Hawthorn Bancshares, Inc.
NASDAQ:HWBK
29.95 (USD) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 4.574 | 4.629 | 6.388 | -7.443 | 2.579 | 2.549 | 3.271 | 4.726 | 4.927 | 4.489 | 6.609 | 5.99 | 5.796 | 4.892 | 5.839 | 5.183 | 4.96 | 3.282 | 0.868 | 4.068 | 3.86 | 3.52 | 4.666 | 2.619 | 3.098 | 2.907 | 2.09 | -2.372 | 1.766 | 1.92 | 2.1 | 1.988 | 1.884 | 1.412 | 1.998 | 1.994 | 2.54 | 1.927 | 2.138 | 2.001 | 1.568 | 2.098 | 1.987 | 1.729 | 1.569 | 1.812 | -0.136 | 2.203 | -1.572 | 0.74 | 1.451 | -1.02 | 1.516 | 1.408 | 0.954 | -6.25 | 1.422 | 0.782 | 0.494 | 0.788 | 1.907 | 1.204 | 1.057 | -35.046 | 2.014 | 1.317 | 1.087 | 0.993 | 2.137 | 2.363 | 2.307 | 2.395 | 2.858 | 2.933 | 2.689 | 2.681 | 2.652 | 2.345 | 2.238 | 1.826 | 2.056 | 2.129 | 2.294 | 2.102 | 2.544 | 2.043 | 2.355 | 2.14 | 2.027 | 1.998 | 1.929 | 1.907 | 1.765 | 1.669 | 1.761 | 1.176 | 1.551 | 1.414 | 1.344 | 1.24 | 1.09 | 1.03 | 1.11 | 1.12 | 1.14 | 0.95 | 1.15 |
Afschrijvingen & Amortisatie
| 0.488 | 0.462 | 0.463 | 0.498 | 0.533 | 0.535 | 0.54 | 0.526 | 0.532 | 0.538 | 0.545 | 0.556 | 0.572 | 0.577 | 0.578 | 0.578 | 0.566 | 0.559 | 0.562 | 0.557 | 0.621 | 0.443 | 0.441 | 0.476 | 0.444 | 0.442 | 0.435 | 0.336 | 0.525 | 0.401 | 0.473 | 0.35 | 0.47 | 0.477 | 0.485 | 0.356 | 0.492 | 0.51 | 0.452 | 0.453 | 0.438 | 0.445 | 0.422 | 0.401 | 0.401 | 0.437 | 0.501 | 0.513 | 0.545 | 0.602 | 0.607 | 0.601 | 0.584 | 0.587 | 0.603 | 0.597 | 0.598 | 0.638 | 0.657 | 0.654 | 0.639 | 0.683 | 0.694 | 0.708 | 0.707 | 0.719 | 0.726 | 0.786 | 0.712 | 0.718 | 0.71 | 0.751 | 0.733 | 0.703 | 0.743 | 1.885 | 1.741 | -0.058 | 0.684 | 0.783 | 0.777 | 0.837 | 0.78 | 0.875 | 0.891 | 1.147 | 0.5 | 1.547 | -0.01 | 0.746 | 0.442 | 0.22 | 0.686 | 1.169 | 0.225 | 0.65 | 0.456 | 0.575 | 0.522 | 0.42 | 0.45 | 0.42 | 0.38 | 0.4 | 0.33 | 0.31 | 0.34 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.881 | 0.533 | 0.602 | 0.745 | 0.454 | 0.703 | -0.028 | 0.027 | 0 | -0.109 | -0.027 | -0.105 | -0.066 | 0.01 | 0.046 | -0.122 | 0.129 | 0.456 | 0.329 | -0.821 | 0.008 | 3.912 | 0.815 | 7.589 | 0.008 | 0.008 | 0.008 | 10.664 | -0.618 | 1.339 | 0.008 | -1.396 | 1.756 | 1.091 | -0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.048 | 0.042 | 0.029 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.005 | 0.006 | 0.005 | 0.005 | 0.001 | 0.001 | 0.004 | 0.005 | 0.005 | 0.004 | 0.006 | 0.005 | 0.007 | 0.005 | 0.002 | 0.002 | 0.007 | 0.009 | 0.011 | 0.012 | 0.012 | 0.012 | 0.022 | 0.019 | 0.019 | 0.019 | 0.029 | 0.031 | 0.031 | 0.031 | 0.038 | 0 | 0 | 0 | 66.987 | 0 | 0 | 0 | 46.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.591 | 2.388 | -0.137 | -1.287 | -0.876 | -0.354 | -0.025 | 0.436 | 0.951 | -3.465 | -1.931 | 2.835 | 1.53 | -0.417 | -2.083 | 1.095 | 1.146 | 0.969 | -1.892 | 0.849 | -1.162 | -0.05 | 0.491 | 1.57 | 0.171 | 0.185 | -0.517 | 4.268 | -0.509 | 0.268 | -0.27 | 0.6 | 0.904 | -2.385 | 1.31 | -0.69 | 1.672 | -0.314 | 1.984 | -2.866 | 0.613 | -0.366 | 2.339 | 0.655 | 0.992 | 3.337 | 0.595 | 1.041 | -1.566 | -1.03 | 1.833 | -1.013 | 0.956 | 0.914 | 0.701 | -0.472 | -0.602 | -0.14 | 1.655 | -6.774 | -1.823 | 1.487 | 1.324 | -3.033 | -0.156 | 0.181 | 0.532 | -1.406 | 0.61 | 0.146 | 0.869 | -0.483 | 1.188 | -0.731 | 0.89 | 1.049 | 0.256 | -0.019 | 0.26 | 0.32 | -3.085 | 0.392 | 0.256 | -0.42 | -0.235 | -0.924 | 0.888 | -1.822 | -1.426 | -0.549 | -0.342 | -0.378 | 0.536 | 1.084 | 1.241 | 1.077 | 1.307 | 0.231 | -0.02 | -5.593 | 9.5 | 0.5 | 2.1 | 24.1 | 0 | 0 | 1.27 |
Vorderingen
| 0 | 1.036 | -0.356 | -0.128 | -0.863 | -0.382 | 0.665 | -0.905 | -0.602 | -0.205 | 0.38 | 0.947 | -0.719 | -0.361 | 0.152 | 1.601 | -0.641 | -1.337 | 0.218 | -0.266 | -0.069 | 0.014 | 0.002 | -0.178 | -0.69 | 0.036 | 0.297 | -0.748 | -0.125 | -0.052 | 0.481 | -0.559 | 0.002 | -0.116 | 0.343 | 0.056 | -0.267 | -0.347 | 0.521 | -0.081 | 0.016 | -0.31 | 0.558 | -0.043 | 0.144 | -0.077 | 0.167 | 0.277 | -0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.066 | -0.371 | 0.165 | 0 | 0 | 0 | -3.307 | -2.312 | 1.928 | 2.332 | 0.022 | -1.823 | -0.444 | 1.815 | 2.199 | -1.741 | 1.012 | -0.779 | -0.26 | 0.451 | 1.71 | 0.68 | -0.036 | -0.833 | 4.968 | -0.425 | 0.361 | -0.684 | 1.082 | 0.883 | -2.244 | 0.983 | -0.731 | 1.936 | 0.061 | 1.478 | -2.761 | 0.626 | -0.019 | 1.815 | 0.749 | 1.725 | 3.218 | 0.256 | 0.556 | -0.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.142 | 0.199 | -0.079 | 0.372 | -0.123 | 0.7 | 0.337 | 0.206 | 0.061 | 0.016 | -0.026 | -0.068 | -0.063 | -0.398 | -0.049 | -0.015 | 0.121 | -0.356 | 0.116 | -0.286 | 0.213 | 0.058 | 0.045 | 0.2 | 0.202 | 0.034 | 0.068 | 0.057 | -0.023 | -0.046 | 0.09 | 0.036 | -0.007 | -0.003 | 0.004 | 0.013 | -0.011 | 0.003 | -0.009 | -0.011 | -0.019 | -0.014 | -0.03 | -0.86 | 0.214 | 0.193 | 0.225 | -0.743 | 0.23 | 0.143 | 0.204 | -0.841 | 0.086 | 0.113 | 0.147 | -0.952 | -0.039 | -0.102 | 0.046 | -1.912 | 0.319 | 0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 2.591 | 1.21 | -0.136 | -0.014 | -0.014 | -0.014 | -1.39 | 1.004 | 1.347 | -0.014 | -0.015 | 1.914 | 2.317 | 0.007 | -1.837 | -0.457 | 1.802 | 2.185 | -1.754 | 0.999 | -0.807 | -0.277 | 0.431 | 1.703 | 0.661 | -0.053 | -0.848 | 4.948 | -0.441 | 0.343 | -0.705 | 1.069 | 0.866 | -2.262 | 0.97 | -0.75 | 1.926 | 0.044 | 1.46 | -2.776 | 0.608 | -0.037 | 1.795 | 0.728 | 1.708 | 3.2 | 0.235 | 0.539 | -0.637 | -1.261 | 1.691 | -1.217 | 1.797 | 0.828 | 0.588 | -0.618 | 0.35 | -0.101 | 1.757 | -6.82 | 0.089 | 1.168 | 1.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.593 | 9.6 | 0.4 | 2.1 | 24.1 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 1.419 | 2.14 | -0.912 | 13.52 | 2.325 | 1.666 | -0.39 | 0.436 | 1.241 | 0.535 | -0.816 | 1.72 | -1.381 | 4.385 | -0.777 | 3.416 | 2.504 | -3.565 | -0.08 | 2.508 | -1.473 | 1.696 | -1.944 | 0.387 | 1.05 | 0.615 | 0.33 | 1.628 | 0.984 | 1.219 | -0.261 | 1.476 | 1.02 | 1.733 | -0.208 | 0.111 | 0.384 | 2.729 | -2.953 | 4.11 | -0.273 | 0.382 | 0.183 | 1.889 | 0.166 | 0.503 | 5.373 | -1.437 | 4.679 | 4.832 | 1.398 | 8.259 | 1.399 | 2.31 | 1.991 | 16.423 | -1.421 | 3.536 | 2.721 | 3.446 | 1.602 | 1.531 | 2.654 | 38.385 | 1.128 | 0.251 | 2.005 | 1.733 | 0.434 | -0.012 | 0.286 | 1.162 | 0.035 | 0.506 | 0.266 | 0.427 | -0.582 | 1.08 | 0.251 | 0.329 | 0.175 | 0.226 | 0.233 | 0.309 | 0.33 | -0.269 | 0.503 | -0.467 | 0.923 | -0.028 | 0.381 | 0.94 | 0.126 | -0.371 | 0.254 | 0.052 | 0.222 | 0.289 | 0.238 | 4.893 | -9.87 | -0.68 | -1.95 | -24.46 | 0.49 | -0.67 | 0.05 |
Kasstroom uit Operationele Activiteiten
| 9.12 | 9.661 | 4.876 | 5.288 | 4.561 | 4.396 | 3.396 | 6.124 | 7.651 | 2.097 | 4.407 | 11.101 | 6.517 | 9.437 | 3.557 | 10.272 | 9.176 | 1.245 | -0.542 | 7.982 | 1.846 | 5.609 | 3.654 | 5.052 | 4.763 | 4.149 | 2.338 | 3.86 | 2.767 | 3.809 | 2.043 | 4.415 | 4.283 | 1.243 | 3.59 | 1.776 | 5.088 | 4.853 | 1.625 | 3.703 | 2.351 | 2.563 | 4.937 | 4.679 | 3.135 | 6.094 | 6.335 | 2.322 | 2.101 | 5.153 | 5.299 | 6.839 | 4.475 | 5.24 | 4.278 | 10.318 | -0.601 | 6.175 | 5.564 | -3.251 | 2.357 | 4.936 | 5.71 | 1.014 | 3.694 | 2.469 | 4.35 | 2.106 | 3.893 | 3.216 | 4.173 | 3.825 | 4.815 | 3.411 | 4.587 | 6.042 | 4.068 | 3.349 | 3.433 | 3.259 | -0.077 | 3.584 | 3.563 | 2.866 | 3.531 | 1.998 | 4.246 | 1.397 | 1.513 | 2.167 | 2.41 | 2.689 | 3.113 | 3.551 | 3.482 | 2.955 | 3.536 | 2.508 | 2.083 | 0.96 | 1.17 | 1.27 | 1.64 | 1.16 | 1.96 | 0.59 | 2.81 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 36.082 | -35.538 | -0.544 | -0.713 | -0.479 | -0.679 | -0.226 | -0.133 | -0.78 | -0.236 | -1.417 | -0.166 | -0.178 | -0.112 | -0.135 | -0.582 | -0.447 | -0.43 | -0.369 | -0.265 | -0.727 | -0.205 | -0.971 | -0.952 | -0.64 | -0.333 | -0.401 | -0.249 | -0.154 | -0.515 | -0.348 | -0.381 | -0.289 | -0.344 | -0.248 | -0.163 | -0.191 | -0.265 | -0.253 | -0.161 | -0.443 | -0.231 | -0.507 | -0.893 | -0.796 | -0.665 | -0.326 | -0.22 | -0.312 | -0.292 | -0.552 | -0.962 | -0.943 | -0.996 | -0.491 | -0.228 | -0.082 | -0.104 | -0.135 | -1.949 | -0.055 | -0.199 | -0.167 | -0.128 | -0.155 | -0.39 | -0.31 | -1.203 | -2.454 | -2.336 | -2.217 | -0.941 | -0.536 | -0.801 | -0.614 | -1.374 | -1.886 | -1.722 | -1.405 | -1.914 | -0.946 | -1.182 | -1.086 | -0.228 | -0.62 | -0.155 | -0.07 | -0.425 | -0.307 | -1.219 | -0.888 | 0 | 0 | -0.586 | -0.599 | -7.76 | -0.688 | -0.442 | -0.11 | -0.04 | -0.1 | -0.62 | -0.52 | -0.43 | -1.34 | -1.27 | -0.79 |
Netto Overnames
| 0 | 0.011 | 0 | 17.216 | -0.003 | 0.035 | 0.126 | 0.013 | 0.006 | -93.235 | -31.322 | -18.458 | 11.347 | -16.004 | 11.503 | -7.339 | 1.834 | -99.308 | -11.93 | -18.821 | 8.475 | -3.619 | -6.7 | -30.627 | -23.9 | -15.975 | -17.57 | -27.243 | -10.007 | -25.03 | -35.523 | -27.266 | -25.585 | -48.739 | -10.754 | 12.666 | -19.648 | -3.583 | 1.35 | -4.182 | -4.489 | -12.769 | -6.852 | -19.938 | 15.765 | -5.183 | 6.854 | -5.567 | -10.731 | -8.773 | -1.156 | 2.051 | 13.637 | 7.962 | 16.13 | 11.604 | 14.33 | 17.342 | 10.684 | -2.436 | 11.1 | -6.417 | 2.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.079 | -17.079 | -4.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -13.954 | -6.307 | -12.658 | -20.044 | -0.963 | -0.035 | -8.505 | -3.964 | -0.144 | -2.593 | -14.581 | -41.89 | -22.166 | -52.223 | -62.297 | -28.156 | -17.239 | -10.827 | -43.984 | -10.683 | -1.633 | -6.039 | -12.751 | -0.125 | -28.678 | -46.141 | -28.134 | -32.281 | -10.456 | -6.528 | -15.346 | -11.357 | -25.583 | -9.958 | -66.459 | -20.772 | -14.012 | -14.957 | -52.626 | -7.621 | -1.714 | -15.569 | -24.038 | -11.658 | -2.557 | -11.381 | -62.541 | -7.193 | -6.17 | -21.844 | -41.291 | -29.8 | -10.028 | -24.656 | -58.387 | -35.27 | -13.937 | -31.456 | -108.812 | -45.594 | -39.419 | -34.773 | -36.673 | -22.551 | -67.086 | -58.152 | -137.923 | -21.808 | -12.861 | -13.609 | -19.485 | -28.765 | -23.199 | -58.773 | -36.982 | -23.666 | -330.621 | -68.736 | -81.885 | -87.761 | -111.367 | -44.436 | -102.063 | -14.27 | -44.594 | -57.24 | -66.116 | -29.675 | -42.168 | -26.116 | -26.091 | -32.938 | -94.027 | -39.789 | -41.173 | -11.655 | -21.904 | -18.612 | -34.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 2.336 | 4.474 | 14.99 | 83.034 | 7.065 | 3.819 | 5.037 | 6.226 | 6.21 | 7.224 | 13.534 | 9.558 | 16.42 | 16.107 | 18.236 | 16.596 | 22.446 | 17.574 | 23.476 | 16.552 | 33.518 | 13.215 | 13.85 | 8.804 | 34.695 | 33.413 | 36.527 | 16.358 | 13.866 | 6.882 | 13.775 | 13.734 | 37.904 | 21.41 | 57.382 | 27.355 | 10.508 | 8.683 | 17.157 | 15.021 | 10.756 | 14.432 | 17.432 | 17.615 | 9.105 | 17.99 | 29.496 | 22.618 | 17.865 | 22.644 | 25.568 | 20.793 | 25.708 | 24.224 | 20.382 | 17.913 | 17.372 | 24.494 | 102.919 | 52.274 | 33.764 | 28.673 | 39.364 | 29.719 | 58.539 | 83.768 | 115.041 | 46.21 | 12.13 | 25.491 | 18.537 | 24.793 | 25.624 | 72.227 | 15.607 | 54.269 | 333.914 | 102.953 | 27.942 | 27.052 | 158.158 | 45.827 | 73.993 | 16.14 | 37.916 | 50.346 | 72.78 | 42.039 | 31.799 | 20.055 | 26.8 | 34.247 | 58.902 | 51.2 | 39.74 | 20.839 | 27.752 | 12.687 | 39.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -4.452 | 50.08 | -34.927 | 2.729 | 8.662 | -22.43 | -19.486 | -28.358 | -64.619 | 0.997 | 0.637 | -17.04 | 11.771 | -15.609 | 11.789 | -6.913 | 2.371 | -98.792 | -13.419 | -18.261 | 8.172 | -2.54 | -7.974 | -31.072 | -24.01 | -15.493 | -16.034 | -28.406 | -8.752 | -25.843 | -34.928 | -27.378 | -24.571 | -48.574 | -9.523 | 14.259 | -20.561 | -6.71 | 2.318 | -3.887 | -4.108 | -10.739 | -5.719 | -17.882 | 17.449 | 0.036 | 7.46 | -2.189 | -5.175 | -8.729 | -1.103 | 2.055 | 14.313 | 6.475 | 18.694 | 12.108 | 18.713 | 21.049 | 11.779 | 1.803 | 11.515 | -5.127 | 2.893 | -16.487 | -31.447 | -41.56 | -19.99 | -28.063 | -51.11 | -27.845 | -1.027 | 4.42 | 13.278 | -9.098 | -13.697 | -17.455 | -12.77 | -39.002 | -6.392 | 30.27 | -18.743 | -15.086 | -0.929 | -10.292 | -19.139 | -20.112 | -21.857 | -6.648 | -6.337 | -10.912 | -2.47 | -4.565 | 1.919 | -1.344 | 5.527 | 18.416 | 2.769 | -23.655 | -3.977 | -11.23 | -24.46 | -15.45 | 0.23 | 6.25 | -7.3 | 7.74 | -1.11 |
Kasstroom uit Investeringsactiviteiten
| 20.012 | 12.72 | 23.278 | 82.222 | 14.282 | -19.29 | -23.054 | -26.216 | -59.327 | -87.843 | -33.149 | -49.538 | 5.847 | -51.837 | -32.407 | -19.055 | 7.131 | -92.475 | -34.296 | -12.657 | 39.33 | 4.431 | -14.546 | -23.345 | -18.633 | -28.554 | -8.042 | -44.578 | -5.496 | -26.004 | -36.847 | -25.382 | -12.539 | -37.466 | -18.848 | 20.679 | -24.256 | -13.249 | -33.404 | 3.352 | 4.491 | -12.107 | -12.832 | -12.818 | 23.201 | 5.98 | -25.911 | 13.016 | 6.208 | -8.22 | -17.378 | -7.913 | 29.05 | 5.047 | -19.803 | -5.477 | 22.067 | 13.984 | 5.75 | 6.533 | 5.805 | -11.425 | 5.417 | -9.319 | -39.994 | -15.944 | -42.872 | -3.661 | -51.841 | -15.963 | -1.975 | 0.447 | 15.703 | 4.356 | -35.071 | 13.148 | -9.479 | -4.784 | -60.335 | -30.439 | 28.048 | -13.695 | -28.999 | -8.422 | -25.844 | -27.006 | -15.193 | 5.716 | -16.706 | -16.974 | -1.761 | -3.255 | -33.206 | 10.067 | 4.094 | 27.599 | 8.539 | -46.659 | -3.565 | -11.27 | -24.56 | -16.07 | -0.29 | 5.82 | -8.64 | 6.47 | -1.9 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -2.575 | -9.9 | 2 | -5 | -51.582 | 71.275 | -5 | 25 | 5 | -95.416 | -0.061 | -16.075 | -0.061 | -4.06 | -9.06 | -6.069 | -13.059 | -8.059 | 36.942 | -10.061 | 21.942 | -6.821 | -0.057 | 16.44 | 4.443 | -10.057 | -37.055 | 31.974 | -25.955 | 23.955 | -1.492 | 13.9 | 5 | 24 | 0 | -30 | 33 | 7 | -3 | 8 | 11 | 0 | 0 | -0.013 | -5.02 | 8.962 | -0.055 | -14.034 | -0.065 | -0.064 | -0.065 | -0.082 | -6.121 | -2.22 | -10.719 | -0.182 | 3.331 | -10.291 | -5.189 | 7.836 | -0.189 | -12.188 | -45.2 | -27.837 | 35.066 | 6.502 | 40.821 | 15.496 | 13.164 | 3.326 | -6.905 | -15.48 | -10.368 | -21.291 | 35.429 | -27.588 | 20.423 | -8.095 | 40.022 | 0.109 | -28.003 | 4.713 | 8.589 | 7.691 | -4.219 | 1.206 | -1.591 | -7.511 | 12.462 | -4.02 | 6.115 | 47.397 | -6.506 | -9.435 | 14.394 | -6.739 | -17.069 | 27.674 | -3.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 52.9 | 0 | 0 | 0 | 674.8 | 0 | 0 | 0 | 230.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.1 | -0.592 | -0.414 | 0 | 0 | 0 | 0 | 0 | 0 | -2.286 | -0.606 | 0 | 0 | 0 | -2.148 | 0 | -0.097 | -0.09 | -0.719 | 0 | 0 | 0 | 0 | 0 | 0 | -0.067 | -0.112 | -0.255 | -0.534 | -0.064 | -0.025 | -0.188 | -0.209 | -0.097 | -0.129 | -0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -1.329 | -1.194 | -1.197 | -1.197 | -1.151 | -1.151 | -1.15 | -1.152 | -1.105 | -0.99 | -0.993 | -0.992 | -0.954 | -0.828 | -0.842 | -0.778 | -0.749 | -0.75 | -0.753 | -0.753 | -0.724 | -0.604 | -0.603 | -0.603 | -0.579 | -0.405 | -0.406 | -0.407 | -0.393 | -0.338 | -0.336 | -0.282 | -0.273 | -0.271 | -0.271 | -0.273 | -0.262 | -0.261 | -0.262 | -0.262 | -0.251 | -0.252 | -0.252 | -0.252 | -0.242 | -0.47 | -0.47 | -0.47 | -0.461 | -0.601 | -0.611 | -0.611 | -0.602 | -0.602 | -0.602 | -0.602 | -0.593 | -0.851 | -0.851 | -0.851 | -0.833 | -1.247 | -1.104 | -0.869 | -0.869 | -0.873 | -0.876 | -0.876 | -0.877 | -0.876 | -0.876 | -0.876 | -0.876 | -0.876 | -0.876 | -1.126 | -0.751 | -0.751 | -0.751 | -1.126 | -0.751 | -0.751 | -0.751 | -1.126 | -0.751 | -0.556 | -0.555 | -0.821 | -0.567 | -0.567 | -0.538 | -0.794 | -0.542 | -0.544 | -0.544 | -0.802 | -0.463 | -0.451 | -0.399 | -0.55 | -0.4 | -0.39 | -0.36 | -0.53 | -0.36 | -0.36 | -0.36 |
Overige Financieringsactiviteiten
| -46.746 | 22.376 | -42.97 | -15.717 | 37.095 | -64.354 | -24.139 | 38.578 | 60.945 | 162.145 | -78.992 | 102.147 | 25.483 | -22.981 | 7.24 | 66.603 | -7.673 | 159.495 | -3.458 | 49.195 | -46.845 | -64.463 | 60.183 | 7.721 | -3.96 | 4.314 | 61.803 | 12.857 | 28.71 | 36.797 | 32.835 | -4.362 | 5.6 | 6.852 | 30.052 | 4.068 | -14.778 | -0.766 | 27.99 | 3.236 | -27.051 | 2.802 | 20.942 | 11.07 | -31.006 | -28.723 | 5.086 | 37.758 | -27.903 | -19.43 | 33.113 | 3.594 | -20.66 | -10.254 | 13.895 | -5.303 | -28.006 | -11.864 | 28.935 | -7.541 | -16.836 | 0.002 | 32.908 | 56.898 | 1.887 | 9.706 | -4.466 | -4.703 | 8.802 | 14.452 | 2.865 | 8.128 | -7.113 | 21.383 | -3.989 | -28.028 | -8.977 | 30.921 | 11.279 | 38.683 | 11.91 | -3.938 | 14.733 | 6.355 | 14.275 | 9.222 | 13.512 | 8.405 | 3.921 | 8.292 | -9.337 | -36.884 | 30.698 | 7.492 | 1.973 | -5.26 | 4.812 | 21.082 | 0.742 | 4.96 | 16.15 | 17.3 | -3.15 | -1.84 | 2.36 | -9.92 | 14.59 |
Kasstroom uit Financieringsactiviteiten
| -50.75 | 10.69 | -42.581 | -21.914 | -15.638 | 5.77 | -30.289 | 62.426 | 64.84 | 63.453 | -80.652 | 85.08 | 24.468 | -27.869 | -4.81 | 59.756 | -21.578 | 150.596 | 32.012 | 38.381 | -25.627 | -71.888 | 59.523 | 23.558 | -0.096 | -6.215 | 24.23 | 44.169 | 1.828 | 60.35 | 30.982 | 9.068 | 10.118 | 30.484 | 29.652 | -26.205 | 17.96 | 5.973 | 24.728 | 10.974 | -16.302 | 2.55 | 20.69 | 10.805 | -36.268 | -20.231 | 4.561 | 23.253 | -28.428 | -20.096 | 32.437 | 2.902 | -27.383 | -13.076 | 2.574 | -6.087 | -25.268 | -23.006 | 22.894 | -0.556 | -17.858 | -13.433 | -13.395 | 28.192 | 35.551 | 15.335 | 35.479 | 9.772 | 21.167 | 16.902 | -4.916 | -8.227 | -18.356 | -0.783 | 30.564 | -56.742 | 10.696 | 22.075 | 50.551 | 37.666 | -16.844 | 0.025 | 22.572 | 12.919 | 9.303 | 9.871 | 11.366 | -1.688 | 15.817 | 3.705 | -3.761 | 9.163 | 23.649 | -2.486 | 15.823 | -12.801 | -12.715 | 48.305 | -3.461 | 4.41 | 15.75 | 16.91 | -3.51 | -2.37 | 2 | -10.28 | 14.23 |
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 | 0 | 0 | 0 | 0 | -0.01 | -0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -21.618 | 32.344 | -49.952 | 65.596 | 3.205 | -9.124 | -49.947 | 42.334 | 13.164 | -22.293 | -109.394 | 46.643 | 36.832 | -70.269 | -33.66 | 50.973 | -5.271 | 59.366 | -2.826 | 33.706 | 15.549 | -61.848 | 48.631 | 5.265 | -13.966 | -30.62 | 18.526 | 2.451 | -0.901 | 38.155 | -3.822 | -11.899 | 1.862 | -5.739 | 14.394 | -3.75 | -1.208 | -2.423 | -7.051 | 18.029 | -9.46 | -6.994 | 12.795 | 2.666 | -9.932 | -8.157 | -15.015 | 38.591 | -20.118 | -23.163 | 20.358 | 1.828 | 6.141 | -2.789 | -12.951 | -1.246 | -3.803 | -2.846 | 34.209 | 2.725 | -9.696 | -19.923 | -2.268 | 19.887 | -0.749 | 1.859 | -3.043 | 8.217 | -26.781 | 4.155 | -2.719 | -3.956 | 2.161 | 6.985 | 0.08 | -37.552 | 5.284 | 20.64 | -6.35 | 10.487 | 11.127 | -10.086 | -2.865 | 7.363 | -13.011 | -15.138 | 0.42 | 5.425 | 0.624 | -11.101 | -3.112 | 8.597 | -6.443 | 11.132 | 23.399 | 17.754 | -0.641 | 4.153 | -4.943 | -5.91 | -7.65 | 2.12 | -2.16 | 4.61 | -4.68 | -3.22 | 15.14 |
Kaspositie aan het Einde van de Periode
| 54.224 | 75.842 | 43.498 | 93.45 | 27.854 | 24.649 | 33.773 | 83.72 | 41.386 | 28.222 | 50.515 | 159.909 | 113.266 | 76.434 | 146.703 | 180.363 | 129.39 | 134.661 | 75.295 | 78.121 | 44.415 | 28.866 | 90.714 | 42.083 | 36.818 | 50.784 | 81.404 | 62.878 | 60.427 | 61.328 | 23.173 | 26.995 | 38.894 | 37.032 | 42.771 | 28.377 | 32.127 | 33.335 | 35.758 | 42.809 | 24.78 | 34.24 | 41.234 | 28.439 | 25.773 | 35.705 | 43.862 | 58.877 | 20.286 | 40.404 | 63.567 | 43.21 | 41.381 | 35.24 | 38.029 | 50.98 | 52.226 | 56.028 | 58.874 | 24.666 | 21.94 | 31.636 | 51.559 | 53.827 | 33.94 | 34.689 | 32.83 | 35.873 | 27.656 | 54.437 | 50.282 | 53.001 | 56.956 | 54.795 | 47.81 | 47.731 | 85.282 | 79.998 | 59.358 | 65.708 | 55.221 | 44.094 | 54.18 | 57.045 | 49.682 | 62.693 | 77.831 | 77.445 | 72.02 | 71.396 | 82.497 | 85.609 | 77.013 | 83.456 | 72.324 | 48.924 | 31.171 | 31.811 | 27.658 | -5.91 | -7.65 | 2.12 | -2.16 | 4.61 | -4.68 | -3.22 | 15.14 |