Guardian Capital Group Limited
TSX:GCG-A.TO
40.74 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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
| -23.137 | 21.167 | 67.648 | -2.27 | 11.532 | 580.185 | 31.64 | -6.548 | -68.224 | 5.815 | 64.451 | 8.597 | 66.831 | 50.861 | 87.083 | 42.652 | 51.244 | -134.911 | 31.808 | 8.952 | 17.601 | 68.099 | -69.652 | 35.079 | 26.245 | -5.279 | 31.799 | 18.232 | 19.638 | 25.518 | 19.859 | 17.475 | 9.169 | 24.072 | 17.362 | 6.278 | 9.786 | 11.551 | 8.438 | 7.877 | 10.288 | 11.01 | 15.117 | 9.034 | 5.012 | 5.58 | 6.022 | 8.894 | 2.838 | 4.379 | 6.696 | -6.274 | 2.801 | 4.633 | 5.513 | 3.323 | 2.017 | 3.964 | 6.934 | 3.139 | 2.509 | 1.692 | -0.771 | 2.048 | 3.009 | 3.655 | 12.058 | 4.397 | 6.07 | 4.501 | 10.073 | 4.482 | 4.196 | 4.625 | 4.028 | 4.129 | 3.082 | 3.218 | 3.401 | 2.295 | 2.242 | 2.621 | 2.316 | 1.63 | 1.306 | 1.401 | 2.566 | 1.235 | 1.831 | 1.746 | 4.458 | 124.911 | 0 | 0.447 | 3.025 | 1.114 | 1.3 | 2 | 2 | 0.9 | 0.8 | 1.3 | 0.6 | 1 | 2.1 | 1.9 | 2.5 | 2.5 | 1.3 | 0.9 |
Afschrijvingen & Amortisatie
| 3.356 | 3.273 | 3.875 | 3.344 | 3.187 | 5.024 | 6.338 | 5.755 | 6.569 | 5.641 | 5.878 | 5.456 | 5.183 | 4.974 | 4.96 | 4.464 | 4.427 | 4.332 | 3.835 | 3.594 | 3.374 | 3.313 | 2.871 | 2.714 | 2.408 | 2.266 | 1.084 | 1.051 | 1.052 | 1.026 | 1.07 | 1.04 | 1.035 | 1.04 | 1.079 | 1.057 | 0.979 | 0.948 | 0.945 | 0.939 | 0.888 | 0.819 | 0.874 | 0.835 | 0.967 | 1.03 | 0.898 | 0.857 | 0.868 | 0.855 | 0.949 | 0.83 | 0.635 | 0.626 | 0.648 | 0.667 | 0.669 | 0.63 | 0.66 | 0.735 | 0.749 | 0.752 | 1.048 | 0.968 | 0.768 | 0.689 | 0.523 | 0.331 | 0.452 | 0.451 | 0.27 | 0.443 | 0.42 | 0.418 | 0.144 | 0.442 | 0.462 | 0.438 | 0.122 | 0.366 | 0.548 | 0.507 | 0.336 | 0.558 | 0.552 | 0.452 | 0.321 | 0.284 | 0.292 | 0.277 | 0.198 | 0.381 | 2.199 | 2.064 | 1.604 | 1.872 | 1.8 | 1.8 | 1.9 | 1.7 | 1.6 | 1.6 | 1.3 | 1.5 | 1.4 | 1.3 | 0.9 | 0.7 | 0.4 | 0.5 |
Uitgestelde Inkomstenbelasting
| -2.098 | 3.614 | 6.194 | 3.386 | 1.77 | 72.371 | 4.12 | 2.76 | -4.747 | 5.569 | 10.194 | 4.028 | 10.835 | 8.614 | 12.393 | 5.195 | 5.437 | -15.565 | 5.362 | 1.879 | 2.946 | 8.96 | -7.212 | 5.846 | 5.857 | -0.149 | 4.422 | 3.26 | 3.305 | 4.529 | 3.266 | 3.228 | 2.159 | 4.056 | 2.552 | 2.191 | 2.206 | 2.044 | 2.208 | 2.006 | 1.87 | 1.579 | 0.903 | 1.479 | 0.801 | 0.584 | 5.673 | -4.894 | 0.548 | 0.016 | -1.594 | 10.404 | 0.478 | -0.784 | -0.154 | -0.229 | 1.329 | -0.1 | -2.646 | -0.037 | -0.316 | -0.398 | -2.392 | -0.298 | -0.34 | -0.238 | -6.776 | -0.278 | -0.152 | -0.095 | -3.521 | -0.186 | -0.183 | 0.045 | -0.263 | -0.064 | -0.164 | -0.023 | 0.98 | -0.001 | 0.048 | 0.246 | -0.874 | -0.253 | -0.237 | -0.082 | -0.868 | -0.383 | -0.362 | -0.166 | -1.538 | 31.426 | 0.27 | 0.307 | -1.731 | 0.152 | 0.1 | 0.1 | -0.4 | 0.5 | 0.6 | 0.4 | 0.8 | 1.3 | 1.1 | 0.4 | 0.2 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 1.058 | 0.866 | 0.875 | 0.875 | 0.921 | 1.814 | 1.113 | 1.112 | 1.026 | 0.755 | 0.771 | 0.771 | 0.762 | 0.666 | 0.682 | 0.682 | 0.676 | 0.638 | 0.641 | 0.65 | 0.639 | 0.523 | 0.672 | 0.669 | 0.285 | 0.529 | 0.52 | 0.52 | 0.516 | 0.432 | 0.461 | 0.463 | 0.461 | 0.346 | 0.384 | 0.387 | 0.388 | 0.347 | 0.33 | 0.337 | 0.329 | 0.352 | 0.33 | 0.338 | 0.341 | 0.238 | 0.255 | 0.272 | 0.293 | 0.325 | 0.292 | 0.241 | 0.254 | 0.155 | 0.196 | 0.205 | 0.2 | 0.309 | 0.306 | 0.844 | 0.106 | 0.105 | 0.106 | 0.105 | 0.105 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.271 | -17.976 | 10.083 | 7.504 | -1.021 | -8.284 | 10.119 | 8.211 | 9.188 | -20.641 | 13.161 | 14.839 | 4.533 | -14.466 | 0.932 | 11.285 | 7.823 | -11.3 | -4.766 | 8.496 | 5.437 | -17.264 | 2.797 | 5.721 | 5.238 | -15.268 | 2.425 | 6.644 | 3.519 | -11.161 | 3.901 | 0.475 | 3.557 | -5.479 | -5.622 | 3.985 | 6.18 | -10.222 | 1.215 | 9.369 | 6.703 | -16.283 | 0.394 | 4.782 | 5.388 | -7.933 | -4.64 | 4.698 | 2.832 | -1.582 | -0.047 | 5.935 | -1.739 | -3.188 | -1.775 | 3.073 | 0.255 | -0.811 | 0.982 | 1.328 | -1.574 | -4.912 | -1.677 | -0.197 | 2.615 | -3.135 | 0 | 0 | 0 | 0 | 0 | 0 | 3.118 | -10.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| -9.691 | 0.001 | -0.1 | -2.367 | -1.184 | 28.877 | -6.769 | 11.41 | 6.405 | -10.672 | -34.222 | -6.38 | 10.957 | 2.525 | -16.646 | -1.673 | 5.209 | -29.952 | 1.862 | -4.773 | 0.251 | 12.231 | -8.293 | -9.211 | 4.808 | 12.342 | -1.469 | 3.105 | -13.591 | 8.564 | -4.384 | -12.013 | 10.094 | -10.703 | -5.233 | 1.272 | -3.068 | 4.685 | -3.948 | -0.046 | 2.958 | -5.949 | 1.12 | -6.397 | -0.045 | -2.231 | -9.446 | -1.427 | 0.018 | 1.762 | 0 | 5.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.559 | -5.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -11.22 | 0 | 0 | 0 | 0 | 0 | 12.716 | -9.417 | 0.388 | -6.156 | 0.582 | 26.783 | 8.237 | 64.376 | -77.412 | 6.924 | 4.443 | -0.447 | 3.702 | 2.75 | -3.332 | -14.462 | -2.306 | -3.428 | 26.915 | 1.525 | 105.976 | 11.45 | -38.57 | -29.227 | -36.026 | 3.522 | -8.312 | 11.66 | -4.344 | 8.72 | -1.461 | 1.333 | -9.066 | -7.89 | -30.958 | 1.798 | 2.089 | 2.784 | 0 | 0 | 0 | 0.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| -1.58 | -17.977 | 9.676 | 12.364 | 1.317 | -6.737 | 15.49 | 0.123 | 0.785 | -19.762 | 35.726 | 20.327 | -6.317 | -12.978 | 9.964 | 14.138 | 2.535 | -14.717 | 4.985 | 7.612 | 5.326 | -16.873 | 5.763 | 6.163 | 6.18 | -12.048 | 4.935 | 4.921 | 4.547 | -12.202 | 5.414 | 5.007 | 3.633 | -6.177 | -4.329 | 2.779 | 6.373 | -11.075 | 2.94 | 7.291 | 4.275 | -10.617 | 4.578 | 4.902 | 1.335 | -5.859 | 0.608 | 4.088 | 0 | 0 | 0 | 0.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.432 | 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
| 11.404 | -23.616 | 0.507 | -2.493 | 10.066 | -30.424 | 1.398 | -3.322 | 1.998 | 9.793 | -1.059 | 10.309 | -0.495 | 2.143 | 7.032 | -27.963 | -8.158 | -31.007 | 65.799 | -1.267 | -4.583 | -12.175 | 1.625 | 6.019 | -2.418 | -1.1 | 1.265 | 2.046 | -14.352 | -9.048 | -103.105 | -3.969 | 28.4 | 40.628 | 39.966 | -3.588 | 11.187 | -15.492 | 6.567 | -6.596 | 0.931 | -1.05 | 3.762 | 14.167 | 35.056 | -1.641 | 2.109 | -0.747 | 2.814 | -3.344 | 0 | -1.066 | -1.739 | 0 | 0 | 0 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.559 | -5.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 52.504 | 15.291 | -61.397 | 16.233 | -1.507 | -640.923 | -25.037 | 14.664 | 83.861 | 2.169 | -62.073 | 4.367 | -61.782 | -44.592 | -85.679 | -41.926 | -44.79 | 161.056 | -24.458 | -0.822 | -10.729 | -68.958 | 88.068 | -31.928 | -23.156 | 12.52 | -15.986 | -17.783 | -13.489 | -26.435 | -13.715 | -12.752 | -3.087 | -19.585 | -12.005 | 0.853 | -2.459 | -6.472 | -1.822 | -0.987 | -4.15 | -6.177 | -8.114 | -4.395 | -0.159 | -2.757 | -6.726 | 0.131 | 0.823 | -0.124 | 0.035 | 0.034 | -0.159 | 0.021 | -1.496 | 0.035 | -0.171 | -0.982 | -0.926 | -0.021 | 0.02 | 0.496 | 5.564 | 0.669 | -0.292 | -0.676 | 0.494 | 1.339 | -3.977 | -0.418 | -23.372 | 20.869 | -1.47 | 5.314 | 5.286 | 1.992 | 0.669 | -2.677 | 0.099 | 1.066 | -0.295 | -2.116 | 2.163 | 1.393 | -1.944 | -0.704 | -0.432 | -0.649 | -2.472 | -0.841 | -6.052 | -143.121 | -5.777 | -2.204 | 2.025 | 2.595 | -1.2 | -1.4 | 1.1 | 3.5 | -0.4 | -2.3 | -0.9 | 3.8 | -2.2 | -3.9 | 4.7 | -4.9 | 1.2 | -4 |
Kasstroom uit Operationele Activiteiten
| 3.469 | -2.767 | 27.278 | 29.072 | 14.882 | 10.187 | 28.293 | 25.954 | 27.673 | -0.692 | 32.382 | 38.058 | 26.362 | 6.057 | 20.371 | 22.352 | 24.817 | 4.25 | 12.422 | 22.749 | 19.268 | -5.327 | 17.544 | 18.101 | 16.877 | -5.381 | 24.264 | 11.924 | 14.541 | -6.091 | 14.842 | 9.929 | 13.294 | 4.45 | 3.75 | 14.751 | 17.08 | -1.804 | 11.314 | 19.541 | 15.928 | -8.7 | 9.504 | 12.073 | 12.35 | -3.258 | 1.482 | 9.958 | 8.202 | 3.869 | 6.331 | 11.17 | 2.27 | 1.463 | 2.932 | 7.074 | 4.299 | 3.01 | 5.31 | 5.988 | 1.494 | -2.265 | 1.878 | 3.295 | 5.865 | 0.401 | 6.299 | 5.789 | 2.393 | 4.439 | -16.55 | 25.608 | 5.725 | -1.315 | 9.195 | 6.499 | 4.049 | 0.956 | 4.602 | 3.726 | 2.543 | 1.258 | 3.941 | 3.328 | -0.323 | 1.067 | 2.434 | 0.487 | -0.711 | 1.016 | -2.934 | 13.597 | -3.308 | 0.614 | 4.923 | 5.733 | 2 | 2.5 | 4.6 | 6.6 | 2.6 | 1 | 1.8 | 7.6 | 2.4 | -0.3 | 8.3 | -1.7 | 2.9 | -2.6 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1.247 | -0.673 | 0.092 | -1.351 | -0.265 | -1.637 | -0.12 | -2.254 | -12.405 | -3.318 | -5.821 | -4.394 | -2.995 | -2.207 | -2.737 | -1.2 | -2.643 | -3.055 | -4.668 | -1.517 | -3.268 | -4.316 | -1.554 | -3.572 | -22.822 | -2.49 | -3.109 | -1.091 | -0.671 | -1.01 | -1.401 | -2.37 | -1.487 | -0.887 | -1.423 | -0.788 | -0.499 | -1.317 | -1.437 | -0.651 | -0.86 | -1.292 | -2.51 | -1.526 | -1.669 | -0.782 | -0.901 | -1.062 | -1.38 | -0.438 | -0.583 | -0.492 | -0.733 | -0.475 | -0.545 | -0.474 | -0.585 | -0.458 | -0.199 | -0.291 | -0.085 | -0.148 | -0.08 | -0.471 | -0.362 | -0.426 | -1.559 | -1.321 | -0.321 | -0.496 | -0.218 | -0.225 | -0.131 | -0.245 | -0.191 | -0.272 | -0.254 | -0.227 | -0.137 | -0.114 | -0.512 | -0.12 | -0.212 | -0.404 | -0.52 | -0.3 | -1.509 | -0.007 | -0.091 | -0.105 | -0.279 | 0.225 | -1.012 | -1.022 | -0.27 | -0.165 | -0.2 | -0.4 | -0.2 | -0.4 | -1.6 | -0.5 | -2.3 | -0.5 | -0.2 | -0.4 | -1.3 | -0.9 | 0 | 0 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | -3.404 | -6.675 | 0 | 0 | -7.271 | -2.299 | -2.246 | -8.819 | -33.353 | 0 | -0.177 | -15.253 | 0.846 | 0 | 0 | 0 | 0 | 0 | 0 | -56.327 | 0 | 0 | 0 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | -3.548 | 0 | 1.366 | 0 | -1.231 | 0.958 | 0 | 1.463 | 1.531 | -0.356 | -3.158 | -2.095 | 1.273 | -2.135 | 0.549 | -4.271 | 0.601 | 0.441 | -0.492 | -0.249 | 0.519 | -0.273 | 0.199 | -0.255 | -0.11 | -0.073 | -0.056 | -0.087 | -0.116 | -0.163 | -2.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.25 | -1.17 | 0 | 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 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 4.192 | -4.192 | -207.609 | 62.092 | 21.317 | -622.513 | 0 | -2.672 | -0.7 | -5.503 | -1.922 | -14.299 | -20.238 | -18.105 | 0 | 0 | -1.711 | -2.378 | -3.647 | -1.652 | 0 | 0 | 0 | 0 | 0 | -1.135 | 0 | 0 | -0.905 | 0 | 0 | -21.842 | -10.26 | -18.331 | 1.185 | -3.806 | -2.641 | -14.089 | -13.553 | -10.001 | -7.841 | -0.278 | 1.594 | -1.914 | -39.522 | -24.743 | -40.742 | -27.667 | -9.304 | -11.305 | -27.748 | -58.413 | -37.518 | -22.421 | -15.199 | -17.341 | -32.269 | -28.189 | -17.121 | -5.188 | -21.799 | -19.045 | -27.604 | -5.012 | -9.184 | -9.382 | -6.234 | -5.491 | -9.677 | -4.5 | -5.33 | -1.697 | -0.407 | -4.394 | -4.247 | -1.165 | -0.235 | -1.87 | -3.183 | -2.196 | -0.212 | -0.516 | -0.533 | -1.32 | -0.155 | -1.075 | 0.203 | -1.964 | 1.223 | -1.657 | -0.069 | -1.776 | 1.657 | -7.551 | -1.293 | -2.05 | -3.1 | -7 | 7.7 | -2.8 | -0.2 | -12.5 | 0 | -3.8 | -2.6 | -0.2 | -2 | -0.3 | -3.4 | -0.5 |
Verkoop/verval van Beleggingen
| 93.66 | 85.853 | -6.842 | 71.973 | 0.183 | 11.688 | 0 | 11.503 | 3.324 | 0 | -10.914 | 5.924 | 9.735 | 12.873 | 0 | 0 | 49.184 | 14.464 | 9.047 | 0 | 9.644 | 13.188 | 0 | 3.616 | 1.442 | -1.319 | 2.624 | 5.225 | 0 | 9.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0 | 13.614 | 0 | 3.198 | 1.664 | 0 | 2.798 | 33.78 | 21.792 | 54.2 | 31.597 | 8.848 | 10.813 | 28.203 | 52.582 | 34.489 | 21.6 | 15.227 | 15.131 | 30.502 | 29.925 | 20.869 | 7.827 | 22.822 | 21.407 | 24.812 | 5.817 | 8.079 | 8.958 | 6.401 | 4.843 | 8.831 | 2.775 | 3.467 | 1.188 | 0.193 | 3.165 | 1.834 | 0.432 | 0.128 | 1.61 | 2.337 | 0.826 | 0.086 | 0.508 | -5.664 | 6.74 | -2.781 | 3.396 | 0.18 | -0.347 | 1.234 | 2.656 | 1.091 | 0.145 | -0.459 | 5.893 | 1.31 | 0.844 | 4.1 | 5.7 | 1.5 | 1.4 | 0.2 | 1.6 | 8.1 | 0.7 | 1.6 | 0.6 | 1.1 | 2.5 | 0.4 | 0.2 |
Overige Investeringsactiviteiten
| 97.18 | -73.59 | -81.738 | 71.422 | 16.852 | 738.268 | -36.518 | 18.572 | 1.234 | 2.256 | -1.588 | -2.071 | -0.037 | -11.32 | -12.622 | -21.961 | 0.797 | -4.859 | 3.164 | 6.762 | -16.036 | -0.035 | -19.024 | 1.655 | -0.596 | 0.981 | -65.428 | -23.963 | -16.905 | -17.826 | -33.366 | 0.506 | 0.857 | 0.248 | 0.356 | 0.442 | -0.185 | 0.428 | -1.203 | 0.228 | 0.22 | -0.737 | -0.13 | -1.267 | -0.689 | 0.89 | 0.377 | 0.663 | -1.273 | 0 | -0.549 | 0 | -0.601 | -0.441 | -2.6 | -0.626 | -0.519 | -1.534 | 2.3 | -9.214 | 0.504 | -2.061 | 3.591 | -1.206 | 4.53 | 1.181 | -2.266 | 2.181 | 0.008 | -0.022 | 1.171 | 0 | 0 | 0 | -0.133 | 0 | 0 | 0 | -1.17 | 0 | 0.056 | -2.2 | 5.7 | -5.995 | 2.58 | -3.147 | -0.256 | 1.822 | -2.029 | 0.019 | 3.836 | -12.251 | -3.919 | 0.054 | -1.91 | -1.279 | -1.4 | -1.2 | -2.8 | -1.9 | -2.5 | -1.7 | -2.4 | -0.5 | -2.3 | -6.3 | -13 | -0.1 | -0.4 | 0.1 |
Kasstroom uit Investeringsactiviteiten
| 96.605 | 7.398 | -81.646 | 70.622 | 16.587 | 114.118 | -40.042 | 9.643 | -8.547 | -6.565 | -27.516 | -17.139 | -15.781 | -27.578 | -48.712 | -23.161 | 45.45 | -11.081 | 4.742 | 3.593 | -9.66 | 8.837 | -20.578 | 1.699 | -21.976 | -60.29 | -65.913 | -19.829 | -18.481 | -9.171 | -34.767 | -23.706 | -10.89 | -18.97 | 0.118 | -4.152 | -6.412 | -14.978 | -1.213 | -10.424 | -6.514 | 0.315 | -1.046 | -0.446 | -6.569 | -3.199 | 9.776 | 1.436 | -1.836 | -3.065 | -0.128 | -10.594 | -3.762 | -1.296 | -3.609 | -3.559 | -2.352 | -0.529 | 6.048 | -7.121 | 1.332 | 0.08 | 0.663 | -0.959 | 2.947 | 0.168 | -5.829 | 0.212 | -1.159 | -2.243 | -0.91 | -0.734 | -0.345 | -1.474 | -2.737 | -1.005 | -0.361 | -0.487 | 0.097 | -2.654 | -0.582 | -2.328 | -0.709 | -0.979 | -0.876 | -1.126 | -1.382 | -0.496 | 0.337 | 0.913 | 3.379 | -13.657 | -3.733 | -2.626 | -2.163 | -2.65 | -0.6 | -2.9 | 6.2 | -3.7 | -4.1 | -13.1 | 3.4 | -4.1 | -3.5 | -6.3 | -15.2 | 1.2 | -3.4 | -0.2 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -5.581 | -1.677 | -0.246 | -0.253 | -0.238 | -0.249 | -0.492 | -0.748 | -0.744 | -0.75 | -0.667 | -0.645 | -0.668 | -0.642 | -19.739 | -0.586 | -69.961 | -0.548 | -10.744 | -9.669 | -14.721 | -0.498 | -2.679 | -9.263 | 0 | -85.521 | -1.873 | -10.021 | -6.456 | -5.95 | -11.154 | -4.837 | -10.921 | -4.441 | 0 | -11.043 | 0 | 0 | -2.49 | -5.051 | -8.962 | 0 | -3.054 | -4.082 | -0.345 | -0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.467 | -0.75 | -0.75 | 0 | 0 | 0 | -0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.915 | -1.105 | -0.558 | -0.541 | -0.792 | -0.685 | 0 | 0 | -0.8 | -0.7 | -0.7 | -0.8 | -0.1 | 0 | -0.1 | -0.2 | 0 | 0 | 0 | -0.2 |
Uitgifte van Gewone Aandelen
| 0.349 | 0.194 | 0.411 | 0.552 | 0.72 | 4.648 | 0 | 0 | 1.456 | 0 | -52.63 | 14.299 | 20.738 | 0.665 | 0.159 | 1.054 | 0 | 0.346 | 0.081 | 0.02 | 0 | 4.638 | 0.008 | 0.28 | 0.122 | 0.374 | 0.444 | 0 | 0.429 | 0.015 | 0.012 | 1.222 | 0.182 | 0.005 | 0.034 | 0 | 0.016 | 0.017 | 0 | 0.04 | 0.017 | 0.038 | 0.053 | 0.097 | 0.345 | 0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.683 | 0 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.168 | 0 | 1.482 | 1.297 | 0 | 0.429 | 1.381 | 7.737 | 0.232 | 0 | 0 | 0.18 | 0 | 0.029 | 0.06 | 0.065 | 0.125 | 0 | 0.027 | 0 | 0 | 0 | 0.027 | 1.376 | 0.754 | 0.384 | 0.081 | 0.065 | 0.371 | 0.2 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.5 | 0.1 | 0.4 | 0 | 0.1 | 0.1 |
Terugkoop van Gewone Aandelen
| -8.129 | -9.012 | -7.217 | -8.316 | -21.795 | -8.504 | 0 | -2.869 | -19.922 | -6.254 | -0.498 | -9.769 | -13.398 | -4.817 | -0.454 | 6.426 | 0 | -5.06 | -3.183 | 0 | -10.361 | -2.995 | -12.831 | 0 | 0 | -15.456 | -12.004 | 0 | 0 | -5.502 | -12.754 | -2.278 | -0.567 | -10.466 | -7.992 | 0 | -2.082 | -6.063 | -0.889 | -3.845 | -0.973 | -1.235 | -1.744 | -0.717 | -2.858 | -4.223 | -2.777 | -2.713 | -2.291 | -1.687 | -3.812 | 0 | -1.743 | -1.877 | -3.283 | -0.591 | 0 | -8.526 | -4.75 | -1.09 | 0 | -3.868 | -5.423 | -3.997 | 0 | 0 | -0.567 | -1.418 | 0 | -6.56 | -0.907 | -1.072 | 0 | 0 | -2.517 | -4.357 | 0 | -0.863 | -0.033 | -0.199 | 0 | 0 | -0.03 | 0 | 0 | -0.009 | -0.557 | -0.21 | -0.856 | -0.006 | -0.184 | 0 | 0 | 0 | 0.001 | -0.039 | 0 | -0.7 | -0.7 | -0.1 | -0.2 | -0.1 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -9.106 | -8.379 | -8.451 | -8.469 | -8.573 | -6.129 | -6.129 | -6.152 | -6.284 | -4.693 | -4.695 | -4.748 | -4.813 | -4.274 | -4.277 | -4.261 | -4.26 | -4.007 | -4.024 | -4.024 | -4.091 | -3.41 | -3.485 | -3.482 | -3.481 | -2.836 | -2.881 | -2.882 | -2.881 | -2.456 | -2.505 | -2.495 | -2.498 | -2.238 | -2.272 | -2.211 | -2.219 | -1.946 | -1.95 | -1.963 | -1.665 | -1.668 | -1.563 | -1.482 | 0 | -6.166 | 0 | 0 | 0 | -5.392 | 0 | 0 | 0 | -5.202 | 0 | 0 | 0 | -4.949 | 0 | -0.223 | 0 | -5.543 | 0 | 0 | 0 | -5.913 | 0 | 0 | 0 | -5.384 | 0 | 0 | 0 | -4.72 | 0 | 0 | 0 | -4.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -8.867 | 3.847 | -32.112 | 29.568 | -2.595 | -103.386 | -22.162 | 0.9 | -4.313 | 24.536 | -13.142 | 10.339 | 18.682 | 35.632 | 38.529 | 9.173 | 1.044 | 29.761 | -3.707 | -7.133 | 12.067 | 0.632 | 3.386 | -0.619 | 11.992 | 170.972 | 54.515 | 24.247 | 17.331 | 18.738 | 53.194 | 28.694 | 16.571 | 30.965 | 5.721 | -11.043 | 4.951 | 7.751 | 4.98 | -1.271 | -0.906 | 6.172 | 0.001 | -0.717 | 3.344 | 15.644 | -2.707 | -2 | 2.5 | 2.108 | -0.365 | 4.157 | 4.64 | 2.298 | 1.059 | 0.402 | -1.142 | 2.37 | -2.991 | 10.16 | -2.956 | 6.263 | 0.284 | 0.857 | -5.594 | 0.557 | 3.621 | -3.497 | -0.684 | -0.354 | 16.982 | -0.076 | -0.187 | -0.021 | -11.903 | -0.978 | 3.212 | -0.109 | -2.338 | -0.92 | -1.92 | 0.039 | -0.745 | -0.798 | -0.761 | -0.763 | -1.413 | -0.221 | 23.141 | -0.402 | 2.524 | -0.018 | -2.368 | 0 | 0 | 0.054 | -3.5 | -0.6 | -0.1 | 0.1 | -1.9 | 0.1 | 0.8 | -0.2 | 1.4 | 0.6 | 9.1 | 5.4 | -1.1 | 0 |
Kasstroom uit Financieringsactiviteiten
| 34.63 | -15.337 | -47.615 | 13.082 | -32.481 | -113.62 | -28.783 | -8.869 | -29.807 | 12.839 | -19.002 | -4.823 | -0.197 | 25.899 | 14.218 | 11.806 | -73.177 | 20.492 | -21.577 | -20.806 | -17.106 | -1.633 | -15.601 | -13.084 | 8.633 | 67.533 | 38.201 | 11.344 | 8.423 | 4.845 | 26.793 | 20.306 | 2.767 | 13.825 | -4.509 | -13.254 | 0.666 | -0.241 | -0.349 | -12.09 | -11.583 | 3.307 | -6.307 | -6.184 | -3.353 | 5.255 | -5.484 | -4.713 | 0.209 | -4.971 | -4.177 | 4.157 | 2.897 | -4.781 | -0.541 | -0.189 | -1.113 | -11.105 | -7.741 | 8.847 | -2.956 | -3.148 | -5.139 | -3.14 | -5.594 | -5.356 | 3.054 | -4.747 | -0.684 | -10.816 | 17.372 | -20.615 | -0.508 | -4.11 | -6.683 | -5.103 | 3.212 | -5.865 | -2.191 | -1.119 | -1.891 | 0.099 | -0.71 | -0.673 | -0.761 | -0.745 | -1.97 | -0.431 | 22.285 | -0.381 | 0.971 | -0.369 | -2.542 | -0.46 | -0.726 | -0.326 | -3.3 | -0.9 | -1.6 | -0.7 | -2.8 | -0.8 | 0.7 | 0.1 | 1.8 | 5.3 | 9.5 | 5.4 | -1 | -0.1 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.255 | 0.431 | 2.628 | -0.155 | -0.037 | 0.6 | 1.034 | 0.409 | -0.261 | -0.638 | 0.002 | 0.146 | -0.309 | -0.146 | -0.769 | 0.316 | -0.477 | 1.246 | -0.101 | 0.077 | -0.411 | 0.287 | 0.451 | -0.079 | 0.009 | 0.191 | 0.814 | -0.635 | -0.566 | -0.252 | 0.562 | -0.369 | 0.015 | -0.781 | 0.053 | 0.458 | 0.08 | 1.299 | 0.228 | 0.329 | -0.519 | 0.48 | 0.365 | -0.095 | 0.381 | 0.025 | 0.158 | -0.271 | 0.129 | -0.057 | -0.064 | 0.201 | -0.016 | -0.064 | -0.097 | -0.045 | 0.129 | -0.081 | 0.032 | -0.124 | -0.11 | 0.023 | 0.377 | 0.093 | -0.003 | 0.048 | 0.027 | -0.083 | -0.107 | -0.02 | 0.077 | -0.005 | -0.073 | 0.002 | 0.015 | -0.095 | 0.02 | 0.012 | -0.109 | -0.111 | 0.061 | 0.028 | 0.061 | 0 | 0 | 0 | 0.012 | 0.105 | -0.118 | 0.001 | -0.211 | 0.168 | -0.035 | 0.078 | -0.017 | -0.043 | 0.2 | -0.1 | -16.3 | 0.1 | -0.2 | -0.2 | 0 | 0.3 | 0.4 | -0.1 | 0.2 | 0 | 0.1 | 0.1 |
Netto Kasstroomverandering
| 121.332 | 17.411 | -99.355 | 112.621 | -1.049 | 11.285 | -39.498 | 27.137 | -10.942 | 4.944 | -14.134 | 16.242 | 10.075 | 4.232 | -14.892 | 11.313 | -3.387 | 14.907 | -4.514 | 5.613 | -7.909 | 2.164 | -18.184 | 6.637 | 3.544 | 2.052 | -2.898 | 2.804 | 3.917 | -10.669 | 7.43 | 6.16 | 5.186 | -1.476 | -0.588 | -2.197 | 11.415 | -15.724 | 9.981 | -2.644 | -2.688 | -4.598 | 2.516 | 5.348 | 2.809 | -1.177 | 5.932 | 6.41 | 6.704 | -4.224 | 1.962 | 4.934 | 1.389 | -4.678 | -1.315 | 3.281 | 0.963 | -8.705 | 3.649 | 7.59 | -0.24 | -5.31 | -2.221 | -0.711 | 3.215 | -4.739 | 3.551 | 1.171 | 0.443 | -8.64 | -0.011 | 4.254 | 4.799 | -6.897 | -0.21 | 0.296 | 6.92 | -5.384 | 2.399 | -0.158 | 0.131 | -0.943 | 2.583 | 1.676 | -1.96 | -0.804 | -0.906 | -0.335 | 21.793 | 1.549 | 1.205 | -0.261 | -9.618 | -2.394 | 2.017 | 2.714 | -1.7 | -1.4 | -7.1 | 2.3 | -4.6 | -13.1 | 5.9 | 3.9 | 1.2 | -1.5 | 2.8 | 4.9 | -1.4 | -2.8 |
Kaspositie aan het Einde van de Periode
| 278.069 | 156.737 | 50.03 | 149.385 | 36.764 | 37.813 | 26.528 | 66.026 | 38.889 | 49.831 | 44.887 | 59.021 | 42.779 | 32.704 | 28.472 | 43.364 | 32.051 | 35.438 | 20.531 | 25.045 | 19.432 | 27.341 | 25.177 | 43.361 | 36.724 | 33.18 | 31.128 | 34.026 | 31.222 | 27.305 | 37.974 | 30.544 | 24.384 | 19.198 | 20.674 | 21.262 | 23.459 | 12.044 | 27.768 | 17.787 | 20.431 | 23.119 | 27.717 | 25.201 | 19.853 | 17.044 | 18.221 | 12.289 | 6.336 | -0.368 | 3.856 | 1.188 | -3.152 | -4.541 | 0.137 | 1.452 | -1.829 | -2.792 | 5.913 | 2.264 | -5.326 | -5.086 | 0.224 | 2.445 | 3.156 | -0.059 | 4.68 | 1.129 | -0.042 | -0.485 | 8.155 | 8.166 | 3.912 | -0.887 | 6.01 | 6.22 | 5.924 | -0.996 | 4.388 | 1.989 | 2.147 | 2.016 | 2.959 | 0.376 | -1.3 | 0.66 | 1.464 | 2.37 | 2.705 | -19.088 | -20.637 | -21.842 | -21.581 | -11.963 | -9.569 | -11.586 | -14.3 | -12.6 | -11.2 | -4.1 | -6.4 | -1.8 | 11.3 | 5.4 | 1.5 | 0.3 | 1.8 | -1 | -5.9 | -4.5 |