Farmers National Banc Corp.
NASDAQ:FMNB
15.4 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 11.783 | 11.24 | 14.576 | 13.315 | 14.966 | 7.075 | 13.356 | 15.446 | 15.951 | 15.844 | 5.702 | 16.011 | 15.575 | 14.556 | 11.357 | 10.869 | 11.011 | 8.639 | 9.675 | 9.154 | 8.543 | 8.388 | 8.686 | 8.084 | 8.073 | 7.726 | 5.235 | 5.983 | 5.71 | 5.783 | 5.363 | 5.376 | 5.02 | 4.798 | 3.175 | 1.857 | 0.812 | 2.211 | 2.147 | 2.276 | 2.351 | 2.191 | 2.295 | 1.612 | 1.868 | 2.005 | 2.637 | 2.489 | 2.286 | 2.52 | 3.04 | 2.371 | 2.117 | 1.69 | 3.256 | 2.854 | 2.034 | 0.847 | 0.945 | 1.556 | 1.657 | 1.684 | 1.408 | 0.999 | 1.534 | 1.724 | 0.963 | 1.633 | 1.52 | 1.809 | 1.614 | 1.751 | 1.888 | 1.962 | 1.863 | 2.028 | 1.995 | 2.174 | 0.134 | 2.415 | 2.295 | 2.337 | 2.444 | 2.442 | 2.423 | 2.206 | 2.278 | 2.241 | 1.812 | 1.603 | 1.678 | 2.009 | 1.922 | 1.681 | 1.291 | 1.613 | 1.523 | 1.321 | 1.42 | 1.48 | 1.36 | 1.26 | 1.34 | 1.34 | 1.29 | 1.14 | 1.29 | 1.26 | 1.19 | 1.01 |
Afschrijvingen & Amortisatie
| 1.492 | 1.611 | 1.548 | 1.678 | 2.202 | 1.899 | 1.424 | 1.134 | 1.179 | 1.162 | 1.11 | 0.828 | 0.803 | 0.798 | 0.805 | 0.776 | 0.79 | 0.751 | 0.705 | 0.706 | 0.719 | 0.709 | 0.75 | 0.742 | 0.75 | 0.749 | 0.796 | 0.576 | 0.888 | 0.879 | 0.922 | 0.958 | 0.883 | 0.904 | 1.062 | 0.751 | 0.471 | 0.467 | 0.494 | 0.484 | 0.505 | 0.498 | 0.535 | 0.531 | 0.44 | 0.439 | 0.488 | 0.402 | 0.435 | 0.413 | 0.437 | 0.381 | 0.401 | 0.428 | 0.427 | 0.423 | 0.433 | 0.428 | 0.438 | 0.421 | 0.413 | 0.258 | 0.347 | 0.355 | 0.299 | 0.349 | 0.349 | 0.313 | 0.305 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.688 | 0.803 | 0 | 0.795 | 0.683 | 0.718 | 1.3 | 0.573 | 0.632 | 0.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | -0.611 | 0.861 | -0.211 | 0 | 0 | 0 | 0 | 0 | 5.109 | -1.382 | -1.743 | -2.578 | 0.3 | -0.198 | -0.558 | 0.142 | -0.399 | -0.015 | 0.382 | 0.415 | -0.027 | 0.894 | 0.905 | 1.026 | 0.01 | -0.081 | 1.28 | 0.947 | 0.69 | 0.617 | 0.717 | 0.908 | 1.302 | 1.453 | 1.155 | 0.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0.626 | 0.662 | 0.604 | 0.744 | 0.649 | 0.615 | 0.501 | 0.513 | 0.438 | 0.365 | 0.328 | 0.278 | 0.257 | 0.33 | 0.393 | 0.364 | 0.349 | 0.337 | 0.361 | 0.36 | 0.344 | 0.32 | 0.5 | 0.441 | 0.337 | 0.397 | 0.993 | 0.791 | 0.396 | 0.181 | 0.29 | 0.201 | 0.2 | 0.201 | 0.211 | 0.159 | 0.058 | 0.058 | 0.029 | 0.029 | 0.029 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0 | -0.008 | 0 | 0 | 0 | -0.008 | 0 | 0 | 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
| 2.627 | -1.817 | -1.848 | 5.923 | -3.085 | -4.85 | 5.678 | 0.132 | 9.036 | -7.727 | 3.328 | 1.087 | -2.753 | -9.743 | 4.482 | -3.661 | -1.64 | -4.574 | 1.487 | 1.384 | -2.734 | -3.993 | 1.173 | 0.794 | -2.85 | -0.028 | 1.464 | -0.653 | -1.665 | -1.285 | 0.748 | -1.414 | -0.824 | -5.983 | -6.419 | -0.198 | 0.133 | -2.913 | 0.176 | -0.494 | 1.534 | -2.046 | -4.899 | 8.061 | -3.652 | -0.904 | 1.301 | -0.28 | 1.402 | -1.966 | 2.048 | -0.01 | 0.489 | -1.628 | 0.442 | 0.539 | 2.257 | -1.651 | -6.315 | -0.94 | -0.341 | 0.363 | -0.134 | 0.871 | -1.136 | -0.132 | 5.392 | 11.679 | -12.328 | 5.646 | -1.379 | 7.579 | -85.371 | 72.792 | 3.36 | -76.152 | 0 | 0 | 70.912 | -70.912 | 0 | 0 | 23.968 | 4.549 | 54.184 | -59.211 | -0.468 | -23.785 | 0.103 | 31.366 | -3.874 | 1.594 | -2.594 | 2.129 | 15.614 | -1.994 | -1.874 | -4.96 | 2.653 | -9.3 | 2.6 | -1.5 | -4.7 | -2.2 | 18.4 | -23.7 | -2.3 | -14.7 | 0 | 1.37 |
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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 2.627 | -1.817 | -1.848 | 5.923 | -3.085 | -4.85 | 5.678 | 0.132 | 9.036 | -7.727 | 3.328 | 1.087 | -2.753 | -9.743 | 4.482 | -3.661 | -1.64 | -4.574 | 1.487 | 1.384 | -2.734 | -3.993 | 1.173 | 0.794 | -2.85 | -0.028 | 1.464 | -0.653 | -1.665 | -1.285 | 0.748 | -1.414 | -0.824 | -5.983 | -6.419 | -0.198 | 0.133 | -2.913 | 0.176 | -0.494 | 1.534 | -2.046 | -4.899 | 8.061 | -3.652 | -0.904 | 1.301 | -0.28 | 1.402 | -1.966 | 2.048 | -0.01 | 0.489 | -1.628 | 0.442 | 0.539 | 2.257 | -1.651 | -6.315 | -0.94 | -0.341 | 0.363 | -0.134 | 0.871 | -1.136 | -0.132 | 5.392 | 11.679 | -12.328 | 5.646 | -1.379 | 7.579 | -85.371 | 0 | 3.36 | -76.152 | 0 | 0 | 0 | -70.912 | 0 | 0 | 0 | 4.549 | 54.184 | -59.211 | -0.468 | -23.785 | 0.103 | 31.366 | -3.874 | 1.594 | -2.594 | 2.129 | 15.614 | -1.994 | -1.874 | -4.96 | 2.653 | -9.3 | 2.6 | -1.5 | -4.7 | -2.2 | 18.4 | -23.7 | -2.3 | -14.7 | 0 | 0 |
Overige Niet-Contante Posten
| 3.867 | 4.791 | -0.413 | -2.946 | 0.658 | 8.957 | 0.603 | 0.442 | 0.43 | 3.555 | -0.601 | -0.312 | 4.271 | 3.674 | 5.982 | -0.529 | 3.335 | 0.486 | 0.79 | -0.047 | 2.113 | -0.606 | 0.953 | 0.993 | -1.187 | 0.108 | 0.838 | 0.646 | 1.158 | -0.304 | 2.462 | 0.477 | -0.89 | 1.671 | -0.331 | 0.068 | -0.261 | 0.362 | 1.118 | 0.095 | 1.238 | -0.315 | 1.725 | 3.597 | 0.395 | 0.204 | 0.937 | -0.327 | 0.301 | -2.068 | -4.617 | 1.606 | 2.01 | 3.231 | 1.476 | 1.177 | 1.856 | 3.077 | 2.695 | 1.603 | 0.58 | 0.398 | 0.815 | 0.102 | 1.338 | -0.886 | -3.853 | -12.043 | 12.737 | -8.341 | 3.109 | -7.268 | 85.82 | -71.888 | -3.055 | 77.255 | 0.402 | 0.774 | -68.307 | 72.288 | 0.608 | 0.803 | -22.537 | -3.438 | -53.468 | 60.685 | 1.79 | 24.667 | -0.278 | -31.499 | 5.229 | -1.526 | 1.841 | -1.505 | -15.37 | 2.035 | 1.555 | 5.249 | 0.957 | 9.9 | -2.13 | 2.19 | 7.55 | 3.47 | -18.1 | 24.9 | 3.32 | 15.3 | 0.31 | -1.01 |
Kasstroom uit Operationele Activiteiten
| 16.785 | 12.603 | 13.856 | 19.575 | 15.179 | 13.696 | 21.562 | 18.944 | 27.034 | 13.199 | 14.976 | 16.51 | 16.41 | 7.037 | 23.319 | 7.621 | 13.287 | 5.781 | 12.619 | 11.542 | 9.367 | 5.233 | 12.035 | 11.948 | 6.028 | 9.978 | 9.336 | 7.262 | 7.767 | 6.201 | 10.475 | 6.215 | 5.106 | 2.499 | -1 | 4.09 | 2.368 | 0.865 | 3.935 | 2.361 | 5.628 | 0.328 | -0.344 | 13.801 | -0.949 | 1.744 | 5.363 | 2.284 | 4.424 | -1.101 | 0.908 | 4.348 | 5.017 | 3.721 | 5.601 | 4.993 | 6.58 | 2.701 | -2.237 | 2.64 | 2.309 | 2.703 | 2.436 | 2.327 | 2.035 | 1.055 | 2.851 | 1.582 | 2.234 | -0.456 | 3.344 | 2.062 | 2.337 | 2.866 | 2.168 | 3.124 | 2.397 | 2.948 | 2.739 | 3.783 | 2.903 | 3.14 | 3.875 | 3.545 | 3.139 | 3.68 | 3.6 | 3.123 | 2.325 | 2.273 | 3.033 | 2.872 | 1.852 | 3.023 | 2.835 | 2.227 | 1.836 | 2.211 | 5.03 | 2.08 | 1.83 | 1.95 | 4.19 | 2.61 | 1.59 | 2.34 | 2.31 | 1.86 | 1.5 | 1.37 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -2.225 | -1.553 | -1.903 | -1.977 | -0.779 | -0.171 | -0.748 | -2.885 | -1.526 | -0.346 | -0.915 | -0.338 | 0.097 | -0.219 | -0.073 | -0.732 | -0.612 | -2.279 | -0.189 | -0.3 | -0.503 | -0.466 | -0.114 | -0.197 | -0.05 | -0.089 | -0.389 | 0.097 | -0.259 | -0.405 | -0.276 | -0.048 | -0.183 | -0.281 | -0.139 | -0.473 | -0.498 | -0.189 | -0.084 | -0.101 | -0.315 | -0.472 | -0.034 | -0.085 | -0.066 | -0.03 | -0.575 | -0.875 | -0.896 | -0.852 | -2.085 | -0.321 | -1.096 | -0.083 | -0.064 | -0.087 | -0.171 | -0.461 | -0.091 | -0.504 | -0.259 | -0.136 | -0.036 | -0.152 | -0.245 | -0.066 | -0.223 | -0.148 | -0.242 | -0.06 | -0.092 | -0.116 | -0.24 | -0.033 | -0.122 | -0.166 | -0.134 | -0.057 | -0.206 | -0.085 | -0.061 | -0.44 | -1.125 | -0.81 | -1.33 | -0.561 | -0.183 | -0.195 | -0.295 | -0.127 | -0.734 | -0.223 | -0.214 | -0.138 | -0.334 | -0.206 | -0.108 | -0.049 | -0.45 | -0.11 | -0.06 | -0.4 | -2.2 | -0.47 | -0.22 | -0.11 | -0.54 | -0.11 | -0.05 | -0.05 |
Netto Overnames
| 0 | 0 | -30.364 | -0.779 | 0.779 | -13.175 | 0.332 | -1.033 | 0.035 | 0.021 | 83.773 | 64.957 | 77.36 | 42.976 | 4.99 | -3.809 | -167.451 | -8.136 | -27.63 | 0 | -37.158 | -8.382 | -44.618 | -52.678 | -40.387 | -22.521 | -0.316 | 16.519 | -44.419 | -34.409 | -32.852 | -37.364 | -44.434 | -19.192 | 8.446 | -49.144 | -10.861 | -10.413 | -17.468 | -9.734 | -12.117 | 3.967 | -0.011 | -17.054 | -4.406 | -6.407 | 0 | 0 | 0 | 0 | -5.034 | 0 | 0 | 12.532 | 0 | 0 | 0 | 0 | 0 | 0 | -34.878 | -17.873 | 0.036 | 0.152 | 0.245 | 0.066 | 0.223 | 0.148 | 0.242 | 0.06 | 0.092 | 0.116 | 0.24 | 0.033 | 0.122 | 0.166 | 0.134 | 0.057 | 0.206 | 0.085 | 0.061 | 0.44 | 1.125 | 0.81 | 1.33 | 0.561 | 0.183 | 0.195 | 0.295 | 0.127 | 0.734 | 0.223 | 0.214 | 0.138 | 0.334 | 0.206 | 0.108 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -0.02 | -46.425 | -1.139 | -0.239 | -0.078 | -1.134 | -1.269 | -38.085 | -30.123 | -172.908 | -147.422 | -233.811 | -228.326 | -241.566 | -114.736 | -24.146 | -12.525 | -25.647 | -42.016 | -16.07 | -16.398 | -10.504 | -20.187 | -26.187 | -10.174 | -14.335 | -14.349 | -13.048 | -32.312 | -54.891 | -25.78 | -14.596 | -10.275 | -1.977 | -31.337 | -5.601 | -12.563 | -23.182 | -21.904 | -3.932 | -27.542 | -11.022 | -38.19 | -75.265 | -30.672 | -5.759 | -89.339 | -93.208 | -25.74 | -29.106 | -79.12 | -29.12 | -53.275 | -13.002 | -23.984 | -75.217 | -20.211 | -18.803 | -20.19 | -50.799 | -46.113 | -9.422 | -3.985 | -63.724 | -34.17 | -39.771 | -5.527 | -4.52 | -2.531 | -4.529 | -25.379 | -8.952 | -26.447 | -0.787 | -6.276 | -8.947 | -18.785 | -31.735 | -29.013 | -10.459 | -33.886 | -1.047 | -20.348 | -36.939 | -42.244 | -22.285 | -24.095 | -51.984 | -53.819 | -8.29 | -13.436 | -12.301 | -16.297 | -8.89 | -8.799 | -2.479 | -16.147 | -7.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 15.473 | 56.188 | 14.991 | 30.457 | 17.669 | 82.85 | 50.191 | 20.117 | 24.775 | 23.184 | 26.023 | 25.741 | 15.66 | 43.646 | 66.436 | 19.366 | 10.975 | 24.748 | 30.746 | 15.499 | 8.662 | 15.402 | 17.195 | 12.702 | 10.126 | 13.23 | 10.386 | 10.074 | 19.577 | 57.564 | 13.434 | 19.441 | 26.499 | 12.023 | 63.213 | 15.051 | 34.903 | 52.333 | 36.534 | 11.47 | 48.226 | 10.341 | 50.99 | 74.217 | 21.47 | 22.354 | 57.008 | 83.434 | 19.561 | 15.684 | 62.655 | 8.807 | 11.736 | 10.876 | 38.291 | 64.433 | 16.24 | 13.145 | 28.832 | 18.078 | 34.136 | 13.268 | 12.427 | 41.507 | 16.753 | 21.532 | 18.538 | 11.676 | 8.029 | 15.119 | 12.959 | 20.493 | 19.756 | 13.543 | 12.862 | 20.888 | 16.008 | 27.567 | 15.179 | 15.838 | 20.951 | 15.03 | 19.094 | 27.739 | 16.214 | 11.2 | 11.343 | 7.977 | 9.812 | 5.805 | 7.678 | 7.993 | 12.377 | 8.648 | 13.887 | 2.744 | 4.758 | 4.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -3.382 | 0.551 | -0.11 | -3.748 | -8.966 | -4.419 | -3.359 | -0.561 | -68.675 | 20.547 | 46.276 | 1.743 | 0.501 | 0.231 | 54.354 | 0.079 | 3.835 | 14.534 | 0.15 | -4.132 | 0.135 | 0.008 | -0.09 | -0.421 | -0.048 | -0.478 | -25.823 | -30.168 | -0.278 | -0.26 | 0.168 | 0.09 | 0.032 | 0.375 | -47.211 | 0.353 | 0.086 | -5.887 | 0.273 | 0.029 | 0.018 | 0.017 | -19.56 | 0.4 | 0.108 | 0.019 | -14.843 | -0.992 | 3.599 | -5.154 | -0.247 | 0.244 | 7.454 | 0.108 | 17.256 | 3.459 | -5.756 | -1.45 | -0.204 | -19.651 | 10.637 | -10.491 | -23.024 | -20.907 | -4.521 | 8.55 | -10.494 | -2.346 | -5.398 | 0.942 | 3.962 | -1.492 | -0.011 | 0.294 | 0.541 | -14.967 | -10.577 | -2.552 | 6.152 | -6.946 | -2.523 | -1.406 | -10.347 | -2.546 | -2.23 | -13.266 | -2.302 | 0.55 | -7.906 | -7.32 | 5.269 | -1.484 | 3.866 | 4.291 | 0.634 | -12.825 | -5.829 | -3.517 | -3.83 | -6.44 | -13.08 | -6.31 | -17.89 | 11.52 | -21.17 | -5.48 | -8.93 | -1.22 | -17.44 | -3.83 |
Kasstroom uit Investeringsactiviteiten
| -45.197 | 26.377 | -18.525 | 23.714 | 8.625 | 64.122 | 45.147 | -45.617 | -75.514 | -129.523 | 7.735 | -141.708 | -134.708 | -154.932 | 10.971 | -9.242 | -165.778 | 3.22 | -38.939 | -5.003 | -45.262 | -3.942 | -47.814 | -66.781 | -40.533 | -24.193 | -30.491 | -16.526 | -57.691 | -32.401 | -45.306 | -32.477 | -28.361 | -9.052 | -7.028 | -39.814 | 11.067 | 12.662 | -2.649 | -2.268 | 8.27 | 2.831 | -6.805 | -17.787 | -13.566 | 10.177 | -47.749 | -11.641 | -3.476 | -19.428 | -23.831 | -20.39 | -35.181 | 10.431 | 31.499 | -7.412 | -9.898 | -7.569 | 8.347 | -52.876 | -36.477 | -24.654 | -14.582 | -43.124 | -21.938 | -9.689 | 2.517 | 4.81 | 0.1 | 11.532 | -8.458 | 10.049 | -6.702 | 13.05 | 7.127 | -3.026 | -13.354 | -6.72 | -7.682 | -1.567 | -15.458 | 12.577 | -11.601 | -11.746 | -28.26 | -24.351 | -15.054 | -43.457 | -51.913 | -9.805 | -0.489 | -5.792 | -0.054 | 4.049 | 5.722 | -12.56 | -17.218 | -6.385 | -4.28 | -6.55 | -13.14 | -6.71 | -20.09 | 11.05 | -21.39 | -5.59 | -9.47 | -1.33 | -17.49 | -3.88 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -61 | -10 | -355 | -300 | -96 | -34 | -60 | 0 | -50 | 0 | -40 | -25 | -1.382 | -1.98 | -45.781 | -0.303 | -0.189 | -1.287 | -4.812 | -5.356 | -0.196 | -0.195 | -0.193 | -0.413 | -0.202 | -0.202 | -2.2 | -0.474 | -0.21 | -5.207 | -4.207 | -0.539 | -2.216 | -0.216 | -8.881 | -43.391 | -30.239 | -25.261 | -0.236 | -0.698 | -0.247 | -0.26 | -0.257 | -0.142 | -0.136 | -0.066 | -0.065 | -0.095 | -0.069 | -0.611 | -12.039 | -0.27 | -0.212 | -0.949 | -20.502 | -0.323 | -0.24 | -1.649 | -16.104 | -0.782 | -0.435 | -1.974 | -0.765 | -2.398 | -0.977 | -6.851 | 0 | -1.264 | -0.959 | -4.876 | -1.254 | -3.006 | -2.333 | -1.313 | -3.345 | -6.466 | -1.095 | -6.064 | -1.019 | -1.756 | -5.958 | -15.886 | -0.912 | -5.805 | -3.232 | -0.732 | 0 | -0.712 | -5.822 | -3.874 | 0 | 0 | 0 | -15.614 | 0 | 0 | 0 | -0.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 2.799 | -12.721 | 0 | 0 | 12.721 | 0 | 0 | 0.005 | 1.398 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0.255 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0.706 | 0 | 0 | 0 | 0.132 | 0 | 0 | 0 | 0 | -0.022 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.772 | 0 | 0 | 13.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.53 | 0 | 0 | 0 | -11.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 11.544 | 0 | 0 | -11.544 | 0 | 0 | 0 | 0 | -0.048 | 0 | 0 | -0.116 | 0 | 0 | 0 | -14.238 | 0 | -1.454 | -1.186 | -0.202 | -1.225 | 0 | 0 | -0.706 | 0 | -0.138 | 0 | -0.132 | 0 | 0 | 0 | -0.168 | -0.213 | 86.782 | 0 | 0 | -1.172 | -1.71 | 0 | 0 | 0 | 0 | -1.606 | 0 | -0.042 | 0 | 0 | 0 | 6.703 | 0 | 0 | 18.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.315 | 0 | 0 | 0 | -0.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.23 | 0.9 | 0.68 | 0.88 | 1.25 | 0.95 | 0.92 | 0.93 | 0.86 | 0.69 | 0.73 | 0.75 |
Uitgekeerde Dividenden
| -6.347 | -6.341 | -6.332 | -6.331 | -6.33 | -6.403 | -5.756 | -5.417 | -5.416 | -5.415 | -4.732 | -3.113 | -3.117 | -3.11 | -3.338 | -3.112 | -3.065 | -3.139 | -2.768 | -2.767 | -2.504 | -2.5 | -2.221 | -2.224 | -1.936 | -1.935 | -1.652 | -1.654 | -1.354 | -1.352 | -1.082 | -1.083 | -1.083 | -1.078 | -0.807 | -0.772 | -0.552 | -0.552 | -0.551 | -0.558 | -0.563 | -0.564 | -0.564 | -0.555 | -0.565 | -0.564 | -1.129 | -0.563 | -0.564 | -1.126 | -0.56 | -0.562 | -0.56 | -0.559 | -0.408 | -0.405 | -0.408 | -0.405 | -0.809 | -0.803 | -1.601 | -1.588 | -1.576 | -1.578 | -1.569 | -2.079 | -2.169 | -2.071 | -2.083 | -2.086 | -2.061 | -2.074 | -2.059 | -2.037 | -2.083 | -2.143 | -2.048 | -2.064 | -2.403 | -2.003 | -1.955 | -2.601 | -1.794 | -1.851 | -1.906 | -1.903 | -1.821 | -1.694 | -1.677 | -1.742 | -1.596 | -1.541 | -1.542 | -1.581 | -1.278 | -0.968 | -1.1 | -0.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 68.71 | 7.94 | 20.736 | -59.098 | -29.412 | -7.421 | -5.383 | 46.613 | -18.278 | 145.178 | 55.051 | 83.762 | -55.613 | 224.612 | 69.875 | 100.657 | 176.592 | 21.755 | 18.985 | 24.706 | 34.116 | 13.344 | 20.484 | 56.482 | 61.117 | 10.887 | -1.385 | 30.758 | 54.877 | 52.232 | 14.526 | 33.072 | 54.119 | -13.38 | 39.621 | -9.601 | 27.455 | 11.787 | -0.193 | 3.097 | -14.351 | -0.547 | -4.82 | 18.399 | -15.509 | 8.262 | 1.845 | 13.95 | 6.669 | 38.419 | 0.124 | 66.624 | -5.864 | 0.128 | -48.934 | 37.558 | -30.29 | 25.656 | 16.811 | 55.686 | 20.273 | 58.682 | 6.007 | 50.243 | -3.063 | 0.815 | -6.776 | 10.141 | -4.578 | 0.922 | 7.554 | -6.37 | 4.38 | -5.551 | -2.564 | 8.515 | 7.787 | 14.95 | 11.229 | 3.923 | 15.446 | 2.304 | 10.646 | 14.745 | 16.794 | 35.742 | -3.24 | 49.115 | 27.021 | 23.682 | 12.963 | 12.088 | -7.756 | 26.79 | -6.789 | 10.728 | 10.548 | 4.933 | 14.97 | 5.7 | 7.66 | -0.87 | 24.01 | -14.11 | 19.06 | 0.8 | 8.41 | 1.34 | 10.86 | 3.56 |
Kasstroom uit Financieringsactiviteiten
| 62.363 | 4.398 | 14.404 | -65.429 | -35.742 | -25.368 | -71.139 | 41.196 | -23.689 | 141.161 | 10.271 | 55.649 | -58.73 | 219.659 | 20.756 | 97.242 | 173.338 | 3.346 | 11.405 | 15.129 | 30.23 | 10.455 | 18.07 | 53.845 | 58.979 | 8.75 | -5.237 | 28.63 | 53.313 | 45.673 | 9.237 | 31.45 | 50.82 | -14.842 | 29.698 | 33.04 | -3.336 | -14.026 | -2.152 | 0.131 | -15.161 | -1.339 | -5.641 | 17.702 | -16.21 | 7.632 | 0.651 | 13.292 | 6.036 | 36.682 | -19.544 | 65.792 | -6.636 | 30.482 | -69.844 | 36.83 | -30.938 | 23.602 | -0.102 | 54.101 | 18.237 | 55.12 | 3.666 | 46.267 | -5.609 | 30.1 | -8.945 | 6.806 | -7.62 | -18.344 | 4.239 | -11.45 | -0.012 | -8.901 | -7.992 | -0.094 | 4.644 | 6.822 | 7.807 | 0.164 | 7.533 | -16.183 | 7.94 | 7.089 | 11.656 | 33.107 | -5.061 | 46.709 | 19.522 | 18.066 | 11.367 | 10.547 | -9.298 | 9.595 | -8.067 | 9.76 | 9.448 | 3.873 | 14.86 | 5.83 | 7.6 | -0.89 | 24.2 | -13.35 | 18.12 | 1.64 | 8.93 | 1.48 | 11.09 | 3.84 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | -8.579 | 22.277 | 12.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.359 | 0 | 0 | 0 | 0.01 | -0.01 | -0.01 | 0.01 | 0.02 | -0.01 | 0 | 0 | 0 | -0 | 0 | 0 |
Netto Kasstroomverandering
| 32.357 | 44.972 | 9.735 | -22.14 | -11.938 | 52.45 | -4.43 | 14.523 | -72.169 | 24.837 | 32.982 | -69.549 | -177.028 | 71.764 | 55.046 | 95.621 | 20.847 | 12.347 | -14.915 | 21.668 | -5.665 | 11.746 | -17.709 | -0.988 | 24.474 | -5.465 | -26.392 | 19.366 | 3.389 | 19.473 | -25.594 | 5.188 | 27.565 | -21.395 | 21.67 | -2.684 | 10.099 | -0.499 | -0.866 | 0.224 | -1.263 | 1.82 | -12.79 | 13.716 | -30.725 | 19.553 | -41.735 | 3.935 | 6.984 | 16.153 | -42.467 | 49.75 | -36.8 | 44.634 | -32.744 | 34.411 | -34.256 | 18.734 | 6.008 | 3.865 | -15.931 | 33.169 | -8.48 | 5.47 | -25.512 | 21.466 | -3.577 | 13.198 | -5.286 | -7.268 | -0.875 | 0.661 | -4.377 | 7.015 | 1.303 | 0.004 | -6.313 | 3.05 | 2.864 | 2.38 | -5.022 | -0.466 | 0.214 | -1.112 | -13.465 | 12.436 | -16.515 | 6.375 | -30.066 | 10.534 | 13.911 | 7.627 | -7.5 | 16.667 | 17.849 | -0.573 | -5.934 | -0.301 | 15.62 | 1.35 | -3.72 | -5.64 | 8.32 | 0.3 | -1.68 | -1.61 | 1.77 | 2.01 | -4.9 | 1.33 |
Kaspositie aan het Einde van de Periode
| 180.987 | 148.63 | 103.658 | 93.923 | 116.063 | 128.001 | 75.551 | 79.981 | 65.458 | 137.627 | 112.79 | 79.808 | 149.357 | 326.385 | 254.621 | 199.575 | 103.954 | 83.107 | 70.76 | 85.675 | 64.007 | 69.672 | 57.926 | 75.635 | 76.623 | 52.149 | 57.614 | 84.006 | 64.64 | 61.251 | 41.778 | 67.372 | 62.184 | 34.619 | 56.014 | 34.344 | 37.028 | 26.929 | 27.428 | 28.294 | 28.07 | 29.333 | 27.513 | 40.303 | 26.587 | 57.312 | 37.759 | 79.494 | 75.559 | 68.575 | 52.422 | 94.889 | 45.139 | 81.939 | 37.305 | 70.049 | 35.638 | 69.894 | 51.16 | 45.152 | 41.287 | 57.218 | 24.049 | 32.529 | 27.059 | 52.571 | 31.105 | 34.682 | 21.484 | 26.77 | 34.038 | 34.913 | 34.252 | 38.629 | 31.614 | 30.311 | 30.307 | 36.62 | 33.57 | 30.706 | 28.326 | 33.348 | 33.814 | 33.6 | 34.712 | 48.177 | 35.741 | 52.256 | 45.881 | 75.947 | 65.413 | 51.502 | 43.875 | 51.375 | 34.708 | 16.859 | 17.432 | 23.366 | 15.62 | 1.35 | -3.72 | -5.64 | 8.32 | 0.3 | -1.68 | -1.61 | 1.77 | 2.01 | -4.9 | 1.33 |