Intrepid Potash, Inc.
NYSE:IPI
27.74 (USD) • At close November 11, 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -1.833 | -0.833 | -3.13 | -37.288 | -7.196 | 4.305 | 4.506 | 3.982 | 13.108 | 23.708 | 31.422 | 223.861 | 4.023 | 19.499 | 2.451 | -0.711 | -10.175 | -8.872 | -7.397 | 2.082 | -0.217 | 5.611 | 6.155 | 7.634 | 3.35 | -0.958 | 1.757 | -1.389 | -1.907 | -5.935 | -13.678 | -16.567 | -18.241 | -13.398 | -18.427 | -518.258 | -8.11 | -4.937 | 6.529 | 5.791 | -1.236 | 5.562 | -0.355 | -5.987 | 2.026 | 11.317 | 14.919 | 14.537 | 33.267 | 19.013 | 20.626 | 24.917 | 25.507 | 30.708 | 28.279 | 18.177 | 11.66 | 3.602 | 11.846 | 6.705 | 9.52 | 14.436 | 24.681 | 22.69 | 49.719 | 25.771 | -0.007 | 6.55 | 6.38 |
Afschrijvingen & Amortisatie
| 9.115 | 9.3 | 10.006 | 11.389 | 10.202 | 8.972 | 9.372 | 9.507 | 8.442 | 6.676 | 8.978 | 9.207 | 8.51 | 8.679 | 9.561 | 9.492 | 8.828 | 8.124 | 9.666 | 9.002 | 0.08 | 0.068 | 8.746 | 0.732 | 0.246 | 0.529 | 0.183 | 1.778 | 0.246 | 0.529 | 0.821 | 2.113 | 0.564 | 9.841 | 0.783 | 372.832 | 24.782 | 24.673 | 21.636 | 21.006 | 23.511 | 21.014 | 23.215 | 18.821 | 17.641 | 14.338 | 14.141 | 12.592 | -21.172 | -7.413 | 11.256 | 35.787 | -16.688 | -50.296 | 8.533 | 7.629 | 6.86 | 6.687 | 6.539 | 17.327 | -44.372 | 4.269 | 3.492 | 2.087 | 3.076 | 0 | 2.79 | 3.038 | 0 |
Uitgestelde Inkomstenbelasting
| -0.065 | -1.114 | -0.789 | -10.227 | -1.92 | 2.016 | 1.661 | 6.382 | 4.607 | 16.941 | 9 | -0.209 | 0.005 | -12.68 | 0.002 | -0.009 | 0.021 | 0.726 | -4.421 | 0.387 | 8.428 | 8.025 | 0.023 | 8.572 | 7.655 | 7.868 | 9.42 | 11.233 | 9.276 | 8.09 | 13.885 | 10.954 | 13.28 | 0 | 23.124 | 155.232 | -7.89 | -0.202 | 2.956 | 2.152 | -0.003 | 2.75 | -2.778 | 13.793 | 0.773 | 7.145 | 8.381 | 9.423 | 7.105 | 11.441 | 10.042 | 6.414 | 12.597 | 14.637 | 15.38 | 11.31 | 12.191 | 2.631 | 4.533 | 2.966 | 8.064 | 11.303 | 6.73 | 12.799 | 7.071 | 8.853 | -0.004 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0.178 | 1.235 | 1.322 | 1.463 | 1.522 | 1.803 | 1.746 | 2.187 | 1.407 | 1.391 | 1.167 | 0.723 | 0.634 | 0.765 | 0.89 | 0.84 | 0.986 | 0.963 | 1.032 | 1.044 | 0.975 | 1.231 | 1.031 | 0.586 | 1.299 | 1.347 | 0.947 | 0.944 | 0.993 | 0.696 | 0.989 | 1.047 | 0.852 | 0.654 | 1.046 | 1.3 | 1.185 | 1.533 | 1.062 | 1.017 | 0.689 | 1.503 | 1.028 | 1.242 | 1.204 | 1.537 | 1.14 | 1.438 | 0.973 | 1.386 | 1.319 | 1.208 | 1.104 | 1.56 | 1.112 | 0.923 | 0.978 | 1.128 | 0.987 | 0.887 | 0.735 | 0.953 | 0.334 | 7.077 | 1.322 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -14.54 | 15.009 | 31.224 | -17.999 | -9.758 | 13.623 | -7.484 | -2.906 | -37.026 | 12.698 | -8.107 | -216.868 | -5.686 | 15.497 | 5.696 | 2.543 | -6.575 | 15.277 | 4.745 | -1.593 | -5.442 | 8.196 | -8.319 | -6.812 | 2.036 | 15.302 | 1.414 | -12.599 | -6.305 | 8.79 | -4.028 | -2.149 | -11.009 | 0.309 | -8.646 | -32.262 | -22.114 | 0.783 | 0.113 | -7.469 | 25.801 | 7.971 | -4.009 | -27.38 | -7.712 | 0.558 | -27.393 | 16.636 | -20.68 | 17.249 | -6.318 | 1.395 | 1.558 | -4.674 | -12.351 | 8.939 | -23.291 | 17.757 | 11.818 | 7.748 | -16.21 | 4.335 | -18.523 | -21.492 | 2.754 | 4.043 | 0.011 | 0.138 | 1.545 |
Vorderingen
| -10.605 | 19.711 | -19.502 | 2.972 | -0.381 | 15.391 | -12.474 | 11.493 | -5.59 | 18.969 | -16.199 | -2.679 | -9.701 | 13.868 | -14.103 | 0.955 | -4.015 | 12.606 | -8.388 | 7.363 | -6.633 | 3.664 | -3.057 | -6.872 | 3.198 | 8.018 | -11.828 | 2.345 | -6.81 | 7.642 | -8.776 | 6.786 | -8.143 | 15.446 | -14.689 | 11.615 | -5.716 | 22.874 | -9.955 | 3.998 | 0.478 | -2.769 | -9.431 | 4.557 | 10.428 | 8.401 | -12.715 | 16.287 | -15.848 | 11.744 | -14.387 | 4.858 | 1.556 | 2.344 | -14.295 | 13.272 | -24.776 | 14.519 | -7.613 | 11.593 | -11.828 | 18.668 | -22.495 | -7.297 | 0 | 0 | -10.638 | 0 | -4.642 |
Voorraden
| 0.471 | -1.509 | 10.835 | -14.24 | -8.384 | 3.117 | 7.645 | -17.329 | -13.195 | -3.606 | 0.847 | -4.32 | -2.089 | 4.474 | 9.293 | -3.391 | -5.761 | 3.885 | 4.976 | -8.298 | -3.317 | 4.181 | -4.091 | -5.698 | -7.096 | 6.718 | 6.009 | -4.654 | -7.07 | 3.341 | 1.643 | 3.961 | 0.438 | -8.893 | -7.745 | -20.803 | -23.482 | -18.857 | 7.954 | -6.612 | 2.936 | 5.767 | 6.743 | -18.274 | -20.763 | -9.817 | -8.781 | 0.475 | 2.396 | -5.654 | 4.247 | -2.738 | -2.401 | -3.153 | -1.442 | -1.925 | 4.553 | -8.566 | 19.821 | 4.125 | -5.763 | -7.787 | -6.382 | -25.125 | -1.043 | 0 | 0.835 | -2.536 | 1.673 |
Crediteuren
| 10.901 | -3.271 | -3.621 | 6.5 | 2.916 | -2.827 | -5.305 | -4.595 | 12.411 | -10.55 | -0.862 | -1.798 | 9.231 | -1.955 | 7.978 | -1.74 | 2.543 | -6.591 | 8.119 | -3.541 | 5.218 | -1.852 | 2.455 | -1.336 | 6.273 | -3.198 | 0.001 | -3.809 | 7.599 | -2.255 | -0.065 | -12.387 | -2.927 | -5.107 | 6.596 | -5.553 | 7.364 | -4.744 | 1.18 | 1.978 | -126.546 | 5.109 | -0.335 | -2.752 | 3.019 | 0.441 | -4.295 | 7.324 | -8.694 | 11.632 | 1.738 | 5.225 | 2.487 | -3.877 | 0.19 | 6.661 | -2.8 | 11.671 | -4.702 | -6.152 | -169.672 | -181.241 | -0.689 | -148.507 | 0 | 0 | -0.948 | 0 | -3.542 |
Overig Werkkapitaal
| -4.067 | 0.078 | 43.512 | -13.231 | -3.909 | -2.058 | 2.65 | 7.525 | -30.652 | 7.885 | 8.107 | -208.071 | -3.127 | -0.89 | 2.528 | 6.719 | 0.658 | 5.377 | 0.038 | 2.883 | -0.71 | 2.203 | -3.626 | 7.094 | -0.339 | 3.764 | 7.232 | -6.481 | -0.024 | 0.062 | 3.17 | -0.509 | -0.377 | -1.137 | 7.192 | -17.521 | -0.28 | 1.51 | 0.934 | -6.833 | 148.933 | -0.136 | -0.986 | -10.911 | -0.396 | 1.533 | -1.602 | -7.45 | 1.466 | -0.473 | 2.084 | -5.95 | -0.084 | 0.012 | 3.196 | -9.069 | -0.268 | 0.133 | 4.312 | -1.818 | 171.053 | 174.695 | 11.043 | 159.437 | 3.797 | 4.043 | 10.762 | 2.675 | 8.056 |
Overige Niet-Contante Posten
| 2.293 | 7.939 | 35.732 | 57.266 | 6.827 | -0.222 | -1.352 | 0.557 | -4.655 | -12.295 | -8.35 | 2.93 | 0.501 | 0.567 | 0.509 | 0.503 | 1.854 | -7.441 | 11.146 | 0.842 | 2.055 | 0.486 | 0.485 | 0.58 | 0.183 | 0.184 | 0.183 | 3.19 | 0.246 | -2.477 | 3.827 | -0.115 | 0.597 | 13.932 | 1.026 | 0.254 | 0.545 | 0.67 | 0.378 | 0.154 | 0.224 | -0.275 | 0.223 | 2.282 | 0.751 | 0.928 | 0.433 | 0.888 | 33.949 | 19.538 | 0.739 | -25.464 | 26.249 | 58.726 | -12.329 | -0.193 | 0.216 | 0.275 | 0.092 | -12.559 | 48.879 | -0.464 | -0.172 | -1.002 | 2.938 | 4.265 | 14.334 | 0.889 | -5.739 |
Kasstroom uit Operationele Activiteiten
| -4.342 | 27.746 | 41.532 | 4.604 | -0.323 | 30.497 | 8.449 | 19.709 | -14.117 | 49.119 | 34.11 | 19.644 | 7.987 | 32.327 | 19.109 | 12.658 | -5.061 | 8.777 | 14.771 | 11.764 | 5.879 | 23.617 | 8.121 | 11.292 | 14.769 | 24.272 | 13.904 | 3.157 | 2.549 | 9.693 | 1.816 | -4.717 | -13.957 | 1.497 | -1.094 | -20.902 | -11.602 | 22.52 | 32.674 | 22.651 | 48.986 | 38.525 | 17.324 | 2.771 | 14.683 | 35.823 | 11.621 | 55.514 | 33.442 | 61.214 | 37.664 | 44.257 | 50.327 | 50.661 | 28.624 | 46.785 | 8.614 | 32.08 | 35.815 | 23.074 | 6.616 | 34.832 | 16.542 | 22.159 | 66.88 | 42.932 | 17.124 | 10.615 | 2.186 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -9.609 | -11.301 | -11.673 | -6.576 | -16.55 | -20.895 | -21.039 | -31.596 | -14.326 | -15.979 | -6.795 | -7.352 | -5.811 | -4.266 | -2.36 | -2.356 | -3.442 | -4.935 | -5.71 | -3.888 | -7.723 | -65.14 | -3.958 | -4.223 | -3.79 | -2.408 | -6.47 | -7.279 | -2.667 | -1.136 | -2.423 | -3.636 | -2.481 | -5.757 | -6.018 | -9.034 | -17.993 | -10.311 | -8.678 | -6.445 | -10.186 | -13.22 | -31.919 | -64.258 | -62.468 | -62.611 | -61.148 | -86.374 | -72.857 | -48.698 | -38.477 | -35.398 | -37.18 | -6.788 | -57.748 | -30.327 | -20.002 | -24.114 | -13.95 | -18.969 | -33.207 | -19.462 | -29.778 | -44.795 | -17.71 | 0 | -9.776 | -9.955 | -5.195 |
Netto Overnames
| 0.005 | 0.055 | 4.596 | -0.125 | 0.036 | 0.024 | 0.065 | 0.012 | 14.326 | 0.022 | 0.024 | 0 | 0 | 5.995 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.789 | 0 | 0 | 0 | 90.927 | 0 | 28.603 | -28.603 | 0 | 0 | 0 | -0.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0.036 | -0.036 | -0.459 | -0.956 | -0.183 | -1.965 | -10.899 | -0.903 | -1.076 | 0 | 0 | 0 | 3.5 | 0 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.825 | -1.5 | 0 | 0.003 | -6.344 | -44.627 | -27.6 | -20.19 | 0 | -0.002 | -0.005 | 0 | -0.001 | -80.234 | 0 | -2.034 | -17.691 | -34.907 | -30.727 | -23.671 | -25.901 | -30.16 | -22.299 | -19.242 | -38.271 | -12.002 | -11.636 | -10.784 | -6.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0.5 | 1 | 0.5 | 1.5 | 0.5 | 2.5 | 1.5 | 1.002 | 1.504 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 4.905 | 18.447 | 13.741 | 23.634 | 14.921 | 20.34 | 5.91 | 3.838 | 0.779 | 0.964 | 2.532 | 18.051 | 45.53 | 10.824 | 0.253 | 21.586 | 68.084 | 45.159 | 29.615 | 18.722 | 20.758 | 10.408 | 16.593 | 15.778 | 12.174 | 16.811 | 2.201 | 0.486 | 1.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -9.604 | 0.416 | 4.596 | 0.217 | 0.196 | 0.508 | 0.065 | 0.831 | -14.326 | 0.925 | -0.879 | -1.076 | -5.811 | 5.995 | 0.047 | -3.5 | -3.442 | -3.5 | 4.786 | -68.857 | -3.292 | 3.318 | -3.25 | 0.018 | 0 | 0.058 | 0.034 | 0.099 | 0 | 0.001 | 5.553 | 4.905 | 9.622 | 12.241 | 23.634 | -49.794 | 13.996 | -38.717 | -23.762 | 0.017 | 0.964 | 2.53 | 18.046 | 5.98 | 0.04 | 0.058 | 0.01 | -108.789 | 27.468 | 0 | 0.002 | -90.927 | 0 | -56.4 | 57.206 | 0.012 | 1.576 | 0 | 0.486 | 8.126 | 2.109 | 1.247 | 0.002 | 0.476 | -0.037 | -5.895 | 6.982 | 3.871 | 6.926 |
Kasstroom uit Investeringsactiviteiten
| -9.104 | -9.83 | -6.577 | -4.948 | -15.854 | -18.322 | -20.43 | -30.765 | -14.787 | -25.953 | -7.674 | -8.428 | -5.811 | 1.729 | -2.313 | -2.356 | -3.442 | -8.435 | -0.924 | -3.888 | -7.723 | -61.822 | -7.208 | -4.205 | -3.79 | -2.35 | -6.436 | -7.18 | -2.667 | -1.136 | 3.131 | 1.269 | 7.141 | 6.484 | 17.616 | 5.887 | -3.997 | -49.028 | -32.44 | -25.839 | -9.222 | -10.69 | -13.873 | -12.748 | -51.605 | -142.534 | -39.552 | -20.324 | -45.389 | -53.99 | -50.48 | -38.311 | -52.673 | -48.152 | -35.666 | -37.383 | -39.886 | -33.915 | -25.1 | -20.488 | -38.042 | -18.215 | -29.776 | -44.319 | -17.747 | -5.895 | -2.794 | -6.084 | 1.731 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0.02 | 0.09 | 0.089 | 0.03 | 0.008 | 0.043 | 0.108 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0.114 | 0 | 0 | 0 | 0 | 1.651 | 0.011 | 57.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.225 | 0 | 0 | 0 | -0.086 | -0.132 | 0 | 0 | -0.004 | 0 |
Terugkoop van Gewone Aandelen
| 0.775 | -0.142 | -0.633 | -0.174 | 0 | -0.3 | -1.037 | -19.131 | -2.881 | -1.548 | -2.814 | -0.409 | -0.002 | -0.176 | -0.204 | -0.076 | 0.078 | -0.125 | -0.049 | -0.262 | 0 | -0.166 | -0.112 | -10 | 0 | -0.309 | -0.062 | -0.623 | -6 | -0.049 | -0.109 | -15 | 0 | 0 | -0.172 | -0.001 | -0.008 | 0.007 | -1.037 | -0.056 | 0 | 0 | -0.611 | -0.075 | 0 | 0 | -0.577 | -0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -0.775 | -0.142 | -0.633 | -0.174 | 2 | -0.3 | -1.037 | -0.617 | -0.933 | -1.528 | -2.724 | 14.51 | 0.028 | -0.671 | -0.163 | -0.076 | -1.791 | 9.839 | 9.951 | -0.317 | -0.14 | 29.834 | -0.103 | 18.762 | 0 | -0.273 | 13.449 | 1.019 | 1.622 | -0.088 | 57.468 | 14.933 | -1.189 | -1.419 | -1.407 | -0.001 | -0.364 | 0.007 | -1.037 | -0.056 | 0 | 0 | -0.611 | -0.075 | -0.429 | 149.397 | -0.577 | -0.246 | 0.219 | -0.488 | -0.449 | -0.391 | -1.417 | -0.489 | 0.139 | 0.039 | -0.045 | -0.487 | -0.176 | -0.266 | 0 | -0.403 | -0.88 | 0.001 | 0 | 52.78 | -14.499 | -5.056 | 100.432 |
Kasstroom uit Financieringsactiviteiten
| -0.18 | -0.318 | -4.957 | 1.628 | 1.811 | -5.467 | 3.92 | -19.638 | -3.814 | -1.528 | -2.724 | -0.401 | -29.789 | -16.8 | -0.292 | -0.042 | -16.791 | -10.161 | 9.951 | -0.296 | -0.64 | 19.834 | -0.103 | -11.077 | 0 | -1.773 | -2.451 | 0.396 | -4.378 | -23.137 | 11.359 | -15.067 | -1.189 | -1.419 | -1.407 | -0.001 | -0.364 | 0.007 | -1.037 | -0.056 | 0 | 0 | -0.611 | -0.075 | -0.429 | 149.397 | -0.577 | -56.686 | 0.219 | -0.488 | -0.449 | -0.061 | -1.417 | -0.489 | 0.139 | 0.039 | -0.045 | -0.487 | -0.176 | -0.041 | 0 | -0.403 | -0.88 | -0.085 | -0.132 | 52.78 | -14.499 | -5.06 | -3.232 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
Netto Kasstroomverandering
| -13.626 | 17.596 | 29.996 | 1.28 | -14.366 | 6.71 | -8.061 | -30.694 | -32.718 | 21.638 | 23.712 | 10.815 | -27.613 | 17.256 | 16.504 | 10.26 | -25.294 | -9.819 | 23.798 | 7.58 | -2.484 | -18.371 | 0.81 | -3.99 | 10.979 | 20.149 | 5.017 | -0.626 | -4.496 | -14.58 | 16.306 | -18.515 | -8.005 | 6.562 | 15.115 | -15.015 | -15.963 | -26.501 | -0.803 | -3.244 | 39.764 | 27.835 | 2.84 | -10.052 | -37.351 | 42.686 | -28.508 | -21.496 | -11.728 | 6.736 | -13.265 | 5.885 | -3.763 | 2.02 | -6.903 | 9.441 | -31.317 | -2.322 | 10.539 | 2.545 | -31.426 | 16.214 | -14.114 | -22.245 | 49.001 | 89.816 | 0 | -0.53 | 0.685 |
Kaspositie aan het Einde van de Periode
| 38.621 | 51.688 | 34.092 | 4.096 | 3.367 | 17.733 | 11.023 | 19.084 | 49.778 | 82.496 | 60.858 | 37.146 | 26.331 | 53.944 | 36.688 | 20.184 | 9.924 | 35.218 | 45.037 | 21.239 | 13.659 | 16.143 | 34.514 | 33.704 | 37.694 | 26.715 | 6.566 | 1.068 | 1.694 | 6.19 | 20.77 | 4.464 | 22.979 | 30.984 | 24.422 | 9.307 | 24.322 | 40.285 | 66.786 | 67.589 | 70.833 | 31.069 | 3.234 | 0.394 | 10.446 | 47.797 | 5.111 | 33.619 | 55.115 | 66.843 | 60.107 | 73.372 | 67.487 | 71.25 | 69.23 | 76.133 | 66.692 | 98.009 | 100.331 | 89.792 | 87.247 | 118.673 | 102.459 | 116.573 | 138.818 | 89.817 | 0.001 | 1.96 | 0.971 |