Stella-Jones Inc.
TSX:SJ.TO
70.72 (CAD) • At close November 12, 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 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 80 | 110 | 77 | 56 | 110 | 100 | 60 | 36 | 65 | 94 | 46 | 22 | 34 | 115 | 56 | 34 | 79 | 69 | 28 | 27.712 | 54 | 52.257 | 29.457 | 20.575 | 45.848 | 48.108 | 23.066 | 51.116 | 41.972 | 48.903 | 25.898 | 18.526 | 45.677 | 54.674 | 35.021 | 32.994 | 39.339 | 38.94 | 30.104 | 22.967 | 29.541 | 28.821 | 22.518 | 19.69 | 27.663 | 26.426 | 18.757 | 16.546 | 20.683 | 20.835 | 15.006 | 13.369 | 16.569 | 17.271 | 8.5 | 10.753 | 12.218 | 5.61 | 5.814 | 3.041 | 8.32 | 11.021 | 7.687 | 6.327 | 6.85 | 10.047 | 5.323 | 4.44 | 7.084 | 8.078 | 6.097 | 3.684 | 7.249 | 6.008 | 3.905 | 3.171 | 3.521 | 4.093 | 1.543 | 1.279 | 1.966 | 3.038 | 1.009 | 0.658 | 0.934 | 1.662 | 0.5 | 0.664 | 0.923 | 1.622 | 0.511 | -0.756 | 0.147 | 0.874 | 0.222 | -0.066 | 0.922 | 1.9 | 0.4 | 0.3 | 1.2 | 1.7 | 0.4 | 0.4 | 1.1 | 0.9 | 1.4 | 0.1 | 0.8 | 0.7 | 0.2 | -0.7 | 0.6 | 0.5 | -0.3 | 0.8 | 1.3 | 0.1 | 0.5 | 0.7 |
Afschrijvingen & Amortisatie
| 32 | 32 | 32 | 31 | 27 | 26 | 25 | 26 | 21 | 21 | 21 | 20 | 18 | 19 | 17 | 20 | 19 | 19 | 9 | 17.389 | 18 | 17.533 | 18.111 | 12.897 | 8.715 | 8.609 | 7.881 | 8.132 | 8.264 | 8.583 | 8.225 | 8.761 | 9.056 | 6.701 | 7.069 | 6.251 | 5.897 | 5.48 | 5.706 | 5.855 | 5.783 | 4.611 | 4.327 | 4.194 | 3.966 | 3.958 | 4.204 | 3.044 | 2.663 | 2.58 | 2.418 | 2.325 | 1.454 | 2.384 | 2.552 | -3.046 | 2.976 | 4.211 | 0.432 | 0.479 | 0.435 | 0.464 | 0.505 | 3.168 | 2.021 | 1.795 | 1.381 | 1.182 | 1.391 | 1.3 | 1.067 | 0.72 | 1.057 | 0.803 | 0.783 | 0.873 | 0.846 | 0.801 | 0.757 | 0.842 | 0.725 | 0.762 | 0.748 | 0.734 | 0.712 | 0.596 | 0.594 | 0.618 | 0.631 | 0.612 | 0.612 | 0.634 | 0.62 | 0.6 | 0.626 | 0.717 | 0.613 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.4 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 |
Uitgestelde Inkomstenbelasting
| 3 | 2 | 25 | 24 | 39 | 36 | 21 | 78 | 1 | 33 | 15 | 4 | 12 | 40 | 20 | 11 | 28 | 25 | 10 | 8.025 | 19 | 18.131 | 10.569 | 6.464 | 17.33 | 17.738 | 8.07 | -26.016 | 16.819 | 19.532 | 10.155 | 5.422 | 17.424 | 23.862 | 14.778 | 10.459 | 19.472 | 18.154 | 13.5 | 7.092 | 12.662 | 9.449 | 9.648 | 6.895 | 8.312 | 11.881 | 8.183 | 29.56 | -0.768 | -0.402 | -0.183 | -0.195 | -0.5 | 1.2 | 0.568 | 1.112 | -0.985 | -1.865 | 0.426 | 0.8 | 0.694 | -1.584 | 0.961 | 0 | 0 | 0 | 0 | -0.365 | 0 | 0 | 0 | -0.378 | 0.067 | 0.056 | 0.092 | 0.374 | -0.009 | 0.009 | -0.146 | 0.203 | 0.23 | 0.164 | 0.096 | -0.355 | 0.253 | 0.208 | 0.253 | -0.226 | 0.108 | -0.039 | -0.129 | 0.19 | -0.04 | -0.04 | -0.04 | 0.407 | -0.053 | 0 | 0 | -0.3 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.2 | 0.3 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 13 | 0 | 0 | 0 | 7 | 22 | 0 | 0 | 4 | 9 | 0 | 0 | 5 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1.736 | 2.294 | 1.963 | 1.246 | 1.439 | 1.285 | 1.156 | 0.756 | 0.039 | 0.039 | 0.039 | 0.039 | 0.025 | 2.109 | 2.261 | 0.03 | 0.025 | 0.025 | 0.029 | 0.026 | 0.037 | 0.037 | 0.03 | 0.02 | 0.026 | 0.03 | 0.03 | 0.032 | 0.044 | 0.092 | 0.043 | 0.042 | 0.094 | 0.077 | 0.077 | 0.077 | 0.079 | 0.059 | 0.077 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 63 | 29 | -193 | -111 | -19 | 17 | -232 | -98 | 102 | 98 | -207 | -38 | 191 | 37 | -213 | -66 | 48 | 29 | -153 | -16.747 | 43 | -54.061 | -122.147 | -5.713 | 27.319 | -0.036 | -97.695 | -0.919 | 116.642 | 24.454 | -34.525 | -26.864 | 82.827 | -41.888 | -44.151 | -61.805 | 6.419 | -44.814 | -69.151 | -5.75 | 6.89 | -5.948 | -47.729 | -5.733 | 34.47 | -4.223 | -48.771 | 10.004 | -13.186 | -24.377 | -21.019 | 13.81 | -3.854 | -6.423 | -39.95 | 1.066 | 9.778 | 20.352 | 0.32 | 5.665 | 15.661 | 2.066 | -23.847 | -16.769 | -3.33 | -2.685 | -21.567 | 2.223 | 5.182 | -11.745 | -11.619 | -11.262 | 9.218 | -0.94 | -13.226 | -3.502 | -2.57 | 0.156 | -7.955 | 1.198 | 5.857 | -0.352 | -8.724 | -1.258 | 2.776 | -0.19 | -3.269 | -2.337 | 5.145 | 4.948 | -2.457 | -0.54 | -2.783 | 2.437 | 1.2 | -4.771 | 0.856 | -0.3 | -2.8 | -2.4 | 7 | -4.1 | -7.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 70 | -44 | -94 | 89 | 25 | -20 | -103 | 35 | 66 | 8 | -152 | 56 | 69 | 27 | -171 | 134 | 17 | -89 | -94 | 102 | 68 | -104.824 | -59.545 | 123.918 | 8.179 | -90.972 | -54.355 | 61.563 | 55.359 | -91.775 | -36.173 | 82.22 | 60.444 | -103.389 | -18.258 | 65.465 | 10.111 | -39.656 | -37.471 | 56.254 | -9.513 | -27.244 | -25.325 | 32.136 | 10.608 | -9.898 | -37.509 | 56.979 | 2.317 | -19.179 | -7.897 | 30.828 | 4.657 | -28.916 | -18.537 | 26.173 | 0.002 | -14.919 | -22.816 | 22.802 | 10.573 | -3.683 | -20.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27 | 76 | -117 | -190 | -48 | 23 | -138 | -136 | 56 | 65 | -60 | -39 | 81 | 36 | -99 | -143 | 1 | 105 | -86 | -140 | 12 | 43.885 | -77.544 | -103.704 | 30.184 | 76.338 | -59.534 | -40.077 | 58.274 | 108.543 | -23.527 | -67.562 | 19.953 | 56.05 | -48.299 | -94.803 | -17.315 | -12.756 | -28.514 | -56.395 | 13.66 | 12.929 | -18.357 | -28.437 | 14.598 | 12.153 | -6.752 | -32.763 | -6.298 | -3.645 | -17.37 | -25.431 | 6.718 | 9.449 | -20.94 | -17.84 | 9.54 | 27.049 | 12.533 | -3.074 | 8.063 | 9.806 | -16.614 | -31.495 | -9.748 | 4.658 | -0.411 | -13.109 | -3.403 | 2.484 | -7.553 | -16.937 | 1.062 | 6.976 | -4.586 | -5.037 | -5.209 | 0.717 | -1.752 | -2.749 | 3.061 | 1.635 | -4.682 | -3.928 | -1.283 | 2.967 | -1.074 | -1.589 | 2.835 | 9.169 | -0.1 | -4.385 | -2.839 | 3.039 | -3.783 | -2.94 | -1.777 | 4.2 | 0.3 | -2.2 | -0.7 | -0.7 | -3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| -34 | 10 | 11 | -29 | 5 | 22 | 11 | -14 | -10 | 34 | 12 | -54 | 48 | -25 | 55 | 0 | 0 | 0 | 0 | 0 | -35.238 | 10.8 | 15.22 | -26.266 | -10.1 | 16.492 | 17.967 | -22.771 | 3.936 | 11.532 | 25.631 | -43.474 | 2.128 | 24.504 | 25.245 | -34.388 | 14.062 | 7.744 | 0.762 | -4.966 | 6.631 | 8.183 | -4.037 | -10.18 | 9.144 | -6.477 | -4.692 | -10.841 | -7.393 | -1.133 | 3.682 | 7.094 | -15.601 | 11.218 | -0.045 | -9.676 | 0.243 | 8.333 | 10.589 | -14.265 | -2.76 | -3.93 | 12.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -13 | 7 | 19 | -1 | -8 | -2 | 17 | -10 | -9 | 5 | -55 | 41 | -26 | 57 | -57 | 30 | 13 | 0 | -16.747 | -1.762 | -3.922 | -0.278 | 0.339 | -0.944 | -1.894 | -1.773 | 0.366 | -0.927 | -3.846 | -0.456 | 1.952 | 0.302 | -19.053 | -2.839 | 1.921 | -0.439 | -0.146 | -3.928 | -0.643 | -3.888 | 0.184 | -0.01 | 0.748 | 0.12 | -0.001 | 0.182 | -3.371 | -1.812 | -0.42 | 0.566 | 1.319 | 0.372 | 1.826 | -0.428 | 2.409 | -0.007 | -0.111 | 0.014 | 0.202 | -0.215 | -0.127 | 0.093 | 14.726 | 6.418 | -7.343 | -21.156 | 15.332 | 8.585 | -14.229 | -4.066 | 5.675 | 8.155 | -7.916 | -8.64 | 1.535 | 2.64 | -0.561 | -6.203 | 3.947 | 2.796 | -1.987 | -4.042 | 2.67 | 4.059 | -3.157 | -2.195 | -0.748 | 2.31 | -4.222 | -2.357 | 3.845 | 0.056 | -0.602 | 4.983 | -1.831 | 2.633 | -4.5 | -3.1 | -0.2 | 7.7 | -3.4 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 8 | 26 | 25 | 174 | 16 | 16 | -6 | -79 | -18 | -18 | -11 | 3 | 6 | 3 | 6 | 6 | 8 | 9 | 16 | 5.538 | 5 | 7.041 | 7.505 | 7.481 | 7.655 | 7.262 | 5.953 | 6.281 | 5.555 | 6.214 | 6.079 | -1.204 | -27.451 | -9.803 | 3.235 | -13.429 | 6.949 | 6.33 | -6.086 | -12.207 | -0.123 | -14.514 | -7.068 | -1.2 | -9.127 | -2.861 | -2.59 | -38.094 | 2.238 | -1.139 | 1.989 | 2.118 | 1.564 | 0.175 | -0.364 | 6.383 | 0.895 | 3.004 | 1.754 | 2.299 | 0.807 | 2.624 | 2.091 | 2.575 | 0.55 | 0.596 | 0.422 | 0.29 | 0.808 | 0.567 | 0.423 | 2.301 | 0.057 | 0.057 | 0.03 | -0.007 | 0.037 | 0.064 | 0.049 | -0.092 | -0.01 | -0.031 | -0.009 | 0.021 | 0.019 | 0.018 | 0.02 | 0.017 | -0.081 | -0.024 | -0.001 | -0.031 | 0.019 | 0.019 | 0.019 | 0.047 | 0 | -0.7 | 0 | 0.2 | -0.2 | 0.1 | -0.2 | 0.1 | 0 | 1.3 | 3.5 | -2.2 | 5.2 | 0.1 | -1.8 | 8.1 | 1.9 | -2.8 | 0 | 4.8 | -1 | -4 | 2.1 | -6 |
Kasstroom uit Operationele Activiteiten
| 186 | 177 | -62 | -18 | 130 | 127 | -132 | -30 | 193 | 228 | -136 | -6 | 225 | 173 | -141 | -23 | 148 | 146 | -93 | 16.55 | 124 | 25.584 | -75.925 | 38.894 | 91.302 | 62.443 | -64.575 | 23.951 | 175.545 | 94.382 | 7.235 | 4.68 | 127.572 | 33.585 | 15.991 | -25.505 | 55.87 | 1.13 | -25.897 | 17.982 | 54.778 | 22.448 | -18.278 | 23.883 | 65.321 | 35.211 | -20.197 | 21.086 | 11.66 | -2.472 | -1.758 | 31.471 | 15.325 | 14.65 | -28.652 | 16.362 | 24.984 | 31.414 | 8.848 | 12.363 | 25.976 | 14.668 | -12.526 | -4.699 | 6.091 | 9.753 | -14.441 | 8.347 | 14.464 | -1.8 | -4.033 | -4.986 | 17.648 | 5.984 | -8.416 | 0.908 | 1.826 | 5.123 | -5.752 | 3.429 | 8.768 | 3.58 | -6.881 | -0.201 | 4.694 | 2.293 | -1.903 | -1.265 | 6.726 | 7.118 | -1.464 | -0.504 | -2.037 | 3.89 | 2.028 | -3.666 | 2.338 | 1.5 | -1.9 | -1.8 | 8.4 | -1.9 | -6.5 | 0.7 | 1.5 | 2.7 | 5.3 | -2 | 6.7 | 1.3 | -1.1 | 7.8 | 2.9 | -1.7 | 0.2 | 6.1 | 0.9 | -3.4 | 2.8 | -5 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -35 | -35 | -25 | -55 | -44 | -36 | -30 | -43 | -23 | -20 | -22 | -20 | -14 | -16 | -14 | -24 | -14 | -11 | -6 | -17.891 | -14 | -27.586 | -8.31 | -14.363 | -11.27 | -18.382 | -11.581 | -19.559 | -12.226 | -9.117 | -11.75 | -25.882 | -17.592 | -20.212 | -5.907 | -12.699 | -6.483 | -12.979 | -7.21 | -10.321 | -6.3 | -5.236 | -2.769 | -7.603 | -7.068 | -6.047 | -5.905 | -8.624 | -2.951 | -2.588 | -1.098 | -2.703 | -1.685 | -2.532 | -1.572 | 0 | -1.802 | -1.056 | -1.185 | -0.926 | -1.258 | -1.009 | -1.618 | -4.157 | -3.251 | -2.31 | -0.674 | -0.64 | -1.656 | -1.873 | -2.284 | -0.751 | -0.932 | -1.209 | -1.38 | -0.578 | -2.51 | -1.278 | -1.742 | -1.317 | -0.691 | -0.321 | -0.586 | -0.494 | -0.63 | -1.283 | -1.382 | -0.821 | -0.074 | -0.284 | -0.258 | -0.83 | -0.268 | -0.207 | -0.598 | -0.854 | 2.599 | -4 | -0.1 | -0.7 | -1.1 | -1.1 | -1.1 | -1.2 | -0.2 | -0.2 | -0.2 | -0.6 | -0.3 | -0.1 | -0.1 | -0.3 | -0.3 | -0.6 | -0.4 | -0.1 | -0.8 | -0.8 | -0.5 | -0.7 |
Netto Overnames
| -4 | 0 | 0 | -8 | -52 | -20 | -13 | -38 | -8 | 0 | 0 | -129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.997 | -26.494 | -5.792 | 0 | 0 | 0 | -18.988 | -2.209 | -85.845 | -0.263 | -52.86 | -5.393 | -4.391 | 0 | -21.83 | 0 | -36.087 | -3.134 | -48.849 | -5.925 | -2.764 | 0 | -162.888 | -4.396 | 0 | 0 | -29.015 | 0 | 0 | 0 | 0 | 1.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.182 | 0 | 0 | -0.15 | -0 | -0.038 | -16.937 | 8.909 | 0 | 0 | 0 | -0.993 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 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 | 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 | 0.005 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2 | 10 | -6 | -2 | -3 | -2 | -7 | -3 | -3 | -2 | -129 | 1 | -1 | -4 | -5 | -4 | 1 | -1 | 0.462 | 1 | 0.598 | 0.248 | 0.327 | 0.946 | 0.417 | -0.136 | 1.225 | 0.302 | 0.821 | -2.382 | -0.065 | 0.22 | 0.131 | 1.012 | 0.85 | -1.036 | 2.577 | 0.019 | 22.349 | 0.102 | -22.221 | 0.275 | 1.901 | 0.345 | -2.178 | 0.085 | 3.855 | -3.937 | 0.127 | 0.047 | -0.402 | 0.025 | 0.268 | -0.04 | -1.999 | 0.062 | 58.38 | -142.836 | 0.043 | 0.001 | 0.994 | -0.52 | -0.574 | 0.062 | -38.012 | 0.059 | -0.105 | 0.418 | 0.191 | 0.074 | -0.116 | -44.932 | -10 | 0.049 | 0.897 | -17.726 | 0.1 | 0 | 0.503 | 0.052 | -1.578 | 0.032 | 0.022 | -15.465 | 0 | 0 | 0.001 | 0.1 | 0.043 | 0.02 | 0.05 | 0 | 0 | 0 | 0.011 | -3.393 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -42 | -35 | -15 | -63 | -96 | -56 | -43 | -81 | -31 | -20 | -22 | -149 | -13 | -17 | -14 | -24 | -14 | -10 | -6 | -17.429 | -13 | -26.988 | -8.062 | -14.036 | -10.324 | -45.962 | -38.211 | -24.126 | -11.924 | -8.296 | -14.132 | -44.935 | -19.581 | -105.926 | -5.158 | -64.709 | -12.912 | -14.793 | -7.191 | -9.802 | -6.198 | -63.544 | -5.628 | -54.551 | -12.648 | -8.225 | -5.82 | -167.657 | -6.888 | -2.461 | -1.051 | -32.12 | -1.66 | -2.264 | -1.612 | -1.999 | -0.692 | 57.324 | -144.016 | -0.883 | -1.257 | -0.015 | -2.106 | -4.731 | -3.371 | -40.322 | -0.615 | -0.895 | -1.237 | -1.72 | -19.147 | 8.042 | -45.864 | -11.209 | -1.331 | -0.675 | -20.236 | -1.178 | -1.742 | -0.79 | -0.639 | -1.899 | -0.554 | -0.314 | -16.094 | -1.283 | -1.382 | -0.82 | 0.027 | -0.241 | -0.239 | -0.78 | -0.268 | -0.207 | -0.598 | -0.664 | -0.794 | -4 | -0.1 | -0.7 | -1.1 | -1 | -1.1 | -1.2 | -0.2 | -0.2 | -0.2 | -0.5 | -0.4 | -0.1 | -0.1 | -0.3 | -0.3 | -0.6 | -0.4 | -0.1 | -0.7 | -0.8 | -0.5 | -0.7 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 184 | 0 | -164 | 1 | 0 | 0 | 0.366 | -0.011 | 0.392 | 0.293 | 0.409 | 0.318 | 0.326 | 0.277 | 0.235 | 0.357 | 0.327 | 0.382 | 0.464 | 0.419 | 1.108 | 0.253 | 0.553 | 0.685 | 0.482 | 0.39 | 0.748 | 0.371 | 0.588 | 0.485 | 0.114 | 0.155 | 0.144 | 0.113 | 66.384 | -1.571 | 13.456 | 0.212 | 0.107 | 0.092 | 0.277 | 0.312 | 0.124 | 0.068 | 0.113 | 0.116 | 0.102 | 0.065 | 0.459 | 0.063 | 0.06 | 0.083 | 0.682 | 0.181 | 0.059 | 0.125 | 0.19 | 0.099 | 0.836 | 18.308 | 0.043 | 0.089 | 0.106 | 5.057 | 0.068 | 0.023 | 0.163 | 0.294 | 0 | 0 | 0.01 | 3.901 | 0.006 | 0.005 | 0.004 | 0.005 | 0.005 | 0.005 | 0.014 | 0.01 | 0.155 | 0.004 | -0.001 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 1 |
Terugkoop van Gewone Aandelen
| -30 | -20 | -15 | -37 | -45 | -30 | -30 | -38 | -59 | -44 | -39 | -30 | -27 | -14 | -37 | -45 | -15 | 0 | 0 | -34.899 | -30 | 0 | -5.75 | -15.087 | -71.957 | 0 | 0 | 0 | 0 | 0 | 0 | 46.098 | -99.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.814 | -12.03 | 0 | 0 | 173.677 | 0.24 | 0 | 0 | 8.704 | 0 | 0 | 0 | 75.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | -0.6 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -15 | -32 | 0 | -13 | -13 | -27 | 0 | -12 | -12 | -25 | 0 | -12 | -11 | -24 | 0 | -10 | -10 | -20 | 0 | -9.487 | -10 | -19 | 0 | -8.323 | -8.323 | -16.644 | 0 | -7.627 | -7.626 | -15.251 | 0 | -6.929 | -6.927 | -13.833 | 0 | -5.53 | -5.522 | -11.037 | 0 | -4.82 | -4.819 | -9.628 | 0 | -3.435 | -3.434 | -6.868 | 0 | -2.746 | -2.559 | 0 | 0 | -4.147 | 0 | 0 | 0 | -3.18 | 0 | 0 | 0 | -2.281 | 0 | 0 | 0 | -2.261 | 0 | 0 | 0 | -1.727 | -0 | 0 | 0 | -0.968 | 0 | 0 | 0 | -0.541 | 0 | 0 | 0 | -0.407 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0.043 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -15 | 41 | 0 | 1 | 1 | 1 | -1 | 184 | 1 | 63 | 239 | 352 | 31 | -1 | 200 | 348 | 1 | -2 | 108 | 53.812 | 0.011 | 16.673 | 195.873 | -0.227 | -0.014 | -12.92 | 96.265 | -0.506 | 0.301 | -1.12 | -0.662 | 2.916 | -0.215 | 113.653 | -1.203 | 1.705 | 0.889 | 0.346 | 0.05 | 0.463 | 0.191 | 0.439 | -0.008 | 65.611 | -0.492 | -27.067 | 31.542 | -1.204 | -0.313 | -7.975 | 3.188 | -0.388 | 47.08 | 3.275 | 34.45 | -77.199 | -0.015 | -2.743 | 141.812 | -0.419 | -6.372 | -13.752 | 16.731 | 11.631 | -2.803 | 29.887 | 14.875 | -4.657 | -14.226 | 2.992 | 23.166 | -3.107 | 9.905 | 5.243 | 9.595 | 0.12 | 13.353 | -4.013 | 7.471 | -2.395 | -8.423 | -1.681 | 7.435 | 0.905 | 7.499 | -1.016 | 3.279 | 2.081 | -6.758 | -6.882 | 1.697 | 1.27 | 2.295 | -3.838 | -1.434 | 4.33 | -1.635 | 3.2 | 2.2 | 4.1 | -3 | 0.3 | 0.2 | -0.1 | -1.4 | -1.1 | -0.1 | 0 | -1 | -1.1 | 0 | -0.3 | 0.2 | 0.5 | -0.1 | -0.9 | -0.2 | 0.8 | 0.2 | -0.1 |
Kasstroom uit Financieringsactiviteiten
| -144 | -142 | 77 | 81 | -34 | -71 | 175 | 111 | -162 | -208 | 158 | 155 | -212 | -156 | 155 | 47 | -134 | -136 | 99 | 0.879 | -111 | 1.404 | 83.987 | -24.858 | -80.978 | -16.481 | 96.356 | -8.966 | -150.221 | -86.038 | 5.301 | 37.299 | -108.289 | 72.341 | -10.833 | 94.506 | -42.958 | 13.663 | 33.088 | -8.18 | -48.58 | 41.096 | 20.715 | 33.859 | -52.673 | -26.986 | 12.017 | 160.571 | -4.772 | 4.933 | 2.809 | 0.649 | -13.665 | -12.386 | 30.264 | -14.363 | -24.292 | -88.738 | 135.168 | -11.48 | -24.719 | -14.653 | 14.632 | 9.43 | -2.72 | 30.569 | 15.056 | -6.325 | -14.101 | 3.181 | 23.265 | -3.239 | 28.214 | 5.286 | 9.684 | -0.315 | 18.41 | -3.945 | 7.494 | -2.639 | -8.129 | -1.681 | 7.435 | 0.514 | 11.4 | -1.01 | 3.285 | 2.085 | -6.753 | -6.877 | 1.702 | 1.283 | 2.305 | -3.683 | -1.429 | 4.33 | -1.644 | 2.6 | 2 | 4 | -3 | 0.3 | 0.2 | -0.1 | -1.4 | -1.1 | -0.1 | 0 | -1 | -1.1 | 0 | -0.3 | 0.2 | 0.5 | -0.1 | -1.6 | -0.2 | 0.7 | 0.2 | 0.9 |
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 | 2.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.874 | 0.338 | -0.086 | 0.183 | 0.003 | -0.061 | 0.063 | 0 | 0 | 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 | -0.1 | 0.1 | -0.1 | -0.1 | 0.2 | -0.1 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | -0.1 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0 |
Netto Kasstroomverandering
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.43 | -9.141 | 13.4 | 0.048 | -1.596 | -0.275 | -0.298 | 0 | 0 | 4.292 | 0 | 0 | 0 | 0 | 0 | 0 | -3.191 | 3.191 | 0 | 0 | -14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.081 | 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 | 1.5 | 4.4 | -2.7 | -7.3 | -0.7 | -0.2 | 1.6 | 4.9 | -2.6 | 5.3 | 0.2 | -1.2 | 7.3 | 2.7 | -1.9 | -0.2 | 4.4 | -0.1 | -3.4 | 2.4 | -4.8 |
Kaspositie aan het Einde van de Periode
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.43 | 15.571 | 2.171 | 2.123 | 3.719 | 3.994 | 4.292 | 4.292 | 4.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.191 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.081 | 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 | -2.3 | -3.8 | -8.2 | -5.5 | 1.8 | 2.5 | 2.7 | 1.1 | -3.8 | -1.2 | -6.5 | -6.7 | -5.5 | -12.8 | -15.5 | -13.6 | -11.2 | -15.6 | -15.5 | -12.1 | -14.5 |