First Keystone Corporation
OTC:FKYS
13.85 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 1.507 | -18.377 | -18.377 | 1.781 | 1.283 | 1.139 | 1.357 | 3.155 | 3.504 | 3.822 | 3.543 | 3.182 | 4.023 | 3.605 | 3.878 | 3.266 | 3.137 | 3.381 | 2.053 | 2.531 | 2.923 | 2.53 | 2.243 | 2.362 | 2.596 | 2.476 | 1.777 | 2.387 | 2.056 | 1.919 | 2.286 | 2.661 | 2.144 | 2.491 | 2.176 | 1.808 | 2.485 | 2.43 | 2.449 | 2.774 | 2.383 | 2.756 | 2.298 | 1.72 | 2.155 | 3.872 | 2.526 | 2.172 | 2.764 | 2.578 | 2.656 | 2.191 | 2.677 | 2.543 | 2.496 | 1.971 | 2.49 | 2.313 | 2.187 | 1.586 | 2.086 | 2.163 | 2.102 | 1.716 | 2.227 | 1.886 | 1.722 | 1.768 | 1.541 | 1.384 | 1.434 | 1.662 | 1.503 | 1.459 | 1.566 | 1.591 | 1.804 | 1.697 | 1.755 | 1.353 | 1.79 | 1.788 | 1.856 | 1.848 | 1.834 | 1.857 | 1.778 | 1.648 | 1.548 | 1.719 | 1.672 | 1.579 | 1.407 | 1.244 | 1.203 | 1.364 | 1.363 | 1.323 | 1.158 | 1.28 | 1.36 | 1.3 | 1.22 | 1.23 | 1.27 | 1.25 | 1.14 | 1.21 | 1.19 | 1.15 | 1.12 |
Afschrijvingen & Amortisatie
| 0.173 | 0.278 | 0.278 | 0.337 | 0.173 | 0.287 | 0.253 | 0.264 | 0.264 | 0.267 | 0.261 | 0.263 | 0.261 | 0.259 | 0.255 | 0.263 | 0.247 | 0.133 | 0.488 | 0.001 | 0.262 | 0.264 | 0.254 | 0.26 | 0.263 | 0.266 | 0.267 | 0.271 | 0.277 | 0.281 | 0.283 | 0.162 | 0.34 | 0.334 | 0.343 | 0.35 | 0.342 | 0.383 | 0.401 | 0.413 | 0.409 | 0.404 | 0.4 | 0.333 | 0.33 | 0.327 | 0.267 | -0.107 | 0.346 | 0.357 | 0.346 | 0.257 | 0.118 | 0.375 | 0.228 | 0.307 | 0.255 | 0.247 | 0.24 | 0.236 | 0.187 | 0.11 | 0.229 | -0.023 | 0.208 | -0.089 | 0.614 | 0.289 | 0.164 | 0.133 | 0.162 | 0.201 | 0.177 | 0.191 | 0.161 | -0.176 | 0.232 | 0.239 | 0.256 | 0.38 | 0.339 | 0.399 | 0.335 | -0.789 | 0.726 | 0.183 | 0.371 | -0.215 | 0.616 | -0.157 | 0.202 | 0.206 | 0.177 | 0.181 | 0.146 | 0.128 | 0.12 | 0.135 | 0.123 | 0.09 | 0.1 | 0.1 | 0.1 | 0.08 | 0.09 | 0.1 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 |
Uitgestelde Inkomstenbelasting
| 0.315 | -0.333 | -0.333 | 0.135 | 0.084 | 0.04 | -0.006 | 0.278 | -0.139 | -0.066 | 0.041 | -0.01 | 0.049 | -0.003 | -0.147 | -0.01 | -0.17 | -0.164 | -0.247 | -0.061 | 0.048 | 0.051 | 0.062 | 0.342 | 0.096 | 0 | 0 | 0.121 | 0.068 | 0 | 0 | -0.414 | 0.124 | 0 | 0 | -0.266 | 0.436 | 0 | 0.113 | -0.109 | 0.187 | -0.001 | -0.031 | 0.012 | -0.097 | -0.072 | -0.105 | 0.236 | -0.263 | -0.055 | -0.116 | 0.077 | 0.076 | 0.025 | 0.04 | 0.171 | 0.128 | -0.089 | 0.034 | -0.021 | -0.009 | -0.121 | -0.015 | -0.304 | -0.048 | -0.089 | -0.03 | 0.007 | -0.029 | -0.038 | -0.044 | -0.047 | -0.046 | -0.085 | -0.085 | -0.043 | -0.014 | 0.022 | -0.014 | 0.159 | -0.205 | -0.035 | -0.073 | -0.035 | 0.009 | -0.026 | -0.064 | 0.029 | -0.023 | -0.035 | -0.051 | -0.063 | 0.038 | -0.052 | -0.028 | 0.015 | 0.014 | -0.024 | -0.017 | 0.03 | -0.04 | 0.01 | -0.01 | -0.04 | 0.04 | -0.01 | 0.01 | 0.02 | 0 | 0.01 | -0.01 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0.445 | 0 | 0.446 | 0.452 | 0 | 0.409 | 0.413 | 0.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.56 | 0.034 | 0.034 | 0.657 | 0.474 | 0.3 | -4.749 | 0.505 | 0.448 | 0.015 | -0.707 | -0.238 | -0.156 | -0.788 | -0.038 | 0.798 | -1.814 | 1.328 | -1.969 | 1.595 | -0.169 | 0.019 | -0.237 | 0.24 | -0.089 | 0.178 | 0.064 | -0.002 | 0.164 | 0.386 | -0.915 | 1.308 | -0.717 | 0.29 | 0.043 | -0.043 | -0.089 | -0.31 | -3.687 | 0.893 | -0.369 | 0.177 | -2.929 | -0.546 | 0.475 | 2.207 | -1.062 | 0.773 | -0.317 | 0.108 | -0.46 | 0.439 | -1.482 | 1.421 | -0.183 | 0.708 | -1.163 | 0.663 | -0.534 | -3.357 | 0.497 | -0.86 | -0.254 | 1.618 | 1.049 | -5.36 | -1.507 | 3.342 | -0.342 | -1.332 | 1.843 | -1.697 | 1.677 | -0.08 | -0.392 | -0.111 | -0.498 | 0.896 | 0.152 | 0.481 | -0.187 | 0.064 | -1.007 | -0.524 | 0.174 | 0.047 | 0.146 | -0.239 | 0.244 | -0.498 | -0.193 | -2.632 | -0.374 | 2.438 | -0.394 | -0.187 | 0.215 | 0.033 | 0.033 | -1.1 | 4.2 | 1.5 | -29.9 | 0.9 | 0.2 | -0.5 | -8.7 | 0 | 0 | 0 | 0.26 |
Vorderingen
| 0.069 | -0.09 | -0.09 | -0.586 | -0.442 | -0.138 | 0.356 | 0.088 | -0.006 | -0.152 | 0.04 | -0.078 | 0.091 | -0.016 | 0.186 | 0.186 | -0.15 | -0.958 | -0.217 | 0.07 | 0.459 | -0.26 | 0.367 | -0.122 | 0.26 | -0.327 | 0.385 | -0.203 | 0.28 | -0.427 | 0.03 | -0.183 | 0.198 | 0.022 | 0.132 | -0.096 | 0.015 | -0.375 | -0.317 | 0.092 | -0.084 | 0.181 | 0.114 | 0.252 | 0.152 | 0.082 | -0.042 | 0.159 | -0.115 | 0 | 0 | 0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.153 | -0.432 | 0.537 | -0.507 | 0.473 | -0.253 | 0.528 | -0.237 | 0.374 | 0.038 | 0.929 | -0.815 | 1.615 | -0.703 | 0.426 | 0.023 | 0.271 | 0.061 | 0.233 | -3.24 | 0.969 | -0.115 | 0.198 | -2.91 | 2.816 | 0.06 | 1.923 | -0.646 | 0 | 0 | 0 | 0 | -0.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.108 | 0.286 | 0.286 | 1.163 | 0.489 | -0.118 | 0.726 | -0.01 | 0.3 | -0.233 | 0.255 | -0.289 | 0.256 | -0.353 | 0.232 | 0.007 | -0.055 | -0.097 | -0.056 | -0.093 | -0.04 | -0.104 | 0.058 | 0.045 | 0.06 | 0.131 | 0.059 | -0.015 | 0.006 | 0.044 | 0.028 | 0.037 | -0.051 | 0.007 | 0.052 | -0.052 | 0.004 | -0.003 | 0.034 | -0.002 | -0.005 | -0.035 | 0.049 | -3.445 | 0.434 | 0.376 | -0.201 | 0 | 0 | 0 | 0 | 0.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.3 | 0.6 | -0.7 | 0 | -0.1 | 1 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0.479 | -0.038 | -0.162 | 0.08 | 0.427 | 0.556 | -5.831 | 0.427 | 0.154 | 0.079 | -1.002 | 0.129 | -0.503 | -0.419 | -0.456 | 0.605 | -1.609 | 2.383 | -1.696 | 0.465 | -0.156 | -0.154 | -0.155 | -0.156 | -0.156 | -0.154 | -0.143 | -0.158 | -0.16 | -0.16 | -0.158 | -0.161 | -0.161 | -0.165 | -0.164 | -0.166 | -0.169 | -0.165 | -0.164 | -0.166 | -0.165 | -0.167 | -0.182 | -0.169 | -0.171 | -0.174 | -0.173 | 0.614 | -0.202 | 0 | 0 | 0.464 | -1.482 | 0 | 0 | 0.708 | -1.163 | 0 | 0 | -3.357 | 0.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.2 | 4.5 | 0.9 | -29.2 | 0.9 | 0.3 | -1.5 | -8.7 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 0.46 | 20.887 | 20.446 | 1.048 | 0.356 | 0.888 | 0.318 | 0.521 | -0.708 | -2.963 | 2.31 | -0.078 | -2.376 | 2.863 | -2.04 | -5.459 | -8.346 | -1.416 | -0.117 | -0.117 | -1.069 | -0.632 | 0.151 | 0.764 | 0.608 | -0.355 | 1.234 | 0.524 | -0.968 | 0.918 | 0.391 | -0.338 | -1.19 | -0.967 | 0.729 | -0.112 | -0.908 | 1.003 | 1.147 | 0.962 | -1.378 | -0.898 | -0.279 | 0.22 | 0.062 | -1.059 | 0.64 | -1.277 | -0.894 | 0.449 | -0.231 | 0.023 | -0.28 | -0.358 | -0.222 | -0.533 | -0.844 | 0.367 | -0.334 | -0.537 | -0.73 | 0.271 | -0.232 | 0.158 | -0.013 | -0.036 | -0.093 | -0.181 | -0.109 | -0.017 | -0.091 | -1.615 | -1.199 | -0.028 | 1.27 | -0.438 | -0.445 | 0.514 | -0.738 | 1.492 | 2.339 | -0.08 | 5.007 | 1.446 | 0.678 | -2.589 | -1.357 | -1.707 | -0.337 | 3.11 | -3.052 | 0.367 | 1.5 | -2.07 | 3.073 | 1.303 | -0.624 | -0.038 | -0.398 | 0.93 | -4.85 | -0.92 | 27.63 | -1.56 | 1.88 | -2.04 | 7.69 | 0.57 | -0.71 | 0.01 | 0 |
Kasstroom uit Operationele Activiteiten
| 1.895 | 1.933 | 2.048 | 3.284 | 2.455 | 3.184 | -2.827 | 5.136 | 3.786 | 2.158 | 5.448 | 3.994 | 2.585 | 6.443 | 2.233 | -0.489 | -6.314 | 3.481 | 1.365 | 4.242 | 2.185 | 2.865 | 3.247 | 4.507 | 4.327 | 2.565 | 3.342 | 4.302 | 2.353 | 3.504 | 2.045 | 3.98 | 2.334 | 2.148 | 3.291 | 3.541 | 2.651 | 3.506 | 0.587 | 4.418 | 1.465 | 1.765 | -0.572 | 2.613 | 3.585 | 3.476 | 2.547 | 1.797 | 1.636 | 3.437 | 1.083 | 6.142 | 3.255 | 4.176 | 3.417 | 4.541 | 6.317 | 1.673 | 3.651 | -4.125 | 11.477 | -7.613 | -2.46 | 2.894 | 3.434 | -3.739 | 0.592 | 5.056 | 1.139 | -0.024 | 3.144 | -1.621 | 2.015 | 1.371 | 2.421 | 0.626 | 0.976 | 3.26 | 1.336 | 3.321 | 3.582 | 1.934 | 6.057 | 1.92 | 3.072 | -0.662 | 0.85 | -0.302 | 1.846 | 4.236 | -1.527 | -0.745 | 2.757 | 1.715 | 3.94 | 2.597 | 1.018 | 1.416 | 0.895 | 1.23 | 0.77 | 1.99 | -0.96 | 0.61 | 3.48 | -1.2 | 0.22 | 1.87 | 0.55 | 1.25 | 1.45 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.848 | -0.446 | -0.446 | -0.214 | -0.191 | -0.383 | -0.868 | -1.447 | -0.12 | -0.228 | -0.097 | -0.184 | -0.177 | -0.118 | -0.013 | -0.068 | -0.121 | -0.023 | -0.12 | -0.103 | -0.12 | -0.1 | -0.234 | -0.123 | -0.123 | -0.165 | -0.035 | -2.412 | -0.12 | -0.027 | -0.026 | -0.14 | -0.035 | -0.178 | -0.03 | -0.312 | -0.11 | -0.068 | -0.054 | -0.148 | -0.116 | -0.31 | -0.09 | -0.816 | -0.74 | -0.999 | -0.801 | -1.619 | -1.93 | -2.036 | -1.829 | -0.783 | -0.342 | -0.316 | -0.389 | -0.197 | -0.476 | -0.074 | -0.61 | -0.338 | -0.763 | -1.212 | -0.71 | -1.015 | -0.204 | 0.266 | -0.523 | -0.698 | -0.097 | -0.11 | -0.229 | -0.071 | -0.027 | -0.076 | -0.044 | -0.08 | -0.024 | -0.018 | -0.055 | 0.886 | -0.074 | -0.436 | -1.261 | -0.487 | -0.218 | -0.338 | -0.111 | -0.048 | -0.29 | -0.162 | -0.045 | -0.022 | -0.032 | -0.021 | -0.015 | -0.007 | -0.021 | -0.016 | -0.052 | -0.08 | -0.25 | -0.09 | -0.09 | -0.28 | -0.26 | -0.05 | -0.09 | -0.11 | -0.1 | -0.53 | -0.12 |
Netto Overnames
| 0 | 0 | 0 | -30.03 | -9.768 | -9.19 | 0 | 0 | 0 | 0 | 0 | 4.131 | -12.442 | -21.587 | -0.062 | -11.197 | -18.674 | -13.667 | -13.877 | -14.709 | -18.11 | 6.441 | 0 | -9.447 | -13.698 | -10.861 | -14.197 | -0.013 | 0.008 | -0.08 | -0.167 | -8.033 | 2.276 | 4.459 | 0 | 0.578 | -17.014 | 4.398 | -21.419 | -4.817 | -20.883 | -6.909 | -9.386 | -1.277 | -9.256 | -7.629 | 3.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.193 | 2.378 | 0 | 0 | 0 | 3.526 | -7.883 | 10.933 | 1.344 | 1.015 | 0.204 | -0.266 | 0.523 | 0.698 | 0.097 | 0.11 | 0.229 | 0.071 | 0.027 | 0.076 | 0.044 | 0.08 | 0.024 | 0.018 | 0.055 | -0.886 | 0.074 | 0.436 | -8.715 | 0.487 | 0.218 | 0.338 | 0.111 | 0.048 | 0.29 | 0.162 | 0.045 | 0.022 | 0.032 | 0.021 | 0.015 | 0.007 | 0.021 | 0.016 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -3 | -39.124 | -39.124 | -62.472 | -19.572 | -0.721 | -1.113 | -54.079 | -0.903 | -4.655 | -34.314 | -20.051 | -51.217 | -24.318 | -40.987 | -61.847 | -19.483 | -31.783 | -31.902 | -27.317 | -34.501 | -26.002 | 0 | -5.037 | -13.001 | -5.024 | -19.154 | -0.013 | -2.005 | -32.14 | -38.829 | -51.739 | -23.952 | -25.571 | 0 | -23.486 | -50.346 | -60.281 | -41.904 | -66.75 | -22.686 | -38.017 | -89.687 | -75.317 | -31.117 | -76.448 | -13.399 | -18.102 | -9.395 | -2.175 | -14.109 | -18.251 | -21.111 | -24.221 | -42.169 | -37.165 | -31.114 | -8.299 | -19.665 | -50.644 | -37.561 | -32.15 | -19.444 | -48.867 | -25.187 | -27.882 | -22.911 | 16.972 | -45.837 | -34.681 | -33.242 | -59.381 | -28.216 | -23.496 | -14.638 | -65.104 | -33.597 | -28.951 | -43.128 | -40.975 | -30.907 | -21.003 | -17.622 | -13.68 | -43.935 | -18.171 | -28.802 | -19.069 | -32.664 | -27.316 | -18.492 | -29.646 | -24.766 | -21.37 | -32.782 | -9.44 | -22.102 | -18.572 | -14.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 14.231 | 21.99 | 21.99 | 12.553 | 11.16 | 9.562 | 31.655 | 74.218 | 7.529 | 14.406 | 14.635 | 12.344 | 12.144 | 16.536 | 14.3 | 13.36 | 16.532 | 9.008 | 26.506 | 45.965 | 43.871 | 6.665 | 36.894 | 15.439 | 24.829 | 6.875 | 19.037 | 10.241 | 31.868 | 32.269 | 29.095 | 18.299 | 45.709 | 25.03 | 9.192 | 4.757 | 36.341 | 39.034 | 54.456 | 63.989 | 29.864 | 48.743 | 90.71 | 37.504 | 34.327 | 36.962 | 16.618 | 17.49 | 23.951 | 24.92 | 17.594 | 16.965 | 20.542 | 10.915 | 51.635 | 28.339 | 2.201 | 20.87 | 12.175 | 32.712 | 24.469 | 18.114 | 29.331 | 54.3 | 9.516 | 13.921 | 44.052 | 6.539 | 43.843 | 22.127 | 36.007 | 58.266 | 30.531 | 20.245 | 23.588 | 52.509 | 37.057 | 24.902 | 39.426 | 32.391 | 32.258 | 25.19 | 11.503 | 22.613 | 29.095 | 14.89 | 20.551 | 17.428 | 15.745 | 21.064 | 20.545 | 26.321 | 21.661 | 12.692 | 20.997 | 9.088 | 20.301 | 6.55 | 14.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -12.002 | -0.065 | 1.445 | -3.868 | 1.6 | -0.265 | -4.899 | -16.159 | -38.502 | -2.704 | -28.294 | 0.385 | 0.302 | -0.559 | 0.228 | 0.055 | 1.229 | 3.324 | -2.516 | 1.882 | 0.9 | 1.085 | -10.521 | -0.12 | -1.833 | -1.035 | -1.372 | -16.788 | -11.037 | -4.343 | -2.269 | 0.12 | 2.309 | -1.202 | -2.395 | 1.053 | -0.529 | 0.34 | -1.277 | 2.034 | -0.424 | -0.996 | -0.446 | -1.257 | 2.108 | -1.393 | 1.156 | 0.914 | -10.82 | -1.396 | -2.791 | -7.593 | 2.435 | -5.191 | 0.317 | 0.18 | -1.69 | -10.873 | 0.048 | 0.286 | -0.53 | 0.658 | 0.027 | -13.208 | -5.494 | -4.572 | -7.639 | -19.137 | -12.82 | -2.819 | -3.261 | 3.042 | -5.896 | -6.579 | -6.552 | -2.081 | 0.236 | -0.93 | 2.083 | 7.472 | -0.393 | -5.247 | -6.513 | -3.081 | -7.257 | -6.495 | -0.515 | -8.9 | 1.932 | -3.182 | -1.488 | 0.526 | -3.466 | -6.591 | -1.773 | -5.403 | 2.32 | -0.742 | -2.822 | -1.03 | -8.33 | -12.17 | -12.72 | -16.71 | -7.35 | -5.65 | -10.2 | 0.05 | -9.66 | -0.71 | -3.33 |
Kasstroom uit Investeringsactiviteiten
| -1.619 | -16.02 | -16.135 | -84.031 | -16.771 | -0.997 | 24.775 | 2.533 | -31.996 | -16.101 | -48.07 | -3.375 | -51.39 | -30.046 | -26.534 | -59.697 | -20.517 | -33.141 | -21.909 | 5.718 | -7.96 | -11.911 | 26.139 | 0.712 | -3.826 | -10.21 | -15.721 | -8.985 | 18.714 | -4.321 | -12.196 | -41.493 | 26.307 | 2.538 | 6.767 | -17.41 | -31.658 | -16.577 | -10.198 | -5.692 | -14.245 | 2.511 | -8.899 | -41.163 | -4.678 | -49.507 | 7.208 | -1.317 | 1.806 | 19.313 | -1.135 | -9.662 | 1.524 | -18.813 | 8.201 | -6.465 | -31.079 | 1.624 | -8.052 | -14.458 | -22.268 | -3.657 | 10.548 | -7.775 | -21.165 | -18.533 | 13.502 | 4.374 | -14.814 | -15.373 | -0.496 | 1.927 | -3.581 | -9.83 | 2.398 | -14.676 | 3.696 | -4.979 | -1.619 | -1.112 | 0.958 | -1.06 | -22.608 | 5.851 | -22.097 | -9.776 | -8.766 | -10.54 | -14.987 | -9.434 | 0.565 | -2.799 | -6.571 | -15.269 | -13.558 | -5.755 | 0.519 | -12.764 | -2.556 | -1.11 | -8.58 | -12.26 | -12.81 | -16.99 | -7.61 | -5.7 | -10.29 | -0.06 | -9.76 | -1.24 | -3.45 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -27.836 | 12.817 | 12.817 | 98.692 | -41.583 | 13.449 | 26.487 | 58.667 | -34.975 | 67.389 | 24.952 | -2.479 | 3.352 | -0.927 | -2.073 | 21.367 | -10.192 | -78.064 | 46.716 | -35.525 | -19.963 | -1.328 | -52.966 | 23.164 | 28.269 | 32.221 | 44.495 | -14.935 | -87.553 | 43.774 | 5.604 | 49.616 | -80.023 | 38.86 | -14.818 | 15.03 | -23.007 | 10.347 | 9.939 | -3.752 | -1.6 | 24.753 | 10.399 | 36.656 | -30.393 | 38.636 | -35.826 | 32.285 | -22.911 | 7.306 | -12.312 | 3.517 | -2.796 | -1.619 | 8.742 | -9.062 | -9.443 | 1.036 | 4.428 | 2.166 | -2.312 | 2.76 | -39.535 | 17.687 | 22.012 | 10.365 | -26.158 | 5.095 | 18.734 | 10.014 | -11.935 | 6.668 | -9.439 | 4.627 | -9.828 | 15.661 | -7.45 | 4.329 | -1.276 | 6.253 | 1.302 | -3.177 | 3.355 | 2.978 | 18.625 | 1.835 | -3.566 | 0.377 | -2.506 | 1.141 | -1.011 | 4.819 | 2.963 | -0.102 | -0.673 | -4.8 | 6.313 | -0.72 | -8.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 1.754 | 0 | -0.409 | 0.409 | 0.413 | 0.417 | 0.417 | 0.388 | 0.405 | 0.377 | 0.363 | 0.366 | 0.338 | 0.335 | 0.322 | 0.303 | 0.306 | 0.301 | 0.318 | 0.278 | 0.277 | 0.267 | 0.609 | 0 | 0.329 | 0.315 | 0.316 | 0.301 | 0.335 | 0.355 | 0.332 | 0.297 | 0.299 | 0.369 | 0.309 | 0.312 | 0.295 | 0.287 | 0.284 | 0.255 | 0.051 | 0.263 | 0.274 | 0.218 | 0.043 | 0.299 | 0 | 0.012 | 0.002 | 0.001 | 0 | 0 | 0.043 | 0.037 | 0 | 0 | 0 | 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 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0.409 | 0 | -0.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.14 | -0.12 | -0.65 | -0.89 | -0.21 | -0.09 | 0 | -0.01 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -0.387 | -1.714 | -1.714 | -1.705 | -1.699 | -1.691 | -1.685 | -1.681 | -1.675 | -1.669 | -1.665 | -1.72 | -1.657 | -1.593 | -1.647 | -1.584 | -1.579 | -1.575 | -1.57 | -1.567 | -1.563 | -1.56 | -1.557 | -1.552 | -1.551 | -1.837 | -1.254 | -1.542 | -1.537 | -1.534 | -1.532 | -1.528 | -1.524 | -1.521 | -1.517 | -1.513 | -1.511 | -1.507 | -1.504 | -1.5 | -1.441 | -1.439 | -1.435 | -1.215 | -1.213 | -1.197 | -1.207 | -1.207 | -1.156 | -1.362 | -1.361 | -1.361 | -1.307 | -1.306 | -1.307 | -1.307 | -1.251 | -1.252 | -1.251 | -1.252 | -1.251 | -1.251 | -1.251 | -1.252 | -1.196 | -1.197 | -1.197 | -1.197 | -0.994 | -0.992 | -0.996 | -0.997 | -0.951 | -0.961 | -0.965 | -0.965 | -0.879 | -0.879 | -0.879 | -0.875 | -0.793 | -0.79 | -0.76 | -0.761 | -0.703 | -0.707 | -0.713 | -0.71 | -0.63 | -0.595 | -0.595 | -0.595 | -0.567 | -0.566 | -0.567 | -0.567 | -0.538 | -0.539 | -0.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 35.7 | 1.212 | 1.212 | 38.086 | 56.46 | -12.483 | -45.993 | -64.81 | 64.699 | -52.674 | -32.492 | -67.535 | 82.157 | 85.49 | 40.369 | 18.269 | 74.493 | 109.929 | -26.831 | 20.65 | 34.253 | 9.305 | 25.867 | -29.126 | -24.355 | -23.812 | -29.3 | 18.455 | 68.712 | -41.582 | 6.604 | -23.887 | 65.398 | -41.428 | 5.301 | -0.939 | 55.436 | 4.907 | -0.368 | 5.463 | 13.523 | -26.949 | -20.55 | 23.992 | 29.45 | 5.049 | 22.75 | -21.398 | 19.614 | -28.187 | 14.456 | -9.457 | 10.707 | -3.249 | -0.546 | -0.703 | 17.534 | 5.337 | 24.166 | 4.16 | 16.992 | 17.139 | 37.666 | -9.042 | -9.015 | 6.165 | 23.594 | -9.504 | -4.622 | 4.884 | 8.626 | -2.353 | 12.991 | 3.718 | 6.865 | -12.817 | 15.444 | -2.925 | 5.138 | -15.667 | 1.729 | 4.59 | 13.937 | -9.45 | 0.333 | 4.965 | 16.427 | 3.791 | 18.474 | 11.302 | 2.491 | -4.329 | -2.455 | 11.314 | 18.678 | 11.67 | -11.427 | 15.963 | 10.587 | -0.66 | 4.1 | 3.82 | 24.39 | 7.01 | 10.77 | 6.38 | 6.9 | 0.33 | 9.15 | 0.82 | 7.39 |
Kasstroom uit Financieringsactiviteiten
| 7.477 | 12.315 | 12.315 | 135.073 | 13.178 | -0.725 | -20.373 | -7.411 | 28.466 | 14.268 | -8.817 | -71.329 | 84.229 | 83.333 | 37.015 | 38.39 | 63.057 | 30.612 | 18.618 | -16.136 | 13.028 | 6.735 | -28.378 | -7.237 | 2.63 | 7.181 | 13.941 | 2.307 | -20.063 | 0.974 | 10.977 | 24.536 | -15.794 | -3.757 | -10.737 | 12.877 | 31.287 | 14.056 | 8.379 | 0.506 | 10.769 | -3.351 | -11.331 | 59.484 | -2.11 | 42.531 | -14.283 | 9.723 | -4.154 | -22.243 | 0.795 | -7.299 | 6.605 | -6.161 | 6.889 | -11.072 | 6.877 | 5.121 | 27.343 | 5.074 | 13.429 | 18.648 | -3.12 | 7.393 | 11.801 | 15.333 | -3.761 | -5.793 | 13.118 | 13.905 | -4.449 | 3.061 | 1.769 | 7.435 | -4.333 | 1.744 | 7.003 | 0.594 | 3.009 | -10.265 | 2.263 | 0.641 | 16.534 | -7.201 | 17.384 | 5.793 | 12.117 | 3.194 | 15.122 | 11.848 | 0.885 | -0.106 | -0.059 | 10.646 | 17.438 | 6.303 | -5.652 | 14.704 | 1.471 | -0.66 | 4.1 | 3.82 | 24.39 | 7.01 | 10.77 | 6.38 | 6.9 | 0.33 | 9.15 | 0.82 | 7.39 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | -49.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.01 | -0.02 | 0.01 | -0.01 | -0.01 | 0.01 | 0 | -0 | 0 | -0 | 0 |
Netto Kasstroomverandering
| 7.753 | -1.772 | -1.772 | 4.376 | -1.138 | 1.462 | 1.575 | 0.258 | 0.256 | 0.325 | -51.439 | -70.71 | 35.424 | 59.73 | 12.714 | -21.796 | 36.226 | 0.952 | -1.926 | -6.176 | 7.253 | -2.311 | 1.008 | -2.018 | 3.131 | -0.464 | 1.562 | -2.376 | 1.004 | 0.157 | 0.826 | -12.977 | 12.847 | 0.929 | -0.679 | -0.992 | 2.28 | 0.985 | -1.232 | -0.768 | -2.011 | 0.925 | -20.802 | 20.934 | -3.203 | -3.5 | -4.528 | 10.203 | -0.712 | 0.507 | 0.743 | -10.819 | 11.384 | -20.798 | 18.507 | -12.996 | -17.885 | 8.418 | 22.942 | -13.509 | 2.638 | 7.378 | 4.968 | 2.512 | -5.93 | -6.939 | 10.333 | 3.637 | -0.557 | -1.492 | -1.801 | 3.367 | 0.203 | -1.024 | 0.486 | -12.306 | 11.675 | -1.125 | 2.726 | -8.056 | 6.803 | 1.515 | -0.017 | 0.57 | -1.641 | -4.645 | 4.201 | -7.648 | 1.981 | 6.65 | -0.077 | -3.65 | -3.873 | -2.908 | 7.82 | 3.146 | -4.115 | 3.356 | -0.19 | -0.55 | -3.7 | -6.47 | 10.63 | -9.38 | 6.63 | -0.51 | -3.17 | 2.14 | -0.06 | 0.83 | 5.39 |
Kaspositie aan het Einde van de Periode
| 24.024 | 15.241 | 15.241 | 17.013 | 12.637 | 13.775 | 12.313 | 10.738 | 10.48 | 10.224 | 9.899 | 61.338 | 132.048 | 96.624 | 36.894 | 24.18 | 45.976 | 9.75 | 8.798 | 10.724 | 16.9 | 9.647 | 11.958 | 10.95 | 12.968 | 9.837 | 10.301 | 8.739 | 11.115 | 10.111 | 9.954 | 9.128 | 22.105 | 9.258 | 8.329 | 9.008 | 10 | 7.72 | 6.735 | 7.967 | 8.735 | 10.746 | 9.821 | 30.623 | 9.689 | 12.892 | 16.392 | 20.92 | 10.717 | 11.429 | 10.922 | 10.179 | 20.998 | 9.614 | 30.412 | 11.905 | 24.901 | 42.786 | 34.368 | 11.426 | 24.935 | 22.297 | 14.919 | 9.951 | 7.439 | 13.369 | 20.308 | 9.975 | 6.338 | 6.895 | 8.387 | 10.188 | 6.821 | 6.618 | 7.642 | 7.156 | 19.462 | 7.787 | 8.912 | 6.186 | 14.242 | 7.439 | 5.924 | 5.941 | 5.371 | 7.012 | 11.657 | 7.456 | 15.104 | 13.123 | 6.473 | 6.55 | 10.2 | 14.073 | 16.981 | 9.161 | 6.015 | 10.13 | 6.774 | -0.55 | -3.7 | -6.47 | 10.63 | -9.38 | 6.63 | -0.51 | -3.17 | 2.14 | -0.06 | 0.83 | 5.39 |