New Gold Inc.
AMEX:NGD
1.21 (USD) • At close November 17, 2023
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 37.9 | 53.089 | -43.306 | -28.157 | -2.7 | -2.6 | -31.8 | -16.9 | -4.2 | -37.9 | -7.8 | 150.9 | -11.3 | -15.8 | 15.1 | -21.1 | 15.7 | -45.6 | -28.3 | 0.3 | -24.7 | -35.7 | -13.4 | -727.7 | -1.6 | -301.6 | -29.1 | -179.6 | 29.2 | 23.1 | 37.5 | -19.9 | 5.1 | -8.8 | 26.8 | -9.5 | -157.8 | 9.4 | -43.8 | -431.9 | -59.6 | 16.2 | -1.8 | -254.7 | 12.2 | 15 | 36.3 | 123.9 | 17.8 | 23.7 | 33.531 | 179.028 | 40.7 | 78.602 | 24.719 | 72.879 | 27.446 | -59.211 | 17.188 | -188.961 | 6.096 | -202.846 | 12.079 | 41.135 | -148.853 | 13.998 | -8.959 | -43.041 | -16.732 | -1.876 | -0.401 | -1.099 | 0.06 | -0.821 | -1.146 | -1.104 | -0.494 | -0.647 | -0.683 | -0.956 | -0.114 | -0.016 | 0.048 | -0.637 | -0.077 | -0.143 | -0.082 | -0.064 | -0.039 | 0.015 | -0.03 | -0.068 | -0.013 | -0.022 | 0.031 | 0.024 | -0.012 | -0.011 | -0.008 | -0.027 | -0.003 | -0.021 | -0.024 | -0.021 | 0.006 | -0.008 | -0.017 | -0.007 |
Afschrijvingen & Amortisatie
| 0 | 71.185 | 63.515 | 69.571 | 80.4 | 66.3 | 56.404 | 52.3 | 55.3 | 39.4 | 48.9 | -68.5 | 78.5 | 91.1 | 36.6 | 83.8 | 43.7 | 94.3 | 54.1 | 59.9 | 62 | 55 | 62.5 | 732.8 | 58.1 | 451.3 | 56.1 | 320.2 | 37.6 | 25.4 | 46.6 | 61.7 | 43 | 39.3 | 61.5 | 94.2 | 61.3 | 50.8 | 55.6 | 439.7 | 82.5 | 47 | 76 | 352.1 | 30.6 | -50 | 9.9 | -47.7 | 20.9 | 15.9 | 0 | 0 | -1 | 0 | 0 | 23.951 | 20.906 | 18.928 | 12.522 | 25.266 | 12.432 | 11.026 | 10.749 | 9.235 | 9.665 | 14.053 | 0.008 | 0.008 | 0.009 | 0.008 | 0.007 | 0.038 | 0.029 | 0.028 | 0.024 | 0.022 | 0.024 | 0.018 | 0.018 | 0.011 | 0.016 | 0.005 | 0.002 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0 | 0.001 | 0.002 | 0.002 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| -2.512 | -30.359 | 2.489 | -1.31 | 7.6 | 0.8 | 0.3 | 11.2 | -11.7 | 1.4 | 0.5 | 5.9 | 6.4 | 5.2 | 3.9 | 5.1 | 2 | -8 | 5.2 | -6.6 | 1.5 | 1 | 3.7 | 64 | 1.6 | -97.8 | 5 | -128.9 | 7.9 | 7.3 | 2.3 | 3 | -4.2 | 5.8 | -5.7 | -30.8 | -83.8 | 0.9 | 6.8 | 11.4 | 48.1 | 0.8 | 7.3 | -27.1 | 10.3 | 4 | 12.4 | 13.9 | 30.6 | 17 | 18.3 | 0 | 16.2 | 0 | 0 | -12.713 | -5.736 | 2.319 | -1.067 | -1.23 | -3.461 | 0.463 | 2.787 | -0.541 | -16.356 | 5.039 | -1.638 | -0.625 | -10.737 | 0 | 0 | 0 | 0 | -0.014 | -0.108 | 0.003 | 0.004 | -0.067 | 0.001 | 0.025 | 0.005 | 0.001 | 0.007 | 0.519 | 0.026 | 0.031 | 0.011 | -0.045 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | -0.7 | 0.5 | 0.7 | 0.4 | 0.5 | 0.3 | 0.5 | 0.2 | 0.5 | 1.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 0.4 | 0.7 | 0 | 2.1 | -0.1 | 3.6 | 2.7 | 1.5 | 0.7 | 2.4 | 2.9 | 4.5 | 1.7 | 1.9 | 2 | 2.6 | 3.5 | 1.3 | 1.2 | 1.7 | 2 | 1.9 | 2.1 | 2.1 | 2 | 2.2 | 2.3 | 2 | 0 | 1.8 | 1.945 | 1.775 | 0 | 0 | 1.826 | 1.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.9 | 9.797 | -17.72 | 5.78 | 12.4 | -8.8 | -15.1 | -12.4 | 10.1 | 10 | 1.4 | 12.8 | -27 | 25.6 | -10.4 | 3.5 | 8.2 | 1.2 | 4.2 | 9.1 | 23.7 | -10.1 | 3.2 | -17 | -26.5 | -22.1 | -17.2 | 26.4 | 6.3 | 3.9 | 7.4 | -16.8 | 1 | -3.2 | -0.6 | 8.4 | -7.4 | -5.8 | 2.4 | 0.1 | -20.4 | -12.6 | -8.7 | 21.4 | -14 | -4.2 | -12.9 | 3.1 | -23.5 | -8.1 | -16.323 | 2.465 | 12.7 | 0.653 | -27.601 | 16.799 | -6.783 | 4.387 | -8.331 | 9.264 | -18.123 | 3.064 | -7.802 | 25.186 | -12.249 | -11.467 | 0.577 | 0.589 | -2.403 | 1.32 | -1.201 | 1.162 | -0.174 | -0.877 | -0.096 | 2.234 | -0.334 | 0.558 | -0.311 | 0.794 | 0.001 | 0.024 | -0.171 | 0.176 | -0.013 | -0.011 | -0.004 | 0.003 | 0.125 | 0.138 | -0.007 | -0.043 | 0.022 | 0.001 | -0.056 | -0.034 | 0.009 | 0.002 | -0.005 | 0.001 | -0 | -0.001 | 0.001 | -0.007 | -0.008 | 0.01 | -0.01 | 0.016 |
Vorderingen
| -0.8 | -2.358 | 3.385 | -3.667 | 2.778 | -2.743 | -0.6 | -9.608 | 3.086 | 8.963 | -5.871 | 9.317 | -0.294 | 5.311 | -4.836 | 0.8 | -4.2 | -6.6 | 1.2 | 2.8 | 6.1 | 0.3 | -4.8 | 3.2 | -4.5 | -2.8 | -1.3 | -1.4 | 5.6 | -7.6 | 19 | -21.1 | 5.8 | 0 | 5.5 | 6.6 | -8.2 | 2.7 | 5.4 | -3.9 | -4.4 | -9.8 | -3.3 | -1.7 | -9.3 | 9.4 | 1.4 | 10.6 | -15.3 | 0 | 1.025 | -2.715 | 0 | 9.642 | -16.86 | -2.248 | -2.936 | 9.876 | -4.837 | 1.25 | -0.08 | 6.963 | -8.366 | 0 | 5.16 | -5.152 | -3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3 | 7.526 | -2.588 | 3.442 | 2.5 | -7.5 | -4.9 | -25 | 6.4 | -17.9 | 4.5 | 3.8 | -8.7 | 1.8 | -1.7 | 2.2 | 2.5 | 3.6 | 2.3 | 9 | 10.1 | -8.4 | 5.5 | -20.3 | -10.8 | -14.3 | -16.4 | 6.6 | -2.4 | 4 | -4.9 | 4.3 | -3.3 | -3.4 | -6.1 | 11.7 | -4.8 | -11.6 | 5.6 | 2.5 | -17 | -14.2 | 1.1 | 13.8 | -8.1 | -14 | -6.7 | -10.3 | -8.4 | -4.3 | -11.042 | -6.196 | 2.1 | -6.932 | -5.604 | 5.904 | -8.88 | -7.986 | -2.555 | 7.532 | -22.422 | -5.873 | 2.524 | 20.181 | -1.112 | 3.367 | 2.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.446 | 1.25 | -19.114 | 2.656 | 13.093 | 0.135 | -9.301 | 7.826 | -0.963 | 15.219 | 3.037 | 4.168 | -18.623 | 19.873 | -8.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 0 | -11.7 | -7.2 | 0.2 | 22.8 | 5 | 3.5 | -7 | 0 | -4.7 | 2.9 | 0 | -8.1 | 5.1 | -1.1 | -8.5 | 5.2 | -0.1 | 9.4 | -9.2 | 11.7 | 5.1 | -5.8 | -8.9 | 0 | 3.1 | 1.5 | -8.353 | 10.864 | 0 | -5.468 | -3.376 | 0 | 0.381 | -5.784 | -0.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.254 | 3.38 | 0.597 | 3.35 | -5.972 | 1.308 | -0.299 | 14.382 | 1.577 | 3.718 | -3.1 | 9 | -18.3 | 23.8 | -8.7 | 1.3 | 5.7 | -2.4 | 1.9 | 0.1 | 13.6 | -1.7 | -5.8 | 3.3 | -4 | -0.6 | -1 | -3 | 3.7 | -0.1 | 12.3 | -21.1 | 4.3 | -2.7 | 5.5 | 4.8 | -7.7 | 6.9 | 5.3 | -7.6 | -3.3 | -7.8 | -0.6 | -4.1 | -11 | 15.6 | 2.7 | 13.4 | -15.1 | -5.3 | 2.047 | 0.512 | 10.6 | 3.411 | -1.761 | 13.143 | 5.033 | 2.497 | -0.939 | 0.482 | 4.379 | 1.974 | -1.96 | 5.005 | -11.137 | 0 | 0 | 0 | -2.403 | 1.32 | -1.201 | 0 | -0.174 | -0.877 | -0.096 | 2.234 | -0.334 | 0.558 | -0.311 | 0.794 | 0.001 | 0.024 | -0.171 | 0.176 | -0.013 | -0.011 | -0.004 | 0.003 | 0.125 | 0 | 0 | -0.043 | 0.022 | 0.001 | -0.056 | -0.034 | 0.009 | 0.002 | -0.005 | 0.001 | -0 | -0.001 | 0.001 | -0.007 | -0.008 | 0.01 | -0.01 | 0.016 |
Overige Niet-Contante Posten
| 84.412 | 132.506 | 181.187 | 27.427 | 2.3 | 0.5 | 50.496 | -1.7 | 3.7 | 23.8 | 24.4 | 4.1 | 7.4 | 3.7 | 7.9 | 26.7 | 21.2 | 10.6 | 70.2 | 45.1 | 90.6 | 95 | 80.8 | 743.7 | 77.6 | 487.5 | 106.4 | 401 | 22.6 | 45.7 | 29.6 | 85.4 | 87.7 | 85.4 | 41 | 116.8 | 300 | 52.4 | 104.4 | 490.3 | 6.3 | 6.7 | 6.9 | 6 | -4.8 | 10.6 | 10.7 | 11 | -1.3 | -4.6 | 19.493 | -115.607 | 0.3 | -38.008 | 51.65 | 77.904 | 24.551 | 75.513 | 5.038 | 205.497 | 56.367 | -213.33 | 4.144 | -254.415 | 156.811 | -5.612 | 9.145 | 35.791 | 29.204 | 0.009 | 0.194 | 0.461 | -0.045 | 0.756 | 0.531 | 0.247 | 0.025 | -0.006 | 0.473 | -0 | -0.002 | -0.024 | -0.006 | 0 | -0 | -0 | 0 | 0.004 | 0.001 | -0.201 | 0.12 | 0.112 | -0 | 0.004 | 0 | 0 | 0.032 | 0 | 0 | 0.019 | 0 | -0 | 0 | 0.012 | 0.007 | 0 | -0.007 | 0.004 |
Kasstroom uit Operationele Activiteiten
| 127.9 | 100.266 | 40.817 | 73.512 | 100.1 | 56.4 | 60.6 | 31.8 | 53.7 | 37.4 | 67.8 | 105.7 | 54.3 | 110.3 | 53.3 | 98.5 | 92.2 | 52.8 | 51.3 | 47.9 | 91.1 | 50.2 | 74.3 | 63 | 51.1 | 66 | 65.1 | 118.9 | 66 | 80 | 76.8 | 51.7 | 89.6 | 79.2 | 61.5 | 84.9 | 51 | 56.9 | 69.8 | 69.9 | 58.2 | 59.3 | 81.4 | 99.7 | 36.2 | -22.5 | 58.5 | 106.2 | 46.7 | 46.2 | 36.701 | 65.886 | 70.7 | 43.192 | 50.543 | 88.008 | 35.494 | 38.812 | 18.25 | 53.95 | 6.351 | 16.535 | 7.721 | 19.737 | -10.459 | 16.274 | -0.867 | -7.278 | -0.659 | -0.539 | -1.4 | 0.561 | -0.129 | -0.929 | -0.789 | 1.403 | -0.775 | -0.144 | -0.501 | 0.594 | -0.095 | -0.011 | -0.121 | 0.061 | -0.063 | -0.12 | -0.073 | -0.1 | 0.102 | -0.047 | 0.083 | 0.002 | 0.011 | -0.018 | -0.025 | -0.007 | 0.03 | -0.009 | -0.013 | -0.008 | -0.003 | -0.023 | -0.023 | -0.017 | 0.005 | 0.002 | -0.034 | 0.013 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -62.5 | -72.12 | -60.827 | -62.143 | -70.6 | -71.6 | -63.1 | -68.7 | -69.9 | -76.1 | -78.2 | -58.1 | -55.4 | -80 | -53.8 | -109.3 | -59.4 | -50.2 | -65.3 | -102.3 | -62.6 | -37.8 | -50.4 | -39.4 | -56.4 | -50.1 | -68.7 | -98.5 | -150.6 | -188.1 | -143.7 | -164.8 | -156.6 | -138.2 | -107.4 | -169.7 | -76.7 | -73.9 | -69.2 | -88.7 | -73.7 | -60.3 | -56.6 | -88.2 | -63.7 | -61 | -76.4 | -118 | -142.6 | -145.3 | -110.08 | -158.526 | -112 | -85.903 | -57.182 | -61.185 | -34.244 | -34.768 | -18.968 | -35.169 | -15.794 | -33.642 | -26.917 | -63.145 | -47.799 | -9.695 | -30.249 | -44.455 | -9.773 | -9.545 | -6.169 | -4.505 | -3.867 | -4.589 | -4.764 | -4.239 | -4.182 | -3.44 | -2.547 | -0.219 | 0.257 | -0.355 | -0.059 | 0 | 0.431 | 0 | -0.046 | -0.385 | -0.192 | -0.154 | -0.039 | 0.554 | -0.174 | -0.308 | -0.078 | -0.211 | -0.179 | -0.095 | -0.008 | -0.017 | 0 | 0 | -0.001 | -0.001 | 0.001 | -0.015 | -0.022 | -0.041 |
Netto Overnames
| 0 | 0.199 | 0 | -0.048 | -0.017 | 1.95 | 23.402 | -2.484 | 0.467 | 0.297 | 0.101 | 337.008 | 39.4 | 0.403 | 0 | 102.8 | 102.8 | 1.5 | 7.5 | 0.4 | 0 | 0.3 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.4 | -107.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0 | 0 | 0 | 0 | 46.276 | 80.905 | -0.219 | 0 | 0 | 33.642 | 0 | 3.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.023 | -0.008 | 0.123 | 0 | 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 |
Aankoop van Beleggingen
| 0 | 0 | 0 | -0.002 | 0.001 | -0.9 | -23.402 | 0.1 | -2.444 | -0.5 | -3.6 | -1.7 | -39.4 | -11.1 | -23.5 | -0.2 | -0.1 | -1 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.9 | 0 | -0.4 | -1 | 0 | -2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.684 | 0 | 0 | 0 | 0 | 0.043 | -0.002 | -463.041 | 4.449 | 0 | -5.784 | -0.212 | 0 | 0 | 0 | 0 | -3.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.118 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0.016 | 2 | 23.4 | 2.484 | 1.977 | -0.297 | 0 | 0 | 39.4 | 0 | 0 | -102.8 | 102.8 | 0 | 7.5 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.229 | 0 | -0.027 | 8.927 | 58.364 | -46.276 | -9.201 | 57.313 | 21.65 | 10.712 | 2.573 | 4.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.007 | 0 | 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
| 1.7 | 0.2 | 2.1 | 0.1 | 1.9 | -0.05 | 1.8 | -0.8 | 14.6 | 0.9 | 0.3 | 300.7 | 0.4 | 0.4 | 0.2 | 0.2 | -102.3 | 0.3 | 0.2 | 4.9 | 0.5 | 0.9 | 0.4 | 150 | -2.5 | 42.9 | -8.1 | -10.1 | -7.4 | 0.3 | 65.5 | 0.4 | 0.1 | 0.2 | 0.8 | -24.5 | 0.5 | 1 | 0.4 | 0.1 | 20.8 | 0.2 | 0.5 | 7.4 | 0.4 | 0.2 | 0.2 | 7.2 | 7.8 | 9.3 | -5.768 | -20.608 | 1.3 | 8.801 | 8.279 | -1.378 | 0.033 | -36.91 | 46.305 | 0.649 | -6.177 | -8.784 | 0 | 31.215 | -53.906 | 147.627 | 32.44 | 0.001 | -171.42 | 0 | 0 | 0.31 | -0.338 | 0.001 | 0.026 | 0 | 0.031 | -0 | 0 | -1.44 | -0.539 | 0.231 | -0 | -0.619 | -0.735 | -0.375 | 0 | 0 | 0 | 0 | 0 | -0.76 | 0 | 0 | 0 | 0.008 | -0.008 | 0 | 0 | 0 | -0.008 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0.002 |
Kasstroom uit Investeringsactiviteiten
| -60.8 | -71.922 | -60.827 | -62.193 | -68.7 | -68.6 | -37.9 | -69.4 | -55.3 | -75.7 | -81.5 | 240.9 | -15.6 | -90.7 | -77.1 | -109.3 | 43.8 | -49.4 | -58.4 | -97 | -62.1 | -36.9 | -38 | 110.6 | -58.9 | -7.2 | -76.8 | -108.6 | -158 | -188.7 | -78.2 | -164.8 | -157.5 | -137.4 | -108.7 | -106.6 | -76.2 | -72.9 | -68.8 | -88.6 | -52.9 | -60.1 | -56.1 | -86.2 | -170.5 | -60.8 | -76.2 | -110.8 | -134.8 | -136 | -115.848 | -175.527 | -110.7 | -77.102 | -39.976 | -4.199 | -34.168 | 0.024 | -378.61 | -8.421 | -11.259 | -11.995 | -22.413 | -28.407 | -53.906 | 147.627 | -30.249 | -48.422 | -181.193 | -9.545 | -6.169 | -4.195 | -4.205 | -4.587 | -4.738 | -4.239 | -4.15 | -3.463 | -2.555 | -1.654 | -0.281 | -0.124 | -0.175 | -0.619 | -0.304 | -0.375 | -0.046 | -0.385 | -0.192 | -0.154 | -0.039 | -0.205 | -0.174 | -0.308 | -0.078 | -0.203 | -0.188 | -0.095 | -0.008 | -0.017 | -0.008 | 0.003 | -0.001 | -0.001 | 0.001 | -0.015 | -0.022 | -0.039 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -50.2 | 99.5 | -1.3 | 0 | -1.4 | -3.9 | -2.4 | -2.6 | -2.6 | -104.2 | -2.5 | -2.4 | -2.6 | -2.7 | -2.7 | -212.4 | -408 | -64.636 | 32.1 | -46.5 | -58.6 | -5.8 | -2.1 | -162.1 | -21.3 | -50.6 | 0 | 29.5 | 100 | -10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 0 | 102.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 435.765 | -33.565 | -3.092 | -4.749 | -25.575 | -1.5 | -14 | 0 | 4 | 0.62 | 29.211 | 0 | 0 | 0 | -23.474 | -0.001 | -0.026 | -0.005 | -0.005 | -0.005 | -0.005 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0.003 | -0.003 | 0 | -0 | -0.003 | -0.005 | -0 | 0 | 0.011 | -0.003 | -0 | -0.002 |
Uitgifte van Gewone Aandelen
| 0.611 | 164.6 | 0.199 | 3.5 | 0.1 | 1.5 | 0 | 0.013 | 0.007 | 0.7 | 0.2 | 0.1 | 0.197 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 107.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165.7 | 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 | 3.033 | 103.826 | 0.11 | 0.046 | -1.847 | 1.817 | 0.03 | 0 | 0.332 | -137.02 | 268.328 | 0.12 | -2.342 | 0.344 | 3.27 | 60.527 | 6.039 | 0.153 | 0 | 0 | 0.238 | 1.128 | 0.057 | 0.698 | 17.378 | 0.039 | 0.201 | 0.01 | -0.44 | 0 | 0 | 0 | -0 | 0.009 | 0 | 0 | 0.031 | 0.023 | 0.139 | 0.004 | 0.095 | 0.001 | 0 | 0 | -0.001 | -0.003 | -0.003 | 0.079 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.2 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -68.8 | -266.4 | -6.963 | -9.9 | -24 | -7 | -23.5 | -6.7 | -22.6 | -9.5 | -34.5 | -13.4 | -23 | -10.5 | -29.4 | -20.739 | -12 | 359.536 | 293.5 | 0.3 | -7.9 | -30.4 | -5.9 | -32.2 | -7.6 | -32.2 | -6.7 | -21.3 | -2.5 | -31.8 | -1.4 | 148.5 | 0.5 | -20.3 | -0.3 | -25.8 | 97.5 | -26.1 | 0.1 | -25.9 | -1.9 | -25.7 | 0.6 | -25.7 | 0.8 | -25.6 | 3.4 | 45.4 | 2.9 | -12.5 | 1.427 | -20.49 | 2.5 | 1.006 | 10.809 | 4.635 | 0.379 | 5.645 | 0.765 | 0 | 0 | 0 | -7 | -31.296 | 8.5 | 36.47 | 0 | 0 | 148.214 | 68.718 | 0 | 23.501 | -0 | -0 | 0 | -0.051 | -0.023 | 2.427 | 0 | 0 | -0.056 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.244 | 0 | 0 | 0 | 0.021 | 0 | -0.054 | 3.294 | -0 | 0 | -0 | -0 | 0.136 | 0 | -0.012 | 0 | -0 | -0 | 0.059 |
Kasstroom uit Financieringsactiviteiten
| -119 | -0.855 | -8.263 | -5.862 | -25.4 | -10.9 | -25.9 | -9.3 | -25.2 | -113.7 | -36.8 | -15.7 | -25.6 | -13.1 | -32.1 | -222.4 | -420 | 294.9 | 325.6 | -46.6 | 40.6 | -36.2 | -8 | -194.3 | -28.9 | -82.8 | -6.7 | -1.1 | 97.5 | -42 | 164.3 | 148.5 | 0.5 | -20.3 | -0.3 | -25.8 | 97.5 | -26.1 | 0.1 | -25.9 | -1.9 | -25.7 | 0.6 | -25.7 | 0.8 | -25.6 | 3.4 | 545.4 | 2.9 | 89.9 | 1.593 | -20.49 | 2.5 | 1.006 | 10.809 | 4.635 | 0.379 | 5.645 | 436.53 | -30.532 | 100.734 | -4.639 | -32.529 | -32.796 | -3.683 | 36.47 | 4 | 0.952 | 40.405 | 337.046 | 0.12 | 21.159 | -23.13 | 3.269 | 60.502 | 5.982 | 0.125 | 2.423 | -0.005 | 0.233 | 1.072 | 0.105 | 0.698 | 17.378 | 0.039 | 0.201 | 0.01 | 0.014 | 0.999 | -0.244 | 0 | -0.029 | 0.009 | 0.021 | 0 | -0.023 | 3.314 | 0.137 | 0.004 | 0.095 | -0.002 | 0.131 | -0 | 0.003 | -0.009 | -0.006 | 0.079 | 0.058 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.1 | -0.2 | -0.4 | 0.7 | -1 | 0.3 | -0.3 | 0.7 | -3.4 | -2.3 | 0.5 | -0.3 | -0.6 | 0.7 | 0.8 | 3.1 | 0.2 | 1.5 | -1.5 | 0.3 | -0.5 | 0.3 | 0.3 | -0.4 | 0.6 | 0.1 | -0.8 | -1.2 | 2.8 | -0.5 | 0.7 | -0.7 | -0.9 | -0.3 | 10.3 | -1.6 | -14.5 | 3.1 | -5.8 | -1 | -1.3 | 2.4 | -2.2 | -2.2 | -0.2 | -1 | -1.1 | -0.6 | 2.4 | -5.4 | 3.825 | 6.424 | -19.7 | 3.181 | 8.039 | 11.306 | 13.207 | -13.005 | 5.295 | 4.985 | 6.255 | 4.577 | -1.837 | -23.997 | 0 | -34.838 | 0 | 0.174 | 4.616 | 4.937 | 0.001 | -0.684 | -0.035 | 0.722 | 0 | 0.023 | 1.096 | -0.259 | 0 | 0.963 | 1.059 | -0.31 | 0 | 0.122 | -0.011 | 0.237 | 0 | 0.019 | -0.112 | 0.124 | 0 | -0.03 | -0.135 | 0.133 | 0 | 0.001 | -0.006 | -0.009 | 0 | 0.004 | 0.001 | 0.007 | -0 | -0.003 | -0.012 | -0.012 | -0 | -0.014 |
Netto Kasstroomverandering
| -51.8 | 27.834 | -28.012 | 6.011 | 5 | -22.9 | -3.5 | -46.2 | -30.2 | -154.3 | -50 | 330.6 | 12.5 | 7.2 | -55.1 | -230.1 | -283.8 | 299.8 | 317 | -95.4 | 69.1 | -22.6 | 28.6 | -25.3 | -38.4 | -23.9 | -24.9 | 9.1 | 8.3 | -150.7 | 163.6 | 34.7 | -68.3 | -78.8 | -37.2 | -49.1 | 57.8 | -39 | -4.7 | -45.6 | 2.1 | -24.1 | 23.7 | -14.4 | -133.7 | -109.9 | -15.4 | 540.2 | -82.8 | -5.3 | -73.729 | -123.707 | -57.2 | -29.723 | 29.415 | 99.75 | 14.912 | 31.476 | 81.465 | 19.982 | 102.081 | 4.478 | -49.058 | -65.463 | -68.048 | 165.534 | -31.117 | -54.574 | -136.83 | 331.899 | -7.448 | 16.841 | -27.499 | -1.525 | 54.976 | 3.17 | -3.704 | -1.443 | -3.061 | 0.137 | 1.755 | -0.34 | 0.403 | 16.942 | -0.338 | -0.058 | -0.109 | -0.452 | 0.797 | -0.321 | 0.044 | -0.263 | -0.289 | -0.172 | -0.103 | -0.232 | 3.149 | 0.024 | -0.017 | 0.075 | -0.012 | 0.118 | -0.025 | -0.017 | -0.015 | -0.03 | 0.022 | 0.017 |
Kaspositie aan het Einde van de Periode
| 132.6 | 184.373 | 156.538 | 184.551 | 179.4 | 174.4 | 197.3 | 200.8 | 247 | 277.2 | 431.5 | 481.5 | 150.9 | 138.4 | 131.2 | 186.3 | 416.4 | 700.2 | 400.4 | 83.4 | 178.8 | 109.7 | 132.3 | 103.7 | 129 | 167.4 | 191.3 | 216.2 | 207.1 | 198.8 | 349.5 | 185.9 | 151.2 | 219.5 | 298.3 | 335.5 | 384.6 | 326.8 | 365.8 | 370.5 | 416.1 | 414 | 438.1 | 414.4 | 428.8 | 562.5 | 672.4 | 687.8 | 147.6 | 230.4 | 235.677 | 309.406 | 433.2 | 490.446 | 520.169 | 490.754 | 391.004 | 376.092 | 344.616 | 263.151 | 243.169 | 141.088 | 136.61 | 185.668 | 251.131 | 319.179 | 153.645 | 192.039 | 246.613 | 383.443 | 51.544 | 58.385 | 41.545 | 69.044 | 70.569 | 15.653 | 12.483 | 16.187 | 17.63 | 20.821 | 20.684 | 18.929 | 19.269 | 19.076 | 2.134 | 2.472 | 2.529 | 2.46 | 2.912 | 2.115 | 2.436 | 2.397 | 2.66 | 2.949 | 3.121 | 3.388 | 3.619 | 0.47 | 0.446 | 0.465 | 0.39 | 0.402 | 0.284 | 0.303 | 0.32 | 0.335 | 0.365 | 0.34 |