Northland Power Inc.
TSX:NPI.TO
20.38 (CAD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 246.09 | 75.603 | -267.918 | 42.987 | 21.662 | 107.137 | 323.922 | 76.089 | 267.866 | 287.58 | 129.528 | -4.668 | -6.37 | 151.389 | 26.797 | 108.964 | 74.277 | 275.019 | 60.669 | 110.621 | 76.234 | 204.23 | 65.251 | 93.278 | 69.024 | 177.955 | 82.281 | 31.71 | 61.733 | 100.112 | 290.735 | -31.901 | 23.376 | -91.651 | 8.966 | -91.1 | 140.281 | -30.616 | -70.395 | -43.791 | -91.845 | 28.576 | 22.008 | 41.265 | 80.129 | 23.617 | -2.538 | -22.158 | -34.914 | 49.699 | -23.243 | -71.547 | -23.627 | 55.308 | 36.13 | -50.864 | 1.952 | 9.55 | 26.088 | -4.64 | -3.097 | 16.913 | 22.933 | 14.662 | 11.24 | 15.722 | 31.293 | 1.603 | -76.926 | 16.84 | 12.746 | 5.77 | -0.306 | 15.939 | 12.195 | 5.217 | 10.335 | 16.574 | 5.357 | 1.021 | 10.127 | 10.633 | 5.204 | 4.105 | 2.763 | 6.736 | 4.696 | 2.928 | 3.604 | 7.943 | 5.013 | 2.591 | 5.236 | 7.8 | 6.345 | 2.834 | 3.068 | 6.718 | 5.691 |
Afschrijvingen & Amortisatie
| 172.74 | 170.743 | 171.129 | 162.387 | 160.224 | 158.875 | 160.611 | 146.458 | 160.159 | 157.473 | 149.762 | 176.197 | 154.84 | 155.24 | 147.104 | 145.209 | 141.61 | 139.007 | 131.112 | 114.971 | 108.794 | 108.775 | 111.127 | 106.947 | 107.648 | 108.555 | 104.593 | 98.154 | 84.673 | 82.711 | 84.693 | 71.437 | 50.562 | 40.423 | 37.04 | 36.021 | 35.57 | 35.654 | 35.06 | 36.43 | 35.272 | 33.244 | 32.376 | 31.827 | 25.146 | 20.46 | 20.417 | 20.403 | 20.46 | 20.574 | 20.919 | 18.886 | 18.613 | 18.645 | 14.476 | 18.771 | 18.924 | 13.719 | 12.191 | 11.295 | 10.325 | 10.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.957 | 7.471 | -104.689 | -7.807 | 19.132 | -11.061 | -6.795 | 12.115 | 58.991 | 36.975 | 44.776 | 19.381 | -12.905 | 17.69 | 0.676 | 2.422 | 12.145 | 9.486 | -17.515 | 11.357 | 7.007 | 28.642 | 3.872 | 11.923 | 10.597 | 16.31 | 10.504 | -0.384 | 0.243 | 19.353 | 60.533 | -19.046 | 2.876 | -26.355 | 0.653 | -32.326 | 25.961 | -12.177 | -43.909 | 1.588 | -28.265 | 7.151 | 3.379 | 6.55 | 18.948 | 6.728 | 3.179 | -2.916 | -12.43 | 15.369 | -2.168 | -26.276 | -9.96 | -20.038 | -9.165 | -18.705 | -4.421 | -1.842 | -12.144 | -2.646 | 9.179 | 1.295 | -11.04 | -0.522 | -0.635 | 0.615 | -7.84 | 0.384 | 82.015 | -0.292 | 1.11 | 0.061 | 2.943 | -4.411 | 0.252 | 0.158 | -0.846 | 0.175 | 0.44 | 0 | 0 | 0 | 1.99 | 0.003 | -1.043 | -0.611 | 0.33 | 0.272 | -0.649 | -0.268 | 0.111 | 0.111 | -0.496 | 0.277 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 2.6 | 0.4 | 1.133 | -0.4 | 0.9 | 1 | -2.327 | 1.2 | 2.1 | 2 | 3.736 | 3.1 | 0 | 0.4 | 3.854 | 1 | 0.8 | 0.3 | 2.784 | 0.1 | 0.1 | 0.1 | 2.36 | 0.2 | 0 | 0.1 | 3.277 | 0.3 | 0.2 | 0.5 | 0.751 | 0.3 | 0 | 0 | 1.7 | 0 | 0 | 0.5 | 1.2 | 0.1 | 0.5 | 0.5 | 0.6 | 0.6 | 0.1 | 0 | 0 | 0.1 | 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 |
Verandering in Werkkapitaal
| -105.971 | -193.004 | -231.35 | -99.938 | -55.17 | -79.855 | 141.244 | 189.623 | -25.63 | -15.362 | 111.986 | 78.387 | 87.077 | 15.049 | -13.648 | 9.082 | 42.93 | -70.697 | -4.263 | -12.096 | 73.979 | -40.523 | 2.454 | -36.422 | 84.558 | -32.617 | -57.514 | 28.845 | -90.45 | 24.299 | -27.028 | 17.129 | -5.065 | 17.307 | -16.63 | 1.719 | -3.405 | 28.678 | -19.744 | -2.018 | 79.755 | -52.386 | -7.93 | -4.906 | 0.941 | 3.945 | -2.361 | -22.09 | 13.078 | -0.205 | -14.74 | -0.636 | 4.568 | -4.297 | -5.166 | 7.559 | -6.249 | 4.247 | -4.762 | -5.88 | 1.723 | -4.391 | -0.85 | 2.324 | 15.34 | -5.561 | 0 | -11.843 | 0.537 | 12.815 | -3.708 | -8.394 | 0.772 | 9.931 | -11.76 | -1.936 | -0.438 | 3.604 | 0.025 | -4.687 | 1.279 | -0.779 | -4.07 | 2.953 | 2.57 | 3.472 | -2.519 | -1.162 | 2.566 | 0.233 | -1.454 | -4.764 | 2.524 | 4.711 | -2.435 | -4.695 | 0.963 | 0.108 | -1.226 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Overig Werkkapitaal
| -105.971 | -193.004 | -231.35 | -99.938 | -55.17 | -79.855 | 141.244 | 189.623 | -25.63 | -15.362 | 111.986 | 78.387 | 87.077 | 15.049 | -13.648 | 9.082 | 42.93 | -70.697 | -4.263 | -12.096 | 73.979 | -40.523 | 2.454 | -36.422 | 84.558 | -32.617 | -57.514 | 28.845 | -90.45 | 24.299 | -27.028 | 17.129 | -5.065 | 17.307 | -16.63 | 1.719 | -3.405 | 28.678 | -19.744 | -2.018 | 79.755 | -52.386 | -7.93 | -4.906 | 0.941 | 3.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.85 | 2.324 | 15.34 | -5.561 | 0 | -11.843 | 0.537 | 12.815 | -3.708 | -8.394 | 0.772 | 9.931 | -11.76 | -1.936 | -0.438 | 3.604 | 0.025 | -4.687 | 1.279 | -0.779 | -4.07 | 2.953 | 2.57 | 3.472 | -2.519 | -1.162 | 2.566 | 0.233 | -1.454 | -4.764 | 2.524 | 4.711 | -2.435 | -4.695 | 0.963 | 0.108 | -1.226 |
Overige Niet-Contante Posten
| 101.877 | 509.578 | 567.564 | 32.085 | 71.661 | 120.966 | -65.966 | 97.853 | -151.149 | -57.936 | 135.019 | 38.825 | 108.992 | 64.422 | 130.413 | 64.836 | 104.423 | 54.161 | 117.729 | 56.639 | 98.786 | 46.941 | 111.287 | 63.802 | 112.472 | 34.234 | 129.725 | 27.013 | 83.904 | 80.573 | 89.865 | 41.904 | 54.299 | 26.776 | 33.224 | 38.97 | 44.685 | 21.367 | 37.254 | 24.156 | 36.608 | 22.385 | 26.003 | 13.833 | 4.655 | 10.613 | 31.226 | 29.099 | 20.424 | -32.512 | 41.019 | 115.658 | 46.256 | -12.242 | -22.021 | 69.465 | 12.442 | 0.295 | -5.734 | 1.916 | -3.705 | 0.267 | 9.512 | 9.08 | 9.057 | 10.882 | 10.376 | 15.933 | 13.235 | 10.557 | 8.017 | 10.653 | 14.665 | 4.779 | 5.559 | 9.603 | 2.784 | 4.15 | 11.285 | 9.934 | 1.035 | 1.739 | 4.485 | 3.068 | 4.816 | 4.437 | 5.124 | 3.386 | 2.309 | 2.49 | 2.584 | 2.584 | 2.584 | 2.583 | 2.48 | 2.583 | 2.582 | 2.584 | 2.585 |
Kasstroom uit Operationele Activiteiten
| 83.213 | 228.905 | 135.869 | 148.005 | 204.278 | 297.062 | 550.689 | 523.338 | 312.337 | 408.73 | 559.368 | 280.397 | 361.076 | 408.454 | 310.499 | 278.381 | 365.127 | 367.594 | 333.626 | 241.554 | 341.441 | 307.794 | 291.16 | 193.274 | 343.32 | 289.765 | 257.642 | 172.505 | 142.155 | 276.705 | 344.424 | 158.806 | 107.762 | 108.82 | 72.894 | 118 | 88.237 | 119.612 | 74.644 | 74.493 | 166.064 | 51.388 | 78.484 | 76.034 | 50.971 | 51.589 | 45.583 | 10.849 | 53.214 | 53.111 | 24.334 | 28.792 | 35.418 | 38.929 | 16.341 | 27.03 | 17.402 | 28.876 | 16.448 | 6.433 | 19.049 | 22.654 | 20.555 | 25.544 | 35.002 | 21.658 | 33.829 | 6.077 | 18.861 | 39.92 | 18.165 | 8.09 | 18.074 | 26.238 | 6.246 | 13.042 | 11.835 | 24.503 | 17.107 | 6.268 | 12.441 | 11.593 | 7.609 | 10.129 | 9.106 | 14.034 | 7.631 | 5.424 | 7.83 | 10.398 | 6.254 | 0.522 | 9.848 | 15.371 | 6.39 | 0.722 | 6.613 | 9.41 | 7.05 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -245.594 | -210.691 | -154.808 | -73.201 | -150.058 | -64.094 | -215.776 | -114.493 | -107.358 | -85.5 | -207.012 | -116.554 | -95.134 | -51.093 | -34.923 | -36.914 | -89.078 | -65.659 | -74.476 | -175.082 | -355.035 | -161.445 | -119.358 | -94.842 | -78.968 | -103.721 | -340.99 | -273.251 | -50.358 | -151.186 | -179.033 | -272.333 | -720.001 | -454.854 | -304.305 | -735.381 | -636.917 | -333.084 | -464.015 | -646.173 | -689.913 | -60.547 | -73.442 | -98.963 | -171.382 | -75.926 | -137.617 | -123.452 | -55.11 | -48.264 | -74.372 | -114.699 | -92.801 | -93.763 | -123.249 | -129.171 | -45.907 | -37.355 | -37.462 | -109.261 | -0.114 | -0.049 | -0.056 | -0.003 | -0.026 | -0.02 | -0.015 | -0.087 | -0.027 | -0.018 | -0.075 | -0.057 | -0.013 | -0.007 | -0.194 | -5.048 | -9.437 | -11.222 | -26.49 | -40.549 | -0.002 | -0.125 | -0.628 | -0.226 | -0.521 | -0.121 | -19.414 | -0.012 | 0 | 0 | -0.008 | -0.01 | -0.029 | -0.042 | -0.016 | -0.025 | -0.089 | -0.022 | -0.033 |
Netto Overnames
| 215.175 | 0.782 | 510.115 | -394.287 | -186.409 | -433.919 | -203.479 | 0 | 0 | 0 | 12.106 | -432.22 | 0 | -81.621 | 0 | -1.712 | 0 | -734.17 | -2.507 | 0 | 0 | 0 | 0 | -4.086 | 0 | 0 | 0 | -301.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -84.231 | 1.32 | -8.272 | -30.811 | 0 | 0 | -0.654 | 11.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.386 | -3.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -146.633 | -163.489 | -31.975 | -751.821 | -186.409 | -433.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60.981 | -5.571 | -35.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | -117.798 | 0 | 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 | 31.975 | 751.821 | 186.409 | 433.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.605 | 48.002 | 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 | 65.073 | 0.576 | 0.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 222.826 | 28.267 | 75.953 | -367.412 | 54.931 | 13.136 | 107.429 | -52.334 | 35.808 | 6.02 | -47.396 | 35.689 | -46.262 | -1.367 | -47.413 | -8.108 | 8.369 | 69.201 | -29.85 | -43.787 | 27.238 | 56.949 | 18.225 | -10.963 | 5.763 | -198.007 | 229.585 | -64.457 | -101.159 | -136.034 | -76.466 | -48.802 | 156.259 | 58.953 | -50.109 | 16.135 | 75.662 | -185.487 | -38.212 | 83.826 | 41.02 | 2.916 | -80.01 | -68.493 | 105.331 | 7.864 | 23.54 | 0.833 | -19.14 | -14.89 | -1.721 | -18.949 | 42.08 | 18.225 | 46.174 | 28.414 | 7.572 | 5.784 | -42.024 | 67.236 | -1.771 | -2.523 | -3.344 | -0.697 | -2.83 | -1.964 | -2.13 | 0.206 | 0.069 | 0.643 | 0.545 | 0.672 | -3.786 | 0.648 | 3.25 | 8.153 | 8.912 | 18.587 | -42.479 | -5.049 | -0.07 | 0.313 | -126.767 | 0 | 0 | 0 | -20.668 | -1.717 | -0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -169.401 | -345.131 | 431.26 | -834.9 | -281.536 | -484.877 | -311.826 | -166.827 | -71.55 | -79.48 | -242.302 | -513.085 | -141.396 | -134.081 | -82.336 | -46.734 | -31.104 | -679.098 | -106.833 | -218.869 | -327.797 | -104.496 | -101.133 | -109.891 | -73.205 | -301.728 | -111.405 | -639.024 | -151.517 | -287.22 | -255.499 | -321.135 | -563.742 | -395.901 | -354.414 | -719.246 | -561.255 | -602.802 | -500.907 | -570.619 | -679.704 | -57.631 | -153.452 | -168.11 | -54.532 | -68.062 | -114.077 | -122.619 | -74.25 | -63.154 | -76.093 | -133.648 | -50.721 | -75.538 | -77.075 | -161.738 | 16.781 | -70.153 | -78.668 | -42.025 | -1.885 | -2.572 | -3.4 | -0.7 | -2.856 | -1.984 | -2.145 | 0.119 | 0.042 | 0.625 | 0.47 | 0.615 | -3.824 | -117.157 | 3.056 | 3.105 | -0.525 | 7.365 | -68.969 | -45.598 | -0.072 | 0.188 | -127.395 | -0.226 | -0.521 | -0.121 | -40.082 | -1.729 | -0.046 | 0 | -0.008 | -0.01 | -0.029 | -0.042 | -0.016 | -0.025 | -0.089 | -0.022 | -0.033 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -207.181 | -142.105 | -426.413 | -503.744 | -288.241 | -25.927 | -2,340.841 | -472.041 | -600.876 | -367.55 | -7.071 | -16.682 | -689.612 | -1.968 | -237.974 | -632.98 | -745.532 | -556.977 | -685.05 | -78.049 | -228.713 | -133.203 | -217.079 | -271.991 | -595.961 | -118.689 | -59.656 | -11.82 | -56.077 | -13.187 | -29.113 | -10.824 | -27.12 | -12.59 | -23.565 | -8.689 | -23.076 | -38.272 | -233.179 | -11.629 | -17.504 | -11.283 | -13.384 | -553.247 | -7.061 | -145.961 | -6.755 | -4.994 | -56.688 | -3.666 | -3.57 | -10.53 | -5.664 | -10.094 | -4.08 | -7.078 | -1.343 | -6.215 | -0.638 | -39.493 | -0.318 | -4.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.325 | 15.793 | 46.625 | 41.002 | 202.029 | 354.898 | 165.673 | 129.01 | 0 | 0 | 949.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271.304 | 0 | 0 | 0 | 275.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.336 | 71.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | -62.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311.129 | 0 | 0 | 0 | -13.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -51.389 | -52.716 | -53.313 | -53.664 | -52.669 | -51.529 | -54.291 | -52.484 | -51.183 | -50.093 | -47.398 | -47.432 | -46.084 | -42.652 | -45.702 | -58.201 | -62.077 | -65.645 | -57.062 | -57.055 | -56.993 | -56.991 | -47.067 | -43.118 | -42.992 | -41.982 | -37.077 | -36.003 | -36.093 | -36.349 | -37.591 | -36.879 | -37.352 | -39.257 | -39.68 | -39.177 | -38.61 | -33.581 | -32.736 | -32.627 | -32.75 | -31.086 | -30.854 | -28.556 | -27.223 | -26.151 | -25.927 | -26.082 | -25.688 | -22.521 | -20.74 | -22.931 | -22.594 | -22.337 | -21.946 | -20.821 | -19.294 | -19.27 | -18.667 | -17.251 | -16.836 | -19.329 | -16.835 | -16.836 | -16.835 | -16.835 | -16.835 | -16.835 | -16.832 | -17.921 | -16.817 | -16.458 | -16.242 | -14.404 | -12.696 | -12.455 | -12.234 | -12.463 | -11.859 | -11.86 | -11.859 | -12.698 | -9.067 | -9.067 | -9.068 | -8.014 | -7.397 | -7.398 | -7.398 | -9.093 | -7.397 | -7.089 | -6.935 | -8.015 | -6.935 | -8.785 | -9.864 | -7.706 | -7.706 |
Overige Financieringsactiviteiten
| -27.713 | -5.808 | -20.469 | -34.971 | -26.59 | -38.119 | 1,666.793 | 380.044 | 6.067 | 517.896 | -96.644 | -69.605 | 836.603 | -30.498 | 5.148 | 505.917 | 277.257 | 1,227.233 | 481.904 | 124.861 | 200.293 | 74.956 | 31.064 | 95.85 | 389.729 | 197.151 | -30.937 | 474.179 | 174.027 | 77.14 | 56.782 | 287.647 | 496.83 | 360.535 | 280.628 | 572.706 | 593.495 | 8.815 | 723.036 | 185.548 | 759.147 | -3.46 | 147.585 | 726.522 | 48.28 | 203.733 | 77.836 | 97.342 | 137.354 | 55.059 | 64.781 | 100.577 | 42.571 | 56.997 | 92.468 | 166.843 | 0 | 39.079 | 175.316 | 81.473 | 0 | 0 | -0.277 | -4.522 | -0.277 | -4.57 | -6.296 | 1.527 | -8.952 | -0.238 | -9.508 | 5.388 | -14.419 | 130.776 | 0.188 | -1.574 | -8.632 | -12.896 | 60.446 | 61.124 | 0.16 | -0.603 | 107.602 | -0.259 | 0.187 | -45.303 | 42.313 | 1.516 | 0 | 0 | 0 | 0.007 | -2.087 | 0.106 | 2.162 | 0.029 | 0.092 | 0.037 | 3.107 |
Kasstroom uit Financieringsactiviteiten
| 128.079 | 83.581 | -500.52 | 430.902 | 255.607 | -74.573 | -526.31 | 210.417 | -480.319 | 229.263 | -151.113 | -100.355 | 100.907 | -75.118 | -278.528 | -185.264 | -530.352 | 604.611 | -260.208 | -10.243 | -85.413 | -115.238 | -233.082 | -219.259 | -249.224 | 36.48 | -127.67 | 426.356 | 81.857 | 27.604 | -9.922 | 239.944 | 432.358 | 308.688 | 217.383 | 524.84 | 531.809 | 519.395 | 457.121 | 141.292 | 708.893 | 216.717 | 103.347 | 144.719 | 13.996 | 31.621 | 45.154 | 66.266 | 54.978 | 28.872 | 40.471 | 67.116 | 14.313 | 24.566 | 66.442 | 138.944 | -20.637 | 13.594 | 148.441 | 24.729 | -17.154 | -23.895 | -17.112 | -21.358 | -17.112 | -21.405 | -23.131 | -15.308 | -25.784 | -18.159 | -26.325 | -11.07 | -30.661 | 116.372 | -12.508 | -14.029 | -20.866 | -25.359 | 48.587 | 49.264 | -11.699 | -13.301 | 98.535 | -9.326 | -9.217 | 17.736 | 34.916 | -5.882 | -7.398 | -9.093 | -7.397 | -7.082 | -9.022 | -7.909 | -4.773 | -8.756 | -9.772 | -7.669 | -4.599 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -2.669 | 6.46 | 39.15 | -1.516 | -49.175 | 1.069 | 53.376 | 24.209 | -21.335 | -28.572 | -25.341 | 2.449 | -6.862 | -84.296 | -1.686 | 31.583 | -23.751 | 67.854 | -1.074 | 1.544 | -1.038 | -4.957 | 6.445 | -4.272 | -8.929 | 18.106 | 21.469 | 3.925 | -0.516 | 0.186 | -1.357 | -14.123 | 12.2 | 4.271 | 19.154 | -17.047 | -11.216 | 13.171 | 0.467 | -1.811 | -25.502 | 0.047 | 0.097 | 0.011 | 0.041 | -0.009 | 0.04 | -0.01 | -0.059 | 0.025 | -0.054 | 0.012 | 0.014 | 0.048 | -0.033 | 0.105 | -0.052 | -0.147 | -0.05 | -0.06 | -0.095 | -0.011 | 0.307 | -0.195 | -0.059 | 0.316 | 0.06 | -0.042 | -0.149 | 0.012 | 0.056 | -0.017 | -0.024 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.451 | -3.695 | 0 | 0 | 0 | 0 | 0 | -15.329 | -6.374 | -0.001 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 51.155 | -37.116 | -78.429 | -283.209 | 26.045 | -321.762 | -234.071 | 591.137 | -260.867 | 529.941 | 140.613 | -330.594 | 313.725 | 114.959 | -52.051 | 77.966 | -220.08 | 360.961 | -34.489 | 13.986 | -72.807 | 83.103 | -36.61 | -140.148 | 11.962 | 42.623 | 40.036 | -36.238 | 71.979 | 17.275 | 77.646 | 63.492 | -11.422 | 25.878 | -44.983 | -93.453 | 47.575 | 49.376 | 31.325 | -356.645 | 169.751 | 210.521 | 28.476 | 52.654 | 10.476 | 15.139 | -23.3 | -45.514 | 33.883 | 18.854 | -11.342 | -37.728 | -0.976 | -11.995 | 4.69 | 4.341 | 13.494 | -27.83 | 86.171 | -10.923 | -0.085 | -3.824 | 0.35 | 3.291 | 14.975 | -1.415 | 8.613 | -9.154 | -7.03 | 22.398 | -7.634 | -2.382 | -16.435 | 25.453 | -3.206 | 2.118 | -9.555 | 6.508 | -3.275 | 9.934 | 0.67 | -1.52 | -21.251 | 0.577 | -0.632 | 31.649 | 34.916 | -5.882 | 0.386 | 1.305 | -1.151 | -6.57 | 0.797 | -7.909 | -4.773 | -8.06 | -3.248 | 1.719 | 2.418 |
Kaspositie aan het Einde van de Periode
| 827.54 | 776.385 | 642.478 | 720.907 | 1,004.116 | 978.071 | 1,299.833 | 1,533.904 | 942.767 | 1,203.633 | 673.692 | 533.079 | 863.673 | 549.948 | 434.989 | 487.04 | 409.074 | 629.154 | 268.193 | 302.682 | 288.696 | 361.503 | 278.4 | 315.01 | 455.158 | 443.196 | 400.573 | 360.537 | 396.775 | 324.796 | 307.521 | 229.875 | 166.383 | 177.805 | 151.927 | 196.91 | 290.363 | 242.788 | 193.412 | 162.087 | 518.732 | 348.981 | 138.46 | 109.984 | 57.33 | 46.854 | 32.348 | 55.16 | 100.674 | 68.359 | 49.505 | 60.847 | 98.575 | 99.551 | 111.546 | 106.856 | 102.515 | 89.021 | 116.851 | 30.68 | 41.603 | 41.688 | 45.512 | 45.162 | 41.871 | 26.896 | 28.311 | 19.698 | 28.852 | 35.882 | 13.484 | 21.118 | 23.5 | 39.935 | 14.482 | 17.688 | 15.57 | 25.125 | 18.617 | 21.892 | 11.958 | 11.288 | 12.808 | 34.059 | 33.482 | 34.114 | 2.465 | -3.695 | 2.187 | 1.801 | 0.496 | 1.647 | 8.217 | 7.42 | -6.375 | -1.602 | 6.458 | 9.706 | 7.987 |