Mercantile Bank Corporation
NASDAQ:MBWM
44.38 (USD) • At close January 15, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 19.618 | 18.786 | 21.562 | 20.03 | 20.855 | 20.358 | 20.974 | 21.803 | 16.031 | 11.737 | 11.492 | 11.639 | 15.051 | 18.092 | 14.239 | 14.082 | 10.686 | 8.697 | 10.673 | 13.317 | 12.6 | 11.715 | 11.824 | 11.574 | 10.123 | 9.446 | 10.881 | 7.979 | 8.337 | 7.343 | 7.615 | 8.085 | 7.845 | 7.434 | 8.549 | 6.48 | 7.336 | 6.558 | 6.646 | 6.293 | 5.949 | 1.509 | 3.58 | 5.163 | 3.454 | 4.016 | 4.4 | 3.048 | 2.616 | 3.991 | 2.88 | 30.323 | 3.024 | 2.718 | 1.42 | -4.953 | -5.357 | -0.363 | -2.643 | -36.087 | -5.286 | -6.225 | -4.489 | 0.312 | 1.079 | -2.612 | -3.738 | 0.095 | 2.367 | 2.221 | 4.283 | 4.605 | 5.202 | 5.111 | 4.929 | 4.549 | 4.3 | 4.69 | 4.362 | 4.488 | 3.114 | 3.146 | 2.973 | 3.015 | 2.228 | 2.54 | 2.233 | 2.281 | 2.156 | 1.716 | 1.604 | 1.453 | 1.338 | 0.777 | 0.915 | 0.88 | 0.778 | 0.636 | 0.5 | 0.7 | 0.5 | 0.5 | 0.4 | 0.21 | 0.12 | -0.3 | -1.14 |
Afschrijvingen & Amortisatie
| 2.667 | 2.707 | 2.773 | 2.639 | 2.927 | 2.881 | 3.049 | 3.09 | 3.163 | 3.234 | 3.458 | 3.478 | 3.445 | 3.298 | 3.457 | 3.163 | 2.877 | 2.403 | 0.982 | 2.556 | 2.274 | 2.545 | 2.178 | 2.421 | 2.417 | 2.445 | 2.483 | 2.538 | 2.468 | 2.804 | 2.548 | 2.846 | 2.455 | 1.508 | 2.767 | 3.058 | 3.008 | 2.755 | 2.833 | 2.879 | 2.767 | 1.455 | 0.512 | 0.579 | 0.543 | 0.533 | 0.553 | 0.569 | 0.581 | 0.578 | 0.51 | 0.506 | 0.545 | 0.574 | 0.575 | 0.565 | 0.569 | 0.691 | 0.615 | 0.405 | 0.7 | 0.758 | 0.714 | 0.757 | 0.79 | 0.689 | 0.526 | 0.79 | 0.802 | 0.827 | 0.661 | 0.527 | 0.781 | 0.794 | 0.785 | 0.753 | 0.728 | 0.584 | 0.49 | 0.446 | 0.405 | 0.436 | 0.412 | 0.446 | 0.535 | 0.516 | 0.451 | 0.442 | 0.315 | 0.308 | 0.301 | 0.283 | 0.166 | 0.14 | 0.062 | 0.151 | 0.143 | 0.148 | 0.148 | 0.2 | 0.1 | 0.1 | 0.1 | 0.09 | 0.07 | 0.07 | 0.04 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -2.036 | 1.821 | 0.307 | 0 | -1.353 | 0 | 0 | 0 | -8.614 | -4.761 | -11.939 | -8.32 | -9.667 | -6.999 | -0.16 | -1.319 | -3.338 | -2.2 | -0.523 | -0.413 | -1.168 | -0.674 | -0.326 | -0.584 | 0.347 | -0.141 | -0.018 | -0.212 | -1.403 | -0.57 | 0.374 | -2.772 | 4.182 | -1.637 | -1.593 | -1.128 | 3.816 | -0.952 | -1.031 | -1.952 | 5.484 | -1.855 | -1.693 | -1.702 | 8.839 | -4.933 | -1.887 | -0.73 | -22.82 | -0.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -155 | -155 | -155 | 0 | -84 | -85 | -84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.891 | 0.742 | 0.879 | 0.824 | 0.828 | 0.853 | 0.979 | 0.79 | 0.797 | 0.811 | 2.059 | 0.448 | 0.634 | 0.643 | 0.223 | 0.736 | 0.741 | 0.625 | 0.732 | 0.711 | 0.744 | 0.744 | 0.647 | 0.627 | 0.539 | 0.597 | 0.55 | 0.496 | 0.459 | 0.476 | 0.558 | 0.285 | 0.286 | 0.33 | 0.159 | 0.166 | 0.147 | 0.212 | 0.35 | 0.013 | 0.233 | 0.118 | 0.119 | 0.118 | 0.118 | 0.118 | 0.04 | 0.005 | 0.005 | 0.004 | -0.005 | 0.022 | 0.022 | 0.022 | -0.103 | 0.126 | 0.126 | 0.126 | 0.145 | 0.156 | 0.155 | 0.155 | 0 | 155 | 155 | 155 | 0 | 84 | 85 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -25.037 | -8.713 | 10.978 | -22.284 | 7.714 | 1.614 | -7.311 | -1.054 | 11.907 | 4.112 | 10.957 | -0.81 | -4 | -6.785 | -2.821 | 1.582 | -3.099 | -5.735 | -2.662 | 1.113 | -1.175 | -0.338 | -10.102 | 12.45 | -0.778 | -2.998 | -0.964 | 0.76 | 0.29 | -3.234 | -0.169 | 1.019 | -3.026 | -1.209 | 1.644 | -3.653 | 1.782 | -1.057 | 1.977 | -2.798 | 1.97 | -6.549 | -0.661 | -4.351 | 1.996 | 10.847 | -0.071 | -3.773 | 1.345 | 2.732 | 0.677 | -0.704 | 0.321 | 2.28 | 1.226 | 6.732 | -0.869 | 1.618 | -0.689 | -12.129 | -8.616 | -3.679 | -2.582 | -42.042 | -3.074 | 0.417 | -3.395 | 1.933 | -0.989 | -1.302 | 1.879 | 5.449 | -1.483 | -0.161 | -1.609 | 1.791 | 0.641 | 0.359 | -1.765 | 0.903 | -0.161 | -0.681 | -1.505 | -0.145 | -0.581 | -0.98 | -0.13 | 9.786 | -9.873 | -1.866 | 0.114 | -1.598 | -0.88 | -4.312 | -0.004 | 0.195 | 1.347 | 0.647 | 0.394 | -0.2 | -0.8 | -0.3 | -0.2 | -152.3 | 38.9 | 46.4 | 0.35 |
Vorderingen
| 0 | 0.706 | -1.875 | -0.199 | -2.645 | 0.461 | -1.947 | -1.488 | -3.104 | -0.229 | -1.344 | 0.675 | -0.335 | 2.159 | -0.971 | 0.163 | -1.734 | 0.434 | 0.22 | 0.561 | -0.075 | 0.93 | -1.464 | 0.091 | -0.727 | 0.33 | -0.82 | 0.348 | -1.125 | 0.549 | -0.828 | 0.35 | -0.796 | 0.934 | -0.366 | 0 | -0.533 | 0.925 | -0.713 | 0.258 | -0.581 | 0.524 | -0.212 | 0.128 | -0.117 | 0.239 | -0.025 | 0.065 | -0.044 | 0.532 | -0.024 | 0 | 0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9.109 | 11.004 | -4.911 | 22.036 | 2.622 | -5.495 | 0.464 | 3.669 | 13.235 | 15.156 | -0.575 | 2.605 | -1.212 | -0.483 | 6.042 | 0.138 | -1.132 | -3.153 | 1.025 | 4.785 | 1.157 | -9.785 | 11.808 | 0.064 | -1.565 | 0.722 | -1.221 | 1.431 | -2.133 | 0.98 | -0.237 | -0.796 | -1.291 | 1.278 | -0.569 | 3.858 | -0.644 | 1.54 | -4.667 | 0.689 | -4.784 | -1.06 | 0.507 | 0.592 | 0.837 | -2.205 | 0 | -1.248 | 2.828 | 0.072 | 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 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 |
Overig Werkkapitaal
| -25.037 | -9.419 | 12.853 | -17.174 | -11.677 | -1.469 | 0.131 | -0.03 | 11.342 | -8.894 | -2.855 | -0.91 | -6.27 | -7.732 | -1.367 | -4.623 | -1.503 | -5.037 | 0.271 | -0.473 | -5.885 | -2.425 | 1.147 | 0.551 | -0.115 | -1.763 | -0.866 | 1.633 | -0.016 | -1.65 | -0.321 | 0.906 | -1.434 | -0.852 | 0.732 | -3.084 | -1.543 | -1.338 | 1.15 | 1.611 | 1.862 | -2.289 | 0.611 | -4.986 | 1.521 | 9.771 | 2.159 | -3.838 | 1.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -152.3 | 39.1 | 46.4 | 0.35 |
Overige Niet-Contante Posten
| -1.596 | 6.934 | 4.164 | 0.42 | 2.304 | -6.586 | 0.5 | 13.604 | 0.905 | 2.229 | 1.17 | 37.652 | -13.193 | 20.3 | -8.619 | 12.188 | 24.494 | -8.557 | -18.077 | 10.254 | -5.994 | -2.671 | -1.786 | 0.921 | 1.824 | -0.798 | 0.632 | 1.728 | -2.386 | 0.723 | -2.636 | 1.338 | -0.637 | -2.653 | -0.451 | 0.211 | -0.193 | 0.489 | -2.734 | -0.564 | -1.258 | -0.17 | -1.095 | -0.455 | 1.261 | -0.669 | 0.001 | 1.094 | -0.378 | -0.385 | -0.407 | -0.437 | -2.714 | 1.74 | 4.444 | 11.056 | 6.762 | 5.669 | 9.924 | 34.448 | 14.994 | 8.468 | 9.22 | 47.569 | 1.6 | 5.937 | 8.82 | 1.651 | 2.563 | 2.126 | 0.807 | 0.623 | 1.401 | 1.551 | 1.247 | 1.124 | 0.839 | 0.872 | 0.725 | 0.95 | 1.065 | 1.19 | 1.166 | 0.916 | 1.305 | 0.633 | 0.625 | 0.98 | 0.759 | 0.682 | 0.311 | 0.628 | 0.455 | 0.73 | 0.35 | 0.489 | 0.37 | 0.635 | 0.585 | 0.4 | 0.7 | 0.5 | 0.4 | 152.57 | -38.51 | -46.15 | 0 |
Kasstroom uit Operationele Activiteiten
| -4.348 | 14.3 | 33.931 | -0.352 | 36.445 | 19.402 | 18.065 | 37.069 | 32.796 | 22.109 | 27.888 | 45.404 | -3.01 | 23.6 | -1.421 | 21.571 | 28.695 | -2.611 | -9.778 | 24.634 | 6.216 | 11.472 | 2.445 | 26.845 | 13.539 | 8.308 | 13.045 | 13.902 | 9.064 | 8.077 | 7.622 | 12.443 | 6.352 | 5.74 | 10.067 | 10.437 | 10.462 | 7.299 | 7.806 | 9.976 | 8.489 | -4.553 | 0.502 | 6.539 | 5.517 | 13.152 | 3.299 | 9.817 | -0.764 | 5.034 | 2.934 | 6.863 | 0.622 | 7.334 | 7.687 | 13.297 | 1.231 | 7.741 | 7.333 | -13.218 | 1.948 | -0.523 | 3.018 | 6.596 | 0.395 | 4.431 | 2.213 | 4.469 | 4.743 | 3.872 | 7.63 | 11.204 | 5.901 | 7.295 | 5.352 | 8.217 | 6.508 | 6.505 | 3.812 | 6.787 | 4.423 | 4.091 | 3.046 | 4.232 | 3.487 | 2.709 | 3.179 | 13.489 | -6.643 | 0.84 | 2.33 | 0.766 | 1.079 | -2.665 | 1.323 | 1.715 | 2.638 | 2.066 | 1.627 | 1.1 | 0.5 | 0.8 | 0.7 | 0.57 | 0.58 | 0.02 | -0.75 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -5.61 | -0.869 | -1.461 | -4.046 | -1.461 | -2.172 | -2.508 | -0.851 | -1.767 | -0.067 | -0.332 | -1.352 | -0.695 | -1.952 | -1.603 | -1.788 | -2.772 | -1.27 | -3.159 | -4.375 | -3.75 | -2.627 | -2.732 | -1.234 | -1.987 | -1.668 | -1.429 | -1.231 | -2.031 | -1.023 | -1.138 | -0.974 | -0.744 | -0.307 | 0 | -0.149 | -0.343 | -0.301 | -0.288 | -0.983 | -0.293 | -0.563 | -0.311 | -0.076 | -0.116 | -0.054 | -0.08 | -0.156 | -0.278 | -0.067 | -0.07 | -0.334 | -0.13 | -0.036 | -0.056 | -0.034 | -0.054 | -0.016 | -0.014 | -0.015 | -0.003 | -0.014 | -0.012 | -0.028 | -0.069 | -0.055 | -0.521 | -0.549 | -0.403 | -1.282 | -1.279 | -1.861 | -2.129 | -1.591 | -0.33 | -0.037 | -2.263 | -2.999 | -2.378 | -3.592 | -3.15 | -2.195 | -1.579 | -0.379 | -1.366 | -1.997 | -0.551 | -1.099 | -0.616 | -1.185 | -0.627 | -1.365 | -2.284 | -1.597 | -0.748 | -0.204 | -0.754 | -0.066 | -0.075 | 0 | -0.4 | -1.1 | -0.4 | -0.51 | -0.06 | -0.1 | -0.41 |
Netto Overnames
| 0.005 | 0.278 | 0 | -202.802 | -51.999 | 0 | 0 | 0 | 2.994 | 0 | 0 | -137.894 | -64.959 | -2.674 | -180.147 | 0 | 0 | -415.47 | -24.748 | 68.792 | -43.448 | -79.124 | -44.986 | -55.386 | -61.713 | -81.75 | 7.257 | -5.705 | -24.281 | -87.01 | -61.352 | 26.844 | -24.851 | 0 | 0 | -61.542 | -44.991 | -55.175 | -27.224 | -20.819 | 5.621 | -62.716 | -12.939 | 21.934 | -16.799 | -35.212 | 14.779 | 0.156 | 0 | 0 | 390 | 0 | 0 | 0 | 0 | 56.097 | 0 | 0 | 0 | 54.36 | 69.616 | 56.649 | 71.299 | 0.028 | 0.069 | 0.055 | 0.521 | 0.549 | 0.403 | 1.282 | 1.279 | 1.861 | 2.129 | 1.591 | 0.33 | 0.037 | 2.263 | 2.999 | 2.378 | 3.592 | 3.15 | 2.195 | 1.579 | 0.379 | 1.366 | 1.997 | 0.551 | 1.099 | 0.616 | 1.185 | 0.627 | 1.365 | 2.284 | 1.597 | 0.748 | 0.204 | 0.754 | 0.066 | 0.075 | 0 | 0.4 | 1.1 | 0.4 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -46.931 | -57.001 | -0.591 | -6.924 | -1.376 | -4.249 | -7.392 | -15.811 | -12.56 | -26.935 | -51.705 | -40.741 | -89.061 | -81.599 | -87.307 | -99.563 | -81.489 | -89.628 | -99.002 | -8.731 | -29.171 | -21.767 | -2.415 | -12.935 | -4.607 | -17.819 | -13.303 | -16.751 | -26.204 | -9.371 | -14.701 | -33.922 | -69.541 | -43 | -17.873 | -2.379 | -3.398 | -3.068 | -1.8 | -5.495 | -2.7 | -0.007 | -11.672 | -12.32 | -8.519 | -13.989 | -14.984 | -23.983 | -23.421 | -4.567 | -17.985 | -25.763 | -1.06 | -0.01 | -2.002 | -34.803 | -34.01 | -29.991 | -7.525 | -34.193 | -8.195 | -19.151 | -13.663 | -29.077 | -15.641 | -9.889 | -48.611 | -8.109 | -3.29 | -6.783 | -4.106 | -8.308 | -6.377 | -5.207 | -9.561 | -9.371 | -7.952 | -11.027 | -20.875 | -19.042 | -27.051 | -13.74 | -5.227 | -25.715 | -15.758 | -19.802 | -11.43 | -18.203 | -10.903 | -9.804 | -13.948 | -21.17 | -6.377 | -11.089 | -11.461 | -6.827 | -3.817 | -10.492 | -6.153 | -6.2 | -10.4 | -4.2 | -4.9 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 13.357 | 18.125 | 5.35 | 11.365 | 2.658 | 8.495 | 1.703 | 4.722 | 1.621 | 8.787 | 2.854 | 2.901 | 33.006 | 13.551 | 30.974 | 24.269 | 75.979 | 96.406 | 124.51 | 18.861 | 33.359 | 21.096 | 6.162 | 8.373 | 5.866 | 21.46 | 4.609 | 7.24 | 16.632 | 25.393 | 10.858 | 19.392 | 65.909 | 64.535 | 22.601 | 22.414 | 10.142 | 39.764 | 23.036 | 29.435 | 23.645 | 18.393 | 4.407 | 3.231 | 9.445 | 20.129 | 12.314 | -19.944 | 44.283 | 20.55 | 57.783 | 30.758 | 63.734 | 131.945 | 17.23 | 34.17 | 19.512 | 30.917 | 43.333 | 13.807 | 8.198 | 22.515 | 14.093 | 13.45 | 2.206 | 9.89 | 49.865 | 6.163 | 2.992 | 4.337 | 1.698 | 2.471 | 1.843 | 2.329 | 2.488 | 4.521 | 3.299 | 4.741 | 5.711 | 10.715 | 8.618 | 3.981 | 10.072 | 12.342 | 10.592 | 17.123 | 6.574 | 8.186 | 8.078 | 3.949 | 15.532 | 12.915 | 3.47 | 5.842 | 9.958 | 0.865 | 0.871 | 7.082 | 1.398 | 0.4 | 3.2 | 1.2 | 1.7 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -118.432 | 0.211 | 1.357 | -3.421 | 0.452 | -90.263 | -48.939 | -40.063 | -156.885 | -167.054 | -101.947 | -1.985 | 0.023 | 113.175 | 0.158 | 130.643 | -32.037 | 0.207 | 0.106 | -1.842 | 0.362 | 3.811 | -0.313 | -4.775 | 0.11 | 0.041 | 0.41 | -1.279 | 0.477 | -1.604 | 1.609 | 0.601 | 0.087 | -88.232 | -17.393 | 1.536 | 0.3 | 6.509 | 0.754 | 6.77 | 1.244 | 92.969 | 0.777 | 1.393 | 0.846 | 3.02 | 2.639 | 34.429 | 1.257 | 1.782 | -390 | 11.062 | 0 | -43.831 | 46.215 | -4.216 | 90.753 | 75.439 | 32.121 | 4.46 | 0.929 | 1.4 | 0.487 | 7.126 | -37.656 | -52.883 | -0.589 | -15.897 | -22.524 | -31.68 | -6.975 | -41.841 | -42.845 | -61.906 | -51.597 | -74.94 | -68.031 | -53.438 | -60.278 | -73.753 | -71.832 | -76.621 | -77.054 | -64.47 | -107.823 | -55.612 | -41.893 | -66.213 | -50.201 | -47.792 | -34.709 | -48.092 | -34.853 | -50.012 | -30.659 | -29.037 | -26.824 | -27.117 | -40.042 | -27.6 | -34.2 | -33 | -30.4 | -45.53 | -35.4 | -45.3 | -66.75 |
Kasstroom uit Investeringsactiviteiten
| -157.611 | -160.624 | -6.863 | -205.828 | -51.726 | -88.189 | -57.136 | -52.003 | -166.597 | -185.269 | -151.13 | -179.071 | -121.686 | 43.175 | -237.925 | 53.561 | -40.319 | -409.755 | -2.293 | 72.705 | -42.648 | -78.611 | -44.284 | -65.957 | -62.331 | -79.736 | -2.456 | -17.726 | -35.407 | -73.615 | -64.724 | 11.941 | -29.14 | -66.697 | -12.665 | -40.12 | -38.29 | -12.271 | -5.522 | 8.908 | 27.517 | 48.076 | -19.738 | 14.162 | -15.143 | -26.106 | 14.668 | -9.498 | 20.584 | 15.916 | 39.728 | 15.723 | 62.544 | 88.068 | 61.387 | 51.214 | 76.201 | 76.349 | 67.915 | 38.419 | 70.545 | 61.399 | 72.204 | -8.501 | -51.091 | -52.882 | 0.665 | -17.843 | -22.822 | -34.126 | -9.383 | -47.678 | -47.379 | -64.784 | -58.67 | -79.79 | -72.684 | -59.724 | -75.442 | -82.08 | -90.265 | -86.38 | -72.209 | -77.843 | -112.989 | -58.291 | -46.749 | -76.23 | -53.026 | -53.647 | -33.125 | -56.348 | -37.76 | -55.259 | -32.161 | -34.999 | -29.769 | -30.528 | -44.796 | -33.4 | -41.4 | -36 | -33.6 | -46.04 | -35.46 | -45.4 | -67.16 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -10.962 | -20 | -20.827 | 10 | 0 | 90 | 69.647 | -30 | -24 | -20.056 | 22.964 | 53.635 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | -10 | -10 | -10 | 34 | 110 | 10 | -0.321 | 0 | 0 | -25 | 40 | 30 | -3 | 0 | 80 | 30 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | -0.107 | 10.058 | -0.032 | 0.081 | 0.011 | 0.01 | -9.991 | -0.02 | -0.28 | -0.007 | -30.012 | -0.071 | -89.941 | -5.005 | -28.857 | -16.197 | -19.977 | -9.983 | -22.544 | -15.134 | -26.438 | 12.834 | 64.475 | 37.792 | 64.456 | -1.918 | 61.215 | -22.063 | 1.33 | -16.53 | 1.441 | -6.801 | 13.943 | 7.102 | 5.979 | -5.802 | 41.222 | -7.175 | 32.4 | -3.685 | 27.337 | 53.065 | 3.18 | -2.834 | 17.26 | 10.403 | 1.357 | 0.167 | -1.422 | 3.247 | 2.653 | 0.038 | -7.053 | 4.605 | 2.491 | 0 | 12.2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0.215 | 0.201 | 0.204 | 0.233 | 0.231 | 0.232 | 0.217 | 0.214 | 0.218 | 0.213 | 0.222 | 0.229 | 0.237 | 0.198 | 0.213 | 0.204 | 0.206 | 0.212 | 0.192 | 0.188 | 0.18 | 0.179 | 0.182 | 0.665 | 0.172 | 0.164 | 0.164 | 0.15 | 0.14 | 0.141 | 1.145 | 0.522 | 0.17 | 0.498 | 0.411 | 0.199 | 0.173 | 0.143 | 0.14 | 0.119 | 0.09 | 0 | 0 | 0 | 0 | 0.017 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 151.304 | -0.231 | 0 | 0 | 0 | 0 | 0 | 0 | -1.582 | -8.947 | -7.313 | -3.538 | -0.309 | 0 | 0 | -6.282 | -0.073 | -3.509 | 0 | -3.601 | -5.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.474 | -3.258 | -0.539 | -6.113 | -7.126 | -1.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.3 | 0 | 0 |
Uitgekeerde Dividenden
| -5.701 | -5.536 | -5.534 | -5.342 | -5.33 | -5.168 | -5.164 | -4.995 | -4.978 | -4.817 | -4.812 | -4.644 | -4.66 | -4.584 | -4.636 | -4.494 | -4.474 | -4.47 | -4.492 | -4.362 | -4.342 | -4.204 | -4.2 | -16.366 | -3.932 | -3.603 | -3.599 | -3.105 | -3.091 | -2.927 | -2.923 | -10.836 | -2.743 | -2.578 | -2.574 | -2.431 | -2.429 | -2.279 | -2.377 | -2.028 | -2.019 | -19.376 | -1.041 | -1.038 | -1.037 | -0.95 | -0.864 | -0.774 | -0.134 | -0.099 | -0.263 | -1.62 | 0 | 0 | 0 | -0.002 | -0.001 | -0.264 | -0.347 | -0.336 | -0.347 | -0.084 | -0.332 | -0.338 | -0.339 | -12 | -18 | -1.184 | -1.185 | -1.183 | -1.125 | -1.041 | -1.038 | -1.045 | -0.911 | -0.84 | -0.83 | -0.798 | -0.721 | -0.653 | -0.641 | -0.645 | -0.617 | -0.545 | -0.434 | -0.433 | -0.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 309.539 | 132.057 | 105.787 | 66.068 | 78.802 | 133.581 | -64.463 | -137.527 | -32.53 | -103.279 | -100.088 | 235.828 | 203.896 | 52.111 | 273.645 | 0.882 | 99.256 | 651.132 | -14.359 | -77.899 | 132.216 | 16.695 | 154.998 | -53.907 | -3.171 | -10.229 | 3.902 | 29.829 | 129.736 | 76.957 | -101.74 | 30.796 | 60.108 | -10.687 | -10.691 | 18.496 | 1.615 | 3.875 | -16.011 | 27.56 | -11.844 | -28.065 | -16.8 | 1.316 | 68.546 | -42.881 | -38.426 | 32.452 | 1.833 | -13.402 | -33.743 | -70.017 | -64.455 | -15.279 | -56.313 | -82.366 | 19.685 | -71.519 | 15.994 | -49.828 | -34.39 | -136.632 | 51.726 | 23.828 | 31.013 | -10.694 | -37.701 | -49.935 | 1.994 | -47.103 | 39.25 | 32.2 | 66.746 | 65.742 | 62.863 | 22.332 | 75.348 | 31.911 | 130.836 | 14.451 | 98.719 | 50.781 | 92.461 | 13.234 | 26.678 | 61.883 | 46.984 | 31.962 | 74.351 | 51.029 | 27.693 | 50.341 | -1.486 | 55.228 | 39.254 | 41.492 | 28.18 | 26.601 | 40.183 | 23.6 | 34.9 | 29.7 | 45 | 37.64 | 38.45 | 46.77 | 70.13 |
Kasstroom uit Financieringsactiviteiten
| 292.876 | 106.722 | 79.63 | 70.726 | 73.472 | 218.645 | 0.237 | -172.308 | -61.29 | -127.939 | -81.714 | 283.466 | 190.526 | 40.412 | 265.684 | -3.717 | 94.988 | 646.874 | 15.059 | -92.146 | 114.545 | 2.67 | 181.379 | 34.449 | 3.069 | -13.989 | 0.467 | 26.874 | 101.785 | 114.171 | -73.518 | 17.482 | 57.535 | 66.759 | 13.888 | 15.725 | -6.754 | -5.387 | -26.232 | 21.602 | -22.607 | -34.617 | -17.782 | 0.346 | 77.567 | -43.846 | -39.193 | 31.689 | 1.709 | -23.492 | -34.026 | -71.917 | -64.462 | -45.291 | -56.384 | -172.309 | 14.681 | -100.64 | -0.55 | -70.141 | -44.72 | -159.26 | 36.26 | -2.892 | 43.528 | 53.78 | 0.132 | 13.506 | -1.064 | 12.929 | 16.139 | 32.578 | 49.341 | 66.266 | 55.201 | 35.24 | 81.803 | 37.081 | 124.416 | 54.973 | 91.001 | 82.596 | 88.264 | 45.545 | 116.793 | 64.627 | 43.747 | 49.222 | 84.754 | 52.37 | 27.845 | 52.056 | 26.883 | 57.79 | 46.132 | 34.438 | 32.785 | 29.091 | 40.183 | 35.8 | 37.9 | 29.7 | 45 | 37.64 | 38.45 | 46.77 | 70.13 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | -0.1 | -0.1 | -0.01 | 0.01 | -0.01 | 0.01 |
Netto Kasstroomverandering
| 130.917 | -39.602 | 106.698 | -135.454 | 58.191 | 149.858 | -38.834 | -187.242 | -195.091 | -291.099 | -204.956 | 149.799 | 65.83 | 107.187 | 26.338 | 71.415 | 83.364 | 234.508 | 2.988 | 5.193 | 78.113 | -64.469 | 139.54 | -4.663 | -45.723 | -85.417 | 11.056 | 23.05 | 75.442 | 48.633 | -130.62 | 41.866 | 34.747 | 5.802 | 11.29 | -13.958 | -34.582 | -10.359 | -23.948 | 40.486 | 13.399 | 8.906 | -37.018 | 21.047 | 67.941 | -56.8 | -21.226 | 32.008 | 21.529 | -2.542 | 8.636 | -49.331 | -1.296 | 50.111 | 12.69 | -107.798 | 92.113 | -16.55 | 74.698 | -44.94 | 27.773 | -98.384 | 111.482 | -4.797 | -7.168 | 5.329 | 3.01 | 0.132 | -19.143 | -17.325 | 14.386 | -3.896 | 7.863 | 8.777 | 1.883 | -36.333 | 15.627 | -16.138 | 52.786 | -20.32 | 5.159 | 0.307 | 19.101 | -28.066 | 7.291 | 9.045 | 0.177 | -13.519 | 25.085 | -0.437 | -2.95 | -3.525 | -9.799 | -0.134 | 15.294 | 1.154 | 5.653 | 0.63 | -2.986 | 3.7 | -2.9 | -5.6 | 12 | -7.84 | 3.58 | 1.38 | 2.23 |
Kaspositie aan het Einde van de Periode
| 130.917 | 197.629 | 237.231 | 130.533 | 265.987 | 207.796 | 57.938 | 96.772 | 284.014 | 479.105 | 770.204 | 975.16 | 825.361 | 759.531 | 652.344 | 626.006 | 554.591 | 471.227 | 236.719 | 233.731 | 228.538 | 150.425 | 214.894 | 75.354 | 80.017 | 125.74 | 211.157 | 200.101 | 177.051 | 101.609 | 52.976 | 183.596 | 141.73 | 106.983 | 101.181 | 89.891 | 103.849 | 138.431 | 148.79 | 172.738 | 132.252 | 118.853 | 109.947 | 146.965 | 125.918 | 57.977 | 114.777 | 136.003 | 103.995 | 82.466 | 85.008 | 76.372 | 125.703 | 126.999 | 76.888 | 64.198 | 171.996 | 79.883 | 96.433 | 21.735 | 66.675 | 38.902 | 137.286 | 25.804 | 30.601 | 37.769 | 32.44 | 29.43 | 29.298 | 48.441 | 65.766 | 51.38 | 55.276 | 47.413 | 38.636 | 36.753 | 73.086 | 57.459 | 73.597 | 20.811 | 41.131 | 35.972 | 35.665 | 16.564 | 44.63 | 37.339 | 28.294 | 28.117 | 41.636 | 16.551 | 16.988 | 19.938 | 23.463 | 33.261 | 33.395 | 18.102 | 16.947 | 11.294 | 10.665 | 13.7 | 10 | 12.9 | 18.5 | -7.84 | 3.58 | 1.38 | 2.23 |