Heritage Commerce Corp
NASDAQ:HTBK
9.17 (USD) • At close January 15, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 10.507 | 9.234 | 10.166 | 13.328 | 15.795 | 16.403 | 18.917 | 20.799 | 18.069 | 14.821 | 12.866 | 13.965 | 13.718 | 8.813 | 11.204 | 11.623 | 11.197 | 10.618 | 1.861 | 5.685 | 11.277 | 11.353 | 12.146 | 13.232 | 12.375 | 0.915 | 8.809 | 1.258 | 8.583 | 7.449 | 6.538 | 7.215 | 6.765 | 7.295 | 6.106 | 4.423 | 3.459 | 4.477 | 4.138 | 3.602 | 3.425 | 3.324 | 3.076 | 3.354 | 3.213 | 2.793 | 2.18 | 2.669 | 2.486 | 2.679 | 2.075 | 2.887 | 4.817 | 2.086 | 1.581 | 1.705 | 0.651 | -54.093 | -4.12 | -0.574 | -2.075 | -5.381 | -3.955 | 0.7 | 2.441 | -3.083 | 1.704 | 2.808 | 3.24 | 4.015 | 4.033 | 4.352 | 4.353 | 4.189 | 4.376 | 4.257 | 4.195 | 3.34 | 2.654 | 2.783 | 2.888 | 0.8 | 2.007 | 2.042 | 1.94 | 1.871 | 1.929 | 2.292 | 1.811 | 1.561 | 1.513 | 1.374 | 1.823 | 1.89 | 2.181 | 2.171 | 1.411 | 0.809 | 1.038 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
Afschrijvingen & Amortisatie
| -2.897 | 0.882 | 0.853 | 0.889 | 0.883 | 0.875 | 0.874 | 0.93 | 0.941 | 0.943 | 0.942 | 1.035 | 1.038 | 1.019 | 0.976 | 1.203 | 1.202 | 1.21 | 1.087 | 1.326 | 0.751 | 0.767 | 0.741 | 0.794 | 0.817 | 0.648 | 0.437 | 0.478 | 0.497 | 0.637 | 0.535 | 0.59 | 0.596 | 0.584 | 0.561 | 0.546 | 0.438 | 0.369 | 0.375 | 0.351 | 0.301 | 0.291 | 0.292 | 0.308 | 0.301 | 0.298 | 0.295 | 0.304 | 0.307 | 0.312 | 0.318 | 0.318 | 0.32 | 0.324 | 0.327 | 0.343 | 0.342 | 0.343 | 0.346 | 0.364 | 0.364 | 0.362 | 0.359 | 0.956 | -0.275 | 0.534 | 0.548 | 0.563 | 0.362 | 0.187 | 0.265 | -0.021 | -0.233 | 0.074 | -0.091 | 0.469 | 0.361 | 1.182 | 0.027 | 0.59 | 0.628 | 0.65 | 0.588 | 0.275 | 0.781 | 0.751 | 0.779 | 0.907 | 0.01 | 0.559 | 0.582 | -0.355 | 0.47 | 0.324 | 0.42 | 0.955 | 0.252 | 0.199 | 0.233 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 |
Uitgestelde Inkomstenbelasting
| 0.37 | -0.37 | 0 | -2.402 | -1.243 | -1.223 | 0 | 0 | 0 | 0 | 0 | -0.241 | -0.293 | 0.322 | -0.991 | -0.588 | 0.952 | 1.844 | 13.656 | 3.851 | -0.304 | -1.261 | -0.684 | 0.69 | 0.312 | 0.332 | 1.315 | 0.362 | 1.107 | -1.144 | -0.355 | 0.777 | -0.087 | -1.144 | 0.583 | -0.097 | -0.912 | 1.43 | -0.098 | 0.136 | -0.009 | -0.358 | -0.012 | 0.237 | -1.279 | 4.428 | 0.391 | 0.62 | -1.18 | -1.414 | -3.422 | 4.003 | 2.195 | 0 | 0 | 0 | 0 | 0 | 0 | -6.519 | 0 | 0 | 0 | -6.006 | 0 | 0 | 0 | -0.225 | 0 | 0 | 0 | -0.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.361 | 0.707 | 0.654 | 0.624 | 0.617 | 0.626 | 0.529 | 0.503 | 1.387 | 0.621 | 0.667 | 0.673 | 0.672 | 0.584 | 0.59 | 0.575 | 0.575 | 0.602 | 0.496 | 0.507 | 0.521 | 0.458 | 0.437 | 0.468 | 0.487 | 0.458 | 0.404 | 0.433 | 0.426 | 0.454 | 0.437 | 0.413 | 0.225 | 0.347 | 0.431 | 0.392 | 0.338 | 0.299 | 0.21 | 0.261 | 0.261 | 0.28 | 0.051 | 0.21 | 0.192 | 0.217 | 0.174 | 0.269 | 0.164 | 0.132 | 0.13 | 0.109 | 0.126 | 0.144 | 0.187 | 0 | 0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.767 | 0.594 | -3.361 | -16.766 | -1.131 | 14.717 | 11.656 | 6.462 | -4.357 | -4.783 | 1.578 | 0.722 | 2.423 | 2.36 | -0.462 | 7.433 | -4.499 | 4.196 | -5.67 | 3.172 | 2.696 | -5.036 | 1.083 | 1.087 | 3.424 | -2.711 | 0.991 | 8.429 | 2.461 | -4.05 | 4.005 | 0.744 | -3.572 | 1.608 | -1.687 | 9.51 | 4.581 | 3.135 | -2.915 | 4.035 | -2.967 | -0.112 | 1.86 | 4.363 | 1.861 | -1.185 | 1.718 | 3.024 | -0.312 | 2.455 | 0.209 | 4.984 | -2.069 | -2.569 | -3.925 | 9.925 | 9.14 | -13.276 | -0.061 | 4.108 | -2.27 | -2.356 | -7.773 | 8.433 | -3.441 | 0.38 | 0.394 | 3.889 | 2.966 | 23.135 | -9.859 | -20.456 | 9.163 | 46.489 | 1.546 | -3.012 | -0.138 | 1.005 | -0.127 | 1.921 | -0.528 | 0.55 | -1.351 | 5.779 | 0.221 | -2.488 | 1.127 | -2.278 | 0.724 | -4.017 | -3.216 | -3.528 | 0.512 | -1.31 | 0.737 | 8.526 | -0.634 | -0.191 | -8.964 | 13 | 0.6 | 0.6 | -3.8 | 1.7 | -0.6 | -0.3 | -0.4 |
Vorderingen
| -3.927 | -0.934 | 4.861 | 6.811 | -5.144 | 1.263 | -0.519 | 4.203 | -5.179 | -5.099 | 7.053 | 6.897 | 0.804 | -2.197 | 0.623 | 8.621 | 22.917 | -20.179 | -3.258 | 6.544 | 2.049 | -5.331 | 5.145 | 1.591 | 2.705 | -6.012 | 3.288 | 8.069 | 1.088 | -3.717 | 5.057 | 0.102 | -4.62 | 1.58 | 1.7 | 12.16 | 4.945 | 0.243 | -1.074 | 1.302 | -5.294 | -0.059 | 1.623 | 3.695 | 1.134 | -0.047 | -0.088 | 2.846 | -0.51 | 1.563 | 0.818 | -0.502 | -1.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 29.642 | -4.013 | -13.454 | -12.175 | -2.259 | -0.822 | -0.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.694 | 1.528 | -8.222 | -23.577 | 4.013 | 13.454 | 12.175 | 2.259 | 0.822 | 0.316 | -5.475 | -6.175 | 1.619 | 4.557 | -1.085 | -1.188 | -27.416 | 24.375 | -2.412 | -3.372 | 0.647 | 0.295 | -4.062 | -0.504 | 0.719 | 3.301 | -2.297 | 0.36 | 1.373 | -0.333 | -1.052 | 0.642 | 1.048 | 0.028 | -3.387 | -2.65 | -0.364 | 2.892 | -1.841 | 2.733 | 2.327 | -0.053 | 0.237 | 0.668 | 0.727 | -1.138 | 1.806 | 0.178 | 0.198 | 0.892 | -0.609 | 0 | -1.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1.528 | -8.222 | 0 | 4.013 | 13.454 | 12.175 | 2.259 | 0.822 | 0.316 | -5.475 | -6.175 | 1.619 | 4.557 | -1.085 | -1.188 | -27.416 | 24.375 | -2.412 | -3.372 | 0.647 | 0.295 | -4.062 | -0.504 | 0.719 | 3.301 | -2.297 | 0.36 | 1.373 | -0.333 | -1.052 | 0.642 | 1.048 | 0.028 | -3.387 | -2.65 | -0.364 | 2.892 | -1.841 | 2.733 | 2.327 | -0.053 | 0.237 | 0.668 | 0.727 | -1.138 | 1.806 | 0 | 0 | 0 | 0 | 5.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.521 | 1.44 | 0.949 | 1.11 | 1.924 | -0.61 | -2.018 | -1.553 | 0.14 | -1.853 | 0.73 | 1.291 | 0.727 | -2.235 | -1.061 | 2.611 | -0.069 | -2.321 | -1.708 | 2.519 | 0.734 | -1.683 | -0.713 | -1.257 | -0.532 | 4.599 | 0.478 | 1.295 | -1.088 | 1.367 | 1.244 | -2.011 | -0.691 | -1.722 | 1.973 | -2.256 | 0.884 | -3.821 | -0.411 | -0.841 | 1.454 | 0.67 | 0.013 | -0.261 | 0.187 | -6.447 | -1.285 | -2.469 | 2.872 | 4.328 | -0.429 | -0.446 | -0.425 | 4.511 | 2.287 | -2.711 | -4.876 | 69.073 | 3.15 | -0.347 | -9.072 | 10.752 | 10.303 | 1.667 | 5.305 | 8.541 | 1.594 | 0.841 | -0.23 | -19.932 | 18.473 | 24.816 | -0.98 | -42.038 | 38.724 | -1.779 | -4.787 | -2.524 | 4.429 | -10.754 | 3.627 | -6.063 | 5.175 | 0.848 | -2.522 | -0.831 | 1.849 | 10.037 | -1.873 | -2.719 | -0.729 | 6.899 | 4.444 | 1.022 | -5.266 | -3.959 | -2.612 | -1.276 | -3.117 | -5.2 | -5.5 | 0.8 | 4 | 1 | -0.3 | 0.1 | -1.7 |
Kasstroom uit Operationele Activiteiten
| 5.865 | 10.386 | 6.901 | -3.217 | 16.845 | 30.788 | 29.958 | 27.141 | 16.18 | 9.749 | 16.783 | 17.445 | 18.285 | 10.863 | 10.256 | 22.857 | 9.358 | 16.149 | 9.722 | 17.06 | 15.675 | 4.598 | 13.01 | 15.014 | 16.883 | 4.241 | 12.434 | 12.255 | 11.986 | 4.713 | 12.404 | 7.728 | 3.236 | 6.968 | 7.967 | 12.518 | 8.788 | 5.889 | 1.299 | 7.544 | 2.465 | 4.095 | 5.28 | 8.211 | 4.475 | 0.104 | 3.473 | 4.417 | 4.29 | 8.481 | -1.147 | 11.855 | 4.964 | 4.352 | 0.27 | 9.262 | 5.257 | 2.047 | -0.685 | 8.764 | -13.053 | 3.377 | -1.066 | 5.842 | 4.03 | 6.372 | 4.24 | 7.876 | 6.338 | 7.405 | 12.912 | 8.691 | 12.303 | 8.714 | 44.555 | -0.065 | -0.369 | 3.003 | 6.983 | -5.46 | 6.615 | -4.063 | 6.419 | 8.944 | 0.42 | -0.697 | 5.684 | 10.958 | 0.672 | -4.616 | -1.85 | 4.39 | 7.249 | 1.926 | -1.928 | 7.693 | -1.583 | -0.459 | -10.81 | 8.7 | -3.9 | 2.3 | 1 | 3.5 | -0.3 | 0.5 | -1.5 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 1.082 | -0.653 | -0.429 | -0.437 | -0.792 | -0.329 | -0.113 | -0.144 | -0.117 | -0.298 | -0.224 | -0.098 | -0.065 | -0.085 | -0.004 | -0.286 | -1.149 | -0.721 | -1.004 | 0.31 | -0.071 | -0.19 | -0.049 | -0.079 | -0.076 | 0.014 | -0.046 | -0.014 | -0.145 | -0.278 | -0.212 | -0.136 | -0.214 | -0.109 | -0.021 | -0.418 | -0.425 | -0.089 | -0.075 | -0.141 | -0.326 | -0.227 | -0.123 | -0.04 | -0.032 | -0.088 | -0.34 | -0.023 | -0.071 | -0.047 | -0.098 | -0.148 | -0.122 | -0.06 | -0.019 | -0.019 | -0.049 | -0.065 | -0.057 | -0.027 | -0.074 | -0.13 | -0.065 | -0.414 | -0.623 | -0.078 | -0.116 | -0.108 | -0.489 | -0.05 | -0.057 | -0.2 | -0.252 | -0.186 | -0.022 | -0.034 | -0.101 | -0.124 | -0.087 | 0 | -0.145 | -0.252 | -0.139 | -0.175 | -0.332 | -0.178 | -0.115 | -0.197 | -0.688 | -0.466 | -0.101 | -0.285 | -0.19 | -0.196 | -0.237 | 0 | -1.151 | -0.289 | -0.1 | 0 | -4.2 | -0.2 | -0.1 | -0.4 | -0.3 | -0.4 | -0.8 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -254.242 | -7.825 | -119.936 | -84.038 | 78.081 | 0 | 0 | 0 | 117.988 | 2.914 | 0 | 0 | 36.028 | 0 | 6.369 | -8.559 | -16.516 | 0.61 | -52.214 | -9.079 | -51.183 | 0 | -68.689 | -33.675 | 165.786 | 139.934 | -30.182 | 0 | -21.918 | 0 | -48.609 | -27.183 | -18.236 | -50.568 | -39.689 | 11.433 | -11.534 | -3.296 | 0 | 0 | 0 | 0 | 0 | 39.932 | 40.478 | 49.089 | 33.937 | 58.005 | 26.995 | 67.93 | 21.803 | 26.056 | 0.414 | 0.623 | 0.078 | 0.116 | 16.757 | -0.35 | 0.05 | 0.057 | 0.2 | 0.252 | 0.186 | 0.022 | 0.034 | 0.101 | 0 | 0 | 0 | 0.145 | 0.252 | 0.139 | 0.175 | 0.332 | 0.178 | 0.115 | 0.197 | 0 | 0.466 | 0.101 | 0.285 | 0.19 | 0.196 | 0.237 | 0 | 1.151 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0 | 0.3 | 0.4 | 0.8 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.797 | -163.028 | -239.178 | -131.266 | -151.669 | -140.543 | -141.439 | -40.366 | -30.916 | 0 | 0 | 0 | -153.609 | -8.386 | 0 | 0 | -162.203 | 0 | -11.884 | -20.215 | -52.372 | -62.825 | -75.174 | -75.032 | -129.507 | 0 | -31.254 | -154.483 | -213.035 | -2.985 | -26.106 | 0 | -20.765 | 0 | -1.388 | -35.734 | -17.23 | -8.643 | -16.248 | -26.767 | -32.803 | -105.24 | -29.492 | -20.196 | -138.255 | -32.991 | -45.258 | -18.339 | -156.419 | -3.286 | -14.251 | -25.1 | -78.925 | -45.418 | -24.533 | -0.46 | -5.458 | -11.619 | -1.059 | -7.279 | 0.823 | -0.823 | -6.954 | -2.368 | -52.154 | -0.06 | -31.532 | -17.69 | -19.989 | -0.067 | 0 | 0 | -9.927 | 2.118 | -49.688 | -70.165 | -32.511 | -37.574 | -78.817 | -4.087 | -51.066 | 0 | -23.597 | -9.597 | -19.342 | -24.545 | -17.849 | -20.362 | -18.467 | -4.958 | -10.09 | -18.527 | 0 | 0 | -5 | -21.3 | 0 | -3.4 | -16.3 | -14.7 |
Verkoop/verval van Beleggingen
| 11.327 | 148.513 | 53.668 | 36.607 | 47.253 | 19.031 | 19.499 | 19.039 | 23.979 | 28.449 | 38.808 | 47.367 | 48.347 | 75.934 | 68.366 | 85.561 | 53.248 | 73.892 | 55.924 | 102.534 | 68.191 | 88.703 | 21.05 | 24.992 | 26.925 | 83.576 | 66.713 | 28.174 | 28.382 | 22.967 | 29.152 | 53.919 | 27.196 | 66.213 | 19.338 | 82.945 | 8.032 | 9.057 | 6.924 | 6.775 | 69.557 | 5.732 | 55.355 | 7.866 | 14.555 | 42.89 | 28.015 | 41.043 | 68.371 | 19.426 | 21.326 | 72.183 | 11.882 | 9.007 | 8.008 | 29.467 | 37.921 | 6.137 | 4.351 | 52.898 | 65.967 | 20.058 | 7.711 | 10.727 | 20.8 | 13.537 | 12.872 | 16.336 | 20.976 | 13.692 | 10.34 | 16.744 | 20.744 | 25.394 | 29.392 | 30.415 | 16.041 | 6.053 | 5.198 | 4.665 | 5.234 | 15.485 | 20.527 | 50.498 | 20.183 | 21.625 | 30.784 | 19.533 | 23.883 | 7.557 | 15.411 | 26.452 | -7.219 | 38.257 | 30.705 | 3.304 | 2.966 | 12.728 | 0.586 | 7.2 | 8.1 | 25.8 | 31.8 | 18.4 | 12.8 | 9.9 | 5 |
Overige Investeringsactiviteiten
| 12.786 | 0.594 | -0.004 | -65.657 | 4 | -26.604 | 36.36 | -82.007 | -133.6 | -54.905 | 63.802 | 0.473 | 0.459 | 1.913 | 0.62 | -0.794 | -9.696 | -133.021 | -23.527 | 22.647 | -0.005 | -29.401 | 38.613 | -17.854 | 56.087 | -2.126 | -0.006 | -0.006 | -0.606 | -2.096 | -0.007 | 0.575 | 13.798 | 0.676 | -0.008 | -196.28 | -0.007 | -0.005 | -11.575 | -16.702 | -39.438 | 0.243 | 0.284 | 0.357 | 0.079 | -0.107 | -0.036 | -0.402 | 0.23 | -43.184 | 5.459 | 8.665 | 0.376 | 19.695 | 1.305 | 1.916 | 10.325 | 1.587 | -0.009 | 0.691 | 3.112 | 0.023 | 0.37 | -0.608 | -42.639 | -77.3 | -96.251 | -102.613 | -9.498 | -16.618 | 24.602 | 24.71 | 0.093 | -18.579 | -7.138 | 17.689 | -26.284 | 5.51 | -6.001 | -1.351 | -22.96 | -36.434 | -6.69 | -23.304 | -8.661 | 14.865 | 21.986 | -43.836 | -2.098 | 3.845 | -2.647 | -36.855 | 5.465 | -29.368 | 31.485 | -98.614 | -14.754 | -48.562 | -40.662 | -26.7 | 3.3 | -14.8 | 18 | -49.3 | -51.4 | -28 | -13.3 |
Kasstroom uit Investeringsactiviteiten
| 25.195 | 104.476 | 67.694 | -29.487 | 50.461 | -7.902 | 55.746 | -101.909 | -272.766 | -265.932 | -28.88 | -358.169 | -99.627 | -183.613 | -55.422 | 131.646 | 42.403 | -59.85 | 31.393 | 89.87 | 62.643 | 59.112 | 59.614 | -119.116 | 82.936 | 75.949 | 37.887 | -40.734 | -34.584 | -106.795 | -55.178 | -126.332 | 40.78 | -33.163 | -168.849 | -161.002 | 144.549 | -47.325 | -4.726 | -52.751 | 29.793 | -44.249 | -7.401 | -27.283 | -44.609 | -13.242 | 12.305 | -3.719 | -40.006 | -53.297 | 6.491 | -57.555 | -20.855 | -16.616 | 30.887 | -84.577 | 94 | 27.345 | 37.19 | 1.632 | 91.517 | 17.221 | 33.612 | 4.661 | -33.458 | -64.822 | -90.658 | -68.805 | 9.816 | -9.88 | 32.574 | -10.7 | 20.777 | -24.717 | 4.564 | 28.115 | -10.31 | 11.439 | -0.89 | -6.613 | -15.608 | -70.637 | -56.328 | -5.317 | -26.052 | -42.327 | 48.683 | -75.369 | 21.097 | -12.195 | 3.167 | -29.745 | -26.299 | -8.96 | 41.828 | -113.777 | -16.746 | -58.941 | -59.289 | -19.5 | 7.2 | 6 | 28.5 | -31.3 | -42 | -34.4 | -23 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | -300 | 300 | 0 | 0 | -0.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.046 | 0 | 0 | 0 | 0 | 0 | -3 | 2 | 1 | 0 | 0 | -31.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.423 | 0 | 0 | 0 | 0 | -2.174 | -0.271 | -1.87 | 0.323 | 0.1 | -16.108 | 20 | -30 | -2 | -38 | -25 | -3 | 92.1 | -30 | 60 | 0 | -4.2 | -6.7 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 8 | -8.8 | 5 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18 | -8 | 19 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| -0.443 | 0.058 | 0.385 | 0.223 | 0 | 0.314 | 0.683 | 1.18 | 0.021 | 0.448 | 0.401 | 0.4 | 0.285 | 0.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.598 | 0 | 0 | 0 | 78.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.958 | -0.958 | 0 | 0 | 40 | 0 | 0 | -40 | 0 | 0 | 0 | 0 | -67.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.655 | 0 | 0 | -10.765 | 0 | 0 | 0 | -0.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.968 | -7.969 | -7.952 | -7.943 | -7.941 | -7.94 | -7.916 | -7.899 | -7.89 | -7.858 | -7.848 | -7.838 | -7.827 | -7.816 | -7.789 | -7.789 | -7.786 | -7.767 | -7.737 | -7.105 | -5.221 | -5.201 | -5.196 | -4.76 | -4.755 | -4.743 | -4.206 | -3.82 | -3.814 | -3.809 | -3.795 | -3.414 | -3.41 | -3.409 | -3.394 | -3.016 | -2.577 | -2.576 | -2.569 | -1.602 | -1.598 | -1.28 | -1.278 | -1.916 | -0.958 | 0 | 0 | 0 | 0 | 0 | -0.373 | -0.5 | -4.172 | 0 | -0.5 | -2.027 | 0 | 0 | 0 | -1.693 | -0.5 | -0.5 | -0.703 | -0.947 | -0.873 | -0.976 | -1.023 | -1.05 | -0.802 | -0.699 | -0.699 | -0.583 | -0.592 | -0.591 | -0.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 284.958 | 0.008 | 66.587 | -196.776 | 74.685 | 56.548 | 55.617 | -292.481 | 69.642 | -75.813 | -69.106 | 33.431 | 382.194 | 65.834 | 364.936 | 24.091 | -9.607 | 533.971 | -47.023 | -58.895 | 66.674 | -17.474 | 2.981 | -107.599 | 62.177 | -153.648 | -60.348 | 2.401 | 106.565 | 84.058 | 68.312 | 43.729 | 144.942 | 45.313 | -33.681 | 100.654 | 109.91 | 23.504 | 35.369 | 46.784 | 73.997 | 5.853 | -24.207 | 91.695 | -2.772 | 22.031 | -312.474 | 341.357 | 35.288 | 22.512 | -9.178 | 43.294 | 7.579 | -4.768 | 4.905 | -81.193 | 22.475 | 25.713 | -12.664 | -25.396 | -37.174 | -17.453 | 6.881 | 9.723 | 26.166 | -11.777 | 107.478 | -37.091 | -19.256 | -12.89 | 37.304 | -29.596 | -32.419 | -30.689 | -12.831 | -37.734 | 65.76 | -60.311 | 43.988 | 15.879 | -16.513 | 34.184 | 49.621 | -0.537 | -11.958 | 51.879 | -17.31 | -0.001 | 27.473 | -5.719 | 16.275 | 6.07 | 36.255 | -19.625 | 52.022 | 33.627 | 4.897 | 69.714 | 70.252 | 1.9 | 52 | 42.8 | -46.9 | 5 | 46.1 | 19.5 | 61.2 |
Kasstroom uit Financieringsactiviteiten
| 276.99 | -7.961 | 58.635 | -204.719 | 66.744 | -251.392 | 347.701 | -300.38 | 61.752 | -84.397 | -76.954 | 25.593 | 374.367 | 58.018 | 357.147 | 16.302 | -17.393 | 526.204 | -55.088 | -65.343 | 61.453 | -22.675 | -2.215 | -112.359 | 57.422 | -158.391 | -64.554 | -1.419 | 102.705 | 80.249 | 64.517 | 40.315 | 141.532 | 41.904 | -40.075 | 99.638 | 108.333 | 20.928 | 32.8 | 13.535 | 72.399 | 4.573 | -25.485 | 89.779 | -3.73 | 22.031 | -312.474 | 341.357 | 20.865 | 22.512 | -9.551 | 42.794 | 3.407 | -6.942 | 4.134 | -83.063 | 22.798 | 25.813 | -28.772 | -7.089 | -67.674 | -19.953 | -31.822 | -16.225 | 22.454 | 72.786 | 65.781 | 15.795 | -25.618 | -17.952 | 29.247 | -31.044 | -37.032 | -31.872 | -13.314 | -37.351 | 57.455 | -62.82 | 45.524 | 16.672 | -8.064 | 25.479 | 55.117 | 14.384 | -11.627 | 52.526 | -17.036 | 0.081 | 27.606 | -5.538 | 16.3 | 6.115 | 36.671 | -19.533 | 34.536 | 26.226 | 24.901 | 70.32 | 37.31 | 1.9 | 63.4 | 42.8 | -46.9 | 5.2 | 46.1 | 19.5 | 61.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.075 | 0 | 0 | 0 | 0 | 0.1 | -8.3 | -29.5 | 27.8 | 42.3 | 33.9 | 24.5 |
Netto Kasstroomverandering
| 308.05 | 106.901 | 133.23 | -237.423 | 134.05 | -228.506 | 433.405 | -375.148 | -194.834 | -340.58 | -89.051 | -315.131 | 293.025 | -114.732 | 311.981 | 170.805 | 34.368 | 482.503 | -13.973 | 41.587 | 139.771 | 41.035 | 70.409 | -216.461 | 157.241 | -78.201 | -14.233 | -29.898 | 80.107 | -21.833 | 21.743 | -78.289 | 185.548 | 15.709 | -200.957 | -48.846 | 261.67 | -20.508 | 29.373 | -31.672 | 104.657 | -35.581 | -27.606 | 70.707 | -43.864 | 8.893 | -296.696 | 342.055 | -14.851 | -22.304 | -4.207 | -2.906 | -12.484 | -19.206 | 35.291 | -158.378 | 122.055 | 55.205 | 7.733 | 3.307 | 10.79 | 0.645 | 0.724 | -5.722 | -6.974 | 14.336 | -20.637 | -45.134 | -9.464 | -20.427 | 74.733 | -33.053 | -3.952 | -47.875 | 35.805 | -9.301 | 46.776 | -48.378 | 51.617 | 4.599 | -17.057 | -49.221 | 5.208 | 18.011 | -37.259 | 9.502 | 37.331 | -64.33 | 49.375 | -22.349 | 17.617 | -19.24 | 17.621 | -26.567 | 74.436 | -62.783 | 6.572 | 10.92 | -32.789 | -8.9 | 66.8 | 42.8 | -46.9 | 5.2 | -19.3 | 19.5 | 61.2 |
Kaspositie aan het Einde van de Periode
| 956.31 | 648.26 | 541.359 | 408.129 | 645.552 | 511.502 | 740.008 | 306.603 | 681.751 | 876.585 | 1,217.165 | 1,306.216 | 1,621.347 | 1,328.322 | 1,443.054 | 1,131.073 | 960.268 | 925.9 | 443.397 | 457.37 | 415.783 | 276.012 | 234.977 | 164.568 | 381.029 | 223.788 | 301.989 | 316.222 | 346.12 | 266.013 | 287.846 | 266.103 | 344.392 | 158.844 | 143.135 | 344.092 | 392.938 | 131.268 | 151.776 | 122.403 | 154.075 | 49.418 | 84.999 | 112.605 | 41.898 | 85.762 | 76.869 | 373.565 | 31.51 | 46.361 | 68.665 | 72.872 | 75.778 | 88.262 | 107.468 | 72.177 | 230.555 | 108.5 | 53.295 | 45.562 | 42.255 | 31.465 | 30.82 | 30.096 | 35.818 | 42.792 | 28.456 | 49.093 | 94.227 | 103.691 | 124.118 | 49.385 | 82.438 | 86.39 | 134.265 | 98.46 | 107.761 | 60.985 | 109.363 | 57.746 | 53.147 | 70.204 | 119.425 | 114.217 | 96.206 | 133.465 | 123.963 | 86.632 | 150.962 | 101.587 | 123.936 | 106.319 | 125.559 | 107.938 | 134.505 | 60.069 | 122.852 | 116.28 | 105.36 | 138.1 | 147 | 80.2 | -0.3 | 5.2 | 46.1 | 19.5 | 104.4 |