Northern Oil and Gas, Inc.
NYSE:NOG
36.1 (USD) • At close December 24, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 298.446 | 138.556 | 11.606 | 388.853 | 26.11 | 167.815 | 340.191 | 145.068 | 583.465 | 251.264 | -206.56 | 174.728 | 12.553 | -90.563 | -90.357 | -142.123 | -233.004 | -899.2 | 368.286 | -107.937 | 94.381 | 44.4 | -107.162 | 218.292 | 18.979 | -96.547 | 2.965 | -23.849 | -16.087 | 13.802 | 16.941 | -12.33 | -45.619 | -108.979 | -126.566 | -172.313 | -323.242 | -250.061 | -229.739 | 103.583 | 57.985 | -4.412 | 6.59 | 17.401 | 1.703 | 25.012 | 8.952 | 19.552 | 0.3 | 43.626 | 8.806 | -1.381 | 28.617 | 20.433 | -7.058 | -1.75 | 0.987 | 6.121 | 1.56 | 1.051 | 1.739 | 0.316 | -0.307 | 1.392 | 0.872 | 0.283 | -0.187 | -2.869 | -0.054 | -1.095 | -0.288 | -0.002 | -0.001 | -0.001 | -0.004 | -0.002 | -0.001 | 0.023 | -0.007 | -0.017 | -0.011 | -0.002 | -0 | -0 | -0 | -0.002 | -0 | -0 | -0.001 | -0 | -0.002 | -0 | -0 | -0 | -0.002 | -0 | -0 | -0.001 | -0.003 |
Afschrijvingen & Amortisatie
| 185.657 | 176.612 | 173.958 | 151.188 | 338.503 | 75.924 | 94.618 | 77.316 | 65.976 | 54.795 | 53.185 | 42.815 | 35.885 | 30.907 | 31.221 | 32.77 | 30.785 | 36.756 | 61.809 | 63.41 | 55.566 | 46.091 | 45.134 | 48.295 | 30.258 | 22.596 | 18.631 | 17.632 | 15.358 | 13.682 | 12.828 | 13.523 | 13.698 | 16.177 | 17.846 | 24.14 | 31.67 | 36.746 | 45.213 | 48.924 | 45.646 | 42.212 | 36.101 | 38.928 | 32.165 | 0.093 | 0.094 | 0.106 | 0.105 | 0.102 | 0.097 | 0.084 | 0.076 | 0.07 | 0.068 | -8.187 | 3.828 | 2.627 | 1.908 | 2.176 | 0.851 | 0.871 | 0.445 | 0.464 | 0.203 | 0.119 | 0.049 | 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 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 97.868 | 41.622 | 2.76 | 58.737 | -20.692 | 38.121 | 0.692 | -1.376 | 0.662 | -0.646 | 0.789 | 0.233 | 71.753 | 173.428 | 140.992 | 189.2 | 267.872 | 913.327 | 0.21 | 131.809 | -52.207 | -23.865 | 145.882 | 0.365 | 26.705 | 120.769 | 12.141 | -0.785 | 16.058 | -14.172 | -17.057 | 18.242 | 49.466 | 119.388 | 126.294 | -202,148.204 | 346.014 | -66.871 | -135.48 | 59.708 | 35.05 | -2.75 | 4.1 | 10.505 | 1.028 | 14.63 | 5.6 | 8.114 | 0.21 | 28.84 | 5.82 | 1.11 | 17.173 | 13.06 | -4.51 | -1.011 | 0.62 | 3.833 | 0.977 | 1.466 | -0.005 | 0.2 | -0.205 | 0 | 0 | 0 | 0 | -0.389 | 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 |
Aandelen Gebaseerde Vergoedingen
| 3.101 | 3.027 | 2.274 | 1.181 | 1.289 | 1.039 | 2.151 | 1.447 | 1.342 | 1.42 | 1.447 | 1.374 | 0.698 | 0.78 | 0.769 | 0.937 | 0.889 | 1.214 | 1.079 | 3.675 | -0.114 | 1.643 | 2.751 | 1.903 | 1.513 | 1.399 | -0.82 | -1.979 | 3.769 | 0.884 | 0.614 | 0.956 | -0.792 | 1.559 | 1.741 | 2.322 | 0.967 | 0.249 | 1.696 | 0.737 | 0.89 | 0.575 | 0.558 | 1.251 | 1.24 | 1.186 | 1.122 | 1.086 | 6.999 | 2.092 | 2.205 | 0.612 | 2.189 | 1.505 | 1.858 | 0.835 | 0.724 | 1.193 | 0.813 | 1.016 | 0.111 | 0.036 | 0.05 | 0 | 0 | 0 | 0 | 0.389 | 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 |
Verandering in Werkkapitaal
| -5.989 | -33.677 | 39.666 | -23.551 | -83.131 | 27.411 | -26.864 | 53.03 | 7.504 | -41.949 | -80.985 | -24.907 | -27.888 | -12.203 | -20.815 | -8.796 | -12.607 | 48.478 | 7.061 | -6.263 | -11.353 | 5.806 | 11.419 | 10.298 | -15.811 | -31.385 | 11.163 | -22.404 | 15.611 | -15.26 | 15.211 | -17.221 | 21.268 | -25.944 | 33.396 | 19.485 | 6.395 | -11.999 | 10.079 | -2.57 | 9.176 | -15.124 | 17.28 | -9.091 | -7.271 | 3.269 | -1.523 | 2.852 | -7.247 | -3.83 | -6.145 | -3.291 | -17.917 | 19.747 | -25.291 | 28.931 | -1.526 | -6.77 | 5.646 | 0.232 | -1.883 | -0.434 | 1.264 | 1.119 | -0.275 | -0.777 | -0.036 | 0.22 | -0.059 | 0.067 | -0.028 | 0.002 | 0.001 | 0.001 | 0.004 | 0.027 | 0.001 | -0.023 | 0.007 | 0.017 | 0.011 | 0.002 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0.001 | 0 | 0.002 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0.001 | 0.003 |
Vorderingen
| 8.084 | -27.529 | 39.719 | -9.729 | -98.276 | 9.554 | -2.866 | 47 | 42.918 | -62.789 | -102.033 | -35.413 | -26.787 | -36.266 | -23.694 | -10.854 | -16.564 | 54.266 | 10.789 | -4.953 | -15.434 | 2.906 | 5.939 | -5.782 | -22.108 | -16.894 | -4.338 | -7.578 | -1.995 | -2.039 | 1.895 | -2.984 | 7.703 | -10.854 | 21.74 | 33.063 | -8.887 | -3.815 | 7.34 | 2.644 | 2.349 | -8.723 | 4.615 | 5.384 | -22.63 | 6.319 | -5.671 | 9.105 | -13.261 | -4.698 | -9.947 | -6.857 | -8.975 | -8.559 | -4.994 | -4.192 | -6.53 | -3.318 | -0.969 | -1.036 | -3.185 | -1.052 | 0.277 | 0 | 0 | 0 | -0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -14.745 | 15.979 | -13.264 | 11.677 | 0 | 14.354 | -14.823 | 11.503 | 0 | 15.226 | -7.981 | 7.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.258 | -3.039 | 2.641 | -15.767 | 16.045 | -3.611 | -11.903 | -16.335 | -25.297 | 8.051 | 33.243 | -7.592 | 8.146 | 8.48 | 5.057 | 0.038 | 0.419 | -0.032 | -1.514 | -17.986 | -4.882 | 0.157 | 5.783 | -6.633 | -0.257 | 2.716 | 1.89 | -0.753 | 1.57 | 0.132 | 1.663 | 0.509 | -0.78 | -0.324 | 0.23 | -0.095 | 0.054 | -0.201 | -4.303 | 1.289 | -4.054 | 2.72 | 4.139 | -4.02 | 5.357 | 0.957 | -0.287 | 0.661 | -1.012 | -3.113 | 3.401 | 3.515 | -8.945 | 27.885 | -19.969 | 33.414 | 5.099 | -3.508 | 7.076 | 1.532 | 0.367 | 0.543 | 2.042 | 0 | 0 | 0 | 0.368 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | 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
| -12.815 | -3.109 | -2.694 | 1.945 | -0.9 | 21.468 | 14.769 | 22.365 | -10.117 | 12.789 | -12.195 | 18.098 | -9.247 | 15.583 | -2.178 | 2.02 | 3.538 | -5.756 | -2.214 | 16.676 | 8.963 | 2.743 | -0.303 | 22.713 | 6.554 | -17.206 | 13.612 | 0.672 | 0.058 | -0.088 | -0.024 | -14.746 | -0.009 | 0.057 | -0.078 | -13.484 | 0.003 | -0.002 | -0.058 | -6.503 | 10.881 | -9.121 | 8.525 | -10.456 | 10.002 | -4.007 | 4.435 | -6.913 | 7.026 | 3.98 | 0.401 | 0.051 | 0.003 | 0.421 | -0.329 | -0.291 | -0.095 | 0.056 | -0.461 | -0.265 | 0.935 | 0.075 | -1.054 | 1.119 | -0.275 | -0.777 | -0.036 | 0.107 | -0.059 | 0.067 | -0.028 | 0.002 | 0.001 | 0.001 | 0.019 | 0.027 | 0.001 | -0.023 | 0.007 | 0.017 | 0.011 | 0.002 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0.001 | 0 | 0.002 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| -193.322 | 401.156 | 77.566 | -234.046 | 1.786 | -2.524 | -141.48 | 11.894 | -382.183 | -54.645 | 386.158 | -61.141 | 1.412 | 3.837 | 0.956 | 1.045 | 2.478 | 1.01 | -337.791 | -14.267 | -15.25 | 25.317 | 0.884 | -161.307 | 1.156 | 1.263 | 1.44 | 38.771 | 1.129 | 1.091 | 1.18 | 1.003 | 1.174 | 1.108 | 2.503 | 202,346.765 | 1.318 | 336.758 | 375.107 | -145.495 | -68.267 | 35.642 | 8.119 | -5.139 | 29.618 | 9.891 | 42.112 | 30.119 | 50.769 | -23.882 | 27.83 | 38.629 | -16.246 | -12.16 | 27.772 | 28.177 | 6.691 | -4.165 | 1.244 | -0.471 | 1.16 | 0.008 | 0.124 | -0.745 | -0.07 | 0.046 | 0.049 | 2.48 | 0.006 | 0.908 | 0.217 | 0 | 0 | 0 | 0 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Operationele Activiteiten
| 385.761 | 340.477 | 392.147 | 342.362 | 263.865 | 307.786 | 269.308 | 287.379 | 276.766 | 210.239 | 154.034 | 133.102 | 94.413 | 106.186 | 62.766 | 73.033 | 56.413 | 101.585 | 100.654 | 70.427 | 71.023 | 99.392 | 98.908 | 117.846 | 62.799 | 18.096 | 45.521 | 7.386 | 35.837 | 0.027 | 29.716 | 4.173 | 39.196 | 3.309 | 55.214 | 72.195 | 63.122 | 44.823 | 66.876 | 64.887 | 80.48 | 56.143 | 72.748 | 53.855 | 58.483 | 54.08 | 56.357 | 61.83 | 51.135 | 46.948 | 38.613 | 35.764 | 13.891 | 42.656 | -7.161 | 46.995 | 11.325 | 2.839 | 12.149 | 5.47 | 1.974 | 0.998 | 1.37 | 2.229 | 0.73 | -0.327 | -0.126 | -0.167 | -0.106 | -0.12 | -0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 604.755 | -197.699 | -407.056 | -361.049 | -650.323 | -372.66 | -461.22 | -529.734 | -301.265 | -111.178 | -417.599 | -228.967 | -160.676 | -168.969 | -35.172 | -34.599 | -59.587 | -85.241 | -104.499 | -151.179 | -257.808 | -82.228 | -77.913 | -184.428 | -130.411 | -101.726 | -58.022 | -43.794 | -32.869 | -22.477 | -20.271 | -26.161 | -28.558 | -18.364 | -20.068 | -55.761 | -45.058 | -77.77 | -110.557 | -131.69 | -116.433 | -109.716 | -119.2 | -90.802 | -82.315 | -110.372 | -76.959 | -112.339 | -135.831 | -138.935 | -145.107 | -101.872 | -85.495 | -95.26 | -59.188 | -87.672 | -36.4 | -36.26 | -22.108 | -22.723 | -8.488 | -10.303 | -7.029 | -15.901 | -18.898 | -5.661 | -6.32 | -1.504 | -2.612 | -0.113 | -0.85 | 0 | 0 | 0 | 0 | 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 Overnames
| 0 | -25.5 | 0 | -17.094 | 37.5 | -37.5 | 0 | -14.5 | -11.5 | -17 | 0 | -40.65 | 9.4 | 8.1 | -17.5 | 0.225 | 0.549 | -0.774 | 0 | -31 | 31 | -31 | 0 | 20 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40,184.413 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 23.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18,363.308 | 0 | 0 | -18.382 | -48.679 | 0 | 0 | 0 | -24.106 | 0 | 0 | 0 | 3.551 | 0 | 0.25 | -3.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,547.722 | 0 | 25.657 | 32.95 | 8.809 | 0 | 18.251 | 7.64 | 0.8 | 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 |
Overige Investeringsactiviteiten
| -986.616 | -25.5 | -407.056 | -17.094 | 37.5 | -37.5 | -461.22 | -0.001 | -11.5 | -17 | -417.599 | -40.65 | 9.4 | 8.1 | -17.5 | 0.225 | 0.549 | -0.773 | -0.001 | 30.999 | 0.001 | -31 | -77.913 | 20 | -20 | 0.068 | -58,021.512 | -119,239.918 | 0 | 0.171 | -20,271.464 | 1.231 | 0.955 | -0.01 | 0.01 | 0.05 | 0 | 0 | 0.161 | -477,039.845 | 0 | 0 | -119,200.454 | 1.003 | 0 | 0 | 0.908 | 0.039 | 0 | 0 | -145,106.89 | 10.486 | -12.261 | 4.622 | -2.125 | -6.173 | -5.599 | 4.495 | -4.257 | -24.106 | 0.982 | -0.182 | -7.029 | 3.468 | 2.346 | 0.244 | 0.364 | 0.36 | -0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -381.861 | -223.199 | -407.056 | -378.143 | -612.823 | -410.16 | -461.22 | -544.235 | -312.765 | -128.178 | -417.599 | -269.617 | -151.276 | -160.869 | -52.672 | -34.374 | -59.038 | -86.014 | -104.5 | -151.18 | -226.807 | -113.228 | -77.913 | -164.428 | -150.411 | -101.658 | -58.022 | -43.794 | -32.869 | -22.305 | -20.271 | -24.93 | -27.602 | -18.374 | -20.058 | -55.711 | -45.058 | -77.77 | -110.397 | -131.69 | -116.433 | -109.716 | -119.2 | -89.798 | -82.315 | -110.372 | -76.051 | -112.3 | -135.831 | -138.935 | -145.107 | -91.386 | -97.756 | -64.981 | -46.745 | -133.655 | -41.999 | -13.514 | -18.725 | -46.829 | -7.506 | -10.484 | -7.029 | -8.883 | -16.551 | -5.167 | -9.757 | -1.144 | -2.972 | -0.113 | -0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 77 | -65 | 102 | -223.793 | 384 | -84.652 | 231.564 | 355.896 | 67.543 | -23.413 | 316 | -50.5 | 56 | -15.669 | -129.249 | -39 | 3 | -22.237 | -3.277 | 36.018 | 154 | 15.512 | 7 | 0 | 0 | 0 | 0 | 145 | 0 | 21 | -10 | 24 | -12 | 15 | -33 | -20 | -18 | 40 | 40 | 70 | 30 | 60 | 63 | 30 | 45 | 71.5 | 15 | 56 | 68 | 122.5 | 107.6 | 54.9 | 15 | 0 | 0 | -0.014 | 0 | -2.431 | 1.497 | -9.004 | -7.8 | 9.78 | 5.518 | 0.662 | -0.011 | -0.52 | 1.519 | 0 | 0 | 0 | -0.165 | 0 | 0 | 0 | 0 | 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 | 290.067 | 0 | 224.682 | 0 | 0 | 0 | 0 | 0 | 209.878 | 0 | 95.299 | 132.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.13 | 0 | 0 | 0 | 282.193 | 0 | 0 | 0 | 56.308 | -0.014 | 0 | 0 | -26.839 | 11.172 | 15.562 | 0.105 | -0.017 | 13.826 | 0.001 | 1.188 | 0 | 0 | 0 | 0 | 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
| -14.451 | -34.87 | -20.007 | 0 | 0 | 0 | -8.004 | -33.002 | -8.691 | -43.82 | -50.225 | 0 | 0 | 0 | 0 | -0.035 | 0 | -0.008 | -0.396 | -0.076 | 0 | -0.026 | -15.108 | -22.46 | -0.066 | 0 | -0.188 | 0.547 | 0 | -0.135 | -0.412 | -0.076 | 0.059 | -0.227 | -1.159 | -0.135 | -0.013 | -0.116 | -0.076 | -1.908 | -0.05 | -0.274 | -13.9 | -0.189 | -26.129 | -0.02 | -0.028 | -0.373 | 0 | 0 | -1.173 | -1,081.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -39.868 | -40.223 | -40.099 | -35.25 | -34.318 | -28.923 | -25.454 | -35.389 | -15.01 | -16.691 | -6.176 | -10.173 | -1.975 | -22.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.003 | -1.876 | -2.711 | 0 | -2.578 | -0.001 | -2.648 | -37.25 | -0.186 | -31.011 | -52.444 | 204.703 | 0 | -0.831 | -12.444 | -0.034 | -0.41 | 0 | -0.433 | 58.901 | 0.892 | -2.826 | -11.301 | -41.53 | -0.347 | 53.303 | -0.21 | -13.186 | 0 | -0.297 | 0 | 0 | 0 | -0.429 | 0 | -0 | -0.121 | -5.566 | 0 | 0 | -0.2 | -0.01 | -0.225 | -0.049 | -1.265 | -5.574 | -0.184 | -0.003 | -0.242 | -9.177 | -2.378 | -1.264 | -0.249 | 0 | 1.5 | -0.395 | -0.007 | 82.121 | 0 | 0 | 0 | 12.701 | 0 | 0 | -0.934 | 0.851 | 0.113 | 0 | 0.112 | -0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| 22.678 | -141.969 | 39.183 | 31.024 | 347.104 | 111.106 | 195.458 | 250.255 | 43.656 | -83.924 | 257.38 | 144.03 | 54.025 | 56.797 | -8.793 | -39.034 | 2.59 | -22.245 | -3.71 | 94.919 | 154.892 | 12.686 | -19.409 | -64.026 | -0.347 | 195.013 | -0.21 | 131.814 | -6 | 20.568 | -10.412 | 23.924 | -11.941 | 14.344 | -34.159 | -20.135 | -18.134 | 34.318 | 39.924 | 68.092 | 29.75 | 59.716 | 48.875 | 29.762 | 17.605 | 65.906 | 14.788 | 55.624 | 67.758 | 113.323 | 104.049 | 53.636 | 14.751 | 0 | 1.5 | 199.284 | -0.007 | 79.689 | 1.497 | 47.304 | -7.814 | 22.481 | 5.518 | 0.662 | 10.226 | 15.894 | 1.737 | -0.017 | 13.938 | -0.111 | 1.023 | 0 | 0 | 0 | 0 | 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 Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 347.119 | 0.001 | 299.054 | -0.001 | -0.001 | 0.001 | -0.001 | 0.001 | -0.002 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.578 | -24.69 | 24.273 | -4.757 | -1.853 | 8.732 | 3.545 | -6.601 | 7.658 | -1.864 | -6.184 | 7.513 | -2.837 | 2.114 | 1.301 | -0.375 | -0.035 | -6.674 | -7.556 | 14.167 | -0.893 | -1.15 | 1.586 | -110.608 | -87.958 | 111.451 | -12.71 | 95.407 | 2.968 | -1.71 | -0.967 | 3.167 | -0.348 | -0.721 | 0.998 | -3.652 | -0.07 | 1.371 | -3.596 | 1.288 | -6.203 | 6.143 | 2.422 | -6.181 | -6.227 | 9.613 | -4.906 | 5.153 | -16.937 | 21.337 | -2.445 | -1.986 | -69.114 | -22.326 | -52.406 | 112.624 | -30.681 | 69.014 | -5.08 | 5.945 | -13.346 | 12.994 | -0.141 | -5.991 | -5.595 | 10.399 | -8.145 | -1.328 | 10.86 | -0.343 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 34.356 | 7.778 | 32.468 | 8.195 | 12.952 | 14.805 | 6.073 | 2.528 | 9.129 | 1.471 | 3.335 | 9.519 | 2.006 | 4.843 | 2.729 | 1.428 | 1.803 | 1.838 | 8.512 | 16.068 | 1.901 | 2.794 | 3.944 | 2.358 | 112.966 | 200.924 | 89.473 | 102.183 | 6.777 | 3.809 | 5.519 | 6.486 | 3.319 | 3.667 | 4.388 | 3.39 | 7.042 | 7.112 | 5.741 | 9.338 | 8.049 | 14.252 | 8.109 | 5.687 | 11.869 | 18.095 | 8.482 | 13.388 | 8.235 | 25.172 | 3.835 | 6.28 | 8.266 | 77.379 | 99.705 | 152.111 | 39.487 | 70.168 | 1.154 | 6.233 | 0.288 | 13.635 | 0.64 | 0.781 | 6.772 | 12.367 | 1.968 | 10.113 | 11.44 | 0.581 | 0.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |