Shore Bancshares, Inc.
NASDAQ:SHBI
14.41 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 11.234 | 8.184 | 10.49 | -9.737 | 4.018 | 6.457 | 8.408 | 9.657 | 7.499 | 5.613 | 2.723 | 4.616 | 4.031 | 3.998 | 3.886 | 3.391 | 5.335 | 3.118 | 4.014 | 4.206 | 4.224 | 3.754 | -0.642 | 4.454 | 4.391 | 4.058 | 2.698 | 3.412 | 2.352 | 2.8 | 2.495 | 2.411 | 2.272 | 2.46 | 2.163 | 1.909 | 1.627 | 1.409 | 1.226 | 1.262 | 1.305 | 1.258 | 1.175 | -11.392 | 0.361 | 0.222 | -5.074 | -1.821 | 0.293 | -3.036 | 0.325 | 0.094 | -0.233 | -1.083 | 0.85 | -1.4 | 0.445 | -1.562 | 1.216 | 1.951 | 1.228 | 2.878 | 2.261 | 3.071 | 2.766 | 3.372 | 3.34 | 3.351 | 3.356 | 3.403 | 3.053 | 3.199 | 3.751 | 3.551 | 3.139 | 3.142 | 3.501 | 3.106 | 2.147 | 2.935 | 2.6 | 2.516 | 2.324 | 2.195 | 2.456 | 2.521 | 2.405 | 2.488 | 2.157 | 1.74 | 2.164 | 2.018 | 2.011 | 1.801 | 6.042 | 0.614 | 0.824 | 0.477 |
Afschrijvingen & Amortisatie
| 4.118 | 4.099 | 4.092 | 4.103 | 1.361 | 1.383 | 1.608 | 1.352 | 1.343 | 1.558 | 1.149 | 0.66 | 0.649 | 0.628 | 0.683 | 0.568 | 0.605 | 0.62 | 0.614 | 0.581 | 0.692 | 0.506 | 0.633 | 0.634 | 0.58 | 0.45 | 0.454 | 0.063 | 0.586 | 0.546 | 0.593 | 0.626 | 0.619 | 0.611 | 0.589 | 0.617 | 0.607 | 0.621 | 0.587 | 0.599 | 0.571 | 0.555 | 0.553 | 0.593 | 0.629 | 0.617 | 0.637 | 0.687 | 0.654 | 0.67 | 0.539 | 0.533 | 0.544 | 0.725 | 3.621 | 0.688 | 0.583 | 0.564 | 0.51 | 0.48 | 0.464 | 0.426 | 0.454 | 0.441 | 0.456 | 0.433 | 0.439 | 0.341 | 0.367 | 0.376 | 0.35 | 0.383 | 0.364 | 0.348 | 0.334 | 0.347 | 0.362 | 0.367 | 0.383 | 0.375 | 0.383 | 0.334 | 0.369 | 0.38 | 0.369 | 0.403 | 0.344 | 0.369 | 0.291 | 0.263 | 0.278 | 0.252 | 0.315 | 0.151 | 0.577 | 0.108 | 0.107 | 0.109 |
Uitgestelde Inkomstenbelasting
| 2.975 | 1.941 | 3.655 | -0.191 | -0.617 | -0.126 | -0.459 | -0.804 | 0.052 | 0.029 | 1.143 | -0.287 | -0.093 | -0.485 | -0.26 | -0.327 | -1.49 | -0.108 | -0.025 | 0.033 | 0.376 | -0.143 | -2.176 | 0.008 | 0.293 | 0.265 | 1.401 | 0.292 | 1.2 | 1.583 | 1.708 | 1.57 | 1.18 | 1.258 | 1.234 | 1.058 | 0.964 | 0.618 | 0.913 | 0.682 | 0.542 | 0.699 | -6.418 | 1.292 | -1.382 | 0.376 | -1.702 | -0.301 | 0.375 | -0.137 | -0.67 | 0.426 | 0.246 | -1.552 | 1.489 | 4.194 | 4.972 | 7.617 | 2.341 | 1.702 | 2.704 | 0.863 | -0.937 | 0 | 0 | -0.023 | 0 | 0 | 0 | -0.012 | -0.336 | 0 | 0 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.087 | -0.001 | -0.001 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0.41 | 0.354 | 0.321 | 0.528 | 0.17 | 0.155 | 0.159 | 0.175 | 0.172 | 0.13 | 0.091 | 0.091 | 0.099 | 0.097 | 0.073 | 0.067 | 0.062 | 0.061 | 0.057 | 0.061 | -0.032 | 0.063 | -0.027 | 0.168 | 0.163 | 0.143 | 0.307 | 0.158 | 0.172 | 0.418 | 0.072 | 0.084 | 0.067 | 0.111 | 0.048 | 0.039 | 0.057 | 0.136 | 0.008 | 0.03 | 0.027 | 0.022 | 0.02 | 0.018 | 0.018 | 0.022 | 0.035 | 0.033 | 0.044 | 0.097 | 0.097 | 0.104 | 0.068 | 0.069 | 0.089 | 0.092 | 0.094 | 0.115 | 0.028 | 0.028 | 0.025 | 0.021 | 0.091 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 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 |
Verandering in Werkkapitaal
| 1.658 | -3.481 | 13.649 | -26.29 | -2.774 | 2.258 | -4.384 | -2.011 | 2.46 | -5.721 | 1.016 | -0.449 | 1.248 | -0.79 | 3.199 | -5.12 | 0.478 | 0.661 | 5.914 | -0.364 | -8.819 | 3.269 | 7.826 | -0.955 | -0.713 | -3.196 | -1.68 | 2.17 | -2.346 | -1.979 | 0.845 | -1.436 | 0.524 | -1.009 | 0.437 | 0.166 | -0.398 | -0.951 | 0.265 | 0.087 | -1.756 | 0.375 | 13.188 | -12.951 | 2.287 | 0.842 | 2.422 | -2.389 | 0.396 | -0.95 | 1.216 | -0.867 | -0.498 | 0.533 | 6.728 | -3.53 | -0.965 | -1.866 | -4.64 | -1.794 | -0.364 | 0.179 | 0.267 | 0.087 | -3.525 | 1.673 | 2.833 | -0.948 | -2.203 | 1.775 | 1.872 | -1.403 | -0.328 | 0.309 | 0.391 | 0.244 | -1.54 | 1.201 | -0.362 | 0.583 | 0.005 | 0.039 | -0.492 | 1.12 | -1.264 | -0.293 | 0.106 | 1.287 | -0.896 | -0.127 | 0.305 | 0.574 | -0.66 | 0.001 | 0.219 | -0.219 | -0.253 | 0.366 |
Vorderingen
| -0.1 | -0.324 | -3.534 | 2.079 | -0.56 | 1.291 | -1.944 | -0.353 | 0.177 | -0.545 | 0.566 | 0.35 | 0.622 | 0.607 | 0.769 | -1.218 | -2.497 | -0.215 | 0.052 | 0.164 | 0.088 | -0.414 | 0.263 | -0.572 | 0.217 | 0.256 | -0.38 | -0.257 | -0.112 | -0.078 | -0.203 | 0.108 | 0.021 | -0.144 | 0.159 | -0.097 | 0.084 | 0.059 | -0.023 | -0.023 | -0.124 | 0.068 | 0.208 | 0.082 | -0.14 | 0.085 | 0.664 | 0.184 | 0.092 | 0.197 | 0.088 | 0.232 | -0.005 | 0.812 | 0 | -0.109 | 0.175 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.723 | -1.353 | 0.903 | -0.529 | 1.401 | 0.32 | 0.514 | -0.222 | 0.328 | -0.323 | 0.441 | -0.356 | 0.295 | -0.385 | 0.328 | 0.112 | -0.123 | 0 | -0.12 | 0.229 | -0.088 | -0.295 | 0.208 | 0.129 | 0.13 | 0.072 | 0.006 | 0.005 | -0.013 | -0.007 | 0.032 | -0.012 | -0.011 | -0.009 | -0.028 | -0.005 | -0.016 | -0.017 | -0.027 | 0.001 | -0.024 | -0.003 | -0.046 | -0.015 | -0.034 | -0.019 | -0.164 | -0.085 | 0.004 | 0.015 | -0.119 | -0.187 | -0.029 | 0.044 | -0.066 | -0.471 | -0.219 | -0.165 | -0.437 | -0.15 | 0.064 | -0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.658 | -3.157 | 16.28 | -27.84 | -3.615 | 0.647 | -2.954 | -1.436 | 1.955 | -4.853 | 0.009 | -0.443 | 0.331 | -1.012 | 2.102 | -4.014 | 3.098 | 0.876 | 5.982 | -0.757 | -8.945 | 3.978 | 7.355 | -0.512 | -1.06 | -3.524 | -1.306 | 2.422 | -2.221 | -1.894 | 1.016 | -1.532 | 0.514 | -0.856 | 0.306 | 0.268 | -0.466 | -0.993 | 0.315 | 0.109 | -1.608 | 0.31 | 13.026 | -13.018 | 2.461 | 0.776 | 1.922 | -2.488 | 0.3 | -1.162 | 1.247 | -0.912 | -0.464 | -0.323 | 6.794 | -3.059 | -0.746 | -1.701 | -4.203 | -1.644 | -0.428 | 0.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.219 | -0.253 | 0.366 |
Overige Niet-Contante Posten
| 31.168 | 4.362 | -3.135 | 7.581 | -2.728 | 1.093 | -2.746 | -1.359 | 6.326 | 23.59 | -29.201 | 0.405 | 0.71 | 0.448 | 1.276 | 1.239 | 0.302 | 0.111 | -6.09 | 0.306 | 0.26 | 0.286 | 0.651 | 0.394 | 0.413 | 0.481 | 0.528 | 0.76 | 1.066 | 0.475 | 0.378 | 0.688 | 0.405 | 0.463 | 0.51 | 0.38 | 0.565 | 0.707 | 0.908 | 1.057 | 0.926 | 1.031 | 0.942 | 22.728 | 3.28 | 2.827 | 11.463 | 6.604 | 3.521 | 8.865 | 4.447 | 5.013 | 5.383 | 6.465 | -3.088 | 3.158 | 0.239 | 0.22 | -0.035 | 0.099 | -0.085 | -0.046 | 1.739 | 0.293 | 0.612 | 0.455 | 0.037 | 0.638 | 0.666 | -0.044 | -0.656 | 1.143 | -0.349 | 0.881 | 0.348 | 0.212 | 0.253 | -0.045 | 0.964 | 0.435 | -0.038 | -0.166 | 0.67 | -0.159 | -0.059 | -0.25 | 0.033 | -0.298 | -0.035 | 0.088 | -0.215 | -0.013 | -0.073 | 0.019 | -0.633 | 0.028 | 0.05 | 0.034 |
Kasstroom uit Operationele Activiteiten
| 42.917 | 6.907 | 29.072 | -24.006 | -0.57 | 11.22 | 2.586 | 7.01 | 17.852 | 25.199 | -23.079 | 5.036 | 6.644 | 3.896 | 8.857 | -0.182 | 5.292 | 4.463 | 4.484 | 4.823 | -3.299 | 7.735 | 6.265 | 4.703 | 5.127 | 2.201 | 3.708 | 6.855 | 3.03 | 3.843 | 6.091 | 3.943 | 5.067 | 3.894 | 4.981 | 4.172 | 3.422 | 2.54 | 3.907 | 3.717 | 1.615 | 3.94 | 9.46 | 0.288 | 5.193 | 4.906 | 7.781 | 2.813 | 5.283 | 5.509 | 5.954 | 5.303 | 5.51 | 5.157 | 9.689 | 3.202 | 5.367 | 5.089 | -0.58 | 2.466 | 3.972 | 4.321 | 3.875 | 3.892 | 0.309 | 5.933 | 6.649 | 3.382 | 2.186 | 5.51 | 4.285 | 3.322 | 3.438 | 5.089 | 4.213 | 3.945 | 2.576 | 4.629 | 3.132 | 4.328 | 2.95 | 2.723 | 2.894 | 3.536 | 1.502 | 2.381 | 2.873 | 3.846 | 1.517 | 1.964 | 2.532 | 2.831 | 1.593 | 1.972 | 6.166 | 0.53 | 0.727 | 0.986 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1.632 | -1.798 | -2.362 | -1.886 | -1.149 | -0.619 | -0.141 | -0.554 | -0.746 | -0.974 | -0.344 | -2.058 | -0.337 | -0.711 | -0.589 | -0.31 | -0.079 | -1.397 | -0.249 | -1.45 | -0.353 | -0.192 | -0.107 | -0.228 | -0.393 | -0.405 | -0.224 | -0.102 | -0.402 | -0.531 | -0.157 | -0.225 | -0.134 | -0.183 | -0.156 | -0.393 | -0.291 | -0.678 | -1.341 | -0.481 | -0.112 | -0.143 | -0.253 | -0.089 | -0.05 | -0.153 | -0.36 | -0.461 | -0.514 | -0.867 | -0.691 | -0.105 | -0.327 | -0.093 | -0.039 | -0.07 | -0.523 | -0.66 | -0.571 | -0.267 | -0.376 | -0.339 | 0.073 | 0 | 0 | -0.073 | -0.055 | -0.071 | -0.362 | -0.207 | -0.287 | -0.276 | -0.658 | -0.625 | -1.228 | -0.854 | -0.948 | -0.757 | -0.714 | -0.416 | -0.56 | -0.137 | -0.091 | -2.924 | -0.146 | -0.309 | -0.846 | -0.393 | -0.218 | -0.142 | 0 | -0.119 | -0.278 | -0.383 | -0.558 | -0.013 | -0.663 | -0.023 |
Netto Overnames
| 0 | 0 | -21.557 | -67.803 | -83.811 | 0 | 0.017 | 0 | 0 | 0 | 305.781 | -22.281 | -10.74 | -7.416 | -30.232 | 0 | -130.51 | -28.739 | -13.711 | 5.313 | -28.826 | -16.304 | -15.174 | 0 | 0 | -26.678 | -46.204 | -12.511 | 43.287 | -20.565 | -13.198 | -41.421 | -22.485 | -4.265 | -20.147 | -36.698 | -19.846 | -11.904 | -7.336 | 2.197 | 2.878 | 9.162 | 25.559 | 12.643 | 0.646 | 0.085 | 0 | 0 | 0 | 0 | -0.013 | -0.012 | 0 | 0 | 5.294 | -5.772 | -4.778 | 5.52 | -2.131 | 0 | 0 | 0 | -0.073 | 0 | 0 | 0.073 | -5.623 | 0.279 | 0.362 | 0.207 | 0.287 | 0.276 | 0.658 | 0.625 | 1.228 | 0.854 | 0.948 | 0.757 | 0 | 0.416 | 0.56 | 0.137 | 0.091 | 2.924 | 0.146 | 0.309 | -0.846 | 0.393 | 0.218 | 0.142 | 0 | 0.119 | 0.278 | 0.383 | 0.558 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -28.314 | -59.47 | -33.264 | -26.102 | 11.414 | -11.429 | -0.673 | -129.003 | -58.644 | -19.831 | -41.319 | -77.78 | -75.021 | -61.411 | -58.552 | -69.074 | -3.028 | -0.007 | -0.008 | -4.008 | -0.007 | -0.008 | -3.346 | -0.004 | -0.004 | -0.003 | -0.004 | -28.371 | -33.463 | -22.661 | -8.978 | -3.999 | -5.137 | -3.006 | -21.272 | -4.057 | -9.037 | -11.736 | -21.057 | -29.554 | -60.371 | -22.024 | -25.194 | -50.001 | -5.003 | -7.045 | -32.774 | -12.479 | -18.215 | -6.023 | -38.378 | -21.509 | -15.532 | -28.886 | -8.046 | -15.783 | -7.498 | -18.299 | -31.06 | -20.657 | -22.682 | -13.075 | -6.149 | -32.939 | -9.764 | -14.725 | -16.083 | -47.107 | -6.885 | -4.939 | -9.841 | -42.141 | -2.704 | -3.351 | -10.603 | -10.052 | -0.026 | -15.002 | -0.476 | -14.258 | -12.161 | -6.861 | -43.952 | -56.938 | -23.578 | -36.615 | -21.377 | -26.523 | -17.577 | -18.131 | -24.733 | -22.802 | -30.928 | -24.527 | -85.726 | -2.095 | -1.679 | -7.084 |
Verkoop/verval van Beleggingen
| 67.14 | 13.064 | 23.839 | 453.728 | 14.622 | 13.192 | 15.443 | 20.931 | 18.074 | 18.317 | 19.909 | 34.122 | 11.633 | 15.266 | 12.096 | 7.012 | 19.358 | 20.126 | 17.237 | 6.8 | 7.067 | 5.625 | 14.622 | 7.45 | 6.976 | 10.094 | 14.527 | 16.125 | 10.689 | 9.622 | 12.616 | 25.426 | 16.34 | 9.944 | 27.822 | 13.23 | 18.966 | 8.809 | 9.046 | 8.993 | 10.004 | 16.919 | 11.139 | 9.139 | 49.109 | 9.915 | 14.474 | 20.852 | 7.28 | 15.333 | 14.016 | 23.061 | 10.242 | 27.075 | 4.957 | 18.255 | 15.071 | 11.857 | 18.101 | 6.593 | 11.946 | 23.01 | 12.151 | 32.202 | 15.035 | 26.943 | 29.647 | 51.968 | 9.346 | 6.006 | 5.332 | 36.068 | 7.45 | 0.977 | 16.357 | 2.676 | 4.121 | 8.937 | 14.275 | 19.935 | 18.288 | 30.226 | 25.107 | 34.663 | 31.897 | 32.125 | 17.98 | 33.189 | 20.431 | 14.541 | 19.052 | 15.165 | 26.148 | 35.901 | 99.7 | 0.648 | 0.536 | 3.971 |
Overige Investeringsactiviteiten
| 0.15 | 5.985 | -3.88 | 38.25 | -17.607 | -104.266 | -147.408 | -136.966 | -88.204 | -71.21 | -39.38 | -0.048 | -0.038 | -9.634 | -0.319 | -16.418 | 0.637 | -0.055 | -10.57 | -13.826 | 0.591 | 1.201 | 25.257 | -23.73 | -37.062 | 0.28 | 0.101 | 0.345 | 0.056 | 0.069 | 1.674 | 1.17 | 1.946 | 0.338 | 0.435 | 0.043 | 0.918 | 0.644 | 0.963 | 0.278 | -7.597 | 0.048 | 1.73 | 0.757 | 1.97 | -4.454 | 16.638 | -1.914 | 4.942 | 10.289 | 18.136 | 5.895 | -2.231 | 6.244 | 0.265 | 0.206 | 0.696 | 0.063 | 6.597 | -7.758 | -13.325 | -21.451 | -24.563 | -22.419 | -32.078 | -32.267 | -25.055 | -20.213 | -34.056 | 2.011 | -14.768 | -10.298 | -34.611 | -14.95 | -18.131 | 4.744 | -20.592 | -4.08 | -19.962 | -25.437 | -20.877 | -18.038 | -16.321 | -5.427 | -0.919 | -16.104 | -2.731 | -7.117 | -26.399 | -16.422 | 1.219 | -7.341 | -9.984 | 5.121 | -35.976 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -59.892 | -58.671 | -37.224 | 396.187 | -76.531 | -103.122 | -132.762 | -245.592 | -129.52 | -73.698 | 244.647 | -68.045 | -74.503 | -63.906 | -77.596 | -78.79 | -113.622 | -10.072 | -7.301 | -7.171 | -21.528 | -9.678 | 21.252 | -16.512 | -30.483 | -16.712 | -31.804 | -24.514 | 20.167 | -34.066 | -8.043 | -19.049 | -9.47 | 2.828 | -13.318 | -27.875 | -9.29 | -14.865 | -19.725 | -18.567 | -55.198 | 3.962 | 12.981 | -27.551 | 46.672 | -1.652 | -2.022 | 5.998 | -6.507 | 18.732 | -6.93 | 7.33 | -7.848 | 4.34 | 2.431 | -3.164 | 2.968 | -1.519 | -9.064 | -22.089 | -24.437 | -11.855 | -18.561 | -23.156 | -26.807 | -20.049 | -17.169 | -15.144 | -31.595 | 3.078 | -19.277 | -16.371 | -29.865 | -17.324 | -12.377 | -2.632 | -16.497 | -10.145 | -6.878 | -19.76 | -14.75 | 5.327 | -35.166 | -27.702 | 7.4 | -20.594 | -7.82 | -0.451 | -23.545 | -20.012 | -4.462 | -14.978 | -14.764 | 16.495 | -22.002 | -1.46 | -1.806 | -3.136 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -81 | 0 | -581 | -345 | -144.5 | -91.5 | -10 | 0 | 0 | -4.143 | -0.642 | -0.594 | -0.594 | 0 | -0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.283 | 0 | 0 | -4.134 | -2.048 | -2.959 | 0 | -3.963 | -2.238 | -0.082 | -3.863 | -6.403 | -2.213 | -16.422 | -2.962 | -21.912 | -0.538 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.121 | 0.103 | 0.112 | 0.084 | 0.102 | 0.087 | 0.122 | 0.125 | 0.102 | 0.037 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.003 | 0 | 0.001 | 0.002 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.138 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0.386 | 0 | 0 | 0 | 0.01 | 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 | 0 | -109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.819 | 0 | 0 | -0.819 | -6.003 | -3.109 | 0 | -0.039 | -3.893 | -0.559 | 0 | -0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.008 | -3.984 | -3.981 | -3.976 | -2.388 | -2.388 | -2.384 | -2.384 | -2.381 | -2.381 | -2.377 | -1.41 | -1.411 | -1.409 | -1.446 | -1.502 | -1.503 | -1.499 | -1.513 | -1.278 | -1.278 | -1.278 | -1.148 | -1.019 | -1.021 | -0.891 | -0.888 | -0.634 | -0.635 | -0.633 | -0.633 | -0.38 | -0.379 | -0.379 | -0.253 | -0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.085 | -0.084 | -0.085 | -0.084 | -0.507 | -0.507 | -0.506 | -0.507 | -0.506 | -1.348 | -1.347 | -3.03 | -1.469 | -1.345 | -1.345 | -1.344 | -1.343 | -1.342 | -1.34 | -1.341 | -1.341 | -1.257 | -1.256 | -1.236 | -1.168 | -1.165 | -1.164 | -1.051 | -1.048 | -0.993 | -0.991 | -0.99 | -0.974 | -0.914 | -0.914 | -0.914 | -0.806 | -0.805 | -0.806 | -0.806 | -0.8 | -0.801 | -0.8 | -0.798 | -0.799 | -1.96 | -0.288 | -0.267 | -0.268 |
Overige Financieringsactiviteiten
| -35.815 | -202.105 | 275.837 | -305.323 | 87.607 | 76.5 | 34.631 | 1.138 | -54.02 | 38.206 | 53.57 | 138.083 | 79.372 | 102.407 | 106.819 | 113.761 | 139.866 | 8.427 | -0.179 | 68.278 | 6.566 | -5.097 | -7.921 | 18.126 | 27.861 | 25.577 | 16.888 | 8.13 | -17.334 | 3.769 | 3.398 | 29.344 | -7.627 | -6.531 | 16.225 | 30.123 | -10.334 | -7.94 | 2.402 | 30.122 | 15.055 | -6.094 | 1.727 | 9.679 | -49.046 | -81.76 | 15.269 | 5.064 | 4.798 | 18.235 | 2.072 | 38.476 | -6.847 | 3.028 | -6.35 | 10.82 | -11.416 | -0.187 | 1.49 | 17.391 | 84.719 | 52.719 | 6.051 | 15.435 | 18.351 | 41.04 | 14.089 | -3.767 | -18.879 | 10.207 | 8.847 | 43.391 | 31.012 | 0.198 | 8.228 | 19.732 | 5.32 | 21.335 | 6.323 | -2.795 | 16.909 | 3.259 | -6.882 | 36.781 | 9.085 | 7.577 | 15.537 | 6.867 | 19.892 | 20.379 | 5.228 | 16.51 | -0.651 | 2.815 | 17.79 | 0.7 | 6.705 | 2.733 |
Kasstroom uit Financieringsactiviteiten
| 41.298 | -206.089 | 271.856 | -309.299 | 85.219 | 74.112 | 22.369 | -1.121 | -56.299 | 35.862 | 51.193 | 136.673 | 77.961 | 100.179 | 99.194 | 109.15 | 138.363 | 6.889 | -5.585 | 66.441 | 5.288 | -6.463 | -9.069 | 17.107 | 26.84 | 24.686 | 16 | 7.496 | -17.969 | 3.136 | 2.765 | 29.014 | -8.006 | -6.907 | 15.972 | 30.123 | -10.334 | -7.94 | 2.402 | 30.119 | 15.055 | -6.094 | 1.727 | 9.679 | -49.046 | -81.76 | 10.986 | 5.064 | 4.798 | 14.016 | -0.06 | 35.432 | -6.931 | 2.521 | -9.095 | 10.232 | -15.786 | -7.096 | -2.071 | -0.378 | 78.728 | 29.339 | 4.168 | 14.09 | 17.007 | 39.713 | 6.747 | -5.107 | -20.22 | 8.89 | 7.59 | 42.135 | 29.776 | -0.584 | 7.063 | 18.568 | 4.269 | 20.297 | 5.33 | -3.786 | 15.919 | 2.285 | -7.797 | 35.867 | 8.171 | 6.771 | 14.732 | 6.061 | 19.086 | 19.579 | 4.427 | 15.71 | -1.449 | 2.016 | 15.83 | 0.412 | 6.438 | 2.465 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | -258.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.25 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 24.323 | -257.853 | 263.704 | 62.882 | 8.118 | -17.79 | -107.807 | -239.703 | -167.967 | -12.637 | 272.761 | 73.664 | 10.102 | 40.169 | 30.455 | 30.178 | 30.033 | 1.28 | -8.402 | 64.093 | -19.539 | -8.406 | 18.448 | 5.298 | 1.484 | 10.175 | -12.096 | -10.163 | 5.228 | -27.087 | 0.813 | 13.908 | -12.409 | -0.185 | 7.635 | 6.42 | -16.202 | -20.265 | -13.416 | 15.269 | -38.528 | 1.808 | 24.168 | -17.584 | 2.819 | -78.506 | 16.745 | 13.875 | 3.574 | 38.257 | -1.036 | 48.065 | -9.269 | 12.018 | 3.025 | 10.27 | -7.451 | -3.526 | -11.715 | -20.001 | 58.263 | 21.805 | -10.518 | -5.174 | -9.491 | 25.597 | -3.773 | -16.869 | -49.629 | 17.478 | -7.402 | 29.086 | 3.349 | -12.819 | -1.102 | 19.881 | -9.652 | 14.781 | 1.584 | -19.218 | 4.119 | 10.335 | -40.069 | 11.701 | 17.073 | -11.442 | 9.785 | 9.456 | -2.942 | 1.531 | 2.497 | 3.563 | -14.62 | 20.483 | 30.243 | -0.518 | 5.359 | 0.315 |
Kaspositie aan het Einde van de Periode
| 138.883 | 114.56 | 372.413 | 108.709 | 45.827 | 37.709 | 55.499 | 163.306 | 403.009 | 570.976 | 583.613 | 310.852 | 237.188 | 227.086 | 186.917 | 156.462 | 126.284 | 96.251 | 94.971 | 103.373 | 39.28 | 58.819 | 67.225 | 48.777 | 43.479 | 41.995 | 31.82 | 43.916 | 54.079 | 48.851 | 75.938 | 75.125 | 61.217 | 73.626 | 73.811 | 66.176 | 59.756 | 75.958 | 96.223 | 109.639 | 94.37 | 132.898 | 131.09 | 106.922 | 124.506 | 121.687 | 200.193 | 183.448 | 169.573 | 165.999 | 127.742 | 128.778 | 80.713 | 89.982 | 77.964 | 74.939 | 64.669 | 72.12 | 75.646 | 87.361 | 107.362 | 49.099 | 27.294 | 37.812 | 42.986 | 52.477 | 26.88 | 30.653 | 47.522 | 97.151 | 79.673 | 87.075 | 57.989 | 54.64 | 67.459 | 68.561 | 48.68 | 58.332 | 43.551 | 41.967 | 61.185 | 57.066 | 46.731 | 86.8 | 75.099 | 58.026 | 69.468 | 59.683 | 50.227 | 53.169 | 51.638 | 49.141 | 45.578 | 60.198 | 39.715 | 9.472 | 9.99 | 4.631 |