Macmahon Holdings Limited
ASX:MAH.AX
0.345 (AUD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 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 | 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 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 16.691 | 36.535 | 34.4 | 23.27 | 24.116 | 3.282 | 32.463 | 44.77 | 36.227 | 28.721 | 22.55 | 23.437 | 0 | 8.361 | 0.523 | -23.329 | -1.612 | 3.338 | -105.467 | -112.453 | 7.607 | 7.607 | 7.607 | 19.353 | -7.371 | 8.116 | -7.371 | -7.371 | 14.013 | 14.013 | 14.013 | 14.013 | 0.261 | 0.261 | 0.261 | 0.261 | 9.473 | 9.473 | 9.473 | 9.473 | 4.289 | 4.289 | 4.289 | 4.289 | 12.189 | 12.189 | 12.189 | 12.189 | 11.128 | 11.128 | 11.128 | 11.128 | 1.874 | 1.874 | 1.874 | 1.874 | 4.888 | 4.888 | 4.888 | 4.888 | 2.891 | 2.891 | 2.891 | 2.891 | 2.12 | 2.12 | 2.12 | 2.12 | 1.768 | 1.768 | 1.768 | 1.768 | -8.207 | -8.207 | -8.207 | -8.207 | -11.464 | -11.464 | -11.464 | -11.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.113 | -0.113 | -0.113 | -0.113 | 0.142 | 0.142 | 0.142 | 0.142 |
Afschrijvingen & Amortisatie
| 103.979 | 107.811 | 98.122 | 99.031 | 102.424 | 95.443 | 80.772 | 74.894 | 77.337 | 70.108 | 56.991 | 49.258 | 0 | 36.168 | 18.564 | 14.912 | 16.028 | 12.75 | 24.613 | 34.966 | 25.416 | 25.416 | 25.416 | 52.312 | 21.41 | 47.333 | 21.41 | 21.41 | 19.551 | 19.551 | 19.551 | 19.551 | 14.269 | 14.269 | 14.269 | 14.269 | 11.077 | 11.077 | 11.077 | 11.077 | 10.96 | 10.96 | 10.96 | 10.96 | 10.052 | 10.052 | 10.052 | 10.052 | 8.703 | 8.703 | 8.703 | 8.703 | 8.694 | 8.694 | 8.694 | 8.694 | 7.747 | 7.747 | 7.747 | 7.747 | 5.787 | 5.787 | 5.787 | 5.787 | 5.515 | 5.515 | 5.515 | 5.515 | 6.861 | 6.861 | 6.861 | 6.861 | 8.072 | 8.072 | 8.072 | 8.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | -135.002 | 0 | -102.594 | 0 | -134.162 | 0 | -156.203 | 0 | 44.113 | 0 | 0 | 0 | 4.637 | 0 | -20.009 | 0 | -65.225 | 0 | 0 | 0 | 0 | 0 | 0 | -128.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.751 | 0.953 | 1.468 | 0.509 | 0.471 | -0.368 | 0.734 | 0.192 | 1.292 | 1.299 | 1.24 | 1.394 | 0 | -0.202 | -0.185 | 0 | 0.737 | 0 | -0.474 | 0 | 0 | 0 | 0 | 0 | 0 | 2.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -81.457 | 0 | -54.142 | 0 | -83.986 | 0 | -23.777 | 0 | 14.959 | 0 | -36.715 | 0 | 0 | 0 | -6.514 | 0 | 11.415 | 0 | 21.751 | 0 | 0 | 0 | 0 | 0 | 0 | 156.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| -90.644 | 0 | -60.424 | 0 | -77.828 | 0 | -37.095 | 0 | 4.667 | 0 | -41.519 | 0 | 0 | 0 | -5.302 | 0 | 6.943 | 0 | 67.28 | 0 | 0 | 0 | 0 | 0 | 0 | 158.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.416 | 0 | -2.286 | 0 | -24.897 | 0 | 8.979 | 0 | -4.43 | 0 | -3.834 | 0 | 0 | 0 | 0.85 | 0 | 12.329 | 0 | -1.581 | 0 | 0 | 0 | 0 | 0 | 0 | -32.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.603 | 0 | 8.568 | 0 | 18.739 | 0 | 4.339 | 0 | 14.722 | 0 | 8.638 | 0 | 0 | 0 | -2.062 | 0 | -7.857 | 0 | -43.948 | 0 | 0 | 0 | 0 | 0 | 0 | 29.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Niet-Contante Posten
| 105.606 | 195.524 | 248.204 | 158.133 | 232.147 | 166.229 | 209.99 | 107.978 | 156.597 | 119.593 | 109.88 | -57.021 | 0 | -21.508 | 6.037 | 20.207 | -25.859 | -7.731 | 86.096 | 104.719 | -13.547 | -13.547 | -13.547 | -85.259 | 13.119 | -182.921 | 13.119 | 13.119 | -11.872 | -11.872 | -11.872 | -11.872 | 8.561 | 8.561 | 8.561 | 8.561 | 8.725 | 8.725 | 8.725 | 8.725 | -1.901 | -1.901 | -1.901 | -1.901 | -0.17 | -0.17 | -0.17 | -0.17 | -2.648 | -2.648 | -2.648 | -2.648 | 6.477 | 6.477 | 6.477 | 6.477 | -0.244 | -0.244 | -0.244 | -0.244 | 4.165 | 4.165 | 4.165 | 4.165 | -7.634 | -7.634 | -7.634 | -7.634 | 2.215 | 2.215 | 2.215 | 2.215 | 7.051 | 7.051 | 7.051 | 7.051 | 11.464 | 11.464 | 11.464 | 11.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.678 | 10.678 | 10.678 | 10.678 | 10.887 | 10.887 | 10.887 | 10.887 | 6.886 | 6.886 | 6.886 | 6.886 | 4.762 | 4.762 | 4.762 | 4.762 | -0.202 | -0.202 | -0.202 | -0.202 | 3.361 | 3.361 | 3.361 | 3.361 | 4.614 | 4.614 | 4.614 | 4.614 | 0.113 | 0.113 | 0.113 | 0.113 | -0.142 | -0.142 | -0.142 | -0.142 |
Kasstroom uit Operationele Activiteiten
| 146.57 | 124.248 | 184.482 | 82.372 | 153.839 | 74.068 | 161.681 | 77.854 | 115.487 | 78.206 | 75.439 | 17.068 | 0 | 22.819 | 18.425 | 11.79 | 0.709 | 8.357 | 26.519 | 27.232 | 19.477 | 19.477 | 19.477 | -13.594 | 27.158 | 31.131 | 27.158 | 27.158 | 21.692 | 21.692 | 21.692 | 21.692 | 23.091 | 23.091 | 23.091 | 23.091 | 29.276 | 29.276 | 29.276 | 29.276 | 13.349 | 13.349 | 13.349 | 13.349 | 22.072 | 22.072 | 22.072 | 22.072 | 17.183 | 17.183 | 17.183 | 17.183 | 17.045 | 17.045 | 17.045 | 17.045 | 12.391 | 12.391 | 12.391 | 12.391 | 12.843 | 12.843 | 12.843 | 12.843 | 0 | 0 | 0 | 0 | 10.844 | 10.844 | 10.844 | 10.844 | 6.916 | 6.916 | 6.916 | 6.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.678 | 10.678 | 10.678 | 10.678 | 10.887 | 10.887 | 10.887 | 10.887 | 6.886 | 6.886 | 6.886 | 6.886 | 4.762 | 4.762 | 4.762 | 4.762 | -0.202 | -0.202 | -0.202 | -0.202 | 3.361 | 3.361 | 3.361 | 3.361 | 4.614 | 4.614 | 4.614 | 4.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -60.525 | -89.49 | -133.43 | -59.828 | -75.465 | -87.447 | -106.995 | -103.295 | -41.604 | -39.859 | -27.39 | -25.451 | 0 | -13.641 | -18.406 | -16.511 | -13.305 | -10.227 | -9.39 | -10.278 | -24.755 | -24.755 | -24.755 | -59.324 | -50.43 | -121.31 | -50.43 | -50.43 | -46.589 | -46.589 | -46.589 | -46.589 | -20.54 | -20.54 | -20.54 | -20.54 | -9.878 | -9.878 | -9.878 | -9.878 | -9.793 | -9.793 | -9.793 | -9.793 | -11.63 | -11.63 | -11.63 | -11.63 | -8.252 | -8.252 | -8.252 | -8.252 | -31.532 | -31.532 | -31.532 | -31.532 | -14.384 | -14.384 | -14.384 | -14.384 | -14.374 | -14.374 | -14.374 | -14.374 | -2.626 | -2.626 | -2.626 | -2.626 | -2.706 | -2.706 | -2.706 | -2.706 | -1.38 | -1.38 | -1.38 | -1.38 | -1.851 | -1.851 | -1.851 | -1.851 | -4.228 | -4.228 | -4.228 | -4.228 | -1.9 | -1.9 | -1.9 | -1.9 | -4.895 | -4.895 | -4.895 | -4.895 | -4.762 | -4.762 | -4.762 | -4.762 | -7.374 | -7.374 | -7.374 | -7.374 | -1.653 | -1.653 | -1.653 | -1.653 | -1.939 | -1.939 | -1.939 | -1.939 | -0.562 | -0.562 | -0.562 | -0.562 | -5.685 | -5.685 | -5.685 | -5.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| 0 | 2.452 | 8.688 | -3.44 | 22.139 | -12.653 | 5.9 | 2.135 | 3.028 | -17.978 | 2.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.124 | 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 | -0.735 | -0.735 | -0.735 | -0.735 | -0.585 | -0.585 | -0.585 | -0.585 | -4.053 | -4.053 | -4.053 | -4.053 | -2.753 | -2.753 | -2.753 | -2.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.113 | -0.113 | -0.113 | -0.113 | -0.454 | -0.454 | -0.454 | -0.454 | -2.006 | -2.006 | -2.006 | -2.006 | -1.311 | -1.311 | -1.311 | -1.311 | -0.31 | -0.31 | -0.31 | -0.31 | 0.027 | 0.027 | 0.027 | 0.027 | -1.826 | -1.826 | -1.826 | -1.826 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -11.11 | -11.11 | -11.11 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.145 | 1.145 | 1.145 | 1.145 | 0.001 | 0.001 | 0.001 | 0.001 | 0.161 | 0.161 | 0.161 | 0.161 | 0.014 | 0.014 | 0.014 | 0.014 | 0 | 0 | 0 | 0 | 0.832 | 0.832 | 0.832 | 0.832 | 0.21 | 0.21 | 0.21 | 0.21 | 0.5 | 0.5 | 0.5 | 0.5 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 5.155 | 2.422 | -5.13 | 1.66 | -17.095 | 4.289 | 4.972 | 2.382 | 0.162 | -2.276 | 1.234 | -3.649 | 0 | 0.568 | 2.68 | 11.758 | 6.909 | 5.037 | 95.875 | 2.756 | 44.231 | 44.231 | 44.231 | 28.806 | 77.588 | 21.531 | 77.588 | 77.588 | 68.281 | 68.281 | 68.281 | 68.281 | 43.631 | 43.631 | 43.631 | 43.631 | 39.153 | 39.153 | 39.153 | 39.153 | 23.142 | 23.142 | 23.142 | 23.142 | 33.702 | 33.702 | 33.702 | 33.702 | 25.435 | 25.435 | 25.435 | 25.435 | 49.312 | 49.312 | 49.312 | 49.312 | 27.36 | 27.36 | 27.36 | 27.36 | 31.27 | 31.27 | 31.27 | 31.27 | 10.829 | 10.829 | 10.829 | 10.829 | 13.55 | 13.55 | 13.55 | 13.55 | 8.296 | 8.296 | 8.296 | 8.296 | 0.885 | 0.885 | 0.885 | 0.885 | 8.695 | 8.695 | 8.695 | 8.695 | 20.365 | 20.365 | 20.365 | 20.365 | 16.87 | 16.87 | 16.87 | 16.87 | 5.072 | 5.072 | 5.072 | 5.072 | 6.515 | 6.515 | 6.515 | 6.515 | 3.269 | 3.269 | 3.269 | 3.269 | 1.44 | 1.44 | 1.44 | 1.44 | 0.559 | 0.559 | 0.559 | 0.559 | 16.794 | 16.794 | 16.794 | 16.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -55.37 | -87.038 | -129.872 | -63.268 | -70.421 | -100.1 | -101.095 | -101.284 | -38.576 | -57.837 | -25.145 | -29.1 | 0 | -13.073 | -15.726 | -4.753 | -6.396 | -5.19 | 86.485 | -7.522 | 19.477 | 19.477 | 19.477 | -30.518 | 27.158 | -99.779 | 27.158 | 27.158 | 21.692 | 21.692 | 21.692 | 21.692 | 23.091 | 23.091 | 23.091 | 23.091 | 29.276 | 29.276 | 29.276 | 29.276 | 13.349 | 13.349 | 13.349 | 13.349 | 22.072 | 22.072 | 22.072 | 22.072 | 17.183 | 17.183 | 17.183 | 17.183 | 17.045 | 17.045 | 17.045 | 17.045 | 12.391 | 12.391 | 12.391 | 12.391 | 12.843 | 12.843 | 12.843 | 12.843 | 5.45 | 5.45 | 5.45 | 5.45 | 10.844 | 10.844 | 10.844 | 10.844 | 6.916 | 6.916 | 6.916 | 6.916 | 0.068 | 0.068 | 0.068 | 0.068 | 4.013 | 4.013 | 4.013 | 4.013 | 16.62 | 16.62 | 16.62 | 16.62 | 10.679 | 10.679 | 10.679 | 10.679 | -5.366 | -5.366 | -5.366 | -5.366 | -6.332 | -6.332 | -6.332 | -6.332 | -1.488 | -1.488 | -1.488 | -1.488 | -1.364 | -1.364 | -1.364 | -1.364 | -0.922 | -0.922 | -0.922 | -0.922 | -14.592 | -14.592 | -14.592 | -14.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | -4.042 | 0 | -11.709 | 0 | 53.075 | 0 | 40.455 | 0 | -8.69 | 0 | -9.811 | 0 | -2.442 | 0.705 | -0.705 | 0 | -160.726 | 0 | -1.507 | 0 | 0 | 0 | -1.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 32.555 | -32.365 | 0 | -52.923 | -76.683 | -70.645 | 14.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.857 | 20.857 | 20.857 | 20.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -0.08 | -0.08 | -0.08 | 14.6 | 14.6 | 14.6 | 14.6 | 0.438 | 0.438 | 0.438 | 0.438 | 0.379 | 0.379 | 0.379 | 0.379 | 14.032 | 14.032 | 14.032 | 14.032 | 0.201 | 0.201 | 0.201 | 0.201 | 7.694 | 7.694 | 7.694 | 7.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.235 | 0.235 | 0.235 | 0.235 | 10.985 | 10.985 | 10.985 | 10.985 | 0 | 0 | 0 | 0 | 8.679 | 8.679 | 8.679 | 8.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | -0.001 | -0.189 | -0.167 | -0.152 | -0.147 | -0.036 | -0.247 | 0 | -1.422 | -11.295 | 0 | 0 | 0 | -1.163 | -4.281 | -1.152 | 0 | 0 | -0.251 | -0.251 | -0.251 | -1.003 | -0.062 | -0.062 | -0.062 | -0.062 | -1.306 | -1.306 | -1.306 | -1.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.222 | -0.222 | -0.222 | -0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -9.698 | -9.52 | -6.464 | -7.351 | -6.3 | -7.351 | -6.3 | -7.351 | -5.238 | -10.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -86.553 | -41.253 | -29.481 | 0 | -42.285 | -42.286 | -20.716 | -0 | -44.603 | 0 | -13.08 | 0 | 0 | 0 | -1.432 | 0 | -1.675 | -9.205 | -2.014 | -4.807 | 32.227 | 32.227 | 32.227 | -0 | 36.787 | 40.379 | 36.787 | 27.158 | 44.983 | 21.692 | 44.983 | 21.692 | 31.622 | 23.091 | 31.622 | 23.091 | 39.501 | 29.276 | 39.501 | 29.276 | 35.514 | 13.349 | 35.514 | 13.349 | 46.093 | 22.072 | 46.093 | 22.072 | 36.838 | 17.183 | 36.838 | 17.183 | 21.44 | 17.045 | 21.44 | 17.045 | 18.871 | 12.391 | 18.871 | 12.391 | 15.352 | 12.843 | 15.352 | 12.843 | 14.578 | 5.45 | 14.578 | 5.45 | 22.037 | 10.844 | 22.037 | 10.844 | 17.872 | 6.916 | 17.872 | 6.916 | 11.85 | 0.068 | 11.85 | 0.068 | 19.101 | 4.013 | 19.101 | 4.013 | 38.907 | 16.62 | 38.907 | 16.62 | 18.627 | 10.679 | 18.627 | 10.679 | 8.116 | -8.116 | 8.116 | -8.116 | -1.101 | 1.101 | -1.101 | 1.101 | 5.787 | -5.787 | 5.787 | -5.787 | 2.45 | -2.45 | 2.45 | -2.45 | 11.174 | -11.174 | 11.174 | -11.174 | 2.221 | -2.221 | 2.221 | -2.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -96.251 | -54.815 | -35.946 | -19.249 | -48.752 | 3.286 | -27.163 | 33.068 | -50.088 | -19.165 | -14.502 | -21.106 | 0 | -2.442 | -0.727 | -1.868 | -5.956 | -171.083 | -2.014 | -6.314 | 19.477 | 19.477 | 19.477 | -2.536 | 27.158 | 35.04 | 27.158 | 27.158 | 21.692 | 21.692 | 21.692 | 21.692 | 23.091 | 23.091 | 23.091 | 23.091 | 29.276 | 29.276 | 29.276 | 29.276 | 13.349 | 13.349 | 13.349 | 13.349 | 22.072 | 22.072 | 22.072 | 22.072 | 17.183 | 17.183 | 17.183 | 17.183 | 17.045 | 17.045 | 17.045 | 17.045 | 12.391 | 12.391 | 12.391 | 12.391 | 12.843 | 12.843 | 12.843 | 12.843 | 5.45 | 5.45 | 5.45 | 5.45 | 10.844 | 10.844 | 10.844 | 10.844 | 6.916 | 6.916 | 6.916 | 6.916 | 0.068 | 0.068 | 0.068 | 0.068 | 4.013 | 4.013 | 4.013 | 4.013 | 16.62 | 16.62 | 16.62 | 16.62 | 10.679 | 10.679 | 10.679 | 10.679 | -8.116 | -8.116 | -8.116 | -8.116 | 1.101 | 1.101 | 1.101 | 1.101 | -5.787 | -5.787 | -5.787 | -5.787 | -2.45 | -2.45 | -2.45 | -2.45 | -11.174 | -11.174 | -11.174 | -11.174 | -2.221 | -2.221 | -2.221 | -2.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.504 | -0.424 | 3.499 | -1.814 | 2.123 | 1.836 | 0.225 | -3.044 | 0.845 | -0.2 | -0.045 | 0.934 | 0 | -0.033 | 1.324 | -2.239 | -0.362 | -0.272 | 1.164 | 1.918 | -69.436 | -69.436 | -69.436 | -0.877 | -76.835 | 3.569 | -76.835 | -76.835 | -60.26 | -60.26 | -60.26 | -60.26 | -65.913 | -65.913 | -65.913 | -65.913 | -89.6 | -89.6 | -89.6 | -89.6 | -42.749 | -42.749 | -42.749 | -42.749 | -64.851 | -64.851 | -64.851 | -64.851 | -44.741 | -44.741 | -44.741 | -44.741 | -39.3 | -39.3 | -39.3 | -39.3 | -35.378 | -35.378 | -35.378 | -35.378 | -29.075 | -29.075 | -29.075 | -29.075 | 0 | 0 | 0 | 0 | -32.128 | -32.128 | -32.128 | -32.128 | -18.641 | -18.641 | -18.641 | -18.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.288 | -33.288 | -33.288 | -33.288 | 2.817 | 2.817 | 2.817 | 2.817 | 2.041 | 2.041 | 2.041 | 2.041 | 3.03 | 3.03 | 3.03 | 3.03 | 4.53 | 4.53 | 4.53 | 4.53 | 9.289 | 9.289 | 9.289 | 9.289 | 10.977 | 10.977 | 10.977 | 10.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -5.555 | -18.029 | 22.163 | -1.959 | 36.789 | -20.91 | 33.648 | 6.594 | 27.668 | 1.004 | 35.747 | -32.204 | 0 | 7.271 | 3.296 | 2.93 | -12.005 | -168.188 | -65.515 | 97.382 | -11.007 | -78.569 | -11.007 | 67.563 | 4.639 | 4.639 | 4.639 | 4.639 | 4.815 | 4.815 | 4.815 | 4.815 | 3.36 | 3.36 | 3.36 | 3.36 | -1.773 | -1.773 | -1.773 | -1.773 | -2.703 | -2.703 | -2.703 | -2.703 | 1.364 | 1.364 | 1.364 | 1.364 | 6.807 | 6.807 | 6.807 | 6.807 | 11.835 | 11.835 | 11.835 | 11.835 | 1.795 | 1.795 | 1.795 | 1.795 | 9.454 | 9.454 | 9.454 | 9.454 | -2.361 | -2.361 | -2.361 | -2.361 | 0.405 | 0.405 | 0.405 | 0.405 | 2.107 | 2.107 | 2.107 | 2.107 | -5.198 | -5.198 | -5.198 | -5.198 | -2.873 | -2.873 | -2.873 | -2.873 | 3.082 | 3.082 | 3.082 | 3.082 | -1.253 | -1.253 | -1.253 | -1.253 | 0.222 | 0.222 | 0.222 | 0.222 | 3.696 | 3.696 | 3.696 | 3.696 | 0.518 | 0.518 | 0.518 | 0.518 | 0.514 | 0.514 | 0.514 | 0.514 | 0.554 | 0.554 | 0.554 | 0.554 | -1.223 | -1.223 | -1.223 | -1.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 194.578 | 200.133 | 218.162 | 195.999 | 197.958 | 161.169 | 182.079 | 148.431 | 141.837 | 114.169 | 113.165 | 77.418 | 70.196 | 70.196 | 62.925 | 59.629 | 56.699 | 68.704 | 59.223 | 124.738 | 27.356 | 27.356 | 27.356 | 105.925 | 38.363 | 38.363 | 38.363 | 38.363 | 33.724 | 33.724 | 33.724 | 33.724 | 28.909 | 28.909 | 28.909 | 28.909 | 25.548 | 25.548 | 25.548 | 25.548 | 27.322 | 27.322 | 27.322 | 27.322 | 30.025 | 30.025 | 30.025 | 30.025 | 28.661 | 28.661 | 28.661 | 28.661 | 21.854 | 21.854 | 21.854 | 21.854 | 10.019 | 10.019 | 10.019 | 10.019 | 8.224 | 8.224 | 8.224 | 8.224 | -1.23 | -1.23 | -1.23 | -1.23 | 1.131 | 1.131 | 1.131 | 1.131 | 0.726 | 0.726 | 0.726 | 0.726 | -1.381 | -1.381 | -1.381 | -1.381 | 3.818 | 3.818 | 3.818 | 3.818 | 6.69 | 6.69 | 6.69 | 6.69 | 3.609 | 3.609 | 3.609 | 3.609 | 4.861 | 4.861 | 4.861 | 4.861 | 4.64 | 4.64 | 4.64 | 4.64 | 0.944 | 0.944 | 0.944 | 0.944 | 0.426 | 0.426 | 0.426 | 0.426 | -0.088 | -0.088 | -0.088 | -0.088 | -0.643 | -0.643 | -0.643 | -0.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |