MDU Resources Group, Inc.
NYSE:MDU
18.1 (USD) • At close December 20, 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 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 64.478 | 60.574 | 100.898 | 170.7 | 78.218 | 193.165 | 38.343 | 116.978 | 147.933 | 70.632 | 31.733 | 86.482 | 138.962 | 100.171 | 52.116 | 112.132 | 153.014 | 99.842 | 25.539 | 94.804 | 136.128 | 63.145 | 41.089 | 75.981 | 107.369 | 44.076 | 41.96 | 115.393 | 89.55 | 44.405 | 35.638 | 66.546 | 88.386 | 63.5 | 14.664 | 32.076 | 53.401 | 338.662 | -309.445 | 80.079 | 102.118 | 52.78 | 56.184 | 91.348 | 84.55 | 46.392 | 56.592 | -69.687 | -29.532 | 49.008 | 35.89 | 74.087 | 64.101 | 45.235 | 42.529 | 92.301 | 61.009 | 48.938 | 41.772 | 72.634 | 92.583 | 55.312 | -343.803 | -11.267 | 118.382 | 115.507 | 71.051 | 94.722 | 201.261 | 89.475 | 46.662 | 82.581 | 108.487 | 71.443 | 53.246 | 73.267 | 87.223 | 80.173 | 34.42 | 53.138 | 71.72 | 58.629 | 23.58 | 46.222 | 65.521 | 43.473 | 20.108 | 45.938 | 53.931 | 24.853 | 23.722 | 28.999 | 50.747 | 43.416 | 32.687 | 36.545 | 39.993 | 21.126 | 13.364 | 24.5 | 29.1 | 17.8 | 12.7 | -0.4 | 22.5 | -5.8 | 17.8 | 17.1 | 14.2 | 8.7 | 14.6 | 15.3 | 8.5 | 8.6 | 13.1 | 12.2 | 10.5 | 8.6 | 10.3 | 10.1 | 12.3 | 5.7 | 11.7 |
Afschrijvingen & Amortisatie
| 56.159 | 55.882 | 55.75 | 54.7 | 53.146 | -274.584 | 81.862 | 80.653 | 82.293 | 164.88 | 82.369 | 76.6 | 75.229 | 73.661 | -73.723 | 72.268 | 72.085 | 71.508 | 69.239 | 68.08 | 65.021 | 63.019 | 59.897 | 58.907 | 55.016 | 53.553 | 52.729 | 52.348 | 52.155 | 51.658 | 51.325 | 53.092 | 54.094 | 54.248 | 54.884 | 57.078 | 51.747 | 49.924 | 52.998 | 52.638 | 50.697 | 1.088 | 99.557 | 98.04 | 99.966 | 95.289 | 93.561 | 98.347 | 0 | 0 | 85.38 | 0 | 0 | 0 | 84.674 | 0 | 0 | 0 | 78.678 | 0 | 0 | 0 | 93.245 | 0 | 0 | 0 | 87.231 | 0 | 0 | 0 | 69.802 | 0 | 0 | 0 | 63.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.709 | -9.639 | 1.059 | -68.159 | 8.267 | 46.622 | 8.856 | 4.585 | 17.277 | 7.93 | -6.466 | 29.897 | 15.855 | 4.655 | 9.843 | -18.21 | 13.528 | 1.068 | 1.813 | 14.193 | 26.469 | 10.095 | 12.658 | 17.307 | 38.242 | 6.254 | -2.068 | -8.646 | -11.484 | -4.961 | -0.332 | -0.703 | -4.954 | -3.294 | 6.902 | -12.335 | -12.238 | 185.507 | -160.633 | 50.009 | -23.135 | 24.176 | 35.965 | 40.566 | 26.422 | -24.873 | 44.663 | -47.813 | -36.677 | 44.391 | 32.596 | 38.94 | 19.025 | 26.458 | 34.502 | -4.737 | 35.564 | 27.532 | 8.226 | 30.476 | 6.715 | 21.809 | -228.764 | -0.808 | 30.828 | 22.166 | 12.704 | 25.885 | 16.631 | 11.07 | 13.686 | 11.106 | 11.453 | 10.897 | 6.595 | 18.534 | 6.586 | 9.344 | -4.224 | 11.651 | 11.371 | 5.947 | 4.194 | 40.161 | 12.879 | 10.559 | 0.988 | 18.073 | 7.816 | 2.911 | 1.959 | 12.566 | 3.263 | 6.116 | -0.931 | 15.903 | 10.382 | 9.276 | 0.969 | 8.9 | 6.9 | 3.3 | -3.4 | -23.2 | 0.9 | 3.1 | 1.9 | 3.7 | 4.8 | 1.3 | 3.1 | 0.8 | 1.7 | 2.6 | -0.5 | 2.5 | 2.6 | 1.4 | 1.1 | -3 | 4.6 | 0.3 | -0.2 |
Aandelen Gebaseerde Vergoedingen
| 1.947 | 1.947 | 3.173 | 2.366 | 2.203 | -0.915 | 2.655 | 3.766 | 1.11 | 2.689 | 2.689 | 3.06 | 2.925 | 6.15 | 2.574 | 13.096 | 0 | 0 | -0.362 | 6.5 | 0 | 0 | -3.015 | 4.6 | 0 | 0 | -2.33 | 2.7 | 0 | 0 | -0.757 | 3.3 | 0 | 0 | -0.316 | 2.9 | 0 | 0 | 0 | 4.4 | 0 | 0 | 4.833 | 3.9 | 0 | 0 | 0 | 4 | 0 | 0 | 0.026 | 0 | 0 | 0 | 1.248 | 0 | 0 | 0 | 0.452 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 2.191 | 0 | 0 | 0 | 3.566 | 0 | 0 | 0 | 2.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -36.042 | 29.227 | 6.815 | 36.778 | -8.895 | 140.959 | -161.058 | 22.426 | -68.817 | -160.329 | 0.754 | -23.788 | -29.841 | -84.079 | -38.985 | 98.764 | -18.754 | 20.905 | -17.193 | 186.509 | -15.767 | -161.123 | -61.588 | 42.878 | -41.28 | -26.821 | 18.241 | -36.055 | 4.634 | -62.069 | -5.557 | 35.85 | 14.302 | -38.102 | -9.998 | 92.897 | 54.448 | -26.38 | -32.839 | -3.744 | 51.137 | -98.14 | -56.402 | 101.605 | -5.227 | -16.389 | -55.204 | 51.575 | -12.603 | -125.476 | -21.598 | -6.537 | -7.857 | -24.561 | -19.884 | 53.018 | -17.544 | -34.424 | -42.117 | 37.961 | 47.236 | -11.26 | 118.263 | 115.658 | -32.531 | -121.178 | -36.51 | 71.518 | -8.073 | -81.405 | -25.418 | 111.024 | 4.186 | -89.519 | 9.432 | 2.68 | -14.347 | -103.968 | 57.777 | 16.437 | -9.389 | -37.639 | 26.774 | 4.48 | -19.167 | -45.37 | 37.313 | 13.019 | -0.683 | -69.361 | 40.362 | 18.057 | 3.824 | -53.32 | 73.129 | -4.977 | -38.866 | -38.938 | 28.596 | -14.3 | -17.3 | -22.1 | 27.2 | 2.6 | -8.9 | -12.8 | 4.1 | -11.9 | -0.5 | -10.4 | 15.9 | -17.7 | -20.6 | -6.7 | 23.8 | -4.1 | -7.4 | -2.2 | 25.5 | -8.6 | -40 | -1 | 38.5 |
Vorderingen
| -9.617 | 11.844 | 12.283 | -50.932 | 37.06 | 109.337 | 14.969 | -16.435 | -104.627 | -242.252 | -5.723 | 44.98 | -53.598 | -115.298 | 29.645 | 77.234 | -41.971 | -8.399 | 35.923 | 188.093 | -81.674 | -146.413 | 9.428 | 57.286 | -34.694 | -50.77 | 85.404 | -35.35 | -18.851 | -90.542 | 29.338 | 38.914 | -2.251 | -71.176 | 53.552 | 103.136 | -36.343 | -95.38 | 74.44 | 20.177 | 34.44 | -48.638 | -20.132 | 103.236 | -20.181 | -63.2 | 3.331 | 76.18 | 0 | 0 | 101.917 | 0 | 0 | 0 | 50.26 | 0 | 0 | 0 | 5.635 | 2.303 | 0 | 0 | 129.318 | 0 | 0 | 0 | 29.997 | 0 | 0 | 0 | 79.78 | 0 | 0 | 0 | 55.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -23.15 | -11.284 | 28.127 | -7.9 | -21.121 | 42.312 | -40.885 | 14.082 | 3.17 | -19.76 | -44.08 | -20.9 | 3.928 | 0.283 | -25.613 | 2.36 | 16.695 | 3.061 | -29.337 | 6.851 | 38.782 | -14.895 | -21.407 | -8.011 | 8.611 | -17.399 | -29.997 | 7.088 | 15.62 | 0.103 | -13.676 | 6.586 | 19.036 | -0.891 | -22.298 | -3.181 | 53.685 | -23.196 | -44.408 | 1.415 | 28.704 | -29.048 | -19.809 | 28.89 | 31.485 | -10.797 | -19.126 | -1.948 | 17.981 | -20.01 | -38.357 | -3.222 | 8.15 | -15.52 | -13.634 | 7.837 | -0.123 | -6.244 | -6.198 | 21.801 | 18.742 | -13.227 | -13.347 | 26.846 | -8.938 | -39.492 | 3.01 | 28.051 | -18.491 | -14.929 | -1.761 | 21.323 | -17.81 | -32.969 | -0.28 | 27.72 | -34.982 | -22.927 | 9.964 | 8.267 | -29.203 | -11.805 | 8.942 | 12.21 | -23.834 | -5.225 | 3.826 | 11.122 | -18.91 | -7.522 | 21.847 | 0.304 | -12.398 | -13.498 | -0.948 | 12.141 | -6.641 | -3.172 | 7.25 | 0.3 | -12.4 | -3.1 | 1.7 | 6.6 | -9.5 | -6 | 10.6 | 4.2 | -7.8 | -5.9 | 5.3 | 6.5 | -7.5 | -7.5 | 7.3 | 3.6 | -2.3 | -3.8 | 5.6 | 0 | -2.3 | -3.2 | -1.3 |
Crediteuren
| 43.029 | 5.615 | -41.468 | 55.644 | 4.985 | -43.759 | -93.549 | 37.829 | 44.005 | 101.471 | 2.98 | -17.926 | 37.018 | 38.12 | -41.965 | -3.17 | 5.738 | 37.492 | -24.105 | 17.017 | 11.664 | 1.042 | 0.356 | 4.954 | 0.407 | 47.612 | -31.864 | -4.084 | 18.486 | 34.991 | -23.38 | -8.475 | 8.175 | 44.544 | -37.205 | -12.851 | 17.041 | 98.261 | -53.334 | -23.058 | 1.27 | -11.752 | -11.525 | -10.733 | 6.877 | 54.031 | -35.091 | -15.459 | 28.93 | 22.732 | -29.851 | -4.226 | -4.84 | 18.678 | -21.875 | -1.949 | 32.946 | 21.631 | -34.795 | 12.117 | -7.724 | -6.397 | -59.863 | 0 | 0 | 0 | -28.135 | 0 | 0 | 0 | -48.729 | 0 | 0 | 0 | -24.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -46.304 | 23.052 | 7.873 | 39.966 | -29.819 | 33.069 | 119.465 | -13.05 | -11.365 | 0.212 | 41.854 | 15.038 | -70.787 | -122.482 | 28.593 | 99.574 | -41.187 | -19.648 | 36.249 | 162.641 | -66.213 | -147.27 | -40.537 | 45.935 | -50.298 | -57.034 | 80.102 | -39.059 | -29.472 | -97.163 | 31.499 | 37.739 | -12.909 | -81.755 | 49.505 | 108.929 | -16.278 | -101.445 | 64.903 | 17.899 | 21.163 | -57.34 | -25.068 | 83.448 | -43.589 | -59.623 | -0.987 | 68.982 | -59.514 | -128.198 | 46.61 | 0.911 | -11.167 | -27.719 | 15.625 | 47.13 | -50.367 | -49.811 | -1.124 | 4.043 | 36.218 | 8.364 | 191.473 | 88.812 | -23.593 | -81.686 | -39.52 | 43.467 | 10.418 | -66.476 | -23.657 | 89.701 | 21.996 | -56.55 | 9.712 | -25.04 | 20.635 | -81.041 | 47.813 | 8.17 | 19.814 | -25.834 | 17.832 | -7.73 | 4.667 | -40.145 | 33.487 | 1.897 | 18.227 | -61.839 | 18.515 | 17.753 | 16.222 | -39.822 | 74.077 | -17.118 | -32.225 | -35.766 | 21.346 | -14.6 | -4.9 | -19 | 25.5 | -4 | 0.6 | -6.8 | -6.5 | -16.1 | 7.3 | -4.5 | 10.6 | -24.2 | -13.1 | 0.8 | 16.5 | -7.7 | -5.1 | 1.6 | 19.9 | 0 | -37.7 | 2.2 | 39.8 |
Overige Niet-Contante Posten
| 55.066 | -1.519 | 113.133 | -38.699 | -31.126 | 11.954 | -14.711 | -3.341 | -12.313 | -80.762 | 1.331 | 37.409 | 58.024 | 66.433 | 72.646 | 94.014 | 72.512 | 60.285 | 69.141 | 43.694 | 79.17 | 63.483 | 9.341 | 46.334 | 36.469 | 47.291 | 47.667 | 105.418 | 49.708 | 75.579 | 56.79 | 84.041 | 76.092 | 35.319 | 33.658 | 146.312 | 112.85 | -418.717 | 597.578 | 86.124 | 62.653 | 94.688 | 101.29 | 79.712 | 89.291 | 91.922 | 90.823 | 321.303 | 233.433 | 81.825 | 78.105 | 108.543 | 82.051 | 86.702 | 63.314 | 39.531 | 89.12 | 76.209 | 77.235 | 76.393 | 84.263 | 84.74 | 702.128 | 233.767 | 93.353 | 79.752 | 95.313 | 57.589 | -34.957 | 13.347 | 71.199 | 66.122 | 73.047 | 67.015 | 62.36 | 85.002 | 60.964 | 26.22 | 63.588 | 53.342 | 52.473 | 41.332 | 49.511 | 49.329 | 53.336 | 46.911 | 51.654 | 47.661 | 41.63 | 36.78 | 37.72 | 30.131 | 40.493 | 31.653 | 27.724 | 38.459 | 28.685 | 24.235 | 22.21 | 32 | 25.8 | 15.1 | 8.7 | 67.7 | 20.5 | 35 | 13.4 | 27.9 | 14.4 | 15.7 | 20 | 11.7 | 26.3 | 17.3 | 22 | 16.3 | 12.7 | 17.4 | 17.5 | 17.3 | 17.7 | 14.1 | 18.3 |
Kasstroom uit Operationele Activiteiten
| 137.899 | 136.472 | 165.097 | 157.686 | 101.813 | 116.748 | -43.6 | 225.067 | 167.483 | 5.04 | 112.41 | 130 | 183 | 87.18 | 95.62 | 286.7 | 220.3 | 182.1 | 79.3 | 339.2 | 226 | -24.4 | 1.5 | 182.5 | 140.8 | 70.8 | 105.8 | 176.11 | 132.408 | 52.954 | 86.539 | 185.734 | 173.826 | 57.423 | 45.226 | 258.95 | 208.461 | 79.072 | 94.661 | 212.468 | 192.773 | 73.504 | 137.037 | 313.231 | 195.036 | 97.052 | 136.874 | 255.378 | 154.621 | 49.748 | 124.993 | 215.033 | 157.32 | 133.834 | 120.461 | 180.113 | 168.149 | 118.255 | 85.116 | 217.464 | 230.797 | 150.601 | 247.824 | 337.35 | 210.032 | 96.247 | 142.558 | 249.714 | 174.862 | 32.487 | 106.129 | 270.833 | 197.173 | 59.836 | 131.633 | 179.483 | 140.426 | 11.769 | 151.561 | 134.568 | 126.175 | 68.269 | 104.059 | 140.192 | 112.569 | 55.573 | 110.063 | 124.691 | 102.694 | -4.817 | 103.763 | 89.753 | 98.327 | 27.865 | 132.609 | 85.93 | 40.194 | 15.699 | 65.139 | 51.1 | 44.5 | 14.1 | 45.2 | 46.7 | 35 | 19.5 | 37.2 | 36.8 | 32.9 | 15.3 | 53.6 | 10.1 | 15.9 | 21.8 | 58.4 | 26.9 | 18.4 | 25.2 | 54.4 | 15.8 | -5.4 | 19.1 | 68.3 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -157.533 | -117.247 | -126.209 | -149.141 | -138.448 | -78.088 | -154.049 | -193.586 | -172.857 | -139.857 | -150.288 | -231.311 | -166.177 | -150.846 | -111.091 | -144.165 | -165.042 | -109.315 | -139.485 | -153.029 | -141.362 | -147.835 | -133.839 | -222.631 | -134.987 | -105.476 | -105.136 | -119.298 | -78.32 | -71.448 | -72.316 | -84.31 | -83.775 | -104.904 | -115.194 | -140.892 | -128.585 | -166.435 | -189.463 | -333.371 | -248.605 | -210.48 | -179.646 | -260.935 | -217.026 | -242.964 | -188.475 | -243.144 | -241.327 | -214.02 | -174.429 | -157.539 | -114.527 | -142.27 | -82.664 | -109.061 | -102.686 | -113.633 | -123.902 | -103.896 | -71.912 | -127.512 | -145.355 | -188.253 | -172.211 | -220.699 | -165.315 | -178.196 | -137.358 | -118.971 | -123.758 | -110.896 | -131.828 | -129.356 | -136.895 | -169.297 | -124.697 | -118.473 | -98.439 | -112.523 | -83.297 | -88.33 | -53.538 | -100.692 | -81.581 | -67.045 | -63.735 | -64.192 | -98.564 | -59.018 | -55.002 | -76.56 | -122.714 | -95.942 | -87.069 | -90.693 | 97.232 | -382.737 | -32.628 | -53.6 | -45.9 | -33.4 | -37.6 | -49.9 | -77.9 | -35.9 | -27.5 | -28.3 | -46.2 | -18 | -19.7 | -21.7 | -17.5 | -49.7 | -23 | -24.3 | -46.6 | -22.5 | -21.6 | -19.4 | -27 | -16.8 | -18.4 |
Netto Overnames
| -5.421 | 2.601 | 2.82 | 3.236 | -0.294 | 6.25 | 7.282 | 1.295 | 0.974 | -0.262 | -0.524 | -223.997 | 0.552 | -12.698 | -1.023 | -34.5 | -0.75 | -3.136 | -67.593 | -2.334 | -22.395 | 0 | -30.868 | -139.834 | -7.849 | -20.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.268 | -2.641 | 206.304 | -206.304 | 0 | 1.896 | 0 | 0 | 2.386 | -1.486 | -65.525 | -0.242 | 2.807 | 0 | 0 | -0.157 | 70.796 | 0 | -104.823 | -1.725 | 0.042 | -2.688 | -0.707 | -3.057 | -257.208 | -5.144 | -22.514 | -248.677 | -6.7 | -341.461 | -0.009 | -0.32 | -2.073 | -2.505 | 0 | 0 | -50.783 | -0.5 | -162.222 | -0.052 | -3.991 | -11.141 | -16.839 | -5.167 | -0.583 | -16.824 | -14.404 | -100.842 | -77.855 | 0.161 | -4.55 | -10.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.305 | -0.399 | -2.906 | 3.339 | -0.365 | 1.283 | -4.257 | -2.066 | 0.269 | -0.238 | -4.442 | -0.196 | -0.533 | 0.004 | -3.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | -0.242 | -0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.18 | 1.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.646 | 3.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.952 | 0 | 0 | 0 | 0 | 0 | 0 | 3.644 | 0 | 0 | 0 | 1.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 16.302 | 0.659 | -7.533 | -3.025 | 2.066 | -0.269 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.202 | 0 | 0 | -3.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.176 | 1.404 | 0 | 0 | 0 | 1.229 | 3.266 | 2.118 | -0.162 | 80.551 | 0 | 0 | 0.196 | 17.113 | 0 | 0 | 0 | 0 | 1.833 | 37.509 | 0 | 0 | 0 | 0 | 0 | 0 | -1.807 | 3.546 | 0.665 | 0.087 | 0 | 0 | 1.274 | 0.014 | 0 | 0 | 3.553 | 0.003 | 0 | 0 | 0 | 0 | 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 Investeringsactiviteiten
| 3.203 | -3.655 | 9.031 | 1.162 | -0.659 | -47.488 | 3.049 | 18.739 | -2.44 | -0.5 | 0.144 | -229.303 | -166.1 | -147.475 | -105.304 | -133.9 | -164.55 | -90.864 | -134.907 | -152.966 | -121.105 | -145 | -129.232 | -209.766 | -131.251 | -122 | -100.2 | 4.078 | -76.519 | -67.874 | 45.705 | -50.723 | 7.001 | 7.385 | 35.171 | 301.39 | -17.147 | -104.946 | -24.918 | -260.425 | -55.136 | -375.387 | -174.009 | -177.379 | -196.925 | 3.238 | -170.299 | -234.124 | 4.046 | 22.397 | 18.229 | 15.989 | 7.626 | 5.522 | 0.668 | -49.573 | 0 | -103.597 | -121.966 | -96.038 | -60.585 | -127.828 | -141.142 | 47.396 | 13.152 | 18.666 | 7.713 | -59.396 | 597.127 | 7.106 | 2.363 | 11.7 | -46.315 | -116.47 | 4.412 | 10.774 | 18.425 | 6.271 | 5.741 | 8.838 | -27.95 | 24.251 | -14.934 | 6.166 | 1.289 | 3.34 | 11.456 | 8.679 | -2.818 | 2.585 | 5.817 | 27.547 | -34.243 | 29.534 | 8.194 | 11.101 | -206.916 | 207.477 | 0.44 | -31.3 | 2.4 | 0.7 | 10.2 | -16.5 | -1.3 | 2.4 | 4.5 | 3.1 | 2.7 | 6.2 | 17.3 | 20.3 | -1.6 | -4.6 | 0.9 | -0.5 | 3.4 | 2 | -3 | 0.9 | 1.9 | -2.4 | 7.7 |
Kasstroom uit Investeringsactiviteiten
| -156.446 | -118.7 | -117.264 | -125.102 | -139.107 | -125.576 | -151 | -173.552 | -174.323 | -140.357 | -150.668 | -453.3 | -166.1 | -160.173 | -106.327 | -168.4 | -165.3 | -94 | -202.5 | -155.3 | -143.5 | -145 | -160.1 | -349.6 | -139.1 | -122 | -100.2 | -115.22 | -76.421 | -68.116 | 45.589 | -50.779 | -76.774 | -98.007 | -79.535 | 161.563 | -141.638 | -242.165 | -160.213 | -260.693 | -57.777 | -205.408 | -380.313 | -177.295 | -194.827 | -239.726 | -170.813 | -235.595 | -238.767 | -257.148 | -156.442 | -138.743 | -106.901 | -136.748 | -82.153 | 21.223 | -98.284 | -208.596 | -122.287 | -99.176 | -61.465 | -128.535 | -142.97 | -394.799 | -162.085 | -224.709 | -325.728 | -244.292 | 118.308 | -111.678 | -104.602 | -101.269 | -180.648 | -245.826 | -132.483 | -207.473 | -69.263 | -274.424 | -92.75 | -109.628 | -122.388 | -80.918 | -73.639 | -96.916 | -93.57 | -77.444 | -153.034 | -133.368 | -101.221 | -59.709 | -59.584 | -49.013 | -156.957 | -62.855 | -78.872 | -79.592 | -109.684 | -175.26 | -32.188 | -84.9 | -43.5 | -32.7 | -27.4 | -66.4 | -79.2 | -33.5 | -23 | -25.2 | -43.5 | -11.8 | -2.4 | -1.4 | -19.1 | -54.3 | -22.1 | -24.8 | -43.2 | -20.5 | -24.6 | -18.5 | -25.1 | -19.2 | -10.7 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 52.096 | 13.996 | -6.95 | 37.995 | 54.997 | -72.496 | 129.012 | -1.473 | 59.228 | 180.407 | 106.378 | 364.366 | -8.936 | 83.624 | 39.997 | -83.087 | -11.749 | -98.604 | 211.779 | -145.23 | -83.246 | 200.617 | 158.374 | 192.672 | 62.412 | 72.684 | 64.541 | -26.051 | -21.083 | 57.844 | -87.292 | -111.927 | -85.51 | 129.124 | 61.73 | -388.715 | -101.709 | 174.438 | 111.413 | -116.079 | 23.589 | 78.914 | 239.769 | -152.621 | -19.25 | 211.396 | 54.192 | 19.398 | 88.544 | 249.637 | -8.297 | -1.346 | -8.303 | 5.428 | -100.63 | 11.578 | -70.924 | 78.657 | -3.079 | 10.089 | -165.072 | -4.331 | -83.393 | 71.916 | -47.381 | 160.701 | 171.566 | 31.277 | -243.341 | 117.477 | -15.927 | -147.201 | -50.428 | 216.93 | 21.565 | 58.661 | -12.539 | 192.593 | 8.4 | -53.746 | 18.261 | 51.127 | -38.214 | -29.601 | 24.34 | 30.206 | 69.21 | -3.447 | 10.296 | 79.319 | -19.619 | -55.555 | 76.34 | 48.407 | -69.971 | -22.541 | 64.68 | 174.093 | -60.661 | 84.7 | 5.5 | 50.2 | -11.2 | 15.5 | 68.1 | -6.3 | 22.9 | -38.1 | 62.1 | -1.8 | -21.9 | 18 | 16.3 | 30.4 | -23.3 | 2.3 | 43.4 | -17.6 | -11.9 | 11.8 | -2.7 | -7.5 | -19.4 |
Uitgifte van Gewone Aandelen
| -0.015 | 0 | -0.035 | 0 | 0 | 0 | 0 | 0 | 1.068 | 0 | 0 | 0 | 34.181 | 34.95 | 19.699 | -0.025 | 0 | 0 | 3.41 | 1.209 | 36.074 | 30.931 | 38.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 7.395 | 4.635 | 9.864 | 5.192 | 12.6 | 77.425 | 54.843 | 14.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | 0 | 0 | 0 | 5.744 | 2.237 | 0.996 | 0.525 | 1.214 | 13.767 | 51.156 | 0.177 | 0.107 | 9.16 | 0.906 | 3.239 | 1.706 | 0.683 | 0.805 | 1.842 | 13.933 | 6.708 | 10.546 | 1.011 | 1.698 | 1.307 | 3.742 | 2.588 | 1.528 | 4.596 | 10.616 | 0.839 | 54.078 | 0.202 | 0.178 | 0.169 | 0.019 | 54.934 | 0.022 | 0.092 | 0.086 | 15.019 | 25.148 | 1.56 | 25.449 | 19.971 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 3.1 | -0.3 | 0 | 0 | 0 | 4.1 | 3.1 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0.05 | 0 | -0.035 | 0 | 0 | 0 | -4.811 | 0 | 0.001 | -0.001 | -12.303 | 0 | 0 | 0 | -6.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.02 | 0 | 0 | -15.6 | -1.684 | 0 | 0 | -0.007 | -0.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -25.51 | -25.501 | -25.904 | -25.455 | -45.309 | -45.306 | -45.246 | -44.228 | -44.23 | -44.228 | -44.229 | -43.212 | -42.791 | -42.74 | -42.611 | -41.609 | -41.608 | -41.608 | -41.58 | -40.461 | -40.225 | -39.875 | -39.695 | -38.714 | -38.714 | -38.572 | -38.573 | -37.596 | -37.596 | -37.768 | -37.767 | -36.79 | -36.791 | -36.791 | -36.784 | -35.807 | -35.734 | -35.687 | -35.607 | -34.607 | -34.388 | -33.98 | -33.737 | -32.745 | -32.745 | -32.744 | -0.171 | -64.374 | -31.8 | -31.8 | -31.794 | -30.85 | -30.85 | -30.85 | -30.773 | -29.81 | -29.802 | -29.796 | -29.749 | -29.012 | -28.686 | -28.685 | -28.64 | -28.572 | -26.723 | -26.677 | -26.619 | -26.616 | -24.725 | -24.693 | -24.607 | -24.569 | -22.967 | -22.964 | -22.95 | -22.935 | -21.685 | -21.482 | -21.449 | -21.414 | -20.139 | -20.024 | -19.442 | -19.436 | -17.959 | -18.005 | -17.971 | -17.96 | -17.335 | -16.617 | -16.375 | -16.11 | -15.84 | -15.156 | -14.749 | -14.423 | -14.321 | -13.034 | -12.172 | -12.2 | -12.1 | -11 | -10.8 | -10.8 | -10.7 | -10.1 | -9.6 | -8.5 | -8.6 | -8.2 | -8.1 | -8.1 | -8.1 | -7.9 | -8 | -8 | -7.9 | -7.8 | -7.8 | -7.8 | -7.8 | -7.6 | -7.6 |
Overige Financieringsactiviteiten
| -0.779 | -1.125 | -2.658 | -0.677 | -0.771 | 94.3 | 128.389 | 0 | 1.068 | -0.35 | -5.622 | -0.918 | 0 | 0 | -4.13 | 0 | 0 | 0 | -0.362 | 0 | 0 | 0 | -3.015 | -0.01 | 0 | 0 | -2.33 | 0 | 0 | 0 | -0.757 | 0 | 0 | -56.884 | 15.709 | 0 | 7.551 | 41.872 | 20.357 | 42 | 6.699 | 16.121 | 20.833 | 14 | 3 | 5 | 5 | 0 | 0 | 0 | 0.026 | -0.009 | 0 | 0 | 1.248 | 0.465 | 0.173 | 0.096 | 0.452 | 0.406 | 0.051 | 0.033 | 0.111 | 0.092 | 0.612 | 1.546 | 2.191 | 0.515 | 0.378 | 0.939 | 3.566 | 0.226 | -0.869 | 0.316 | 2.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.278 | 0 | 0 | 0 | 0 | -13 | -1.3 | 0.2 | -5 | 22.6 | -4.8 | -2.9 | -12.3 | -9.7 | -27.3 | -3.5 | -0.2 | -0.5 | -0.1 | -0.1 | -0.2 | 0 | 0 | -2.7 | -1.2 | -0.5 | -5.8 |
Kasstroom uit Financieringsactiviteiten
| 25.807 | -12.63 | -35.512 | 11.941 | 8.917 | -23.544 | 207.3 | -45.674 | 16.066 | 135.807 | 49.001 | 320.173 | -17.546 | 75.834 | 6.254 | -124.8 | -53.3 | -140.2 | 173.2 | -184.482 | -87.397 | 191.673 | 154.298 | 154 | 23.7 | 34.1 | 18.6 | -63.647 | -58.679 | 4.476 | -127.5 | -148.717 | -122.301 | 35.449 | 40.655 | -424.518 | -122.497 | 185.258 | 106.027 | -103.494 | 8.5 | 138.48 | 281.708 | -156.812 | -48.995 | 183.652 | 59.021 | -44.976 | 56.744 | 217.837 | -39.977 | -32.205 | -39.153 | -25.422 | -124.411 | -15.53 | -99.557 | 49.482 | -31.162 | -4.75 | -142.551 | -32.806 | -111.815 | 52.596 | -72.586 | 138.809 | 148.844 | 5.859 | -266.883 | 95.565 | -23.035 | -164.836 | -63.718 | 195.293 | 3.164 | 37.033 | -30.482 | 173.699 | -11.521 | -70.564 | 8.738 | 31.942 | -3.578 | -48.835 | 6.559 | 12.37 | 51.258 | 33.427 | -7.017 | 62.794 | -35.908 | -56.746 | 85.648 | 34.811 | -59.271 | -17.093 | 77.637 | 161.059 | -72.833 | 72.4 | -6.6 | 26.2 | -20.1 | 7.9 | 52.1 | 6.2 | 8.5 | -49.6 | 45.3 | -16.6 | -54.4 | 6.4 | 8 | 22 | -31.4 | -5.8 | 35.3 | -25.4 | -19.7 | 1.3 | -11.7 | -15.6 | -32.8 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | -0.043 | 10.09 | -10.117 | 0 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0.001 | 0 | 0.001 | 0 | 0.002 | 0.001 | -0.033 | -0.069 | -0.034 | -0.089 | -0.102 | -0.138 | 0.042 | 0.043 | -0.073 | -0.011 | -0.156 | 0.025 | -0.007 | 0.001 | -0.183 | 0.043 | -0.015 | -0.332 | 0.088 | 0.045 | -0.017 | 0.185 | -0.013 | -0.117 | 0.127 | 0.358 | 0.361 | -0.064 | -0.559 | -0.274 | 0.188 | 0.01 | 0.011 | 0.107 | 0.186 | 0.004 | -0.012 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.578 | 5.142 | 12.321 | 44.482 | -18.287 | -42.489 | 12.7 | 5.88 | 9.226 | 0.49 | 10.743 | -3.1 | -0.7 | 2.906 | -4.453 | -6.5 | 1.7 | -52.1 | 50 | -0.5 | -5 | 22.3 | -4.3 | -13.1 | 25.4 | -17.1 | 24.2 | -2.757 | -2.692 | -10.687 | 4.628 | -13.761 | -25.249 | -5.821 | 6.347 | -4.039 | -55.742 | 22.131 | 40.386 | -151.821 | 143.358 | 6.618 | 38.475 | -20.949 | -48.797 | 40.822 | 25.107 | -25.2 | -27.401 | 10.254 | -71.383 | 44.07 | 10.934 | -28.248 | -86.058 | 185.789 | -29.507 | -40.872 | -68.45 | 113.665 | 27.139 | -10.379 | -7.025 | -5.412 | -24.913 | 10.535 | -34.316 | 11.292 | 26.394 | 16.56 | -21.504 | 4.716 | -46.493 | 6.949 | 2.314 | 9.043 | 40.681 | -88.956 | 47.29 | -45.624 | 12.525 | 19.293 | 26.842 | -5.559 | 25.558 | -9.501 | 8.287 | 24.75 | -5.544 | -1.732 | 8.271 | -16.006 | 27.018 | -0.179 | -5.534 | -10.755 | 8.147 | 1.498 | -39.882 | 38.7 | -5.7 | 7.6 | -2.3 | -11.8 | 7.9 | -7.8 | 22.7 | -38 | 34.7 | -13 | -3.3 | 15.1 | 4.8 | -10.4 | 4.9 | -3.7 | 10.5 | -20.7 | 10.1 | -1.3 | -42.4 | -15.6 | 24.8 |
Kaspositie aan het Einde van de Periode
| 104.016 | 94.438 | 89.296 | 76.975 | 32.493 | 50.7 | 93.2 | 80.5 | 74.62 | 65.394 | 64.904 | 54.2 | 57.3 | 58 | 55.094 | 59.6 | 66.1 | 64.4 | 116.5 | 66.5 | 67 | 72 | 49.7 | 54 | 67.1 | 41.7 | 58.8 | 34.599 | 37.356 | 40.048 | 50.735 | 46.107 | 59.868 | 85.117 | 90.938 | 84.591 | 88.63 | 144.372 | 122.241 | 81.855 | 233.676 | 90.318 | 83.7 | 45.225 | 66.174 | 114.971 | 74.149 | 49.042 | 74.242 | 101.643 | 91.389 | 162.772 | 118.702 | 107.768 | 136.016 | 222.074 | 36.285 | 65.792 | 106.664 | 175.114 | 61.449 | 34.31 | 44.689 | 51.714 | 57.126 | 82.039 | 71.504 | 105.82 | 94.528 | 68.134 | 51.574 | 74.921 | 70.205 | 116.698 | 109.749 | 107.435 | 98.392 | 57.711 | 146.667 | 99.377 | 145.001 | 132.476 | 113.183 | 86.341 | 91.9 | 66.342 | 75.843 | 67.556 | 42.806 | 48.35 | 50.082 | 41.811 | 57.817 | 30.799 | 30.978 | 36.512 | 47.267 | 39.12 | 37.622 | 77.5 | 38.8 | 44.5 | 36.9 | 39.2 | 51 | 43.1 | 50.9 | 28.2 | 66.2 | 31.5 | 44.5 | 47.8 | 32.7 | 27.9 | 38.3 | 33.4 | 37.1 | 26.6 | 47.3 | 37.2 | 38.5 | 80.9 | 96.5 |