Heritage Financial Corporation
NASDAQ:HFWA
26.13 (USD) • At close November 14, 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 Q3 | 1998 Q2 | 1998 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 11.423 | 14.159 | 5.748 | 6.233 | 18.219 | 16.846 | 20.457 | 22.544 | 20.99 | 18.584 | 19.757 | 19.397 | 20.592 | 32.702 | 25.344 | 23.882 | 16.636 | -6.139 | 12.191 | 17.126 | 17.895 | 15.984 | 16.552 | 16.609 | 15.504 | 11.857 | 9.087 | 10.023 | 10.624 | 11.828 | 9.316 | 9.893 | 11.039 | 8.895 | 9.091 | 9.493 | 9.492 | 8.725 | 9.779 | 7.255 | 7.068 | 4.148 | 2.543 | 0.71 | 3.29 | 2.69 | 2.885 | 3.034 | 2.863 | 3.194 | 4.17 | 2.232 | 1.836 | 1.686 | 0.764 | 9.761 | 2.042 | 0.855 | 0.696 | 0.772 | 0.312 | 0.091 | -0.594 | -0.194 | 2.081 | 1.804 | 2.66 | 2.775 | 2.933 | 2.627 | 2.373 | 2.558 | 2.889 | 2.536 | 2.564 | 2.692 | 2.724 | 2.497 | 2.563 | 2.633 | 2.443 | 2.29 | 2.219 | 2.224 | 2.413 | 2.206 | 2.061 | 2.413 | 2.461 | 2.257 | 2.293 | 2.21 | 2.079 | 1.284 | 1.389 | 1.535 | 1.507 | 1.472 | 1.46 | 1.8 | 1.4 | 1.1 | 1.1 | 1.3 | 1.2 | 1.4 |
Afschrijvingen & Amortisatie
| 1.535 | 0.421 | 0.421 | 1.393 | 1.228 | 1.553 | 1.43 | 1.632 | 1.705 | 0.622 | -0.868 | -2.624 | -3.697 | -6.308 | -5.999 | -31.09 | -2.092 | -2.138 | 0.97 | 2.924 | 0.183 | 3.047 | 3.259 | 3.384 | 3.512 | 3.305 | 3.426 | 2.907 | 2.977 | 2.974 | 3.132 | 3.524 | 3.419 | 3.533 | 3.648 | 4.004 | 4.339 | 3.805 | 3.919 | 4.511 | 4.817 | 2.652 | 2.822 | 1.572 | 1.581 | 1.394 | 1.407 | 1.37 | 1.265 | 1.097 | 0.985 | 1.037 | 0.831 | 0.322 | 0.435 | 0.934 | 0.566 | 0.351 | 0.424 | 0.346 | 0.357 | 0.24 | 0.275 | 0.285 | 0.285 | 0.339 | 0.332 | 0.497 | 0.67 | -0.048 | 0.497 | 0.425 | 0.398 | 0.419 | 0.445 | 0.438 | 0.42 | 0.458 | 0.454 | 0.419 | 0.407 | 0.423 | 0.459 | 0.499 | 0.47 | 0.445 | 0.449 | 0.436 | 0.434 | 0.513 | 0.391 | 0.702 | 0.468 | 0.558 | 0.575 | 0.821 | 0.6 | 0.379 | 0.456 | 0.7 | 0.6 | 0.5 | 0.5 | 0.3 | 0.4 | 0.7 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -11.174 | -10.327 | -4.362 | 0.991 | -5.74 | -2.505 | -5.076 | 0 | 0 | -12.403 | -20.47 | -7.659 | -4.423 | 1.349 | 27.003 | 6.367 | 0.618 | -0.812 | 0.951 | 0.775 | 0.272 | -0.074 | 1.095 | 0.249 | -0.334 | -0.389 | -3.168 | -0.325 | -0.621 | -2.444 | -0.153 | -0.173 | 0.191 | 0 | -2.217 | -0.512 | 2.262 | -0.117 | 0.407 | 0.675 | 0.537 | 0.478 | 0.083 | 0.139 | -3.082 | 0.03 | 0.183 | 0.034 | -7.559 | -0.238 | 0.332 | 4.698 | 4.529 | 0.005 | 3.843 | 0.015 | -4.556 | 7.111 | 3.452 | 0.183 | -2.227 | 0 | -0.381 | 0.01 | -0.344 | 0 | 0 | 0.128 | -0.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.153 | 1.064 | 1.006 | 1.121 | 1.12 | 0.985 | 1.099 | 0.998 | 1.004 | 0.843 | 0.95 | 0.904 | 0.966 | 0.926 | 0.87 | 0.865 | 0.848 | 0.877 | 0.969 | 0.865 | 0.83 | 0.795 | 0.741 | 0.728 | 0.709 | 0.684 | 0.623 | 0.535 | 0.528 | 0.53 | 0.51 | 0.473 | 0.495 | 0.427 | 0.445 | 0.43 | 0.409 | 0.368 | 0.348 | 0.499 | 0.357 | 0.268 | 0.291 | 0.313 | 0.217 | 0.491 | 0.273 | 1.208 | 0.298 | 0.412 | 0.268 | 0.043 | 0.027 | 0.043 | 0.052 | 0.045 | 0.045 | 0.073 | 0.041 | 0.027 | 0.028 | 0.044 | 0.044 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0 | -11.617 | -5.275 | 11.174 | 10.327 | 4.362 | -0.991 | 5.74 | 2.505 | 5.076 | -3.716 | 7.979 | 7.502 | 4.746 | -1.205 | 1.144 | -9.202 | 4.485 | -7.581 | 5.391 | 3.119 | -4.437 | 1.621 | 5.852 | 4.028 | 4.347 | -4.182 | 2.968 | 4.686 | 2.509 | 0.464 | 1.889 | 2.362 | -2.268 | -1.258 | 3.398 | 1.681 | 4.555 | -11.578 | 12.488 | 2.578 | -2.77 | -0.799 | 7.172 | 2.138 | 1.576 | -1.335 | 7.987 | 4.77 | -3.099 | -0.486 | 5.711 | -0.329 | 1.495 | -3.636 | 5.781 | 1.371 | -1.288 | -0.102 | 0.593 | 4.588 | -7.342 | -5.236 | 0.264 | -2.459 | 0.703 | -2.85 | -1.549 | -0.126 | 0 | 0 | 0.895 | -3.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.593 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | -0.818 | 0.273 | -2.1 | 0 | 1 | -0.7 | 0.1 | 0.6 | 1.4 | -0.7 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.298 | -9.202 | 4.485 | -7.581 | 5.454 | 3.948 | -4.99 | 1.345 | 5.964 | 3.812 | 4.61 | -4.191 | 3.319 | 4.833 | 2.68 | 0.802 | 2.34 | 2.878 | -2.19 | -0.881 | 4.007 | 1.937 | 4.926 | -10.948 | 13.027 | 3.385 | -2.425 | -0.751 | 7.087 | 2.116 | 1.327 | -1.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Overig Werkkapitaal
| 11.617 | -11.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.502 | 4.746 | -1.205 | 1.144 | -9.202 | 4.485 | -7.581 | 5.391 | 3.119 | -4.437 | 1.621 | 5.852 | 4.028 | 4.347 | -4.182 | 2.968 | 4.686 | 2.509 | 0.464 | 1.889 | 2.362 | -2.268 | -1.258 | 3.398 | 1.681 | 4.555 | -11.578 | 12.488 | 2.578 | -2.77 | -0.799 | 7.172 | 2.138 | 1.576 | -1.335 | 0 | 4.77 | -3.099 | -0.486 | 0 | 0 | 0 | 0 | 5.781 | 0 | 0 | -0.102 | 0.593 | 0 | 0 | -5.236 | 0 | 0 | 0 | -2.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Niet-Contante Posten
| 10.063 | 4.67 | 12.847 | 22.212 | 10.534 | 4.682 | 0.411 | 6.842 | 4.836 | 2.928 | -8.911 | 1.2 | -4.48 | -11.377 | -9.929 | -1.065 | -2.584 | 27.335 | 7.758 | 0.534 | -2.219 | 0.386 | -0.861 | 0.447 | 1.935 | 0.407 | 0.185 | 3.294 | -9.039 | 4.7 | 8.047 | -2.105 | -3.428 | 0.701 | 1.142 | 0.877 | -1.087 | 0.747 | -2.307 | 1.315 | 3.634 | -2.964 | 0.623 | 0.928 | 0.448 | 1.982 | 0.943 | -0.685 | 0.311 | 0.82 | 0.935 | 3.11 | 3.167 | 4.294 | 5.297 | -8.053 | 0.907 | 3.975 | 4.097 | 4.547 | 6.97 | 3.54 | 4.637 | 10.74 | 2.001 | 2.126 | -0.079 | 0.626 | 0.297 | 0.993 | 0.869 | 0.352 | 1.56 | -0.24 | -0.498 | 3.948 | 1.569 | -1.206 | -3.356 | 2.381 | 0.678 | 0.529 | 0.494 | 2.295 | 0.042 | 4.699 | 1.347 | -1.725 | -1.684 | -1.446 | 0.199 | 2.96 | 0.225 | -0.238 | -3.727 | 0.87 | 0.763 | -1.77 | -0.863 | 1.3 | 2.1 | -1 | 4.7 | -3.2 | 0.3 | 1.5 |
Kasstroom uit Operationele Activiteiten
| 24.174 | 6.791 | 12.899 | 30.959 | 31.101 | 24.066 | 23.397 | 32.016 | 28.535 | 22.977 | 10.928 | 18.877 | 20.883 | 20.689 | 9.081 | -6.264 | 3.606 | 24.42 | 14.307 | 26.84 | 19.808 | 15.775 | 21.312 | 27.02 | 25.688 | 20.6 | 9.139 | 19.727 | 9.776 | 22.541 | 21.469 | 13.674 | 13.887 | 11.288 | 13.068 | 18.202 | 14.834 | 18.2 | 0.161 | 26.068 | 18.454 | 1.334 | 5.48 | 10.695 | 7.674 | 8.216 | 4.312 | 9.832 | 9.537 | 2.607 | 5.906 | 4.574 | 5.294 | 8.172 | 2.912 | 12.997 | 4.936 | 3.966 | 5.171 | 1.729 | 12.255 | -3.427 | -0.691 | 8.868 | 1.908 | 4.591 | 0.117 | 2.005 | 3.774 | 3.572 | 3.867 | 3.687 | 1.618 | 2.715 | 2.511 | 7.078 | 4.713 | 1.749 | -0.339 | 5.433 | 3.528 | 3.242 | 3.172 | 5.018 | 2.925 | 7.35 | 3.857 | 1.124 | 2.804 | 1.324 | 2.883 | 5.872 | 2.846 | 1.604 | -1.763 | 3.226 | 2.052 | 0.354 | -1.047 | 3.8 | 5.1 | -0.1 | 6.4 | -1 | 3.3 | 2.9 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 1.755 | -0.823 | -0.932 | -1.126 | -3.773 | -0.824 | -4.653 | -1.721 | -1.104 | -0.467 | -0.724 | -0.87 | -0.4 | -1.273 | -0.475 | -0.861 | -4.397 | -0.316 | -1.423 | -2.515 | -4.152 | -5.344 | -1.03 | -1.797 | -4.809 | -14.513 | -2.146 | -0.842 | -0.839 | -0.535 | -0.847 | -1.594 | -4.04 | -0.798 | -0.29 | -0.412 | -0.43 | -0.434 | -0.545 | -0.61 | -1.352 | -1.394 | -0.584 | -0.905 | -0.849 | -1.924 | -1.527 | -2.395 | -0.249 | -0.717 | -0.498 | -0.713 | -0.827 | -0.527 | -1.06 | -5.464 | -0.681 | -0.316 | -0.453 | -0.44 | -0.233 | -0.121 | -1.183 | -1.427 | -0.164 | -0.339 | -0.231 | -0.102 | -0.503 | 0 | -0.196 | -1.429 | 0.376 | -0.166 | -0.151 | -0.176 | -0.184 | -0.237 | -0.141 | -0.623 | -0.158 | -0.205 | -0.172 | -0.136 | -0.054 | -0.596 | -0.519 | -0.323 | -0.343 | -0.095 | -0.072 | -0.317 | -0.341 | -0.221 | -0.302 | -0.435 | -0.46 | -0.605 | -0.819 | -0.7 | -0.5 | -0.2 | -1 | -0.7 | -0.2 | -0.9 |
Netto Overnames
| -0.05 | 0.05 | 0 | -68.366 | -27.111 | 0.05 | -75.837 | -48.449 | -123.294 | -51.383 | 0.185 | 143.376 | 260.168 | 413.52 | -117.892 | 232.711 | 4.584 | -810.4 | -84.798 | -38.326 | -9.516 | -23.53 | -42.357 | -5.514 | 25.841 | -47.428 | 80.133 | -51.622 | -40.268 | -85.606 | -28.784 | -56.919 | -50.873 | -67.736 | -57.351 | 1.122 | -57.361 | -55.19 | -38.709 | 0.488 | -0.027 | 31.591 | -4.683 | 4.886 | 17.512 | -33.033 | 0.748 | 6.105 | -4.883 | -13.46 | 9.448 | 0 | 0 | 0 | 0 | 51.752 | 0 | 0 | 8.23 | 0 | -1.582 | 1.11 | 19.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.493 | -2.507 | -42.7 | -140.672 | -22.73 | -0.05 | -14.994 | -48.07 | -438.364 | -427.014 | -290.258 | -268.024 | -99.751 | -222.598 | -166.038 | -35.162 | -14.377 | -12.562 | -90.517 | -86.275 | -52.177 | -46.718 | -57.606 | -79.712 | -115.069 | -78.008 | -69.352 | -51.153 | -43.045 | -50.04 | -7.932 | -80.634 | -61.179 | -53.72 | -76.58 | -129.431 | -75.829 | -25.114 | -55.65 | -90.646 | -44.643 | -206.371 | -27.496 | -6.63 | -4.762 | -17.148 | -18.309 | -19.45 | -9.776 | -21.121 | -9.955 | -17.446 | -2.585 | -19.198 | -14.632 | -4.888 | -0.95 | -1.73 | -8.468 | -41.67 | -5.939 | -23.988 | -5.696 | 24.366 | -4.136 | -5.257 | -6.309 | -5.327 | -0.541 | 0 | 0 | -0.5 | -0.21 | 0 | -0.942 | -1.476 | -0.982 | -1.628 | -2.481 | -4.583 | -2.982 | -8.548 | -1.53 | -10.457 | -23.093 | -5.693 | -20.732 | -25.037 | -13.471 | -13.192 | -9.679 | -15.537 | -14.414 | -15.292 | -2.452 | 0 | 0 | -0.275 | -0.201 | -1.9 | -1.3 | -1.7 | -9.7 | -17.8 | -5.5 | -3.7 |
Verkoop/verval van Beleggingen
| 113.819 | 70.446 | 168.688 | 202.758 | 137.766 | 28.462 | 55.632 | 85.699 | 56.029 | 49.474 | 48.971 | 55.258 | 73.996 | 73.636 | 63.923 | 66.328 | 57.801 | 95.627 | 99.497 | 96.66 | 49.771 | 81.943 | 57.936 | 27.006 | 72.556 | 21.54 | 127.475 | 32.272 | 30.157 | 47.399 | 20.094 | 81.073 | 52.068 | 63.153 | 73.487 | 46.072 | 74.692 | 68.346 | 52.786 | 27.75 | 20.217 | 128.242 | 47.661 | 8.171 | 11.903 | 15.26 | 16.109 | 22.562 | 11.776 | 15.186 | 10.803 | 14.453 | 10.145 | 7.099 | 6.132 | 11.949 | 6.802 | 5.445 | 4.335 | 6.372 | 2.273 | 3.561 | 3.474 | 6.82 | 4.865 | 4.226 | 6.564 | 5.82 | 0.487 | 1.381 | 2.631 | 2.681 | 0.673 | 4.657 | 1.765 | 2.12 | -0.013 | 3.385 | 1.927 | 5.992 | 5.099 | 6.204 | 10.468 | 4.567 | 12.168 | 15.508 | 20.518 | 13.559 | 17.403 | 6.096 | 3.973 | 11.299 | 15.017 | 14.547 | 15.663 | 3.036 | 0.131 | 0.661 | 0.594 | 2.9 | 3.2 | 4.6 | 8.2 | 5.3 | 1.6 | 10.5 |
Overige Investeringsactiviteiten
| -136.783 | 0.59 | -9.724 | -2.906 | -32.098 | -107.824 | -15.15 | -9.07 | -7.326 | 0.195 | -1.088 | 119.666 | 251.369 | 415.499 | -130.155 | 234.654 | -0.191 | -810.277 | -88.111 | -47.208 | -28.203 | -27.97 | -43.659 | -4.297 | 12.907 | -49.693 | -49.696 | -51.779 | -48.653 | -87.107 | -28.544 | -59.395 | -56.545 | -68.829 | -57.04 | 1.459 | -62.911 | -71.266 | -37.954 | -43.775 | 28.722 | 14.666 | -4.088 | 5.353 | -4.936 | -31.027 | -3.632 | 8.715 | -3.03 | -12.67 | 9.549 | -26.021 | -6.611 | -18.917 | 9.348 | 49.53 | 157.924 | -5.287 | 9.027 | 6.559 | -1.434 | 2.949 | 21.486 | -38.389 | -14.498 | -22.228 | 3.064 | 22.883 | -13.017 | -25.071 | -15.955 | -17.658 | -11.252 | -22.216 | -8.397 | -18.523 | -11.667 | -15.156 | -9.099 | -20.773 | -25.48 | -18.248 | -15.384 | -16.071 | -20.734 | -14.45 | -7.647 | 12.201 | -0.255 | 3.055 | 14.453 | 7.373 | -7.359 | 2.158 | -17.081 | -12.287 | -24.019 | -7.294 | -21.967 | -25.3 | -35.7 | -29.9 | -9.2 | -3.5 | 3.5 | -18.2 |
Kasstroom uit Investeringsactiviteiten
| -21.752 | -53.624 | 33.466 | -10.312 | 52.054 | -80.186 | -55.002 | -21.611 | -514.059 | -429.195 | -242.914 | -93.97 | 225.214 | 265.264 | -232.745 | 264.959 | 38.836 | -727.528 | -80.554 | -39.338 | -34.761 | 1.911 | -44.359 | -58.8 | -8.574 | -120.674 | 86.414 | -71.502 | -62.38 | -90.283 | -17.229 | -60.55 | -69.696 | -60.194 | -60.423 | -82.312 | -64.478 | -28.468 | -41.363 | -106.793 | 2.917 | -33.266 | 15.493 | 5.989 | 18.868 | -34.839 | -6.611 | 9.432 | -1.279 | -19.322 | 9.899 | -29.727 | 0.122 | -31.543 | -0.212 | 78.114 | 163.095 | -1.888 | 4.441 | -29.179 | -5.333 | -17.599 | 18.081 | -7.203 | -13.769 | -23.259 | 3.088 | 23.376 | -13.071 | -23.69 | -13.324 | -15.472 | -10.793 | -17.559 | -7.574 | -17.879 | -12.662 | -13.399 | -9.653 | -19.364 | -23.363 | -20.592 | -6.446 | -21.961 | -31.659 | -4.635 | -7.861 | 0.723 | 3.677 | -4.041 | 8.747 | 3.135 | -6.756 | 1.413 | -3.87 | -9.251 | -23.888 | -6.908 | -21.574 | -24.3 | -33.8 | -27 | -10.7 | -16 | -0.4 | -11.4 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -118 | 0 | 0 | 0 | 0 | 66.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.8 | -67.521 | 0 | 6.5 | 44.15 | -12.85 | 0 | -15.3 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.508 | 8.63 | 3.292 | -13.306 | -11.001 | -16.395 | 11.619 | -7.82 | 17.402 | -12.619 | 18.602 | -24.7 | 20.375 | -19.025 | 13.15 | -15.5 | 13.623 | -14.223 | 16.1 | -5.7 | 6.73 | 19.99 | 4.402 | -0.022 | -5 | 4 | 1 | -8 | -7.35 | -12.05 | 10.4 | -7.125 | 12.777 | -2.756 | -4.258 | 15.554 | 2.8 | -0.3 | 0 | 0 | -0.2 | 0.2 | -0.4 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.086 | 0 | 0 | 0 | -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 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -7.53 | -4.406 | -6.118 | -0.025 | -2.571 | -1.751 | -2.627 | -0.02 | -0.002 | -0.522 | -2.652 | -1.491 | -20.641 | -0.07 | -0.687 | -0.014 | -0.007 | -0.038 | -19.06 | -0.001 | -6.954 | -0.879 | -0.802 | -0.002 | -0.014 | -0.25 | -1.438 | -0.063 | 0 | -0.293 | -0.381 | -0.007 | -0.761 | -0.223 | -1.903 | -0.006 | -0.007 | -5.349 | -2.374 | -0.482 | -1.848 | -0.106 | -0.165 | -0.005 | -8.638 | -0.064 | -0.118 | -0.745 | -0.008 | -5.156 | -0.114 | -1.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.917 | -7.976 | -8.028 | -7.679 | -7.711 | -7.707 | -7.723 | -7.372 | -7.372 | -7.375 | -7.372 | -7.385 | -7.169 | -7.2 | -7.183 | -7.183 | -7.182 | -7.18 | -7.314 | -10.62 | -7.008 | -6.618 | -6.662 | -9.995 | -5.549 | -5.13 | -5.117 | -6.905 | -3.903 | -3.903 | -3.594 | -11.081 | -3.594 | -3.596 | -3.298 | -6.295 | -3.295 | -3.3 | -3.026 | -7.567 | -2.731 | -1.297 | -1.297 | -1.296 | -2.954 | -1.213 | -1.209 | -5.758 | -4.24 | -1.23 | -0.927 | -4.657 | -0.783 | -0.47 | 0 | -0.273 | -0.3 | -0.3 | -0.3 | -0.3 | -0.3 | -0.312 | -0.942 | -0.006 | -0.937 | -1.4 | -1.405 | -1.392 | -1.396 | -1.383 | -1.39 | -1.33 | -1.34 | -1.197 | -1.202 | -1.148 | -1.034 | -1.061 | -1.048 | -0.855 | -0.968 | -0.965 | -0.956 | -0.927 | -0.958 | -0.907 | -0.939 | -0.907 | -0.909 | -0.878 | -0.843 | -0.83 | -0.822 | -0.786 | -0.74 | -0.733 | -0.699 | -0.726 | -0.705 | -0.7 | -0.6 | -0.6 | -0.5 | -0.4 | 0 | -0.4 |
Overige Financieringsactiviteiten
| 192.84 | -16.675 | -67.545 | -8.473 | 39.252 | -194.425 | 239.846 | -306.747 | -93.833 | -168.552 | 95.44 | 172.522 | 151.519 | 51.934 | 422.528 | -84.418 | 125.914 | 962.488 | 26.966 | 14.719 | 126.593 | 17.931 | -20.229 | 33.544 | 28.649 | 60.288 | 5.817 | 50.5 | 37.031 | 47.65 | 13.212 | 48.949 | 89.279 | 24.651 | 19.935 | 54.574 | 110.111 | 24.165 | 5.03 | 0.26 | 46.833 | 25.465 | 4.484 | -20.106 | 28.869 | -24.212 | 42.774 | -22.58 | 29.639 | -33.4 | 1.234 | 3.119 | 30.767 | 0.313 | -30.771 | -133.896 | -102.381 | -1.769 | -4.221 | -3.985 | 49.963 | 11.531 | 15.212 | 54.649 | -5.698 | 8.014 | 16.723 | -9.37 | 14.882 | 27.987 | 17.056 | -2.296 | 19.643 | 3.894 | 24.043 | -3.715 | 28.219 | 2.698 | 22.024 | -1.197 | 27.749 | 3.4 | 15.494 | 17.218 | 16.278 | -6.122 | -2.658 | 14.415 | -2.139 | -11.513 | 1.273 | 25.506 | 12.014 | -4.347 | 21.359 | 1.949 | 27.509 | 16.754 | 8.942 | 26.3 | 27.1 | 1.6 | -18.5 | -69.2 | 5.3 | 6.6 |
Kasstroom uit Financieringsactiviteiten
| 59.393 | -29.057 | -81.691 | -16.177 | 28.97 | -136.983 | 229.496 | -314.139 | -101.207 | -176.449 | 85.416 | 163.646 | 123.709 | 44.664 | 414.658 | -91.615 | 118.725 | 955.27 | 0.592 | 4.098 | 112.631 | 10.434 | -27.693 | 23.547 | 23.086 | 99.708 | -68.259 | 43.532 | 39.628 | 87.604 | -3.613 | 37.861 | 69.624 | 53.832 | 14.734 | 48.273 | 106.809 | 15.516 | -0.37 | -7.789 | 42.254 | 24.062 | 3.022 | -21.407 | 17.277 | -25.489 | 41.447 | -29.083 | 25.391 | -39.786 | 0.193 | -3.09 | 29.194 | -0.157 | -30.771 | -99.801 | -102.681 | -2.069 | -4.521 | -4.391 | 49.663 | 11.219 | 14.27 | 37.917 | 1.783 | 9.907 | 2.223 | -21.751 | -3.095 | 38.365 | 8.004 | 13.401 | 5.698 | 21.668 | -1.471 | 15.653 | 7.712 | 14.147 | 5.543 | 11.813 | 12.512 | 15.574 | 4.304 | 19.62 | 33.523 | -9.289 | -7.305 | 6.12 | -3.714 | -16.2 | -8.28 | 15.273 | -2.675 | 3.07 | 11.162 | 10.763 | 20.748 | 6.695 | 19.65 | 22 | 26.4 | 1 | -19 | -6.8 | 5.6 | 6.5 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | -3.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 61.815 | -75.89 | -35.326 | 4.47 | 112.125 | -193.103 | 197.891 | -303.734 | -586.731 | -582.667 | -146.57 | 88.553 | 369.806 | 330.617 | 190.994 | 167.08 | 161.167 | 252.162 | -65.655 | -8.4 | 97.678 | 28.12 | -50.74 | -8.233 | 40.2 | -0.366 | 27.294 | -8.243 | -12.976 | 19.862 | 0.627 | -9.015 | 13.815 | 4.926 | -32.621 | -15.837 | 57.165 | 5.248 | -41.572 | -88.514 | 63.625 | -7.87 | 23.995 | -4.723 | 41.001 | -52.112 | 39.148 | -9.819 | 33.063 | -56.501 | 15.998 | -28.243 | 34.61 | -23.528 | -28.071 | -8.69 | 65.35 | 0.009 | 5.091 | -31.841 | 56.585 | -9.807 | 31.66 | 39.582 | -10.078 | -8.761 | 5.428 | 3.63 | -12.392 | 18.247 | -1.453 | 1.616 | -3.477 | 6.824 | -6.534 | 4.852 | -0.237 | 2.497 | -4.449 | -1.668 | -7.323 | -1.776 | 1.03 | 2.677 | 4.789 | -6.574 | -11.309 | 7.967 | 2.767 | -18.917 | 3.35 | 24.28 | -6.585 | 6.087 | 5.529 | 4.738 | -1.088 | 0.141 | -2.971 | 1.4 | -2.4 | -26.1 | -23.3 | -23.8 | 8.5 | -2.1 |
Kaspositie aan het Einde van de Periode
| 175.572 | 113.757 | 189.647 | 224.973 | 220.503 | 108.378 | 301.481 | 103.59 | 407.324 | 994.055 | 1,576.722 | 1,723.292 | 1,634.739 | 1,264.933 | 934.316 | 743.322 | 576.242 | 415.075 | 162.913 | 228.568 | 236.968 | 139.29 | 111.17 | 161.91 | 170.143 | 129.943 | 130.309 | 103.015 | 111.258 | 124.234 | 104.372 | 103.745 | 112.76 | 98.945 | 94.019 | 126.64 | 142.477 | 85.312 | 80.064 | 121.636 | 210.15 | 146.525 | 154.395 | 130.4 | 135.123 | 94.122 | 146.234 | 107.086 | 116.319 | 83.256 | 139.757 | 123.759 | 152.002 | 117.392 | 140.92 | 168.991 | 177.681 | 112.331 | 112.322 | 107.231 | 139.072 | 82.487 | 92.294 | 60.634 | 21.052 | 31.13 | 39.891 | 34.463 | 30.833 | 43.225 | 24.978 | 26.431 | 24.815 | 28.292 | 21.468 | 28.002 | 23.15 | 23.387 | 20.89 | 25.339 | 27.007 | 34.33 | 36.106 | 35.526 | 32.849 | 28.06 | 34.634 | 45.943 | 37.976 | 35.209 | 54.126 | 50.776 | 26.496 | 33.081 | 26.994 | 21.465 | 16.727 | 17.815 | 17.674 | 20.6 | 19.2 | 21.6 | 47.6 | 51.1 | 8.5 | 78.7 |