goeasy Ltd.
TSX:GSY.TO
167.1 (CAD) • At close February 4, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 84.94 | 65.401 | 58.944 | 74.602 | 66.31 | 55.55 | 51.436 | 28.576 | 47.189 | 38.3 | 26.096 | 49.961 | 63.54 | 19.467 | 111.975 | 48.911 | 33.073 | 32.542 | 21.979 | 6.683 | 19.825 | 19.568 | 18.273 | 15.887 | 14.342 | 11.821 | 11.074 | 5.366 | 11.606 | 8.89 | 10.27 | 8.342 | 4.932 | 10.523 | 7.252 | 7.532 | 6.256 | 5.017 | 4.923 | 7.112 | 3.47 | 4.536 | 4.63 | 4.336 | 3.817 | 3.117 | 2.912 | 3.766 | 2.638 | 2.03 | 2.623 | 2.616 | 1.9 | 2.714 | 2.382 | 0.675 | 0.72 | 3.197 | 2.279 | 1.427 | 0.02 | 1.915 | 2.403 | 1.768 | 1.494 | 2.231 | 3.463 | 2.728 | 2.744 | 2.811 | 3.402 | 2.544 | 2.274 | 1.813 | 2.352 | 1.748 | 2.337 | -0.096 | 1.689 | 1.728 | 4.116 | 1.369 | 1.539 | 1.659 | 1.209 | 0.482 | 0.768 | 0.851 | 0.557 | 0.666 | 0.544 | 0.389 | 0.164 | -2.52 | 0.097 | -2.568 | -0.359 | -3.675 | 0.197 | -1 | 0.1 | 1.4 | 1.3 | 1.8 | 1.1 | 1.5 | 1.2 | 0.6 | -12.5 | -2 | 1.7 | 1.7 | 2 | 1.5 | 1.4 | 1.5 | 0.6 | 0.7 | 0.3 | 0.2 |
Afschrijvingen & Amortisatie
| 21.218 | 21.002 | 20.878 | 21.571 | 21.735 | 21.468 | 21.557 | 19.245 | 20.98 | 20.309 | 20.772 | 21.665 | 20.723 | 19.337 | 17.161 | 16.752 | 16.025 | 16.041 | 15.905 | 16.263 | 15.783 | 15.995 | 16.323 | 12.685 | 13.038 | 12.893 | 13.387 | 13.452 | 12.716 | 12.792 | 13.248 | 13.3 | 13.345 | 13.593 | 13.803 | 14.155 | 14.454 | 13.855 | 13.626 | 14.35 | 14.305 | 14.006 | 13.686 | 13.617 | 13.382 | 13.442 | 13.335 | 13.648 | 12.973 | 13.233 | 13.165 | 13.095 | 12.597 | 12.31 | 13.403 | 14.807 | 14.053 | 13.722 | 14.59 | 14.939 | 14.71 | 14.452 | 14.179 | 15.135 | 13.009 | 12.785 | 12.392 | 12.248 | 10.893 | 10.333 | 9.801 | 9.613 | 9.559 | 9.361 | 8.927 | 8.756 | 8.139 | 8.036 | 7.584 | 7.479 | 6.776 | 6.746 | 6.461 | 6.676 | 6.476 | 6.827 | 6.33 | 6.251 | 5.919 | 5.985 | 5.879 | 5.893 | 5.644 | 5.67 | 5.804 | 6.222 | 6.403 | 6.316 | 6.244 | 7.8 | 7.8 | 7.7 | 6.9 | 5.3 | 7 | 7.2 | 7.8 | 7 | 16.9 | 5.4 | 4.9 | 4.9 | 3.9 | 4.3 | 4.7 | 4.1 | 2.9 | 3.1 | 3.2 | 1.7 |
Uitgestelde Inkomstenbelasting
| -0.232 | -3.092 | -1.801 | 4.371 | -1.293 | -3.658 | -1.172 | -1.071 | -0.836 | -4.706 | -3.431 | 0.591 | -6.424 | -4.096 | 8.096 | 5.31 | 2.35 | 5.379 | 0.599 | 42.754 | -0.174 | 1.03 | 33.256 | 2.655 | -3.617 | -1.857 | -0.742 | 0.333 | -0.085 | 4.448 | -1.129 | 1.086 | 0.011 | -1.067 | -0.973 | -0.305 | 0.678 | -0.01 | 0.47 | 1.37 | -0.305 | -2.38 | -1.414 | 0.468 | 0.228 | 0.104 | -0.565 | 1.345 | -0.221 | -2.606 | 0.182 | 2.509 | 0.414 | 1.608 | 0.831 | -1.115 | -0.476 | 1.374 | 0.448 | 0.176 | 0.827 | 0.171 | 0.78 | 1.412 | 0.025 | 0.132 | 0.294 | -0.21 | 0.195 | 0.025 | 0.732 | 0.674 | -0.151 | -0.425 | 0.101 | 0.049 | 1.145 | -0.059 | 1.035 | 0.972 | -1.24 | 0.769 | 0.866 | 0.381 | 0.579 | 0.259 | 0.414 | 0.098 | 0.312 | 0.278 | 0.363 | 0.002 | 0.171 | 0 | 0 | 0.275 | 0 | 0 | 0 | 0 | 0 | -0.2 | -0.4 | -0.8 | -0.3 | -0.4 | -0.3 | 0.2 | -0.5 | 0 | 0 | 0 | -0.2 | 0 | 0.4 | 0.1 | -0.6 | 0.1 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 3.894 | 4.338 | 4.252 | 3.678 | 3.262 | 2.974 | 3.024 | 2.621 | 2.642 | 2.49 | 2.3 | 2.772 | 2.116 | 1.901 | 2.086 | 1.988 | 1.718 | 1.771 | 2.098 | 2.858 | 1.752 | 2.189 | 1.887 | 1.755 | 1.727 | 1.735 | 1.619 | 1.527 | 1.764 | 1.266 | 1.066 | 1.19 | 0.286 | 0.992 | 1.007 | 1.15 | 1.039 | 1.069 | 0.478 | 0.807 | 0.674 | 0.482 | 0.393 | 0.378 | 0.351 | 0.322 | 0.083 | 0.022 | 0.072 | 0.058 | 0.036 | 0.022 | 0.072 | 0.043 | 0.163 | 0.769 | -0.536 | 0.216 | 0.172 | -0.019 | -0.139 | 0.177 | 0.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43.987 | -14.076 | -4.928 | -3.526 | 42.55 | -2.03 | 6.481 | -13.804 | 26.908 | -14.509 | -18.846 | -13.641 | 35.126 | -5.632 | 17.373 | -17.618 | 16.906 | 5.833 | 12.44 | -16.57 | 0.063 | -6.799 | 7.181 | -5.807 | 18.006 | -15.774 | 5.422 | 10.103 | 12.128 | -2.624 | -3.972 | 0.009 | 8.273 | 4.028 | 2.539 | 2.119 | -6.953 | -0.43 | -3.674 | -10.267 | -1.064 | 8.697 | 1.074 | -0.131 | -2.315 | 0.672 | -10.041 | 10.263 | 4.154 | 7.697 | -2.595 | -0.159 | 2.725 | 1.079 | -6.635 | -10.98 | -16.055 | -13.231 | -13.535 | -13.007 | -11.321 | -13.81 | -12.711 | -20.363 | -13.599 | -11.006 | -21.495 | -14.84 | -10.284 | -9.992 | -19.486 | -11.835 | -11.497 | -7.455 | -14.567 | 0 | -9.745 | -6.712 | -10.644 | -10.244 | -7.493 | -7.629 | -8.93 | -5.712 | -6.522 | -8.846 | -4.855 | -6.114 | -3.946 | 0 | 0 | -6.909 | -5.96 | -6.446 | -6.28 | -16.429 | -10.787 | 7.729 | 6.019 | 4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | -0.1 | 0.3 | 1.4 |
Vorderingen
| 0.601 | 0 | -1.149 | -3.288 | -1.225 | 0.05 | -0.602 | -0.131 | -2.689 | -1.169 | -0.877 | -2.712 | -2.766 | 6.639 | -2.995 | -4 | 1.507 | 10.646 | 0.55 | 0 | 0 | -0.581 | -1.386 | -0.201 | 1.056 | -1.24 | -0.643 | -1.397 | 0.385 | -1.58 | -3.973 | 0.287 | -0.78 | 1.185 | 0.931 | 1.321 | -2.374 | 0.229 | 4.332 | -7.295 | -1.213 | -0.726 | -0.068 | -0.175 | -0.393 | -1.16 | 0.058 | -1.005 | 0.727 | 0.164 | 1.836 | -1.857 | 0.48 | -0.097 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -10.807 | 19.516 | -0.05 | 0.602 | 0.131 | 2.689 | 1.169 | 0.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.235 | 11.949 | -10.248 | 18.804 | -18.213 | 9.377 | 8.271 | 5.462 | -2.68 | 1.161 | 1.367 | -1.039 | 1.361 | 1.022 | 2.516 | -3.297 | -2.215 | 0.179 | -3.891 | -3.917 | 3.863 | 2.789 | 0 | 0 | 0.726 | 1.034 | -2.072 | 2.517 | 3.693 | 1.03 | 0 | 0.373 | -1.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 |
Crediteuren
| 5.359 | 7.67 | -7.382 | 3.722 | 9.119 | 10.035 | -2.761 | 0.735 | 3.409 | 1.946 | -12.394 | -3.77 | 8.678 | 7.024 | -7.868 | -1.581 | 10.056 | -3.664 | -0.515 | 0 | 0 | 0.236 | -3.831 | 3.896 | -1.531 | 3.64 | -3.973 | 4.027 | 6.134 | 0.964 | -0.298 | -2.218 | 10.076 | 1.016 | 0.809 | -1.873 | -0.969 | 1.673 | -8.051 | 0.238 | 4.494 | 5.48 | -1.676 | 0 | 0 | 1.418 | -11.519 | 13.124 | 1.59 | 3.576 | -5.361 | 0 | 2.303 | 2.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38.027 | -21.746 | 3.603 | 6.847 | 15.14 | -12.065 | 9.242 | -14.539 | 23.499 | -16.455 | -6.452 | -9.871 | 26.448 | -12.656 | 25.241 | -16.037 | 6.85 | 9.497 | 12.955 | -115.058 | -114.101 | 0.781 | 0.449 | 0.746 | -0.323 | 0.039 | 0.661 | -0.798 | 0.147 | 0.672 | -0.862 | 0.573 | 0.016 | 0.466 | -0.223 | 0.155 | -0.313 | -0.117 | -0.134 | 0.681 | -0.428 | 0.08 | 0.029 | 0.044 | -1.922 | -0.312 | 0.386 | 0.216 | -0.68 | 0.264 | -0.1 | 1.698 | -0.431 | 0.155 | -6.722 | -10.98 | -16.055 | -13.231 | -13.535 | -13.007 | -11.321 | -13.81 | -12.711 | -20.363 | -13.599 | -11.006 | -21.495 | -14.84 | -10.284 | -9.992 | -19.486 | -11.835 | -11.497 | -7.455 | -14.567 | 0 | 0 | -6.712 | -10.644 | 0 | 0 | -7.629 | -8.93 | 0 | 0 | 0 | -4.855 | 0 | 0 | 0 | 0 | -6.909 | -5.96 | -6.446 | -6.28 | 0 | -10.787 | 7.729 | 6.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0.2 | 1.3 |
Overige Niet-Contante Posten
| -282.941 | -266.565 | 164.243 | -230.48 | -229.052 | -207.358 | -195.217 | -175.565 | -220.108 | -200.509 | -110.924 | -135.519 | -126.713 | -56.764 | -123.976 | -78.402 | -54.813 | 22.121 | -54.496 | -105.322 | -78.683 | -84.424 | -85.58 | -90.549 | -64.793 | -89.573 | -69.03 | 172.421 | -50.175 | -38.916 | -17.095 | -27.562 | -16.927 | -25.27 | -15.093 | -33.545 | -21.73 | -22.973 | -15.321 | -27.658 | -19.758 | -21.425 | -12.265 | -17.721 | -8.612 | -8.811 | -3.531 | -13.395 | -3.304 | -6.574 | -0.964 | -4.599 | -7.173 | -5.524 | -6.542 | -0.513 | 0.023 | -0.406 | 0 | 0 | 0 | 0 | 0 | 0.312 | 0.302 | 0.234 | 0.211 | 0.27 | 0.22 | 0.232 | 0.312 | 0.301 | 0.281 | 0.251 | 0.183 | -8.997 | -1.224 | 0.107 | 0.09 | -0.115 | 0.277 | 0.047 | 0.023 | -1.186 | 0.506 | 0.537 | 0 | 0.142 | -0.142 | -8.305 | -4.891 | 0 | 0 | 2.601 | 0.073 | 0.485 | 9.591 | -6.316 | -6.244 | 0.1 | -0.6 | -1.2 | -2.5 | 4.6 | 1 | -3.1 | -2.5 | -2.4 | -7.6 | -2.5 | 0.4 | -4.6 | 0.1 | -3.6 | -1.6 | -2.6 | -0.3 | 0 | 0.2 | -0.1 |
Kasstroom uit Operationele Activiteiten
| -129.134 | -192.992 | 187.049 | -129.784 | -96.488 | -133.054 | -113.891 | -139.998 | -123.225 | -158.625 | -84.033 | -74.171 | -11.632 | -25.787 | 32.715 | -23.059 | 15.259 | 83.687 | -1.475 | -53.334 | -41.434 | -52.441 | -8.66 | -63.374 | -21.297 | -80.755 | -38.27 | 203.202 | -12.046 | -14.144 | 2.388 | -3.635 | 9.92 | 2.799 | 8.535 | -8.894 | -6.256 | -3.472 | 0.502 | -14.286 | -2.678 | 3.916 | 6.104 | 0.947 | 6.851 | 8.846 | 2.193 | 15.649 | 16.312 | 13.838 | 12.447 | 13.484 | 10.535 | 12.23 | 3.602 | 3.643 | -2.271 | 4.872 | 3.954 | 3.516 | 4.097 | 2.905 | 4.963 | -1.736 | 1.231 | 4.376 | -5.135 | 0.196 | 3.768 | 3.409 | -5.239 | 1.297 | 0.466 | 3.545 | -3.004 | 1.556 | 0.652 | 1.276 | -0.246 | -0.18 | 2.436 | 1.302 | -0.041 | 1.818 | 2.248 | -0.741 | 2.657 | 1.228 | 2.7 | -1.376 | 1.895 | -0.625 | 0.019 | -0.695 | -0.306 | -12.015 | 4.848 | 4.054 | 6.216 | 11.6 | 7.3 | 7.7 | 5.3 | 10.9 | 8.8 | 5.2 | 6.2 | 5.4 | -3.7 | 0.9 | 7 | 2 | 5.8 | 2.2 | 4.9 | 3.1 | 3.5 | 3.8 | 4 | 3.2 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1.771 | -8.581 | -9.223 | -5.332 | -7.234 | -2.491 | -2.303 | -7.653 | -7.894 | -6.211 | -6.128 | -9.648 | -6.212 | -7.173 | -4.416 | -8.659 | -5.909 | -7.91 | -6.195 | -4.439 | -4.777 | -3.619 | -4.025 | -4.097 | -6.74 | -3.762 | -10.096 | -16.476 | -12.412 | -12.156 | -13.073 | -14.69 | -10.037 | -12.631 | -11.588 | -14.953 | -13.471 | -12.473 | -14.692 | -18.931 | -17.463 | -13.597 | -11.414 | -22.363 | -14.249 | -11.616 | -12.428 | -28.211 | -14.965 | -12.394 | -11.506 | -18.585 | -12.587 | -11.623 | -11.403 | 0.457 | -2.172 | -2.92 | -1.366 | -1.196 | -2.242 | -1.414 | -0.622 | -0.1 | -3.294 | -2.791 | -1.677 | -1.532 | -3.284 | -1.783 | -1.652 | -2.313 | -1.72 | -1.314 | -0.812 | -0.772 | -0.668 | -0.71 | -0.403 | -0.4 | -0.541 | -0.471 | -0.334 | -0.419 | -0.144 | -1.671 | -1.014 | -0.694 | -0.385 | -0.517 | -0.192 | -0.328 | -0.165 | -0.315 | -0.332 | 11.639 | -4.01 | -3.446 | -5.199 | -9.3 | -7.5 | -5.9 | -3.7 | -7.5 | -7.2 | -3.9 | -4.2 | -7.5 | -18.7 | -4.5 | -11.3 | -6.1 | -4 | -6.5 | -6.5 | -18.1 | -2.6 | -3.4 | -4.2 | -12.5 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.387 | 0 | 1.174 | 1.309 | -283.524 | 3.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | -4.183 | 0 | -3.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -25 | 0 | -15 | 0 | 6.59 | 4.215 | -3.999 | -7.344 | 0 | 0 | 0 | 0 | 0 | -34.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.569 | 3.042 | 0 | 0 | 0 | 0 | 25.395 | 0 | -0.001 | 87.863 | 0.432 | 20.904 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.099 | 5.23 | -1.401 | 0.792 | 0.515 | -1.86 | -1.964 | -29.477 | -5.19 | 6.387 | -4.34 | -6.59 | -4.215 | -8.758 | -3.638 | -4.64 | -3.421 | -2.693 | -3.514 | -2.074 | 1.092 | 1.6 | 3.34 | -1.468 | -1.392 | 0.016 | 1.215 | -225.352 | 1.856 | 1.676 | -1.765 | 1.898 | -0.984 | 1.227 | 1.305 | 1.502 | 2.091 | 2.685 | 2.249 | 7.574 | 1.35 | 1.6 | 0.591 | 1.201 | 1 | 0.575 | -0.436 | 9.547 | -0.711 | 0.18 | 0 | 2.788 | 0.213 | 0.505 | 0.269 | -0.536 | 1.033 | 0.224 | 0 | 0.062 | 0.184 | 0.117 | 0 | 0.119 | -8.801 | -0.002 | 0.006 | 0.06 | 0.12 | 0.064 | 0.187 | 0.2 | 0.132 | 0.029 | 0.03 | 0.028 | 0.163 | 0.149 | 0.041 | -0.01 | -0.043 | -0.027 | -0.041 | -0.037 | -0.008 | 0.811 | 0.044 | -0.373 | 0.106 | 0.039 | 0.007 | 0.058 | 0.028 | 0.121 | 0.192 | 0.207 | -0.145 | 0.16 | 0.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | -0.1 | 2.6 | -2.8 | 0 | 0.1 | 0 | -0.2 | 0.6 | 0 | -0.3 | -0.3 |
Kasstroom uit Investeringsactiviteiten
| -3.87 | -3.351 | -320.267 | -2.763 | -4.192 | -2.491 | -2.303 | -32.653 | -7.894 | 4.184 | -6.128 | -8.475 | 82.96 | -294.264 | 9.144 | -8.659 | -5.909 | -7.91 | -6.195 | -4.439 | -37.985 | -2.019 | -0.685 | -4.097 | -6.74 | -3.746 | -8.881 | -241.828 | -10.556 | -10.48 | -13.073 | -12.792 | -10.037 | -8.404 | -10.283 | -13.451 | -15.563 | -9.788 | -16.114 | -11.357 | -16.113 | -11.997 | -10.823 | -21.162 | -13.249 | -11.041 | -12.428 | -18.664 | -14.965 | -12.214 | -11.506 | -15.797 | -12.374 | -11.118 | -11.134 | -0.079 | -1.139 | -2.696 | -1.366 | -1.134 | -2.058 | -1.297 | -0.622 | -1.284 | -12.095 | -2.793 | -1.671 | -1.472 | -3.164 | -1.719 | -1.465 | -2.113 | -1.588 | -1.285 | -0.782 | -0.744 | -0.505 | -0.561 | -0.362 | -0.41 | -0.584 | -0.498 | -0.375 | -0.456 | -0.152 | -0.86 | -0.97 | -1.067 | -0.279 | -0.478 | -0.185 | -0.27 | -0.137 | -0.194 | -0.14 | 11.846 | -4.155 | -3.286 | -4.911 | -9.3 | -7.5 | -5.9 | -3.7 | -7.5 | -7.2 | -3.9 | -4.2 | -7.5 | -16.4 | -4.6 | -8.7 | -8.9 | -4 | -6.4 | -6.5 | -18.3 | -2 | -3.4 | -4.5 | -12.8 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 167.545 | 157.787 | 196.864 | 206.433 | 124.838 | 153.274 | 150.794 | 117.987 | 122.525 | 185.916 | 143.968 | 132.212 | -76.366 | 197.839 | -25.576 | 95.664 | -11.656 | -29.126 | 10.854 | 78.735 | 88.072 | 16.161 | -3.899 | 0 | 153.174 | 49.406 | 0 | 127.599 | 1.288 | 50.367 | 12.99 | 13.219 | 12.73 | 12.908 | 12.717 | 12.784 | 42.292 | 18.608 | 15.018 | 21.895 | 25.664 | 3.999 | 8.665 | 2.727 | 4.483 | 1.611 | 12.942 | 7.399 | -0.709 | -0.243 | 0.041 | 3.496 | 2.706 | -0.39 | 8.785 | -13.171 | 4.709 | -1.473 | -1.834 | -0.957 | -0.883 | -0.629 | -3.386 | 3.903 | 11.758 | -0.624 | 7.082 | 1.959 | -0.652 | -1.004 | 7.192 | 1.416 | 1.719 | -1.698 | 3.723 | -0.702 | 0.221 | -0.44 | -0.201 | 0.971 | -1.687 | -0.813 | 0.364 | -11.28 | -2.072 | 1.67 | -1.617 | -2.018 | -2.426 | 1.85 | -1.71 | 7.807 | 0.118 | 0.889 | -9.324 | -1.109 | 0.585 | -0.768 | -1.305 | -1.3 | 2.152 | -2.2 | -2.2 | -3.4 | -1.7 | -1.3 | -2 | 2.1 | 21.8 | -1.1 | -1.4 | -3.4 | -1.4 | -0.3 | 0.6 | 15.4 | -6.7 | 10.3 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0.234 | 3.39 | 2.868 | 2.045 | 0.967 | 0 | 2.691 | 57.656 | 1.085 | 1.499 | 0.324 | 0.717 | 0 | 168.133 | 1.577 | 0.208 | 0.206 | 0.266 | 1.038 | 0.023 | 0.432 | 0.507 | 2.877 | 44.327 | 0.147 | 0.133 | 0.533 | 0.451 | 1.253 | 0.028 | 0.279 | 0.05 | 0.019 | 0.042 | 0.062 | 0.26 | 0.084 | 0.456 | 0.895 | 0.016 | 0.011 | 0.17 | 0.177 | 19.025 | 0.005 | 0.004 | 0.004 | 0.218 | 0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 10.699 | 0.015 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0.003 | 0.45 | 0.043 | 0.771 | 0.028 | 0.121 | 0.009 | 0.012 | 0.046 | 0.459 | 0.432 | 0.02 | 0.112 | 1.054 | 0 | 0.077 | 0.009 | 0.052 | 0.013 | 0.051 | 0.006 | 0.005 | 2.507 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0.3 | 0.4 | 1.1 | 1.4 | 9.6 | 0.3 | 0.1 | 6.4 | -6.3 | -0.9 | 7.7 |
Terugkoop van Gewone Aandelen
| 0 | -0.882 | -4.193 | -0.049 | -0.536 | -0.236 | -7.87 | -0.146 | -1.058 | -20.132 | -40.867 | -62.29 | -0.25 | 0 | 0 | -5.467 | -6.909 | -20.006 | -12.005 | 0 | -4.187 | -4.29 | -11.836 | -14.995 | 0 | 0 | 0 | 0 | -0.001 | -2.694 | 0 | 0 | -1.694 | -3.437 | -2.806 | -0.232 | -1.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.078 | 0 | 0.001 | 0 | -0.058 | 0 | 0 | 0 | 0 | -0.504 | -0.262 | 0 | 0 | 0.017 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -19.117 | -19.033 | -15.513 | -15.478 | -15.284 | -15.45 | -14.734 | -14.233 | -13.534 | -13.662 | -10.181 | -10.577 | -10.694 | -9.695 | -6.508 | -6.712 | -6.282 | -6.447 | -4.448 | -4.447 | -4.468 | -4.493 | -3.245 | -3.123 | -3.077 | -3.057 | -2.426 | -2.422 | -2.398 | -2.414 | -1.666 | -1.666 | -1.677 | -1.69 | -1.341 | -1.339 | -1.349 | -1.343 | -1.133 | -1.159 | -1.122 | -1.123 | -1.123 | -1.011 | -1.016 | -1.018 | -1.015 | -1.012 | -1.009 | -1.01 | -1.007 | -1.007 | -1.007 | -1.007 | -0.892 | -0.894 | -0.891 | -0.893 | -0.884 | -0.882 | -0.893 | -0.893 | -0.893 | -0.9 | 0 | 0 | -0.726 | -0.726 | -0.723 | -0.714 | -0.609 | -0.609 | -0.609 | -0.608 | -0.396 | -0.39 | -0.388 | -0.387 | -0.245 | -0.243 | 0 | 0 | 0 | 0 | 0 | -0.075 | -0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financieringsactiviteiten
| -0.52 | -0.404 | -4.175 | 0.062 | -0.282 | -0.074 | -12.913 | -0.114 | -0.848 | 0.29 | -9.132 | 0.378 | 0.475 | -0.876 | 0.437 | 1.601 | 0.003 | 0.049 | 0.142 | 0.103 | 0.03 | 1.098 | 0 | 0 | 0.147 | -0.03 | -3.034 | 0 | 0 | -0.028 | -1.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0 | 0 | 0.139 | 0 | 0 | -0.261 | 0 | 0 | 0 | 0 | -0.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.138 | -0.242 | 0 | 0 | 13.573 | 0.15 | 0 | 0 | -0.65 | 0 | 0.004 | 0 | -6.912 | 0 | 0 | 9.77 | 1.278 | 0.388 | -1.098 | -0.568 | -1.1 | -1.119 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | -0.2 | 0.5 | -0.6 | 1.3 | 0.7 | 0 | 0.7 | -0.2 | -0.7 | 0 | 1.1 | 0 |
Kasstroom uit Financieringsactiviteiten
| 148.142 | 140.858 | 180.044 | 193.062 | 110.239 | 137.75 | 125.838 | 161.296 | 109.228 | 153.911 | 84.112 | 60.44 | -86.835 | 355.401 | -30.07 | 85.294 | -24.638 | -55.264 | -4.419 | 74.391 | 79.879 | 8.983 | -16.103 | 26.209 | 150.244 | 46.452 | -4.927 | 125.628 | 0.142 | 45.259 | 9.95 | 11.603 | 9.378 | 7.823 | 8.632 | 11.473 | 39.286 | 17.721 | 14.78 | 20.752 | 24.553 | 3.046 | 7.719 | 20.741 | 3.472 | 0.597 | 11.931 | 6.605 | -1.503 | -1.253 | -1.134 | 2.489 | 1.699 | -1.397 | 7.864 | -3.366 | 3.833 | -2.227 | -2.718 | -2.343 | -2.039 | -1.608 | -4.341 | 3.02 | 10.864 | -1.583 | 6.806 | 1.276 | -0.604 | -1.69 | 6.704 | 0.816 | 1.122 | -2.26 | 3.786 | -0.812 | -0.147 | -0.715 | 0.608 | 0.59 | -1.852 | -0.804 | 0.416 | -1.362 | -2.096 | 1.601 | -1.687 | -0.161 | -2.421 | 1.854 | -1.71 | 0.895 | 0.118 | 0.889 | 0.446 | 0.169 | 0.973 | -1.866 | -1.873 | -2.4 | 0.2 | -1.7 | -1.7 | -3.5 | -1.6 | -1.3 | -2 | 2.1 | 22.6 | -0.3 | -1.6 | -1 | 0.7 | 9.3 | 1.6 | 15.3 | -1 | 4 | 0.2 | 7.7 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -0.1 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 |
Netto Kasstroomverandering
| 15.138 | -55.485 | 46.826 | 60.515 | 9.559 | 2.205 | 9.644 | -11.355 | -21.891 | -0.53 | -6.049 | -22.206 | -15.507 | 35.35 | 11.789 | 53.576 | -15.288 | 20.513 | -12.089 | 16.618 | 0.46 | -45.477 | -25.448 | -41.262 | 122.207 | -38.049 | -52.078 | 87.002 | -22.46 | 20.635 | -0.735 | -4.824 | 9.261 | 2.218 | 6.884 | -10.872 | 17.467 | 4.461 | -0.832 | -4.891 | 5.762 | -5.035 | 3 | 0.526 | -2.926 | -1.598 | 1.696 | 3.59 | -0.156 | 0.371 | -0.193 | 0.381 | -0.14 | -0.285 | 0.332 | 0.198 | 0.423 | -0.051 | -0.13 | 0.039 | 0 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.666 | -1.098 | -0.568 | -0.1 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 2.5 | -3.8 | -3.4 | -7.9 | 2.4 | 5.2 | -0.1 | 0.1 | 0.5 | 4.5 | -0.4 | -1.9 |
Kaspositie aan het Einde van de Periode
| 151.056 | 135.918 | 191.403 | 144.577 | 84.062 | 74.503 | 72.298 | 62.654 | 74.009 | 95.9 | 96.43 | 102.479 | 124.685 | 140.192 | 104.842 | 93.053 | 39.477 | 54.765 | 34.252 | 46.341 | 29.723 | 29.263 | 74.74 | 100.188 | 141.45 | 19.243 | 57.292 | 109.37 | 22.368 | 44.828 | 24.193 | 24.928 | 29.752 | 20.491 | 18.273 | 11.389 | 22.261 | 4.794 | 0.333 | 1.165 | 6.056 | 0.294 | 5.329 | 2.329 | 1.803 | 4.729 | 6.327 | 4.631 | 1.041 | 1.197 | 0.826 | 1.019 | 0.638 | 0.778 | 1.063 | 0.731 | 0.533 | 0.11 | 0.161 | 0.291 | 0.259 | 0.259 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.108 | -3.774 | -2.676 | -0.1 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -2.8 | -5.3 | -1.5 | 1.9 | 9.8 | 7.4 | 2.2 | 2.3 | 2.2 | 1.7 | -2.8 | -2.4 |