Intevac, Inc.
NASDAQ:IVAC
3.51 (USD) • At close December 27, 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 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -1.078 | -3.263 | -2.701 | -1.9 | -1.576 | -4.878 | -3.891 | -3.166 | -3.236 | -2.58 | -7.855 | 43.483 | -4.233 | -6.126 | -6.504 | 1.113 | -0.357 | 1.524 | -1.224 | 5.202 | -0.48 | -1.182 | -2.392 | 9.983 | -1.099 | -0.167 | -5.136 | -0.041 | 1.23 | 1.1 | 1.829 | 2.835 | -0.481 | -3.49 | -6.305 | -2.526 | -3.759 | 0.012 | -2.893 | -14.358 | -3.559 | -5.007 | -4.521 | 1.725 | -2.745 | -6.412 | -8.264 | 1.725 | -8.264 | -6.412 | -2.745 | -42.658 | -6.116 | -2.619 | -7.031 | 1.103 | 13.179 | 12.337 | 1.43 | 1.975 | -1.792 | -4.487 | -5.773 | -12.618 | -3.353 | -0.937 | 1.563 | -2.416 | 8.364 | 11.552 | 9.845 | 21.341 | 9.013 | 9.333 | 7.011 | 9.93 | 6.191 | 3.927 | -3.897 | -3.162 | 1.343 | 0.792 | -3.317 | -0.601 | -2.899 | -4.797 | -4.006 | 13.906 | -3.842 | 0.854 | -2.144 | -4.059 | -5.356 | -4.54 | -3.784 | -5.353 | -3.409 | -0.701 | -2.861 | -3.7 | -0.5 | -2.6 | -3 | -3.6 | -0.5 | 2.3 | 2.2 | 3.6 | 1.9 | 3.6 | 3.4 | 3.5 | 2.8 | -3.2 | 1.9 | 2 |
Afschrijvingen & Amortisatie
| -0.122 | 0.487 | 0.592 | 0.398 | 0.391 | 0.371 | 0.378 | 0.383 | 0.329 | 0.331 | 0.445 | 0.888 | 0.882 | 0.895 | 0.791 | 0.835 | 0.848 | 0.939 | 0.858 | 0.813 | 0.858 | 0.884 | 1.036 | 1.027 | 1.03 | 1.514 | 1.043 | 0.994 | 0.904 | 0.958 | 1.015 | 1.093 | 1.086 | 1.482 | 1.176 | 1.144 | 1.129 | 1.151 | 1.173 | 1.21 | 1.159 | 1.146 | 1.19 | 1.238 | 1.187 | 1.061 | 1.032 | 1.088 | 1.092 | 1.058 | 1.241 | 1.314 | 1.284 | 1.437 | 1.388 | 1.465 | 1.474 | 1.433 | 1.489 | 1.569 | 1.438 | 1.242 | 1.336 | 1.675 | 1.482 | 1.167 | 1.085 | 1.179 | 1.055 | 1.024 | 1.163 | 0.701 | 0.641 | 0.639 | 0.601 | 0.558 | 0.488 | 0.511 | 0.538 | 0.574 | 0.56 | 0.599 | 0.532 | 0.542 | 0.558 | 0.519 | 0.431 | 0.4 | 0.982 | 1.026 | 0.841 | 0.972 | 1.004 | 1.063 | 1.128 | 2.403 | 1.194 | 1.22 | 1.246 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 2 | 2.3 | 1.6 | 1.4 | 1.3 | 1.2 | 1.1 | 0.9 | 0.9 | 0.7 | 0.3 | 0.2 |
Uitgestelde Inkomstenbelasting
| 0.758 | 0.512 | 0.299 | 0.385 | 0.446 | -0.014 | 0.197 | 0.204 | 0.287 | 0.351 | -0.006 | 0.061 | 0.166 | -0.162 | -0.04 | 0.401 | 0.09 | 0.312 | 0.114 | 1.109 | 0.035 | 0.185 | 0.332 | -7.909 | 0.332 | 0.185 | 0.035 | -7.909 | -0.001 | 0.025 | 0.028 | -0.096 | 0.025 | 0.036 | 0.036 | 0.016 | -0.018 | -0.01 | 0.131 | -0.311 | -0.101 | -0.153 | -0.163 | -3.959 | 0.311 | -0.556 | -0.768 | -4.681 | -3.045 | 0.885 | -3.258 | -0.521 | -1.881 | -2.353 | -2.385 | -5.174 | 0.938 | 2.06 | 0.034 | 4.18 | -0.496 | -0.712 | -3.059 | -3.488 | -1.714 | -2.502 | -0.298 | -3.488 | -0.298 | -2.502 | -1.714 | -4.581 | 0 | 0 | -2.227 | 5.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.688 | 0 | 0 | 0 | 3.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 1.034 | 1.145 | 0.761 | 0.98 | 0.317 | 1.495 | 1.581 | 2.192 | 2.209 | 1.525 | -1.036 | 1.131 | 0.885 | 1.019 | 0.968 | 1.203 | 0.858 | 0.656 | 0.672 | 0.965 | 0.751 | 0.753 | 0.756 | 0.853 | 0.852 | 0.785 | 0.817 | 1.166 | 1.148 | 0.787 | 1.077 | 0.848 | 0.905 | 0.88 | 1.111 | 0.971 | 0.986 | 0.801 | 0.862 | 0.781 | 0.856 | 0.666 | 0.697 | 0.658 | 0.754 | 0.519 | 0.563 | 0.879 | 0.943 | 0.944 | 1.054 | 0.969 | 1.015 | 1.084 | 0.962 | 0.903 | 0.83 | 0.966 | 0.617 | 0.546 | 1 | 1.312 | 1.397 | 2.868 | 1.766 | 0 | 1.527 | 6.379 | 0 | 0 | 1.357 | 3.425 | 0 | 0 | 0.46 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.053 | 6.953 | -7.006 | 6.222 | -6.762 | -6.44 | -21.491 | -10.636 | 15.943 | -6.452 | 3.13 | 7.942 | -1.011 | 5.293 | 7.399 | -2.432 | 2.862 | -0.934 | 0.786 | -1.973 | -3.246 | -0.51 | 1.286 | -7.557 | 5.64 | -2.846 | -0.752 | -2.705 | -0.721 | -4.927 | -6.01 | 2.165 | -0.334 | -0.385 | 1.296 | 1.171 | 0.986 | 0.256 | -1.295 | 2.529 | 2.247 | 4.975 | -1.909 | -4.024 | -3.957 | 0.975 | 7.267 | -1.483 | 1.678 | -6.912 | -0.196 | -2.582 | 6.377 | -2.227 | -1.07 | 13.982 | 23.271 | -40.168 | 19.772 | -16.299 | 1.074 | -4.091 | 3.103 | 0.743 | 15.861 | -7.438 | -15.921 | -1.242 | 16.664 | -14.385 | 5.258 | -4.103 | 15.895 | 9.279 | -12.863 | -5.572 | -1.921 | -10.811 | 0.558 | 4.456 | -4.092 | -10.647 | 1.497 | -3.931 | 2.841 | 1.616 | -1.85 | -2.816 | 7.684 | 0.749 | -2.378 | -0.603 | 2.799 | -1.876 | -3.714 | 3.92 | 1.549 | 0.66 | -0.829 | 0.2 | 0.9 | 0.66 | 1.549 | 0.2 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.7 |
Vorderingen
| 0 | 0 | 0 | -2.824 | 0 | 0 | 0 | -1.528 | 0 | 0 | -1.528 | 10.85 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | -0.902 | 0 | 0 | 0 | -7.243 | 0 | 0 | 0 | -3.027 | 0 | 0 | 0 | -5.137 | 0 | 0 | 0 | -0.223 | 0 | 0 | 0 | 2.95 | 0 | 0 | 0 | 4.638 | 0 | 0 | 0 | -3.531 | 0 | 0 | 0 | 7.35 | 0 | 0 | 0 | 18.845 | 0 | 0 | 0 | -28.935 | 0 | 0 | 0 | 0.765 | 0 | 0 | 0 | 26.687 | 0 | 0 | 0 | 2.928 | 0 | 0 | 0 | -38.081 | 0 | 0 | 0 | 9.261 | 0 | 0 | 0 | -8.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -13.792 | 0 | 0 | 0 | -24.105 | 0 | 0 | -24.105 | 9.597 | 0 | 0 | 0 | 3.218 | 0 | 0 | 0 | 6.301 | 0 | 0 | 0 | 3.278 | 0 | 0 | 0 | -8.916 | 0 | 0 | 0 | -6.116 | 0 | 0 | 0 | 0.452 | 0 | 0 | 0 | 3.55 | 0 | 0 | 0 | 1.56 | 0 | 0 | 0 | -8.738 | 0 | 0 | 0 | 2.601 | 0 | 0 | 0 | -1.555 | 0 | 0 | 0 | -1.411 | 0 | 0 | 0 | 4.434 | -0.023 | 0 | 0 | 15.686 | 0 | 0 | 0 | -14.59 | 0 | 0 | 0 | -10.354 | 0 | 0 | 0 | -4.875 | 0 | 0 | 0.566 | 1.462 | 0.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.6 |
Crediteuren
| 0 | 0 | 0 | 16.616 | 0 | 0 | 0 | 6.29 | 0 | 0 | 6.29 | -0.932 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | -1.85 | 0 | 0 | 0 | 2.104 | 0 | 0 | 0 | -1.374 | 0 | 0 | 0 | -0.627 | 0 | 0 | 0 | 1.31 | 0 | 0 | 0 | 0.629 | 0 | 0 | 0 | -0.439 | 0 | 0 | 0 | -0.378 | 0 | 0 | 0 | -0.705 | 0 | 0 | 0 | 0.45 | 0 | 0 | 0 | 0.441 | 0 | 0 | 0 | -3.468 | 0 | 0 | 0 | -8.841 | 0 | 0 | 0 | 8.904 | 0 | 0 | 0 | 5.402 | 0 | 0 | 0 | -1.749 | 0 | 0 | 0 | 1.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.053 | 6.953 | -7.006 | 6.222 | -6.762 | -6.44 | -21.491 | 8.707 | 15.943 | -6.452 | 22.473 | -11.573 | -1.011 | 5.293 | 7.399 | -5.683 | 2.862 | -0.934 | 0.786 | -5.522 | -3.246 | -0.51 | 1.286 | -5.696 | 5.687 | -2.798 | -0.733 | 10.612 | -0.721 | -4.927 | -6.01 | 12.248 | -0.334 | -0.607 | 1.518 | -0.368 | 0.987 | 0.373 | -1.295 | -4.6 | 2.247 | 4.975 | -1.909 | -9.783 | -3.957 | 0.975 | 7.267 | 11.164 | 0 | 0 | 0 | -11.828 | 0 | 0 | 0 | -3.758 | 0 | 0 | 0 | 13.606 | 0 | 0 | 0 | -0.988 | 15.884 | -7.438 | -15.921 | -34.774 | 16.664 | -14.385 | 5.258 | -1.345 | 15.895 | 9.279 | -12.863 | 37.461 | -1.921 | -10.811 | 0.558 | 1.819 | -4.092 | -10.647 | 0.931 | 1.754 | 2.275 | 1.616 | -1.85 | 0 | 7.684 | 0.749 | -2.378 | 0 | 2.799 | -1.876 | -3.714 | 0 | 1.549 | 0.66 | -0.829 | 0 | 0.9 | 0.66 | 1.549 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 |
Overige Niet-Contante Posten
| 0.696 | 0.089 | 3.321 | -0.289 | -0.346 | -0.328 | -0.375 | -0.228 | -0.28 | 1.762 | 1.272 | -53.187 | -0.093 | -0.087 | -0.082 | -0.041 | -0.065 | -0.075 | -0.093 | -0.038 | -0.059 | -0.091 | -0.049 | -0.177 | -0.357 | 0.242 | -0.054 | 7.856 | -0.283 | 0.022 | 0.08 | -0.01 | 0.052 | -0.158 | 0.016 | 0.161 | 0.094 | -0.014 | -0.026 | 9.316 | 0.069 | 0.196 | 0.259 | 3.743 | 0.256 | -0.117 | 0.547 | -2.774 | 3.56 | 5.857 | -1.95 | 37.261 | 0.888 | 0.632 | 0.553 | -0.79 | 0.041 | 0.122 | 0 | -0.032 | 0 | 0 | 0 | 10.949 | 0.369 | 0.178 | 0.748 | -5.52 | 2.25 | 1.469 | -2.713 | -3.966 | 1.085 | 1.257 | 2.25 | -5.122 | -0.714 | 0.038 | 0.72 | 0.382 | 0.325 | 0.754 | 0 | 0.382 | 0.212 | 0.667 | 0.707 | -15.125 | 0.682 | 0.001 | 0 | -18.813 | 1.266 | -1.197 | 1.999 | -0.562 | 0.024 | 0.055 | 0.903 | 1.3 | -4.4 | -1.06 | -2.449 | 2.1 | -8.7 | 1.6 | -9 | 7.7 | -6.3 | 1.8 | 5.1 | -1.4 | -13.4 | 4.8 | -3.5 | 0 |
Kasstroom uit Operationele Activiteiten
| 1.341 | 5.923 | -6.679 | 5.796 | -7.53 | -9.794 | -23.601 | -11.251 | 15.252 | -7.25 | -4.05 | 0.318 | -3.404 | 0.832 | 2.532 | 1.079 | 4.236 | 2.422 | 1.113 | 6.078 | -2.141 | 0.039 | 0.969 | -3.78 | 6.398 | -0.287 | -4.047 | -0.639 | 2.277 | -2.035 | -1.981 | 6.835 | 1.253 | -1.635 | -2.67 | 0.937 | -0.582 | 2.196 | -2.048 | -0.833 | 0.671 | 1.823 | -4.447 | -0.619 | -4.194 | -4.53 | 0.377 | -5.246 | -4.036 | -4.58 | -5.854 | -6.217 | 1.567 | -4.046 | -7.583 | 11.489 | 39.733 | -23.25 | 23.342 | -8.061 | 1.224 | -6.736 | -2.996 | -2.193 | 14.042 | -8.22 | -11.823 | -5.108 | 28.333 | 4.043 | 13.196 | 12.817 | 26.634 | 20.508 | -4.768 | 5.768 | 4.044 | -6.335 | -2.081 | 2.25 | -1.864 | -8.502 | -1.288 | -4.249 | 0.712 | -1.995 | -4.718 | -3.635 | 5.506 | 2.63 | -3.681 | -0.564 | -0.287 | -6.55 | -4.371 | 0.971 | -0.642 | 1.234 | -1.541 | -0.9 | -2.7 | -1.6 | -2.5 | 0.2 | -7.2 | 6.2 | -4.3 | 12.7 | -3.1 | 6.6 | 9.6 | 3 | -9.7 | 2.3 | -1.3 | 5.9 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.435 | -0.931 | -0.566 | -0.491 | -0.605 | -0.33 | -4.005 | -0.493 | -0.538 | -0.27 | -0.618 | -0.425 | -0.408 | -0.122 | -0.243 | -0.283 | -0.492 | -0.692 | -1.145 | -0.828 | -1.881 | -1.027 | -0.371 | -1.025 | -0.844 | -0.783 | -0.592 | -0.803 | -1 | -1.105 | -1.448 | -0.838 | -0.496 | -0.789 | -1.25 | -0.917 | -0.666 | -0.616 | -0.918 | -1.405 | -0.06 | -0.839 | -1.401 | -0.844 | -0.093 | -0.534 | -0.301 | -1.166 | -0.447 | -0.815 | -0.852 | -0.838 | -0.676 | -1.451 | -2.617 | -1.636 | -3.077 | -1.551 | -0.791 | -0.606 | -0.556 | -0.674 | -0.779 | -1.043 | -0.879 | -0.936 | -1.327 | -1.369 | -0.96 | -1.55 | -1.856 | -2.961 | -3.266 | -1.044 | -1.152 | -1.726 | -0.952 | -1.037 | -0.425 | -0.249 | -0.263 | -0.197 | -0.911 | -0.248 | -0.271 | -0.912 | -0.768 | -0.357 | -0.498 | -0.456 | -0.169 | -0.476 | -1.39 | -1.602 | -0.582 | -1.148 | -0.389 | -0.497 | -0.956 | -0.6 | -0.3 | -0.4 | -0.4 | -0.4 | -0.7 | -0.9 | -0.9 | -1.1 | -1.4 | -2.3 | -1.3 | -0.9 | -0.7 | -0.9 | -1.4 | -0.8 |
Netto Overnames
| 0 | 0 | 0 | -2.213 | -7.504 | -1.824 | 0.065 | -8.886 | -0.763 | 0 | 0 | 70 | 0 | 0 | 0.763 | -70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -0.322 | -0.05 | 0 | -0.556 | 0 | 0 | 0.17 | 0 | 0 | -1.011 | 0 | -0.5 | 0 | 1 | 0.5 | -0.5 | 0.5 | 0 | 2.847 | 85.589 | -3 | 0 | -76.94 | -2.638 | 0 | 9.859 | 0 | 15.088 | 0 | -8.989 | 0 | -15.093 | 0 | 0 | 0 | -0.892 | 0 | -27.961 | -5.803 | -0.892 | -5.803 | 0 | 0 | 4.14 | 0 | 0 | 0 | 1.62 | 0 | 0 | 0 | 1.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.814 | -4.036 | 0 | -30.059 | 2.295 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | -17.1 | -43.1 | 4.3 | 60.6 | 0 | -19 | 0 |
Aankoop van Beleggingen
| -15.053 | -29.491 | -7.099 | -4.327 | -1.354 | -7.11 | -1.989 | -3.701 | -3.021 | -39.138 | -6.525 | -3.934 | -3.051 | -4.201 | -5.962 | -6.271 | -4.858 | -7.971 | -4.242 | -4.389 | -8.767 | -5.105 | -5.045 | -2.713 | -6.897 | -7.582 | -10.161 | -4.613 | -6.36 | -11.664 | -3.944 | -1.996 | -2.697 | -5.627 | -2.109 | -3.624 | -1.337 | -4.621 | -11.476 | -8.325 | -3.5 | -20.882 | -2.996 | -4.449 | -8.222 | -8.601 | -15.783 | -14.212 | -15.783 | -16.896 | -16.091 | -12.341 | -12.559 | -10.1 | -76.94 | -17.59 | -0.094 | -10.1 | -2.999 | -5.999 | -5.998 | -8.989 | -5.993 | -5.999 | -5.993 | -8.989 | -7 | -64.053 | -39.91 | -27.961 | -43.7 | 225.645 | -194.472 | -114.822 | -68.631 | -55.482 | -35.799 | -7.369 | -1.49 | -7.942 | -10.027 | -18.258 | -9.637 | -7.942 | -9.637 | -18.258 | -10.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.463 | -29.308 | -12.058 | -30.059 | -44.846 | -22.6 | -26.4 | -0.9 | -1 | 51.5 | -35.4 | -34.1 | -38.5 | -46.2 | -12.8 | -22 | -60.6 | -46.2 | -60.6 | 0 | -2.6 | 0 |
Verkoop/verval van Beleggingen
| 12.268 | 16.554 | 8.287 | 6.54 | 8.858 | 8.934 | 14.095 | 12.587 | 6.799 | 1.629 | 5.634 | 3.195 | 6.54 | 3.675 | 6.14 | 7.405 | 3.44 | 8.98 | 5.53 | 2.891 | 3.79 | 6.565 | 8.396 | 4.645 | 8.944 | 6.65 | 9.328 | 6.248 | 3.949 | 9.117 | 5.85 | 1.825 | 3.45 | 5.425 | 13.305 | 6.95 | 5.75 | 8.2 | 12 | 12.1 | 4.049 | 18.846 | 16.23 | 10.993 | 6.009 | 11.063 | 14.664 | 28.014 | 8.699 | 19.242 | 13.405 | 14.701 | 9.243 | 21.1 | 1.995 | 14.701 | 54.85 | 6.95 | 6.25 | 12.45 | 6.5 | 6.4 | 0.1 | 3.2 | 14.15 | 7.6 | 20.9 | 66.131 | 14.5 | 24.7 | 23.5 | -209.15 | 159.875 | 99.2 | 73.5 | 62.45 | 17.9 | 11.5 | 6.5 | 7 | 6.5 | 11.5 | 17.9 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.17 | 32.277 | 25.272 | 16.068 | 31.603 | 47.141 | 23.5 | 36.6 | 7.1 | 3 | -68.3 | 43.1 | 30.7 | 41.2 | 41.9 | 19 | 30.7 | 43.1 | 41.9 | 1 | 0 | 19 | 0 |
Overige Investeringsactiviteiten
| 0.007 | 0 | 1.188 | 2.213 | 7.504 | 1.824 | 12.171 | 8.886 | 3.015 | -37.509 | -0.891 | 70 | 3.489 | -0.526 | -0.763 | 70 | -1.418 | 1.009 | 1.288 | -1.498 | -4.977 | 1.46 | 3.351 | -3.244 | 2.047 | -0.932 | -0.833 | 0.4 | -2.411 | 0.05 | 0.152 | 0.356 | 0.152 | 0.05 | 11.196 | 0.556 | 4.413 | 0.011 | -0.17 | -0.78 | 0.013 | 0.011 | 13.234 | 0.5 | 0.153 | -1 | -0.619 | 0.5 | 15.283 | 0 | 0.153 | -85.581 | 3 | 0.241 | 76.94 | -14.701 | 0 | 0.241 | 0 | -15.088 | 0 | 8.989 | 0 | 21.092 | -9.1 | 8.989 | 0 | -72.888 | 0 | 27.961 | 0 | 0.892 | 5.803 | 0 | 0 | -4.14 | 0 | 0 | 0 | -1.61 | -0.5 | -11.5 | -17.9 | 0.01 | 9.637 | 18.258 | 10.027 | 18.315 | 0 | 0 | 0 | 0 | 0 | 0 | -26.814 | 4.036 | 0 | 30.059 | -2.295 | 0 | 0 | -0.1 | 0.1 | 0 | 0.1 | -0.1 | 0 | -0.8 | -0.8 | -0.1 | 0.4 | 0.6 | 0.2 | -8.9 | -1 | 0.4 |
Kasstroom uit Investeringsactiviteiten
| -3.213 | -13.868 | 0.622 | 1.722 | 6.899 | 1.494 | 8.166 | 8.393 | 2.477 | -37.779 | -1.509 | 68.836 | 3.081 | -0.648 | -0.065 | 0.851 | -1.91 | 0.317 | 0.143 | -2.326 | -6.858 | 0.433 | 2.98 | 0.907 | 1.203 | -1.715 | -1.425 | 1.232 | -3.411 | -3.602 | 0.61 | -0.453 | 0.087 | -0.991 | 9.946 | 2.409 | 3.747 | 2.974 | -0.394 | 1.59 | 0.502 | -3.875 | 11.833 | 5.7 | -2.153 | 1.928 | -0.92 | 12.636 | 8.252 | 1.531 | -0.538 | 1.53 | -3.992 | 9.79 | -77.562 | -21.864 | 51.679 | 5.399 | 2.46 | 5.845 | -0.054 | -3.263 | -6.672 | 2.157 | -1.822 | 6.664 | 12.573 | -0.183 | -26.37 | -4.811 | -27.859 | 13.534 | -37.863 | -16.666 | 3.717 | 5.242 | -18.851 | 3.094 | 4.585 | -1.181 | -4.29 | -18.455 | -10.548 | 0.046 | -0.271 | -0.912 | -0.768 | 17.958 | -0.498 | -0.456 | -0.169 | -0.476 | -1.39 | 4.568 | 26.232 | -5.184 | 3.621 | 1.047 | 1.339 | 0.3 | 9.9 | 5.7 | 1.7 | -17.2 | 7 | -4.3 | 1.8 | -6.2 | 4 | -10.8 | -61.5 | -0.3 | 0.5 | -9.8 | -5 | -0.4 |
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 | 2.389 | 0 | 0 | 0 | -0.177 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | 0.045 | 0.06 | 3.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.2 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0.502 | 0 | 0.462 | 0 | 0.527 | 0.003 | 0.835 | 0.185 | 0.687 | 1.178 | 1.033 | 0.014 | 1.182 | 0.34 | 1.096 | 0.032 | 0.871 | 0.044 | 0.95 | 0.495 | 0.749 | 0 | 1.021 | 0.009 | 1.081 | 0.053 | 2.065 | 0.085 | 0.892 | 0.369 | 1.083 | 0.007 | 0.767 | 0.004 | 0.711 | 0.008 | 0.781 | 0.076 | 0.834 | 0.313 | 1.068 | 0.178 | 1 | -0.337 | 0.761 | 0.014 | 1.13 | 0.004 | 0.983 | 0.019 | 0.863 | 0.299 | 0.87 | 0.26 | 1.495 | 0.948 | 0.589 | 0.315 | 0.916 | 0.101 | 0.508 | 0.06 | 0.453 | 0.035 | 0.863 | 0.136 | 0.804 | 0.278 | 1.73 | 0.216 | 1.645 | 0.462 | 0.805 | 0.515 | 1.708 | 0.211 | 0.706 | 0.91 | 0.517 | 0.238 | 0.375 | 0.222 | 41.985 | 2.544 | 0.458 | 0.036 | 0.15 | 0.019 | 0.129 | 0.036 | 0.144 | 0.019 | 0.199 | 0.003 | 0.216 | 0.002 | 0.194 | 0.022 | 0.258 | 0.002 | 0.3 | 0 | 0.4 | 0 | 0.5 | 0 | 0.6 | 0.1 | 0.5 | 0 | 0.4 | 0.4 | 0.4 | 0 | 0.5 | 11.9 |
Terugkoop van Gewone Aandelen
| 0 | -0.228 | 0 | -0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.393 | 0 | -0.069 | -0.042 | 0 | -0.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.624 | -2.011 | -6.062 | -2.806 | -1.242 | -5.591 | -0.419 | -1.14 | -1.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -0.8 | -0.3 | -1.9 | -0.8 | -0.8 | 0 | -1.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.103 | -0.228 | -0.144 | -0.056 | -0.12 | -0.289 | -1.524 | -0.366 | -0.063 | -0.295 | -0.135 | -0.189 | -0.013 | -0.512 | -0.02 | -0.038 | -0.019 | -0.309 | -0.036 | -0.108 | -0.028 | -0.372 | -0.126 | -0.012 | -0.005 | -0.481 | -0.333 | -0.011 | -0.175 | -0.775 | -1.212 | -0.054 | -0.002 | -0.179 | -0.222 | -0.014 | -0.001 | -0.117 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | -0.956 | -2.389 | 0 | -0.673 | -2.389 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0.327 | 0 | 0 | 0 | -1.787 | 0.186 | 3.86 | 0.645 | 2.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.225 | -7.483 | 0 | 0 | -4.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | -9.6 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0.1 | 0 | -3.5 | 3.9 | 0 | 0.5 | 0 |
Kasstroom uit Financieringsactiviteiten
| 0.399 | -0.228 | 0.462 | -0.056 | 0.407 | -0.286 | -0.689 | -0.181 | 0.624 | 0.883 | 0.898 | -0.175 | 1.169 | -0.172 | 1.076 | -0.006 | 0.852 | -0.265 | 0.521 | 0.387 | 0.652 | -0.414 | 0.895 | -0.561 | 1.076 | -0.428 | 1.732 | 0.074 | 0.717 | -0.406 | -0.129 | -0.047 | 0.765 | -0.397 | 0.711 | -7.616 | -1.23 | -5.986 | -1.972 | -0.929 | -4.523 | -0.241 | -0.14 | -1.594 | 0.721 | 0.014 | 1.13 | 0.004 | 0.027 | -2.37 | 0.863 | 0.299 | -1.519 | 0.26 | 1.495 | 1.07 | 0.589 | 0.315 | 0.916 | 0.17 | 0.508 | 0.06 | -1.547 | 0.362 | 0.863 | 0.136 | -1.196 | -1.509 | 1.961 | 0.398 | 6.028 | 3.169 | 0.805 | 0.515 | 1.708 | 0.211 | 0.706 | 0.91 | 0.517 | 0.238 | 0.375 | 0.222 | 40.96 | 2.544 | 0.458 | 0.036 | 0.15 | -0.206 | -7.354 | 0.036 | 0.144 | -4.161 | 0.199 | 0.003 | 0.216 | 0.002 | 0.194 | 0.022 | 0.258 | 0.002 | -7.3 | -3.7 | 0.4 | -0.8 | 0.2 | -1.8 | -0.3 | -5 | 0.5 | -1.8 | 55.6 | -3.1 | 3.9 | 0 | 0.5 | 11.9 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.34 | -0.015 | -0.096 | 0.101 | -0.015 | -0.229 | 0.01 | 0.167 | -0.246 | -0.219 | -0.033 | 0.053 | -0.007 | 0.028 | -0.068 | 0.172 | 0.123 | 0.02 | -0.094 | 0.063 | -0.087 | -0.063 | 0.063 | -0.004 | -0.086 | -0.145 | 0.105 | 0.077 | 0.039 | 0.041 | 0.034 | -0.115 | -0.015 | -0.044 | 0.067 | -0.018 | -0.118 | -0.035 | -0.015 | -0.06 | 0.005 | 0.015 | -0.03 | 0.008 | 0.002 | -0.004 | -0.006 | 0.008 | 0.018 | -0.026 | 0.012 | 0.015 | -0.013 | 0.007 | 0.009 | -0.018 | 0.035 | 0.013 | 0.02 | -0.131 | 0.101 | 0.053 | -0.11 | 0.05 | -0.218 | 0.105 | 0.048 | 0.061 | 0.046 | 0.016 | -0.009 | 0.03 | -0.007 | 0.033 | 0.019 | 0.009 | 0.037 | -0.04 | -0.016 | 0.036 | 0.011 | -0.018 | 0.002 | 0.018 | 0.006 | -0.009 | 0.002 | 0.045 | -0.004 | 0.007 | 0.013 | 0.045 | 0.013 | 0.007 | -0.004 | -0.868 | 18.904 | -4.282 | -1.534 | -3.613 | 0.156 | 1.903 | 3.573 | 17.2 | 0 | 0.3 | 2.7 | -19.3 | -4.2 | 6.1 | 0 | 1.9 | 9 | 0 | 7.2 | 0 |
Netto Kasstroomverandering
| -1.505 | -8.188 | -5.691 | 7.619 | -0.239 | -8.815 | -16.114 | -2.872 | 18.107 | -43.565 | -4.694 | 69.032 | 0.839 | 0.04 | 3.475 | 2.096 | 3.301 | 2.494 | 1.683 | 4.202 | -8.434 | -0.005 | 4.907 | -3.438 | 8.591 | -2.575 | -3.635 | 0.744 | -0.378 | -6.002 | -1.466 | 6.22 | 2.09 | -3.067 | 8.054 | -4.288 | 1.817 | -0.851 | -4.414 | -0.232 | -3.345 | -2.278 | 7.216 | 3.495 | -5.624 | -2.592 | 0.581 | 7.402 | 4.261 | -5.445 | -5.517 | -4.373 | -3.957 | 6.011 | -83.641 | -9.323 | 92.036 | -17.523 | 26.738 | -2.177 | 1.779 | -9.886 | -11.325 | 0.376 | 12.865 | -1.315 | -0.398 | -6.739 | 3.97 | -0.354 | -8.644 | 29.55 | -10.431 | 4.39 | 0.676 | 11.23 | -14.064 | -2.371 | 3.005 | 1.343 | -5.768 | -26.753 | 29.126 | -1.641 | 0.905 | -2.88 | -5.334 | 14.162 | -2.35 | 2.181 | -3.693 | -5.079 | -1.478 | -1.979 | 22.077 | -4.211 | 3.173 | 2.303 | 0.056 | -0.6 | -0.1 | 0.649 | 4.827 | -0.6 | -0.4 | 0.4 | 0.6 | -17.8 | -2.8 | 0.1 | 0 | 1.5 | 3.7 | -7.5 | 1.4 | 17.4 |
Kaspositie aan het Einde van de Periode
| 36.757 | 37.562 | 45.75 | 51.441 | 44.522 | 44.761 | 53.576 | 69.69 | 72.562 | 53.669 | 98.82 | 103.514 | 34.482 | 33.643 | 33.603 | 30.128 | 28.032 | 24.731 | 22.237 | 20.554 | 16.352 | 24.786 | 24.791 | 19.884 | 23.322 | 14.731 | 17.306 | 19.941 | 19.197 | 19.575 | 25.577 | 27.043 | 20.823 | 18.733 | 21.8 | 13.746 | 18.034 | 16.217 | 17.068 | 21.482 | 21.714 | 25.059 | 27.337 | 20.121 | 16.626 | 22.25 | 24.842 | 24.261 | 16.859 | 12.598 | 18.043 | 23.56 | 27.933 | 31.89 | 25.879 | 109.52 | 118.843 | 26.807 | 44.33 | 17.592 | 19.769 | 17.99 | 27.876 | 39.201 | 38.825 | 25.96 | 27.275 | 27.673 | 34.412 | 30.442 | 30.796 | 39.44 | 9.89 | 20.321 | 15.931 | 15.255 | 4.025 | 18.089 | 20.46 | 17.455 | 16.112 | 21.88 | 48.633 | 19.507 | 21.148 | 20.243 | 23.123 | 28.457 | 14.295 | 16.645 | 14.464 | 18.157 | 23.236 | 24.714 | 26.693 | 4.616 | 8.827 | 5.654 | 3.351 | 3.3 | 3.9 | 4 | 8.827 | 3.3 | 3.6 | 4 | 3.9 | -17.8 | 0.5 | 0.1 | 0.9 | 1.5 | 4.6 | -7.5 | 21.8 | 17.4 |