Granite Construction Incorporated
NYSE:GVA
87.82 (USD) • At close November 4, 2024
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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettowinst
| -7.453 | 36.895 | -29.442 | 25.998 | 57.496 | -23.846 | -25.772 | 2.821 | 81.553 | 16.568 | -9.821 | -20.433 | 32.423 | 55.747 | -65.323 | 5.687 | -98.357 | -0.973 | -72.538 | 46.427 | 21.913 | -93.961 | -31.081 | 10.387 | 59.097 | -6.081 | -9.662 | 35.325 | 48.055 | 16.272 | -23.851 | 20.166 | 38.087 | 18.457 | -10.51 | 35.139 | 32.18 | 9.539 | -8.61 | 20.825 | 14.106 | 22.206 | -21.261 | -32.561 | 4.456 | 3.165 | -19.826 | 18.374 | 45.746 | 4.487 | -8.687 | 24.792 | 42.376 | 4.946 | -9.007 | -65.386 | 43.301 | -2.633 | -37.73 | 27.009 | 36.538 | 22.667 | 13.987 | 31.925 | 51.738 | 25.618 | 13.123 | 17.168 | 53.3 | 43.846 | -2.249 | 2.917 | 45.725 | 33.289 | -1.422 | 35.812 | 40.651 | 14.954 | -8.267 | 19.525 | 32.785 | 13.806 | -9.109 | 13.858 | 25.834 | 10.794 | 10.018 | 11.295 | 23.069 | 16.558 | -1.643 | 12.12 | 23.938 | 12.903 | 1.567 | 12.758 | 24.9 | 15.933 | 2.224 | 14.4 | 20.9 | 15.1 | 2.5 | 10.1 | 20.5 | 14.5 | 1.4 | 5.6 | 13.6 | 8.4 | 0.2 | 2.7 | 15.1 | 9.1 | 0.4 | 5.7 | 13.2 | 8.4 | 1.2 | 3.4 | 13.6 | 4.6 | -2.1 | 3 | 5.7 | 0 | -5.2 | 0.7 | 4.3 | 2.8 | -3.9 | 4.3 | 8 | 6.3 | -1 | 6.7 | 7.1 |
| Afschrijvingen & Amortisatie
| -58.468 | 29.4 | 29.068 | 27.144 | 23.911 | 55.273 | 19.733 | 20.855 | 29.386 | 15.591 | 16.737 | 11.277 | 28.155 | 28.272 | 24.581 | 28.245 | 1.661 | 28.822 | 28.447 | -40.901 | 97.102 | 32.692 | 29.055 | 54.153 | 34.269 | 28.036 | 15.511 | 17.823 | 17.374 | 16.499 | 14.649 | 22.933 | 17.135 | 15.766 | 13.736 | 7.496 | 25.002 | 15.704 | 24.715 | 18.284 | 18.09 | 16.046 | 15.161 | 18.111 | 20.426 | 18.392 | 15.97 | 12.45 | 14.078 | 0 | 0 | 0 | 0 | 0 | 21.044 | 0 | 0 | 0 | 0 | -10.976 | 13.944 | -4.718 | 0 | 0 | 21.608 | 21.256 | 21.172 | 21.536 | 21.796 | 21 | 17.825 | 18.027 | 16.977 | 17.365 | 16.811 | 18.426 | 19.323 | 17.471 | 16.538 | 18.09 | 17.752 | 16.062 | 16.566 | 15.777 | 19.891 | 17.067 | 18.909 | 19.697 | 15.683 | 14.681 | 14.405 | 15.629 | 13.738 | 12.961 | 12.662 | 17.401 | 11.23 | 11.206 | 10.688 | 10.8 | 10.8 | 10.8 | 10 | 9.4 | 9.8 | 9.7 | 9.2 | 9.5 | 9.5 | 9.8 | 9.4 | 9.9 | 9.6 | 9.4 | 8.9 | 9.3 | 8.5 | 7.6 | 7.1 | 6.8 | 6.6 | 6.2 | 6.1 | 6.2 | 6.1 | 6.3 | 6.8 | 7.3 | 6.6 | 5.9 | 6.2 | 6.5 | 6.5 | 6.4 | 5.8 | 5.7 | 5.7 |
| Uitgestelde Inkomstenbelasting
| -20.693 | 20.693 | 0 | 25.014 | 1.542 | 9.024 | -19.733 | 23.266 | -20.364 | 2.549 | 2.545 | 13.059 | 0 | 0 | -1.288 | 7.821 | -87.085 | -1.782 | 0 | 14.414 | -2.146 | 0 | 0 | 22.217 | -2.207 | 0 | 0 | 0 | 0 | 0 | 0 | 9.929 | 0 | 0 | 0 | 13.291 | 14.981 | 0 | -0.014 | 0 | 0.182 | 0 | 1.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.568 | 0 | 0 | 0 | -0.119 | 21.625 | -0.405 | 0.17 | -0.283 | 0.074 | 0.697 | 0 | 0.419 | -7.811 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | -8.919 | 0 | 0 | 0.08 | -7.346 | 0 | 0 | 1.478 | -3.311 | 0 | 0 | 0 | -4.767 | -0.001 | 0 | 0 | 6.115 | -0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.2 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 |
| Aandelen Gebaseerde Vergoedingen
| -15.084 | 2.189 | 12.895 | 1.847 | 1.928 | 1.874 | 4.828 | 1.614 | 1.775 | 1.762 | 2.614 | 1.226 | 1.539 | 2.577 | 1.065 | 1.174 | 1.267 | 1.538 | 2.398 | 1.289 | 1.703 | 1.473 | 5.748 | 2.163 | 2.428 | 2.421 | 7.772 | 2.184 | 2.356 | 2.311 | 8.913 | 2.37 | 2.45 | 2.578 | 5.985 | 1.801 | 1.97 | 1.829 | 3.163 | 2.227 | 2.348 | 2.49 | 4.095 | 2.798 | 2.544 | 2.715 | 5.386 | 2.565 | 2.418 | 2.296 | 4.196 | 3.161 | 3.081 | 2.764 | 3.149 | 2.799 | 3.356 | 3.727 | 3.158 | 2.896 | 3.308 | 1.784 | 2.777 | 0 | 1.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.951 | 0 | 0 | 0 | 5.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84.523 | -97.772 | 13.249 | 77.001 | 71.078 | -88.595 | -67.663 | -11.889 | 3.446 | -73.364 | -45.524 | -44.866 | 42.859 | -93.238 | 98.918 | 89.493 | 69.189 | -9.638 | -5.627 | 60.037 | -39.775 | -46.405 | -10.919 | -6.857 | 27.35 | -50.492 | -48.061 | 42.764 | -24.056 | -51.008 | -0.015 | 39.298 | -5.638 | -74.958 | -12.304 | 32.343 | -10.955 | -49.166 | -6.172 | 59.659 | -22.557 | -63.05 | -23.48 | 133.588 | -37.882 | 25.247 | -55.096 | 52.524 | -4.459 | -34.147 | -28.335 | 39.239 | -37.507 | -36.698 | -8.822 | 5.958 | -11.338 | -29.04 | -2.752 | -58.53 | 11.091 | -29.593 | -49.009 | 73.722 | -26.527 | 12.221 | -65.548 | 53.597 | -11.294 | 2.711 | -13.372 | 34.699 | -39.318 | 112.523 | 26.059 | -5.363 | 38.38 | -2.227 | -42.787 | 11.047 | 8.596 | -22.347 | -23.085 | -38.022 | 9.419 | -24.223 | 16.685 | 21.827 | 3.974 | -19.532 | -14.662 | 24.856 | 28.156 | -17.129 | -8.229 | 7.108 | -1.942 | -22.177 | -14.233 | 31.9 | -4.2 | -12.7 | -18.7 | 27.3 | 12.5 | -12.8 | -16 | 21.9 | -0.1 | -1.1 | -25.1 | 8.2 | 12.4 | -16 | -13.9 | 15.2 | 14.6 | -13.8 | -3.9 | -2.5 | 0.1 | 0.8 | 1.4 | 5.4 | 4.9 | -4.4 | 0.7 | 4.5 | 2.7 | -5.4 | -2.6 | 2.4 | 4.7 | -15.5 | 9 | 3.6 | 1.9 |
| Vorderingen
| 74.933 | -244.898 | 169.965 | 199.539 | -114.793 | -238.269 | 66.8 | 153.856 | -25.119 | -155.071 | 85.957 | 69.755 | -32.488 | -171.858 | 123.274 | 104.958 | -62.632 | -106.526 | 71.04 | 165.528 | -146.394 | -183.167 | 105.086 | 150.412 | -130.175 | -83.348 | 58.527 | 147.636 | -143.044 | -133.136 | 68.272 | 93.922 | -82.392 | -120.644 | 33.358 | 115.914 | -94.529 | -90.924 | 36.662 | 107.462 | -59.753 | -112.543 | 68.383 | 112.092 | -90.68 | -72.87 | 63.694 | -382.23 | -25.295 | -105.438 | 16.821 | 97.362 | -84.862 | -120.631 | 33.176 | 65.152 | -17.483 | -121.837 | 37.332 | -10.904 | -90.622 | -56.32 | 84.999 | 0 | -68.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.314 | 0 | 0 | 0 | 21.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.172 | -2.106 | -13.066 | 1.991 | 0.018 | 7.644 | -11.083 | -5.512 | 9.823 | -4.813 | -13.805 | -4.177 | 11.013 | -1.813 | -4.249 | 18.362 | 2.912 | -6.258 | -9.88 | 6.558 | 6.727 | -4.667 | -8.238 | 2.163 | 5.243 | -0.728 | -8.798 | -0.438 | 3.436 | -6.714 | -3.536 | 5.77 | 3.696 | -5.267 | -3.891 | 4.736 | 10.733 | -6.386 | 4.284 | 5.685 | 4.896 | -2.094 | -14.933 | -0.807 | 7.238 | -2.614 | -6.506 | 4.466 | 3.504 | 0.279 | -16.807 | 7.012 | 6.74 | -7.828 | -5.881 | -8.79 | 3.305 | 0.954 | -3.683 | 3.075 | 16.783 | -9.501 | -4.031 | -6.729 | 2.588 | -2.271 | -4.4 | -5.119 | 2.882 | -1.868 | -5.808 | 0.491 | -2.488 | -4.12 | -2.251 | -1.462 | 2.678 | -1.815 | -0.851 | 1.543 | -0.032 | -2.822 | -0.522 | 1.679 | 1.141 | -1.733 | -0.981 | 0.14 | 1.2 | -1.115 | -1.577 | 2.674 | 1.552 | -2.904 | -4.321 | 0.155 | 1.903 | -0.205 | -4.477 | 1.6 | 1.1 | -0.7 | -2.1 | 3.7 | -1.1 | -0.6 | -2.5 | 1.5 | 0.9 | -0.4 | -0.8 | 0.4 | -0.6 | -0.6 | -2.5 | 1.6 | 0.9 | -0.7 | -0.3 | 0.5 | -0.6 | -0.3 | -0.3 | 1.4 | -0.1 | -0.6 | -0.8 | 1.9 | -0.1 | -0.9 | -0.4 | -0.4 | 0.4 | 0.1 | -0.2 | 0.4 | 0.5 |
| Crediteuren
| -50.68 | 110.709 | -60.029 | -77.893 | 93.169 | 94.507 | -42.955 | -70.751 | 42.99 | 62.011 | -44.028 | -39.827 | 21.167 | 75.455 | -49.399 | -24.44 | 27.544 | 43.876 | -87.979 | -8.712 | 100.509 | 82.34 | -34.11 | -68.404 | 17.113 | 37.397 | -12.838 | -54.083 | 38.382 | 80.578 | -28.161 | -25.056 | 15.258 | 69.61 | -22.081 | -39.671 | 26.173 | 50.47 | -28.609 | -56.379 | 1.475 | 61.864 | -19.629 | -39.626 | 16.126 | 21.437 | -31.985 | -60.497 | 23.393 | 56.81 | -29.178 | -57.94 | 36.936 | 84.976 | -35.012 | -77.293 | 33.356 | 73.535 | -31.469 | -80.419 | 34.645 | 35.137 | -32.843 | 0 | -4.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.655 | 0 | 0 | 0 | -23.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -57.686 | 38.523 | 19.163 | -46.636 | 92.684 | 47.523 | -80.425 | -89.482 | -2.176 | 24.509 | -73.648 | -70.617 | 43.167 | 4.978 | 29.292 | -9.387 | 101.365 | 59.27 | 21.192 | -103.337 | -0.617 | 59.089 | -73.657 | -91.028 | 135.169 | -3.813 | -84.952 | -50.351 | 77.17 | 8.264 | -36.59 | -35.338 | 57.8 | -18.657 | -19.69 | -48.636 | 46.668 | -2.326 | -18.509 | 2.891 | 30.825 | -10.277 | -57.301 | 61.929 | 29.434 | 79.294 | -80.299 | 490.785 | -6.061 | 14.202 | 0.829 | -7.195 | 3.679 | 6.785 | -1.105 | 26.889 | -30.516 | 18.308 | -4.932 | 29.718 | 50.285 | 1.091 | -97.134 | 80.451 | -29.115 | 14.492 | -61.148 | 58.716 | -14.176 | 4.579 | -7.564 | 34.208 | -36.83 | 116.643 | 28.31 | -3.901 | 35.702 | -0.412 | -41.936 | 15.163 | 8.628 | -19.525 | -22.563 | -38.47 | 8.278 | -22.49 | 17.666 | 21.687 | 2.774 | -18.417 | -13.085 | 22.182 | 26.604 | -14.225 | -3.908 | 6.953 | -3.845 | -21.972 | -9.756 | 30.3 | -5.3 | -12 | -16.6 | 23.6 | 13.6 | -12.2 | -13.5 | 20.4 | -1 | -0.7 | -24.3 | 7.8 | 13 | -15.4 | -11.4 | 13.6 | 13.7 | -13.1 | -3.6 | -3 | 0.7 | 1.1 | 1.7 | 4 | 5 | -3.8 | 1.5 | 2.6 | 2.8 | -4.5 | -2.2 | 2.8 | 4.3 | -15.6 | 9.2 | 3.2 | 1.4 |
| Overige Niet-Contante Posten
| -4.909 | 224.583 | -1.933 | -7.495 | -2.809 | 4.01 | 11.919 | 33.611 | -10.504 | -16.204 | -16.731 | 1.746 | 14.105 | -34.177 | -19.866 | -2.626 | 239.508 | 14.641 | 55.642 | 56.67 | -11.78 | 81.742 | -0.112 | -10.417 | 1.313 | 16.327 | 12.331 | 1.308 | 15.573 | 41.775 | 28.289 | -1.25 | -1.27 | 10.428 | 6.395 | -14.963 | -14.644 | -11.947 | -20 | 7.264 | 31.658 | -14.257 | 4.095 | -33.93 | 18.015 | -28.122 | 14.883 | -1.836 | 11.082 | 15.613 | 9.953 | 23.135 | 10.804 | 11.576 | -7.256 | 75.381 | 14.165 | 13.382 | 12.97 | 24.694 | -0.458 | 17.65 | 18.133 | 46.718 | 13.742 | 8.246 | 1.104 | 8.758 | 0.77 | 1.767 | 1.684 | -13.959 | -13.478 | 4.827 | -1.399 | 5.798 | 1.245 | 5.302 | 0.084 | 56.307 | 1.251 | 2.23 | -10.612 | 1.483 | -2.147 | -1.153 | -19.088 | -0.69 | 2.522 | 2.367 | -0.738 | -2.226 | -7.734 | -1.477 | -2.793 | -1.683 | 1.045 | -0.743 | 1.131 | 6 | 0.7 | -2.5 | 4.2 | -0.3 | -0.3 | -0.3 | 0.4 | 3 | 0.3 | -1.1 | 0 | 3.3 | 0.3 | -1.3 | 0.1 | -4.4 | -0.1 | 0.2 | 0.1 | 3.5 | -0.2 | -0.1 | 0.3 | 0.7 | -2.1 | 4.7 | -0.9 | 0 | 1.7 | -0.4 | 1.3 | 1.6 | 1.2 | 1.4 | 1.8 | 0.7 | 0.4 |
| Kasstroom uit Operationele Activiteiten
| -22.084 | -1.989 | 24.073 | 149.509 | 153.146 | -42.26 | -76.688 | 70.278 | 88.647 | -53.098 | -50.18 | -37.991 | 90.926 | -69.091 | 38.087 | 129.794 | 126.183 | 32.608 | -20.125 | 137.936 | 67.017 | -57.151 | -36.364 | 71.647 | 90.188 | -37.825 | -37.62 | 81.581 | 41.928 | 9.35 | 13.336 | 93.446 | 33.629 | -43.495 | -10.434 | 75.107 | 48.534 | -49.745 | -6.918 | 89.975 | 25.555 | -52.611 | -19.777 | 69.895 | -12.867 | 3.005 | -54.653 | 71.627 | 54.787 | -11.751 | -22.873 | 90.327 | 18.754 | -17.412 | 0.676 | 18.752 | 49.484 | -14.564 | -24.354 | 6.718 | 64.018 | 7.96 | -14.395 | 152.439 | 61.101 | 67.341 | -23.545 | 97.221 | 64.355 | 69.324 | 3.888 | 41.684 | 9.906 | 168.004 | 40.049 | 45.754 | 99.599 | 35.5 | -34.352 | 103.574 | 60.384 | 9.751 | -24.762 | -4.417 | 52.997 | 2.485 | 26.524 | 47.362 | 45.247 | 14.074 | -2.638 | 56.494 | 57.672 | 7.258 | 3.207 | 35.584 | 35.233 | 4.219 | -0.19 | 63.1 | 28.2 | 10.7 | -2 | 47.4 | 42.5 | 11.1 | -5 | 40 | 23.3 | 16 | -15.5 | 24.1 | 37.4 | 1.2 | -4.5 | 25.8 | 36.2 | 2.4 | 4.5 | 11.2 | 20.1 | 11.5 | 5.4 | 10.5 | 14.6 | 6.6 | 1.4 | 13.1 | 15.3 | 2.9 | 1 | 16.1 | 20.4 | -1.4 | 15.6 | 16.7 | 15.1 |
| Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investeringen in Materiële Vaste Activa
| 66.861 | -38.99 | -27.871 | -31.421 | -29.274 | -39.228 | -40.461 | -23.859 | -24.537 | -41.947 | -31.269 | -21.846 | -26.527 | -27.66 | -18.777 | -18.352 | -22.665 | -30.801 | -21.435 | -23.499 | -28.975 | -25.61 | -28.744 | -24.97 | -49.66 | -20.504 | -15.967 | -10.887 | -19.29 | -16.146 | -21.372 | -23.081 | -19.052 | -24.272 | -24.565 | -18.035 | -9.992 | -8.545 | -7.607 | -5.957 | -17.38 | -9.716 | -10.375 | -13.215 | -11.045 | -9.466 | -9.956 | -11.651 | -6.116 | -10.63 | -9.225 | -10.287 | -7.206 | -15.782 | -11.76 | -6.822 | -8.373 | -7.097 | -14.712 | -11.872 | -20.114 | -26.058 | -29.601 | -18.037 | -13.57 | -31.793 | -30.735 | -35.868 | -20.479 | -28.574 | -33.691 | -26.135 | -21.684 | -44.11 | -24.309 | -18.214 | -30.927 | -33.087 | -20.601 | -40.714 | -11.397 | -19.004 | -18.521 | -8.37 | -11.838 | -22.458 | -20.139 | -13.611 | -8.732 | -22.973 | -12.099 | -7.318 | -11.19 | -23.421 | -23.336 | -13.469 | -7.638 | -13.565 | -17.782 | -17.8 | -11 | -25.6 | -27.6 | -7.2 | -12 | -20.3 | -13 | -4.1 | -6.5 | -16.2 | -21.6 | -7.1 | -7.2 | -13.8 | -18 | -8.7 | -8.1 | -9.8 | -9.4 | -4.5 | -7.5 | -13.2 | -13.9 | -2.6 | -5 | -5.1 | -5.2 | -2.9 | -4 | -4.4 | -6.3 | -2.5 | -3.5 | -9.9 | -14 | -3.7 | -6.7 |
| Netto Overnames
| 3.796 | 1.63 | -5.426 | -235.689 | 4.049 | -26.933 | 22.118 | -1.995 | 0 | -33.563 | 142.571 | 41.225 | 13.836 | 48.502 | 11.365 | 0 | 5.005 | 0 | 0 | 0 | 0 | -6.227 | 0 | 47.812 | 0 | -55.03 | 0.675 | 5.095 | 2.522 | 1.525 | 1.06 | 7.156 | 3.28 | 1.738 | 0.772 | 9.709 | 1.377 | 0.973 | 1.089 | 16.357 | 6.419 | 4.478 | 1.36 | 7.328 | -3.761 | -4.621 | 3.417 | -53.616 | 2.29 | 3.195 | 2.883 | 9.346 | 9.805 | 5.643 | 4.623 | 2.265 | 6.303 | -0.849 | -0.165 | -4.969 | 0.002 | -2.752 | -2.219 | 24.174 | 4.138 | 4.598 | -14.022 | -0.114 | -2.116 | -68.037 | 1.386 | 0.717 | 1.436 | -0.601 | 14.846 | 15.727 | 5.579 | 3.416 | 0.29 | 3.321 | 11.877 | 3.828 | 5.363 | -36.034 | 4.363 | 1.524 | 0.536 | -13.934 | 3.208 | -21.217 | 0.53 | -0.006 | 1.124 | 2.811 | 2.934 | 0.144 | 0.355 | 2.74 | 1.452 | 0.7 | 0.9 | 6.4 | 1.1 | 1.6 | 2.3 | 0.4 | 1.1 | 0.7 | 1 | 2.3 | 0.7 | 0.7 | 6 | 0 | 0 | 1.3 | 0.8 | 0 | 0 | -0.2 | 3.9 | 1.5 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Aankoop van Beleggingen
| -6.977 | 0 | 0 | 0 | -9.74 | 6.046 | -22.118 | -34.294 | -9.842 | -30.028 | -19.94 | -5 | 0 | 0 | -5 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 6.758 | 0 | 0 | -9.952 | -44.835 | -29.892 | -19.906 | -29.91 | -44.927 | -54.864 | -9.946 | -19.948 | -50.01 | -24.987 | -19.986 | -9.988 | -15 | -14.984 | -24.991 | -10 | -39.967 | -19.982 | 0 | -14.975 | -64.66 | -19.991 | -14.958 | -24.987 | -44.314 | -49.909 | -37.946 | -27.341 | -51.546 | -18.273 | -13.804 | -53.911 | -51.382 | -22.931 | -9.785 | -29.258 | -10.898 | -40.112 | -19.441 | -9.179 | -26.49 | -47.91 | -45.671 | -32.883 | -86.639 | -87.447 | -39.722 | -20.06 | -35.339 | -36.408 | -10.055 | -15.075 | -50.728 | -0.087 | -13.027 | -33.133 | -41.714 | -68.954 | -36.814 | -43.475 | -40.437 | -173.084 | -191.396 | -89.716 | -50.917 | -43.347 | -17.299 | -27.529 | -22.677 | -29.384 | -12.773 | -19.837 | -34.7 | -26.7 | -8.7 | -28 | -42.4 | -13 | -7.9 | -27.8 | -3.3 | -10.6 | -9.7 | -3.8 | -15.2 | -13.4 | -7.6 | -9.4 | -25.8 | -19.1 | 0.8 | -12.2 | 15.4 | -32.6 | -14.1 | -22.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.8 | 0 | 0 | 0 | 0 | 0 |
| Verkoop/verval van Beleggingen
| -25 | 5 | 20 | 0 | 10 | 20 | 10 | 30.006 | 15 | 0 | -142.571 | 0 | 0 | 0 | 0 | 5 | 4.996 | 5 | 25 | 10 | 15 | 5 | 0 | 15 | 0 | 25 | 35 | 30 | 20 | 40 | 30 | 25 | 25 | 45 | 10 | 32.56 | 25 | 31.7 | 15 | 15 | 25 | 20 | 20 | 6.65 | 14 | 23 | 25 | 40 | 25 | 65.1 | 35 | 26.599 | 41.5 | 39.375 | 38.268 | 31.226 | 24.28 | 38.698 | 5.674 | 25.43 | 5 | 12 | 15.61 | 66.499 | 23.84 | 18.75 | 21.5 | 55.088 | 40 | 31.3 | 68.925 | 84 | 28.009 | 14.515 | 26.5 | 43.32 | 14 | 20.5 | 35.914 | 10.001 | 22 | 33.4 | 47.842 | 44.677 | 35.747 | 51.938 | 59.501 | 30.197 | 86.402 | 218.543 | 95.407 | 36.024 | 23.036 | 15.5 | 38.735 | 26.164 | 11.499 | 25.005 | 30.276 | 23.6 | 16 | 28.2 | 43 | 14 | 8 | 21 | 7.5 | 3 | 4.2 | 22.1 | 13.2 | 4.1 | 4.9 | 19.7 | 28 | 9.3 | 7.1 | 13.2 | 13.1 | -5.2 | 12.6 | 32 | 11.7 | 35.6 | 2.2 | 7.6 | 3.4 | -0.8 | -7.1 | 4.5 | 8.1 | 0 | 0 | 6.1 | 3.5 | 0 | 0.4 |
| Overige Investeringsactiviteiten
| -213.642 | 6.694 | 23.228 | 4.99 | 0.073 | 0.073 | 6.125 | 5.268 | -2.885 | 46.459 | 140.605 | 22.749 | 7.485 | 45.624 | 7.474 | 13.991 | -2.83 | -1.508 | 2.337 | 18.385 | 16.693 | -2.973 | 4.401 | -2.885 | 6.827 | -53.077 | 0.345 | 0.529 | 2.298 | -0.044 | 0.067 | 0.239 | 6.208 | 0.146 | -0.274 | 0.437 | -0.314 | 0.529 | 0.383 | 1.678 | -1.156 | 0.008 | 0.039 | -0.157 | 10.875 | 0.663 | -0.057 | -1.353 | 2.143 | -0.684 | -0.294 | -0.705 | 2.243 | -1.101 | 1.221 | -1.153 | 1.895 | 6.217 | -0.288 | 16.751 | -1.586 | 3.966 | 3.889 | -21.099 | -0.975 | -4.42 | 32.525 | -26.516 | 4.797 | -1.26 | 1.369 | -0.154 | -4.624 | -1.045 | 2.824 | -3.671 | 0.042 | -0.315 | 0.119 | 8.644 | -0.066 | -1.153 | 0.127 | 48.443 | -8.076 | 5.895 | 12.209 | 18.12 | 1.33 | -0.475 | -0.173 | 0.853 | -3.482 | -5.823 | -4.472 | -12.831 | 6.457 | -2.353 | -10.749 | 1.1 | 3.2 | 1.2 | 0.5 | -0.4 | 2.7 | -0.9 | -0.9 | -1.3 | -2.6 | -15.3 | -1.4 | -7.8 | -1.2 | 0.8 | 0.6 | -1.4 | -1.7 | 1 | 0.6 | -0.3 | -0.2 | -0.6 | -0.1 | -48.6 | -0.7 | 0.3 | 0.2 | 0.8 | 41.6 | -44.2 | 0.4 | 0.3 | -10.4 | -1 | 0.3 | -4.4 | -4.1 |
| Kasstroom uit Investeringsactiviteiten
| -167.985 | -32.36 | -10.762 | -262.12 | -24.892 | -40.042 | -24.336 | -24.874 | -16.443 | -59.079 | 89.396 | -4.097 | -19.042 | 17.964 | -16.303 | 0.639 | -20.494 | -27.309 | 5.902 | 4.886 | 2.718 | -23.583 | -24.343 | 41.715 | -42.833 | -48.581 | 10.101 | -20.098 | -24.362 | 5.429 | -20.155 | -35.613 | -39.428 | 12.666 | -34.015 | -25.339 | -8.916 | 4.671 | -1.123 | 12.078 | -2.101 | -10.221 | 1.024 | -39.361 | -9.913 | 14.197 | 3.429 | -91.28 | 3.326 | 42.023 | 3.377 | -19.361 | -3.567 | -9.811 | 5.011 | -26.03 | 5.832 | 23.165 | -63.402 | -26.042 | -39.629 | -22.629 | -41.579 | 40.639 | -26.679 | -32.306 | 0.089 | -33.9 | -25.708 | -112.242 | 5.106 | -28.211 | -84.31 | -70.963 | -0.199 | 1.823 | -47.714 | -19.541 | 0.647 | -69.476 | 22.327 | 4.044 | 1.678 | 7.002 | -48.758 | 0.085 | 8.632 | -19.665 | -90.876 | -17.518 | -6.051 | -21.364 | -33.859 | -28.232 | -13.668 | -22.669 | -18.711 | -0.946 | -16.64 | -27.1 | -17.6 | 1.5 | -11 | -34.4 | -12 | -7.7 | -33.1 | -5 | -14.5 | -16.8 | -12.9 | -25.3 | -10.9 | -0.9 | 1.2 | -25.3 | -21 | 5.2 | -7.9 | 5.2 | -23.8 | 5.6 | -24.9 | -15.6 | -3.5 | 2.8 | -1.6 | -2.9 | 30.5 | -44.1 | 2.2 | -10 | -13.9 | -4.8 | -10.2 | -8.1 | -10.4 |
| Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schuldaflossingen
| -258.568 | -156.428 | -102.14 | -248.892 | -55.262 | -249.333 | -0.256 | -0.253 | -0.251 | -61.601 | -63.059 | -2.127 | -2.118 | -2.527 | -2.15 | -77.112 | -2.109 | -2.107 | -2.105 | -227.132 | -42.176 | -21.94 | -21.902 | -111.775 | -40.899 | 0 | -1.25 | -41.25 | -1.25 | -1.25 | -1.25 | -41.275 | -1.25 | -1.25 | -1.25 | -46.457 | 0 | 0 | -0.306 | -0.307 | -0.306 | 0 | 0 | -1.248 | -0.306 | -10.594 | 0 | -0.167 | -0.75 | -8.334 | -2.5 | -0.386 | -1.142 | -8.916 | -7.235 | -1.357 | -0.317 | -9.416 | -8.739 | -0.717 | -0.664 | -10.193 | -7.282 | 0 | -0.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.441 | 0 | 0 | 0 | -1.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 497.784 | 0 | 415.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 241.5 | 30.075 | 55.499 | 20 | 60 | 38 | 0 | 0 | 25 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.495 | 0 | 0 | 0 | 2.122 | 0 | -0.906 | 0.906 | 1.299 | 0.524 | 0.042 | 0.053 | 3.194 | 3.073 | 2.876 | 2.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.897 | 0 | 0 | 0 | 1.868 | 0 | 0 | 0 | 0.075 | 2.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0.035 | 0.371 | 0 | 0 | 0 | 0.1 | 0.4 | 0 | 0.1 | 0.3 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.4 | 0.2 | 0.4 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 |
| Terugkoop van Gewone Aandelen
| 21.144 | -13.728 | -7.416 | -0.224 | -0.134 | -0.243 | -3.523 | -0.174 | -0.35 | -50.162 | -20.212 | -0.127 | -0.106 | -0.198 | -2.299 | -0.132 | -0.025 | -0.075 | -0.653 | -29.984 | -2.968 | -0.081 | -3.867 | -10.188 | -0.204 | -0.046 | -6.119 | -0.264 | -0.145 | -0.12 | -6.448 | -0.281 | -0.101 | -0.386 | -4.459 | -0.452 | -0.034 | -0.1 | -3.191 | -0.373 | -0.382 | -0.091 | -4.278 | -0.439 | -0.435 | -0.115 | -4.907 | -0.333 | -0.467 | -0.217 | -3.837 | -0.189 | -0.178 | -0.147 | -3.515 | -0.267 | 0.06 | -0.138 | -3.296 | -0.591 | -0.019 | -0.804 | -2.017 | -0.051 | -0.021 | 0 | -45.468 | -92.931 | -0.223 | -0.216 | -4.644 | -1.006 | -0.002 | -2.337 | -4.03 | -0.008 | -0.553 | -2.175 | -2.527 | -0.096 | -0.071 | -2.681 | -3.579 | -0.599 | 0.962 | -0.553 | -1.126 | -2.53 | -6.308 | -0.216 | -4.131 | -0.375 | 0.038 | -0.61 | -1.508 | -1.02 | -0.641 | -0.363 | -0.83 | -5.1 | -0.4 | -2.4 | -17.1 | -0.8 | -1.3 | 0 | -0.3 | -2.6 | 0 | 0 | -0.5 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgekeerde Dividenden
| -11.452 | -5.739 | -5.713 | -5.71 | -5.71 | -5.704 | -5.687 | -5.684 | -5.73 | -5.898 | -5.959 | -5.958 | -5.956 | -5.953 | -5.937 | -5.935 | -5.935 | -5.927 | -5.915 | -6.076 | -6.088 | -6.085 | -6.067 | -6.096 | -5.939 | -5.206 | -5.183 | -5.181 | -5.179 | -5.176 | -5.151 | -5.148 | -5.148 | -5.143 | -5.124 | -5.119 | -5.118 | -5.114 | -5.094 | -5.09 | -5.087 | -5.059 | -5.083 | -5.06 | -5.072 | -5.033 | -5.045 | -5.039 | -5.028 | -5.029 | -5.021 | -26.608 | -5.029 | -5.023 | -5.038 | -5.598 | -5.043 | -5.044 | -5.023 | -14.555 | -21.279 | -1.875 | -8.128 | -50.883 | -40.052 | -7.613 | -5.129 | -4.192 | -4.194 | -4.194 | -4.184 | -4.185 | -4.184 | -4.184 | -4.169 | 0 | -4.171 | -4.172 | -4.161 | -4.162 | -4.161 | -4.16 | -4.153 | -4.153 | -4.155 | -4.154 | -3.301 | -3.303 | -3.301 | -3.305 | -3.288 | -3.288 | -3.29 | -3.287 | -2.725 | -2.728 | -2.73 | -4.365 | -1.89 | -1.9 | -1.9 | -5.1 | -1.7 | -1.6 | -1.4 | -3.6 | -1.1 | -1.1 | -1.1 | -3.3 | -1.1 | -1.1 | -1.1 | -3.5 | -0.9 | -0.8 | -2.7 | -0.6 | -0.6 | 0 | -0.6 | -0.6 | -0.6 | -0.5 | -0.6 | -0.6 | -0.6 | -0.6 | -0.5 | -0.6 | -0.6 | -0.6 | -0.5 | -0.6 | -0.6 | 0 | -0.6 |
| Overige Financieringsactiviteiten
| 250.936 | -57.618 | 6.047 | -4.808 | 10.53 | -63.272 | 16.25 | -0.386 | 5.572 | 43.51 | 6.326 | -1.606 | 7.164 | 0.058 | 5.394 | 0.858 | 1.482 | -4.241 | 2.273 | -43.353 | -9.03 | -1.964 | 0.002 | -2.532 | -3.716 | 99.338 | -0.059 | 8.407 | -3.544 | 0.334 | -0.157 | -2.028 | 1.305 | 0.528 | 0.744 | -13.146 | -0.828 | -0.968 | -0.232 | -7.496 | 3.037 | 8.66 | 4.773 | -7.129 | -6.777 | -14.4 | -0.041 | -10.635 | -2.497 | -4.967 | 0.09 | 17.986 | -5.808 | -8.484 | -2.059 | 7.369 | 19.804 | -5.636 | 0.042 | -0.485 | 0.722 | -0.367 | 0.606 | 37.653 | -35.025 | -9.84 | -11.954 | 120.631 | -14.903 | 85.959 | 2.588 | -5.771 | -24.004 | -11.039 | -6.037 | -6.985 | -4.852 | -7.848 | -6.01 | 38.769 | -5.758 | 3.595 | -6.811 | -1.297 | -5.278 | 4.709 | -7.718 | -5.274 | -2.991 | -4.161 | -6.789 | -18.331 | -0.805 | 74.131 | -0.043 | -0.041 | -0.041 | -5.695 | -0.04 | -5 | -0.1 | -5.8 | 0.1 | -5.1 | 0 | -5.6 | 19.3 | -16.9 | -0.1 | 28 | -0.4 | 2.3 | -0.6 | -0.8 | -0.6 | -8.9 | -1.1 | -0.9 | -0.5 | -5.1 | -0.5 | -5.6 | -0.5 | -4.6 | -0.8 | -4.5 | -5.6 | -5.4 | -43.6 | 42.5 | -5.6 | 0.2 | -5.4 | -0.2 | -8.2 | -1.2 | -2.8 |
| Kasstroom uit Financieringsactiviteiten
| 2.06 | 79.343 | -109.222 | 238.15 | -50.576 | 96.997 | 6.784 | -6.497 | -0.759 | -74.151 | -82.904 | -9.818 | -1.016 | -8.62 | -4.992 | -82.321 | -6.587 | 37.65 | -6.4 | -65.045 | -30.187 | 25.429 | -11.834 | -70.591 | -12.758 | 94.086 | -12.611 | -13.288 | -10.118 | -6.212 | -13.006 | -18.732 | -5.194 | -6.251 | -10.089 | -18.717 | -5.98 | -6.182 | -8.517 | -13.266 | -2.738 | 3.51 | -4.588 | -13.876 | -12.59 | -30.142 | -9.993 | 54.321 | -8.742 | -18.547 | -11.268 | -7.075 | -12.157 | -23.476 | -16.941 | 1.446 | -5.912 | -22.246 | -29.105 | -13.154 | -9.123 | -19.646 | -14.386 | -13.281 | -40.024 | -14.814 | -62.551 | 23.508 | -19.32 | 81.549 | -6.24 | -10.962 | -28.19 | -17.56 | -14.236 | -6.993 | -9.576 | -14.195 | -12.698 | 11.967 | -9.99 | -3.246 | -14.543 | -6.049 | -8.471 | 0.002 | -12.145 | -11.032 | -10.155 | -7.682 | -14.208 | -21.994 | -4.057 | 70.234 | -4.276 | -3.764 | -3.412 | -10.388 | -2.389 | -12 | -2.4 | -13.3 | -18.7 | -7.1 | -2.7 | -9.1 | 18.2 | -20.6 | -1.1 | 24.7 | -1.9 | 1.3 | -1.7 | -1.3 | -4.4 | -9.3 | -3.2 | -1.5 | -1.1 | -5.1 | -1.1 | -6.2 | -1.1 | -5.1 | -1.4 | -5.1 | -6.2 | -6 | -44.1 | 41.9 | -6.2 | -0.4 | -5.9 | -0.8 | -8.8 | -1.4 | -3.4 |
| Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | -72.397 | 26.28 | -22.671 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -69.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | -0.1 | -10.6 | -12.2 | 13 | -13 | -30.5 | -3.4 | 38.1 | -35 | -8.8 | 0.8 | 28.4 | 1.2 | -26.5 | -0.3 | 3.3 | -0.5 | -15.2 | -7.6 | 3.4 | -16.4 | 3.7 | -17.1 | 19.5 | 5.1 | -11.1 | -9.4 | 0.2 | -10.2 | -45.8 | 41.2 | -3.2 | -6.1 | -6.5 | 6.2 | -5.4 | -8.6 | -4.7 |
| Netto Kasstroomverandering
| -188.009 | 44.994 | -95.911 | 125.539 | 77.678 | 14.695 | -94.24 | 38.907 | 71.445 | -186.328 | -43.688 | -51.906 | 70.868 | -59.747 | 16.792 | 48.112 | 99.102 | 42.949 | -20.623 | 77.777 | 39.548 | -55.305 | -72.541 | 42.771 | 34.597 | 7.68 | -40.13 | 48.195 | 7.448 | 8.567 | -19.825 | 39.101 | -10.993 | -37.08 | -54.538 | 31.051 | 33.638 | -51.256 | -16.558 | 88.787 | 20.716 | -59.322 | -23.341 | 16.658 | -35.37 | -12.94 | -61.217 | 34.668 | 49.371 | 11.725 | -30.764 | 63.891 | 3.03 | -50.699 | -11.254 | -5.832 | 49.404 | -13.645 | -116.861 | -32.478 | 15.266 | -34.315 | -70.36 | 179.797 | -5.602 | 20.221 | -86.007 | 86.829 | 19.327 | 38.631 | 2.754 | 2.511 | -102.594 | 79.481 | 25.614 | 40.584 | 42.309 | 1.764 | -46.403 | -23.649 | 72.721 | 10.549 | -37.627 | -3.464 | -4.232 | 2.572 | 23.011 | 16.665 | -55.784 | -11.126 | -22.897 | 13.136 | 19.756 | 49.259 | -14.736 | 9.151 | 13.11 | -7.115 | -19.219 | 23.9 | -2.4 | -44.1 | -18.7 | -7.1 | -2.7 | -9.1 | 18.2 | -20.6 | -1.1 | 24.7 | -1.9 | 1.3 | -1.7 | -1.3 | -4.4 | -9.3 | -3.2 | -1.5 | -1.1 | -5.1 | -1.1 | -6.2 | -1.1 | -5.1 | -1.4 | -5.1 | -6.2 | -6 | -44.1 | 41.9 | -6.2 | -0.4 | -5.9 | -0.8 | -8.8 | -1.4 | -3.4 |
| Kaspositie aan het Einde van de Periode
| 178.737 | 366.746 | 321.752 | 417.663 | 292.124 | 214.446 | 199.751 | 293.991 | 255.084 | 183.639 | 369.967 | 413.655 | 465.561 | 394.693 | 454.44 | 437.648 | 389.536 | 290.434 | 247.485 | 268.108 | 190.331 | 150.783 | 206.088 | 278.629 | 235.858 | 201.261 | 193.581 | 233.711 | 185.516 | 178.068 | 169.501 | 189.326 | 150.225 | 161.218 | 198.298 | 252.836 | 221.785 | 188.147 | 239.403 | 255.961 | 167.174 | 146.458 | 205.78 | 229.121 | 212.463 | 247.833 | 260.773 | 321.99 | 287.322 | 237.951 | 226.226 | 256.99 | 193.099 | 190.069 | 240.768 | 252.022 | 257.854 | 208.45 | 222.095 | 338.956 | 371.434 | 356.168 | 390.483 | 460.843 | 281.046 | 286.648 | 266.427 | 352.434 | 265.605 | 246.278 | 207.647 | 204.893 | 202.382 | 304.976 | 225.495 | 199.881 | 159.297 | 116.988 | 115.224 | 161.627 | 185.276 | 112.555 | 102.006 | 69.919 | 73.383 | 77.615 | 75.043 | 52.032 | 35.367 | 91.151 | 102.277 | 125.174 | 112.038 | 92.282 | 43.023 | 57.759 | 48.608 | 35.498 | 42.613 | 61.8 | 37.9 | -13.3 | 43.8 | -7.1 | -2.7 | -9.1 | 72.6 | -20.6 | -1.1 | 24.7 | 36.8 | 1.3 | -1.7 | -1.3 | 18 | -9.3 | -3.2 | -1.5 | 16.5 | -5.1 | -1.1 | -6.2 | 19.8 | -5.1 | -1.4 | -5.1 | 17.3 | -6 | -44.1 | 41.9 | 13.6 | -0.4 | -5.9 | -0.8 | 15.2 | -1.4 | -3.4 |