | 26.563 | 32.654 | 34.542 | 26.136 | 24.809 | 41.078 | 48.83 | 36.442 | 41.08 | 33.98 | 38.272 | 29.161 | 24.285 | 24.604 | 28.995 | 17.537 | 11.236 | 15.312 | 17.113 | 12.182 | 8.808 | 12.958 | 15.363 | 11.932 | 7.136 | 12.497 | 12.07 | 12.097 | 8.414 | 12.017 | 14.392 | 11.531 | 7.904 | 11.123 | 13.435 | 11.087 | 7.407 | 10.207 | 12.053 | 9.211 | 5.525 | 8.324 | 9.793 | 6.854 | 3.654 | 6.483 | 7.751 | 5.564 | 3.254 | 6.477 | 7.185 | 6.14 | 3.034 | 5.749 | 9.759 | 5.672 | 2.297 | 4.574 | 9.683 | 3.324 | 0.586 | 4.12 | 8.856 | 4.864 | 1.356 | 4.021 | 8.45 | 4.606 | 1.089 | 3.843 | 8.051 | 4.417 | 0.93 | 3.589 | 7.616 | 4.183 | 0.532 | 3.315 | 6.95 | 3.983 | 0.1 | 2.9 | 6.6 | 3.8 | 0.1 | 3 | 6.3 | 2.9 | 1 | 3.2 | 6 | 2.4 | 0.6 | 2.6 | 5.1 | 2 | 0.4 | 2.2 | 4.4 | 2 | 0.2 | 2.1 | 4.3 | 8.8 | -0.8 | 1.3 | 4.2 | -11.4 | -0.9 | 1.8 | 4.5 | 0.2 | -0.3 |
Afschrijvingen & Amortisatie
| 5.393 | -5.41 | 8.709 | 8.577 | 8.285 | 7.783 | 8.47 | 8.403 | 8.625 | 7.974 | 7.722 | 7.865 | 8.241 | 7.583 | 7.705 | 7.843 | 8.026 | 17.17 | 4.469 | 4.5 | 4.446 | 3.914 | 4.17 | 3.4 | 3.955 | 2.953 | 3.186 | 3.556 | 3.531 | 3.234 | 3.243 | 3.255 | 3.102 | 2.985 | 3.016 | 3.035 | 3.02 | 2.707 | 2.82 | 3.005 | 3.048 | 2.799 | 3.078 | 2.883 | 2.948 | 2.567 | 2.676 | 2.806 | 2.953 | 2.688 | 2.555 | 2.683 | 2.725 | 2.489 | 2.887 | 3.196 | 2.784 | 2.498 | 3.475 | 3.43 | 2.947 | 2.676 | 3.041 | 3.081 | 2.984 | 2.76 | 2.972 | 2.998 | 2.854 | 2.482 | 3.033 | 3.078 | 3.057 | 3.538 | 3.36 | 3.384 | 3.305 | 3.19 | 3.091 | 3.144 | 3.039 | 3.119 | 2.716 | 2.75 | 2.809 | 2.942 | 2.858 | 2.746 | 2.773 | 2.95 | 2.991 | 2.923 | 2.886 | 3.474 | 2.875 | 2.763 | 2.627 | 2.263 | 2.5 | 2.6 | 2.8 | 2.9 | 2.2 | 2.5 | 2.3 | 2.6 | 2.2 | 2.3 | 2.2 | 2.2 | 1.9 | 1.8 | 1.9 | 1.9 | 1.7 | 1.7 | 1.8 | 1.9 | 1.8 | 1.9 | 1.8 | 1.9 | 1.9 | 1.6 | 1.8 | 2.1 | 1.6 | 1.6 | 1.6 | 1.8 | 1.6 |
Uitgestelde Inkomstenbelasting
| -0.312 | -3.117 | -0.11 | -0.15 | 4.284 | -4.087 | 2.119 | 0.075 | 1.072 | 5.609 | 0.08 | 0.038 | -0.401 | -0.469 | 0.337 | 0.151 | -0.151 | -0.945 | 0.664 | 0.72 | -0.428 | -0.706 | 1.235 | 1.234 | 1.588 | 6.482 | -6.02 | 0.106 | 0.108 | 1.547 | -0.062 | -0.063 | -0.064 | -1.278 | -0.006 | -0.008 | -0.007 | 0.726 | 0.114 | 0.119 | 0.117 | 0.228 | -0.032 | -0.06 | -0.057 | 0.625 | -0.136 | -0.154 | -0.163 | -0.086 | -0.106 | -0.151 | -0.134 | -0.383 | -0.102 | -0.105 | -0.104 | -0.545 | -0.161 | -0.16 | -0.16 | -0.699 | 0.076 | 0.074 | 0.075 | 1.703 | -0.119 | 0.241 | -0.571 | -0.497 | -2.1 | -0.118 | -0.12 | 1.19 | 0.151 | 0.151 | 0.152 | 1.217 | -0.108 | -0.11 | -0.108 | 0.32 | -0.591 | 0.202 | 0.212 | 2.179 | 0.01 | 0.3 | 0.22 | -0.165 | 0.291 | 0.806 | 0.649 | 2.466 | -0.238 | 0.137 | -0.036 | 0.382 | 0 | 0.1 | 0.1 | 0.3 | -0.3 | 0 | 0 | 0.6 | 0 | 0 | 0 | 2 | -0.2 | 0.1 | 1.1 | 0 | 0 | -0.3 | -0.2 | 0 | 0 | 0 | 0 | -1.4 | 0 | -0.1 | -0.1 | 1.3 | -0.1 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0.16 | 0.377 | 0.163 | 0.17 | 0.171 | 0.17 | 0.165 | 0.172 | 0.17 | 0.171 | 0.174 | 0.179 | 0.171 | 0.172 | 0.171 | 0.078 | 0.041 | -0.064 | 0.063 | 0.064 | 0.062 | 0.072 | 0.062 | 0.077 | 0.04 | 0.042 | 0.039 | 0.039 | 0.041 | 0.062 | 0.048 | 0.049 | 0.049 | 0.046 | 0.054 | 0.065 | 0.063 | 0.095 | 0.081 | 0.08 | 0.051 | 0.039 | 0.032 | -0.013 | 0.037 | 0.047 | 0.027 | 0.07 | 0.086 | 0.066 | 0.094 | 0.024 | 0.106 | 0.091 | 0.159 | 0.09 | 0.106 | 0.071 | 0.107 | 0.085 | 0.086 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.08 | 10.823 | -12.948 | -20.469 | 7.769 | 9.122 | -15.12 | -3.069 | -4.71 | -7.499 | -32.459 | -18.062 | -5.175 | 2.072 | -10.61 | 4.114 | -7.553 | -0.107 | 6.301 | -1.344 | 11.943 | 2.984 | 0.585 | -28.899 | 4.866 | 1.886 | -3.856 | -8.879 | 1.584 | -1.728 | 0.716 | -5.079 | -1.654 | 9.678 | -1.608 | -1.836 | 0.409 | 5.529 | -6.339 | -3.132 | 0.876 | 5.036 | -1.422 | -9.959 | 3.159 | -2.049 | -0.168 | -10.974 | -4.932 | 4.977 | -10.06 | -10.329 | -1.356 | 5.596 | -3.884 | 0.614 | 1.032 | 1.985 | 6.892 | 0.347 | -0.156 | 1.686 | 5.961 | -4.086 | -4.485 | 11.438 | -10.22 | -0.832 | -2.223 | 5.318 | -0.391 | -0.273 | -5.643 | -5.9 | 0.089 | -6.581 | 3.538 | 1.492 | 0.148 | 1.586 | -0.585 | 0.707 | 1.035 | -3.714 | -6.994 | 1.215 | 6.302 | -0.554 | -2.702 | 2.74 | 2.965 | -4.881 | -7.553 | 1.686 | -0.142 | -3.719 | -5.501 | 1.883 | 7.1 | -4.1 | -6.2 | 0.8 | -5.3 | 4.7 | -16.8 | 8.9 | -2 | 2.6 | -8.6 | 5.2 | 1.2 | -0.7 | -10.6 | 0 | 0 | -4.4 | -9.7 | 7.2 | 1.3 | -5.3 | -10.5 | 14 | -1.6 | -2.1 | -11.5 | 10.1 | -6.4 | 1 | 3 | 3.5 | 0.4 |
Vorderingen
| -13.192 | -1.106 | -1.508 | 7.457 | -2.762 | -7.814 | 3.341 | -0.172 | -6.681 | -11.42 | 6.069 | 10.375 | -12.174 | -10.773 | 7.192 | 20.888 | -18.828 | -12.398 | 0.096 | 12.184 | 0.038 | -8.502 | 7.971 | 10.356 | -10.306 | -8.418 | 4.351 | 5.845 | -14.819 | -2.609 | -5.404 | 12.528 | -14.788 | -1.493 | -2.273 | 8.762 | -6.091 | -8.65 | 2.622 | 6.635 | -2.353 | -6.948 | 4.682 | 6.607 | 1.523 | -12.891 | 5.441 | 8.493 | -3.521 | -11.405 | 1.222 | 5.968 | -1.464 | -11.642 | 3.038 | 7.311 | -0.785 | -8.85 | 1.537 | 9.121 | -1.907 | -10.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.026 | 4.067 | 4.104 | 0.225 | 0.579 | 0.013 | -5.182 | 1.944 | 12.965 | -14.639 | -9.89 | -8.855 | 1.546 | -0.355 | -2.309 | -5.741 | 0.407 | -2.28 | 6.574 | 5.657 | -2.731 | 1.461 | 8.671 | -13.02 | -6.894 | -0.088 | -1.107 | -2.399 | -3.971 | -4.915 | 1.652 | 1.727 | -3.897 | -3.6 | 4.354 | -2.105 | -3.647 | 3.569 | 0.546 | 0.427 | -3.552 | -1.451 | 0.457 | 0.897 | -4.583 | 2.428 | 1.268 | 1.138 | -3.206 | -2.704 | 0.143 | 1.435 | -6.383 | 0.5 | -1.568 | 1.846 | 0.541 | -2.65 | 2.054 | 2.589 | 2.947 | -0.685 | 3.417 | 3.316 | -6.906 | 4.116 | -0.485 | -0.353 | 2.03 | -1.253 | -4.341 | -0.65 | -3.389 | -1.235 | 0.836 | -0.801 | -3.491 | 1.924 | -0.49 | 1.46 | -2.878 | 2.059 | -2.173 | 3.995 | -4.94 | -0.709 | 1.135 | 0.778 | 1.141 | 0.351 | -0.401 | 3.944 | -3.187 | -1.452 | 3.493 | 0.089 | -1.344 | -2.634 | 2.5 | 1.2 | -3 | 0.3 | -1.3 | 0.4 | -1.2 | -0.7 | -0.5 | -0.3 | 1.7 | 1.7 | 2.1 | -0.8 | -1.6 | 0 | 0 | -5.5 | -2.4 | 0 | 0 | 3.5 | -1.3 | -2 | 0.8 | 0 | -0.3 | -3.2 | 3 | -0.4 | 4.7 | -8.1 | 0.8 |
Crediteuren
| -4.389 | 4.973 | -6.693 | -7.32 | 2.217 | 16.118 | -15.39 | 8.227 | -19.148 | 26.781 | -21.829 | 5.427 | -3.834 | 17.386 | -9.176 | 6.077 | 0.098 | 15.439 | -1.898 | -4.88 | -0.493 | 7.262 | -19.002 | -4.863 | 7.952 | 16.354 | -6.227 | 10.387 | -3.761 | 8.427 | 6.187 | -4.04 | -1.865 | 11.726 | -4.793 | -0.534 | -1.904 | 11.418 | -9.493 | 0.857 | -3.492 | 12.507 | -4.152 | -7.327 | 0.317 | 9.335 | -4.829 | -12.867 | -2.253 | 17.964 | -5.854 | -9.544 | 3.052 | 13.946 | -6.333 | -2.009 | -4.775 | 10.357 | 6.338 | -7.233 | -9.039 | 8.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.527 | 2.889 | -8.851 | -20.831 | 7.735 | 0.805 | 2.111 | -13.068 | 8.154 | -8.221 | -6.809 | -25.009 | 9.287 | -4.186 | -6.317 | -17.11 | 10.77 | -0.868 | 1.529 | -14.305 | 15.129 | 2.763 | 2.945 | -21.372 | 14.114 | -5.962 | -0.873 | -22.712 | 24.135 | -2.631 | -1.719 | -15.294 | 18.896 | 3.045 | 1.104 | -7.959 | 12.051 | -0.808 | -0.014 | -11.051 | 10.273 | 0.928 | -2.409 | -10.136 | 5.902 | -0.921 | -2.048 | -7.738 | 4.048 | 1.122 | -5.571 | -8.188 | 3.439 | 2.792 | 0.979 | -6.534 | 6.051 | 3.128 | -3.037 | -4.13 | 7.843 | 3.527 | 2.544 | -7.402 | 2.421 | 7.322 | -9.735 | -0.479 | -4.253 | 6.571 | 3.95 | 0.377 | -2.254 | -4.665 | -0.747 | -5.78 | 7.029 | -0.432 | 0.638 | 0.126 | 2.293 | -1.352 | 3.208 | -7.709 | -2.054 | 1.924 | 5.167 | -1.332 | -3.843 | 2.389 | 3.366 | -8.825 | -4.366 | 3.138 | -3.635 | -3.808 | -4.157 | 4.517 | 4.6 | -5.3 | -3.2 | 0.5 | -4 | 4.3 | -15.6 | 9.6 | -1.5 | 2.9 | -10.3 | 3.5 | -0.9 | 0.1 | -9 | 0 | 0 | 1.1 | -7.3 | 0 | 0 | -8.8 | -9.2 | 16 | -2.4 | 0 | -11.2 | 13.3 | -9.4 | 1.4 | -1.7 | 11.6 | -0.4 |
Overige Niet-Contante Posten
| 38.111 | 6.153 | 21.678 | 16.962 | 0.003 | 0.121 | 0.02 | -0.006 | 30.29 | -0.018 | 0.003 | 0.002 | 0.006 | 0.11 | 0.004 | -0.002 | 0.002 | 0.215 | -0.004 | -0.051 | 0.046 | 0.01 | -0.001 | 0.002 | 0.001 | 0.158 | -0.009 | -0.006 | 0.006 | 0.077 | 0.001 | -4.055 | -0.006 | 0.165 | -0.031 | -0.005 | -1.911 | 0.067 | -9.379 | 0.08 | -1.255 | 0.041 | 0.01 | -0.014 | 0.014 | 0.007 | 0.012 | 0.041 | 0.003 | 0.019 | -0.007 | -0.003 | -0.002 | 0.079 | 0.007 | 0.002 | -0.006 | 0.059 | 0.039 | 0.596 | 0.097 | 0.277 | 0.098 | 0.086 | 0.086 | 0.084 | 0.09 | 0.067 | 0.07 | 0.08 | 0.075 | 0.08 | 0.083 | -0.405 | 0.067 | 0.111 | 0.176 | 0.015 | -0.007 | 0.002 | 0.005 | 0.05 | 0.003 | 0.001 | 0.005 | 0.107 | 0.009 | 0 | -0.006 | 0.06 | 0.01 | 0.072 | 0.061 | 0.052 | 0.033 | 0 | 0.01 | -3.464 | 0.2 | 0 | -0.1 | -0.1 | 0 | 0.2 | 0.1 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0.1 | -0.1 | 18.7 | -5.8 | 0.3 | -0.1 | 0.1 | 0 | 0.1 | -0.1 | -9.8 | 0.5 | 0.5 | -0.7 | 14.2 | 0.2 | -1 | -0.1 | -0.4 | -1.1 |
Kasstroom uit Operationele Activiteiten
| 57.499 | 60.442 | 35.406 | 31.916 | 70.143 | 49.412 | 30.015 | 41.621 | 40.617 | 40.581 | 6.588 | 29.306 | 56.658 | 48.599 | 34.294 | 59.348 | 51.529 | 52.482 | 38.056 | 36.543 | 50.611 | 32.41 | 30.86 | 16.892 | 59.28 | 47.963 | 34.42 | 28.796 | 43.542 | 32.353 | 28.231 | 22.766 | 30.422 | 29.133 | 12.661 | 16.563 | 20.598 | 21.306 | 5.484 | 13.03 | 18.2 | 20.075 | 8.802 | 5.334 | 18.171 | 13.294 | 10.825 | 3.806 | 12.339 | 19.195 | 0.38 | 3.347 | 14.774 | 18.959 | 6.474 | 14.004 | 15.865 | 13.279 | 15.877 | 12.622 | 12.607 | 10.876 | 12.83 | 5.708 | 6.415 | 21.721 | -4.023 | 8.957 | 7.333 | 13.567 | 3.657 | 8.515 | 7.096 | 4.095 | 5.964 | 1.639 | 16.854 | 9.238 | 3.71 | 8.742 | 11.207 | 9.06 | 4.519 | 3.26 | 4.482 | 11.049 | 10.268 | 6.335 | 8.336 | 10.002 | 7.187 | 2.509 | 3.659 | 11.861 | 3.06 | 2.496 | 4.05 | 5.047 | 9.9 | 1.5 | 3.2 | 7.7 | -3.3 | 10.4 | -8.1 | 15 | 1.2 | 8.2 | -0.4 | 11.7 | 3.5 | 3.9 | -2.5 | 22.6 | -3.7 | -0.6 | -3.7 | 11.2 | 3.3 | -1.2 | -4.4 | 13.8 | 0.1 | 0.1 | -6 | 15.8 | -4.8 | 3.4 | 9.1 | 5.1 | 0.6 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -3.704 | -10.836 | -6.704 | -7.286 | -5.474 | -9.697 | -4.308 | -5.365 | -2.609 | -12.956 | -9.431 | -1.858 | -4.77 | -8.317 | -6.628 | -6.701 | -3.668 | -8.043 | -6.205 | -5.486 | -4.156 | -10.877 | -11.154 | -10.076 | -6.226 | -13.288 | -8.369 | -6.263 | -4.054 | -2.181 | -3.366 | -4.973 | -3.495 | -4.323 | -3.404 | -2.415 | -1.998 | -4.469 | -2.604 | -2.964 | -1.593 | -4.115 | -3.638 | -1.974 | -2.397 | -3.668 | -2.799 | -1.829 | -1.397 | -3.733 | -2.389 | -1.978 | -1.805 | -3.887 | -3.366 | -2.833 | -1.303 | -2.573 | -1.467 | -2.912 | -1.397 | -1.761 | -2.144 | -1.381 | -1.372 | -2.724 | -2.576 | -2.074 | -2.351 | -4.427 | -2.132 | -2.75 | -1.666 | -2.492 | -2.17 | -1.784 | -1.518 | -2.844 | -3.733 | -4.149 | -2.277 | -2.366 | -1.776 | -2.011 | -2.543 | -2.371 | -2.89 | -2.319 | -1.356 | -2.262 | -1.544 | -2.038 | -1.318 | -2.351 | -2.281 | -0.821 | -0.596 | 2.041 | -1.6 | -2.3 | -6.7 | -2.1 | -2 | -1.7 | -1 | -4.7 | -1 | 0.4 | -2 | -2.1 | -1.3 | -1.4 | -1.5 | 0 | 0 | -1.2 | -1.7 | -2.1 | -0.8 | -0.7 | -1.1 | -1 | -1.3 | -1.6 | -1.2 | -1.5 | -1.1 | -1.1 | -0.5 | -2.1 | -0.5 |
Netto Overnames
| 0.001 | 0.007 | 0.017 | 0.002 | 0.026 | 0.016 | -0.016 | 0.024 | 0.003 | 0.01 | 0 | 0.001 | 0 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 109.45 | -36.2 | -47.05 | -26.2 | -29.8 | -34.4 | -81.5 | -156.495 | -171.805 | -119.35 | -114.925 | -118.9 | -82.9 | -176.975 | -20.05 | -72.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -112.45 | 36.2 | 47.9 | 28.35 | 26.8 | 34.4 | 81.5 | 156.495 | 171.805 | 119.35 | 114.925 | 118.9 | 82.9 | 176.975 | 20.05 | 72.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.001 | 0.007 | 0.017 | 0.002 | 0.026 | 0.016 | -0.016 | 0.024 | 0.003 | 0.01 | 0 | 0.001 | 0 | -0.015 | 0 | 0.014 | 0.001 | -0.001 | 0.002 | 0.002 | 0.006 | 0.008 | 0.009 | 0 | 0.001 | 0.005 | 0.019 | 0.03 | 0.009 | 0.013 | 0 | 0 | 0.015 | 0.073 | 0.038 | 0.005 | 0 | 0.057 | 0 | 0 | 1.848 | 0.028 | 0.017 | 0.017 | 0 | 0.055 | 0.012 | 0.001 | 0.009 | 0.024 | 0.01 | 0.008 | 0.011 | 0.05 | 0.017 | 0 | 0.01 | 0.023 | 0.002 | 0.01 | 0 | 0.014 | 0.098 | 0.049 | 0.006 | 0.004 | 0 | 0.005 | 0.003 | 0.03 | 0.01 | 0 | 0.059 | 2.149 | 0.01 | -0.006 | 0.737 | 9.145 | 0.007 | 0 | 0 | 0.008 | 0.61 | 0.003 | 0.002 | 0.051 | 0.19 | 0.015 | 0.056 | 0.066 | 0 | 0 | 0.006 | 0.028 | 0 | -3.78 | 0 | -1.701 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.2 | -0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0 | -11.8 | -1.2 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0.3 | -0.1 | -0.2 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -3.703 | -10.829 | -6.687 | -7.284 | -5.448 | -9.681 | -4.324 | -5.341 | -2.606 | -12.946 | -9.431 | -1.857 | -4.77 | -8.332 | -6.628 | -6.687 | -3.667 | -8.044 | -6.203 | -5.484 | -4.15 | -10.869 | -11.145 | -10.076 | -6.225 | -13.283 | -8.35 | -6.233 | -4.045 | -2.168 | -3.366 | -4.973 | -3.48 | -4.25 | -3.366 | -2.41 | -1.998 | -4.412 | -2.604 | -2.964 | 0.255 | -4.087 | -3.621 | -1.957 | -2.397 | -3.613 | -2.787 | -1.828 | -1.388 | -3.709 | -2.379 | -1.97 | -1.794 | -3.837 | -3.349 | -2.833 | -1.293 | -2.55 | -1.465 | -2.902 | -1.397 | -1.747 | -2.046 | -0.482 | 0.784 | -5.72 | -2.576 | -2.069 | -2.348 | -4.397 | -2.122 | -2.75 | -1.607 | -0.343 | -2.16 | -1.79 | -0.781 | 6.301 | -3.726 | -4.149 | -2.277 | -2.358 | -1.166 | -2.008 | -2.541 | -2.32 | -2.7 | -2.304 | -1.3 | -2.196 | -1.544 | -2.038 | -1.312 | -2.522 | -2.281 | -4.601 | -0.596 | 0.34 | -1.6 | -2.3 | -6.7 | -2 | -2 | -1.7 | -1 | -4.7 | -0.8 | 0.3 | -1.9 | -2 | -1 | -1.2 | -1.5 | -11.8 | -1.2 | -1.2 | -2.3 | -2.1 | -0.8 | -0.7 | -1.1 | -0.7 | -1.3 | -1.8 | -1.1 | -1.6 | -1 | -1.1 | -0.5 | -2.1 | -0.5 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | -0.287 | -0.287 | -30 | 0 | 0 | -30 | -20 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | -5 | -5 | -5 | -5 | -5 | -5 | -10 | -5 | -5 | -5 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.345 | 0.473 | 0.563 | 0.278 | 0 | 0.019 | 0.007 | 0.285 | 0 | 0.043 | 0.181 | 0.053 | 0.058 | 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 | -6 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 19.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.212 | 0 | 0.015 | 0.197 | 0.027 | 0.151 | 0.025 | 0.13 | 0.038 | 0.056 | 0.079 | 0.151 | 0.104 | 0.585 | 0.239 | 0.077 | 0.08 | 0.008 | 0.011 | 0.047 | 0.735 | 0.042 | 0.057 | 0.02 | 0.095 | 0.008 | 0 | 0 | 0.104 | 0.016 | 0 | 0 | 0.024 | 0 | 0 | 0.018 | 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 | 5 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.914 | -4.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 6 | 0 | 0 | -6 | 5.047 | 0 | -0.004 | 0 | 0 | 0 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.255 | 0 | -0.027 | -0.228 | -0.245 | 0 | 0 | 0 | 0.05 | -0.145 | 0 | 0 | 0 | 0 | -0.076 | -0.184 | -0.554 | -0.6 | -0.7 | -0.3 | -0.5 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -0.3 | 0 | -0.3 |
Uitgekeerde Dividenden
| -304.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -280.003 | -280.003 | 0 | 0 | -279.876 | -279.876 | 0 | 0 | 0 | 0 | 0 | 0 | -135.247 | 0 | 0 | 0 | -69.878 | 0 | -69.878 | 0 | 0 | -69.85 | 0 | 0 | -0.074 | -0.038 | -0.037 | -0.037 | -0.038 | -0.038 | -0.038 | -0.125 | -0.21 | -0.15 | -0.149 | -0.15 | -0.012 | 0 | 0 | 0 | -106.314 | 0 | 0 | 0 | -106.314 | 0 | 0 | 0 | -62.295 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.8 | 0 | 0 | 0 | 0 | -0.3 | -0.3 | -0.2 | -0.3 | -0.3 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 0.345 | 0.473 | 0.563 | 0.287 | 0.574 | 310.003 | 280.003 | 0.285 | -30 | -19.957 | -229.822 | 0.053 | 0.058 | 279.892 | -279.804 | 0.264 | 0.139 | 0.334 | -4.06 | 0.14 | 0.007 | 0.053 | 0.078 | 0.202 | 0.123 | 0.161 | 0.117 | -69.642 | 0.046 | 0.521 | 0.163 | 0.119 | 0.057 | 0.667 | 1.056 | 0.381 | 0.272 | 0.153 | 0.26 | 0.03 | -5.975 | -0.008 | -4.982 | -0.06 | 0.007 | -9.897 | -38.249 | 0.123 | 0.028 | 0.179 | 0.017 | 0.043 | 0.171 | 0.733 | 0.343 | 0.052 | 0.002 | 62.344 | -61.826 | 0.132 | 0 | 0.252 | 0.008 | 0.001 | 0.045 | 0.089 | 0.686 | -36.696 | 0.231 | 0.104 | 0.612 | 0.065 | 0.396 | 1.1 | -38.021 | 0 | 0 | 0 | 0 | 0 | 0 | -39.221 | -0.3 | -0.3 | -0.25 | -0.5 | -8.55 | -0.284 | -0.2 | -0.279 | -8.65 | -0.192 | -4.15 | -3.723 | -1.183 | 0 | -5.2 | -0.034 | -7.2 | 2 | -1 | -0.1 | 6.7 | -8.7 | 0 | -0.1 | -0.3 | -8.4 | -4.9 | 5.5 | -7.6 | -4.2 | -1.4 | 3.5 | 1.3 | -0.1 | 0.1 | -0.3 | -2 | 0.9 | -2 | 0.4 | -5.3 | 4.1 | -0.6 | -1.1 | -0.6 | -5.7 | -1.4 | -4.6 | 0.9 |
Kasstroom uit Financieringsactiviteiten
| -303.803 | 0.473 | 0.563 | 0.278 | 0.287 | 0.019 | 0.007 | 0.285 | -30 | -19.957 | -229.822 | 0.053 | 0.058 | 0.016 | -279.804 | 0.264 | 0.139 | -1.58 | -4.06 | 0.14 | 0.007 | -135.194 | 0.078 | 0.202 | 0.123 | 0.161 | 0.117 | -69.642 | 0.046 | 0.521 | -69.687 | 0.119 | 0.057 | -5.407 | 1.018 | -4.656 | -4.765 | -4.885 | -4.778 | -5.008 | -11.1 | -13.171 | -5.132 | -5.209 | -5.143 | -9.909 | -38.249 | 0.123 | 0.028 | 0.179 | 0.017 | 0.043 | 0.171 | -105.581 | 0.343 | 0.052 | 0.002 | 0.049 | -61.826 | 0.132 | 0 | 0.039 | 0.008 | 0.016 | 0.242 | 0.116 | 0.837 | -36.671 | 0.361 | 0.142 | 0.668 | 0.144 | 0.547 | 1.204 | -37.436 | 0.239 | 0.077 | 0.08 | 0.008 | 0.011 | 0.047 | -38.231 | -0.258 | -0.27 | -0.458 | -0.65 | -8.542 | -0.284 | -0.2 | -0.125 | -8.779 | -0.192 | -4.15 | -3.699 | -1.183 | -0.076 | -5.366 | -0.585 | -7.8 | 1.3 | -1.3 | -0.6 | 6.3 | -8.7 | 0 | -0.1 | -0.3 | -8.4 | -4.9 | 5.5 | -7.6 | -4.2 | -2.6 | 3.5 | 1.3 | -0.4 | -0.8 | -0.3 | -2 | 0.9 | -2 | 0.1 | -5.6 | 3.9 | -0.9 | -1.4 | -0.6 | -5.9 | 3.3 | -4.6 | 0.6 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | -0.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -0.1 | 0 | 0 | 32.4 | 0 | 0 | 0 | 0 | 0 | 0 | -30.1 | 0 | 0 | 0 | -28.6 | 0 | 0 | 0 | -26.7 | 0 | 0 | 0 | -25.1 | 0 | 0 | 0 | -24 | 0 | 0 | 0 | -29.2 | 0 | 0 |
Netto Kasstroomverandering
| -250.007 | 50.086 | 29.282 | 24.91 | 64.695 | 39.75 | 25.698 | 36.565 | 8.011 | 7.678 | -232.665 | 27.502 | 51.946 | 40.283 | -252.138 | 52.925 | 48.001 | 42.858 | 27.793 | 31.199 | 46.468 | -113.653 | 19.793 | 7.018 | 53.178 | 34.841 | 26.187 | -47.079 | 39.543 | 30.706 | -44.822 | 17.912 | 26.999 | 19.476 | 10.313 | 9.497 | 13.835 | 12.009 | -1.898 | 5.058 | 7.355 | 2.817 | 0.049 | -1.832 | 10.631 | -0.228 | -30.211 | 2.101 | 10.979 | 15.665 | -1.982 | 1.42 | 13.151 | -90.459 | 3.468 | 11.223 | 14.574 | 10.778 | -47.414 | 9.852 | 11.21 | 9.168 | 10.792 | 5.242 | 7.441 | 16.117 | -5.762 | -29.783 | 5.346 | 9.312 | 2.203 | 5.909 | 6.036 | 4.956 | -33.632 | 0.088 | 16.15 | 6.619 | -0.008 | 4.604 | 8.977 | -31.529 | 3.095 | 0.982 | 1.483 | 8.079 | -0.974 | 3.747 | 6.836 | 7.681 | -3.136 | 0.279 | -1.803 | 5.64 | -0.404 | -2.181 | -1.912 | 4.882 | 0.4 | 0.5 | -4.8 | 37.5 | 1 | 0 | -9.1 | 10.2 | 0.1 | 0.1 | -37.3 | 15.2 | -5.1 | -1.5 | -35.2 | 14.3 | -3.6 | -2.2 | -33.5 | 8.8 | 0.5 | -1 | -32.6 | 13.2 | -6.8 | 2.2 | -32 | 12.8 | -6.4 | -3.6 | -17.3 | -1.6 | 0.7 |
Kaspositie aan het Einde van de Periode
| 77.04 | 327.047 | 276.961 | 247.679 | 222.769 | 158.074 | 118.324 | 92.626 | 56.061 | 48.05 | 40.372 | 273.037 | 245.535 | 193.589 | 153.306 | 405.444 | 352.519 | 304.518 | 261.66 | 233.867 | 202.668 | 156.2 | 269.853 | 250.06 | 243.042 | 189.864 | 155.023 | 128.836 | 175.915 | 136.372 | 105.666 | 150.488 | 132.576 | 105.577 | 86.101 | 75.788 | 66.291 | 52.456 | 40.447 | 42.345 | 37.287 | 29.932 | 27.115 | 27.066 | 28.898 | 18.267 | 18.495 | 48.706 | 46.605 | 35.626 | 19.961 | 21.943 | 20.523 | 7.372 | 97.831 | 94.363 | 83.14 | 68.566 | 57.788 | 105.202 | 95.35 | 84.14 | 74.972 | 64.18 | 58.938 | 51.497 | 35.38 | 41.142 | 70.925 | 65.579 | 56.267 | 54.064 | 48.155 | 42.119 | 37.163 | 70.795 | 70.707 | 54.557 | 47.938 | 47.946 | 43.342 | 34.365 | 65.894 | 62.799 | 61.817 | 60.334 | 52.255 | 53.229 | 49.482 | 42.646 | 34.965 | 38.101 | 37.822 | 39.625 | 33.985 | 34.389 | 36.57 | 38.482 | 33.6 | 33.2 | 32.7 | 37.5 | 1 | 0 | 31.3 | 10.2 | 0.1 | 0.1 | 0 | 15.2 | -5.1 | -1.5 | 0 | 14.3 | -3.6 | -2.2 | 0 | 8.8 | 0.5 | -1 | 0 | 13.2 | -6.8 | 2.2 | 0 | 12.8 | -6.4 | -3.6 | 0 | -1.6 | 0.7 |