RPM International Inc.
NYSE:RPM
125.29 (USD) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 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
| 228.554 | 179.821 | 60.92 | 145.815 | 201.313 | 151.671 | 27.239 | 131.344 | 169.279 | 199.306 | 33.249 | 125.116 | 134.795 | 156.364 | 38.466 | 127.885 | 180.785 | 109.175 | 12.089 | 77.322 | 106.496 | 133.832 | 14.496 | 49.173 | 70.186 | 85.908 | 40.588 | 95.858 | 116.903 | 128.849 | 12.684 | -70.256 | 113.394 | 153.654 | 19.293 | 84.149 | 100.362 | 128.585 | -78.952 | 73.856 | 104.839 | 113.77 | 16.911 | 68.414 | 106.889 | 68.089 | -42.192 | 46.087 | 37.867 | 88.58 | 7.924 | 53.919 | 83.34 | 73.478 | 1.193 | 53.503 | 74.994 | 61.609 | -9.4 | 55.893 | 73.025 | 39.306 | -30.933 | 41.726 | 69.517 | -87.564 | 12.15 | 54.855 | 68.268 | 83.955 | 10.051 | 52.941 | 61.342 | -142.006 | -2.687 | 18.527 | 49.961 | 46.206 | -4.772 | 9.112 | 54.486 | 52.973 | 6.018 | 35.223 | 47.672 | -43.369 | 4.883 | 29.64 | 44.173 | 37.221 | 3.274 | 24.49 | 36.569 | 24.261 | -7.018 | 16.868 | 28.85 | 9.633 | 3.759 | 20.3 | 7.3 | 35.5 | 6.2 | 21.7 | 31.2 | 32.6 | 5.6 | 21.4 | 28.2 | 28.3 | 7.5 | 18.5 | 24 | 24.6 | 8.9 | 15.8 | 19.6 | 20.1 | 7.3 | 15.3 | 18.4 | 16.8 | 6.6 | 15.3 | 13.9 | 12 | 4.7 | 10.7 | 12 | 9.9 | 4.3 | 10.1 | 10.2 | 7.7 | 3.7 | 9.8 | 10.6 | 6.3 | 3 | 8.8 | 9.6 |
Afschrijvingen & Amortisatie
| 46.185 | 44.595 | 42.479 | 40.638 | 43.539 | 39.763 | 38.436 | 38.334 | 38.416 | 38.779 | 38.32 | 38.031 | 37.944 | 37.738 | 36.613 | 37.189 | 35.317 | 43.322 | 35.948 | 41.733 | 35.839 | 34.196 | 34.521 | 37.485 | 35.54 | 32.298 | 32.57 | 32.255 | 31.376 | 29.933 | 29.161 | 28.879 | 28.8 | 27.908 | 27.478 | 27.786 | 27.867 | 27.345 | 25.684 | 22.853 | 23.294 | 22.747 | 22.418 | 22.591 | 22.313 | 21.202 | 21.616 | 21.568 | 19.358 | 18.995 | 17.785 | 18.799 | 18.119 | 18.222 | 17.837 | 18.49 | 18.204 | 21.031 | 20.987 | 21.229 | 21.006 | 21.002 | 20.713 | 21.22 | 22.209 | 22.964 | 20.627 | 20.897 | 20.878 | 22.561 | 21.235 | 18.638 | 19.173 | 21.083 | 18.173 | 18.284 | 16.759 | 17.062 | 16.194 | 16.461 | 16.275 | 16.493 | 15.859 | 15.798 | 15.127 | 16.389 | 14.204 | 13.998 | 14.083 | 15.074 | 12.967 | 14.269 | 14.549 | 22.556 | 20.257 | 19.399 | 19.282 | 21.018 | 20.332 | 19.9 | 17.9 | 17 | 16.2 | 14.6 | 14.3 | 16.6 | 13.7 | 13.6 | 13.1 | 15.4 | 12.5 | 11.1 | 12.1 | 10.7 | 11.5 | 10.7 | 9.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 1 | 0.7 | 0.7 | 12.7 | 0.6 | 0.5 | 0.6 | 10.9 | 0.5 | 0.4 | 0.4 |
Uitgestelde Inkomstenbelasting
| -4.646 | -7.828 | 7.764 | -7.869 | 2.295 | -2.27 | 12.702 | -2.277 | -1.919 | -8.159 | -10.778 | -2.678 | -3.452 | -4.285 | 22.687 | -0.152 | 1.938 | -14.655 | 7.931 | -0.846 | -4.58 | 14.181 | -7.347 | -0.839 | -0.561 | 32.195 | -10.609 | -42.091 | 9.815 | 51.045 | 32.367 | -58.929 | -0.434 | 27.955 | -17.876 | 7.527 | -8.207 | 4.228 | 91.104 | 0.186 | 1.984 | 7.994 | 7.078 | 3.005 | -11.505 | -45.452 | 0.488 | 2.099 | 1.874 | -4.063 | -1.405 | -0.246 | -1.374 | 1.877 | 0.508 | 3.002 | 2.321 | 8.72 | 4.841 | 7.554 | 11.37 | -5.644 | 1.746 | 7.142 | -2.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 6.226 | 6.468 | 2.31 | 8.029 | 9.118 | 5.037 | 6.759 | 7.815 | 9.062 | 10.827 | 12.277 | 11.247 | 5.763 | 9.769 | 10.039 | 10.661 | 10.457 | 0.908 | 5.847 | 6.474 | 6.56 | 10.262 | 7.996 | 6.228 | 6.668 | 7.742 | 3.269 | 6.964 | 7.465 | 7.536 | 7.992 | 8.842 | 8.171 | 8.287 | 7.476 | 8.817 | 6.707 | 9.298 | 6.737 | 10.006 | 5.7 | 8.027 | 5.919 | 4.796 | 4.826 | 4.791 | 4.219 | 4.262 | 3.873 | 4.031 | 3.181 | 3.567 | 3.125 | 3.513 | 2.742 | 3.631 | 2.396 | 24.195 | 0 | 0 | -24.313 | 55.342 | 0 | 0 | -55.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -22.219 | -36.928 | 73.413 | 222.466 | 101.033 | 122.803 | -25.124 | -4.045 | -198 | -216.585 | -84.323 | -52.928 | -94.414 | -72.778 | -23.3 | 94.722 | 100.646 | 20.124 | 11.606 | 39.507 | 2.817 | -46.601 | -50.522 | 48.758 | -127.819 | 72.979 | -39.672 | 48.755 | -190.069 | -8.28 | -73.085 | 54.094 | -143.346 | 38.794 | 17.379 | 42.489 | -122.227 | 146.697 | -74.057 | 92.285 | -260.445 | 99.237 | -47.341 | 53.016 | -251.284 | 115.792 | 6.956 | 25.294 | -85.068 | 32.734 | 16.862 | 31.636 | -95.651 | -49.823 | -14.166 | 63.205 | -56.568 | -86.472 | -14.247 | 45.723 | -55.401 | 39.524 | 39.086 | 46.785 | -101.512 | -92.272 | 67.351 | 5.058 | -91.065 | -74.851 | 19.35 | -4.073 | -59.843 | -67.471 | 0.341 | 32.195 | -40.164 | 5.859 | -22.411 | 390.284 | -32.78 | -58.885 | 22.494 | -7.809 | -29.074 | -28.656 | 4.252 | 24.706 | -33.195 | 1.155 | 21.989 | 5.419 | 6.629 | -29.131 | -10.054 | 1.217 | -24.419 | -47.452 | 30.164 | -1.5 | 25.8 | 0.2 | -18.8 | 10.3 | 24.5 | 16.5 | 0.9 | 6.3 | -115.5 | 119.5 | 46.2 | 12.2 | 24.9 | -3.2 | -9.7 | 6.2 | 12.2 | 12.9 | -3.5 | -11.7 | 45.5 | 7.3 | 219.7 | 219.7 | 0 | 0 | 0 | 0 | 0 | 4.9 | 3 | -8.5 | -5.3 | -7.6 | 8.1 | -8.9 | 2.4 | -1.2 | -1.5 | -1.2 | -13.8 |
Vorderingen
| 78.011 | -347.617 | 158.25 | 184.55 | 148.372 | -217.215 | 129.811 | 73.197 | -0.266 | -357.812 | 90.003 | -36.515 | 116.854 | -244.159 | 3.398 | 85.705 | 106.501 | -159.517 | 28.169 | 46.304 | 161.54 | -297.906 | 18.832 | 82.63 | 43.379 | -219.183 | 27.994 | 60.431 | 10.928 | -236.732 | 10.538 | 71.601 | 46.451 | -218.488 | 46.95 | 75.65 | 53.7 | -129.304 | 8.77 | 127.787 | -44.688 | -173.752 | 37.416 | 95.48 | -35.955 | -111.217 | 35.805 | 48.421 | 54.871 | -18.88 | 34.808 | 91.602 | -45.043 | -170.855 | 63.388 | 41.521 | -7.102 | -98.41 | 34.283 | 98.875 | -3.686 | -56.868 | 0 | 0 | 12.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -43.991 | 124.725 | 17.875 | 14.962 | 22.281 | 208.874 | 47.418 | -41.299 | -148.188 | -30.678 | -148.578 | -56.786 | -68.155 | -11.1 | -79.357 | -21.74 | 43.395 | 94.875 | -32.437 | -18.489 | -22.64 | 63.857 | -31.666 | -21.813 | -27.207 | 86.993 | -58.172 | -16.152 | -46.771 | 72.683 | -61.823 | -38.823 | -42.763 | 64.104 | -32.056 | 2.301 | -52.082 | 51.909 | -41.865 | -24.054 | -17.338 | 23.571 | -38.552 | -20.581 | -23.439 | 33.284 | -40.125 | -2.532 | -30.666 | 32.514 | -0.712 | 2.426 | -27.113 | 9.864 | -36.507 | -11.277 | -33.603 | 12.673 | -1.338 | 2.605 | -28.999 | 57.616 | 33.005 | 16.315 | -31.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 52.152 | 59.521 | -72.154 | -30.646 | 18.84 | 79.04 | -99.591 | -110.615 | 15.113 | 111.107 | 19.407 | 13.621 | -42.912 | 119.563 | 23.494 | 3.386 | 4.945 | 43.175 | 0.426 | -6.881 | -63.831 | 137.323 | -49.273 | -29.407 | -88.271 | 164.529 | -17.586 | -22.614 | -72.688 | 111.974 | -26.209 | 1.08 | -70.598 | 127.883 | -28 | -40.556 | -65.285 | 131.73 | -14.019 | -18.274 | -115.686 | 187.609 | -33.795 | -28.334 | -83.264 | 156.058 | 5.312 | -39.2 | -50.1 | 100.834 | -40.854 | -19.276 | -27.069 | 94.252 | -10.387 | -11.188 | -16.781 | 92.23 | -25.116 | -44.32 | -3.156 | 69.109 | 0 | 0 | -74.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -108.391 | 126.443 | -30.558 | 53.6 | -88.46 | 52.104 | -102.762 | 74.672 | -64.659 | 57.179 | 44.848 | 26.752 | -100.201 | 62.918 | 29.165 | 27.371 | -54.195 | 41.591 | 15.448 | 18.573 | -72.252 | 50.125 | 11.585 | 17.348 | -55.72 | 40.64 | 8.092 | 27.09 | -81.538 | 43.795 | 4.409 | 20.236 | -76.436 | 65.295 | 30.485 | 5.094 | -58.56 | 92.362 | -26.943 | 6.826 | -82.733 | 61.809 | -12.41 | 6.451 | -108.626 | 37.667 | 5.964 | 18.605 | -59.173 | -81.734 | 23.62 | -43.116 | 3.574 | 16.916 | -30.66 | 44.149 | 0.918 | -92.965 | -22.076 | -11.437 | -19.56 | -30.333 | 6.081 | 30.47 | -7.058 | -92.272 | 67.351 | 5.058 | -91.065 | -74.851 | 19.35 | -4.073 | -59.843 | -67.471 | 0.341 | 32.195 | -40.164 | 5.859 | -22.411 | 390.284 | -32.78 | -58.885 | 22.494 | -7.809 | -29.074 | -28.656 | 4.252 | 24.706 | -33.195 | 1.155 | 21.989 | 5.419 | 6.629 | -29.131 | -10.054 | 1.217 | -24.419 | -47.452 | 30.164 | -1.5 | 25.8 | 0.2 | -18.8 | 10.3 | 24.5 | 16.5 | 0.9 | 6.3 | -115.5 | 119.5 | 46.2 | 12.2 | 24.9 | -3.2 | -9.7 | 6.2 | 12.2 | 12.9 | -3.5 | -11.7 | 45.5 | 7.3 | 219.7 | 219.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| -6.041 | 254.061 | -13.522 | -0.508 | 1.912 | -2.907 | 12.081 | -3.811 | 6.717 | 0.43 | 7.851 | -35.54 | -4.529 | -12.558 | -12.102 | -8.891 | -11.054 | 9.868 | 7.593 | -9.166 | -1.993 | 1.566 | -1.928 | 14.613 | 8.857 | 18.513 | -0.584 | -0.466 | -1.579 | 3.565 | 5.628 | 189.602 | -0.085 | -5.711 | 2.996 | -10.29 | 2.093 | -9.82 | -1.657 | -18.697 | -0.605 | 0.471 | -0.914 | -0.528 | -0.701 | 33.17 | 52.154 | 10.577 | 39.83 | 1.141 | -0.923 | -5.121 | -0.083 | -0.085 | -0.244 | 0.16 | -0.224 | -7.825 | 1.908 | 2.131 | 26.449 | 38.22 | -0.073 | -0.495 | 54.906 | 229.806 | -42.439 | 26.312 | -1.112 | 36.801 | -8.183 | 0.829 | 2.379 | 262.494 | 0 | -6.42 | 6.42 | -8.945 | 8.6 | -357.322 | 3.043 | 33.635 | -1.453 | -4.068 | -7.006 | 98.958 | 3.435 | 0.183 | -3.055 | 6.481 | -0.943 | -3.046 | -4.727 | 6.937 | 1.237 | -13.753 | -1.994 | -4.603 | -13.273 | -3.9 | -2.8 | -25 | 0.1 | 6.7 | -37 | -28.2 | -13.5 | -27.2 | 126.9 | -140.7 | -57.8 | -23.3 | -41.4 | -8.5 | 6.6 | -7.2 | -20.9 | -14.9 | 10 | 12.2 | -30.4 | -12.6 | -211.7 | -222.2 | -1.3 | 2.9 | 13.2 | -1.5 | 3.3 | -10.1 | 4 | 1.7 | 2.1 | -8.2 | -1.2 | 3.2 | 2.1 | -3.4 | 2.4 | 1.8 | 3 |
Kasstroom uit Operationele Activiteiten
| 248.059 | 181.16 | 173.364 | 408.571 | 359.21 | 314.097 | 72.093 | 167.36 | 23.555 | 22.78 | -3.404 | 83.248 | 76.107 | 114.25 | 72.403 | 261.414 | 318.089 | 168.742 | 81.014 | 155.024 | 145.139 | 147.436 | -2.784 | 155.418 | -7.129 | 249.635 | 25.562 | 141.275 | -26.089 | 212.648 | 14.747 | 152.232 | 6.5 | 250.887 | 56.746 | 160.478 | 6.595 | 306.333 | -31.141 | 180.489 | -125.233 | 252.246 | 4.071 | 151.294 | -129.462 | 197.592 | 43.241 | 109.887 | 17.734 | 141.418 | 43.424 | 102.554 | 7.476 | 47.182 | 7.87 | 141.991 | 41.123 | 15.063 | 4.179 | 132.558 | 52.136 | 132.408 | 30.539 | 116.378 | -12.33 | 72.934 | 57.689 | 107.122 | -3.031 | 68.466 | 42.453 | 68.335 | 23.051 | 74.1 | 15.827 | 62.586 | 32.976 | 60.182 | -2.389 | 58.535 | 41.024 | 44.216 | 42.918 | 39.144 | 26.719 | 43.322 | 26.774 | 68.527 | 22.006 | 59.931 | 37.287 | 41.132 | 53.02 | 24.623 | 4.422 | 23.731 | 21.719 | -21.404 | 40.982 | 34.8 | 48.2 | 27.7 | 3.7 | 53.3 | 33 | 37.5 | 6.7 | 14.1 | 52.7 | 22.5 | 8.4 | 18.5 | 19.6 | 23.6 | 17.3 | 25.5 | 20.6 | 18.1 | 13.8 | 15.8 | 33.5 | 11.5 | 14.6 | 12.8 | 12.6 | 14.9 | 17.9 | 9.2 | 15.3 | 21.7 | 12.3 | 4 | 7.7 | 4.6 | 11.2 | 4.6 | 15.7 | 12.6 | 4.4 | 9.8 | -0.8 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -50.742 | -75.877 | -48.793 | -37.099 | -52.201 | -74.71 | -66.262 | 0 | -57.818 | -70.002 | -50.985 | -49.528 | -51.888 | -53.973 | -32.283 | -29.455 | -41.488 | -42.326 | -34.037 | -34.791 | -36.602 | -52.266 | -26.716 | -29.48 | -28.295 | -41.85 | -27.474 | -27.762 | -17.533 | -45.999 | -32.061 | -31.092 | -16.957 | -62.364 | -23.524 | -19.26 | -12.035 | -38.07 | -20.795 | -14.448 | -12.05 | -39.515 | -19.674 | -23.907 | -10.696 | -45.716 | -14.802 | -18.147 | -12.702 | -37.177 | -16.085 | -13.44 | -4.913 | -18.089 | -6.404 | -12.078 | -3.255 | -9.172 | -5.782 | -5.025 | -3.262 | -17.962 | -12.137 | -12.688 | -12.199 | -42.015 | -12.348 | -11.963 | -5.514 | -36.282 | -11.908 | -10.957 | -11.246 | -29.961 | -10.818 | -11.862 | -8.514 | -21.156 | -12.662 | -14.378 | -7.413 | -25.084 | -10.712 | -8.649 | -6.808 | -19.797 | -8.315 | -8.45 | -5.252 | -23.69 | -3.124 | -6.119 | -6.998 | -10.605 | -14.429 | -12.667 | -16.417 | -21.03 | -12.455 | -16.3 | -13.4 | -8.4 | -37.4 | -23.6 | -28.6 | -64.2 | -25.5 | -11.9 | -6.5 | -15.3 | -7.4 | -6.8 | -6.3 | -11.1 | -8 | -9.4 | -4.7 | -7.6 | -7.1 | -7.3 | -6.2 | -8.8 | -4.6 | -5.2 | -7.1 | -6.1 | -13.2 | -4.9 | -4.3 | -8.4 | -3 | -3.5 | -2.2 | -6.9 | -2.3 | -2.8 | -4.4 | -3.6 | -3.7 | -1.6 | -1.8 |
Netto Overnames
| -6.223 | 1.172 | 5.604 | -11.378 | -4.026 | 74.71 | 53.318 | -11.169 | -36.373 | -11 | -2.226 | -78.429 | -35.802 | -50.868 | -0.737 | -113.618 | 0 | 65.102 | -28.821 | -5.683 | -30.598 | -0.493 | -39.864 | -101.482 | -26.366 | -52.451 | -5.344 | -18.478 | -36.169 | -7.326 | -181.673 | -47.927 | -17.274 | -23.066 | -16.92 | -6.886 | -5.12 | -33.688 | -400.53 | 0.117 | -33.472 | 39.248 | -18.421 | -8.499 | -12.328 | -0.474 | -0.166 | -255.582 | -141.203 | -44.076 | -18.275 | -96.991 | -35.914 | 1.301 | -18.303 | -10.707 | -9.962 | -26.992 | -54.627 | -8.693 | -0.349 | -9.168 | -2.916 | -1.884 | -1.849 | -109.135 | -4.704 | -5.904 | -3.387 | -49.136 | 4.542 | -40.29 | -39.27 | -12.384 | -26.461 | 0 | -135.78 | -10.2 | 0 | 0 | -9.9 | -12.832 | -4.871 | -7 | -13 | -46.447 | -10.16 | -1.792 | -7.595 | 0 | 0 | 0 | 0 | 0.696 | -1.7 | 0 | 0 | -19.697 | -5.336 | -5.5 | -292.5 | 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 |
Aankoop van Beleggingen
| -11.394 | -2.39 | -8.534 | -5.822 | -16.235 | -5.501 | -2.864 | -3.869 | -6.44 | -1.358 | -4.198 | -3.633 | -5.843 | -90.885 | -7.492 | -6.188 | -17.104 | -11.815 | -2.744 | -4.336 | -9.996 | -3.143 | -3.368 | -0.581 | -12.695 | -42.312 | -43.602 | -39.764 | -56.275 | -1.644 | -11.276 | -12.043 | -13.099 | -10.299 | -7.768 | -9.438 | -4.775 | -26.478 | -20.725 | -9.274 | -5.034 | -45.627 | -4.139 | -13.618 | -20.152 | -24.247 | -13.612 | -12.698 | -55.744 | -10.971 | -19.516 | -28.022 | -11.315 | -20.504 | -34.274 | -17.986 | -19.296 | -29.198 | -37.357 | -34.732 | -4.077 | -3.827 | -2.45 | -39.209 | -29.924 | -35.529 | -30.965 | -17.602 | -26.129 | -27.156 | -37.317 | -14.008 | -18.214 | -13.674 | -21.401 | -21.448 | -3.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.188 | 24.559 | 8.334 | 4.353 | 9.443 | 3.135 | 2.525 | 2.955 | 4.116 | 12.529 | 2.825 | 3.413 | 2.766 | 83.525 | 7.584 | 5.119 | 16.07 | 10.012 | 8.225 | 10.263 | 2.837 | 2.193 | 32.124 | 25.668 | 9.758 | 41.179 | 38.757 | 18.075 | 40.792 | 39.892 | 12.108 | 11.986 | 12.602 | 13.909 | 6.985 | 2.894 | 8.843 | -1.029 | 22.103 | 11.693 | 7.512 | 17.59 | 25.634 | 1.886 | 17.786 | 14.929 | 30.378 | 8.874 | 49.32 | 7.521 | 6.957 | 23.116 | 13.821 | 13.666 | 24.541 | 18.152 | 20.676 | 27.597 | 29.717 | 35.761 | 0.897 | 0.41 | 1.84 | 34.502 | 29.11 | 25.991 | 25.319 | 15.436 | 25.667 | 26.504 | 24.592 | 16.438 | 10.996 | 13.605 | 21.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 0.09 | -0.035 | 1.159 | -0.176 | 1.502 | -71.939 | 1.891 | -55.489 | 0.08 | 31.954 | 1.314 | 50.294 | 0.25 | 3.741 | 0.961 | 0.459 | 0.244 | -1.404 | 0.02 | 2.28 | -0.097 | 5.466 | 3.688 | 0.487 | -2.881 | 2.252 | 6.297 | -0.233 | 0.702 | 0.625 | 0.537 | 0.684 | 0.272 | -4.472 | 2.075 | 2.605 | 2.75 | 1.589 | 6.611 | 6.834 | -0.319 | -2.209 | 4.632 | -1.546 | 3.092 | 12.85 | -2.765 | -13.152 | 17.255 | 19.709 | -5.823 | 3.157 | 0.915 | -15.765 | 3.671 | 2.31 | -3.634 | -1.473 | 0.136 | -0.823 | 0.501 | -1.973 | -2.519 | -4.614 | 7.91 | 0.24 | -1.134 | 44.088 | 0.374 | 3.303 | -3.903 | 4.775 | 0.286 | -0.319 | 11.399 | 16.081 | -0.556 | 1.239 | -7.834 | 0.928 | 5.408 | -12.306 | 0 | 0 | 0 | -2.593 | 0 | 0 | 0 | 2.233 | 0 | 0 | 0 | 38.718 | 0 | -1.641 | 0 | 31.114 | -0.398 | 17.4 | 0 | -0.1 | 0 | 0 | 0 | 15.4 | 0.2 | 14.2 | 107.5 | 14.3 | -241.5 | 0.1 | -78.3 | 5.5 | 0 | -26.2 | -19.6 | -0.5 | 0 | 0.1 | -173.1 | 8.4 | -1.7 | -10.8 | 0 | 0 | 0 | 0 | 0 | -18.3 | 0 | -72 | -34 | 10.7 | 9.1 | -3.6 | 0 | -1.8 | -35 | -8.1 | 0 |
Kasstroom uit Investeringsactiviteiten
| -64.081 | -52.571 | -42.23 | -50.122 | -61.517 | -74.305 | -11.392 | -67.572 | -96.435 | -37.877 | -53.27 | -77.883 | -90.517 | -108.46 | -31.967 | -143.683 | -42.278 | -45.533 | -57.357 | -32.267 | -74.456 | -48.243 | -34.136 | -105.388 | -60.479 | -93.182 | -31.366 | -68.162 | -68.483 | -14.452 | -212.365 | -78.392 | -34.456 | -86.292 | -39.152 | -30.085 | -10.337 | -97.676 | -413.336 | -5.078 | -43.363 | -69.761 | -11.968 | -45.684 | -22.298 | -42.658 | -0.967 | -290.705 | -143.074 | -64.994 | -52.742 | -112.18 | -37.406 | -39.391 | -30.769 | -20.309 | -15.471 | -39.238 | -67.913 | -13.512 | -6.29 | -32.52 | -18.182 | -23.893 | -6.952 | -160.448 | -23.832 | 24.055 | -8.989 | -82.767 | -23.994 | -44.042 | -57.448 | -42.733 | -25.781 | -17.229 | -148.638 | -30.117 | -20.496 | -13.45 | -11.905 | -50.222 | -15.583 | -15.649 | -19.808 | -68.837 | -18.475 | -10.242 | -12.847 | -21.457 | -3.124 | -6.119 | -6.998 | 28.809 | -16.129 | -14.308 | -16.417 | -9.613 | -18.189 | -4.4 | -305.9 | -8.5 | -37.4 | -23.6 | -28.6 | -68.8 | -23.3 | 2.3 | 101 | -1 | -248.9 | -6.7 | -84.6 | -5.6 | -8 | -35.6 | -24.3 | -8.1 | -7.1 | -7.2 | -179.3 | -0.4 | -6.3 | -16 | -7.1 | -6.1 | -13.2 | -4.9 | -4.3 | -26.7 | -3 | -75.5 | -36.2 | 3.8 | 6.8 | -6.4 | -4.4 | -5.4 | -38.7 | -9.7 | -1.8 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -94.002 | -59.322 | -66.601 | -257.252 | -192.233 | -149.489 | -30.244 | -8.797 | 174.787 | 107.585 | 124.83 | 43.568 | 60.076 | 61.24 | 6.563 | -43.127 | -212.954 | -19.945 | 37.683 | -78.311 | 74.844 | 12.095 | 142.476 | 101.653 | 98.75 | -1.379 | 42.554 | 15.136 | 18.365 | 99.418 | 341.086 | -11.915 | 14.696 | -102.184 | 77.168 | -56.124 | 76.115 | -217.734 | 439.165 | -49.628 | 126.439 | -37.597 | 34.369 | -54.577 | 51.282 | -22.221 | -19.231 | 208.624 | 84.354 | 9.102 | -1.706 | -12.197 | -3.433 | 168.905 | 10.57 | -10.616 | 7.138 | 17.783 | -0.436 | 1.543 | -24.473 | 99.433 | 18.95 | -10.927 | 48.56 | -56.882 | 180.684 | -86.976 | 33.865 | 44.414 | -12.272 | 15.676 | 52.138 | -3.163 | 14.005 | -3.543 | 26.611 | -3.344 | -1.737 | 121.643 | 3.926 | 8.017 | -11.402 | -6.935 | 4.042 | 26.023 | 7.978 | -25.356 | 2.456 | -185.948 | -28.762 | -13.386 | -20.885 | -44.756 | 22.868 | 9.317 | 11.032 | 83.203 | -0.036 | 2.2 | 285.1 | -1.8 | 10.6 | 2.6 | 13.7 | 38.6 | 26.9 | -5.6 | -137.5 | -7.5 | 256.1 | -0.1 | 80.1 | -14.8 | -9.3 | 28.4 | 17.9 | -6.5 | -4 | -18.9 | 182.2 | -2.2 | -2.5 | 7.7 | -0.2 | 1.6 | -5.1 | -5.2 | -1.2 | 21.3 | -5.3 | 74.9 | 33.7 | 11.6 | -15.3 | 2 | -0.3 | -1.9 | 35.6 | 6.3 | 0.5 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.474 | 0 | 0 | 0 | -15.66 | 0 | 0 | 0 | -150.612 | 148.922 | 0.604 | 0 | 4.603 | -5.239 | 2.82 | 2.419 | 1.9 | 18.108 | 4.86 | 0.965 | 3.535 | 2.979 | 2.71 | 1.412 | 1.802 | 3.585 | 6.094 | 1.062 | 1.68 | 2.648 | 0.615 | 0.853 | 0 | 0.458 | 2.107 | 0.721 | 160.506 | 4.587 | 0.331 | 0.014 | -0.187 | 0 | 0.314 | 0.284 | 0.01 | 0.366 | 0.1 | 0.4 | -0.1 | 0.2 | 0.8 | 1.3 | 1.1 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.6 | 0.2 | 0.2 | 0 | 0.4 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.1 |
Terugkoop van Gewone Aandelen
| -32.896 | -20.089 | -13.748 | -18.356 | -27.333 | -14.295 | -12.927 | -2.395 | -37.43 | -25.643 | -15.947 | -4.157 | -18.302 | -31.071 | -25.982 | -8.614 | -7.115 | -26.496 | -6.424 | -4.028 | -106.127 | -30.924 | -92.598 | -77.877 | -20.581 | -2.087 | -2.94 | -6.779 | -5.346 | -1.856 | -0.429 | -2.558 | -17.105 | -4.581 | -21.473 | -9.944 | -35.348 | -3.616 | -26.958 | -4.259 | -4.695 | -3.222 | -1.808 | -3.873 | -4.004 | -0.684 | -1.235 | -0.834 | -0.26 | -0.411 | -0.575 | -5.795 | -0.204 | -0.052 | -0.843 | -11.815 | -9.101 | 1.832 | -1.832 | 0 | 0 | -0.172 | -0.004 | -20.599 | -24.585 | -0.117 | -0.21 | -2.256 | -3.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.101 | -23.093 | -23.279 | -25 | -0.1 | -16.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -58.892 | -59.282 | -59.276 | -59.26 | -54.065 | -54.071 | -54.201 | -54.22 | -51.42 | -51.819 | -51.85 | -51.824 | -48.901 | -49.263 | -49.438 | -49.397 | -46.622 | -46.317 | -46.744 | -46.717 | -45.323 | -45.874 | -46.339 | -46.482 | -42.714 | -41.804 | -42.794 | -42.789 | -40.089 | -40.072 | -40.076 | -40.075 | -36.529 | -36.544 | -36.53 | -36.642 | -34.634 | -34.638 | -34.778 | -34.776 | -31.987 | -31.98 | -31.967 | -31.96 | -29.836 | -29.815 | -29.778 | -29.773 | -28.281 | -28.282 | -28.251 | -28.196 | -27.424 | -27.396 | -27.278 | -27.282 | -26.629 | -26.632 | -26.561 | -26.536 | -25.701 | -25.684 | -25.682 | -25.719 | -24.751 | -23.171 | -23.139 | -23.158 | -21.17 | 0 | 0 | -20.884 | -18.999 | -18.98 | -18.918 | -18.894 | -17.635 | -17.619 | -17.584 | -17.477 | -16.253 | -16.232 | -16.211 | -16.189 | -15.019 | -15.016 | -15.012 | -14.85 | -14.261 | -14.242 | -12.732 | -12.719 | -12.716 | -12.715 | -12.716 | -12.715 | -12.459 | -12.851 | -13.05 | -13.2 | -12.8 | -12.8 | -13 | -13 | -11.6 | -11.3 | -11 | -11 | -10.2 | -10.1 | -10.2 | -10.1 | -9.3 | -9.4 | -10.3 | -9.2 | -7.8 | -8 | -8 | -8 | -7.3 | -9.5 | 0 | 0 | -6.3 | -5.7 | -5.7 | -5.7 | -5.3 | -5.3 | -5.3 | -5.3 | -4.8 | -4.8 | -4.7 | -4.7 | -4.1 | -3.8 | -3.9 | -3.8 | -3.5 |
Overige Financieringsactiviteiten
| -0.162 | -0.549 | -0.873 | -1.083 | -0.712 | 0 | -0.122 | -0.14 | -6.192 | -0.628 | 6.785 | -16.323 | -0.06 | -0.835 | -0.786 | -0.001 | -2.217 | -2.073 | -0.041 | -0.425 | -0.426 | -1.189 | -0.316 | -0.147 | -3.776 | -123.688 | -0.913 | -0.818 | -4.005 | -119.899 | -103.22 | -0.596 | -4.899 | 17.861 | -1.884 | -0.043 | -1.318 | 10.439 | 0.921 | 0.804 | -24.506 | 8.163 | 1.097 | 1.058 | -2.388 | 3.534 | -1.9 | 4.847 | 0.803 | 59.369 | 2.97 | 1.976 | 1.205 | 4.063 | 5.439 | 2.333 | 0.281 | 7.297 | -0.207 | 2.602 | 2.692 | 1.208 | 0.29 | 0.604 | 1.086 | 3.792 | 6.086 | 0 | 0 | -80.557 | 39.883 | 0 | 0 | 36.467 | 0 | 0 | 0 | -9.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | -0.2 | 0.2 | -0.1 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | -0.1 | -0.3 | 0 | 0.1 | -0.1 | 0.6 | -7.5 | -6.6 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0.2 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -185.952 | -139.242 | -140.498 | -335.951 | -274.343 | -217.855 | -97.494 | -65.552 | 79.745 | 29.495 | 53.859 | -18.777 | -7.187 | -19.929 | -69.643 | -101.139 | -268.908 | -94.831 | -15.526 | -129.481 | -77.032 | -65.892 | 3.223 | -22.852 | 31.679 | -168.958 | -4.093 | -35.25 | -31.075 | -62.409 | 197.361 | -55.144 | -43.837 | -125.448 | 17.281 | -102.753 | 4.815 | -245.549 | 378.35 | -87.859 | 65.251 | -64.636 | 1.691 | -89.352 | 15.054 | -49.186 | -52.144 | 182.864 | 56.616 | -15.811 | -27.562 | -44.212 | -29.856 | 145.52 | -12.112 | -47.38 | -28.311 | -1.552 | -27.204 | -22.391 | -47.482 | -75.827 | -6.446 | -56.641 | 0.31 | -71.775 | 158.182 | -109.57 | 11.64 | 26.706 | -15.23 | -0.348 | 34.104 | -18.608 | -1.934 | -19.727 | 10.388 | -19.161 | -15.736 | 110.26 | -11.265 | -6.535 | -24.965 | -22.509 | -10.124 | 9.84 | -6.576 | -38.099 | -11.084 | -39.684 | -36.907 | -25.774 | -33.587 | -57.658 | 10.152 | -3.084 | -12.244 | 47.269 | -35.999 | -35.8 | 272.5 | -31.1 | -3 | -9.4 | 3.3 | 28.4 | 16.3 | -16.2 | -147.4 | -17.5 | 246.2 | -9.8 | 71 | -24.2 | -19.4 | 19.9 | 10.2 | -14.6 | -12 | -26.4 | 174.9 | -11 | -9.8 | 1.1 | -6.5 | -3.8 | -10.5 | -10.8 | -6.5 | 16.2 | -10.6 | 69.8 | 29 | 6.9 | -20 | -2.6 | -4.4 | -5.7 | 31.9 | 2.8 | -2.9 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -3.85 | -0.873 | -4.477 | -0.338 | 1.449 | -0.02 | -1.455 | 0.308 | -10.963 | -5.917 | 3.155 | -6.949 | -11.895 | 11.629 | 5.476 | 4.588 | 11.446 | -7.204 | -4.062 | 2.806 | -4.728 | -5.302 | 1.952 | -2.447 | -6.31 | -7.459 | 6.426 | -6.197 | 11.341 | 3.914 | 5.146 | -7.259 | 1.111 | 5.293 | -4.772 | -6.489 | -6.326 | -8.787 | -10.01 | -16.05 | -4.498 | -0.982 | -1.965 | 3.011 | -1.945 | -9.298 | -4.966 | 2.512 | 10.138 | -16.823 | 8.103 | -18.562 | -1.87 | 6.221 | 11.333 | 5.543 | 6.616 | -15.117 | -16.791 | 11.433 | 4.089 | 24.089 | -5.963 | -31.923 | -10.911 | -0.422 | 7.843 | 9.63 | 1.207 | 8.914 | -0.036 | 2.589 | -0.353 | 2.78 | 1.633 | -0.354 | -0.81 | 0.097 | 0 | 0 | 0 | 0.234 | 0 | 0 | 0 | 4.244 | 0 | 0 | 0 | 0.526 | 0 | 0 | 0 | -1.03 | 0 | 0 | 0 | -0.835 | -0.071 | 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 |
Netto Kasstroomverandering
| -5.824 | -11.526 | -13.841 | 22.16 | 24.799 | 21.917 | -38.248 | 34.544 | -4.098 | 8.481 | 0.34 | -20.361 | -33.492 | -2.51 | -23.731 | 21.18 | 18.349 | 21.174 | 4.069 | -3.918 | -11.077 | 27.999 | -31.745 | 24.731 | -42.239 | -19.964 | -3.471 | 31.666 | -114.306 | 139.701 | 4.889 | 11.437 | -70.682 | 44.44 | 30.103 | 21.151 | -5.253 | -45.679 | -76.137 | 71.502 | -107.843 | 116.867 | -8.171 | 19.269 | -138.651 | 96.45 | -14.836 | 4.558 | -58.586 | 43.79 | -28.777 | -72.4 | -61.656 | 159.532 | -23.678 | 79.845 | 3.957 | -40.844 | -107.729 | 108.088 | 2.453 | 48.15 | -0.052 | 3.921 | -29.883 | -159.711 | 199.882 | 31.237 | 0.827 | 21.319 | 3.193 | 26.534 | -0.646 | 15.539 | -10.255 | 25.276 | -106.084 | 11.001 | -38.621 | 155.345 | 17.854 | -12.307 | 2.37 | 0.986 | -3.213 | -11.431 | 1.723 | 20.186 | -1.925 | -0.684 | -2.744 | 9.239 | 12.435 | -5.256 | -1.555 | 6.339 | -6.942 | 15.417 | -13.277 | -5.3 | 14.8 | -11.9 | -36.7 | 20.3 | 7.7 | -2.9 | -0.3 | 0.2 | 6.3 | 4 | 5.7 | 2 | 6 | -6.2 | -10.1 | 9.8 | 6.5 | -4.6 | -5.3 | -17.8 | 29.1 | 0.1 | -1.5 | -2.1 | -1 | 5 | -5.8 | -6.5 | 4.5 | 11.2 | -1.3 | -1.7 | 0.5 | 15.3 | -2 | -4.4 | 6.9 | 1.5 | -2.4 | 2.9 | -5.5 |
Kaspositie aan het Einde van de Periode
| 231.555 | 237.379 | 248.905 | 262.746 | 240.586 | 215.787 | 193.87 | 232.118 | 197.574 | 201.672 | 193.191 | 192.851 | 213.212 | 246.704 | 249.214 | 272.945 | 251.765 | 233.416 | 212.242 | 208.173 | 212.091 | 223.168 | 195.169 | 226.914 | 202.183 | 244.422 | 264.386 | 267.857 | 236.191 | 350.497 | 210.796 | 205.907 | 194.47 | 265.152 | 220.712 | 190.609 | 169.458 | 174.711 | 220.39 | 296.527 | 225.025 | 332.868 | 216.001 | 224.172 | 204.903 | 343.554 | 247.104 | 261.94 | 257.382 | 315.968 | 272.178 | 300.955 | 373.355 | 435.011 | 275.479 | 299.157 | 219.312 | 215.355 | 256.199 | 363.928 | 255.84 | 253.387 | 205.237 | 205.289 | 201.368 | 231.251 | 390.962 | 191.08 | 159.843 | 159.016 | 137.697 | 134.504 | 107.97 | 108.616 | 93.077 | 103.332 | 78.056 | 184.14 | 173.139 | 211.76 | 56.415 | 38.561 | 50.868 | 48.498 | 47.512 | 50.725 | 62.156 | 60.433 | 40.247 | 42.172 | 42.856 | 45.6 | 36.361 | 23.926 | 29.182 | 30.737 | 24.398 | 31.34 | 15.923 | 29.2 | 34.5 | 19.7 | -36.7 | 20.3 | 48.5 | -2.9 | -0.3 | 0.2 | 43.7 | 4 | 5.7 | 2 | 25.9 | -6.2 | -10.1 | 9.8 | 26.4 | -4.6 | -5.3 | -17.8 | 47.5 | 0.1 | -1.5 | -2.1 | 21 | 5 | -5.8 | -6.5 | 31.8 | 11.2 | -1.3 | -1.7 | 19.1 | 15.3 | -2 | -4.4 | 9.4 | 1.5 | -2.4 | 2.9 | 0.5 |