Jaguar Mining Inc.
TSX:JAG.TO
3.63 (CAD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 13.469 | 2.827 | 10.7 | 3.785 | -1.101 | 2.473 | 11.52 | 6.475 | 9.478 | -6.034 | 13.687 | 11.415 | 2.98 | 6.109 | 24.295 | 16.534 | 19.178 | 12.275 | 2.687 | 1.141 | -2.137 | -1.839 | -15.064 | 2.208 | -1.334 | -1.781 | 16.031 | -7.664 | -3.323 | -7.877 | -9.28 | -31.648 | -26.866 | -15.001 | 1.672 | 4.445 | -4.383 | -11.904 | -90.53 | -9.491 | 246.646 | -15.755 | -166.472 | -13.192 | -64.041 | -6.926 | -49.371 | -21.625 | -16.35 | 2.809 | -33.661 | -51.272 | 15.586 | 3.724 | -9.474 | 19.23 | -5.913 | -4.605 | -29.381 | 6.906 | 9.725 | 4.758 | -3.442 | -1.302 | -0.352 | 0.839 | -14.826 | -8.653 | -3.685 | -0.496 | -6.182 | 2.441 | -2.841 | -6.164 | -6.809 | -2.658 | -1.405 | -1.967 | -1.137 | -0.335 | -1.391 | -0.939 | -0.548 | -0.018 | -0.017 | -0.023 | -0.013 | -0.029 | -0.029 | -0.087 | -0.042 | -0.629 | -0.014 | -0.146 | -0.021 | 0 | -0.135 | -0.584 | -0.174 | -1.524 | -0.137 | -14.246 | -0.117 | -0.456 | -0.14 | -0.585 | -0.486 | -0.293 | -0.215 |
Afschrijvingen & Amortisatie
| 7.861 | 7.195 | 6.01 | 6.715 | 6.238 | 5.784 | 5.25 | 5.403 | 4.885 | 4.715 | 5.107 | 5.623 | 5.654 | 4.775 | 3.786 | 3.666 | 4.05 | 3.654 | 3.939 | 3.456 | 3.533 | 3.644 | 5.03 | 4.95 | 4.45 | 4.928 | 5.344 | 5.949 | 4.857 | 6.661 | 10.98 | 9.509 | 8.408 | 7.725 | 3.206 | 3.272 | 3.471 | 6.647 | 7.036 | 7.994 | 7.607 | 8.946 | 8.092 | 8.416 | 8.419 | 8.261 | 7.454 | 8.104 | 10.922 | 13.582 | 12.873 | 11.85 | 11.156 | 11.477 | 10.746 | 11.396 | 8.946 | 8.157 | 8.106 | 5.558 | 5.067 | 4.985 | 5.163 | 3.337 | 2.537 | 2.114 | 0.443 | 3.933 | 0.876 | 0.291 | 0.576 | 0.597 | 1.118 | 0.783 | 0.182 | 0.838 | 0.287 | 0.466 | 0.514 | 0.531 | 0.127 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | -0 | 0.001 | -0.01 | 0.012 | 0.015 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.004 | 0.07 | 0.201 | -0.003 | 0.073 | 0.072 |
Uitgestelde Inkomstenbelasting
| 2.649 | 1.334 | -4.754 | -3.467 | 2.701 | 2.001 | 1.684 | 0 | -5.559 | 8.833 | -2.537 | -1.265 | 5.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.48 | -0.747 | 1.973 | 0 | 0 | 6.608 | 0.435 | 0 | 3.083 | -1.095 | 0.627 | -11.379 | -16.262 | 5.61 | 0.08 | 7.728 | 84.847 | 0.976 | -262.452 | 0.757 | 131.389 | -0.08 | 45.018 | -0.345 | 118.16 | 5.771 | 0.835 | -7.013 | 26.299 | 57.053 | -5.603 | -0.999 | -0.82 | -24.355 | -4.082 | -0.237 | 11.817 | 1.42 | -6.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.428 | 0.009 | 0.05 | 0.039 | 0.377 | 0.419 | 0.077 | 0.116 | 0.447 | 0.522 | 0.089 | 0.373 | 0.115 | 0.467 | 0.495 | 0.448 | 0.061 | 0.223 | 0.135 | 0.071 | 0.215 | 0.13 | 0.154 | 0.412 | 0.13 | 0.391 | 0.14 | 0.148 | 0.247 | 0.456 | 0.19 | 0.124 | 0.108 | 0.116 | 0.552 | 0.084 | 0.18 | 0.184 | 0.333 | 0.479 | 0.697 | 0.045 | 0.01 | 0.05 | 0.059 | 0.222 | -0.01 | 0.327 | -1.788 | -0.851 | 2.371 | 4.007 | -0.365 | -2.696 | 1.108 | -3.639 | 1.499 | 0.054 | 3.755 | 1.942 | 1.244 | 1.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.52 | -2.483 | -2.008 | -2.223 | 0.938 | -0.363 | -0.098 | 0.74 | -1.033 | -0.745 | -7.441 | -0.034 | -1.409 | -3.841 | 7.88 | -3.8 | 2.306 | -4.296 | 0.571 | -1.224 | 1.51 | -0.947 | 3.763 | -0.975 | -2.45 | -0.335 | -3.076 | 1.433 | -4.175 | -2.427 | 2.292 | -1.922 | 1.86 | 6.087 | 10.389 | -9.249 | 1.231 | 8.398 | -0.109 | -1.765 | -2.482 | 3.797 | -4.243 | 0.794 | 1.907 | 1.228 | -4.625 | -2.808 | -0.661 | -7.944 | -1.048 | 0.563 | -2.443 | 4.361 | -2.943 | 4.804 | -7.423 | 4.453 | -5.41 | -1.118 | -0.705 | -0.763 | -2.163 | 3.423 | -6.942 | -7.348 | 3.265 | -0.169 | -2.971 | -2.747 | -2.911 | -2.125 | -2.785 | -1.897 | 0.461 | -1.163 | -2.382 | -1.597 | -0.204 | -0.508 | -0.77 | -0.236 | 0.348 | 0.012 | 0.013 | 0.004 | 0.01 | -0.013 | 0.021 | -0.606 | 0.016 | 0.549 | 0.014 | 0.062 | 0 | 0 | 0.068 | -0.07 | -0.002 | 0 | 0 | -0.01 | 0.076 | 0.03 | -0.559 | -0.788 | 1.139 | -0.503 | 0.358 |
Vorderingen
| 0.505 | -0.285 | 3.991 | -0.195 | -1.506 | 2.421 | -0.171 | 2.741 | -2.782 | -0.039 | 0.181 | -0.16 | 0.02 | -0.072 | 0.458 | -0.264 | 3.396 | -3.061 | -0.257 | 0.263 | 0.003 | -0.033 | 0.361 | -0.876 | 0.018 | 0.007 | 0.46 | -0.35 | 0.396 | 0.125 | -0.493 | 0.394 | -0.423 | -0.027 | 2.324 | -1.958 | -0.149 | 0.103 | 4.657 | 0 | 0.69 | 1.815 | 2.117 | 1.025 | 1.535 | -2.56 | -1.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.118 | -0.077 | 0.052 | -0.938 | -0.278 | 1.955 | -0.71 | 1.518 | -1.116 | -0.979 | -0.272 | 1.02 | -1.21 | -1.339 | 1.075 | -1.142 | 0.031 | 0.258 | 0.279 | -1.446 | -0.517 | 0.811 | -0.349 | 0.284 | -0.885 | 1.059 | -0.574 | 0.145 | -1.313 | 0.398 | -0.376 | -1.105 | -0.818 | 0.499 | 1.027 | 2.063 | -0.57 | 2.949 | 2.95 | 0.761 | -1.569 | -1.509 | -1.312 | 0.221 | 2.758 | 0.436 | 1.56 | 1.854 | 5.844 | -2.08 | -1.035 | 0.388 | -1.334 | 2.267 | 4.008 | 5.19 | -3.343 | 2.209 | -3.466 | -4.476 | -2.86 | -0.304 | -0.289 | -1.701 | -1.751 | -0.62 | -1.202 | 1.003 | -1.328 | -1.097 | 0.88 | -0.624 | -1.082 | -1.367 | -0.242 | 0.044 | -1.813 | -0.594 | -0.633 | -0.264 | -0.683 | -0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0.285 | -0.113 | -4.109 | 1.101 | 1.506 | -2.421 | 0.171 | -2.741 | 2.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.388 | -0.919 | -1.942 | -2.191 | 1.216 | -2.318 | 0.612 | -0.778 | 0.083 | 0.234 | -7.169 | -1.054 | -0.199 | -2.502 | 6.805 | -2.658 | 2.275 | -4.554 | 0.292 | 0.222 | 2.027 | -1.758 | 4.112 | -1.259 | -1.565 | -1.394 | -2.502 | 1.288 | -2.862 | -2.825 | 2.668 | -0.817 | 2.678 | 5.588 | 9.362 | -11.312 | 1.801 | 5.449 | -3.059 | -2.526 | -0.913 | 5.306 | -2.931 | 0.573 | -0.851 | 0.792 | -6.185 | -4.662 | -6.505 | -5.864 | -0.013 | 0.175 | -1.109 | 2.094 | -6.951 | -0.386 | -4.08 | 2.244 | -1.944 | 3.358 | 2.155 | -0.459 | -1.874 | 5.124 | -5.191 | -6.728 | 4.468 | -1.173 | -1.643 | -1.65 | -3.791 | -1.5 | -1.703 | -0.53 | 0.703 | -1.207 | -0.569 | -1.003 | 0.429 | -0.244 | -0.087 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| -4.161 | 0.745 | -0.643 | 1.497 | 0.82 | 0.051 | -8.081 | 0.532 | 1.222 | 0.416 | -1.86 | -1.023 | 5.294 | -0.577 | -15.354 | 5.519 | 1.971 | -2.999 | 2.465 | 1.303 | 4.599 | 1.665 | 11.296 | -0.029 | 3.664 | 2.167 | -12.914 | 7.643 | 2.61 | 5.498 | 4.285 | 33.29 | 26.925 | 10.599 | -9.055 | 5.118 | 1.139 | 8.852 | 81.802 | 2.53 | -260.513 | 5.576 | 159.414 | 9.004 | 53.525 | 8.286 | 51.932 | 13.402 | 8.449 | -13.723 | 20.354 | 64.831 | -2.27 | 2.523 | 0.587 | -20.398 | -0.065 | 3.16 | 24.119 | -0.424 | -3.438 | -4.024 | -5.096 | 2.096 | 18.097 | -12.372 | 15.105 | 1.365 | 8.892 | 0.836 | 5.27 | -2.278 | 3.936 | 4.765 | 5.004 | 2.184 | 0.114 | 0.738 | 0.672 | 0.222 | 0.578 | 0.134 | 0.015 | 0 | 0 | 0.013 | 0 | -0 | 0 | 0.58 | 0 | 0.01 | -0.01 | -0.156 | -0.072 | -0 | 0 | 0.375 | 0.104 | 1.529 | 0 | 14.365 | -0.198 | 0.198 | 0 | 0.199 | 0.14 | 0.001 | 0.072 |
Kasstroom uit Operationele Activiteiten
| 20.766 | 8.109 | 9.355 | 6.346 | 9.973 | 10.365 | 10.352 | 13.266 | 9.44 | 7.707 | 9.582 | 16.354 | 12.634 | 6.466 | 20.607 | 21.919 | 27.505 | 8.634 | 9.662 | 4.676 | 7.505 | 2.523 | 5.179 | 6.566 | 4.46 | 4.979 | 5.385 | 7.509 | 0.216 | 1.855 | 8.467 | 9.353 | 10.435 | 9.526 | 6.764 | 3.67 | 1.638 | 12.177 | -1.468 | -0.253 | -8.045 | 2.609 | -3.199 | 5.072 | -0.131 | 11.071 | 5.38 | -2.6 | 0.572 | -6.127 | 0.889 | 29.979 | 21.664 | 19.389 | 0.024 | 11.393 | -2.956 | 11.219 | 1.189 | 12.864 | 11.893 | 5.977 | -5.538 | 7.554 | 13.34 | -16.767 | 3.987 | -3.525 | 3.112 | -2.116 | -3.247 | -1.365 | -0.572 | -2.512 | -1.161 | -0.798 | -3.386 | -2.361 | -0.156 | -0.09 | -1.455 | -0.958 | -0.185 | -0.006 | -0.004 | -0.006 | -0.003 | -0.043 | -0.006 | -0.114 | -0.025 | -0.08 | 0.002 | -0.225 | -0.109 | 0 | -0.068 | -0.28 | -0.071 | 0.004 | -0.137 | 0.109 | -0.242 | -0.231 | -0.629 | -0.973 | 0.79 | -0.722 | 0.286 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -9.485 | -7.194 | -7.813 | -9.17 | -10.874 | -8.869 | -14.243 | -10.215 | -10.277 | -9.429 | -4.035 | -10.669 | -9.679 | -9.847 | -13.092 | -7.128 | -6.937 | -7.595 | -9.208 | -8.096 | -8.053 | -6.873 | -6.297 | -7.969 | -7.83 | -6.898 | -5.036 | -5.36 | -5.795 | -7.719 | -7.797 | -7.522 | -9.11 | -5.395 | -5.932 | -4.352 | -3.196 | -5.381 | -5.381 | -7.481 | -5.235 | -4.324 | -4.466 | -4.791 | -6.905 | -7.683 | -7.087 | -7.754 | -13.829 | -24.138 | -30.736 | -33.882 | -26 | -20.213 | -22.628 | -35.348 | -36.461 | -36.93 | -32.569 | -27.284 | -20.083 | -5.564 | -13.902 | -19.771 | -29.774 | -25.849 | -23.138 | -17.824 | -12.175 | -9.958 | -17.623 | -15.113 | -9.38 | -7.969 | -8.73 | -4.884 | -3.829 | -2.064 | -0.651 | -1.367 | -0.826 | -0.533 | 0 | 0 | 0 | -0.002 | -0.002 | -0.005 | -0.002 | 0.011 | -0.012 | -0.006 | -0.017 | 0 | -0.121 | -0.066 | -0.27 | -0.07 | 0 | 0 | 0 | -0.224 | -0.108 | -0.569 | -0.489 | -1.061 | -2.814 | 0 | 0 |
Netto Overnames
| 0 | 0 | 0 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.051 | -5.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.177 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.01 | -0 | 0.135 | 0 | 0 | 0 | 0 | 0 | 0 | -0.207 | 3.912 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 0.016 | 4.285 | 0.411 | 0.151 | 0.047 | 0.209 | 0.284 | 0.015 | 0.027 | 0.117 | 0 | 0.276 | 0.004 | 6.95 | -0.001 | 0 | 0 | 0.006 | 0.144 | 0 | 0.053 | 0.004 | 0 | 0.036 | 0 | 0.132 | 2.208 | 2 | 0.233 | 0.273 | 0.519 | 0.002 | 0.021 | 0 | 0.043 | 0.078 | 0.004 | 0.037 | 0.256 | 0.208 | 0.225 | 0.031 | -0.186 | 0.339 | 0.254 | 0.227 | 0.687 | 0.187 | 0.659 | 0 | 0.365 | 0 | 0 | 0 | 0 | 1.25 | 0 | 0 | 5.625 | -5.625 | 0 | 0 | 0 | 0 | 0 | 0 | 2.925 | 0 | 0 | 0 | 0.129 | 0 | -0 | -0.129 | 3.864 | 0.576 | -1.365 | -0.188 | -3.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0.229 | -0.013 | -0 | -0.098 | 0.196 | 0.012 | -0.068 | 0.068 | -0.138 | 0 | 0 | 0 | 3.742 | -3.807 | -1.323 | 0 | 0 | -0.355 | 0 | -1.934 |
Kasstroom uit Investeringsactiviteiten
| -9.469 | -2.909 | -7.402 | -8.895 | -10.827 | -8.66 | -13.959 | -10.2 | -10.25 | -9.312 | -4.035 | -10.393 | -9.675 | -2.897 | -13.093 | -7.128 | -6.937 | -7.589 | -9.064 | -8.096 | -8 | -6.869 | -6.297 | -7.933 | -7.83 | -6.766 | -2.828 | -3.36 | -5.562 | -7.446 | -7.278 | -7.52 | -9.089 | -5.395 | -5.889 | -4.274 | -3.192 | -5.344 | -5.125 | -7.273 | -5.01 | -4.293 | -4.652 | -4.452 | -6.651 | -7.456 | -6.4 | -7.567 | -13.17 | -24.138 | -30.371 | -33.882 | -26 | -20.213 | -22.628 | -28.236 | -36.512 | -42.741 | -26.944 | -32.909 | -20.083 | -5.564 | -13.902 | -19.771 | -29.774 | -25.849 | -20.212 | -17.824 | -12.175 | -9.958 | -17.494 | -15.113 | -9.38 | -8.098 | -4.866 | -4.308 | -5.194 | -2.252 | -4.118 | -1.367 | -0.826 | -0.533 | -1.953 | 0 | 0 | 0.058 | -0.002 | -0.005 | -0.002 | 0.239 | -0.026 | -0.006 | -0.115 | 0.198 | -0.098 | -0.134 | -0.068 | -0.209 | -0.068 | 0 | 0 | 3.518 | -3.915 | -2.1 | 3.423 | -5.238 | -3.169 | -2.637 | -1.934 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -0.671 | -0.761 | -0.845 | -0.958 | -0.697 | -0.789 | -0.586 | -0.713 | -0.582 | -0.74 | -0.677 | -0.363 | -1.114 | -0.727 | -0.758 | -1.424 | -2.18 | -0.259 | -3.819 | -13.114 | -2.134 | 6.083 | 1.678 | -1.278 | -9.16 | -2.744 | -2.75 | -5.006 | 2.666 | -1.75 | 7.989 | -0.95 | -0.734 | -0.616 | 12.225 | -1.051 | -3.2 | -3.2 | -3.63 | -3.527 | -10.6 | 0 | -0.088 | -7.571 | 22.162 | 4.664 | -1.288 | -0.996 | -0.119 | 4.9 | 0.886 | -1.115 | -4.117 | 95.495 | 10.444 | 8.915 | 4.109 | 3.474 | -82.026 | 118.177 | -2.273 | -0.288 | -1.699 | -2.18 | -3.564 | -7.362 | -0.139 | 0.133 | -2.303 | 60.829 | -0.108 | 5.982 | -0.379 | 7.442 | -0.5 | -0.721 | 0.578 | -0.114 | 2.603 | -0.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.012 | -0.017 | 0.548 | 0 | 0 | 0 | 0 | 0 | 0.006 | -0.004 | -0.286 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0.095 | 0.038 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0.001 | 0.555 | 0 | 0 | 0 | 0 | -0.223 | 24.571 | 0 | 0 | 0.352 | 0 | 2.475 | 0 | 0 | 0 | 5.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0 | 0 | 0.817 | 0.127 | 0.451 | 1.501 | 6.331 | 44.271 | 0.291 | 63.401 | -0.002 | 0 | 0.154 | 105.649 | 1.954 | 0.105 | 15.55 | 12.53 | 7.78 | -0 | 0.166 | 48.155 | 2.747 | 0.346 | 0.201 | 1.832 | 27.024 | -0.031 | 5.524 | 0.109 | 11.59 | 0 | 0.003 | -0.052 | 0.001 | 0 | 0 | -0.1 | -0.004 | 0.022 | 0.081 | -0.003 | 0.014 | 0.269 | 0.135 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | -0.508 | -0.334 | 0.345 | 15.398 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | 0 | 0 | 0 | 0 | 0 | 0 | -2.267 | -0.473 | -0.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.939 | -2.781 | -0.661 | -1.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.242 | -2.26 | -2.319 | -2.266 | -2.291 | -4.742 | -4.616 | -4.488 | -4.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.058 | -0.072 | 0.066 | -0.142 | -0.115 | -0.106 | -0.08 | -0.112 | -0.032 | -0.045 | -0.029 | 0.221 | -0.046 | 0.498 | 0.039 | -0.165 | 0.127 | -0.189 | 2.044 | -0.787 | -0.368 | -0.22 | -0.998 | -0.064 | 7.256 | -0.256 | -0.09 | -0.378 | -0.397 | -0.706 | 0.057 | -0.946 | -0.885 | -0.907 | -0.679 | -0.442 | -0.541 | -0.744 | -1.702 | -1.086 | -1.695 | -0.695 | -0.88 | -4.306 | -4.55 | -3.452 | -4.372 | -2.728 | -5.471 | -3.231 | -3.939 | -4.054 | -4.248 | -0.422 | 1.948 | -1.758 | 0.06 | -0.785 | 0.738 | 2.999 | -0.001 | 0 | -0.002 | -0.003 | -14.501 | 0.001 | -2.999 | 0.243 | -0.031 | 2.787 | -0.594 | 0.123 | -2.556 | -3 | -0.649 | 0.652 | -0.003 | -0.001 | -0 | 0 | -2.057 | 0 | -1.162 | 0.006 | 0 | 0 | 0 | 0.052 | 0 | -0.048 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | -0.002 | 0.002 | -0.069 | -3.628 | 3.628 | 0.066 | 0 | 0.324 | 0.099 | -0.088 | -1.003 |
Kasstroom uit Financieringsactiviteiten
| -0.729 | -0.833 | -0.779 | -1.1 | -0.717 | -0.857 | -0.666 | -3.142 | -2.874 | -3.102 | -3.117 | -2.433 | -5.901 | -4.845 | -7.474 | -6.454 | -2.792 | -0.448 | -1.775 | 10.67 | -2.502 | 5.863 | 1.032 | -1.342 | -1.904 | -3 | -2.84 | -5.384 | 8.044 | -2.456 | 8.046 | -1.896 | -1.619 | -1.564 | 11.546 | -1.493 | -3.741 | -3.944 | -5.332 | -4.613 | 37.705 | -0.695 | -0.968 | -11.877 | 17.612 | 1.212 | -5.66 | -3.724 | -5.59 | 1.669 | -3.053 | -5.005 | -8.365 | 95.073 | 13.209 | 7.284 | 4.62 | 4.339 | -74.957 | 165.447 | -1.983 | 63.113 | -1.703 | -5.121 | -20.692 | 97.627 | -2.931 | 0.139 | 13.217 | 76.146 | 7.074 | 6.105 | -2.768 | 52.597 | 1.598 | 0.277 | 0.776 | 1.718 | 29.627 | -0.827 | 3.467 | 0.109 | 10.428 | 0.006 | 0.003 | -0.052 | 0.001 | 0.052 | 0 | -0.148 | 0.05 | 0.022 | 0.081 | -0.003 | 0.014 | 0.269 | 0.135 | 0.077 | 0.011 | -0.015 | 0.48 | -3.627 | 3.627 | 0.066 | 0 | -0.184 | -0.229 | 0.253 | 13.894 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.367 | 0.067 | 0.876 | -0.225 | -0.373 | -0.247 | -0.466 | -0.472 | -0.584 | -0.903 | -0.137 | 0.159 | -0.267 | -0.03 | -0.09 | 0.402 | 0.318 | 0.604 | -0.068 | -0.278 | 0.327 | 0.075 | -0.311 | 0.137 | 0.175 | 0.503 | -0.332 | -0.228 | -0.147 | -0.102 | -0.211 | -0.192 | -0.208 | 0.13 | 0.009 | 0.21 | -0.187 | 0.208 | -0.018 | -0.071 | -0.345 | 0.373 | -0.365 | 0.395 | -0.154 | -0.298 | 0.545 | 1.938 | 0.269 | 3.984 | 5.285 | -14.767 | 2.558 | 2.071 | -0.559 | 0.112 | -1.581 | 0.98 | -3.614 | 0.96 | 4.702 | 0.605 | 0.607 | -2.841 | 1.728 | -4.05 | -2.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.935 | 4.434 | 2.05 | -3.874 | -1.944 | 0.601 | -4.739 | -0.548 | -4.268 | -5.61 | 2.293 | 3.687 | -3.209 | -1.306 | -0.05 | 8.739 | 18.094 | 1.201 | -1.245 | 6.972 | -2.67 | 1.592 | -0.397 | -2.572 | -5.099 | -4.284 | -0.615 | -1.463 | 2.551 | -8.149 | 9.024 | -0.255 | -0.481 | 2.697 | 12.43 | -1.887 | -5.482 | 3.097 | -11.943 | -12.21 | 24.305 | -2.006 | -9.184 | -10.862 | 10.676 | 4.529 | -6.135 | -11.953 | -17.919 | -24.612 | -27.25 | -23.675 | -10.143 | 96.32 | -9.954 | -9.447 | -36.429 | -26.203 | -104.326 | 146.362 | -5.471 | 64.131 | -20.536 | -20.179 | -35.397 | 50.961 | -21.328 | -15.945 | 4.156 | 64.072 | -13.667 | -10.373 | -12.721 | 41.987 | -4.429 | -4.83 | -7.805 | -2.895 | 25.354 | -2.285 | 1.186 | -1.382 | 8.313 | 0 | -0 | 0 | -0.004 | 0.004 | -0.007 | -0.022 | -0.005 | -0.064 | -0.031 | -0.018 | -0.252 | 0.201 | 0 | -0.268 | -0.189 | -0.021 | 0.343 | -0.058 | -0.471 | -2.283 | 2.794 | -6.405 | -2.614 | -3.03 | 12.175 |
Kaspositie aan het Einde van de Periode
| 37.41 | 26.475 | 22.041 | 19.991 | 23.865 | 25.809 | 25.208 | 29.947 | 30.495 | 34.763 | 40.373 | 38.08 | 34.393 | 37.602 | 38.908 | 38.958 | 30.219 | 12.125 | 10.924 | 12.169 | 5.197 | 7.867 | 6.275 | 6.672 | 9.244 | 14.344 | 18.628 | 19.243 | 20.706 | 18.155 | 26.304 | 17.28 | 17.535 | 18.016 | 15.319 | 2.889 | 4.776 | 10.258 | 7.161 | 19.104 | 31.314 | 7.009 | 9.015 | 18.199 | 29.061 | 18.385 | 13.856 | 19.991 | 31.944 | 49.863 | 74.475 | 101.725 | 125.4 | 135.543 | 39.223 | 49.177 | 58.624 | 95.053 | 121.256 | 225.582 | 79.22 | 84.691 | 20.56 | 41.096 | 61.275 | 96.672 | 45.713 | 67.042 | 82.987 | 78.831 | 14.759 | 28.426 | 38.799 | 51.52 | 9.533 | 13.962 | 18.792 | 26.597 | 29.492 | 4.138 | 6.423 | 5.237 | 8.313 | 0 | -0 | 0 | 0 | 0.004 | 0 | 0.008 | 0.029 | 0.035 | 0.099 | 0.133 | 0.151 | 0.404 | 0.203 | 0.207 | 0.476 | 0.665 | 0.686 | 0.331 | 0.389 | 0.86 | 3.143 | 0.412 | 6.817 | 9.431 | 12.462 |