Ion Beam Applications SA
EBR:IBAB.BR
12.86 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -10.302 | 18.153 | -27.263 | 7.774 | -1.717 | 5.814 | -1.935 | 43.964 | -12.043 | 14.886 | -7.276 | 0 | -7.015 | 0 | -4.655 | 16.143 | 8.297 | 46.739 | 14.45 | 0 | 7.441 | -5.139 | 4.129 | -0.253 | -1.45 | -1.45 | -1.45 | -1.45 | -21.032 | -21.032 | -21.032 | -21.032 | 1.661 | 1.661 | 1.661 | 1.661 | 1.332 | 1.332 | 1.332 | 1.332 | 1.332 | 1.332 | 1.332 | 1.332 | 3.462 | 3.462 | 3.462 | 3.462 | 7.502 | 7.502 | 7.502 | 7.502 | 0.762 | 0.762 | 0.762 | 0.762 | 1.671 | 1.671 | 1.671 | 1.671 | -31.171 | -31.171 | -31.171 | -31.171 | -5.436 | -5.436 | -5.436 | -5.436 | -6.017 | -6.017 | -6.017 | -6.017 |
Afschrijvingen & Amortisatie
| 5.657 | 6.097 | 5.424 | 5.672 | 5.039 | 4.98 | 4.913 | 6.48 | 5.479 | 7.286 | 5.145 | 0 | 3.494 | 0 | 2.825 | 0.176 | 2.331 | 0.03 | 1.936 | 0 | 1.949 | 0.279 | 2.204 | 1.139 | 1.033 | 1.033 | 1.033 | 1.033 | 19.248 | 19.248 | 19.248 | 19.248 | 3.747 | 3.747 | 3.747 | 3.747 | 3.998 | 3.998 | 3.998 | 3.998 | 3.998 | 3.998 | 3.998 | 3.998 | 1.827 | 1.827 | 1.827 | 1.827 | 2.866 | 2.866 | 2.866 | 2.866 | 2.709 | 2.709 | 2.709 | 2.709 | 5.146 | 5.146 | 5.146 | 5.146 | 33.417 | 33.417 | 33.417 | 33.417 | 14.067 | 14.067 | 14.067 | 14.067 | 17.856 | 17.856 | 17.856 | 17.856 |
Uitgestelde Inkomstenbelasting
| 0.062 | 0.854 | 1.044 | -10.959 | -0.285 | -0.53 | -0.36 | -0.874 | -0.583 | -0.029 | 0.011 | 0 | 24.87 | 0 | 4.201 | 32.191 | 30.729 | 4.855 | -11.412 | 0 | 2.758 | -24.185 | 14.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0.844 | 2.213 | 0.125 | 23.921 | 20.938 | 0.974 | 0 | 0.13 | 0 | 0.23 | 0.249 | 0.3 | 0.269 | 0.3 | 0 | 0.3 | 0.507 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -42.019 | 1.279 | -19.804 | 0.962 | 25.155 | 70.031 | 9.213 | 14.64 | 34.351 | 32.833 | 7.103 | 0 | -25.317 | 0 | -5.141 | -30.733 | -34.191 | -43.343 | 12.075 | 0 | -2.277 | 21.713 | -26.168 | -2.539 | -2.975 | -2.975 | -2.975 | -2.975 | 4.588 | 4.588 | 4.588 | 4.588 | 0.968 | 0.968 | 0.968 | 0.968 | -6.573 | -6.573 | -6.573 | -6.573 | -6.573 | -6.573 | -6.573 | -6.573 | 1.183 | 1.183 | 1.183 | 1.183 | 2.782 | 2.782 | 2.782 | 2.782 | -1.741 | -1.741 | -1.741 | -1.741 | 1.336 | 1.336 | 1.336 | 1.336 | 0.419 | 0.419 | 0.419 | 0.419 | 3.574 | 3.574 | 3.574 | 3.574 | -3.119 | -3.119 | -3.119 | -3.119 |
Vorderingen
| -2.57 | 5.077 | -1.361 | -86.701 | 13.704 | 7.72 | 21.642 | -3.958 | 24.752 | -46.797 | 25.051 | 0 | -20.162 | 0 | 2.526 | -1.774 | -8.671 | 0.827 | -9.821 | 0 | 5.151 | -5.649 | -7.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -37.347 | -21.662 | -31.497 | 73.594 | -7.585 | 59.249 | -11.209 | 14.26 | 11.796 | 76.651 | -10.998 | 0 | -4.838 | 0 | -6.957 | -30.666 | -22.358 | -5.951 | 20.933 | 0 | -8.209 | 29.327 | -7.753 | 5.394 | -2.229 | -2.229 | -2.229 | -2.229 | 5.282 | 5.282 | 5.282 | 5.282 | 1.605 | 1.605 | 1.605 | 1.605 | -7.104 | -7.104 | -7.104 | -7.104 | -7.104 | -7.104 | -7.104 | -7.104 | 0.294 | 0.294 | 0.294 | 0.294 | 0.587 | 0.587 | 0.587 | 0.587 | 0.307 | 0.307 | 0.307 | 0.307 | -3.646 | -3.646 | -3.646 | -3.646 | -5.035 | -5.035 | -5.035 | -5.035 | -0.864 | -0.864 | -0.864 | -0.864 | -4.834 | -4.834 | -4.834 | -4.834 |
Crediteuren
| -5.445 | 5.939 | 5.415 | 23.003 | 17.717 | 14.574 | 1.606 | 3.834 | -1.669 | 5.656 | -2.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.348 | 7.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.343 | 11.925 | 7.639 | -8.934 | 1.319 | -11.512 | -2.826 | 0.504 | -0.528 | -2.677 | -4.161 | 0 | -0.317 | 0 | -0.71 | 1.707 | -3.162 | -38.219 | 0.963 | 0 | 0.781 | -1.965 | -11.058 | -7.932 | -0.746 | -0.746 | -0.746 | -0.746 | -0.694 | -0.694 | -0.694 | -0.694 | -0.638 | -0.638 | -0.638 | -0.638 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.888 | 0.888 | 0.888 | 0.888 | 2.196 | 2.196 | 2.196 | 2.196 | -2.048 | -2.048 | -2.048 | -2.048 | 4.981 | 4.981 | 4.981 | 4.981 | 5.454 | 5.454 | 5.454 | 5.454 | 4.438 | 4.438 | 4.438 | 4.438 | 1.714 | 1.714 | 1.714 | 1.714 |
Overige Niet-Contante Posten
| -4.079 | 20.518 | 35.949 | -5.674 | -17.38 | -79.447 | -1.465 | 6.683 | -24.94 | -30.95 | -5.028 | 0 | 2.119 | 0 | -3.745 | 10.014 | 10.396 | 24.095 | -11.157 | 0 | 7.83 | 14.625 | -5.987 | 3.343 | -4.291 | -4.291 | -4.291 | -4.291 | 6.763 | 6.763 | 6.763 | 6.763 | 1.478 | 1.478 | 1.478 | 1.478 | 4.223 | 4.223 | 4.223 | 4.223 | 4.223 | 4.223 | 4.223 | 4.223 | -1.963 | -1.963 | -1.963 | -1.963 | -9.737 | -9.737 | -9.737 | -9.737 | -1.505 | -1.505 | -1.505 | -1.505 | 1.859 | 1.859 | 1.859 | 1.859 | -0.124 | -0.124 | -0.124 | -0.124 | 0.233 | 0.233 | 0.233 | 0.233 | 1.317 | 1.317 | 1.317 | 1.317 |
Kasstroom uit Operationele Activiteiten
| -50.681 | 24.061 | -42.941 | -3.673 | 24.57 | 72.431 | 12.579 | 72.069 | 26.185 | 44.964 | 0.929 | 0 | -26.589 | 0 | -10.486 | -4.151 | -12.867 | 27.79 | 17.604 | 0 | 15.243 | 31.985 | -25.222 | 1.691 | -7.684 | -7.684 | -7.684 | -7.684 | 9.567 | 9.567 | 9.567 | 9.567 | 7.853 | 7.853 | 7.853 | 7.853 | 2.979 | 2.979 | 2.979 | 2.979 | 2.979 | 2.979 | 2.979 | 2.979 | 4.509 | 4.509 | 4.509 | 4.509 | 3.413 | 3.413 | 3.413 | 3.413 | 0.225 | 0.225 | 0.225 | 0.225 | 10.011 | 10.011 | 10.011 | 10.011 | 2.542 | 2.542 | 2.542 | 2.542 | 12.438 | 12.438 | 12.438 | 12.438 | 10.036 | 10.036 | 10.036 | 10.036 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -2.278 | -5.684 | -6.63 | -5.075 | -2.254 | -3.565 | -1.464 | -2.165 | -1.836 | -1.759 | -3.364 | 0 | -1.145 | 0 | -7.078 | -5.773 | -3.633 | -1.404 | -1.08 | 0 | -1.213 | -0.923 | -0.717 | -0.983 | -1.789 | -1.789 | -1.789 | -1.789 | -7.573 | -7.573 | -7.573 | -7.573 | -5.665 | -5.665 | -5.665 | -5.665 | -6.179 | -6.179 | -6.179 | -6.179 | -6.179 | -6.179 | -6.179 | -6.179 | -5.943 | -5.943 | -5.943 | -5.943 | -0.342 | -0.342 | -0.342 | -0.342 | -0.056 | -0.056 | -0.056 | -0.056 | -4.563 | -4.563 | -4.563 | -4.563 | -10.265 | -10.265 | -10.265 | -10.265 | -12.807 | -12.807 | -12.807 | -12.807 | -15.095 | -15.095 | -15.095 | -15.095 |
Netto Overnames
| -2.569 | -0.088 | -0.182 | -0.243 | -8.436 | 0.013 | 1.291 | -0.124 | 0.124 | 12.403 | 2.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0 | 0 | 0 | -1.054 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -3.661 | -1 | 0 | -2.816 | -0.275 | 0 | 0 | -1.5 | -0.1 | -3.293 | -2.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.381 | 0 | 0 | -5.326 | -5.326 | -5.326 | -5.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.342 | -0.342 | -0.342 | -0.342 | -0.056 | -0.056 | -0.056 | -0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 9.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.435 | 0.043 | 0.043 | 18.675 | 18.675 | 18.675 | 18.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investeringsactiviteiten
| -2.29 | 0.263 | -0.003 | -0.036 | -1.37 | -4.411 | -0.008 | 0.001 | -0.001 | 3.193 | -4.709 | 0 | -0.202 | 0 | -1.91 | -4.199 | 61.905 | 8.361 | -0.441 | 0 | 5.086 | 13.88 | -6.385 | 0.941 | -11.56 | -11.56 | -11.56 | -11.56 | 7.573 | 7.573 | 7.573 | 7.573 | 5.665 | 5.665 | 5.665 | 5.665 | 6.179 | 6.179 | 6.179 | 6.179 | 6.179 | 6.179 | 6.179 | 6.179 | 5.943 | 5.943 | 5.943 | 5.943 | 0.685 | 0.685 | 0.685 | 0.685 | 0.113 | 0.113 | 0.113 | 0.113 | 4.563 | 4.563 | 4.563 | 4.563 | 10.265 | 10.265 | 10.265 | 10.265 | 12.807 | 12.807 | 12.807 | 12.807 | 15.095 | 15.095 | 15.095 | 15.095 |
Kasstroom uit Investeringsactiviteiten
| -10.798 | -6.509 | -6.815 | -8.17 | -10.965 | -7.844 | -0.181 | -3.788 | -1.813 | 10.544 | -8.793 | 0 | -1.347 | 0 | -8.988 | -9.972 | 58.272 | 7.033 | -1.521 | 0 | 3.873 | 12.957 | -7.102 | -1.818 | 10.789 | 10.789 | 10.789 | 10.789 | -10.078 | -10.078 | -10.078 | -10.078 | -9.562 | -9.562 | -9.562 | -9.562 | -18.038 | -18.038 | -18.038 | -18.038 | -16.944 | -16.944 | -16.944 | -16.944 | -5.681 | -5.681 | -5.681 | -5.681 | -1.44 | -1.44 | -1.44 | -1.44 | -0.982 | -0.982 | -0.982 | -0.982 | -4.563 | -4.563 | -4.563 | -4.563 | -10.265 | -10.265 | -10.265 | -10.265 | -12.807 | -12.807 | -12.807 | -12.807 | -15.095 | -15.095 | -15.095 | -15.095 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 15.181 | -1 | -3.266 | -21.734 | -5.826 | -4.734 | -10.99 | -2.667 | 23.441 | -31.284 | -9.836 | 0 | 32.648 | 0 | -1.11 | 0 | -0.713 | 0 | -2.596 | 0 | -7.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0.563 | 0.115 | 0 | 0.176 | 0 | 0.977 | -2.74 | 0 | 2.088 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.961 | 0.247 | 0.247 | 0.014 | 0.014 | 0.014 | 0.014 | 0.357 | 0.357 | 0.357 | 0.357 | 0.229 | 0.229 | 0.229 | 0.229 | 2.513 | 2.513 | 2.513 | 2.513 | 2.513 | 2.513 | 2.513 | 2.513 | 0.476 | 0.476 | 0.476 | 0.476 | 0.61 | 0.61 | 0.61 | 0.61 | 0 | 0 | 0 | 0 | 0.147 | 0.147 | 0.147 | 0.147 | 0 | 0 | 0 | 0 | 0.062 | 0.062 | 0.062 | 0.062 | 0.112 | 0.112 | 0.112 | 0.112 |
Terugkoop van Gewone Aandelen
| 0 | -3.223 | 0 | 0.001 | -5.161 | -5.827 | -5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.148 | -0.148 | -0.148 | -0.148 | -0.205 | -0.205 | -0.205 | -0.205 | -0.205 | -0.205 | -0.205 | -0.205 | -1.623 | -1.623 | -1.623 | -1.623 | 0 | 0 | 0 | 0 | -18.735 | -18.735 | -18.735 | -18.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -3.521 | -6.121 | 0 | -5.579 | 0 | -1.206 | -4.579 | -2.254 | 0 | 0 | 0 | 0 | 0 | 0 | -8.515 | -32 | -40.332 | -0.217 | -4.999 | 0 | -0.011 | -0.035 | 0 | 0 | -0.024 | -0.024 | -0.024 | -0.024 | -0.961 | -0.961 | -0.961 | -0.961 | -0.024 | -0.024 | -0.024 | -0.024 | -1.005 | -1.005 | -1.005 | -1.005 | -1.005 | -1.005 | -1.005 | -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 |
Overige Financieringsactiviteiten
| 1.106 | -4.145 | -0.741 | -2.118 | -0.823 | -0.972 | -1.698 | -5.069 | 2.088 | 1.53 | -0.545 | 0 | 6.037 | 0 | 4.368 | 31.541 | 3.268 | -2.077 | 4.309 | 0 | 4.939 | -36.381 | 8.448 | -9.037 | 0.38 | -0.219 | 0.38 | -0.219 | 1.756 | -1.097 | 1.756 | -1.097 | 6.947 | -6.99 | 6.947 | -6.99 | 1.399 | -0.46 | 1.399 | -0.46 | 1.399 | -0.628 | 1.399 | -0.628 | 3.19 | -3.118 | 3.19 | -3.118 | 1.507 | -0.235 | 1.507 | -0.235 | 20.002 | -19.161 | 20.002 | -19.161 | 28.166 | -28.083 | 28.166 | -28.083 | 9.667 | -9.236 | 9.667 | -9.236 | 0.946 | -0.9 | 0.946 | -0.9 | 12.372 | -12.282 | 12.372 | -12.282 |
Kasstroom uit Financieringsactiviteiten
| 12.766 | -11.266 | -4.007 | -29.431 | -11.23 | -12.739 | -21.339 | -9.99 | 25.529 | -29.26 | -10.381 | 0 | 37.846 | 0 | -5.257 | -0.459 | -38.322 | -2.294 | -3.286 | 0 | -2.671 | -36.381 | 8.448 | -9.037 | -0.242 | -0.242 | -0.242 | -0.242 | -2.058 | -2.058 | -2.058 | -2.058 | -7.013 | -7.013 | -7.013 | -7.013 | -1.465 | -1.465 | -1.465 | -1.465 | -1.633 | -1.633 | -1.633 | -1.633 | -3.118 | -3.118 | -3.118 | -3.118 | -0.235 | -0.235 | -0.235 | -0.235 | -19.161 | -19.161 | -19.161 | -19.161 | -28.083 | -28.083 | -28.083 | -28.083 | -9.236 | -9.236 | -9.236 | -9.236 | -0.9 | -0.9 | -0.9 | -0.9 | -12.282 | -12.282 | -12.282 | -12.282 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.406 | -2.875 | 1.292 | -2.692 | 0.687 | 2.145 | 0.307 | -0.304 | -0.067 | -0.502 | -0.107 | 0 | -0.881 | 0 | 0.126 | -0.362 | 0.71 | -0.744 | -0.043 | 0 | -0.035 | -1.073 | -0.255 | 5.004 | 3.468 | 3.468 | 3.468 | 3.468 | 3.145 | 3.145 | 3.145 | 3.145 | 8.851 | 8.851 | 8.851 | 8.851 | 15.457 | 15.457 | 15.457 | 15.457 | 14.531 | 14.531 | 14.531 | 14.531 | 1.942 | 1.942 | 1.942 | 1.942 | 4.235 | 4.235 | 4.235 | 4.235 | -2.36 | -2.36 | -2.36 | -2.36 | 47.677 | 47.677 | 47.677 | 47.677 | 4.375 | 4.375 | 4.375 | 4.375 | 5.411 | 5.411 | 5.411 | 5.411 | 5.678 | 5.678 | 5.678 | 5.678 |
Netto Kasstroomverandering
| 60.187 | 5.995 | -64.515 | -34.506 | 1.762 | 55.293 | -9.904 | 59.257 | 49.834 | 25.746 | -18.352 | 0 | 9.029 | 0 | -24.605 | -14.944 | 7.793 | 31.785 | 12.754 | 0 | 16.41 | -12.308 | 10.169 | -4.161 | 6.331 | 6.331 | 6.331 | 6.331 | 0.577 | 0.577 | 0.577 | 0.577 | 0.129 | 0.129 | 0.129 | 0.129 | -1.067 | -1.067 | -1.067 | -1.067 | -1.067 | -1.067 | -1.067 | -1.067 | -2.348 | -2.348 | -2.348 | -2.348 | 5.973 | 5.973 | 5.973 | 5.973 | -23.972 | -23.972 | -23.972 | -23.972 | 25.042 | 25.042 | 25.042 | 25.042 | -12.584 | -12.584 | -12.584 | -12.584 | 4.143 | 4.143 | 4.143 | 4.143 | -11.664 | -11.664 | -11.664 | -11.664 |
Kaspositie aan het Einde van de Periode
| 60.187 | 109.306 | 103.311 | 167.826 | 202.332 | 200.57 | 145.277 | 155.181 | 95.924 | 46.09 | 18.951 | 36.302 | 36.302 | 49.959 | 49.959 | 74.564 | 89.508 | 81.715 | 49.93 | 45.5 | 45.5 | 9.294 | 21.602 | 7.273 | 11.433 | 11.433 | 11.433 | 11.433 | 5.103 | 5.103 | 5.103 | 5.103 | 4.526 | 4.526 | 4.526 | 4.526 | 13.486 | 13.486 | 13.486 | 13.486 | 13.486 | 13.486 | 13.486 | 13.486 | 14.553 | 14.553 | 14.553 | 14.553 | 16.9 | 16.9 | 16.9 | 16.9 | 10.927 | 10.927 | 10.927 | 10.927 | 34.898 | 34.898 | 34.898 | 34.898 | 9.857 | 9.857 | 9.857 | 9.857 | 22.44 | 22.44 | 22.44 | 22.44 | 19.345 | 19.345 | 19.345 | 19.345 |