PHX Minerals Inc.
NYSE:PHX
3.44 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 2.513 | 1.895 | -0.041 | 9.553 | 3.346 | 9.158 | 8.589 | -4.02 | 6.682 | -3.764 | -1.357 | -0.5 | -0.597 | -1.834 | -4.037 | -19.973 | 1.892 | -56.154 | 4.604 | -1.931 | 12.736 | 0.556 | -0.775 | 1.07 | 13.785 | 1.039 | 1.261 | 3.47 | -2.238 | 0.737 | -0.787 | -7.438 | -2.799 | -0.888 | -0.729 | 0.704 | 10.234 | 9.298 | 5.123 | 5.655 | 4.926 | 5.719 | 5.07 | 1.022 | 2.148 | 0.183 | 3.1 | 0.676 | 3.412 | 2.644 | 2.65 | 1.772 | 1.427 | 3.036 | 1.511 | 5.164 | 1.708 | 0.343 | -0.929 | -0.945 | -0.875 | 8.775 | 6.469 | 2.831 | 3.48 | 1.675 | 2.904 | -0.219 | 1.983 | 0.947 | 2.079 | 2.654 | 4.894 | 3.041 | 3.419 | 1.576 | 2.448 | 1.711 | 2.13 | 1.898 | 0.99 | 1.451 | 1.539 | 2.321 | 0.651 | 0.253 | 0.454 | -0.287 | -0.077 | 0.163 | 1.028 | 1.69 | 1.386 | 0.83 | 0.944 | 0.687 | 0.4 | 0.4 | 0.4 | -0.1 | 0 | 0.1 | 0.3 | 0.3 | 0.6 | 0.2 | 0.5 | 1.1 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.2 | 0.3 | 0.2 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | -0.1 | 0.1 | 0.3 | 0.1 |
Afschrijvingen & Amortisatie
| 2.443 | 2.059 | 2.21 | 1.892 | 1.802 | 5.694 | 2.023 | 2.121 | 1.584 | 1.57 | 2.138 | 1.778 | 2.261 | 2.52 | 2.465 | 3.374 | 2.956 | 6.376 | 4.383 | 3.624 | 3.814 | 4.259 | 4.62 | 4.241 | 5.276 | 4.743 | 4.714 | 4.106 | 4.834 | 5.525 | 5.959 | 6.046 | 6.958 | 6.141 | 5.729 | 5.812 | 6.139 | 6.334 | 5.315 | 4.94 | 5.308 | 4.856 | 5.193 | 6.259 | 5.639 | 5.381 | 4.597 | 4.941 | 4.142 | 3.93 | 2.888 | 4.459 | 3.435 | 3.817 | 5.222 | 5.496 | 5.293 | 9.751 | 6.845 | 7.088 | 6.95 | 6.935 | 4.671 | 4.449 | 4.257 | 8.549 | 3.644 | 4.166 | 2.693 | 5.995 | 2.433 | 2.408 | 2.317 | 2.046 | 2.119 | 1.658 | 1.917 | 2.43 | 1.506 | 1.575 | 1.447 | 1.757 | 1.535 | 1.603 | 1.581 | 2.093 | 1.649 | 1.577 | 1.643 | 1.196 | 0.436 | 0.424 | 0.464 | 0.768 | 0.385 | 0.399 | 0.5 | 0.6 | 0.4 | 0.3 | 0.4 | 0.5 | 0.3 | 0.2 | 0.4 | 0.6 | 0.3 | 0.4 | 0.2 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0.868 | 1.035 | 0.18 | -0.339 | 0.366 | 0.132 | -0.829 | -0.219 | -0.069 | 1.511 | -1.494 | -5.322 | 0.658 | -17.262 | 1.208 | -0.372 | 4.314 | -0.016 | -0.176 | -0.033 | -12.738 | 0.226 | 0.225 | 1.031 | -1.107 | 0.384 | -2.939 | -3.658 | -3.747 | -0.182 | 0.156 | 1.514 | 1.184 | 0.646 | 4.511 | 1.127 | 0.326 | 2.116 | 1.694 | 0.619 | 0.338 | 0.541 | 0.903 | -4.941 | 0.231 | 10.338 | 0.881 | 0.128 | 0.339 | 0.164 | 0.373 | -0.143 | 0.383 | -0.689 | -1.713 | -1.617 | 0.205 | 4.841 | 2.189 | 0.655 | 1.431 | -0.418 | 1.035 | -0.315 | 1.028 | 0.258 | 0.968 | 0.599 | 0.352 | -0.111 | 0.184 | 0.6 | 0.401 | 0.67 | 0.496 | 0.46 | 0.294 | 0.233 | 0.456 | 0.797 | 0.19 | -0.325 | 0.125 | -0.223 | -0.03 | 0.379 | 0.415 | 0.362 | 0.288 | -0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Aandelen Gebaseerde Vergoedingen
| 0.573 | 0.467 | 0.648 | 0.635 | 0.524 | 0.993 | 0.53 | 0.433 | 0.256 | 0.259 | 0.259 | 0.161 | 0.123 | 0.227 | 0.128 | 0.343 | 0.149 | 0.538 | 0.16 | 0.287 | 0.159 | 0.536 | 0.154 | 0.154 | 0.194 | 0.455 | 0.137 | 0.137 | 0.18 | 0.337 | 0.137 | 0.137 | 0.371 | 0.34 | 0.209 | 0.366 | 0.165 | 0.501 | 0.238 | 0.134 | 0.128 | 0.45 | 0.142 | 0.142 | 0.258 | 0.521 | 0.189 | 0.246 | 0.12 | 0.464 | 0.141 | 0.141 | 0.153 | 0.34 | 0.046 | 0.224 | 0.049 | 0.272 | 0.027 | -7.088 | 0.039 | -0.748 | 0.812 | 0.125 | 0.031 | 0.156 | 0.424 | 0.094 | 0.03 | 0.149 | 0 | 0 | -0.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.768 | 1.089 | 1.358 | 2.755 | 2.484 | 1.093 | -3.658 | -1.47 | 0.297 | -1.447 | 0.779 | 0.887 | -2.142 | -2.856 | 5.435 | -4.017 | -0.393 | 1.884 | -1.138 | 3.389 | -8.018 | -0.139 | 2.204 | 2.458 | 0.303 | -0.79 | -1.465 | -3.257 | 1.898 | -2.732 | 4.32 | 0.11 | 5.677 | 1.059 | 5.752 | 2.993 | -4.882 | -1.353 | -0.488 | -2.525 | 0.983 | 0.072 | -3.486 | 0.374 | -1.18 | -2.69 | 1.878 | 1.268 | 0.954 | 0.19 | -0.65 | -1.794 | 3.017 | -4.244 | 0.643 | -0.046 | -1.432 | 1.743 | 1.253 | 5.021 | 6.792 | -3.779 | -4.504 | 0.208 | -1.816 | 1.97 | -0.446 | -0.644 | -0.986 | -0.953 | 0.534 | -1.043 | -0.028 | -1.358 | 1.355 | -0.334 | -0.343 | -0.546 | -0.277 | -0.827 | 1.091 | -0.095 | 1.056 | -2.105 | -0.242 | 0.101 | -0.539 | 0.297 | 0.48 | -0.487 | 0.78 | -0.543 | 0.247 | 0.134 | -0.504 | 0.045 | -0.1 | -0.1 | 0 | 0.1 | -0.3 | -0.3 | 0.4 | 0.1 | -0.1 | -0.3 | 0.4 | 0.1 | -0.2 | 0.2 | -0.3 | 0 | 0.2 | -0.2 | 0 | 0.3 | 0 | 0 | 0 | 0.1 | -0.2 | 0.2 | 0 | 0.1 | -0.1 | 0.1 | -0.2 | 0.1 | 0 | 0 | -0.1 |
Vorderingen
| 0.514 | 0.426 | 1.615 | 2.329 | 3.368 | -1.372 | -2.329 | -1.431 | -1.591 | -1.351 | -0.402 | -0.92 | -0.813 | -0.76 | 1.73 | 0.408 | 0.056 | 1.126 | 0.882 | 0.793 | -0.077 | -0.612 | -0.014 | 0.881 | 0.23 | -1.733 | -0.701 | 0.376 | -0.24 | -0.883 | -0.173 | 1.309 | 2.335 | 1.38 | 0.183 | 3.916 | 2.672 | -1.157 | 2.035 | -2.428 | -0.957 | -1.486 | -1.714 | -2.286 | 0.116 | -2.184 | 0.785 | 1.523 | 0.338 | -0.402 | -0.313 | -1.173 | 2.139 | -0.857 | 2.071 | -1.275 | -1.254 | -0.014 | 0.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.961 | -2.322 | 3.834 | -4.665 | -0.376 | 0.656 | -2.091 | 2.682 | -7.966 | 0.499 | 2.256 | 1.551 | 0.239 | -0.016 | 0.656 | -0.619 | -0.288 | -0.473 | 2.66 | -1.48 | 0.252 | -1.02 | 0.291 | -2.159 | 2.311 | 3.902 | -3.635 | -0.555 | 0.634 | 0.822 | 0.778 | -0.153 | 0.003 | -0.678 | 0.674 | 0.172 | 0.109 | 0.939 | 0.2 | -0.663 | -0.962 | 0 | 0 | 0 | 0 | 0.784 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.129 | 0.241 | -0.159 | 0.004 | -0.096 | -0.361 | 0.549 | 0.058 | -0.399 | 1.277 | -0.086 | 0.191 | -0.074 | 0.102 | 0.081 | -0.075 | -0.003 | -0.015 | -0.052 | 0.013 | -0.086 | 0.024 | 0.076 | -0.113 | -0.09 | -0.113 | -0.188 | -0.025 | -0.485 | -0.492 | 0.19 | -0.607 | 0.565 | -0.191 | 0.397 | -0.368 | 0.414 | 0.346 | -0.475 | 0.788 | -0.362 | 0.212 | 0.273 | 0.196 | -0.095 | 0.036 | -0.289 | 0.242 | 0.083 | -0.168 | 0.325 | -0.079 | -0.102 | 0.182 | -0.361 | 0 | 0.501 | 0 | 0 | 0 | 0.151 | -0.118 | 0 | 0 | -1.001 | 0.864 | 0 | 0 | 0.753 | 0.329 | 0 | 0 | 0.455 | 0.669 | 0 | 0 | 0.631 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.282 | 0.663 | -0.258 | 0.426 | -0.755 | 2.224 | -1.169 | -0.043 | 1.983 | 0.265 | 0.631 | 1.748 | 0.031 | -1.051 | -0.043 | 0.049 | 0.001 | 0 | -0.01 | -0.012 | 0.029 | -0.01 | 0.014 | 0.013 | -0.08 | 0.935 | -1.495 | -2.901 | 2.516 | -1.262 | 2.021 | 0.305 | 3.575 | 1.191 | 5.088 | 1.843 | -10.431 | -3.908 | 0.714 | 0.826 | 0.892 | 0.39 | -2.075 | 2.024 | -0.937 | -0.04 | 0.147 | -0.623 | 0.602 | -0.383 | -0.248 | -0.201 | 1.758 | -3.218 | -1.753 | 1.309 | -0.076 | 0.791 | 0.958 | 5.021 | 6.291 | 0 | 0 | 0 | -1.966 | 2.088 | 0 | 0 | 0.015 | -1.817 | 0 | 0 | 1.429 | -1.686 | 0 | 0 | -0.799 | -1.215 | 0 | 0 | 0.46 | -0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Niet-Contante Posten
| -1.4 | 1.45 | 0.741 | -5.901 | 1.117 | -4.781 | 0.74 | 10.572 | -0.546 | -3.047 | 4.574 | 2.099 | 0.895 | 1.712 | 1.22 | 29.605 | -3.163 | 71.291 | -3.945 | 0.055 | -8.996 | 0.09 | 0.272 | 0.271 | 0.379 | 0.763 | 0.101 | 0.177 | 0.116 | -2.72 | -4.198 | 7.72 | 1.19 | 1.752 | -1.424 | 1.079 | 2.346 | 0.759 | 0.008 | 0.517 | 0.215 | -0.005 | 0.146 | -0.139 | -0.045 | 0.45 | -4.742 | 5.127 | -1.114 | -9.124 | 1.349 | 0.295 | 0.208 | 4.458 | 0.862 | -3.938 | -1.18 | -4.387 | 0.223 | 7.398 | 1.944 | -1.574 | -0.52 | 0.371 | 0.336 | -1.399 | -0.051 | 2.289 | -0.055 | -0.254 | -0.29 | 0.312 | -0.326 | 0.38 | -1.8 | -0.204 | 0.163 | 0.423 | 0.073 | -0.046 | -0.031 | 0.131 | -0.05 | 0.212 | 0.178 | 0.257 | -0.079 | 0.085 | 0.027 | 0.526 | 0.197 | 0.135 | 0.216 | 0.279 | 0.441 | 0.238 | 0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0 | 0.3 | 0 | 0.6 | 0 | 0.1 | 0.2 | 0.1 | 0.4 | -0.1 | 0 | 0.5 | -0.2 | 0.1 | 0 | -0.1 | -0.1 | 0 | 0.2 | -0.2 | 0 | -0.1 | 0.1 | -0.1 | 0.1 | -0.1 | 0 | -0.1 | 0.1 |
Kasstroom uit Operationele Activiteiten
| 3.361 | 6.96 | 4.916 | 8.933 | 10.142 | 13.193 | 8.405 | 7.296 | 8.638 | -6.298 | 5.563 | 4.206 | 0.471 | 1.281 | 3.717 | 4.01 | 2.098 | 6.673 | 5.272 | 5.051 | 4.01 | 5.286 | 6.298 | 8.161 | 7.199 | 6.437 | 4.973 | 5.665 | 3.684 | 1.531 | 2.492 | 2.916 | 7.65 | 8.223 | 9.694 | 12.468 | 15.185 | 16.184 | 14.705 | 9.847 | 11.886 | 13.209 | 8.758 | 8.277 | 7.158 | 4.384 | 5.926 | 7.316 | 7.746 | 8.442 | 7.26 | 5.002 | 8.58 | 7.571 | 8.657 | 6.757 | 4.821 | 7.033 | 5.706 | 9.856 | 15.055 | 14.45 | 9.117 | 8.639 | 7.719 | 10.533 | 7.509 | 5.371 | 4.693 | 6.143 | 5.723 | 4.929 | 6.942 | 3.998 | 5.277 | 3.295 | 4.585 | 4.688 | 3.928 | 3.108 | 3.792 | 3.476 | 4.535 | 2.828 | 2.359 | 2.379 | 1.61 | 1.449 | 2.044 | 1.778 | 2.856 | 2.068 | 2.602 | 1.932 | 1.266 | 1.369 | 0.8 | 1 | 1 | 0.5 | 0.3 | 0.7 | 1 | 0.9 | 0.9 | 1.1 | 1.2 | 1.7 | 0.7 | 1.2 | 1 | 0.8 | 0.8 | 0.7 | 0.3 | 0.7 | 0.7 | 0.5 | 0.3 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.3 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -4.356 | -13.516 | -1.762 | -10.427 | -14.586 | -13.854 | -9.026 | -9.361 | -11.837 | -1.323 | -11.674 | -0.362 | -7.998 | -0.191 | -0.106 | -0.116 | -10.278 | -0.719 | -2.501 | -4.101 | -1.869 | -14.208 | -2.165 | -1.56 | -4.985 | -7.796 | -10.29 | -5.547 | -2.175 | -0.627 | -0.805 | -1.268 | -1.286 | -7.187 | -3.815 | -4.896 | -14.902 | -11.919 | -9.087 | -7.715 | -9.949 | -6.189 | -8.31 | -5.856 | -7.194 | -9.24 | -5.133 | -5.79 | -25.128 | -10.186 | -6.293 | -4.495 | -6.571 | -3.119 | -3.08 | -2.451 | -2.659 | -4.405 | -5.238 | -11.829 | -18.442 | -10.99 | -11.662 | -8.516 | -7.579 | -10.733 | -7.442 | -6.341 | -3.269 | -5.266 | -5.398 | -6.644 | -5.315 | -3.88 | -2.698 | -3.753 | -4.412 | -3.96 | -2.687 | -2.307 | -1.992 | -1.673 | -3.152 | -2.137 | -2.234 | -1.782 | -1.32 | -1.498 | -2.368 | -2.479 | -2.655 | -2.166 | -2.187 | -1.198 | -0.657 | -1.435 | -0.8 | -0.9 | -0.4 | -0.5 | -0.6 | -1 | -1.1 | -0.8 | -0.5 | -0.6 | -0.7 | -0.9 | -0.7 | -0.9 | -0.4 | -0.3 | -2.5 | -0.6 | -0.5 | -0.5 | -0.2 | -0.3 | -0.3 | -0.6 | -0.4 | -0.5 | -0.1 | -0.2 | -0.4 | -0.3 | -0.4 | -0.3 | 0 | -0.1 | -0.4 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 5.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | -0.001 | -0 | 0 | -0 | -0.004 | 0.002 | 0.005 | -0.005 | -0.001 | 0 | -0.018 | -0.05 | 0.002 | 0.004 | 0.045 | -0.221 | -0.105 | -0.035 | -0.173 | -0.349 | -0.046 | -0.058 | -0.144 | -0.116 | -0.189 | -0.175 | -0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.074 | 0 | 0 | 0 | -0.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | -0.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.058 | 0.333 | 0.013 | 9.21 | 1.953 | 0 | 0.971 | 2.294 | 4.586 | 0.455 | 0.512 | 0.021 | 0 | 0.771 | 0.081 | 0 | 3.376 | 6.399 | 4.018 | 0 | 9.097 | 0 | -0.045 | 0.572 | 0.558 | 0.005 | 0 | 0.719 | 0 | 4.479 | 4.301 | 0.5 | 3.321 | 0.035 | 1.732 | -0.051 | 0.03 | 3.601 | -85.066 | 0.113 | -1.333 | 0.481 | 0.015 | 1.013 | 0.4 | 0.066 | 4.957 | 0.11 | 1.869 | 0.133 | -0.066 | 0.029 | 0.175 | 0.06 | 1.343 | 0.112 | 0.159 | 0.935 | 2.542 | 0.053 | 0.121 | 0.728 | 0.208 | 0.083 | 0.021 | 0.137 | -0.005 | 0.305 | 0.396 | 0.178 | 0.591 | 0.321 | 0.431 | 2.993 | 0.451 | 0.655 | 0.883 | 0.119 | 0.132 | 0.053 | 0.078 | 0.077 | 0.105 | 0.067 | 0.037 | -0.024 | 1.409 | -0.006 | 0.094 | -3.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -4.299 | -13.182 | -1.749 | -1.217 | -12.633 | -8.488 | -8.055 | -7.067 | -7.25 | -0.868 | -11.162 | -0.341 | -7.998 | 0.58 | -0.025 | -0.116 | -6.902 | 5.682 | 1.516 | -4.101 | 7.228 | -14.208 | -2.214 | -0.986 | -4.422 | -7.796 | -10.292 | -4.828 | -2.192 | 3.802 | 3.497 | -0.765 | 2.08 | -7.373 | -2.188 | -4.983 | -15.045 | -8.667 | -94.199 | -7.66 | -11.426 | -5.825 | -8.484 | -5.018 | -7.038 | -9.174 | -0.176 | -5.68 | -23.259 | -9.979 | -6.359 | -4.466 | -6.396 | -3.27 | -1.736 | -2.339 | -2.5 | -3.47 | -2.696 | -11.776 | -18.321 | -10.262 | -11.454 | -8.433 | -7.558 | -10.584 | -7.447 | -6.036 | -2.873 | -5.371 | -4.807 | -6.323 | -4.884 | -0.887 | -2.246 | -3.098 | -3.529 | -3.84 | -2.555 | -2.255 | -1.914 | -1.596 | -3.048 | -2.071 | -2.197 | -1.806 | 0.089 | -1.504 | -17.503 | -6.339 | -2.655 | -2.166 | -2.187 | -1.198 | -0.657 | -1.435 | -0.8 | -0.9 | -0.4 | -0.5 | -0.6 | -1 | -1.1 | -0.8 | -0.5 | -0.6 | -0.7 | -0.9 | -0.7 | -0.9 | -0.4 | -0.3 | -2.5 | -0.7 | -0.5 | -0.5 | -0.2 | -0.3 | -0.3 | -0.6 | -0.4 | -0.5 | -0.1 | -0.2 | -0.4 | -0.3 | -0.4 | -0.3 | 0 | -0.1 | -0.4 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 2 | 7 | -2.25 | -7.3 | -5 | -7 | 0 | -2 | -1.5 | -28.7 | -3.6 | -3.5 | -1.75 | -1.25 | -2.5 | -3.787 | -5.199 | -7.664 | -8.967 | -2.254 | -13.333 | -4.888 | -6.033 | -9.224 | -10.095 | -8.885 | -3.664 | -2.702 | -4.836 | -8.479 | -7.781 | -5.62 | -10.959 | -3.32 | -10.542 | -13.35 | -11.621 | -12.587 | -6.947 | -6.032 | -4.543 | -7.519 | -5.107 | -0.964 | -4.592 | -3.215 | -6.737 | -7.445 | -11.204 | 0 | 0 | 0 | 0 | -21.185 | -6.177 | -8.144 | -6.863 | -8.27 | -9.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.336 | 0 | 0 | 4 | 0.599 | 0 | 0 | 1.774 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.662 | 0 | 0 | 2.959 | 2.578 | 4.119 | 0 | 12.336 | -0.122 | 0 | 0 | 2.28 | -1.215 | 0 | 0 | 0 | -1.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.499 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.402 | 0 | -0.001 | 0 | -0.052 | -0.002 | 0 | 0 | -0.033 | 0.003 | 0.051 | -0.029 | -0.024 | 0.008 | 0 | 0 | -0.008 | -0.989 | -2.498 | -2.827 | -1.141 | -0.947 | 0 | 0 | -0.272 | -0.194 | 0 | 0 | -0.408 | 0.117 | 0 | 0 | -0.117 | 0.242 | -0.122 | 0 | -0.121 | 0.122 | 0 | 0 | -0.122 | 1.215 | -0.707 | -0.391 | -0.117 | 1.159 | 0 | -1.159 | 0 | 1.851 | -0.586 | -0.688 | -0.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | -0.005 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 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 | -0.1 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -1.09 | -0.81 | -0.81 | -0.81 | -0.726 | -0.717 | -0.691 | -0.517 | -0.332 | -0.303 | -0.303 | -0.229 | -0.226 | -0.166 | -0.166 | -0.664 | -0.656 | -0.661 | -0.665 | -0.674 | -0.674 | -0.675 | -0.676 | -0.676 | -0.672 | -0.672 | -0.672 | -0.671 | -0.67 | -0.67 | -0.67 | -0.67 | -0.668 | -0.668 | -0.668 | -0.667 | -0.666 | -0.666 | -0.666 | -0.666 | -0.665 | -0.581 | -0.582 | -0.583 | -0.581 | -0.58 | -0.58 | -0.581 | -0.58 | -0.579 | -0.58 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.582 | -0.581 | -0.581 | -0.581 | -0.581 | -0.585 | -0.59 | -0.59 | -0.59 | -0.59 | -0.59 | -0.59 | -0.337 | -0.336 | -0.336 | -0.673 | -0.21 | -0.21 | -0.21 | -0.419 | -0.209 | -0.209 | -0.209 | -0.167 | -0.167 | -0.146 | -0.146 | -0.146 | -0.146 | -0.145 | -0.145 | -0.145 | -0.145 | -0.144 | -0.144 | -0.288 | -0.144 | -0.169 | -0.144 | -0.19 | -0.1 | -0.2 | -0.1 | -0.2 | -0.1 | -0.1 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | 0 | -0.2 | -0.2 | -0.1 |
Overige Financieringsactiviteiten
| 0 | 0 | 0 | -0.56 | 6.989 | 1.585 | 3.127 | 2.432 | -4.402 | 35.097 | 11.089 | 0 | -1.774 | 8.221 | 0.5 | 0.787 | 4.774 | 1.589 | 6.367 | 4.854 | 3.833 | 15.488 | 2.933 | 2.324 | 8.273 | 11.107 | 9.664 | 2.602 | 4.436 | 0.001 | 2.481 | 3.121 | -0.045 | -0.004 | 0.046 | 6.599 | -0.059 | 4.734 | 86.8 | 6.032 | 0.016 | 2.201 | 5.187 | 0.01 | 4.172 | 10.09 | 0.927 | 6.732 | 25.726 | -1.851 | 0 | 0 | 0 | 20.893 | 1.232 | 4.567 | 5 | 5.322 | 7.217 | 2.814 | 3.292 | -0.315 | 2.944 | 0.267 | 0.191 | 0.91 | 0.161 | 1.119 | -0.917 | -0.5 | -0.5 | -0.5 | -0.5 | -2.399 | -2.625 | 0.2 | -1.025 | -0.542 | -1.153 | -1 | -1.65 | -2.043 | -0.88 | -0.331 | -0.099 | -0.549 | -1.801 | 0.551 | 15.767 | 4.05 | 0 | 0 | 0 | -0.1 | -0.201 | 0.03 | 0.2 | -0.2 | -0.1 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | -0.4 | -0.2 | -0.2 | -0.5 | -0.4 | -0.4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| 0.508 | 6.19 | -3.061 | -8.67 | 1.21 | -5.797 | 2.436 | -0.085 | -2.267 | 6.697 | 7.237 | -3.758 | -2 | 6.805 | -2.166 | -3.664 | -1.089 | -7.725 | -5.762 | -0.901 | -11.314 | 8.978 | -3.776 | -7.576 | -2.766 | 1.356 | 5.328 | -0.771 | -1.478 | -5.369 | -5.97 | -3.169 | -8.831 | -1.172 | -7.167 | -7.418 | -0.131 | -8.519 | 79.188 | -0.666 | -3.033 | -5.899 | -1.209 | -1.929 | -1.118 | 6.295 | -6.39 | -2.453 | 13.943 | -0.579 | -1.166 | -1.27 | -1.158 | -0.873 | -5.527 | -4.159 | -2.444 | -3.529 | -3.059 | 2.233 | 2.711 | -3.942 | 2.354 | -0.324 | -0.399 | 0.542 | -0.428 | 0.529 | -1.254 | -0.836 | -0.836 | -1.173 | -0.71 | -2.11 | -2.835 | -0.219 | -1.234 | -0.556 | -1.362 | -1.167 | -1.817 | -2.185 | -1.026 | -0.476 | -0.249 | -0.696 | -1.945 | 0.406 | 15.622 | 3.906 | -0.144 | -0.288 | -0.146 | -0.269 | -0.344 | -0.16 | 0.1 | -0.4 | -0.2 | -0.2 | 0.2 | -0.1 | -0.2 | -0.2 | -0.1 | -0.1 | -0.5 | -0.4 | -0.3 | -0.7 | -0.5 | -0.5 | 1.9 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | 0 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | -0.1 | -0.2 | -0.2 | -0.1 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.113 | 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 |
Netto Kasstroomverandering
| -0.429 | -0.032 | 0.106 | -2.235 | -1.281 | -1.092 | 2.786 | 0.144 | -0.879 | -0.47 | 1.638 | 0.107 | -9.527 | 8.665 | 1.526 | 0.23 | -5.892 | 4.63 | 1.025 | 0.049 | -0.077 | 0.055 | 0.308 | -0.4 | 0.011 | -0.003 | 0.009 | 0.067 | 0.014 | -0.035 | 0.02 | -1.017 | 0.9 | -0.321 | 0.338 | 0.067 | 0.01 | -1.001 | -0.305 | 1.521 | -2.572 | 1.485 | -0.935 | 1.33 | -0.998 | 1.504 | -0.64 | -0.816 | -1.571 | -2.116 | -0.265 | -0.734 | 1.025 | 3.428 | 1.394 | 0.259 | -0.123 | 0.035 | -0.049 | 0.313 | -0.555 | 0.245 | 0.017 | -0.117 | -0.238 | 0.49 | -0.366 | -0.135 | 0.566 | -0.064 | 0.079 | -2.567 | 1.348 | 1.001 | 0.196 | -0.022 | -0.178 | 0.292 | 0.011 | -0.314 | 0.061 | -0.305 | 0.462 | 0.281 | -0.087 | -0.124 | -0.246 | 0.351 | 0.163 | -0.656 | 0.057 | -0.387 | 0.268 | 0.465 | 0.264 | -0.112 | 0 | -0.2 | 0.4 | -0.2 | -0.1 | -0.4 | -0.3 | -0.1 | 0.3 | 0.4 | 0 | 0.4 | -0.3 | -0.4 | 0.1 | 0 | 0.2 | -0.1 | -0.3 | 0.1 | 0.4 | 0.1 | -0.1 | -0.2 | -0.2 | 0 | 0.2 | 0.1 | -0.2 | -0.2 | -0.3 | -0.2 | 0.1 | 0.1 | -0.2 |
Kaspositie aan het Einde van de Periode
| 0.806 | 1.235 | 1.268 | 1.161 | 2.116 | 3.397 | 4.489 | 1.704 | 1.559 | 2.439 | 2.909 | 1.27 | 1.164 | 10.69 | 2.025 | 0.499 | 0.269 | 6.161 | 1.53 | 0.505 | 0.456 | 0.533 | 0.477 | 0.169 | 0.568 | 0.558 | 0.561 | 0.552 | 0.485 | 0.471 | 0.507 | 0.487 | 1.504 | 0.604 | 0.925 | 0.587 | 0.52 | 0.51 | 1.511 | 1.816 | 0.295 | 2.867 | 1.382 | 2.317 | 0.986 | 1.984 | 0.48 | 1.12 | 1.936 | 3.507 | 5.623 | 5.888 | 6.622 | 5.597 | 2.17 | 0.776 | 0.517 | 0.64 | 0.605 | 0.654 | 0.341 | 0.896 | 0.651 | 0.634 | 0.751 | 0.989 | 0.499 | 0.865 | 1.001 | 0.434 | 0.499 | 0.419 | 2.987 | 1.639 | 0.638 | 0.442 | 0.464 | 0.642 | 0.35 | 0.34 | 0.654 | 0.593 | 0.898 | 0.437 | 0.156 | 0.243 | 0.366 | 0.613 | 0.262 | 0.099 | 0.754 | 0.698 | 1.084 | 0.816 | 0.351 | 0.088 | 0.2 | 0.2 | 0.4 | -0.2 | 0.2 | -0.4 | -0.3 | -0.1 | 1.2 | 0.4 | 0 | 0.4 | 0.1 | -0.4 | 0.1 | 0 | 0.6 | -0.1 | -0.3 | 0.1 | 0.4 | 0.1 | 0.5 | -0.2 | -0.2 | 0 | 1 | 0.1 | -0.2 | -0.2 | 1.1 | -0.2 | 0.1 | 0.1 | 1.4 |