Newcrest Mining Limited
ASX:NCM.AX
23.35 (AUD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 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 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q1 | 1993 Q2 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q1 | 1991 Q2 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 364.09 | 362.732 | 215.194 | 229.053 | 235.684 | 235.684 | 235.684 | 235.684 | 235.684 | 199.986 | 199.986 | 199.986 | 68.326 | 68.326 | 68.326 | 100.104 | 100.104 | 100.104 | 111.769 | 111.769 | 111.769 | 136.5 | 179.42 | 179.486 | 174.44 | -634.355 | -590.064 | -601.049 | -633.013 | -1,544.146 | -1,561.48 | -1,383.097 | -1,383.992 | 268.507 | 275.892 | 268.627 | 260.705 | 233.182 | 212.215 | 219.493 | 228.059 | 143.817 | 165.016 | 151.393 | 156.143 | 71.088 | 77.615 | 87.61 | 95.807 | 43.638 | 35.01 | 36.575 | 37.316 | 20.375 | 21.224 | 22.23 | 23.223 | 116.656 | 118.349 | 122.72 | 116.31 | -2.204 | -2.211 | -2.175 | -2.165 | -0.367 | -0.377 | -0.349 | -0.346 | 0.389 | 0.398 | 0.442 | 0.452 | -0.808 | -0.78 | -0.828 | -0.865 | -0.882 | -0.845 | -0.885 | -0.788 | -0.866 | -0.789 | -0.775 | -0.732 | 0.476 | 0.469 | 0.493 | 0.495 | 0.073 | 0.07 | 0.066 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -77.617 | 0 | -81.581 | -85.729 | -83.759 | -0.801 | -0.822 | -0.763 | -0.705 | 0.146 | 0.145 | 0.155 | 0.161 | 0.146 | 0.145 | 0.155 | 0.161 |
Afschrijvingen & Amortisatie
| 394.868 | 393.395 | 365.022 | 388.53 | 234.591 | 234.591 | 234.591 | 234.591 | 234.591 | 265.935 | 265.935 | 265.935 | 267.555 | 267.555 | 267.555 | 223.934 | 223.934 | 223.934 | 234.985 | 234.985 | 234.985 | 173.25 | 227.726 | 227.809 | 221.405 | 197.932 | 184.113 | 187.54 | 197.514 | 163.287 | 165.12 | 146.257 | 146.352 | 134.854 | 138.563 | 134.915 | 130.936 | 132.256 | 120.364 | 124.492 | 129.351 | 79.669 | 91.412 | 83.866 | 86.497 | 76.446 | 83.465 | 94.214 | 103.028 | 90.525 | 72.626 | 75.874 | 77.41 | 63.502 | 66.148 | 69.284 | 72.377 | 62.283 | 63.187 | 65.521 | 62.099 | 41.55 | 41.673 | 40.992 | 40.813 | 38.801 | 39.803 | 36.869 | 36.535 | 0 | 0 | 0 | 0 | 46.616 | 44.965 | 47.763 | 49.882 | 56.828 | 54.388 | 56.98 | 50.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.169 | 17.603 | 16.824 | 17.217 | 17.903 | 17.936 | 18.124 | 18.855 | 17.903 | 17.936 | 18.124 | 18.855 | 23.988 | 23.16 | 22.1 | 18.986 | 22.926 | 18.252 | 17.731 | 18.175 | 12.21 | 12.694 | 12.59 | 7.392 | 12.434 | 7.769 | 8.164 | 7.977 | 4.681 | 4.808 | 4.462 | 4.123 | 3.25 | 3.225 | 3.45 | 3.578 | 3.25 | 3.225 | 3.45 | 3.578 |
Uitgestelde Inkomstenbelasting
| -3.754 | -3.74 | 76.383 | 81.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.507 | 7.479 | 5.141 | 5.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.754 | -3.74 | -81.524 | -86.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39.036 | 38.891 | -49.208 | -52.377 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -42.79 | -42.63 | -32.316 | -34.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 123.866 | 123.404 | -265.136 | -282.212 | -470.275 | -470.275 | -470.275 | -470.275 | -470.275 | -465.92 | -465.92 | -465.92 | -335.881 | -335.881 | -335.881 | 152.756 | 152.756 | 152.756 | 71.034 | 71.034 | 71.034 | 87.5 | 115.013 | 115.055 | 111.821 | 732.607 | 681.456 | 694.142 | 731.057 | 1,569.802 | 1,587.424 | 1,406.077 | 1,406.987 | 11.538 | 11.856 | 11.544 | 11.203 | 78.583 | 71.517 | 73.97 | 76.857 | 113.086 | 129.755 | 119.043 | 122.778 | 145.901 | 159.297 | 179.811 | 196.634 | 196.647 | 157.766 | 164.821 | 168.157 | 25.752 | 26.825 | 28.097 | 29.351 | -90.888 | -92.208 | -95.613 | -90.619 | 45.859 | 45.995 | 45.244 | 45.046 | 53.959 | 55.353 | 51.272 | 50.809 | -0.389 | -0.398 | -0.442 | -0.452 | -4.331 | -4.177 | -4.437 | -4.634 | 13.237 | 12.669 | 13.273 | 11.818 | 0.866 | 0.789 | 0.775 | 0.732 | -0.476 | -0.469 | -0.493 | -0.495 | -0.073 | -0.07 | -0.066 | -0.064 | 105.75 | 102.457 | 97.922 | 100.212 | 23.932 | 23.977 | 24.228 | 25.205 | 23.932 | 23.977 | 24.228 | 25.205 | 39.868 | 38.491 | 36.729 | 22.558 | 38.103 | 21.686 | 21.067 | 21.594 | 16.57 | 17.226 | 17.085 | 70.226 | 16.874 | 73.812 | 77.565 | 75.783 | -3.88 | -3.986 | -3.699 | -3.418 | -3.397 | -3.37 | -3.606 | -3.739 | -3.397 | -3.37 | -3.606 | -3.739 |
Kasstroom uit Operationele Activiteiten
| 882.823 | 879.53 | 315.079 | 335.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 476.794 | 476.794 | 476.794 | 417.789 | 417.789 | 417.789 | 397.25 | 522.159 | 522.351 | 507.666 | 296.184 | 275.505 | 280.634 | 295.558 | 188.943 | 191.064 | 169.237 | 169.346 | 414.899 | 426.31 | 415.086 | 402.844 | 444.022 | 404.097 | 417.955 | 434.267 | 336.572 | 386.184 | 354.302 | 365.418 | 293.435 | 320.377 | 361.635 | 395.469 | 330.81 | 265.402 | 277.271 | 282.883 | 109.629 | 114.197 | 119.611 | 124.951 | 88.051 | 89.329 | 92.628 | 87.79 | 85.205 | 85.457 | 84.061 | 83.693 | 92.392 | 94.78 | 87.792 | 86.998 | 0 | 0 | 0 | 0 | 41.477 | 40.008 | 42.498 | 44.383 | 69.183 | 66.213 | 69.368 | 61.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123.919 | 120.06 | 114.746 | 117.429 | 41.835 | 41.913 | 42.353 | 44.059 | 41.835 | 41.913 | 42.353 | 44.059 | 63.856 | 61.651 | 58.829 | 41.544 | 61.029 | 39.938 | 38.798 | 39.77 | 28.779 | 29.92 | 29.675 | 0 | 29.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -490.958 | -489.127 | -481.799 | -512.828 | -98.718 | -98.718 | -98.718 | -98.718 | -98.718 | -109.796 | -109.796 | -109.796 | -151.874 | -151.874 | -151.874 | -178.757 | -178.757 | -178.757 | -83.154 | -83.154 | -83.154 | -152.5 | -200.451 | -200.525 | -194.887 | -258.483 | -240.436 | -244.912 | -257.936 | -560.682 | -566.976 | -502.204 | -502.53 | -652.397 | -670.34 | -652.69 | -633.441 | -517.726 | -471.174 | -487.333 | -506.352 | -228.961 | -262.711 | -241.022 | -248.584 | -260.455 | -284.369 | -320.991 | -351.022 | -117.917 | -94.602 | -98.833 | -100.833 | -93.81 | -97.719 | -102.352 | -106.921 | -162.517 | -164.877 | -170.965 | -162.035 | -197.714 | -198.3 | -195.061 | -194.207 | -261.562 | -268.322 | -248.54 | -246.292 | -97.248 | -99.57 | -110.684 | -113.013 | -147.075 | -141.864 | -150.694 | -157.38 | -35.483 | -33.96 | -35.578 | -31.677 | -54.972 | -50.103 | -49.193 | -46.512 | -83.733 | -82.614 | -86.871 | -87.172 | -151.607 | -145.797 | -137.049 | -132.512 | -78.525 | -76.08 | -72.712 | -74.413 | -47.412 | -47.501 | -47.999 | -49.933 | -47.412 | -47.501 | -47.999 | -49.933 | -26.716 | -25.794 | -24.613 | -24.837 | -25.533 | -23.877 | -23.195 | -23.776 | -16.306 | -16.952 | -16.813 | 0 | -16.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -29.87 | -29.87 | -29.87 | -29.87 | -29.87 | -9.981 | -9.981 | -9.981 | -93.019 | -93.019 | -93.019 | -20.476 | -20.476 | -20.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.721 | -0.741 | -0.721 | -0.7 | -1.027 | -0.935 | -0.967 | -1.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -148.679 | -148.959 | -150.52 | -156.586 | -148.679 | -148.959 | -150.52 | -156.586 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.972 | 1.972 | 1.917 | 0 | 0 | 0 | 0 | 2.405 | 2.432 | 2.154 | 2.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 1.28 | 1.263 | 1.328 | 1.332 | 13.877 | 13.346 | 12.545 | 12.13 | 113.064 | 109.543 | 104.694 | 107.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64.56 | 64.319 | 16.892 | 17.98 | 664.432 | 664.432 | 664.432 | 664.432 | 664.432 | 649.865 | 649.865 | 649.865 | 729.942 | 729.942 | 729.942 | 676.027 | 676.027 | 676.027 | 500.943 | 500.943 | 500.943 | 548.25 | 720.638 | 720.903 | 700.636 | 554.668 | 515.941 | 525.546 | 553.494 | 747.219 | 755.607 | 669.287 | 669.72 | 1,068.018 | 1,097.391 | 1,068.497 | 1,036.985 | 962.774 | 876.205 | 906.255 | 941.624 | 565.533 | 648.895 | 595.324 | 614.002 | 553.89 | 604.746 | 682.626 | 746.491 | 448.727 | 360.004 | 376.104 | 383.717 | 203.44 | 211.917 | 221.963 | 231.872 | 250.568 | 254.206 | 263.593 | 249.825 | 282.918 | 283.757 | 279.122 | 277.9 | 353.953 | 363.102 | 336.332 | 333.291 | 170.062 | 174.122 | 193.557 | 197.631 | 188.552 | 181.871 | 193.192 | 201.763 | 104.666 | 100.172 | 104.946 | 93.441 | 147.537 | 134.471 | 132.029 | 124.832 | 132.953 | 131.178 | 137.936 | 138.414 | 139.214 | 133.879 | 125.846 | 121.68 | 89.38 | 86.597 | 82.764 | 84.7 | 196.091 | 196.46 | 198.518 | 206.519 | 196.091 | 196.46 | 198.518 | 206.519 | 26.716 | 25.794 | 24.613 | 24.837 | 25.533 | 23.877 | 23.195 | 23.776 | 16.306 | 16.952 | 16.813 | 0 | 16.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -426.398 | -424.807 | -464.907 | -494.848 | 535.844 | 535.844 | 535.844 | 535.844 | 535.844 | 530.087 | 530.087 | 530.087 | 485.049 | 485.049 | 485.049 | 476.794 | 476.794 | 476.794 | 417.789 | 417.789 | 417.789 | 397.25 | 522.159 | 522.351 | 507.666 | 296.184 | 275.505 | 280.634 | 295.558 | 188.943 | 191.064 | 169.237 | 169.346 | 414.899 | 426.31 | 415.086 | 402.844 | 444.022 | 404.097 | 417.955 | 434.267 | 336.572 | 386.184 | 354.302 | 365.418 | 293.435 | 320.377 | 361.635 | 395.469 | 330.81 | 265.402 | 277.271 | 282.883 | 109.629 | 114.197 | 119.611 | 124.951 | 88.051 | 89.329 | 92.628 | 87.79 | 85.205 | 85.457 | 84.061 | 83.693 | 92.392 | 94.78 | 87.792 | 86.998 | 72.814 | 74.552 | 82.873 | 84.618 | 41.477 | 40.008 | 42.498 | 44.383 | 69.183 | 66.213 | 69.368 | 61.764 | 92.567 | 84.369 | 82.837 | 78.321 | 50.501 | 49.826 | 52.393 | 52.575 | 1.484 | 1.428 | 1.342 | 1.298 | 123.919 | 120.06 | 114.746 | 117.429 | -201.813 | -202.193 | -204.311 | -212.545 | -201.813 | -202.193 | -204.311 | -212.545 | -26.945 | -26.015 | -24.824 | -24.99 | -25.752 | -24.024 | -23.339 | -23.923 | -29.572 | -30.744 | -30.492 | 0 | -30.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | -637.112 | -637.112 | -637.112 | -637.112 | -637.112 | 0 | 0 | 0 | 0 | 0 | 0 | -157.306 | -157.306 | -157.306 | -1,046.997 | -1,046.997 | -1,046.997 | -573 | -753.17 | -753.447 | -732.265 | -592.94 | -551.541 | -561.809 | -591.686 | -433.74 | -438.609 | -388.502 | -388.754 | -289.66 | -297.627 | -289.79 | -281.244 | -48.023 | -43.705 | -45.204 | -46.968 | 0 | 0 | 0 | 0 | -185.384 | -202.406 | -228.472 | -249.847 | -317.131 | -254.427 | -265.805 | -271.186 | -136.626 | -142.319 | -149.067 | -155.721 | -100.267 | -101.723 | -105.479 | -99.97 | -199.096 | -199.686 | -196.424 | -195.564 | -24.895 | -25.539 | -23.656 | -23.442 | -28.024 | -28.693 | -31.896 | -32.567 | -51.033 | -49.225 | -52.289 | -54.609 | -11.202 | -10.721 | -11.231 | -10 | -3.178 | -2.897 | -2.844 | -2.689 | -1.281 | -1.264 | -1.329 | -1.334 | -31.54 | -30.331 | -28.511 | -27.567 | -127.313 | -123.349 | -117.889 | -120.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 280.854 | 280.854 | 280.854 | 280.854 | 280.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 228.937 | 249.957 | 282.147 | 308.544 | 656.129 | 526.398 | 549.94 | 561.071 | 3.594 | 3.744 | 3.921 | 4.096 | 4.473 | 4.538 | 4.705 | 4.459 | 2.763 | 2.772 | 2.726 | 2.714 | 1.466 | 1.504 | 1.393 | 1.381 | 93.855 | 96.096 | 106.822 | 109.071 | 72.927 | 70.343 | 74.722 | 78.037 | 3.216 | 3.078 | 3.225 | 2.871 | 0.265 | 0.241 | 0.237 | 0.224 | 0 | 0 | 0 | 0 | 0.014 | 0.014 | 0.013 | 0.012 | 0.972 | 0.942 | 0.9 | 0.921 | 1.669 | 1.672 | 1.69 | 1.758 | 1.669 | 1.672 | 1.69 | 1.758 | 0.439 | 0.424 | 0.404 | 0 | 0.419 | 0 | 0 | 0 | 0.151 | 0.157 | 0.156 | 0 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -1.501 | -1.496 | -4.407 | -4.691 | -9.107 | -9.107 | -9.107 | -9.107 | -9.107 | -9.269 | -9.269 | -9.269 | -3.721 | -3.721 | -3.721 | 0 | 0 | 0 | -2.02 | -2.02 | -2.02 | -2.25 | -2.957 | -2.959 | -2.875 | -1.714 | -1.594 | -1.624 | -1.71 | -0.267 | -0.27 | -0.239 | -0.24 | -10.577 | -10.868 | -10.582 | -10.269 | -7.704 | -7.012 | -7.252 | -7.535 | -4.08 | -4.682 | -4.295 | -4.43 | -7.192 | -7.852 | -8.863 | -9.693 | -2.145 | -1.721 | -1.797 | -1.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.993 | -1.017 | -1.13 | -1.154 | -1.028 | -0.992 | -1.053 | -1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -94.588 | -94.235 | -126.325 | -134.461 | -64.476 | -64.476 | -64.476 | -64.476 | -64.476 | -46.699 | -46.699 | -46.699 | -43.634 | -43.634 | -43.634 | -36.076 | -36.076 | -36.076 | -10.773 | -10.773 | -10.773 | -6 | -7.887 | -7.89 | -7.668 | -4.57 | -4.251 | -4.33 | -4.56 | -68.415 | -69.183 | -61.279 | -61.319 | -97.355 | -100.032 | -97.398 | -94.526 | -59.323 | -53.989 | -55.84 | -58.019 | -28.846 | -33.098 | -30.366 | -31.318 | -17.192 | -18.77 | -21.187 | -23.17 | -11.925 | -9.567 | -9.995 | -10.197 | -6.961 | -7.252 | -7.595 | -7.934 | -5.174 | -5.249 | -5.443 | -5.158 | -6.251 | -6.269 | -6.167 | -6.14 | -4.647 | -4.767 | -4.416 | -4.376 | -5.032 | -5.152 | -5.727 | -5.847 | -6.248 | -6.027 | -6.402 | -6.686 | -4.472 | -4.28 | -4.484 | -3.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | -3.391 | -3.241 | -3.317 | -6.133 | -6.144 | -6.208 | -6.459 | -6.133 | -6.144 | -6.208 | -6.459 | -11.12 | -10.736 | -10.245 | -10.023 | -10.628 | -9.636 | -9.361 | -9.595 | -9.017 | -9.374 | -9.297 | 0 | -9.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -327.305 | -326.084 | 266.605 | 283.775 | 965.686 | 965.686 | 965.686 | 965.686 | 965.686 | 586.054 | 586.054 | 586.054 | 532.404 | 532.404 | 532.404 | 670.177 | 670.177 | 670.177 | 1,477.579 | 1,477.579 | 1,477.579 | 978.5 | 1,286.173 | 1,286.646 | 1,250.474 | 895.408 | 832.891 | 848.396 | 893.514 | 691.365 | 699.126 | 619.258 | 619.659 | 812.491 | 834.837 | 812.856 | 788.884 | 559.072 | 508.802 | 526.252 | 546.79 | 369.498 | 423.964 | 388.963 | 401.167 | 274.266 | 299.448 | 338.011 | 369.635 | 5.881 | 4.718 | 4.929 | 5.029 | 249.623 | 260.025 | 272.352 | 284.51 | 189.019 | 191.763 | 198.845 | 188.459 | 287.787 | 288.64 | 283.925 | 282.683 | 120.468 | 123.582 | 114.47 | 113.436 | 13.007 | 13.318 | 14.804 | 15.116 | 26.859 | 25.908 | 27.52 | 28.741 | 81.64 | 78.135 | 81.859 | 72.885 | 95.48 | 87.024 | 85.444 | 80.786 | 51.782 | 51.09 | 53.723 | 53.909 | 33.01 | 31.745 | 29.84 | 28.852 | 253.76 | 245.858 | 234.976 | 240.471 | 4.463 | 4.472 | 4.519 | 4.701 | 4.463 | 4.472 | 4.519 | 4.701 | 10.681 | 10.313 | 9.841 | 10.023 | 10.209 | 9.636 | 9.361 | 9.595 | 8.865 | 9.217 | 9.141 | 0 | 9.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -423.395 | -421.816 | 135.873 | 144.624 | 535.844 | 535.844 | 535.844 | 535.844 | 535.844 | 530.087 | 530.087 | 530.087 | 485.049 | 485.049 | 485.049 | 476.794 | 476.794 | 476.794 | 417.789 | 417.789 | 417.789 | 397.25 | 522.159 | 522.351 | 507.666 | 296.184 | 275.505 | 280.634 | 295.558 | 188.943 | 191.064 | 169.237 | 169.346 | 414.899 | 426.31 | 415.086 | 402.844 | 444.022 | 404.097 | 417.955 | 434.267 | 336.572 | 386.184 | 354.302 | 365.418 | 293.435 | 320.377 | 361.635 | 395.469 | 330.81 | 265.402 | 277.271 | 282.883 | 109.629 | 114.197 | 119.611 | 124.951 | 88.051 | 89.329 | 92.628 | 87.79 | 85.205 | 85.457 | 84.061 | 83.693 | 92.392 | 94.78 | 87.792 | 86.998 | 72.814 | 74.552 | 82.873 | 84.618 | 41.477 | 40.008 | 42.498 | 44.383 | 69.183 | 66.213 | 69.368 | 61.764 | 92.567 | 84.369 | 82.837 | 78.321 | 50.501 | 49.826 | 52.393 | 52.575 | 1.484 | 1.428 | 1.342 | 1.298 | 123.919 | 120.06 | 114.746 | 117.429 | 58.767 | 58.877 | 59.494 | 61.892 | 58.767 | 58.877 | 59.494 | 61.892 | -12.895 | -12.45 | -11.88 | -11.715 | -12.324 | -11.262 | -10.941 | -11.215 | -10.335 | -10.745 | -10.657 | 0 | -10.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -3.003 | -2.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,287.702 | -1,287.702 | -1,287.702 | -1,302.182 | -1,302.182 | -1,302.182 | -1,162.5 | -1,528.029 | -1,528.591 | -1,485.617 | -867.989 | -807.386 | -822.417 | -866.153 | -613.062 | -619.944 | -549.121 | -549.477 | -1,230.997 | -1,264.853 | -1,231.549 | -1,195.229 | -1,449.683 | -1,319.333 | -1,364.58 | -1,417.836 | -938.207 | -1,076.503 | -987.631 | -1,018.618 | -797.525 | -870.752 | -982.888 | -1,074.845 | -978.394 | -784.944 | -820.048 | -836.647 | -362.479 | -377.583 | -395.483 | -413.138 | -234.647 | -238.053 | -246.844 | -233.951 | -286.011 | -286.859 | -282.172 | -280.938 | -257.802 | -264.465 | -244.967 | -242.752 | 0 | 0 | 0 | 0 | -139.857 | -134.902 | -143.298 | -149.656 | -230.102 | -220.223 | -230.717 | -205.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -325.61 | -315.471 | -301.507 | -308.558 | 65.488 | 65.611 | 66.299 | 68.971 | 65.488 | 65.611 | 66.299 | 68.971 | 4.182 | 4.037 | 3.852 | 1.639 | 3.997 | 1.576 | 1.531 | 1.569 | 2.441 | 2.538 | 2.517 | 0 | 2.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 30.028 | 29.916 | -13.955 | -14.853 | -54.277 | -54.277 | -54.277 | -54.277 | -54.277 | 230.643 | 230.643 | 230.643 | 155.933 | 155.933 | 155.933 | 142.681 | 142.681 | 142.681 | -48.815 | -48.815 | -48.815 | 29.25 | 38.447 | 38.461 | 37.38 | 20.564 | 19.129 | 19.485 | 20.521 | -46.234 | -46.753 | -41.412 | -41.438 | 13.702 | 14.079 | 13.708 | 13.304 | -117.618 | -107.042 | -110.713 | -115.034 | 71.508 | 82.049 | 75.275 | 77.637 | 82.778 | 90.379 | 102.018 | 111.562 | 14.037 | 11.262 | 11.765 | 12.003 | -33.591 | -34.99 | -36.649 | -38.285 | 29.506 | 29.934 | 31.04 | 29.419 | -30.397 | -30.487 | -29.989 | -29.858 | 19.374 | 19.875 | 18.409 | 18.243 | 31.722 | 32.48 | 36.105 | 36.865 | -15.425 | -14.879 | -15.805 | -16.506 | -22.553 | -21.584 | -22.613 | -20.134 | 30.036 | 27.376 | 26.879 | 25.414 | -9.079 | -8.958 | -9.42 | -9.452 | -35.688 | -34.32 | -32.261 | -31.193 | 46.146 | 44.709 | 42.73 | 43.73 | -35.723 | -35.791 | -36.166 | -37.623 | -35.723 | -35.791 | -36.166 | -37.623 | 28.197 | 27.224 | 25.977 | 6.477 | 26.949 | 6.227 | 6.049 | 6.201 | -8.687 | -9.031 | -8.957 | 0 | -8.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 30.028 | 29.916 | -13.955 | -14.853 | 528.559 | 528.559 | 528.559 | 528.559 | 528.559 | 570.369 | 570.369 | 570.369 | 322.352 | 322.352 | 322.352 | 159.906 | 159.906 | 159.906 | 17.843 | 17.843 | 17.843 | 64.5 | 84.781 | 84.812 | 82.428 | 40.272 | 37.46 | 38.158 | 40.187 | 18.44 | 18.647 | 16.517 | 16.527 | 58.172 | 59.772 | 58.199 | 56.482 | 47.51 | 43.238 | 44.721 | 46.466 | 166.13 | 190.618 | 174.881 | 180.368 | 104.984 | 114.624 | 129.385 | 141.49 | 25.182 | 20.203 | 21.106 | 21.534 | 9.706 | 10.111 | 10.59 | 11.063 | 51.068 | 51.81 | 53.723 | 50.917 | 21.252 | 21.315 | 20.967 | 20.875 | 54.371 | 55.777 | 51.664 | 51.197 | 36.978 | 37.861 | 42.087 | 42.973 | 6.596 | 6.363 | 6.759 | 7.059 | 24.391 | 23.344 | 24.456 | 21.775 | 42.186 | 38.45 | 37.752 | 35.694 | 10.132 | 9.997 | 10.512 | 10.548 | 21.196 | 20.384 | 19.161 | 18.527 | 46.544 | 45.095 | 43.099 | 44.107 | 0.366 | 0.367 | 0.37 | 0.385 | 0.366 | 0.367 | 0.37 | 0.385 | 37.083 | 35.803 | 34.164 | 8.026 | 35.441 | 7.716 | 7.495 | 7.683 | 1.391 | 1.446 | 1.434 | 0 | 1.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |