ICU Medical, Inc.
NASDAQ:ICUI
172 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -21.406 | -39.471 | -17.147 | 7.238 | -9.934 | -9.812 | -15.536 | -13.208 | -7.474 | -38.068 | 19.925 | 31.081 | 28.398 | 23.731 | 26.142 | 24.986 | 18.908 | 16.834 | 20.641 | 26.563 | 22.833 | 30.998 | -7.355 | 0.219 | 31.054 | 4.875 | 49.705 | 0.136 | -37.06 | 55.863 | 9.512 | 18.806 | 18.865 | 15.901 | 5.463 | 16.266 | 13.57 | 9.686 | 7.372 | 6.428 | 5.878 | 6.657 | 13.332 | 11.034 | 7.367 | 8.685 | 12.343 | 12.188 | 9.149 | 7.601 | 17.842 | 9.261 | 9.493 | 8.073 | 9.986 | 8.975 | 7.713 | 4.255 | 7.43 | 6.324 | 5.741 | 7.062 | 8.985 | 7.645 | 4.772 | 2.898 | 6.013 | 4.707 | 2.544 | 9.815 | 6.86 | 6.142 | 6.292 | 6.366 | 5.311 | 5.807 | 4.739 | 4.417 | -1.514 | -1.036 | 3.41 | 4.14 | 7.153 | 4.175 | 3.899 | 7.07 | 5.885 | 4.276 | 4.998 | 4.523 | 4.771 | 3.319 | 3.764 | 3.533 | 3.823 | 2.123 | 2.97 | 2.872 | 3 | 2 | 2.2 | 2.2 | 2 | 1.8 | 1.7 | 1.7 | 1.7 | 1.4 | 1.3 | 1.3 | 0.9 | 0.9 | 1.3 | 1.6 | 1.7 | 0.9 | 0.9 | 0.7 | 0.7 | 0.3 | 0.8 | 1.1 | 1.1 | 0.3 | 0.8 | 0.8 | 1.1 | 0.9 | 0.9 | 1.1 |
Afschrijvingen & Amortisatie
| 55.318 | 55.526 | 57.159 | 58.371 | 57.5 | 55.744 | 56.813 | 58.641 | 66.559 | 53.138 | 23.134 | 17.465 | 24.572 | 24.527 | 23.951 | 23.794 | 23.84 | 23.262 | 22.036 | 21.186 | 22.914 | 19.074 | 19.666 | 19.161 | 17.604 | 18.304 | 19.057 | 17.606 | 18.312 | 11.594 | 4.699 | 4.703 | 4.847 | 4.801 | 4.807 | 4.24 | 4.397 | 4.629 | 4.805 | 4.976 | 4.901 | 4.765 | 5.055 | 4.862 | 4.877 | 4.712 | 4.739 | 4.729 | 4.756 | 4.777 | 4.607 | 4.635 | 4.552 | 4.5 | 4.549 | 4.194 | 4.051 | 4.551 | 4.391 | 3.943 | 3.773 | 3.564 | 3.506 | 3.686 | 3.618 | 3.41 | 3.369 | 3.063 | 2.798 | 2.566 | 3.353 | 2.702 | 2.645 | 2.531 | 2.763 | 2.723 | 2.681 | 1.531 | 3.034 | 1.822 | 2.046 | 1.696 | 2.256 | 1.689 | 1.783 | 1.633 | 1.54 | 1.045 | 1.633 | 1.07 | 1.559 | 1.101 | 1.285 | 1.089 | 0.922 | 1.094 | 1.358 | 1.238 | 1.6 | 0.9 | 0.8 | 0.6 | 0.5 | 0.7 | 0.6 | 0.6 | 0.4 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 1.873 | 0 | -19.534 | -12.604 | 3.504 | 0 | 16.733 | 0 | 0 | -16.733 | 0.874 | 1.351 | -0.042 | 0.868 | -17.294 | 3.143 | 0.273 | -0.254 | 5.154 | 2.534 | 2.462 | 17.47 | 11.786 | 1.943 | 0.404 | 6.137 | -5.91 | 0.222 | 8.654 | -65.926 | 1.328 | -0.234 | -1.242 | 0.038 | 4.15 | -1.069 | 0.025 | 0.033 | 0.159 | 0.115 | -0.18 | -0.412 | 0.676 | 0.108 | 0.233 | -0.197 | -1.363 | 17.448 | -8.41 | -7.48 | -31.437 | -8.788 | -16.805 | 0.019 | -0.164 | 0.447 | 0.946 | 0.05 | 0 | -0.02 | 0 | 0.02 | 0.653 | 0 | 0 | -0.416 | -1.182 | 0 | 0 | -0.196 | -0.623 | 0 | 0 | -0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.998 | 11.598 | 10.685 | 10.947 | 9.773 | 9.158 | 7.428 | 8.743 | 7.762 | 12.092 | 8.105 | 6.533 | 6.681 | 6.022 | 5.34 | 6.265 | 5.41 | 6.939 | 5.757 | 3.723 | 6.229 | 6.209 | 6.249 | 6.233 | 6.297 | 5.462 | 5.965 | 4.582 | 4.799 | 4.006 | 3.778 | 3.79 | 3.866 | 3.808 | 3.522 | 3.358 | 3.134 | 2.813 | 2.602 | 2.531 | 2.486 | 1.973 | 1.301 | 1.311 | 1.432 | 1.39 | 1.202 | 1.319 | 1.811 | 1.231 | 1.018 | 1.019 | 1.001 | 0.978 | 0.903 | 0.9 | 0.845 | 0.823 | 0.745 | 0.721 | 0.643 | 0.599 | 1.891 | 0 | 0 | 0.416 | 1.052 | 0 | 0 | 0.126 | 0.487 | 0 | 0 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.487 | 4.1 | 14.058 | -37.712 | -82.114 | -29.835 | -69.709 | -63.135 | -119.604 | -51.281 | 25.323 | 5.829 | -10.507 | -5.606 | 13.09 | 8.631 | -22.917 | -15.77 | -7.775 | -10.615 | -1.714 | -91.532 | 5.134 | 5.155 | 18.464 | -54.159 | 17.502 | 76.295 | 48.241 | -86.152 | 1.582 | -1.107 | 1.062 | -10.292 | -5.732 | -6.337 | -8.907 | -4.853 | -3.234 | 4.483 | 3.017 | -0.87 | 2.448 | -1.734 | 0.62 | -4.501 | 6.125 | -9.519 | -3.254 | 4.294 | 18.564 | -4.8 | -5.303 | 1.389 | -1.288 | -13.443 | -5.674 | -0.118 | -2.506 | 0.859 | -3.189 | 8.508 | -4.812 | -1.433 | -2.299 | -2.023 | 1.885 | 4.283 | -4.545 | 3.831 | 4.253 | -2.81 | -3.855 | -0.427 | -0.155 | 3.881 | -8.934 | 1.185 | 5.222 | 0.115 | -3.87 | 6.892 | -6.997 | 2.263 | 1.328 | -5.711 | 0.118 | -0.369 | -3.064 | -4.278 | -2.111 | 4.071 | -2.714 | 0.935 | -2.737 | -1.318 | 1.598 | -0.295 | 1.7 | -1.1 | -1.8 | -0.2 | 0.7 | 0.5 | 2.5 | 2.2 | 1.5 | 1.6 | -1.3 | 0.6 | 0.8 | 1.1 | -0.9 | -0.1 | -0.9 | 0.8 | 0.7 | 0.1 | -1.6 | -0.4 | -0.3 | -0.9 | -0.4 | -0.2 | 0.4 | 0.9 | -0.4 | 0.2 | -0.9 | 1.2 |
Vorderingen
| -7.252 | 13.967 | 5.549 | -3.71 | -35.232 | 82.028 | -10.195 | -7.866 | -23.579 | 22.489 | 9.948 | 1.729 | 0.572 | 1.506 | 39.116 | 33.64 | 4.394 | 0.899 | 8.8 | 14.377 | 2.673 | -49.534 | -37.785 | 4.303 | -31.359 | -11.901 | -3.035 | 19.108 | 11.66 | -82.266 | -3.992 | 7.263 | -5.079 | 2.552 | -9.125 | -5.861 | -0.582 | -4.947 | -4.521 | 4.647 | 2.37 | 2.416 | 6.094 | -1.915 | 3.358 | -3.981 | 4.395 | -8.94 | -2.781 | 1.931 | 4.657 | -2.333 | -1.177 | 5.085 | -0.238 | -5.793 | -0.177 | -1.793 | -15.545 | -4.68 | 3.405 | 7.777 | -12.375 | 0 | 0 | 0.172 | 0.523 | 0 | 0 | -3.13 | -2.353 | 0 | 0 | -3.13 | -14.656 | 0 | 0 | -2.591 | 15.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.931 | 14.164 | 60.583 | 9.378 | -26.67 | -49.37 | -49.255 | -51.816 | -63.854 | -36.17 | 4.305 | 3.142 | 0.16 | 13.208 | 10.337 | 0.378 | -10.891 | 19.372 | 5.927 | -14.864 | -4.092 | -11.968 | -33.971 | 0.077 | 1.182 | 10.942 | 33.217 | 81.612 | 44.637 | 22.233 | 1.134 | -1.156 | -0.613 | -4.866 | -3.47 | -2.6 | -0.482 | -1.785 | 0.819 | -1.199 | -1.189 | -2.267 | -0.152 | 2.657 | 0.392 | -0.578 | 1.599 | -0.733 | -0.061 | 3.768 | 2.027 | 5.168 | 2.161 | -6.186 | -1 | -1.247 | -4.42 | 2.997 | 3.766 | 2.914 | -2.395 | -2.273 | 1.146 | 1.27 | 0.677 | -1.646 | -1.736 | -1.888 | 0.44 | 0.151 | 3.097 | -0.812 | -1.855 | -1.215 | -1.909 | 2.71 | 1.212 | 1.056 | 1.128 | -0.153 | -3.494 | -2.512 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | -0.5 | -0.1 | 0.7 | 0.4 | 0.4 | -0.3 | -0.8 | -0.2 | -0.4 | -0.5 | -0.5 | 0.5 | -0.1 | 0 | 0 | 0 | 0 |
Crediteuren
| 4.119 | 5.313 | -3.252 | -18.185 | -19.339 | -27.525 | 7.059 | 8.264 | 2.645 | 19.504 | 12.721 | -8.726 | -4.059 | 2.411 | -8.383 | -14.727 | 11.758 | -35.063 | 0.341 | -5.07 | -1.043 | 3.075 | 25.364 | -19.553 | 8.722 | 8.737 | 29.097 | 8.766 | -2.671 | 11.456 | 1.124 | -5.339 | 5.135 | -1.383 | -0.128 | 1.352 | -0.057 | 1.951 | -1.302 | 0.815 | -0.516 | 0.382 | 0.759 | -0.998 | 0.452 | -0.244 | -0.593 | -0.335 | 1.002 | -1.61 | 2.945 | -1.558 | -1.478 | 2.764 | -1.857 | -5.225 | -154.066 | -0.224 | 10.38 | -184.544 | -189.564 | 0.748 | -0.525 | 0 | 0 | -0.699 | 0.25 | 0 | 0 | 1.248 | 3.034 | 0 | 0 | 1.248 | 2.21 | 0 | 0 | -0.012 | -0.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.689 | -29.344 | -48.822 | -25.195 | -0.873 | -34.968 | -17.318 | -11.717 | -19.696 | -57.104 | -1.651 | 9.684 | -7.18 | -22.731 | -27.98 | -10.66 | -28.178 | -0.978 | -22.843 | -5.058 | 0.748 | -33.105 | 51.526 | 20.328 | 39.919 | -61.937 | -41.777 | -33.191 | -5.385 | -37.575 | 3.316 | -1.875 | 1.619 | -6.595 | 6.991 | 0.772 | -7.786 | -0.072 | 1.77 | 0.22 | 2.352 | -1.401 | -4.253 | -1.478 | -3.582 | 0.302 | 0.724 | 0.489 | -1.414 | 0.205 | 8.935 | -6.077 | -4.809 | -0.274 | 1.807 | -1.178 | 152.989 | -1.098 | -1.107 | 187.169 | 185.365 | 2.256 | 6.942 | -2.703 | -2.976 | 0.15 | 2.848 | 6.171 | -4.985 | 5.562 | 0.475 | -1.998 | -2 | 2.67 | 14.2 | 1.171 | -10.146 | 2.732 | -11.271 | 0.115 | -3.87 | 6.892 | -6.997 | 2.263 | 1.328 | -5.711 | 0.118 | -0.369 | -3.064 | -4.278 | -2.111 | 4.071 | -2.714 | 0.935 | -2.737 | -1.318 | 1.598 | -0.295 | 1.7 | -1.1 | -1.8 | -0.2 | 0.7 | 0.5 | 2.5 | 2.2 | 1.5 | 1.6 | -1.3 | 0.6 | 1.1 | 1.1 | -1 | 0.4 | -0.8 | 0.1 | 0.3 | -0.3 | -1.3 | 0.4 | -0.1 | -0.5 | 0.1 | 0.3 | -0.1 | 1 | -0.4 | 0.2 | -0.9 | 0 |
Overige Niet-Contante Posten
| 130.392 | 103.244 | 46.048 | 8.921 | 19.797 | 15.99 | 2.56 | 11.268 | -9.505 | 39.51 | 5.26 | 16.576 | 5.66 | 1.778 | 27.297 | 8.667 | 3.707 | 8.508 | 3.051 | 7.405 | -29.456 | -3.229 | 14.453 | 18.614 | 5.866 | -1.351 | -1.771 | -0.102 | 4.799 | 4.006 | 0.335 | 0.974 | -0.407 | 0.528 | 0.219 | 0.228 | 0.28 | 0.943 | 0.589 | 0.539 | 0.459 | 0.601 | 0.67 | 0.707 | 0.663 | 0.675 | 2.294 | -16.706 | 9.084 | 7.913 | 17.842 | 9.261 | 17.358 | 0.208 | 0.289 | 0.057 | 0.045 | 0.052 | 0.026 | 0.059 | -0.1 | 0.016 | -1.33 | 0.46 | 0.222 | 0.378 | 0.413 | 0.438 | 0.294 | 0.238 | 0.025 | -3.148 | 0.623 | 0.192 | -0.06 | -0.142 | 0.9 | 0.725 | 0.249 | 1.164 | 1.791 | 0.122 | 2.013 | 0.089 | 0.183 | 0.003 | 2.579 | 0.695 | 1.146 | 6.3 | 3.727 | 0 | 0 | 0 | -0.888 | 0 | 0 | 0 | -1 | 0 | 2.4 | 1.5 | -2.7 | -0.3 | -2.7 | -3.2 | -0.1 | -2.8 | 2 | -0.6 | -0.1 | -1 | 0 | 0 | 0.1 | 0.4 | -0.3 | 0.1 | 0.1 | 0 | 0 | 0 | -0.5 | 0.8 | -0.7 | -0.5 | -0.1 | 0 | 0.5 | -1.6 |
Kasstroom uit Operationele Activiteiten
| 81.953 | 45.791 | 91.269 | 35.161 | -1.474 | 41.245 | -1.711 | 2.309 | -61.385 | -1.342 | 82.621 | 78.835 | 54.762 | 51.32 | 78.526 | 75.486 | 29.221 | 39.519 | 48.864 | 50.796 | 23.268 | -21.01 | 49.933 | 51.325 | 79.689 | -20.732 | 84.548 | 98.739 | 47.745 | -76.609 | 21.234 | 26.932 | 26.991 | 14.784 | 12.429 | 16.686 | 12.499 | 13.251 | 12.293 | 19.072 | 16.561 | 12.714 | 23.482 | 16.288 | 15.192 | 10.764 | 25.34 | 9.459 | 13.136 | 18.336 | 28.436 | 10.588 | 10.296 | 15.167 | 14.275 | 1.13 | 7.926 | 9.613 | 10.086 | 11.886 | 6.868 | 19.769 | 8.893 | 10.358 | 6.313 | 4.663 | 11.55 | 12.491 | 1.091 | 16.38 | 14.355 | 2.886 | 5.705 | 8.662 | 7.859 | 12.269 | -0.614 | 7.858 | 6.991 | 2.065 | 3.377 | 12.85 | 4.425 | 8.216 | 7.193 | 2.995 | 10.122 | 5.647 | 4.713 | 7.615 | 7.946 | 8.491 | 2.335 | 5.557 | 1.12 | 1.899 | 5.926 | 3.815 | 5.3 | 1.8 | 3.6 | 4.1 | 0.5 | 2.7 | 2.1 | 1.3 | 3.5 | 0.8 | 2.5 | 1.9 | 2.1 | 1.5 | 0.9 | 2 | 1.3 | 2.5 | 1.8 | 1.4 | -0.5 | 0.2 | 0.8 | 0.4 | 0.4 | 1 | 0.6 | 1.3 | 0.7 | 1.1 | 0.5 | 0.7 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -21.877 | -18.869 | -31.972 | -24.558 | -20.403 | -16.737 | -24.054 | -22.796 | -26.486 | -25.993 | -24.489 | -22.851 | -17.927 | -15.902 | -31.703 | -26.066 | -15.2 | -27.421 | -26.326 | -26.9 | -22.194 | -30.62 | -20.347 | -29.02 | -22.969 | -28.443 | -24.262 | -26.216 | -12.398 | -16.806 | -8.674 | -6.254 | -5.443 | -4.182 | -5.428 | -3.062 | -2.88 | -2.565 | -1.96 | -2.527 | -7.078 | -6.028 | -3.433 | -3.648 | -6.228 | -6.186 | -6.146 | -5.317 | -4.923 | -3.919 | -2.063 | -4.006 | -4.813 | -4.942 | -5.42 | -5.693 | -0.91 | -10.375 | -6.526 | -3.312 | -4.708 | -2.144 | -1.666 | -2.563 | -3.53 | -3.592 | -4.517 | -4.957 | -7.107 | -7.064 | -4.672 | -5.527 | -5.836 | -3.577 | 29.653 | -0.597 | -33.332 | -1.233 | -2.021 | -2.808 | -0.862 | -1.41 | -1.037 | -2.56 | -4.054 | -3.017 | -3.448 | -3.782 | -3.219 | -1.445 | -2.223 | -1.721 | -0.991 | -1.299 | -0.3 | -1.052 | -0.84 | -1.802 | -2.4 | -3.1 | -4.8 | -4.5 | -1.8 | -1.7 | -1.5 | -1.7 | -0.3 | -0.1 | -0.3 | -0.1 | -0.5 | -0.5 | -0.1 | -0.2 | -0.3 | -0.3 | -0.4 | -0.7 | -1.7 | -2.4 | -3 | -2.3 | -1.2 | -1 | -0.4 | -0.5 | -0.4 | -0.1 | 0 | 0 |
Netto Overnames
| 0.185 | 0.507 | 0.02 | 0.05 | 1.377 | 0.054 | 0.056 | 0.033 | 0 | -1,844.164 | -14.452 | -6.08 | 0.148 | -1.874 | -2.06 | -2.221 | 0 | -1.958 | -71.533 | 0 | -6.739 | -1.949 | -2.684 | 1.328 | -1.3 | -1.899 | -5.351 | 0 | 0 | -157.097 | -2.606 | 0.022 | 0.294 | -0.219 | -56.786 | -0.338 | -0.232 | 0.208 | 0.28 | 0.332 | 0.257 | -0.12 | -0.241 | -0.206 | -0.278 | 0.355 | 0.194 | 0.331 | 0.333 | 0.287 | 0 | 0 | 0 | 0 | 0 | -0.622 | 0 | 0 | 0 | 0.001 | 0 | -5.663 | 0 | 0 | 0 | 0 | -2.72 | 0 | 0 | 0 | 0 | 6.062 | 0 | 0 | -32.606 | 0 | 0 | 0 | -13.25 | 0 | 0 | 0 | -0.31 | -0.226 | -4.125 | -1.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 1.431 | 0 | -1.377 | -0.054 | 0 | -0.033 | -1.404 | -1.993 | 3.25 | -3.25 | 0 | -10.034 | -23.222 | -2.521 | 0 | -7.082 | -8.046 | 0 | -13.585 | -4.409 | -0.001 | -22.015 | -4.002 | -4.478 | 0 | -24.743 | 0 | 0 | -6.809 | -93.469 | -11.045 | -7.061 | -15.92 | -23.125 | -7.887 | -9.205 | -14.595 | -18.903 | -23.182 | -36.908 | -14.103 | -26.551 | -26.237 | -19.131 | -20.342 | -24.568 | -31.542 | -22.424 | -24.172 | -34.094 | -7.706 | -24.53 | -2.529 | -7.155 | -7.899 | -5.799 | -8.418 | -33.19 | -34.111 | -20.936 | -20.881 | -29.707 | -3.33 | -9.027 | -19.653 | -0.952 | -0.468 | -17.79 | -7.39 | -11.225 | -13.013 | -12.096 | -25.813 | -11.1 | -15.6 | -7.9 | -6.3 | -0.025 | -6.7 | -10.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | -2 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.3 | -1.7 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0.5 | 1.302 | 0 | 1.42 | 1.5 | 0 | 10.235 | 22.698 | 3.5 | 6 | 5 | 0 | 7 | 8 | 4.5 | 5.5 | 10.9 | 4.892 | 3 | 8.9 | 24.5 | 0.5 | 6.04 | 4 | 4.9 | 0 | 0 | 0 | 0 | 113.105 | 13.664 | 19.963 | 11.802 | 12.761 | 20.738 | 17.77 | 31.785 | 19.956 | 19.607 | 18.927 | 30.936 | 15.667 | 27.031 | 31.333 | 18.317 | 17.346 | 19.39 | 19.62 | 21.442 | 14.675 | 14.035 | 12.377 | 3.304 | 4.3 | 16.204 | 23.494 | 20.672 | 21.657 | 45.131 | 25.882 | 14.541 | 9.729 | 2.858 | 36.063 | 34.622 | 27.673 | 6.181 | 9.275 | 11.729 | 4.35 | 4.175 | 6.022 | 5.3 | 14.425 | 0.025 | 0 | 0 | 13.25 | 0 | 0 | 0 | -5.875 | -0.425 | 9.675 | 9.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 0.185 | 0.507 | -1.431 | 0.05 | 1.377 | 0.054 | 0.056 | 0.033 | 19.241 | 0.9 | -3.25 | 6.095 | 0.148 | 1.929 | 8.082 | 2.228 | 0.016 | 2.089 | 0.014 | 0.627 | 2.142 | 1.965 | 3.449 | -1.328 | -2.15 | 14.899 | -1.485 | -26.456 | 0.002 | -0.41 | 5.873 | -80.153 | -2.9 | 0.22 | 28.97 | 3.896 | 0.266 | -0.208 | -0.28 | -0.332 | -0.257 | 0.125 | 0.269 | 0.207 | 0.298 | -0.355 | -0.194 | -0.331 | -0.333 | -0.277 | 16.201 | 0 | 0 | 0 | 0 | 0.622 | 0 | 0.893 | 1.603 | -30.994 | -0.056 | 6.014 | -5.428 | 0.012 | 0.024 | 0.024 | 3.229 | 0.03 | -3.209 | 0.023 | 1.986 | 0.274 | 0.311 | 0.31 | 0.301 | 1.915 | 47.927 | 0.306 | 0.393 | 13.559 | 1.33 | 0.628 | -2.398 | 0.605 | -7.114 | -1.651 | -8.834 | 1.176 | -5.709 | -11.291 | -3.755 | -8.83 | -2.3 | -5.4 | -1.15 | -3.6 | -4.05 | -3.5 | -3.2 | 2.9 | -0.9 | 0.7 | 0.1 | 0 | 0 | 0 | -4.5 | 2 | 0.5 | -0.5 | -2 | 0 | 0.5 | 0 | 24 | 0.1 | -0.1 | 0 | -0.8 | -0.1 | 3.1 | 0 | -1.8 | 0.1 | -0.1 | 0 | -12.6 | -0.1 | -0.1 | -0.1 |
Kasstroom uit Investeringsactiviteiten
| -21.692 | -17.862 | -30.65 | -24.508 | -17.606 | -15.183 | -23.998 | -12.528 | -5.192 | -1,867.75 | -32.941 | -21.086 | -17.779 | -18.881 | -40.903 | -24.08 | -9.684 | -23.472 | -100.999 | -23.9 | -31.476 | -10.513 | -19.083 | -44.995 | -24.271 | -15.021 | -29.613 | -50.959 | -12.396 | -173.903 | 100.889 | -86.037 | 0.869 | 0.56 | -36.403 | -1.891 | 7.037 | 20.015 | 3.401 | -1.823 | -11.333 | -11.995 | -1.841 | -3.167 | -1.112 | -7 | -9.142 | -10.495 | -16.845 | -4.891 | 4.641 | -24.065 | -0.142 | -26.168 | -3.649 | 3.356 | 14.685 | 5.391 | 8.316 | -22.364 | -12.993 | -8.188 | -18.246 | -29.4 | 29.227 | 22.027 | 4.012 | 0.302 | -1.509 | -13.102 | -5.726 | -6.241 | -12.516 | -10.063 | -14.04 | -9.757 | -1.005 | -8.827 | -7.928 | 10.726 | -6.232 | -11.382 | -9.62 | -2.606 | -5.618 | 5.337 | -12.282 | -2.606 | -8.928 | -12.736 | -5.978 | -10.551 | -3.291 | -6.699 | -1.45 | -4.652 | -4.89 | -5.302 | -5.6 | -0.2 | -5.7 | -3.8 | -1.7 | -2.8 | -3.5 | -2.5 | -4.8 | 1.9 | 0.2 | -0.6 | -2.5 | -0.5 | 0.4 | -0.2 | 23.7 | -17.5 | -2.2 | -1.7 | 1 | -0.2 | 0.1 | -2.3 | -3 | -0.9 | -0.5 | -0.5 | -13 | -0.2 | -0.1 | -0.1 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -13.023 | -12.995 | -7.72 | -7.682 | -7.666 | -7.583 | -2.328 | -2.281 | -2.286 | -16.16 | -0.159 | -0.152 | -0.155 | -0.141 | -0.126 | -150.115 | -0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.924 | 0.15 | -4.022 | 1.789 | 2.062 | 0.171 | 8.785 | 4.914 | 0.018 | 2.974 | 9.372 | 1.55 | 0.552 | 4.864 | 13.193 | 0 | 0 | 0 | 7.732 | 0 | 0 | 0 | 14.275 | 0 | 0 | 0 | 29.298 | 1.379 | 0 | 1.326 | 14.985 | 1.164 | 0 | 1.197 | 12.88 | 1.121 | 0 | 1.041 | 15.614 | 0 | 0 | 1.384 | 15.547 | 1.19 | 0 | 1.267 | 14.844 | 0 | 0 | 0 | 7.974 | 0 | 0 | 0 | 2.517 | 0 | 0 | 0 | 1.375 | 0 | 0 | 0 | 3.063 | 1.062 | 3.531 | 1.815 | 0.491 | 1.451 | 0.206 | 1.344 | 0.76 | 3.509 | 1.77 | 3.71 | 3.465 | 0 | 0 | 1.863 | 0.044 | 0.288 | 2.317 | 0.543 | 1.344 | 0.536 | 0.463 | 0.281 | 1.056 | 0.638 | 1.239 | 5.786 | -0.328 | 0.967 | 2.604 | 0.903 | 0.141 | 0.287 | 1.166 | 2.103 | 0 | 0.3 | 0.2 | 1.5 | 0.2 | 0 | 1.8 | 1.5 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 1.3 | 0.1 | 0.2 | 15.8 | 0.1 | 0.7 | 0.2 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -0.285 | -11.4 | -0.129 | -0.503 | -0.293 | -8.425 | -10.883 | -0.103 | -1.695 | -8.743 | -8.335 | -0.29 | -0.096 | -7.723 | -0.055 | -0.26 | -0.387 | -12.174 | -0.161 | -0.213 | -0.108 | -18.157 | 5.469 | -0.65 | -0.131 | -5.338 | -0.106 | -0.212 | -0.021 | -3.718 | -0.08 | -0.244 | -0.014 | -16.897 | 1.523 | -0.088 | 0 | -1.435 | 5.836 | -0.001 | 0 | -5.835 | 1.241 | -1.241 | -1.792 | 0 | 0 | 0 | 0 | 0 | -1.964 | -9.992 | 0 | 0 | 28.648 | 0 | -4.672 | -23.976 | -19.881 | 0 | 0 | -0.56 | 0 | 0 | 0 | 0 | -15.266 | -17.121 | 0 | -8.613 | -2.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -5.01 | -1.664 | -8.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | -2.9 | -1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | -11.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.285 | -14 | 9.221 | 1.789 | 2.062 | 0.171 | 4.924 | 4.811 | -1.695 | 1,665.077 | -24.492 | 1.26 | 0.456 | -2.859 | -8.641 | 1.527 | 5.736 | 138.386 | -4.401 | 0.093 | 2.901 | -17.232 | -19.813 | 1.025 | 9.381 | 3.155 | -92.262 | 9.023 | 1.952 | 8.992 | -13.469 | 8.034 | -0.136 | 7.932 | -7.199 | 7.946 | 1.386 | 7.836 | -10.591 | 3.939 | 3.621 | 5.38 | 15.387 | 3.768 | 3.067 | 5.205 | -12.65 | 6.264 | 4.781 | 8.391 | -5.496 | 3.414 | 5.982 | 2.216 | -28.579 | 2.279 | 0.086 | 0.822 | -1.339 | 0.785 | 0.077 | 1.849 | 0.217 | 0.444 | 2.895 | 0.954 | 0.117 | 0.196 | 0.098 | 0.14 | 2.057 | -2.17 | 2.638 | 0.852 | -1.848 | 0.234 | 2.095 | 1.863 | 0.503 | -10.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | -5.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | -0.1 | 0 | 10.8 | 0 |
Kasstroom uit Financieringsactiviteiten
| -10.384 | -26.845 | -7.849 | -6.396 | -5.897 | -15.837 | -10.385 | 2.53 | -4.03 | 1,648.917 | -15.279 | 1.108 | 0.301 | -3 | 4.426 | -148.588 | 5.736 | 138.386 | 3.331 | 0.093 | 2.901 | -17.232 | -0.069 | 1.025 | 9.25 | -2.183 | -63.07 | 10.19 | 1.931 | 6.6 | 1.436 | 8.954 | -0.15 | -7.768 | 7.204 | 8.979 | 1.386 | 7.442 | 10.859 | 3.938 | 3.621 | 0.929 | 15.387 | 2.527 | 1.275 | 5.205 | 2.194 | 6.264 | 4.781 | 8.391 | 0.514 | -6.578 | 5.982 | 2.216 | 2.586 | 2.279 | -4.586 | -23.154 | -19.845 | 0.785 | 0.077 | 1.289 | 3.28 | 1.506 | 6.426 | 2.769 | -14.658 | -15.474 | 0.304 | -7.129 | -0.182 | 1.339 | 4.408 | 3.71 | 3.465 | 0.234 | 2.095 | 1.863 | 0.044 | -9.845 | 2.317 | 0.543 | 1.343 | -4.474 | -1.201 | -8.368 | 1.056 | 0.638 | 1.239 | 5.786 | -0.328 | 0.967 | 2.604 | 0.903 | 0.141 | 0.287 | 1.166 | 1.984 | -1.6 | 0.3 | 0.2 | 1.5 | 0.2 | -0.4 | 1.8 | 1.5 | 0 | -0.4 | -2.9 | -1.2 | -5 | 0 | 1.3 | 0.1 | 0.2 | 15.8 | 0.1 | 0.7 | 0.2 | 0 | 0 | 0.1 | 0.6 | 0 | 0 | 0 | -0.1 | 0 | 10.8 | 0 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 1.348 | -3.883 | 4.26 | -2.952 | -0.083 | 1.938 | 0.999 | -4.13 | -3.123 | -3.224 | -1.059 | -1.409 | 0.504 | -1.287 | 3.055 | 2.041 | 1.304 | -3.546 | 1.525 | -2.907 | 1.13 | 0.018 | -4.816 | 2.364 | -10.107 | 2.4 | -2.407 | 1.721 | 1.781 | 0.692 | -1.44 | 0.219 | -2.185 | 3.63 | -2.434 | 0.502 | 1.637 | -7.987 | -2.982 | -4.897 | -0.521 | -0.047 | 0.964 | 1.794 | 0.602 | -1.238 | 0.984 | 0.736 | -1.615 | 0.677 | -0.94 | -0.374 | 0.118 | 1.049 | -0.033 | 1.304 | -3.323 | -0.198 | -0.568 | 0.366 | 0.605 | -0.537 | 0.194 | -0.496 | 0.046 | 0.263 | 0.163 | 0.23 | 0.065 | 0.004 | -0.07 | 0 | 0.024 | 0.008 | -0.053 | 0.001 | -0.052 | -0.058 | 0.355 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 51.225 | -2.799 | 57.03 | 1.305 | -25.06 | 12.163 | -35.095 | -11.819 | -73.73 | -223.399 | 33.342 | 57.448 | 37.788 | 28.152 | 45.104 | -95.141 | 26.577 | 150.887 | -47.279 | 24.082 | -4.177 | -48.737 | 25.965 | 9.719 | 54.561 | -35.536 | -10.542 | 59.691 | 39.061 | -243.22 | 122.119 | -49.932 | 25.525 | 11.206 | -19.204 | 24.276 | 22.559 | 32.721 | 23.571 | 16.29 | 8.328 | 1.601 | 37.992 | 17.442 | 15.957 | 7.731 | 19.376 | 5.964 | -0.543 | 22.513 | 32.651 | -20.429 | 16.254 | -7.736 | 13.179 | 8.069 | 14.702 | -8.348 | -2.011 | -9.327 | -5.443 | 12.333 | -5.879 | -18.032 | 42.012 | 29.722 | 1.067 | -2.451 | -0.049 | -3.847 | 8.377 | -2.016 | -2.379 | 2.317 | -2.769 | 2.747 | 0.424 | 0.836 | -0.538 | 2.894 | -0.538 | 2.011 | -3.852 | 1.136 | 0.374 | -0.036 | -1.104 | 3.679 | -2.976 | 0.665 | 1.64 | -1.093 | 1.648 | -0.239 | -0.189 | -2.466 | 2.202 | 0.497 | -1.9 | 1.8 | -1.9 | 1.8 | -1 | -0.5 | 0.4 | 0.3 | -1.3 | 2.3 | -0.2 | 0.1 | -5.4 | 1 | 2.6 | 1.9 | 25.2 | 0.8 | -0.3 | 0.4 | 0.7 | 0 | 0.9 | -1.8 | -2 | 0.1 | 0.1 | 0.8 | -12.4 | 0.9 | 11.2 | 0.6 |
Kaspositie aan het Einde van de Periode
| 302.648 | 251.423 | 254.222 | 197.192 | 195.887 | 220.947 | 208.784 | 243.879 | 255.698 | 329.428 | 552.827 | 519.485 | 462.037 | 424.249 | 396.097 | 350.993 | 446.134 | 419.557 | 268.67 | 315.949 | 291.867 | 296.044 | 344.781 | 318.816 | 309.097 | 254.536 | 290.072 | 300.614 | 240.923 | 201.862 | 445.082 | 322.963 | 372.895 | 347.37 | 336.164 | 355.368 | 331.092 | 308.533 | 275.812 | 252.241 | 235.951 | 227.623 | 226.022 | 188.03 | 170.588 | 154.631 | 146.9 | 127.524 | 121.56 | 122.103 | 99.59 | 66.939 | 87.368 | 71.114 | 78.85 | 65.671 | 57.602 | 42.9 | 51.248 | 53.259 | 62.586 | 68.029 | 55.696 | 61.575 | 79.607 | 37.595 | 7.873 | 6.806 | 9.257 | 9.306 | 13.153 | 4.776 | 6.792 | 9.171 | 6.854 | 9.623 | 6.876 | 6.452 | 5.616 | 6.154 | 3.26 | 3.798 | 1.787 | 5.639 | 4.503 | 4.129 | 4.165 | 5.269 | 1.59 | 4.566 | 3.901 | 2.261 | 3.354 | 1.706 | 1.945 | 2.134 | 4.6 | 2.398 | 1.9 | 3.8 | 2 | 3.8 | -1 | -0.5 | 0.4 | 3.3 | -1.3 | 2.3 | -0.2 | 2.2 | -5.4 | 1 | 2.6 | 31.6 | 25.2 | 0.8 | -0.3 | 1 | 0.7 | 0 | 0.9 | 14.5 | -2 | 0.1 | 0.1 | 16.3 | -12.4 | 0.9 | 11.2 | 2.6 |