Oil-Dri Corporation of America
NYSE:ODC
73.35 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 8.525 | 7.373 | 11.684 | 10.742 | 11.919 | 8.488 | 3.846 | 5.23 | 5.189 | -2.133 | 1.961 | 0.595 | 0.557 | 2.186 | 4.288 | 3.949 | 5.881 | 4.65 | 4.749 | 3.46 | 3.838 | 5.561 | 2.282 | 0.934 | 2.683 | 3.585 | -1.096 | 3.05 | 1.322 | 3.211 | 4.25 | 2.009 | 5.261 | -0.892 | 3.821 | 5.423 | 5.066 | 1.385 | 2.797 | 2.12 | 0.466 | 0.722 | 4.281 | 2.887 | 4.737 | 3.251 | 2.146 | 4.452 | -0.108 | 1.892 | 3.239 | 1.075 | 2.895 | 1.86 | 1.777 | 2.519 | 2.416 | 2.586 | 2.262 | 2.194 | 2.552 | 2.416 | 2.372 | 2.246 | 2.453 | 2.013 | 2.089 | 2.484 | 2.051 | 1.999 | 1.963 | 1.647 | 1.141 | 1.223 | 1.867 | 1.028 | 1.142 | 1.972 | 2.146 | 1.28 | -0.237 | 1.824 | 1.728 | 1.718 | 0.476 | 0.977 | 1.219 | 0.411 | -1.939 | 0.504 | 0.074 | 0.267 | -1.165 | 1.906 | -0.261 | 0.433 | -0.526 | 0.953 | 0.1 | 1.7 | 1.7 | 1.2 | 2.3 | 2 | 1.5 | 1.4 | -0.1 | 1.9 | 1.4 | 1.2 | 2.3 | 1.9 | 0.8 | 0.7 | 0.5 | 1.4 | 1.1 | 1.5 | 2.6 | 2.8 | 1.7 | 2.4 | 3.2 | 2.6 | 2.1 | 2.1 | 2.9 | 2.3 | 1.8 | 1.3 | 2.1 | 1.9 | 1.3 | 1.7 | 1.8 | 2.2 | 1.9 | 1.5 | 1.6 | 2 |
Afschrijvingen & Amortisatie
| 5.662 | 4.765 | 4.486 | 4.368 | 4.18 | 4.074 | 3.751 | 3.523 | 3.44 | 3.261 | 3.317 | 3.456 | 3.524 | 3.588 | 3.561 | 3.504 | 3.524 | 3.47 | 3.46 | 3.469 | 3.481 | 3.31 | 3.234 | 3.305 | 3.179 | 3.164 | 3.221 | 3.192 | 3.219 | 3.164 | 3.23 | 3.159 | 3.201 | 3.077 | 2.975 | 2.939 | 3.039 | 3.019 | 3.016 | 2.92 | 2.789 | 2.747 | 2.629 | 2.231 | 2.251 | 2.22 | 2.22 | 2.255 | 2.332 | 2.306 | 2.289 | 2.345 | 2.161 | 2.13 | 2.128 | 2.054 | 1.859 | 1.801 | 1.822 | 1.889 | 1.979 | 1.743 | 1.874 | 1.81 | 1.768 | 1.715 | 1.666 | 1.614 | 1.744 | 1.65 | 1.621 | 1.604 | 1.66 | 1.59 | 1.677 | 1.685 | 1.718 | 1.732 | 1.847 | 1.906 | 1.948 | 1.934 | 2.042 | 2.082 | 1.865 | 2.495 | 2.14 | 2.034 | 2.161 | 2.197 | 2.205 | 2.222 | 2.229 | 2.296 | 2.302 | 2.262 | 2.307 | 2.292 | 2.3 | 2.2 | 2.2 | 2 | 2.2 | 2.1 | 2.1 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.1 | 2 | 2 | 2 | 2 | 1.8 | 2.1 | 1.6 | 1.5 | 1.6 | 1.5 | 1.4 | 1.5 | 1.4 | 1.1 | 1.5 | 1.5 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1 | 1.1 | 1.1 |
Uitgestelde Inkomstenbelasting
| 1.613 | -0.297 | 0.207 | 0.174 | -3.689 | -0.908 | -0.002 | 0.168 | -0.985 | -1.343 | -0.168 | 0.2 | 4.48 | -0.026 | 0.028 | 0.714 | -0.914 | 1.055 | 0.343 | -0.031 | -0.683 | 0.171 | 0.053 | 0.053 | 1.028 | 0.93 | 5.201 | 0.111 | 1.877 | 0.177 | 0.189 | 0.165 | -8.394 | 0.091 | 0.08 | 0.109 | -2.881 | 0.265 | 0.094 | 0.072 | -0.492 | 0.697 | 0.042 | 0.037 | 0.837 | -1.419 | 0.092 | 0.092 | -2.671 | 0.038 | 0.036 | 0.029 | 3.399 | 0.043 | 0.036 | 0.037 | -1.867 | 0.037 | 0.034 | 0.033 | -2.244 | 0.01 | 0.006 | -0.011 | -0.363 | 0.006 | -0.011 | 0.021 | 0.857 | -0.09 | -0.007 | 0.001 | 0.184 | 0.002 | 0.003 | 0.003 | 0.556 | -0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.2 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 1.228 | 1.237 | 1.246 | 1.108 | 0.821 | 0.692 | 0.84 | 0.794 | 0.474 | 0.814 | 0.817 | 0.636 | 0.682 | 0.559 | 0.506 | 0.784 | 0.819 | 0.77 | 0.81 | 0.969 | 0.817 | 0.692 | 0.246 | 0.652 | 0.428 | 0.402 | 0.411 | 0.359 | 0.37 | 0.36 | 0.346 | 0.431 | 0.285 | 0.324 | 0.306 | 0.332 | 0.276 | 0.21 | 0.348 | 0.308 | 0.316 | 0.313 | 0.319 | 0.241 | 0.248 | 0.203 | 0.21 | 0.203 | 0.208 | 0.179 | 0.173 | 0.167 | 0.166 | 0.16 | 0.191 | 0.124 | 0.088 | 0.079 | 0.087 | 0.086 | 0.107 | 0.096 | 0 | 0.159 | 0 | 0 | 0 | 0.245 | 0 | 0 | 0 | 0.297 | 0 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.323 | 5.393 | -9.063 | -7.935 | -0.445 | 3.754 | 4.704 | -6.156 | -3.502 | -1.306 | -5.353 | -5.606 | -4.243 | -0.981 | -1.329 | -10.888 | 11.152 | -2.415 | -0.596 | -1.404 | 3.952 | 2.918 | -3.683 | -4.207 | 1.961 | -16.909 | 1.489 | -3.674 | -0.634 | 5.143 | -0.363 | -4.518 | 5.506 | -0.24 | 1.061 | -0.271 | 5.176 | 0.915 | 2.396 | -3.633 | 2.148 | 3.792 | -4.261 | -5.77 | -3.947 | 4.21 | 1.859 | -2.621 | 6.232 | 0.791 | 4.008 | -3.244 | -6.58 | -0.302 | 3.524 | -5.106 | 3.776 | 2.004 | 2.04 | 3.556 | 5.239 | 2.134 | 0.336 | -6.763 | 1.146 | -0.649 | -1.211 | -4.298 | 1.76 | -0.702 | 0.689 | -1.537 | 4.116 | 0.253 | -4.987 | -0.563 | 1.556 | -1.397 | -0.12 | -2.321 | 2.563 | 2.656 | 4.259 | -5.499 | 2.129 | 4.922 | -0.919 | -1.078 | 7.552 | 0.822 | 1.355 | -1.971 | 5.283 | -0.919 | -0.45 | 0.304 | 0.401 | -0.849 | -1.9 | -4.7 | 0.6 | -2.6 | -0.6 | -4.2 | 2.6 | -3.4 | -0.7 | -5 | -1.2 | 3.8 | -1 | -2.8 | 4.1 | 2.7 | -0.8 | -3.2 | 2 | 3.6 | -2.7 | -5.6 | -1.3 | -0.5 | -0.8 | -4.6 | 1.8 | 2.7 | -3.1 | -1.8 | 2.5 | 1.8 | -1.9 | -5 | 0.7 | 1.3 | -1.1 | -4 | 1 | -0.3 | -0.6 | -0.8 |
Vorderingen
| 2.246 | -0.729 | 1.423 | -1.487 | -2.295 | 0.134 | -4.116 | -1.622 | -8.201 | 2.57 | -2.773 | -2.25 | -2.091 | -0.066 | 0.398 | -4.196 | 7.284 | -6.862 | 0.546 | -0.98 | 0.456 | 2.344 | 1.838 | -6.367 | -0.557 | -0.327 | -0.356 | 0.718 | -0.666 | 0.164 | -1.141 | -0.688 | -1.198 | 1.619 | 0.935 | -0.414 | 0.537 | 0.248 | -0.491 | -0.94 | 1.824 | 4.177 | -5.315 | -0.604 | -1.369 | 1.197 | 0.375 | -1.187 | 0.283 | -1.574 | 2.367 | -2.102 | -2.942 | 0.7 | 1.064 | -0.897 | -0.413 | 0.455 | -1.644 | 3.486 | -0.269 | 2.712 | 0 | -1.417 | 0 | 0 | 0 | 0.295 | 0 | 0 | 0 | 0.084 | 0 | 0 | 0 | 0 | 0.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.71 | 0.694 | -2.292 | -1.374 | -0.995 | 1.223 | 2.632 | -5.064 | -0.653 | -5.22 | -1.152 | -5.084 | -0.006 | 0.112 | -0.05 | 0.462 | 0.285 | -1.58 | 1.137 | 0.371 | 2.555 | 1.359 | -2.674 | -2.933 | 1.008 | -0.858 | 0.229 | -0.154 | 1.283 | -0.628 | 0.378 | -0.367 | 1.699 | -1.979 | -1.548 | -0.126 | 2.916 | -0.624 | 0.671 | 0.151 | -0.082 | -1.537 | 0.274 | -1.621 | 0.626 | 0.837 | -1.188 | -1.325 | -0.297 | 2.251 | 0.623 | -3.033 | -0.899 | -1.077 | 0.042 | -1.273 | 1.367 | -0.405 | -0.587 | 1.397 | 2.341 | -0.901 | 0.598 | -2.089 | -0.803 | -0.545 | 1.14 | -2.299 | -0.513 | -0.295 | 1.518 | -0.25 | 0.384 | -0.637 | -1.217 | -1.541 | 0.804 | -0.407 | -0.125 | -0.559 | 1.236 | -1.586 | 1.018 | -0.56 | -0.471 | 0.539 | 0.389 | 0.029 | 1.303 | 1.573 | 1.804 | -1.033 | 0.3 | 0.196 | 1.571 | -0.584 | 0.909 | -1.472 | 0 | -1.2 | -0.1 | -2 | 0 | 0.2 | -0.9 | -0.9 | -0.2 | -0.4 | -0.2 | -0.2 | 0.8 | 0.7 | 0.5 | -1 | 0.7 | -1 | -0.4 | 2.4 | -0.3 | -1.4 | -1.3 | -1.1 | 0.9 | -1.7 | -0.5 | 0.3 | -0.4 | -0.6 | -0.1 | 0.2 | 0.5 | -1.4 | -0.7 | -0.4 | 0.7 | -0.2 | -0.3 | -0.5 | -0.2 | 0.3 |
Crediteuren
| -1.788 | 2.237 | -1.954 | -1.289 | 2.986 | 0.075 | -1.674 | 1.854 | 3.669 | 0.007 | 0.075 | 1.251 | 1.816 | -0.326 | -2.466 | -1.435 | 0.379 | 1.198 | 1.826 | 0.835 | -2.283 | 0.578 | -4.995 | 7.29 | -1.548 | -0.145 | 0.082 | -0.825 | 0.575 | 0.996 | 0.376 | 0.476 | 0.452 | -1.182 | -0.588 | 0.387 | 1.262 | 0.541 | 0.4 | -1.632 | -0.228 | 0.034 | 0.014 | 0.367 | -0.222 | 0.525 | -0.185 | 0.017 | 0.132 | 0.503 | -0.628 | 0.449 | -1.217 | 0.024 | 1.413 | 0.055 | 0.588 | 0.829 | 1.114 | -0.829 | -0.349 | -0.452 | 0 | -0.118 | 0 | 0 | 0 | 0.296 | 0 | 0 | 0 | -1.034 | 0 | 0 | 0 | 0 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.575 | 3.191 | -6.24 | -3.785 | -0.141 | 2.322 | 7.862 | -1.324 | 1.683 | 1.337 | -1.503 | 0.477 | -3.962 | -0.701 | 0.789 | -5.719 | 3.204 | 4.829 | -4.105 | -1.63 | 3.224 | -1.363 | 2.148 | -2.197 | 3.058 | -15.579 | 1.534 | -3.413 | -1.826 | 4.611 | 0.024 | -3.939 | 4.553 | 1.302 | 2.262 | -0.118 | 0.461 | 0.75 | 1.816 | -1.212 | 0.634 | 1.118 | 0.766 | -3.912 | -2.982 | 1.651 | 2.857 | -0.126 | 6.114 | -0.389 | 1.646 | 1.442 | -1.522 | 0.051 | 1.005 | -2.991 | 2.234 | 1.125 | 3.157 | -0.498 | 3.516 | 0.775 | -0.262 | -3.139 | 1.949 | -0.104 | -2.351 | -2.59 | 2.273 | -0.407 | -0.829 | -0.337 | 3.732 | 0.89 | -3.77 | 0.978 | 0.247 | -0.99 | 0.005 | -1.762 | 1.327 | 4.242 | 3.241 | -4.939 | 2.6 | 4.383 | -1.308 | -1.107 | 6.249 | -0.751 | -0.449 | -0.938 | 4.983 | -1.115 | -2.021 | 0.888 | -0.508 | 0.623 | 0 | -3.5 | 0.7 | -0.6 | 0 | -4.4 | 3.5 | -2.5 | -0.5 | -4.6 | -1 | 4 | -1.8 | -3.5 | 3.6 | 3.7 | -1.5 | -2.2 | 2.4 | 1.2 | -2.4 | -4.2 | 1.3 | 0.6 | -1.7 | -2.9 | 2.3 | 2.4 | -2.7 | -1.2 | 2.6 | 1.6 | -2.4 | -3.6 | 1.4 | 1.7 | -1.8 | -3.8 | 1.3 | 0.2 | -0.4 | -1.1 |
Overige Niet-Contante Posten
| 0.033 | 9.078 | 0.821 | 0.107 | 0.187 | 5.793 | -1.909 | 0.109 | -0.238 | 6.106 | 0.083 | 0.123 | 0.296 | -0.071 | -0.534 | -1.498 | -0.269 | 0.469 | -1.188 | 0.229 | -0.026 | 0.02 | -0.124 | -0.053 | -1.456 | -0.012 | -0.165 | -0.47 | -0.238 | -0.115 | 0.116 | 0.079 | -0.097 | -0.002 | 0.292 | -0.016 | 0.032 | -0.133 | 0.208 | -0.039 | 0.359 | 0.039 | 0.042 | -0.278 | -0.034 | -0.002 | -0.14 | 0.043 | 1.71 | 0.149 | 0.159 | 0.005 | -0.053 | -0.027 | 0.064 | -0.092 | -0.152 | -0.174 | -0.121 | -0.119 | -0.126 | -0.038 | -0.062 | -0.023 | 0.154 | 0.173 | 0.204 | -0.062 | 0.226 | 0.164 | 0.368 | 0.027 | -0.186 | -0.149 | 0.13 | 0.04 | 0.066 | -0.092 | 0.516 | 0.163 | 0.299 | 0.433 | 0.542 | -0.007 | 0.378 | 0.168 | 0.192 | 0.08 | 2.301 | 0.17 | 0.261 | -0.005 | 0.189 | 0.077 | 0.19 | 0.04 | 0.295 | -0.452 | 1.5 | -0.1 | 0.7 | 0.5 | -0.6 | 0.1 | -2.7 | -0.2 | 3.4 | 0 | -0.1 | 0.1 | -0.2 | 0.2 | -1.7 | 0.1 | -0.1 | 0.1 | -0.9 | 0 | 0 | 0.1 | -0.2 | -0.3 | 0 | -0.1 | -0.9 | 0.2 | 0 | 0.1 | -0.4 | 0.1 | -0.1 | 0.1 | 0.3 | 0 | 0.2 | -0.1 | -0.4 | 0.2 | 0 | 0 |
Kasstroom uit Operationele Activiteiten
| 23.384 | 18.984 | 9.381 | 8.564 | 12.973 | 21.893 | 11.23 | 3.668 | 4.378 | 5.399 | 0.657 | -0.596 | 5.296 | 5.255 | 6.52 | -3.435 | 20.193 | 7.999 | 7.578 | 6.692 | 11.379 | 12.672 | 2.008 | 0.684 | 7.823 | -8.84 | 9.061 | 2.568 | 5.916 | 11.94 | 7.768 | 1.325 | 5.762 | 2.358 | 8.535 | 8.516 | 10.708 | 5.661 | 8.859 | 1.748 | 5.586 | 8.31 | 3.052 | -0.652 | 4.092 | 8.463 | 6.387 | 4.424 | 7.703 | 5.355 | 9.904 | 0.377 | 1.988 | 3.864 | 7.72 | -0.464 | 6.12 | 6.333 | 6.124 | 7.639 | 7.507 | 6.361 | 4.528 | -2.582 | 5.218 | 3.401 | 2.718 | 0.004 | 6.739 | 2.999 | 5.074 | 2.039 | 7.261 | 2.919 | -1.31 | 1.765 | 5.233 | 2.16 | 4.389 | 1.028 | 4.573 | 6.847 | 8.571 | -1.706 | 4.848 | 8.562 | 2.632 | 1.447 | 10.075 | 3.693 | 3.895 | 0.513 | 6.536 | 3.36 | 1.781 | 3.039 | 2.912 | 1.944 | 2 | -0.9 | 5.2 | 1.1 | 3.3 | 0 | 3.5 | -0.3 | 4.5 | -1.2 | 2 | 7 | 3 | 1.2 | 5.1 | 5.4 | 1.7 | 0.3 | 4.2 | 7.1 | 1.9 | -0.9 | 3.2 | 3.2 | 3.9 | -0.5 | 4.5 | 6.4 | 1.3 | 2 | 4.5 | 4.5 | 1.5 | -1.8 | 3.5 | 4.2 | 2.1 | -0.7 | 3.8 | 2.4 | 2.1 | 2.3 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -8.283 | -8.171 | -7.482 | -8.064 | -6.924 | -4.159 | -5.764 | -7.521 | -6.819 | -5.438 | -3.838 | -6.736 | -8.082 | -3.159 | -4.03 | -3.568 | -3.87 | -3.584 | -3.386 | -3.9 | -4.867 | -3.963 | -2.141 | -4.058 | -4.541 | -3.683 | -2.805 | -4.045 | -4.345 | -3.139 | -2.984 | -4.295 | -3.632 | -2.257 | -3.03 | -1.765 | -1.914 | -4.025 | -4.203 | -5.717 | -5.275 | -6.509 | -3.4 | -3.382 | -1.99 | -2.796 | -2.852 | -2.157 | -1.508 | -1.94 | -1.901 | -1.611 | -3.596 | -5.437 | -3.135 | -1.638 | -2.468 | -3.127 | -3.491 | -1.327 | -2.571 | -4.925 | -4.205 | -3.552 | -4.25 | -0.524 | -1.681 | -2.147 | -1.141 | -2.518 | -1.746 | -2.352 | -4.363 | -1.84 | -1.589 | -3.035 | -2.081 | -1.266 | -2.216 | -1.748 | -2.345 | -1.495 | -1.187 | -1.04 | -1.926 | -0.843 | -0.798 | -1.315 | -1.159 | -0.845 | -0.74 | -1.352 | -1.501 | -1.467 | -1.082 | -1.559 | -1.113 | -1.388 | -1.6 | -1.9 | -2.3 | -2.6 | -2.3 | -1.3 | -2.9 | -15.4 | -1.7 | -1.2 | -1.3 | -1.4 | -1.2 | -1.5 | -2.8 | -1.8 | -1.7 | -0.9 | -1.5 | -1 | -2.5 | -2 | -5.4 | -3.6 | -2.1 | -2.5 | -3.4 | -2.5 | -1.6 | -1.7 | -1.7 | -1.9 | -2.4 | -2 | -2.3 | -3.7 | -1.8 | -2.6 | -1.6 | -2.3 | -1.4 | -1.1 |
Netto Overnames
| -44.298 | 0.181 | 0 | 0 | -0.209 | 0.005 | 0.005 | 0 | 0.021 | 0 | 0 | 0 | 0.005 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.963 | 0 | 4.058 | 4.541 | 3.683 | 2.805 | 13.012 | 4.345 | 3.139 | 2.984 | 4.295 | 3.632 | 2.257 | 3.03 | 1.765 | 1.914 | 0 | 0 | 0.015 | -0.062 | -0.309 | -11.705 | -0.8 | 1.99 | 2.796 | 2.852 | 2.157 | 1.508 | 1.94 | 1.901 | 1.611 | 3.596 | 5.437 | 3.135 | 1.638 | 2.468 | 3.127 | 3.491 | -10.673 | -3.552 | 4.925 | 4.205 | 0 | -6.006 | 0 | 0 | -26 | 0.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.73 | 0 | -3.948 | -6.876 | -4.934 | -11.089 | -13.012 | -14.525 | -21.451 | -6.436 | -5.119 | -18.221 | -12.852 | -12.435 | -1.69 | -2.19 | 0 | 0 | -0.7 | -0.48 | -1.92 | -2.719 | -5.272 | -11.516 | -10.776 | -8.667 | -3.48 | -3.558 | -3.478 | -8.1 | -2.465 | -8.519 | -13.189 | -32.376 | -5.999 | -3.859 | -2.998 | -1.999 | -0.996 | -6.998 | -20.996 | -23.997 | -28.972 | 56.006 | 0 | -25.798 | -30.208 | 22.852 | 0 | -14.769 | -8.083 | -115.675 | 76.59 | -19.797 | -9.741 | -6.664 | -7.904 | -5.94 | -7.799 | -6.025 | -24.542 | -6.236 | -12.022 | -11.208 | -9.844 | -15.81 | -2.448 | -8.372 | -0.71 | 0 | 0 | -1.257 | 0 | -0.543 | -0.687 | 0 | -0.019 | -0.6 | -0.6 | 0 | 0 | -0.7 | -0.5 | -0.7 | -0.3 | 0 | -0.2 | -0.1 | 0 | 0 | -0.3 | -0.1 | 0 | 0 | 0 | -0.9 | -0.7 | 0 | -2.1 | -3.8 | 0 | 0 | -4.3 | -10.2 | -0.5 | -0.3 | -0.1 | -1.6 | 0 | 0 | -1.4 | 0 | 0 | 0 | -0.3 | 0.2 | -1.5 | -0.7 | -0.4 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | 0.48 | 2.172 | 8.43 | 14.082 | 12.57 | 7.36 | 5.468 | 9.68 | 10.12 | 4.44 | 9.946 | 18.534 | 17.455 | 0.735 | 0.49 | 0.48 | 0.46 | 0.961 | 1.548 | 1.08 | 5.78 | 10.807 | 3.273 | 10.505 | 3.72 | 6.22 | 4.705 | 3.44 | 3.4 | 7.52 | 9.9 | 13.425 | 13.8 | 14.85 | 8 | 2 | 5 | 5 | 12 | 3 | 31.5 | 25 | 34.5 | -50 | 0 | 24 | 26 | -23.7 | 0 | 13 | 10.7 | 115.57 | -72.749 | 9.813 | 10.831 | 6.468 | 10.26 | 4.922 | 10.356 | 5.901 | 13.991 | 9.508 | 14.428 | 9.693 | 6.549 | 19.523 | 0.71 | 0.557 | 0.704 | 0 | 0 | 0 | 0 | 0.527 | 0.692 | 0 | 0.025 | 0.7 | 0.5 | 0 | 0 | 0.7 | 0.5 | 0.6 | 0.7 | 0.7 | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0.2 | 1.8 | 0.8 | 1.9 | 5.2 | 7.6 | -3.5 | 4.6 | 6.9 | 0.5 | 0 | 0.7 | 2.4 | 1.1 | 0.4 | 1.2 | 0.4 | 0.1 | 0.2 | 0.6 | 1.2 | 1.6 | 0 | 0 |
Overige Investeringsactiviteiten
| -52.58 | 0.181 | 0 | 0 | 0.06 | 0.005 | 0.005 | 0 | 0.021 | 0 | 0 | 0 | 0.005 | 0.001 | 0 | 0.003 | -0.049 | 0.112 | 0 | 0 | 0.007 | -3.963 | 2.172 | -4.058 | -5.242 | -1.928 | -2.802 | 0.008 | -4.341 | -3.081 | -2.983 | -4.294 | -3.627 | -2.25 | -2.781 | -1.765 | -1.914 | 0.91 | 0.1 | 0.029 | 0.151 | 0.384 | -0.498 | 5.286 | -1.986 | -2.768 | -2.822 | -2.153 | -1.511 | -1.929 | -1.888 | -1.601 | -3.589 | -5.426 | -3.114 | -1.528 | -2.438 | -3.119 | -3.154 | -1.327 | 3.557 | -4.914 | -4.202 | 0.008 | -1.891 | 5.581 | 0.028 | 26 | -2.883 | 4.295 | 0 | 0.03 | 0.003 | 0.003 | 0 | 1 | 0.016 | 0.001 | 0.02 | 0 | 0.106 | 6.189 | -5.784 | 0.125 | 0.02 | -0.417 | -6.235 | 0 | 0.305 | 0.007 | -0.002 | 0.005 | 1.43 | 0.226 | 0.124 | 0.004 | 0 | 0.003 | -0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | -0.1 | 0.8 | 0 | 0.1 | 0 | 0.7 | 0 | 0.6 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.2 | -7.9 | 4.5 | 0 | 0.1 | 0.1 | -0.1 | 0 | -0.2 | 0 | 0.1 | -0.1 | -3.5 | 0 | 0.2 | 0.1 | -1.2 | -0.1 | 0.3 | 0 |
Kasstroom uit Investeringsactiviteiten
| -52.58 | -7.99 | -7.482 | -8.064 | -7.133 | -4.154 | -5.759 | -7.521 | -6.798 | -5.438 | -3.838 | -6.736 | -8.077 | -3.158 | -4.03 | -3.565 | -3.919 | -3.472 | -3.386 | -3.9 | -4.13 | -4.213 | 0.031 | 0.424 | 1.964 | 5.708 | -6.531 | 1.431 | -9.186 | -14.412 | -4.979 | 0.533 | -3.314 | 2.353 | -14.481 | -2.965 | -3.624 | -2.655 | -3.142 | -4.825 | -4.586 | -2.574 | -7.515 | -0.895 | -2.997 | -9.824 | -5.269 | -0.928 | -1.629 | -2.007 | -2.468 | 5.834 | 1.317 | -4.815 | -20.64 | 0.473 | -4.297 | -1.117 | -0.153 | -2.323 | -6.564 | 5.59 | -3.199 | 1.984 | -6.141 | 5.057 | -3.451 | -6.355 | -4.024 | 1.777 | -3.515 | 0.295 | -4.465 | 2.004 | -11.573 | -0.945 | -2.261 | 1.091 | -3.214 | 0.809 | -2.363 | -5.857 | -3.699 | 1.491 | -3.42 | -3.897 | -3.32 | -3.053 | -8.669 | -0.844 | -0.742 | -1.347 | -1.328 | -1.241 | -0.799 | -1.545 | -1.113 | -1.379 | -1.6 | -1.9 | -2.2 | -2.6 | -2.3 | -1.3 | -3.5 | -15.1 | -0.2 | -1.2 | -1.3 | -1.3 | -0.5 | -1.8 | -2.3 | -1.8 | -1.8 | 0.1 | -2.1 | 0.2 | -1.7 | -2.2 | -3.8 | -3.9 | -1.1 | -2.2 | -6.6 | -2.4 | -2 | -1.1 | -1.1 | -0.8 | -1.9 | -2.3 | -5.4 | -3.6 | -1.4 | -2.2 | -1.4 | -2.3 | -1.8 | -1.5 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -9 | -10 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | -24.886 | 0 | -1 | 0 | 0 | 0 | -3.239 | -0.001 | 0 | -3.083 | 0 | 0 | 0 | -3.083 | 0 | 0 | 0 | -3.083 | 0 | 0 | 0 | -3.083 | 0 | 0 | 0 | -3.484 | 0 | 0 | 0 | -3.5 | 0 | 0 | 0 | -3.5 | 0 | -1.5 | 0 | -2.3 | -3.6 | -1.5 | 0 | -2.1 | -3.5 | -2 | -18.5 | -1.5 | -3.2 | -3 | 0 | -0.2 | -1.5 | -1.5 | 0 | -4.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -15 | -0.08 | 0 | -1.5 | 0 | -2.58 | 0 | -1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 3.583 | 0 | 0 | 0 | 3.218 | 0 | 0 | 0 | 3.11 | 0 | 0 | 0.17 | 0 | 0.185 | 0 | 0.096 | 0.185 | 0.034 | 0 | 0 | 0.015 | 0.043 | 0 | 0 | 0.051 | 0.201 | 0.033 | 0.591 | 0.062 | -3.606 | -2.41 | 0.042 | 0.079 | 0.119 | -2.006 | 0.254 | 0.294 | 0.184 | 0.828 | 0.295 | 0.054 | 0.287 | 0.037 | 0.196 | 0.146 | 0.402 | 0.182 | 0.3 | 0.593 | 0.146 | 0.472 | 0.467 | 0.029 | 0.128 | 2.003 | 0.747 | 0.213 | 0.933 | 0.854 | 1.548 | 1.261 | 0.13 | 0.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.3 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0.2 | 0 | 0.2 | 0.2 |
Terugkoop van Gewone Aandelen
| -0.088 | -0.115 | -1.703 | -0.872 | -0.853 | 0 | -0.133 | -0.092 | -1.3 | -4.305 | -3.91 | -2.291 | -0.205 | -0.736 | -1.211 | -0.978 | -0.921 | -4.097 | -0.023 | -0.5 | -0.006 | -0.006 | 0 | -0.135 | 0.001 | 0 | 0 | -0.027 | 0 | -0.013 | 0 | -0.122 | 0 | 0 | 0 | -0.018 | 0 | -0.122 | 0 | 0 | -0.024 | -0.05 | -0.013 | -0.051 | 0 | 0 | -0.166 | -0.009 | 0 | 0 | 0 | 0 | 2.194 | 2.194 | -1.683 | -0.511 | -3.96 | -1.49 | 0 | -0.054 | 0.656 | -0.007 | -0.005 | -0.644 | 0 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | -3.273 | -2.712 | -1.196 | -0.63 | -1.132 | -3.135 | -2.185 | -1.762 | -0.48 | -0.588 | -0.318 | -0.438 | -0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.024 | -0.027 | -1.5 | -0.2 | -1.1 | -0.4 | -0.3 | -0.8 | 0 | -5.1 | -0.1 | -3 | -1.1 | -2 | -1 | -0.8 | -0.8 | -0.2 | 0 | -1.4 | 0 | 0 | 0 | 0 | -1 | 0 | -0.2 | -0.7 | -0.1 | -0.5 | 0 | 0 | 0 | 0 | -0.1 | -0.5 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -1.958 | -1.959 | -1.962 | -1.927 | -1.859 | -1.863 | -1.86 | -1.851 | -1.804 | -1.845 | -1.863 | -1.865 | -1.793 | -1.793 | -1.803 | -1.803 | -1.738 | -1.765 | -1.766 | -1.761 | -1.689 | -1.68 | -1.66 | -1.627 | -1.559 | -1.559 | -1.559 | -1.553 | -1.485 | -1.485 | -1.479 | -1.477 | -1.41 | -1.407 | -1.406 | -1.377 | -1.31 | -1.314 | -1.312 | -1.311 | -1.246 | -1.241 | -1.242 | -1.236 | 0 | 0 | -3.475 | -1.155 | -1.091 | -1.133 | -1.132 | -1.13 | -1.06 | -1.055 | -1.06 | -1.043 | -0.997 | -1.004 | -0.996 | -0.995 | -0.924 | -0.922 | -0.919 | -0.919 | -0.849 | -0.85 | -0.844 | -0.834 | -0.767 | -0.762 | -0.755 | -0.754 | -0.628 | -0.61 | -0.606 | -0.559 | -0.559 | -0.568 | -0.566 | -0.513 | -0.516 | -0.513 | -0.508 | -0.461 | -0.464 | -0.473 | -0.473 | -0.473 | -0.474 | -0.474 | -0.473 | -0.473 | -0.473 | -0.473 | -0.473 | -0.473 | -0.473 | -0.438 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.4 | -0.4 | -0.5 | -0.4 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.4 | -0.4 | -0.5 | -0.4 | -0.4 | -0.4 | -0.4 | -0.3 | -0.4 | -0.4 | -0.4 | -0.3 | -0.4 | -0.3 | -0.3 | -0.2 | -0.4 | -0.3 | -0.2 |
Overige Financieringsactiviteiten
| -0.09 | 10 | 0 | 0 | -1 | -0.007 | -0.133 | -0.092 | -1 | -4.305 | 24.886 | 0 | -1 | 0 | 0 | -0.978 | 10 | 0.142 | 0 | -3.583 | 0 | 0 | 0 | -3.218 | -6 | 6 | 0 | -3.11 | 0.196 | 0.021 | 0.079 | 0.128 | 0.126 | 0.013 | 0.038 | 0.017 | 0.009 | 0.052 | 0.006 | 0.01 | 0.021 | 0.044 | 0.008 | 0.064 | 0.058 | 0.011 | 0.188 | 0.011 | 0.036 | 0.011 | 0.117 | -0.072 | 1.369 | 0.157 | 37.14 | 0.126 | 3.258 | 0.333 | -0.425 | 0.055 | 1.139 | 0.057 | 0.09 | -0.27 | 0.012 | -4.004 | -0.01 | 0.236 | 0.128 | -3.788 | 0.076 | -0.034 | -0.022 | 0.438 | 30.203 | 0.144 | 0.02 | 0.132 | 0.089 | 0.025 | 0.151 | -0.044 | 0.675 | -2.449 | -0.427 | -2.457 | 0.031 | -0.908 | -0.573 | 0.13 | -1.049 | -0.478 | -0.687 | -1.719 | -3.2 | 0.751 | -0.902 | -2.074 | 3.7 | 0 | -2 | 0 | 0.3 | 0 | -0.1 | 24.9 | -2 | 0.1 | 0.1 | -0.1 | -1.5 | 0 | -0.6 | -0.2 | -0.4 | 0.2 | 0.1 | -0.9 | -0.6 | -0.6 | 0.1 | 4.8 | -0.3 | -0.3 | 0 | -0.4 | -1 | -0.7 | -0.2 | -0.7 | 0.3 | -0.2 | -0.4 | 7.7 | -0.2 | 1.1 | -0.3 | 0.1 | -0.2 | -0.6 |
Kasstroom uit Financieringsactiviteiten
| 6.864 | 7.926 | -3.665 | -2.799 | -3.712 | -1.87 | -1.993 | -1.943 | -4.104 | -6.15 | 19.113 | -4.156 | -2.998 | -2.529 | -3.014 | -2.781 | 4.102 | -5.719 | -1.789 | -5.344 | -1.695 | -1.686 | -1.66 | -4.845 | -7.558 | 4.441 | -1.559 | -4.663 | -1.289 | -1.477 | -1.23 | -4.554 | -1.099 | -1.394 | -1.272 | -4.677 | -1.267 | -1.384 | -1.306 | -4.786 | -1.206 | -1.247 | -1.247 | -4.672 | 0.259 | -1.456 | -2.862 | -3.391 | -4.661 | -5.032 | -0.973 | -3.223 | -0.878 | -2.71 | 16.151 | -2.634 | -4.715 | -4.333 | -1.126 | -1.14 | -0.342 | -2.335 | -0.638 | -5.767 | -0.435 | -4.672 | -0.554 | -0.005 | -0.497 | -4.078 | -0.212 | -0.759 | -3.795 | -3.881 | 14.148 | -0.912 | -0.738 | -4.217 | -1.114 | -3.569 | -0.715 | -2.048 | -0.151 | -3.348 | -1.447 | -2.93 | -0.442 | -1.381 | -1.047 | -0.344 | -1.522 | -0.951 | -1.16 | -2.192 | -3.673 | 0.278 | -1.399 | -2.539 | 1.7 | -0.7 | -3.6 | -0.9 | -0.5 | -1.2 | -0.5 | 19.3 | -2.5 | -3.4 | -1.5 | -2.6 | -3 | -1.3 | -1.9 | -0.9 | -0.9 | -1.7 | -0.4 | -1.4 | -1.1 | -1.1 | -1.4 | 4.4 | -0.5 | -1.2 | -0.4 | -1.2 | -1.4 | -1.1 | -0.5 | -1.1 | -0.2 | -1.1 | -0.6 | 7.3 | -0.5 | 0.7 | -0.4 | -0.3 | -0.3 | -0.6 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.008 | 0.101 | -0.013 | 0.124 | -0.12 | -0.074 | 0.003 | -0.032 | -0.003 | 0.005 | 0.022 | -0.048 | 0.052 | 0.042 | -0.059 | 0.182 | -0.034 | 0.171 | -0.094 | -0.05 | 0.084 | 0.076 | -0.023 | -0.001 | -0.085 | -0.077 | 0.009 | -0.03 | 0.051 | -0.008 | 0.01 | 0.058 | 0.086 | 0.05 | 0.034 | -0.001 | -0.058 | -0.006 | -0.054 | 0.039 | 0 | -0.135 | 0.016 | -0.04 | 0.032 | 0.036 | -0.003 | -0.021 | 0.031 | -0.026 | -0.104 | 0.127 | 0.006 | -0.169 | -0.048 | -0.038 | 0.015 | -0.108 | -0.009 | 0.013 | -0.442 | -0.208 | 0.273 | 0.825 | 0.041 | 0.054 | 0.242 | -0.407 | -0.146 | -0.209 | 0.098 | -0.055 | -0.219 | -0.09 | -0.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.038 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | -4.2 | 0 | 0 | 0 | -8.2 | 0 | 0 | 0 | -7.5 | 0 | 0 | 0 | -2.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | -3.3 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -3.4 |
Netto Kasstroomverandering
| -22.34 | 19.021 | -1.779 | -2.175 | 2.008 | 15.795 | 3.481 | -5.828 | -6.527 | -6.184 | 15.954 | -11.536 | -5.727 | -0.39 | -0.583 | -9.599 | 20.342 | -1.021 | 2.309 | -2.602 | 5.638 | 6.849 | 0.356 | -3.738 | 2.144 | 1.232 | 0.98 | -0.694 | -4.508 | -3.957 | 1.569 | -2.638 | 1.435 | 3.367 | -7.184 | 0.873 | 5.759 | 1.616 | 4.357 | -7.824 | -0.206 | 4.354 | -5.694 | -6.259 | 1.386 | -2.781 | -1.747 | 0.084 | 1.444 | -1.71 | 6.359 | 3.115 | 2.433 | -3.83 | 3.183 | -2.663 | -2.877 | 0.775 | 4.836 | 4.189 | 0.159 | 9.408 | 0.964 | -5.54 | -1.317 | 3.84 | -1.045 | -6.763 | 2.072 | 0.489 | 1.445 | 1.52 | -1.218 | 0.952 | 1.02 | -0.092 | 2.234 | -0.966 | 0.061 | -1.732 | 1.495 | -1.058 | 4.721 | -3.563 | -0.019 | 1.735 | -1.13 | -2.987 | 0.359 | 2.505 | 1.631 | -1.785 | 4.048 | -0.073 | -2.691 | 1.772 | 0.4 | -2.012 | 2.1 | -3.5 | 4.4 | -2.4 | 0.5 | -2.5 | -0.5 | 3.9 | 1.8 | -10 | -0.8 | 3.1 | -0.5 | -10.1 | 0.9 | 2.7 | -1 | -8.8 | 1.7 | 5.9 | -0.9 | -6.4 | -2 | 3.7 | 2.3 | -3.8 | -2.5 | 2.8 | -2.1 | -0.4 | 2.9 | 2.6 | -0.6 | -8.5 | -2.5 | 7.9 | 0.2 | -5.2 | 2 | -0.2 | 0 | -3.2 |
Kaspositie aan het Einde van de Periode
| 24.481 | 46.821 | 27.8 | 29.579 | 31.754 | 29.746 | 13.951 | 10.47 | 16.298 | 22.825 | 29.009 | 13.055 | 24.591 | 30.318 | 30.708 | 31.291 | 40.89 | 20.548 | 21.569 | 19.26 | 21.862 | 16.224 | 9.375 | 9.019 | 12.757 | 10.613 | 9.381 | 8.401 | 9.095 | 13.603 | 17.56 | 15.991 | 18.629 | 17.194 | 13.827 | 21.011 | 20.138 | 14.379 | 12.763 | 8.406 | 16.23 | 16.436 | 12.082 | 17.776 | 24.035 | 22.649 | 25.43 | 27.177 | 27.093 | 25.649 | 27.359 | 21 | 17.885 | 15.452 | 19.282 | 16.099 | 18.762 | 21.639 | 20.864 | 16.028 | 11.839 | 11.68 | 2.272 | 1.308 | 6.848 | 8.165 | 4.325 | 5.37 | 12.133 | 10.061 | 9.572 | 8.127 | 6.607 | 7.825 | 6.873 | 5.853 | 5.945 | 3.711 | 4.677 | 4.616 | 6.348 | 4.853 | 5.911 | 1.19 | 4.753 | 4.772 | 3.037 | 4.167 | 7.154 | 6.795 | 4.29 | 2.659 | 4.444 | 0.396 | 0.469 | 3.16 | 1.388 | 0.988 | 3 | 0.9 | 4.4 | -2.4 | 0.5 | 6.9 | -0.5 | 3.9 | 1.8 | 0 | -0.8 | 3.1 | -0.5 | 0 | 0.9 | 2.7 | -1 | 0 | 1.7 | 5.9 | -0.9 | 0 | -2 | 3.7 | 2.3 | 2.5 | -2.5 | 2.8 | -2.1 | 8.1 | 2.9 | 2.6 | -0.6 | 0 | -2.5 | 7.9 | 0.2 | 0 | 2 | -0.2 | 0 | 0 |