Otter Tail Corporation
NASDAQ:OTTR
78.53 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 86.995 | 74.338 | 57.767 | 91.974 | 81.969 | 62.481 | 42.005 | 84.239 | 85.937 | 72.003 | 51.617 | 52.754 | 42.069 | 30.329 | 18.668 | 35.934 | 16.981 | 24.268 | 20.352 | 24.745 | 15.426 | 26.324 | 14.161 | 23.273 | 18.696 | 26.215 | 18.1 | 17.773 | 16.717 | 19.529 | 17.397 | 14.594 | 15.556 | 14.49 | 15.442 | 15.709 | 13.657 | 13.781 | 9.884 | 15.653 | 9.984 | 21.362 | 12.61 | 14.826 | 7.504 | 15.234 | 47.208 | 1.873 | -16.886 | 9.491 | -44.135 | 6.368 | 18.828 | 3.934 | 2.056 | 6.101 | -14.218 | 4.717 | 8.32 | 10.592 | 2.731 | 4.388 | 13.747 | 9.631 | 3.517 | 8.23 | 14.118 | 13.332 | 16.103 | 10.408 | 11.282 | 13.476 | 11.394 | 14.96 | 12.673 | 17.603 | 22.304 | 9.971 | 14.878 | 11.355 | 7.867 | 8.095 | 9.399 | 11.961 | 8.434 | 9.862 | 12.627 | 12.882 | 10.587 | 10.032 | 11.369 | 11.988 | 8.775 | 11.471 | 10.045 | 10.602 | 9.16 | 10.417 | 18.2 | 10.4 | 7.2 | 9.2 | 10.9 | 9.8 | 8.1 | 1.9 | 8.4 | 7.8 | 5.9 | 10.2 | 7.8 | 6.2 | 6 | 10 | 7.7 | 7.2 | 5.3 | 8.7 | 7.8 | 5.9 | 5.4 | 9.4 |
Afschrijvingen & Amortisatie
| 26.632 | 25.897 | 25.318 | 24.547 | 24.233 | 23.856 | 22.768 | 22.716 | 23.565 | 23.548 | 23.249 | 22.814 | 23.169 | 22.126 | 20.807 | 20.395 | 20.436 | 20.399 | 19.857 | 19.657 | 19.441 | 19.131 | 18.45 | 18.708 | 18.745 | 18.763 | 18.856 | 17.927 | 17.908 | 17.854 | 18.317 | 18.314 | 18.525 | 18.289 | 16.026 | 15.141 | 14.661 | 14.535 | 13.203 | 15.122 | 14.969 | 14.78 | 15.091 | 15.039 | 14.835 | 14.92 | 9.642 | 15.951 | 17.118 | 17.053 | 11.252 | 19.937 | 19.698 | 19.113 | 20.705 | 20.357 | 19.883 | 19.751 | 19.343 | 18.345 | 18.103 | 17.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.448 | 7.672 | 2.522 | 1.906 | 0.494 | 7.842 | 8.589 | -1.697 | 10.631 | 14.156 | 9.875 | 7.322 | 5.444 | 5.511 | -5.387 | 10.552 | 3.332 | 5.483 | 7.683 | 2.19 | -0.212 | 0.498 | 11.344 | 5.102 | -1.174 | 2.547 | 7.953 | 6.646 | 3.786 | 4.146 | 3.785 | 4.831 | 3.935 | 4.916 | 12.156 | -0.932 | 5.2 | 6.568 | 6.837 | 5.52 | 1.525 | 12.418 | 0.483 | 4.866 | 3.271 | 5.656 | 14.449 | 5.596 | -2.438 | -8.239 | 2.596 | 3.98 | 0.89 | 3.44 | -9.377 | 9.179 | 0.072 | 6.012 | 35.884 | -1.962 | 3.59 | 4.949 | 31.542 | 3.164 | 2.237 | 3.722 | 1.66 | 1.69 | 1.758 | -0.742 | -1.31 | -1.082 | 2 | -0.866 | -7.369 | 2.131 | -2.436 | -1.549 | 1.292 | 1.368 | 0.901 | 0.293 | -1.55 | 3.749 | 0.377 | 0.502 | 3.877 | -0.8 | 0.063 | -0.471 | -0.79 | -0.189 | -0.369 | -0.093 | -3.158 | -0.473 | -0.099 | -0.8 | -1.9 | -0.1 | -1.3 | -0.5 | -3.5 | 0.9 | -1.8 | -1.9 | -0.9 | -0.8 | -1 | -0.5 | -2.7 | -1.2 | -0.5 | -0.9 | 0.1 | 0.2 | 0.3 | 0.2 | 0 | 0.2 | 0.3 | 0.9 |
Aandelen Gebaseerde Vergoedingen
| 1.31 | 5.514 | 0.778 | 0.491 | 1.215 | 5.269 | 0.673 | 0.63 | 0.607 | 4.904 | 0.554 | 0.83 | 1.327 | 4.197 | 1.002 | 1.275 | 1.237 | 2.77 | 0.713 | 1.301 | 2.148 | 1.796 | 1.039 | 1.149 | 1.107 | 1.146 | 0.877 | 0.845 | 0.77 | 1.15 | 2.027 | 0.323 | 0.339 | 0.489 | 0.288 | 0.302 | 0.503 | 0.623 | 0.657 | 0.39 | 0.378 | 0.358 | 0.34 | 0.33 | 0.394 | 0.392 | 0.381 | 0.318 | 0.325 | 0.287 | 0.417 | 0.839 | 0.469 | 0.452 | 0.95 | 0.653 | 0.71 | 0.61 | 0.899 | 0.91 | 0.917 | 0.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.267 | -38.249 | 3.366 | 14.844 | 23.431 | -42.159 | 30.017 | 6.192 | 5.804 | -49.801 | -0.026 | -3.842 | -20.201 | -34.018 | 35.186 | 4.561 | 6.602 | -25.145 | 31.924 | -0.313 | 10.216 | -30.895 | 9.724 | -1.133 | 3.366 | -24.113 | 6.624 | -0.414 | 8.031 | -27.583 | 14.11 | 10.48 | 0.764 | -11.685 | 7.911 | -3.322 | 9.261 | -31.064 | 40.855 | 2.899 | -4.616 | -44.067 | 19.606 | 8.635 | 6.215 | -22.874 | -9.747 | 59.878 | -5.253 | -20.201 | -12.871 | 1.561 | 5.442 | -28.834 | 21.742 | -5.937 | 43.747 | -54.529 | -44.638 | 27.28 | 43.1 | -7.89 | 8.416 | -23.812 | 6.554 | -18.468 | -2.157 | 3.407 | 6.789 | -36.55 | 52.512 | 18.214 | -5.655 | -50.128 | 30.835 | 5.418 | -19.607 | -22.745 | -1.139 | -12.687 | 3.94 | -19.845 | 26.948 | -11.031 | -10.758 | -18.667 | 0.576 | -4.992 | 3.723 | -8.295 | 10.794 | -3.702 | 8.585 | -14.239 | 6.35 | -1.092 | -0.952 | -18.352 | 3.2 | 7.6 | 0.8 | 2.2 | 8.2 | 4.7 | -8.2 | -11.3 | 8.1 | -1.7 | -2.9 | -2.8 | 2.8 | 6.2 | -3.4 | -3.8 | 2.7 | 2 | -4.9 | -2.3 | 2.8 | 1.2 | -7.8 | 1.6 |
Vorderingen
| 3.728 | -38.531 | 24.562 | 15.742 | 17.042 | -31.049 | 125.388 | 32.04 | -6.942 | -43.943 | -60.994 | -19.414 | -33.243 | -24.302 | 11.101 | -13.007 | 12.118 | -17.113 | 35.093 | 0 | 9.35 | -36.958 | 14.664 | -0.728 | -0.536 | -22.713 | 12.848 | -7.306 | 4.806 | -15.543 | -1.685 | 11.916 | -5.465 | -8.251 | 9.901 | -7.852 | 6.013 | -10.018 | 20.194 | -4.599 | -1.338 | -19.483 | 14.146 | 0.882 | 5.539 | -16.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -13.471 | 1.92 | -7.323 | 2.477 | 0.936 | 1.46 | 1.707 | 0.743 | -0.514 | 3.403 | -31.863 | -11.591 | -10.598 | -0.261 | -10.294 | 7.883 | 8.398 | -0.301 | -0.799 | 8.808 | 0.872 | -0.462 | -11.655 | -4.18 | -2.436 | 0.035 | -9.119 | 8.352 | -5.794 | 2.267 | -2.892 | 0.548 | 4.212 | 0.006 | -3.761 | 2.321 | 2.712 | 0.688 | -6.279 | 3.759 | -0.823 | -9.234 | -0.022 | 0.752 | -0.013 | -4.062 | -5.239 | 3.937 | 5.591 | -4.976 | 5.871 | -4.879 | -5.179 | -1.787 | -6.294 | 6.043 | 2.267 | -10.038 | -2.377 | 8.591 | 6.058 | 4.072 | 8.311 | 1.028 | 8.148 | -18.23 | 0.628 | 1.456 | 3.511 | 2.812 | 3.318 | 0.341 | -0.193 | -17.811 | -4.818 | 12.732 | 3.884 | -24.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.044 | 8.195 | -9.477 | -1.548 | 8.424 | -7.387 | -19.082 | -12.614 | 14.466 | -12.533 | -1.84 | 28.199 | 19.305 | -6.93 | 31.807 | 11.499 | -15.872 | -7.69 | -0.222 | 0 | -3.866 | 4.088 | 9.251 | 4.313 | 4.031 | -2.598 | 2.486 | 0.725 | 8.108 | -13.986 | 17.886 | -0.504 | 0.399 | -5.84 | 4.215 | 3.804 | -1.109 | -20.185 | 25.39 | 5.375 | -4.106 | -16.363 | 7.151 | 5.532 | 2.078 | -3.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.966 | -9.833 | -4.396 | -1.827 | -2.971 | -5.183 | -77.996 | -13.977 | 0.353 | 3.272 | 94.671 | -1.036 | 4.335 | -2.525 | 2.572 | -1.814 | 1.958 | -0.041 | -2.148 | -9.121 | 3.86 | 2.437 | -2.536 | -0.538 | 2.307 | 1.163 | 0.409 | -2.185 | 0.911 | -0.321 | 0.801 | -1.48 | 1.618 | 2.4 | -2.444 | -1.595 | 1.645 | -1.549 | 1.55 | -1.636 | 1.651 | 1.013 | -1.669 | 1.469 | -1.389 | 1.076 | -4.508 | 55.941 | -10.844 | -15.225 | -18.742 | 6.44 | 10.621 | -27.047 | 28.036 | -11.98 | 41.48 | -44.491 | -42.261 | 18.689 | 37.042 | -11.962 | 0.105 | -24.84 | -1.594 | -0.238 | -2.785 | 1.951 | 3.278 | -39.362 | 49.194 | 17.873 | -5.462 | -32.317 | 35.653 | -7.314 | -23.491 | 1.553 | -1.139 | -12.687 | 3.94 | -19.845 | 26.948 | -11.031 | -10.758 | -18.667 | 0.576 | -4.992 | 3.723 | -8.295 | 10.794 | -3.702 | 8.585 | -14.239 | 6.35 | -1.092 | -0.952 | -18.352 | 3.2 | 7.6 | 0.8 | 2.2 | 8.2 | 4.7 | -8.2 | -11.3 | 8.1 | -1.7 | -2.9 | -2.8 | 2.8 | 6.2 | -3.4 | -3.8 | 2.7 | 2 | -4.9 | -2.3 | 2.8 | 1.2 | -7.8 | 1.6 |
Overige Niet-Contante Posten
| 30.169 | 82.465 | -3.747 | 0.236 | -2.398 | -1.736 | -2.716 | 0.263 | -0.77 | -19.394 | -8.778 | 6.3 | 1.496 | -12.875 | 0.369 | -5.342 | 3.536 | -5.998 | -0.641 | -11.718 | 5.118 | 0.296 | -12.13 | 0.366 | 8.015 | -19.918 | 7.09 | 2.028 | 0.859 | 6.105 | -6.993 | 2.039 | 2.406 | -3.862 | -4.51 | 1.574 | 6.823 | -12.793 | -5.99 | 3.273 | 0.988 | -23.908 | 6.6 | 2.802 | 6.82 | -5.515 | 22.232 | 20.249 | 44.8 | 9.46 | 66.752 | 6.95 | -11.551 | 8.856 | 8.066 | -18.897 | 21.965 | 0.699 | 2.363 | -4.891 | -0.017 | 1.78 | 17.372 | 16.321 | 15.278 | 13.87 | 13.85 | 18.587 | 11.286 | 11.273 | -25.984 | 14.488 | 14.109 | 12.836 | 17.419 | 14.678 | 1.059 | 15.415 | 7.663 | 12.921 | 10.781 | 12.241 | 14.36 | 8.077 | 11.794 | 13.498 | 9.034 | 7.939 | 9.793 | 10.222 | 8.511 | 9.693 | 5.255 | 10.47 | 10.958 | 9.352 | 8.071 | 10.251 | -5.8 | 9.5 | 10 | 9.6 | 6.2 | 8.7 | 8.2 | 23.1 | 10.9 | 12.1 | 7.6 | 9 | 10.2 | 11.6 | 9.6 | 9.2 | 5.7 | 5.9 | 8.1 | 11.2 | 3.7 | 6.6 | 6.9 | 6.9 |
Kasstroom uit Operationele Activiteiten
| 151.548 | 71.913 | 86.004 | 133.998 | 128.944 | 55.553 | 101.336 | 112.343 | 130.214 | 45.416 | 76.491 | 86.178 | 53.304 | 15.27 | 70.645 | 67.375 | 52.124 | 21.777 | 79.888 | 35.862 | 52.137 | 17.15 | 42.588 | 47.465 | 48.755 | 4.64 | 59.5 | 44.805 | 48.071 | 21.201 | 48.643 | 50.581 | 41.525 | 22.637 | 47.313 | 28.472 | 50.105 | -8.35 | 65.446 | 42.857 | 23.228 | -19.057 | 54.73 | 46.498 | 39.039 | 7.813 | 84.165 | 103.865 | 37.666 | 7.851 | 24.011 | 39.635 | 33.776 | 6.961 | 44.142 | 11.456 | 72.159 | -22.74 | 22.171 | 50.274 | 68.424 | 21.881 | 71.077 | 5.304 | 27.586 | 7.354 | 27.471 | 37.016 | 35.936 | -15.611 | 36.5 | 45.096 | 21.848 | -23.198 | 53.558 | 39.83 | 1.32 | 1.092 | 22.694 | 12.957 | 23.489 | 0.784 | 49.157 | 12.756 | 9.847 | 5.195 | 26.114 | 15.029 | 24.166 | 11.488 | 29.884 | 17.79 | 22.246 | 7.609 | 24.195 | 18.389 | 16.18 | 1.516 | 13.7 | 27.4 | 16.7 | 20.5 | 21.8 | 24.1 | 6.3 | 11.8 | 26.5 | 17.4 | 9.6 | 15.9 | 18.1 | 22.8 | 11.7 | 14.5 | 16.2 | 15.3 | 8.8 | 17.8 | 14.3 | 13.9 | 4.8 | 18.8 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -154.814 | -78.375 | -57.285 | -78.333 | -53.415 | -98.101 | -47.907 | -52.436 | -42.081 | -28.71 | -54.517 | -40.421 | -26.815 | -50.076 | -150.923 | -100.8 | -44.771 | -75.059 | -57.67 | -95.683 | -29.325 | -24.687 | -30.936 | -25.395 | -25.476 | -23.618 | -38.364 | -38.195 | -26.241 | -30.113 | -35.346 | -46.755 | -54.303 | -24.855 | -44.763 | -31.903 | -47.68 | -35.738 | -38.418 | -44.415 | -43.059 | -37.69 | -54.773 | -58.537 | -27.826 | -23.327 | -19.214 | -27.105 | -33.122 | -36.321 | -2.34 | -23.226 | -24.13 | -23.981 | -22.722 | -23.302 | -21.889 | -17.676 | -26.987 | -92.208 | -31.174 | -26.756 | -93.651 | -54.452 | -60.129 | -57.656 | -62.552 | -32.609 | -42.958 | -23.866 | -16.157 | -19.342 | -18.476 | -15.473 | -17.819 | -15.005 | -14.401 | -12.744 | -14.789 | -13.225 | -13.541 | -8.237 | -14.907 | -8.327 | -13.909 | -13.591 | -21.175 | -14.196 | -19.179 | -20.983 | -19.067 | -11.695 | -13.48 | -9.354 | -11.209 | -10.508 | 19.965 | -42.283 | 9.5 | -27.8 | -9.5 | -4.9 | -9.6 | -8.7 | -8.8 | -3.6 | -8.2 | -11.7 | -11.6 | -10.5 | -15.5 | -22.4 | -24.1 | -12 | -12.4 | -11.2 | -9.6 | -9.7 | -5.5 | -8.5 | -9.6 | -7.1 |
Netto Overnames
| 2.625 | 2.499 | 1.479 | 1.776 | 1.94 | 1.03 | 0.543 | 0.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | 0 | 1.5 | 0 | -1.959 | -30.806 | 11.422 | 21.343 | 0 | 0 | 0 | 0 | -12.842 | 0 | 2.377 | 10.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.785 | -1.965 | 0 | 0 | 0 | 0 | 0 | -0.562 | -3.996 | -6.665 | 0 | -68.676 | 0 | 0 | -11.081 | -0.528 | 0 | 0 | 2.529 | -4.857 | 0 | 0 | -0.875 | 0 | 0 | 0 | 0 | -0.074 | 0 | 0 | 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
| -53.33 | -4.331 | -1.463 | -1.836 | -1.771 | -3.308 | -0.151 | -2.188 | -2.327 | -3.617 | -3.792 | -1.517 | -1.886 | -2.188 | -2.738 | -1.244 | -2.641 | -2.487 | -5.08 | -0.77 | -3.518 | -1.258 | -1.048 | -1.222 | -1.383 | -0.719 | -1.01 | -0.727 | -1.923 | -0.508 | -1.241 | -1.442 | -0.294 | -1.425 | 0.995 | -1.534 | -2.271 | -3.492 | -0.637 | -0.509 | -0.65 | -0.989 | -1.165 | -0.655 | 0.898 | -0.923 | 0 | 0 | 0 | 0 | 0.598 | 0 | 0 | -0.598 | 1.669 | -0.861 | 0.193 | -1.001 | 0 | 0 | 0 | 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 | -0.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.9 | -3.8 | -0.8 | -4.1 | 6.7 | -5.4 | -0.7 | -2.4 | -0.2 | -0.8 | -0.2 | -0.4 |
Verkoop/verval van Beleggingen
| 0 | 0 | 55.806 | -1.776 | -1.94 | -1.03 | -0.543 | -0.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.346 | 0 | 54.303 | 0 | 44.763 | 31.903 | 47.68 | -0.186 | 0 | 0 | 0 | 0 | 54.773 | 0 | 27.826 | 11.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 1.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0.3 | 0 | 0 | 1.1 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 2.625 | 2.499 | -55.806 | 1.776 | 1.94 | 1.03 | 0.543 | 0.963 | 1.962 | 0.878 | 3.883 | 1.257 | 1.318 | 3.244 | 0.394 | 0.664 | 1.466 | 2.487 | 4.408 | 0.706 | 2.896 | 0.509 | 0.499 | 0.402 | 0.967 | 0.51 | 2.035 | 0.289 | 1.555 | 0.612 | -33.176 | 3.087 | -53.905 | 0.682 | -35.534 | -31.574 | -46.355 | -0.281 | -1.675 | 0.355 | 1.679 | 1.512 | -40.782 | 1.324 | -26.551 | -11.455 | 15.519 | -1.199 | 4.705 | 13.16 | -3.052 | 0.19 | 80.841 | 1.121 | -2.287 | 0.71 | 1.38 | 0.619 | 45.46 | 46.045 | -60.126 | -1.994 | 1.125 | 3.912 | -39.527 | 0.994 | 2.268 | 0.66 | 1.523 | 0.29 | 1.886 | 0.257 | 2.061 | -0.337 | 1.615 | 6.059 | 34.646 | 0.831 | 4.592 | -5.737 | -1.51 | 1.952 | 1.162 | 2.264 | -1.04 | 0.154 | 0.541 | -0.074 | -4.156 | 0.808 | 1.54 | -7.536 | -0.475 | -0.188 | -0.614 | 0.083 | -33.537 | 0.36 | 9.7 | 4.4 | -2 | -2.1 | 1.2 | 0.6 | -0.7 | 0.7 | 17.3 | 3.2 | -1.2 | 1 | 0.6 | 2.8 | 0.1 | 1.2 | 13.2 | 0.7 | 0 | 1.6 | 0.3 | 0.7 | 1.1 | 0.5 |
Kasstroom uit Investeringsactiviteiten
| -152.189 | -75.876 | -57.269 | -78.393 | -53.246 | -100.379 | -47.515 | -53.661 | -42.446 | -31.449 | -54.426 | -40.681 | -27.383 | -49.02 | -153.267 | -101.38 | -45.946 | -75.059 | -58.342 | -95.747 | -29.947 | -25.436 | -31.485 | -26.215 | -25.892 | -23.827 | -37.339 | -38.633 | -26.609 | -30.009 | -35.917 | -45.11 | -52.699 | -25.598 | -36.498 | -63.914 | -37.204 | -18.354 | -40.73 | -44.569 | -42.03 | -37.167 | -54.789 | -57.868 | -23.276 | -13.264 | -3.695 | -28.304 | -28.417 | -23.161 | -4.794 | -23.036 | 56.711 | -23.458 | -23.34 | -23.453 | -20.316 | -18.058 | 18.473 | -46.163 | -91.3 | -28.75 | -92.526 | -50.54 | -99.656 | -56.662 | -60.284 | -31.949 | -46.22 | -25.541 | -14.271 | -19.085 | -16.415 | -15.81 | -16.204 | -9.508 | 16.249 | -18.578 | -10.197 | -87.638 | -15.051 | -6.232 | -24.826 | -6.591 | -14.739 | -14.252 | -18.105 | -19.127 | -23.266 | -19.159 | -18.402 | -19.231 | -13.955 | -9.542 | -11.823 | -10.499 | -13.572 | -40.712 | 19.2 | -23.4 | -11.5 | -7 | -8.4 | -8.1 | -9.5 | -2.9 | 9.1 | -8 | -12.8 | -9.2 | -16.8 | -23.4 | -23.7 | -13.8 | 7.5 | -15.9 | -10.3 | -10.5 | -5.4 | -8.6 | -8.7 | -7 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -12.81 | -38.578 | -29.926 | -1.299 | -10.657 | -52.65 | -98.526 | -30 | 0 | 0 | -136.867 | -1.453 | -2.442 | -2.313 | -0.046 | -0.046 | -0.045 | -0.045 | -12.643 | -0.044 | -0.042 | -0.042 | -0.041 | -0.041 | -0.047 | -0.06 | -0.059 | -42.058 | -3.057 | -3.057 | -7.386 | -0.055 | -0.054 | 49.948 | -0.063 | -0.05 | -0.05 | -0.049 | -0.049 | -0.046 | -0.047 | 109.054 | -47.715 | -0.044 | -0.044 | 15.722 | -9.673 | -50.102 | -2.879 | -0.07 | -100.275 | -0.315 | -9.832 | -10.2 | -0.165 | -0.574 | -1.854 | -58.437 | -134.121 | -1.523 | -22.56 | -1.053 | 0 | 0 | -63.557 | -27.351 | 0 | -8.927 | -19.095 | -34.542 | 0 | 0 | -17.167 | -28.465 | -21.009 | 0 | -20.619 | -13.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0.696 | -30.1 | 0 | -0.025 | 17.213 | 7.994 | 18.826 | 8.399 | 20.338 | 72.395 | 0 | 25.002 | -0.108 | -5.488 | -9.342 | 1.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | 0 | 0 | 0 | 0.549 | 0 | -83.467 | 0 | -0.158 | 0.005 | 0.647 | 0.055 | 2.783 | 2.736 | 1.894 | 0.007 | 0.017 | 157.785 | 4.722 | 0.454 | 0.1 | 1.828 | 3.018 | 2.787 | 0.81 | 0.617 | 0.148 | 0.869 | 1.424 | 3.446 | 0.579 | 4.241 | 70.984 | 2.567 | 2.301 | 2.928 | 0.243 | 0.419 | 0.379 | 0.031 | 0.798 | 0.052 | 1.756 | 0.485 | 0.614 | 0.569 | 0.162 | 0.002 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.3 | 1.4 | 1.4 | 1.3 | 1.5 | 1.3 | 1.3 | 1.4 | 1.3 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0.001 | -5.754 | 3.088 | 0 | 0 | -3.088 | 2.942 | 0 | 0 | -2.942 | 0.126 | -0.126 | 0 | -1.507 | 2.069 | 47.451 | 0.003 | -2.072 | 0.035 | -0.035 | 0 | -2.73 | 0.001 | -0.562 | -0.041 | -2.409 | 0 | 0 | -0.04 | -1.759 | 0 | 0 | -0.051 | -0.053 | 0 | -0.175 | -0.182 | -1.239 | -0.131 | 0 | -0.217 | -0.242 | 0 | 0 | -0.223 | -15.5 | 0.18 | 0 | 0 | 0 | -1.03 | 0 | -0.152 | 0 | 0.005 | -0.023 | -1.196 | -0.341 | 0 | -0.006 | -0.069 | -0.177 | 0 | 0 | -0.089 | -0.002 | 0 | -0.01 | -0.293 | -0.002 | 0 | 0 | -0.461 | -0.002 | -0.574 | 0 | -0.359 | -0.006 | 0 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19.569 | -19.553 | -18.269 | -18.268 | -18.268 | -18.256 | -17.191 | -17.192 | -17.191 | -17.181 | -16.219 | -16.219 | -16.218 | -16.208 | -15.258 | -15.171 | -14.978 | -14.907 | -13.942 | -13.929 | -13.93 | -13.922 | -13.303 | -13.303 | -13.3 | -13.292 | -12.674 | -12.674 | -12.658 | -12.626 | -12.292 | -12.133 | -11.93 | -11.889 | -11.616 | -11.572 | -11.537 | -11.498 | -11.142 | -11.09 | -11.036 | -10.993 | -10.533 | -10.93 | -10.79 | -11.307 | -10.943 | -11.053 | -10.943 | -11.037 | -10.912 | -11.059 | -10.911 | -11.041 | -10.874 | -11.012 | -10.874 | -10.938 | -10.804 | -10.782 | -10.739 | -10.718 | -10.711 | -9.17 | -9.135 | -9.077 | -8.915 | -8.89 | -8.883 | -8.828 | -8.667 | -8.656 | -8.655 | -8.643 | -8.403 | -8.369 | -8.349 | -8.342 | -7.353 | -7.334 | -7.302 | -7.274 | -7.197 | -7.291 | -7.194 | -7.255 | -6.966 | -6.896 | -6.883 | -6.72 | -6.744 | -6.968 | -6.792 | -6.84 | -6.552 | -6.719 | -6.551 | -6.633 | -6.4 | -6.4 | -6.5 | -6.5 | -6.3 | -6.2 | -6.3 | -6.2 | -6.1 | -6 | -6.3 | -5.9 | -5.6 | -5.7 | -5.6 | -5.6 | -5.5 | -5.5 | -5.5 | -5.5 | -5.4 | -5.4 | -5.4 | -5.4 |
Overige Financieringsactiviteiten
| -0.086 | -7.277 | 0.767 | 1.299 | -0.275 | -1.396 | 104.963 | -0.492 | -2.188 | 5.99 | 130.464 | 2.193 | -6.993 | 53.852 | 34.903 | -0.831 | 21.644 | 48.592 | 4.944 | 1.437 | -8.127 | 0.008 | 2.56 | -2.243 | -0.218 | 17.895 | 5.962 | 49.386 | -5.707 | 26.25 | 6.952 | 6.717 | 23.209 | -35.045 | 0.306 | 47.75 | -1.672 | 40.077 | -13.405 | 12.859 | 23.481 | -36.132 | 0.639 | 39.178 | 0.043 | 2.484 | -8.071 | -14.406 | 4.573 | 12.438 | 99.826 | 1.379 | 13.725 | 38.212 | -9.249 | 23.942 | -38.935 | 106.26 | 99.995 | 3.047 | 60.854 | 14.15 | 21.104 | -85.784 | 130.75 | 54.683 | 79.06 | 13 | 37.164 | 74.636 | -16.05 | -9.996 | 21.199 | 69.772 | -3.329 | -41.09 | 27.236 | 35.172 | -75.261 | 79.373 | -3.437 | 2.489 | -10.072 | 0.707 | 10.823 | 7.228 | -8.64 | 26.68 | 5.225 | 2.528 | 3.715 | 5.51 | -6.193 | 16.685 | -9.357 | -7.446 | -0.112 | 36.193 | -14.5 | 0.3 | -3.5 | 6.9 | -8.5 | -11.2 | 2 | 0.7 | -31.6 | -1.7 | 7.1 | -1.2 | 3 | 7.3 | 14.3 | 7.8 | -17.4 | 6 | 5.8 | -1.3 | -3.9 | 0.8 | 3.1 | -2.5 |
Kasstroom uit Financieringsactiviteiten
| -6.845 | 11.748 | 12.424 | -16.969 | -29.2 | 29.91 | -7.812 | -47.684 | -27.15 | -14.133 | -21.8 | -45.705 | -25.653 | 33.799 | 38.881 | 39.397 | 25.45 | 39.967 | -1.268 | 59.824 | -22.099 | 8.316 | -10.891 | -21.637 | -22.948 | 4.092 | -6.771 | -5.346 | -21.462 | 8.808 | -12.726 | -5.471 | 11.174 | 2.961 | -11.373 | 35.953 | -13.441 | 27.291 | -24.727 | 1.723 | 12.181 | 61.687 | -57.609 | 28.204 | -11.014 | -8.601 | -28.877 | -75.561 | -9.249 | 1.331 | -11.842 | -9.995 | -90.637 | 16.971 | -20.441 | 12.338 | -52.212 | 36.599 | -42.147 | -6.528 | 29.38 | 2.209 | 10.41 | 62.831 | 62.691 | 18.707 | 70.245 | -2.999 | 11.911 | 34.051 | -23.907 | -18.035 | -4.936 | 33.531 | -31.891 | -46.013 | -1.512 | 17.425 | -11.63 | 74.602 | -8.438 | -1.857 | -17.026 | -6.165 | 4.008 | 0.004 | -14.808 | 19.836 | 0.098 | -3.707 | -2.415 | -0.889 | -12.823 | 9.847 | -15.909 | -14.165 | -6.663 | 29.56 | -20.8 | -6.1 | -9.7 | 1.8 | -13.4 | -16.1 | -2.8 | -4.2 | -36.4 | -6.3 | 2.1 | -4.8 | -2.6 | 1.6 | 8.7 | 2.2 | -22.9 | 0.5 | 0.3 | -6.8 | -9.3 | -4.6 | -2.3 | -7.9 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 16.607 | 0 | -40.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.172 | 0 | 0 | 0 | 0 | 0 | 0 | -10.815 | 35.442 | -12.901 | 26.704 | -24.716 | 1.712 | 18.802 | 0 | 0 | 0.008 | -0.006 | -0.778 | -80.47 | 0 | 0 | -0.288 | 0.324 | -16.599 | -0.036 | -0.288 | -0.361 | -0.341 | 0.369 | -0.233 | -0.131 | -0.573 | -0.56 | 0.207 | 0.742 | 0.267 | -0.068 | 0.224 | 1.688 | -1.364 | -1.627 | 0.31 | 0.47 | 0.023 | -0.497 | 0.047 | -0.033 | -0.488 | 0.122 | 0.061 | -0.873 | 74.681 | 0 | 5.448 | -24.331 | 0 | 4.892 | 0 | 0 | 0 | -0.9 | 7.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0.8 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0.1 |
Netto Kasstroomverandering
| -7.486 | 7.785 | 41.159 | 38.636 | 46.498 | -14.916 | 46.009 | 10.998 | 60.618 | -0.166 | 0.265 | -0.208 | 0.268 | 0.049 | -43.741 | 5.392 | 31.628 | -13.315 | 20.278 | -0.061 | 0.091 | 0.03 | 0.212 | -0.387 | -0.085 | -15.095 | 15.39 | -5.346 | 0 | 0 | 0 | 0 | 0 | 0 | -11.373 | 35.953 | -13.441 | -1.85 | -24.727 | 1.723 | 12.181 | 5.463 | -57.967 | 16.842 | 4.743 | -14.83 | -28.877 | 0 | 0 | -13.068 | 8.048 | -9.995 | -0.186 | 0.186 | 0 | 0 | 0 | -4.432 | -1.634 | -2.99 | 5.944 | -4.453 | -10.297 | 17.862 | -9.447 | -30.377 | 39.12 | 0.704 | 0 | -6.791 | -1.208 | 7.999 | 0 | -5.43 | 5.43 | -16.179 | 16.179 | 0 | -0.006 | 74.602 | 0 | -1.857 | -17.026 | 0 | 4.008 | -9.053 | -6.799 | 15.738 | 0.098 | -3.707 | 9.067 | -2.33 | -4.532 | 7.914 | -3.537 | -6.275 | -4.055 | -9.636 | 12.1 | -2 | -4.6 | 15.4 | 0.1 | -0.2 | -6 | 4.7 | -0.7 | 3.1 | -0.3 | 2 | -1.3 | 1.1 | -3.4 | 2.9 | 0.9 | -0.1 | -1.3 | 0.5 | -0.4 | 0.8 | -6.3 | 4 |
Kaspositie aan het Einde van de Periode
| 230.672 | 238.158 | 230.373 | 189.214 | 150.578 | 104.08 | 118.996 | 72.987 | 61.989 | 1.371 | 1.537 | 1.272 | 1.48 | 1.212 | 1.163 | 44.904 | 39.512 | 7.884 | 21.199 | 0.921 | 0.982 | 0.891 | 0.861 | 0.649 | 1.036 | 1.121 | 16.216 | 0.826 | 0 | 0 | 0 | 0 | 0 | 0 | -10.825 | 0.548 | -13.284 | 0.157 | -24.727 | 1.723 | 18.794 | 6.613 | 1.15 | 59.117 | 42.275 | 37.532 | 52.362 | 0 | 0 | 1.584 | 14.652 | 6.604 | 0 | 0.186 | 0 | 0 | 0 | 0 | 4.432 | 6.066 | 9.056 | 3.112 | 7.565 | 17.862 | 0 | 9.447 | 39.824 | 0.704 | 0 | 0 | 6.791 | 7.999 | 0 | 0 | 5.43 | 0 | 16.179 | 0 | -0.006 | 74.602 | 0 | 5.448 | 7.305 | 0 | 4.892 | 0.884 | 9.937 | 16.736 | 0.998 | 7.671 | 11.378 | 2.311 | 4.641 | 9.173 | 1.259 | 4.796 | 11.071 | 15.126 | 24.8 | 12.7 | 14.7 | 19.3 | 3.9 | 3.8 | 4 | 10 | 5.3 | 6 | 2.9 | 3.2 | 1.2 | 2.5 | 1.4 | 4.8 | 1.9 | 1 | 1.1 | 2.4 | 1.9 | 2.3 | 1.5 | 7.8 |