Helmerich & Payne, Inc.
NYSE:HP
30.45 (USD) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 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 | 1990 Q2 | 1990 Q1 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 75.476 | 0 | 83.589 | 95.173 | 78.492 | 95.28 | 163.901 | 96.427 | 45.032 | 17.475 | -4.624 | -51.331 | -79.534 | -56.705 | -123.296 | -77.924 | -60.646 | -46.007 | -420.468 | 30.729 | 41.89 | -154.621 | 71.857 | 8.364 | 2.175 | -8.174 | -1.633 | 500.642 | -21.711 | -23.125 | -48.473 | -34.554 | -72.869 | -21.193 | 25.174 | 15.898 | -21.208 | 90.887 | 149.536 | 203.057 | 168.705 | 192.29 | 174.589 | 173.182 | 159.797 | 250.978 | 151.067 | 159.611 | 149.606 | 149.943 | 129.763 | 144.297 | 121.514 | 109.828 | 98.961 | 104.365 | 83.291 | 92.808 | 46.747 | 63.235 | 51.488 | 53.044 | 103.738 | 145.275 | 126.485 | 125.369 | 102.054 | 107.83 | 116.41 | 115.204 | 106.861 | 110.786 | 98.496 | 79.975 | 64.573 | 50.814 | 36.121 | 29.825 | 22.35 | 39.31 | -11.665 | 4.347 | 6.048 | 5.629 | 6.53 | 8.162 | 2.574 | 0.607 | -0.988 | 28.218 | 10.872 | 15.604 | 28.228 | 40.437 | 41.749 | 33.84 | 30.35 | 18.557 | 19.293 | 14.1 | 10.4 | 12.2 | 7.4 | 12.8 | 18.8 | 33.9 | 19.3 | 29.2 | 18 | 23.7 | 22.4 | 20.1 | 37.2 | 13.2 | 11 | 11.1 | -5 | 4.6 | 5.8 | 4.4 | 2.9 | 4.7 | 6.1 | 7.3 | 5.2 | 4.9 | 7.3 | 7.2 | 0.5 | 3 | 2.2 | 5.1 | 1.9 | 2.7 | 2.9 | 13.7 | 10.2 | 5.5 | 6.8 | 25.1 | 6.4 |
Afschrijvingen & Amortisatie
| 100.992 | 97.852 | 104.545 | 93.991 | 94.593 | 94.811 | 96.255 | 96.655 | 99.055 | 100.741 | 102.937 | 100.437 | 101.955 | 104.493 | 106.417 | 106.861 | 109.587 | 110.161 | 132.006 | 130.131 | 134.886 | 143.297 | 143.16 | 141.46 | 150.281 | 144.579 | 145.675 | 143.267 | 153.876 | 145.043 | 152.777 | 133.847 | 176.251 | 138.69 | 141.517 | 142.129 | 175.376 | 144.295 | 149.708 | 137.613 | 150.371 | 128.978 | 123.963 | 120.237 | 118.801 | 117.79 | 112.433 | 106.599 | 115.145 | 95.182 | 90.934 | 86.288 | 87.018 | 79.109 | 76.161 | 73.18 | 73.24 | 60.82 | 65.795 | 62.803 | 63.509 | 61.043 | 57.113 | 54.772 | 63.7 | 51.21 | 51.872 | 43.984 | 44.814 | 38.125 | 32.952 | 30.151 | 30.199 | 25.076 | 23.385 | 22.923 | 25.65 | 23.427 | 23.958 | 23.265 | 24.821 | 23.934 | 23.402 | 22.278 | 22.831 | 21.531 | 19.958 | 18.373 | -13.144 | 26.094 | 22.26 | 27.359 | 25.572 | 21.707 | 23.151 | 18.357 | 30.686 | 27.097 | 28.103 | 26.5 | 26.8 | 25.7 | 33.8 | 24.4 | 29.8 | 21.6 | 19.5 | 18.9 | 20 | 18.9 | 17.8 | 15.8 | 17.1 | 14.8 | 15 | 14.2 | 36.5 | 13.2 | 13.3 | 14.1 | 12.5 | 12.3 | 13.5 | 11.8 | 11.1 | 11.8 | 12.8 | 12.9 | 12.9 | 11.1 | 11.1 | 12.6 | 11.3 | 8.6 | 10.2 | 10.2 | 10.1 | 9.9 | 10.1 | 11.5 | 9.8 |
Uitgestelde Inkomstenbelasting
| 0.443 | -7.701 | -8.1 | -7.829 | -24.597 | 1.032 | 2.977 | 0.188 | 8.126 | -25.017 | 6.153 | -17.75 | -23.65 | -20.034 | -31.052 | -15.016 | -35.189 | -15.488 | -98.912 | -7.966 | -19.051 | -34.33 | 7.72 | 1.107 | 11.733 | 7.882 | -2.629 | -503.744 | 3.687 | 6.24 | -16.965 | -17.073 | -17.798 | 73.009 | -15.292 | 20.169 | -15.284 | 12.679 | 4.637 | 129.548 | -1.541 | 14.914 | 11.808 | 1.943 | 13.735 | -4.305 | 8.489 | 11.638 | 52.202 | 44.586 | 42.558 | 57.585 | 32.021 | 60.011 | 53.539 | 42.08 | 68.977 | 13.041 | 15.438 | 8.235 | 4.156 | 38.76 | 83.212 | 32.025 | 62.998 | 20.32 | 21.193 | 25.08 | 32.868 | 25.763 | 17.597 | 12.173 | -3.587 | 4.264 | 4.229 | 3.088 | 16.267 | 10.552 | 8.969 | 18.783 | -22.735 | 13.068 | 8.105 | 9.819 | 7.009 | 18.222 | 7.523 | 8.471 | 5.638 | 5.037 | 0 | 0 | 23.058 | -11.891 | 5.874 | 4.6 | 7.777 | 4.799 | 6.057 | 2.5 | -1.9 | 3.5 | 0 | 0 | -2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.3 | -2.4 | -0.8 | 1.1 | 0.4 | 0.4 | 1.7 | 1.4 | 0.2 | 3.4 | 0.5 | 2.2 | -0.5 | -0.3 | -2.4 | -0.3 | 0.1 | 0.5 | 0.4 | -0.6 | 1.2 | -4.7 | 1.5 | 0.8 | 0.7 | 1 |
Aandelen Gebaseerde Vergoedingen
| 7.421 | 7.676 | 8.429 | 7.672 | 8.572 | 8.18 | 7.431 | 8.273 | 6.818 | 7.051 | 7.945 | 6.218 | 6.618 | 6.963 | 6.826 | 7.451 | 4.27 | 11.107 | 10.751 | 10.201 | 8.825 | 8.878 | 9.431 | 7.158 | 8.215 | 7.926 | 8.459 | 7.087 | 6.936 | 6.768 | 6.578 | 5.901 | 4.722 | 5.674 | 6.066 | 7.921 | 6.075 | 6.041 | 6.097 | 6.982 | 5.614 | 8.285 | 5.794 | 7.01 | 5.8 | 5.745 | 5.698 | 6.028 | 4.778 | 4.542 | 4.836 | 3.922 | 2.987 | 2.97 | 2.957 | 3.187 | 2.981 | 2.949 | 2.917 | 7.008 | 2.056 | 2.054 | 0 | 2.2 | 0 | 0 | 0 | 2.059 | 0 | 0 | 0 | 1.835 | 0 | 0 | 0 | 2.72 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.418 | 17.227 | -38.476 | -8.759 | 61.558 | 79.907 | -70.349 | -36.603 | -38.654 | -6.023 | -61.775 | -49.276 | 23.893 | -5.058 | 46.161 | -27.382 | 103.339 | 153.062 | -72.129 | -27.626 | 44.535 | 49.894 | -12.386 | 13.857 | 490.864 | 22.993 | -24.971 | -577.277 | -14.083 | -38.757 | -21.995 | -36.288 | 3.333 | -5.246 | 12.631 | 146.239 | 66.985 | 94.077 | 120.246 | 46.21 | 2.283 | -45.649 | -43.53 | 10.093 | -45.899 | 49.638 | -116.068 | 83.66 | 122.606 | -73.764 | -15.487 | 6.823 | 41.204 | 57.188 | 39.287 | 60.807 | -98.291 | -25.715 | -28.461 | -12.2 | 68.068 | 66.638 | -1.335 | 30.989 | -69.287 | 1.752 | -12.05 | -57.372 | 5.351 | 0.01 | -9.39 | 11.984 | -34.563 | -16.803 | -11.132 | -14.617 | 9.445 | -8.451 | -10.332 | -12.142 | 40.575 | -9.784 | -18.513 | -10.512 | 1.488 | -24.619 | -17.484 | 0.331 | 35.118 | 20.638 | 0.41 | -9.409 | -19.9 | 23.79 | -4.623 | -2.045 | 3.397 | -8.519 | 1.731 | 2.3 | 15.9 | 8.8 | -2 | -16.8 | -15.1 | 12 | -23.4 | -11.8 | 7.2 | 3.4 | -8.9 | 3 | 0.5 | -2 | 11.6 | -0.7 | -5.3 | -4.9 | 11.6 | -0.9 | 1.8 | -4.1 | 10.7 | -11.3 | 1.3 | 2.8 | -9.6 | -4.2 | 9.9 | -6.6 | 4 | -8.3 | 2.5 | 1 | -6.1 | -5.4 | 2.4 | -3.7 | -5.5 | -3.1 | 1.6 |
Vorderingen
| -3.808 | 16.124 | 5.871 | -28.931 | 49.752 | 77.209 | -12.784 | -57.896 | -61.937 | -69.874 | -49.11 | -54.641 | 4.659 | -24.577 | 24.088 | -32.586 | 111.527 | 226.997 | -34.448 | -3.269 | 7.321 | 49.36 | -6.058 | 19.7 | 2.306 | -25.717 | -8.013 | -53.778 | -34.172 | -93.22 | -15.77 | 46.048 | -24.906 | -17.524 | 43.139 | 72.083 | 34.846 | 133.519 | 110.623 | -29.115 | 0.579 | -81.679 | 6.326 | -8.82 | 0.891 | -19.156 | -26.855 | 40.314 | -16.345 | -93.144 | -15.814 | -34.851 | -16.429 | -11.034 | -20.783 | 45.259 | -122.861 | -59.195 | -18.139 | -23.721 | 74.262 | 140.607 | 0 | 2.259 | 0 | 0 | 0 | -30.281 | 0 | 0 | 0 | -45.764 | 0 | 0 | 0 | -23.925 | 0 | 0 | 0 | -7.238 | 0 | 0 | 0 | 1.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.169 | 0 | -6.605 | -7.191 | 6.073 | -1.783 | -9.109 | -3.007 | -2.746 | -2.64 | 2.665 | -2.507 | 5.774 | 6.914 | 2.547 | 4.612 | 8.854 | -0.277 | -2.345 | 0.965 | 0.348 | 4.741 | -1.41 | -1.858 | -7.522 | -8.932 | -4.111 | -1.862 | 1.199 | -4.533 | -5.552 | -1.721 | 2.288 | 0.764 | -2.407 | 1.299 | -0.512 | -3.948 | -13.496 | -4.532 | 0.009 | -6.421 | -2.494 | -8.469 | -2.28 | -3.861 | -4.175 | -1.973 | -6.158 | -9.009 | -2.503 | -4.5 | -4.801 | -3.763 | -2.156 | -0.285 | 0.103 | -2.78 | 0.466 | -1.647 | 0.962 | -4.01 | 0.319 | -8.896 | -1.218 | 1.619 | -4.252 | -0.102 | -0.747 | -2.373 | 0.397 | -0.257 | -1.723 | -0.445 | -2.339 | -0.345 | -1.205 | 0.651 | -0.848 | 0.915 | -0.064 | 0.95 | 0.358 | 0.463 | -0.733 | 0.584 | -0.097 | 0.497 | -0.928 | 0.385 | -2.605 | 4.19 | 3.212 | -2.73 | -2.642 | 0.098 | -0.592 | -0.57 | -0.049 | 0.8 | 1.3 | 0 | 0.5 | -1.6 | -2.2 | -1.1 | -1.2 | -1.3 | -1 | -0.7 | -1.1 | 0.1 | 1.9 | 0.4 | 0.6 | -0.5 | -1.2 | 1.4 | -0.2 | -0.3 | 0 | -2.2 | 0.1 | -1.2 | 0 | 0.2 | 0.7 | 0.1 | -0.5 | -0.6 | -0.8 | 1 | -1.6 | -2.2 | -1.9 | -0.9 | -2 | 0.2 | 0.8 | -0.3 | -0.8 |
Crediteuren
| -24.25 | 4.454 | -6.36 | 23.865 | -20.171 | -9.202 | 23.16 | 10.45 | 6.467 | 14.637 | -3.903 | 36.041 | 6.119 | -0.369 | 15.539 | 9.738 | 6.756 | -37.934 | 23.344 | -1.58 | -9.423 | 2.915 | -10.651 | 8.012 | -10.974 | 19.632 | -4.122 | -8.997 | -1.986 | 10.039 | 15.476 | 15.883 | 2.736 | -0.069 | -3.02 | -10.554 | -2.685 | -32.585 | 5.493 | -4.373 | 10.158 | -5.903 | 0.364 | -25.701 | 10.754 | 7.17 | -15.684 | -54.316 | 68.805 | -1.646 | -30.636 | 18.383 | 31.741 | 2.908 | 7.296 | -24.583 | 23.545 | -0.803 | 9.765 | -15.747 | -12.92 | -30.728 | 0 | 20.611 | 0 | 0 | 0 | -42.533 | 0 | 0 | 0 | 30.773 | 0 | 0 | 0 | -6.333 | 0 | 0 | 0 | -6.323 | 0 | 0 | 0 | 0.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.809 | -3.351 | -31.515 | 3.498 | 25.904 | 13.683 | -71.616 | 13.85 | 19.562 | 51.854 | -11.427 | -28.169 | 7.341 | 12.974 | 3.987 | -9.146 | -23.798 | -35.724 | -58.68 | -23.742 | 46.289 | -7.122 | 5.733 | -11.997 | 507.054 | 38.01 | -8.725 | -512.64 | 20.876 | 48.957 | -16.149 | -96.498 | 23.215 | 11.583 | -25.081 | 83.411 | 35.336 | -2.909 | 17.626 | 84.23 | -8.463 | 48.354 | -47.726 | 53.083 | -55.264 | 65.485 | -69.354 | 99.635 | 76.304 | 30.035 | 33.466 | 27.791 | 30.693 | 69.077 | 54.93 | 40.416 | 0.922 | 37.063 | -20.553 | 28.915 | 5.764 | -39.231 | -1.654 | 17.015 | -68.069 | 0.133 | -7.798 | 15.544 | 6.098 | 2.383 | -9.787 | 27.232 | -32.84 | -16.358 | -8.793 | 15.986 | 10.65 | -9.102 | -9.484 | 0.504 | 40.639 | -10.734 | -18.871 | -13.196 | 2.221 | -25.203 | -17.387 | -0.166 | 36.046 | 20.253 | 3.015 | -13.599 | -23.112 | 26.52 | -1.981 | -2.143 | 3.989 | -7.949 | 1.78 | 1.5 | 14.6 | 8.8 | -2.5 | -15.2 | -12.9 | 13.1 | -22.2 | -10.5 | 8.2 | 4.1 | -7.8 | 2.9 | -1.4 | -2.4 | 11 | -0.2 | -4.1 | -6.3 | 11.8 | -0.6 | 1.8 | -1.9 | 10.6 | -10.1 | 0 | 2.6 | -10.3 | -4.3 | 10.4 | -6 | 4.8 | -9.3 | 4.1 | 3.2 | -4.2 | -4.5 | 4.4 | -3.9 | -6.3 | -2.8 | 2.4 |
Overige Niet-Contante Posten
| -7.158 | 82.336 | 218.345 | -5.45 | -3.936 | 13.536 | -59.336 | 20.435 | -3.105 | 3.518 | -28.022 | 7.984 | 17.337 | 1.36 | 73.35 | -13.594 | -28.733 | 0.776 | 569.613 | -23.688 | -14.705 | 237.235 | -20.246 | 37.536 | -477.158 | -13.779 | -0.122 | 502.24 | -7.622 | -6.394 | 3.769 | 18.835 | 44.548 | -68.041 | 14.225 | -24.16 | 59.261 | -13.024 | -7.332 | -133.718 | -4.8 | -40.934 | -37.471 | -7.607 | -16.692 | -152.516 | -9.228 | -25.614 | -56.983 | -46.333 | -50.42 | -62.277 | -3.635 | -64.41 | -57.813 | -44.964 | -0.947 | -16.798 | -16.654 | -8.931 | -2.501 | -1.484 | -5.162 | -10.682 | 6.259 | 8.63 | 1.66 | -10.69 | 2.738 | 6.813 | -3.346 | -29.111 | 2.39 | -12.397 | -3.729 | -4.454 | -8.92 | 1.574 | 1.511 | -35.543 | -2.555 | 6.992 | 0.85 | -1.488 | -2.614 | 3.429 | -0.522 | -0.751 | 19.76 | -21.7 | 16.749 | 3.068 | 10.595 | 3.521 | 3.219 | 9.617 | -10.338 | 6.231 | -7.765 | -1 | 3.8 | 0.3 | -0.5 | -4.3 | -9.9 | -34 | 11.1 | -4.1 | 9.9 | -5.4 | 0.2 | -0.5 | -23.2 | 0.5 | 0.2 | -0.1 | 0.7 | -0.2 | -1 | 0.4 | 4.3 | 1.8 | 0.4 | -2.6 | -0.2 | 0.2 | 0.6 | -0.1 | 4.5 | 0.9 | 0.6 | 1.4 | 1.8 | 0.9 | -0.3 | 0.1 | -6.1 | -4.1 | -1.4 | -12.7 | -1.2 |
Kasstroom uit Operationele Activiteiten
| 168.756 | 197.39 | 143.719 | 174.798 | 214.682 | 292.746 | 140.879 | 185.375 | 117.272 | 97.745 | 22.614 | -3.718 | 46.619 | 31.019 | 78.406 | -19.604 | 92.628 | 213.611 | 120.861 | 111.781 | 196.38 | 250.353 | 199.536 | 209.482 | 186.11 | 161.427 | 124.779 | 72.215 | 121.083 | 89.775 | 75.691 | 70.668 | 138.187 | 122.893 | 184.321 | 308.196 | 271.205 | 334.955 | 422.892 | 389.692 | 320.632 | 257.884 | 235.153 | 304.858 | 235.542 | 267.33 | 152.391 | 341.922 | 387.354 | 174.156 | 202.184 | 236.638 | 281.109 | 244.696 | 213.092 | 238.655 | 129.251 | 127.105 | 85.782 | 120.15 | 186.776 | 220.055 | 235.909 | 254.579 | 167.24 | 180.333 | 152.364 | 110.891 | 175.668 | 139.534 | 108.047 | 137.818 | 78.475 | 80.115 | 77.326 | 60.474 | 78.563 | 55.586 | 44.413 | 33.676 | 61.16 | 37.067 | 11.437 | 25.736 | 30.699 | 26.725 | 12.049 | 27.031 | 56.195 | 58.287 | 50.291 | 36.622 | 67.553 | 77.564 | 69.37 | 64.369 | 61.872 | 48.165 | 47.399 | 44.4 | 55 | 48.9 | 38.7 | 16.1 | 21.3 | 33.5 | 26.5 | 32.2 | 55.1 | 40.6 | 31.5 | 38.4 | 31.6 | 26.5 | 40.9 | 25.9 | 24.1 | 13.5 | 30.4 | 20.6 | 21.9 | 16.4 | 32.2 | 9.4 | 20.3 | 22.1 | 13.3 | 15.3 | 27.5 | 6 | 17.6 | 10.9 | 18 | 13.6 | 7.9 | 9.3 | 11.9 | 9.2 | 10.8 | 21.5 | 17.6 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -105.977 | -134.384 | -118.3 | -136.411 | -113.67 | -100.311 | -85.452 | -96.027 | -79.353 | -78.154 | -67.141 | -47.891 | -32.975 | -18.428 | -16.76 | -13.985 | -19.835 | -26.648 | -48.291 | -46.021 | -54.832 | -73.59 | -133.886 | -196.094 | -143.926 | -131.456 | -99.504 | -91.698 | -97.292 | -124.972 | -93.176 | -82.127 | -37.62 | -39.068 | -66.011 | -114.47 | -161.625 | -208.492 | -394.336 | -369.029 | -330.864 | -265.275 | -216.11 | -140.643 | -190.516 | -180.077 | -219.029 | -219.444 | -323.437 | -281.542 | -235.758 | -256.943 | -200.488 | -207.525 | -170.027 | -116.224 | -109.372 | -77.463 | -77.983 | -64.754 | -142.342 | -212.527 | -275.503 | -250.381 | -196.617 | -187.307 | -171.867 | -149.844 | -213.065 | -247.249 | -246.416 | -187.484 | -206.332 | -151.673 | -117.246 | -53.654 | -32.723 | -31.389 | -13.323 | -9.37 | -18.436 | -17.879 | -22.911 | -29.746 | -44.92 | -63.578 | -68.548 | -69.255 | -54.57 | -91.841 | -85.811 | -79.842 | -88.006 | -76.161 | -61.816 | -48.687 | -55.256 | -29.265 | -25.011 | -22.4 | -29.8 | -19.2 | -29.6 | -44.4 | -89.1 | -75.8 | -52.8 | -48.6 | -59.8 | -38.1 | -27 | -36.3 | -25.9 | -28.1 | -20.1 | -35.9 | -22.5 | -31.3 | -29.6 | -27.4 | -37.3 | -37.1 | -15.1 | -13.4 | -20.6 | -10.1 | -9 | -10.9 | -9.4 | -20.3 | -28.6 | -22.9 | -33.9 | -16.1 | -24.3 | -25 | -13.1 | -7.1 | -12.7 | -7.9 | -32.5 |
Netto Overnames
| 0 | 0 | 8.969 | -0.25 | 113.67 | 100.311 | 16.74 | -0.25 | 12.044 | 15.316 | 13.461 | -0.25 | -7.25 | 18.428 | 16.76 | -0.25 | -23.306 | 0 | 0 | 15.056 | -13.382 | 0 | 0 | -2.781 | 0 | 0 | -0.054 | -47.832 | -70.416 | -70.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | -4 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.4 | 0.6 | 0.7 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -52.155 | -74.856 | -36.221 | -46.541 | -80.788 | -37.764 | -25.311 | -57.878 | -59.822 | -73.839 | -26.591 | -56.098 | -180.817 | -130.053 | -11.58 | -95.151 | -56.338 | -41.967 | -7.388 | -28.948 | -25.8 | -29.446 | -11.082 | -31.324 | -18.89 | -15.375 | -20.601 | -16.183 | -20.908 | -11.059 | -22.874 | -15.025 | -20.318 | -15.089 | -14.951 | -6.918 | -45.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.068 | 0 | 0 | 0 | 0.016 | 0 | 0 | -0.016 | 0 | 0 | 0 | 0 | 17.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.363 | -32.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | -0.5 | -0.1 | -0.5 | -0.3 | 0 | 0 | 0 | 0 | 0 | -3.1 | -1.8 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | -9.7 | -2.9 | -0.9 | -4.9 | -5.5 | -1.5 | -1 | -10.1 |
Verkoop/verval van Beleggingen
| 52.118 | 64.912 | 29.166 | 57.956 | 46.66 | 50.907 | 56.986 | 40.758 | 82.962 | 66.352 | 79.679 | 37.777 | 68.286 | 75.688 | 26.645 | 37.097 | 28.613 | 22.139 | 18.894 | 25 | 30.749 | 10 | 26.155 | 31.86 | 16.306 | 20.45 | 13.9 | 18.12 | 16.299 | 19.15 | 20.1 | 13.9 | 25.7 | 11.005 | 17.076 | 4.6 | 0 | 0 | 0 | 0 | -49.205 | 25.867 | 23.338 | 0 | -162.121 | 214.119 | 0 | 18.102 | 0 | 0 | 0 | 0 | -3.932 | 8.648 | 0 | 0 | -12.516 | 0 | 12.516 | 0 | -0.541 | 0.541 | 0 | 0 | -17.738 | 17.738 | 0 | 0 | 14.881 | 28.126 | 0.207 | 84.605 | 90.379 | 18.276 | 2 | 3.06 | 0.696 | 2 | 0.446 | 62.397 | -14.033 | 0 | 10.571 | 3.462 | 5.771 | 12.128 | 0 | 0 | 5.657 | 36.819 | 0 | 0 | 0.001 | 22.279 | 0 | 0 | 0 | 0 | 9.769 | 2.8 | 1.5 | 1.2 | 0 | 0.1 | 16.2 | 37.7 | 0 | 21.1 | 0.6 | 7.9 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 2 | 3 | 2 | 0 | 4 | 7.1 | 9.5 | -4.9 | 1.9 | 3.5 | 4.8 | -26.1 | -3.8 | 7.8 | 30.1 | 14.8 |
Overige Investeringsactiviteiten
| 1.264 | 14.803 | 4.98 | 12.179 | -97.412 | -84.981 | 0 | 31.228 | -21.645 | -7.5 | 13.461 | 21.733 | 110.514 | -5.072 | -10.177 | 7.086 | 70.005 | 6.402 | 12.87 | 11.878 | 14.59 | 11.668 | 12.95 | 11.609 | 16.332 | 10.223 | 9.077 | 8.749 | 75.907 | 4.462 | 12.25 | 1.209 | 9.041 | 3.089 | 3.657 | 6.058 | 4.696 | 2.591 | 8.089 | 7.125 | 58.49 | 8.164 | 5.408 | 7.913 | 168.418 | 20.578 | 8.737 | 7.414 | 15.556 | 6.295 | 15.388 | 10.155 | 5.057 | 4.716 | 13.994 | 3.028 | 1.57 | 2.292 | 1.464 | 2.486 | 2.534 | 2.096 | -9.578 | 1.672 | 16.831 | -4.189 | 10.051 | 9.886 | 11.229 | 13.265 | 42.32 | 1.011 | 4.726 | 2.099 | -76.555 | 1.468 | 1.628 | 0.909 | -3.701 | 25.156 | 18.694 | 0.373 | 1.612 | 1.295 | 2.843 | 1.461 | 2.381 | 0.351 | -61.377 | 1.966 | 5.719 | 1.609 | 0.418 | 3.081 | 5.066 | 4.488 | 14.405 | 2.369 | 0.87 | 0.4 | 0.5 | 1.5 | 1 | 6.2 | 1.1 | 2.3 | 1.4 | -0.1 | 3.6 | 1.8 | 2.8 | 1.3 | -2 | 1.5 | 7.2 | -0.1 | 2.3 | 1 | 5 | 0.7 | 3.4 | 0.7 | -0.1 | 0.9 | 2.8 | -0.7 | 1.7 | 3.4 | 2.2 | 3.4 | -3.3 | 0.9 | 24.4 | -2.7 | -0.1 | -0.4 | 0.1 | 1.2 | 0.5 | 1.6 | 0.4 |
Kasstroom uit Investeringsactiviteiten
| -104.75 | -129.525 | -111.406 | -113.067 | -131.54 | -71.838 | -37.037 | -82.169 | -44.169 | -77.825 | -0.592 | -44.729 | -42.242 | -59.437 | 4.888 | -65.203 | -0.861 | -40.074 | -23.915 | -23.035 | -48.675 | -81.368 | -105.863 | -186.73 | -130.178 | -116.158 | -97.182 | -128.844 | -96.41 | -182.835 | -83.7 | -82.043 | -23.197 | -40.063 | -60.229 | -110.73 | -202.536 | -205.901 | -386.247 | -361.904 | -321.579 | -231.244 | -187.364 | -132.73 | -184.219 | 54.62 | -210.292 | -193.928 | -307.881 | -275.247 | -220.37 | -246.788 | -195.431 | -198.877 | -156.033 | -117.196 | -107.802 | -75.171 | -64.003 | -62.284 | -140.349 | -209.89 | -285.081 | -248.709 | -179.803 | -173.758 | -161.816 | -139.958 | -186.955 | -205.858 | -203.889 | -101.868 | -144.59 | -163.365 | -191.801 | -49.126 | -30.399 | -28.48 | -16.578 | 78.183 | -13.775 | -17.506 | -10.728 | -24.989 | -36.306 | -49.989 | -66.167 | -68.904 | -110.29 | -53.056 | -80.092 | -78.233 | -87.587 | -50.801 | -56.75 | -44.199 | -40.851 | -26.896 | -14.372 | -19.2 | -27.5 | -16.5 | -28.6 | -38.1 | -71.8 | -35.8 | -51.4 | -16.9 | -56.1 | -28.5 | -24.7 | -35.3 | -27.9 | -24.6 | -12.9 | -35.9 | -20.2 | -30.7 | -26.4 | -31.7 | -33.9 | -36.4 | -15.2 | -12.4 | -17.7 | -8.8 | -4.3 | -5.5 | -7.3 | -12.9 | -24.8 | -12.5 | -14.4 | -26.1 | -23.4 | -20.9 | -43.3 | -15.2 | -5.9 | 22.8 | -27.4 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -487.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40 | 0 | 0 | 0 | -45.622 | 0 | 0 | 1.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -118.955 | 3.955 | 0 | 0 | -4.844 | 4.844 | 0 | -10 | -30 | -50 | -45 | -42.038 | -41.954 | 8.992 | 42.67 | 15.597 | 40.009 | -18.276 | -5 | 40 | 33.863 | 48.902 | 101.084 | 40 | 18.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -22 | 0 | 0 | 20 | 10 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -31 | -23.5 | -14 | 28.7 | 65.8 | 1 | 13 | 10 | 0 | 1 | -12 | 10 | -1 | 4 | -21.7 | 2 | 1.5 | 0 | 0 | 0 | -0.6 | -0.5 | -0.5 | -1.5 | -0.9 | -0.7 | -0.2 | 1.7 | -0.3 | -0.4 | -0.5 | 3 | -0.8 | -0.7 | -0.6 | 1.8 | 21.4 | -0.7 | 1.4 | -25.8 | -3.7 |
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 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0.3 | 0.27 | 5.983 | 6.919 | 1.365 | 0.525 | 2.405 | 0.401 | 0.471 | -12.341 | 0.481 | 6.091 | 5.769 | 8.941 | 4.574 | 7.308 | 4.535 | 0.603 | 0.361 | 3.387 | 0.576 | 0.837 | 0.997 | 0.137 | 0.223 | 0.895 | 1.821 | 0.718 | 0.12 | 0.08 | 0.185 | 11.298 | 2.038 | 1.843 | 2.212 | 1.24 | 0.142 | 1.7 | 0.8 | 0.2 | 0.2 | 0.8 | 0.2 | 0.3 | 0.7 | 1 | 0.9 | 0.4 | 0.8 | 1.2 | 0.5 | 0 | 0 | 0.1 | 0.7 | 0.3 | 0.2 | 0.1 | 0 | 0 | 0 | 0.1 | 0.8 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | -3.938 | -47.364 | 247.213 | -102.2 | -105.953 | -39.06 | 76.999 | -0.012 | -16.641 | -60.358 | -0.002 | -0.041 | 0 | -2.119 | -0.001 | -0.297 | -28.504 | -3.455 | -42.777 | -0.152 | -0.001 | -6.267 | -1.136 | -0.187 | -0.32 | -5.471 | -0.325 | -0.169 | -0.032 | -6.073 | 0 | -0.096 | -0.14 | -3.676 | 0.573 | -0.386 | 0.983 | -59.654 | 0 | 0 | 0 | -3.049 | 0 | 0 | 0 | -1.677 | -6.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 648.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -42.042 | -42.046 | -42.077 | -42.294 | -48.877 | -49.638 | -51.177 | -51.764 | -26.693 | -26.695 | -26.687 | -27.32 | -27.315 | -27.585 | -27.312 | -26.918 | -27.211 | -77.234 | -78.288 | -77.602 | -78.363 | -78.478 | -78.458 | -78.122 | -78.062 | -76.935 | -76.93 | -76.503 | -76.454 | -76.444 | -76.441 | -76.176 | -76.112 | -74.74 | -74.74 | -74.56 | -74.54 | -74.48 | -74.525 | -74.822 | -74.844 | -67.997 | -67.685 | -53.86 | -53.534 | -16.05 | -16.037 | -7.432 | -7.429 | -7.55 | -7.548 | -7.522 | -7.519 | -6.438 | -6.408 | -6.376 | -6.363 | -5.304 | -5.3 | -5.287 | -5.282 | -5.281 | -5.275 | -5.273 | -5.273 | -4.706 | -4.686 | -4.668 | -4.667 | -4.66 | -4.656 | -4.655 | -4.752 | -4.336 | -4.333 | -4.291 | -4.259 | -4.227 | -4.214 | -4.166 | -4.139 | -4.033 | -4.035 | -4.015 | -4.014 | -4.008 | -4.002 | -4.002 | -3.981 | -3.751 | -3.742 | -3.747 | -3.681 | -3.794 | -3.815 | -3.757 | -3.476 | -3.754 | -3.445 | -3.5 | -3.4 | -3.5 | -3.4 | -3.5 | -3.5 | -3.5 | -3.3 | -3.5 | -3.3 | -3.2 | -3.3 | -3.2 | -3.2 | -3.1 | -3.1 | -3.1 | -3.1 | -3.1 | -3.1 | -3.1 | -3.1 | -3 | -2.9 | -3 | -2.9 | -3 | -3 | -2.9 | -3 | -2.8 | -2.8 | -2.8 | -2.9 | -2.8 | -2.8 | -2.8 | -2.7 | -2.7 | -2.6 | -2.7 | -2.6 |
Overige Financieringsactiviteiten
| 1,224.694 | -6 | -3.356 | -9.07 | 0 | 0 | -5.467 | -9.733 | 487.158 | 0 | -1.977 | -547.932 | 537.782 | -0.76 | 0 | -2.369 | -4.032 | -0.298 | -32.754 | 0.2 | -55.477 | 0.492 | 0.302 | -8.225 | 0.059 | 3.328 | 0.433 | -4.579 | 0.369 | 0.545 | 0.303 | 7.883 | -0.349 | 0.929 | 0.431 | -4.06 | -1.448 | -2.396 | 505.371 | -4.589 | -113.228 | 6.306 | 23.461 | 15.278 | -30.401 | 1.587 | 5.785 | 4.489 | 0.346 | -70.833 | 2.26 | 1.285 | 14.569 | 3.155 | 16.21 | 5.721 | 0.217 | 0.719 | 1.18 | 1.026 | 0.59 | 1.451 | 0.131 | 0.017 | 0.052 | 18.706 | 5.448 | 0.662 | 0.219 | 1.099 | 15.065 | -14.91 | 2.577 | 6.051 | 6.294 | 0 | -0.379 | 0.379 | 0 | 0 | 7.944 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.058 | 0 | -0.1 | 0.1 | 0 | 0 | -0.1 | 0 | 0.2 | -0.1 | 1 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0 | 20.2 | 0 | 0 | 0.1 | 0.8 | -0.1 | 0 | -0.2 | 0.1 | 0.4 | 0 | 0.1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0.1 |
Kasstroom uit Financieringsactiviteiten
| 1,182.652 | -48.046 | -49.371 | -98.728 | -48.877 | -151.838 | -162.597 | -100.557 | -26.683 | -26.707 | -45.305 | -635.61 | 510.467 | -28.345 | -27.312 | -29.287 | -31.244 | -77.532 | -111.042 | -77.402 | -133.84 | -77.986 | -78.156 | -86.347 | -78.003 | -73.607 | -76.497 | -81.082 | -76.085 | -75.899 | -76.138 | -68.293 | -116.461 | -73.811 | -74.309 | -78.62 | -121.61 | -77.263 | 430.846 | -137.061 | -188.072 | -61.691 | -44.224 | -38.582 | -83.935 | -14.463 | -10.252 | -2.943 | -132.244 | -74.428 | -5.288 | -6.237 | -9.497 | 1.561 | 9.802 | -10.655 | -36.146 | -54.585 | -49.12 | -46.299 | -46.646 | 5.162 | 37.526 | 10.641 | 35.058 | 1.707 | 2.681 | 37.359 | 29.94 | 47.746 | 111.894 | 3.285 | -14.133 | 2.196 | 8.052 | 1.478 | 4.303 | 0.726 | 3.094 | 0.369 | -6.536 | -25.672 | -5.648 | -3.439 | 16.823 | 6.989 | -3.865 | 96.221 | 46.914 | -1.93 | -3.024 | -3.627 | -24.878 | -5.53 | 7.483 | -1.719 | -1.633 | -1.542 | -2.713 | -8.3 | -32.8 | -26.1 | -17.2 | 25.4 | 44.2 | -2.6 | 10.2 | 7.1 | -1.3 | -1.3 | -14.9 | 7.6 | -3 | 1.4 | -23.5 | -1.1 | -1.5 | 17.8 | -2.8 | -2.9 | -3.5 | -2.7 | -3.5 | -4.5 | -3.9 | -2.8 | -2.8 | -1.2 | -3.1 | -2.2 | -3.3 | 0.2 | -3.7 | -3.5 | -3.4 | -1 | 18.7 | -3.3 | -1.3 | -28.5 | -6.2 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 56.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.158 | -0.2 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.2 | -0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -2.6 | -13.3 | -9 | -9.8 | -20.2 | 6.9 | 7.2 | 1.6 | -3.6 | 12.5 | 15.5 | 11.6 | 31.4 | 6 | -4.9 | -44.3 | 9.8 |
Netto Kasstroomverandering
| 1,246.658 | 19.819 | -17.058 | -36.997 | 34.265 | 69.07 | -58.755 | 2.649 | 46.42 | -6.787 | -23.283 | -684.057 | 514.844 | -56.763 | 55.982 | -114.094 | 60.523 | 96.005 | -14.096 | 11.344 | 13.865 | 90.999 | 15.517 | -63.595 | -22.071 | -28.338 | -48.9 | -137.711 | -51.412 | -168.959 | -84.147 | -79.668 | -1.471 | 9.019 | 49.783 | 118.846 | -52.941 | 51.791 | 467.491 | -109.273 | -189.019 | -35.051 | 3.565 | 133.546 | -32.612 | 307.487 | -68.153 | 145.051 | -52.771 | -175.519 | -23.474 | -16.387 | 76.181 | 47.38 | 66.861 | 110.804 | -14.697 | -47.995 | -27.341 | 11.567 | -0.219 | 15.327 | -11.646 | 16.511 | 22.495 | 8.282 | -6.771 | 8.292 | 18.653 | -18.578 | 16.052 | 39.235 | -80.248 | -81.054 | -106.423 | 12.826 | 52.467 | 27.832 | 30.929 | 112.228 | 40.849 | -6.111 | -4.939 | -2.692 | 11.216 | -16.275 | -57.983 | 54.348 | -1.317 | 3.301 | -32.825 | -45.238 | -44.912 | 21.233 | 20.103 | 18.451 | 19.388 | 19.727 | 30.472 | 16.7 | -5.3 | 6.3 | -7.1 | 3.4 | -6.2 | -5 | -14.8 | 22.5 | -2.3 | 10.8 | -8.1 | 10.7 | 0.5 | 3.1 | 4.6 | -11.1 | 2.4 | 0.6 | 1.2 | -14 | -15.5 | -22.7 | 13.5 | -4.5 | -3.9 | -2.8 | -2.8 | -1.2 | -3.1 | -2.2 | -3.3 | 0.2 | -3.7 | -3.5 | -3.4 | -1 | 18.7 | -3.3 | -1.3 | -28.5 | -6.2 |
Kaspositie aan het Einde van de Periode
| 1,528.66 | 282.002 | 262.183 | 279.241 | 316.238 | 281.973 | 212.903 | 271.658 | 269.009 | 222.589 | 229.376 | 252.659 | 936.716 | 421.872 | 478.635 | 422.653 | 536.747 | 476.224 | 380.219 | 394.315 | 382.971 | 369.106 | 278.107 | 262.59 | 284.355 | 306.426 | 334.764 | 383.664 | 521.375 | 572.787 | 741.746 | 825.893 | 905.561 | 907.032 | 898.013 | 848.23 | 717.977 | 770.918 | 719.127 | 251.636 | 360.909 | 549.928 | 584.979 | 581.414 | 447.868 | 480.48 | 172.993 | 241.146 | 96.095 | 148.866 | 324.385 | 347.859 | 364.246 | 288.065 | 240.685 | 173.824 | 63.02 | 77.717 | 125.712 | 153.053 | 141.486 | 141.705 | 126.378 | 138.024 | 121.513 | 99.018 | 90.736 | 97.507 | 89.215 | 70.562 | 89.14 | 73.088 | 33.853 | 114.101 | 195.155 | 301.578 | 288.752 | 236.285 | 208.453 | 177.524 | 65.296 | 24.447 | 30.558 | 35.497 | 38.189 | 26.973 | 43.248 | 101.231 | 46.883 | 48.2 | 44.899 | 77.724 | 122.962 | 167.874 | 146.641 | 126.538 | 108.087 | 88.699 | 68.972 | 38.5 | 21.8 | 6.3 | -7.1 | 27.9 | 24.5 | 30.7 | 35.7 | 50.5 | -2.3 | 10.8 | -8.1 | 27.6 | 16.8 | 16.3 | 13.2 | 8.6 | 2.4 | 0.6 | 1.2 | 15.4 | -15.5 | -22.7 | 13.5 | 57.2 | -3.9 | -2.8 | -2.8 | 36.4 | -3.1 | -2.2 | -3.3 | 41.7 | -3.7 | -3.5 | -3.4 | 88 | 18.7 | -3.3 | -1.3 | 63.2 | -6.2 |