Rogers Sugar Inc.
TSX:RSI.TO
5.64 (CAD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 7.379 | 13.936 | 13.852 | 11.876 | 14.177 | 11.062 | 14.674 | -45.502 | 3.138 | 8.57 | 17.226 | 16.14 | 6.836 | 10.778 | 13.773 | 12.952 | 5.538 | 0.965 | 15.964 | -40.021 | 10.432 | 8.011 | 13.411 | 9.633 | 11.294 | 7.586 | 20.216 | 4.014 | -0.448 | 4.788 | 13.552 | 16.453 | 19.383 | 7.672 | 22.071 | 7.801 | 1.05 | 5.767 | 9.415 | 0.874 | -0.886 | 16.725 | 12.516 | 6.703 | 3.995 | 10.434 | 16.133 | 6.944 | 6.909 | 6.528 | 9.88 | 16.478 | 0.906 | 0.817 | 26.019 | 33.71 | 7.088 | -12.136 | 16.552 | 24.004 | 16.952 | 1.508 | 0.073 | 11.436 | 10.291 | 8.968 | 17.12 | 7.568 | 6.545 | 11.337 | 19.677 | 16.634 | 9.704 | 3.424 | 11.16 | -81.93 | 7.813 | 5.712 | 11.156 | 15.249 | 8.94 | 5.942 | 13.014 | 11.623 | 4.654 | 4.976 | 11.646 | 10.456 | 9.617 | 7.677 | 4.119 | -1.323 | -11.937 | 4.159 | 7.888 | 21.961 | 2.1 | -0.3 | 7.8 | 32.3 | -1.2 | 0.4 | 4.2 | 4.7 | 3.5 | 2.8 | 5.6 |
Afschrijvingen & Amortisatie
| 7.057 | 6.96 | 6.935 | 6.753 | 6.515 | 6.589 | 6.429 | 6.213 | 6.58 | 6.53 | 6.411 | 6.43 | 6.284 | 6.268 | 6.229 | 6.164 | 5.72 | 5.872 | 5.722 | 4.931 | 4.731 | 4.778 | 4.781 | 4.596 | 4.946 | 4.789 | 4.143 | 3.789 | 3.27 | 3.272 | 3.265 | 3.08 | 3.042 | 2.995 | 3.228 | 3.32 | 3.536 | 2.99 | 3.072 | 3.083 | 3.03 | 3.062 | 3.05 | 3.152 | 3.138 | 3.174 | 3.123 | 3.06 | 2.993 | 2.925 | 2.883 | 0.584 | 3.558 | 3.509 | 3.507 | 3.236 | 3.294 | 3.393 | 3.459 | 3.485 | 3.332 | 3.325 | 3.326 | 3.624 | 3.535 | 3.486 | 3.487 | 3.525 | 3.52 | 3.508 | 3.537 | 4.071 | 3.151 | 3.595 | 3.227 | 3.181 | 3.254 | 3.262 | 3.265 | 12.944 | -0.381 | 0.532 | 0.076 | -0.084 | 0.691 | -0.053 | -0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 2.1 | 2.2 | 2.1 | 2.2 | 2.1 | 2.2 | 2.2 | 2.2 | 2.1 | 2 |
Uitgestelde Inkomstenbelasting
| 3.037 | 0.128 | 5.352 | 4.252 | 4.47 | 4.448 | 5.427 | 0 | -1.223 | -0.217 | 5.694 | 5.797 | 2.881 | 3.99 | 4.863 | 4.886 | 2.687 | 0.589 | 5.906 | 2.378 | 3.867 | 3.027 | 4.929 | 3.863 | 3.795 | 3.116 | 7.465 | 2.764 | -0.178 | 1.582 | 4.739 | 5.474 | 6.86 | 2.633 | 8.122 | 2.654 | 0.426 | 2.041 | 3.385 | 0.34 | -0.312 | 5.658 | 4.363 | 2.67 | 1.367 | 3.746 | 5.363 | -12.401 | 2.011 | 2.963 | 3.997 | 3.098 | -0.979 | -1.89 | 3.999 | 8.327 | -0.086 | -9.763 | 2.109 | 4.378 | 2.411 | -4.309 | -4.065 | -4.995 | 0.411 | -1.105 | 3.38 | -3.106 | -0.817 | 2.328 | 6.412 | 4.443 | -0.389 | -0.701 | 1.246 | 0 | 0 | -1.606 | 1.094 | 0 | 0 | 0 | 0 | 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
| 0.993 | 0.667 | 0.452 | -1.703 | -0.24 | 2.805 | -0.681 | 0.957 | 0.673 | 2.108 | 2.184 | -0.185 | 0.087 | 0.057 | 0.036 | 0.05 | 0.068 | 0.035 | 0.041 | -0.034 | 0.021 | 0.108 | 0.1 | 0.043 | 0.055 | 0.15 | 0.137 | 0.018 | 0.021 | 0.024 | 0.011 | 0.005 | 0.006 | 0.011 | 0.012 | 0.017 | 0.002 | 0.002 | 0.003 | 0.002 | 0.003 | 0.003 | 0.005 | 0.004 | 0.004 | 0.001 | -0.013 | 0.029 | 0.009 | 0.002 | 0 | 0 | 0.001 | 0.001 | 0.003 | -0.004 | 0.006 | 0.006 | 0.003 | 0.001 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19.306 | -53.507 | -1.255 | 21.21 | 17.144 | -44.593 | -28.8 | 7.857 | -7.96 | 1.192 | -55.544 | 18.101 | 6.991 | -15.444 | -20.995 | 0.81 | 12.64 | -0.973 | -11.379 | 23.477 | 2.242 | -8.027 | -19.688 | 47.581 | -23.371 | -5.431 | -31.744 | 55.741 | -5.497 | 8.514 | -32.453 | -3.049 | 0.943 | -10.14 | -15.457 | 30.551 | -7.549 | 13.799 | -25.394 | 7.825 | 16.416 | -18.484 | -8.741 | 20.187 | 17.185 | -21.919 | -18.905 | 11.596 | 6.778 | 23.536 | -27.493 | 24.216 | 13.775 | -26.691 | -38.658 | 23.991 | 27.783 | -10.239 | -21.198 | 5.161 | 0.127 | 18.452 | -27.1 | -4.125 | 6.645 | -6.468 | -27.721 | 26.553 | 10.53 | -3.754 | -8.66 | 28.723 | -5.732 | -8.566 | -37.12 | 11.124 | -5.963 | 6.201 | -28.639 | 17.968 | 0.583 | 0.772 | 5.624 | -1.059 | -0.552 | 1.631 | -1.454 | 2.042 | -3.205 | -3.965 | -0.026 | 15.696 | 9.613 | -0.012 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 13.073 | -30.426 | 25.537 | -20.128 | 13.703 | -13.902 | 22.206 | -13.859 | -5.298 | -27.787 | 23.235 | -20.824 | 4.09 | 3.785 | 11.59 | -11.959 | 6.559 | -0.14 | -3.841 | -10.76 | 6.344 | -1.059 | 1.436 | -2.1 | -3.763 | -6.567 | 14.635 | -2.993 | -0.81 | -8.697 | 18.113 | -19.528 | -1.949 | -6.028 | 6.925 | -6.185 | 7.908 | -9.096 | 11.366 | -8.578 | 6.45 | -6.95 | 7.009 | -5.973 | -1.474 | -3.115 | 11.507 | 3.389 | 0 | 0 | 0 | 2.172 | -3.079 | -9.219 | 10.509 | 2.291 | -7.543 | -10.818 | 7.476 | -5.447 | 4.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -82.458 | -33.76 | 27.698 | 38.712 | -69.678 | 11.037 | -0.849 | 22.532 | -73.848 | 32.994 | -47.489 | 44.426 | -52.182 | 17.084 | -9.105 | 14.04 | -60.967 | 32.941 | 15.59 | 37.934 | -69.805 | 22.641 | 6.402 | 41.956 | -63.128 | 24.005 | 6.129 | 51.304 | -0.782 | 19.142 | -53.242 | 8.081 | 6.104 | 2.13 | -30.163 | 35.625 | -12.748 | 29.721 | -33.52 | 4.267 | 13.085 | -6.972 | -24.357 | 29.827 | 20.502 | -12.091 | -32.326 | 4.507 | 15.327 | 29.191 | -36.278 | 9.365 | 20.487 | -19.939 | -49.588 | 15.079 | 33.748 | 4.622 | -29.671 | 3.824 | 0.284 | 18.159 | -26.754 | 4.338 | 12.368 | -3.91 | -32.607 | 24.039 | 12.682 | -4.34 | -4.365 | -10.143 | -8.959 | 7.49 | -33.207 | 21.344 | 3.058 | 12.963 | -35.051 | 0 | 0 | 0 | 0 | 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
| 53.484 | -10.343 | -36.509 | 2.532 | 76.869 | -40.218 | -53.795 | 0 | 76.523 | -3.565 | -32.511 | -5.309 | 52.234 | -35.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.405 | 21.022 | -17.981 | 0.094 | -3.75 | -1.51 | 3.638 | -0.816 | -5.337 | -0.45 | -8.055 | -26.325 | 59.173 | -32.528 | -11.89 | -13.23 | 73.607 | -33.914 | -26.969 | -14.457 | 72.047 | -30.668 | -26.09 | 5.625 | 39.757 | -29.436 | -37.873 | 4.437 | -4.715 | -10.628 | 20.789 | -11.13 | -5.161 | -12.27 | 14.706 | -5.074 | 5.199 | -15.922 | 8.126 | 3.558 | 3.331 | -11.512 | 15.616 | -9.64 | -3.317 | -9.828 | 13.421 | 7.089 | -8.549 | -5.655 | 8.785 | 12.679 | -3.633 | 2.467 | 0.421 | 6.621 | 1.578 | -4.043 | 0.997 | 6.784 | -4.404 | 0.293 | -0.346 | -8.463 | -5.723 | -2.558 | 4.886 | 2.514 | -2.152 | 0.586 | -4.295 | 38.866 | 3.227 | -16.056 | -3.913 | -10.22 | -9.021 | -6.762 | 6.412 | 0 | 0.583 | 0.772 | 5.624 | -1.059 | -0.552 | 1.631 | -1.454 | 2.042 | -3.205 | -3.965 | -0.026 | 15.696 | 9.613 | -0.012 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 2.53 | 91.555 | -2.069 | 0.018 | -6.639 | -4.932 | -5.943 | 67.335 | 14.842 | 15.802 | -11.332 | 2.579 | 1.673 | 4.038 | -8.63 | -9.379 | 1.756 | 0.111 | -2.144 | 49.918 | -9.363 | -5.601 | -2.54 | -3.951 | -4.503 | -0.517 | -10.979 | 2.633 | -8.565 | -1.311 | -8.41 | -1.465 | -3.135 | 2.163 | -4.235 | -2.465 | 3.149 | -3.637 | 1.55 | -0.705 | 1.724 | -9.847 | -7.739 | -2.081 | -3.706 | -4.732 | -11.37 | 13.519 | -8.589 | 2.172 | 2.912 | -9.395 | -0.047 | -0.313 | -3.094 | -0.204 | -2.738 | 6.88 | -0.266 | 2.227 | -2.222 | -7.51 | 7.605 | 3.004 | -6.229 | 0.097 | -2.011 | -7.963 | 5.024 | -5.099 | 6.113 | -6.376 | -0.145 | 0.408 | 0.076 | 96.026 | 0.159 | 0.39 | 0.992 | -0.884 | 1.207 | 3.099 | -1.012 | 0.534 | 6.554 | 6.184 | -0.493 | -2.972 | 1.496 | 0.031 | 0 | -6.486 | 6.486 | 0 | 0 | -14.5 | 4 | 6.1 | -2.1 | -75 | 7.2 | 7.3 | 3.5 | -6.8 | 4.3 | 5.1 | 1.4 |
Kasstroom uit Operationele Activiteiten
| 1.69 | -29.377 | 23.267 | 42.406 | 35.427 | -24.621 | -8.894 | 36.86 | -0.406 | 20.459 | -35.361 | 48.862 | 24.752 | 9.687 | -4.724 | 15.483 | 28.409 | 6.599 | 14.11 | 40.649 | 11.93 | 2.296 | 0.993 | 61.765 | -7.784 | 9.693 | -10.762 | 68.959 | -11.397 | 16.869 | -19.296 | 20.498 | 27.099 | 5.334 | 13.741 | 41.878 | 0.614 | 20.962 | -7.969 | 11.419 | 19.975 | -2.883 | 3.454 | 30.635 | 21.983 | -9.296 | -5.669 | 22.747 | 10.111 | 38.126 | -23.191 | 38.092 | 17.214 | -24.567 | -8.224 | 69.056 | 35.347 | -21.859 | 0.659 | 39.256 | 20.603 | 30.315 | -20.383 | 9.001 | 19.802 | -0.22 | -5.581 | 28.188 | 25.071 | 9.796 | 25.552 | 47.495 | 6.589 | -1.84 | -21.411 | 28.401 | 5.263 | 13.959 | -12.132 | 45.277 | 10.349 | 10.345 | 17.702 | 11.014 | 11.347 | 12.738 | 9.289 | 9.526 | 7.908 | 3.743 | 4.093 | 7.887 | 4.162 | 4.147 | 7.884 | 7.461 | 8.3 | 7.9 | 7.9 | -40.6 | 8.2 | 9.8 | 9.9 | 0.1 | 10 | 10 | 9 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -18.652 | -13.154 | -12.783 | -13.896 | -8.608 | -6.114 | -6.78 | -13.946 | -3.387 | -3.559 | -2.838 | -6.893 | -5.689 | -7.715 | -4.381 | -9.632 | -6.11 | -6.062 | -4.349 | -9.772 | -7.349 | -6.66 | -3.228 | -11.818 | -4.681 | -4.101 | -3.055 | -8.76 | -4.11 | -3.136 | -1.297 | -7.116 | -2.606 | -4.362 | -1.072 | -4.382 | -2.119 | -3.572 | -1.366 | -5.688 | -3.464 | -1.469 | -0.948 | -4.201 | -1.307 | -2.642 | -0.967 | -4.699 | -1.223 | -2.611 | -0.65 | -4.217 | -1.076 | -0.99 | -1.445 | -3.702 | -1.165 | -1.9 | -1.312 | -2.13 | -1.669 | -1.584 | -0.902 | -1.849 | -1.607 | -1.734 | -2.064 | -2.188 | -1.469 | -1.873 | -1.415 | -3.563 | -1.817 | -1.992 | -1.632 | -3.739 | -1.712 | -0.974 | -1.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -382 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.098 | 0 | 3.075 | -42.061 | -166.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Overige Investeringsactiviteiten
| 0 | 0 | -0.025 | -0.199 | -0.233 | 0 | 0 | 0 | 0 | -0.095 | 0 | -0.086 | 0 | -0.038 | -0.234 | -0.025 | 0 | 0 | 0 | -0.17 | 0 | 0 | -0.002 | -0.69 | -0.036 | -0.131 | -0.1 | -169.28 | 0 | 0 | 0 | -0.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.71 | 0 | 0 | 0 | 3.978 | -1.357 | -49.811 | -1.31 | -0.022 | 0 | -79.613 | 0 | 0 | 0 | 0 | 0 | 1.038 | 0 | 0 | 0 | -18.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -18.652 | -13.154 | -12.783 | -13.896 | -8.608 | -6.114 | -6.78 | -13.946 | -3.387 | -3.559 | -2.838 | -6.893 | -5.689 | -7.715 | -4.381 | -9.632 | -6.11 | -6.062 | -4.349 | -9.772 | -7.349 | -6.66 | -3.228 | -15.606 | -4.681 | -1.026 | -45.116 | -178.04 | -4.11 | -3.136 | -1.297 | -7.116 | -2.606 | -4.362 | -1.072 | -4.382 | -2.119 | -3.572 | -1.366 | -5.688 | -3.464 | -1.469 | -0.948 | -4.201 | -1.307 | -2.642 | -0.967 | -4.699 | -1.223 | -2.611 | -0.65 | -4.217 | -1.076 | -0.99 | -1.445 | -3.702 | -1.165 | -1.9 | -1.312 | -2.13 | -1.669 | -1.584 | -0.902 | -1.849 | -1.607 | -1.734 | -2.064 | -2.188 | -1.469 | -1.873 | -1.415 | -3.563 | -1.817 | -1.992 | -1.632 | -3.739 | -1.712 | -0.974 | -1.083 | -7.71 | 0 | 0 | 0 | 3.978 | -1.357 | -49.811 | -1.31 | -0.022 | 0 | -79.613 | 0 | 0 | 0 | 0 | 0 | 1.038 | 0 | 0 | 0 | -18.8 | 0 | 0 | 0 | 0 | 0 | 0 | -382 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 33 | -63.655 | 5.374 | -19.495 | -19.045 | 28.577 | 37.794 | -16.283 | 4.691 | -2.312 | 34.754 | -21.231 | -7.604 | -1.01 | 26.301 | 6.348 | -23.025 | 12.522 | 3.2 | -21.815 | -1 | 13.771 | 16.76 | -34.56 | 20.067 | 1.51 | 57.5 | 68.929 | 23.292 | -7 | 30 | -10 | -9.744 | 6 | -4 | 0 | 19 | -7.607 | 17.774 | 1 | -12 | 7 | 8 | -17 | -13 | 45 | 0 | 0 | -10 | -6 | 14.312 | -10 | -10 | 20 | 0 | -24 | -15.366 | 27.399 | 12 | -24 | -11 | -16 | 28 | 3 | -24.98 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | 3 | 11.058 | 5 | -6.651 | -52.217 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 112.652 | 0 | 0 | 1.304 | 1.963 | 0.261 | 0 | 0.809 | 2.241 | 0.253 | 0 | 0.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.072 | 0 | 0.09 | 0.181 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0.627 | 0.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.168 | -0.871 | 47.414 | 0.768 | 0.081 | 0.074 | 0.03 | 0.033 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 382 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -5.393 | -1.063 | -0.64 | 0 | 0 | 0 | -2.151 | -1.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.398 | -0.329 | -0.122 | 0 | 0 | 0 | 0 | 0 | -0.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.585 | -0.105 | 0 | 0 | 0 | 0 | -1.317 | -0.226 | -1.3 | -1.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.513 | -9.458 | -9.459 | -9.458 | -9.437 | -9.399 | -9.393 | -9.394 | -9.377 | -9.336 | -9.332 | -9.319 | -9.332 | -9.318 | -9.318 | -9.318 | -9.32 | -9.423 | -9.44 | -9.451 | -9.451 | -9.451 | -9.451 | -9.486 | -9.517 | -9.517 | -9.517 | -8.46 | -8.46 | -8.459 | -8.447 | -8.445 | -8.447 | -8.455 | -8.465 | -8.465 | -8.466 | -8.462 | -8.463 | -8.463 | -8.461 | -8.471 | -8.47 | -8.47 | -8.471 | -42.341 | -8.468 | -8.466 | -7.99 | -7.99 | -7.552 | -3.354 | -7.552 | -7.545 | -10.066 | -10.056 | -10.046 | -10.042 | -10.042 | 0 | 0 | 0 | -10.065 | -10.096 | -10.111 | -10.086 | -9.789 | -9.657 | -9.527 | -9.239 | -9.305 | -9.039 | -8.896 | 0 | 0 | -8.896 | -8.896 | -8.895 | -8.896 | -8.896 | -8.896 | -8.896 | -16.584 | -7.916 | -10.639 | -10.639 | -9.268 | -8.86 | -7.702 | -4.152 | -4.151 | -7.887 | -4.15 | -4.15 | -7.886 | -7.444 | -8.3 | -7.9 | -7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -2.244 | 0.063 | -0.602 | 0.18 | -1.295 | -1.343 | -0.1 | 0 | 0 | 2.241 | -0.268 | 0 | 0 | 0 | 0 | -1.117 | 9.339 | 0 | -0.016 | 0 | 0 | 0 | 0 | 0 | -0.15 | -3.8 | -0.122 | -0.376 | -0.16 | 0 | 0.428 | 0 | -0.09 | 0.744 | 0 | -38 | -0.09 | 0 | 0 | 0.833 | 6 | 1.07 | 0 | -0.119 | -0.45 | 0 | 0 | 0 | 0 | -0.016 | -2.7 | 0 | 0 | -3.922 | 0 | 0.531 | -2.088 | 0 | 0 | -10.035 | -10.041 | -10.065 | 0 | -0.921 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -11.133 | -10.559 | 2.258 | 2.365 | 45.986 | -1.516 | -1.541 | -1.446 | -1.469 | -1.438 | -5.383 | -3.978 | 2.078 | -2.078 | 0.439 | -0.319 | 80.181 | 0 | 0 | 0.001 | 0 | 0 | -1.038 | 0 | 0 | 0 | 58.8 | -7.9 | -10 | -10 | 0 | -10 | -10 | -9 |
Kasstroom uit Financieringsactiviteiten
| 19.243 | 40.141 | -4.687 | -28.773 | -28.472 | 19.798 | 28.562 | -25.677 | -3.877 | -9.407 | 25.407 | -30.55 | -16.263 | -10.328 | 16.983 | -4.087 | -23.086 | -2.294 | -7.319 | -31.906 | -10.451 | 4.32 | 7.309 | -46.197 | 8.588 | -11.807 | 47.861 | 126.078 | 14.672 | -15.459 | 21.981 | -18.445 | -18.281 | -2.109 | -12.794 | -46.587 | 10.444 | -15.961 | 9.311 | -6.63 | -14.461 | -1.933 | -0.47 | -25.589 | -21.901 | 2.731 | -8.468 | -8.376 | -17.809 | -13.916 | 4.06 | -13.354 | -17.552 | 12.73 | -10.066 | -33.525 | -27.5 | 17.357 | 1.958 | -34.035 | -21.041 | -26.65 | 17.83 | -9.603 | -35.111 | -9.479 | -9.616 | -10.974 | -9.753 | -10.539 | -11.127 | -31.039 | -5.898 | -0.075 | -5.559 | -13.289 | -58.748 | 37.091 | -10.412 | -10.437 | -10.342 | -10.367 | -18.022 | -14.467 | -10.43 | 36.775 | -8.5 | -8.34 | -7.947 | 76.059 | -4.118 | -7.871 | -4.149 | -4.15 | -7.886 | -8.482 | -8.3 | -7.9 | -7.9 | 58.8 | -7.9 | -10 | -10 | 0 | -10 | -10 | 373 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.004 | 0.008 | -0.009 | 0.014 | 0.001 | -0.003 | -0.152 | 0.17 | 0.129 | -0.075 | 0.016 | -0.054 | 0.001 | 0.025 | -0.044 | -0.147 | -0.258 | 0.552 | -0.119 | 0.043 | -0.161 | -0.149 | 0.319 | -0.091 | 0.06 | 0.103 | 0.068 | -0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.499 | 0 | 0 | 0 | 59.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 2.285 | -2.382 | 5.788 | -0.249 | -1.652 | -10.94 | 12.736 | -2.593 | -7.542 | 7.419 | -12.776 | 11.365 | 2.801 | -8.331 | 7.834 | 1.617 | -1.045 | -1.205 | 2.323 | -0.986 | -6.031 | -0.193 | 5.393 | -0.129 | -3.817 | -3.037 | -7.949 | 16.96 | -0.835 | -1.726 | 1.388 | -5.063 | 6.212 | -1.137 | -0.125 | -9.091 | 8.939 | 1.429 | -0.024 | -0.899 | 2.05 | -6.285 | 2.036 | 0.845 | -1.225 | -9.207 | -15.104 | 9.672 | -8.921 | 21.599 | -19.781 | 20.521 | -1.414 | -12.827 | -19.735 | 31.829 | 6.682 | -6.402 | 1.305 | 3.091 | -2.107 | 2.081 | -3.455 | -2.451 | -16.916 | -11.433 | -17.261 | 15.026 | 13.849 | -2.616 | 13.01 | 12.893 | -1.126 | -3.907 | -28.602 | 11.373 | -55.197 | 50.076 | -23.627 | 52.403 | 0.007 | -0.022 | -0.32 | 0.525 | -0.44 | -0.298 | -0.521 | 1.164 | -0.039 | 0.189 | -0.025 | 0.016 | 0.013 | -0.003 | -0.002 | -8.482 | 0 | 0 | 0 | 58.8 | 0.3 | -0.2 | -0.1 | 0.1 | 0 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 5.737 | 3.452 | 5.834 | 0.046 | 0.295 | 1.947 | 12.887 | 0.151 | 2.744 | 10.286 | 2.867 | 15.643 | 4.278 | 1.477 | 9.808 | 1.974 | 0.357 | 1.402 | 2.607 | 0.284 | 1.27 | 7.301 | 7.494 | 2.101 | 2.23 | 6.047 | 9.084 | 17.033 | 0.073 | 0.908 | 2.634 | 1.246 | 6.309 | 0.097 | 1.234 | 1.359 | 10.45 | 1.511 | 0.082 | 0.106 | 1.005 | -1.045 | 5.24 | 3.204 | 2.359 | 3.584 | 12.791 | 27.895 | 18.223 | 27.144 | 5.545 | 25.326 | 4.805 | 6.219 | 19.046 | 38.781 | 6.952 | 0.27 | 6.672 | 5.367 | 2.276 | 4.383 | 2.302 | 5.757 | 8.208 | 25.124 | 36.557 | 53.818 | 38.792 | 24.943 | 27.559 | 14.549 | 1.656 | 2.782 | 6.689 | 35.291 | 23.918 | 79.115 | 29.039 | 52.666 | 0.263 | 0.256 | 0.278 | 0.598 | 0.073 | 0.513 | 0.811 | 1.332 | 0.168 | 0.207 | 0.018 | 0.043 | 0.027 | 0.014 | 0.017 | 0.019 | 0 | 0 | 0 | 58.8 | 0.3 | -0.2 | 0 | 0.1 | 0 | 0 | 0 |