Stabilis Solutions, Inc.
NASDAQ:SLNG
4.5 (USD) • At close October 29, 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 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 0.027 | 1.469 | 1.422 | -0.207 | -2.174 | 1.084 | 0.218 | 1.164 | -2.075 | -0.406 | -2.344 | -4.625 | -1.004 | 0.175 | -0.11 | -2.133 | -3.463 | -1.05 | -0.556 | -4.441 | -0.016 | -0.495 | -4.916 | 2.741 | -1.939 | -2.964 | 2.366 | -1.04 | -1.059 | -2.495 | -1.704 | -2.624 | 0.151 | -2.883 | -3.618 | 0.204 | 0.547 | 0.274 | -1.982 | -1.982 | 1.33 | 0.58 | 0.678 | 0.987 | 1.148 | 1.738 | 0.574 | 0.585 | 0.816 | 0.334 | -5.198 | 0.359 | -0.725 | -0.324 | 0.199 | -0.34 | -1.143 | -0.41 | 0.147 | 0.17 | -0.291 | 0.652 | 0.925 | 0.013 | 0.517 | 0.202 | -1.144 | 0.309 | 1.651 | -0.227 | -0.155 | -0.007 | 0.229 | -0.091 | -0.135 | 0.009 | 0.029 | -0.099 | -0.172 | -0.191 | -0.2 | -0.294 | 0.048 | -0.22 | -0.562 | -0.107 | 0.067 | -0.434 | -0.399 | -0.201 | -0.385 | -0.173 | -0.642 | -0.241 | -0.888 | -0.545 | -0.306 | -0.295 | -2.092 | 0.072 | 0.022 | 0.321 | -0.59 | 0.02 | 0 |
Afschrijvingen & Amortisatie
| 1.768 | 1.8 | 1.872 | 2.003 | 1.992 | 2.011 | 2.075 | 2.004 | 2.197 | 2.322 | 2.292 | 2.324 | 2.218 | 2.225 | 2.239 | 2.266 | 2.266 | 2.27 | 2.379 | 6.842 | 0.038 | 0.012 | 0.447 | -0.307 | 0.187 | 0.19 | 0.201 | 0.204 | 0.218 | 0.218 | 0.217 | 0.216 | 0.223 | 0.221 | 0.221 | 0.214 | 0.222 | 0.237 | 0.227 | 0.198 | 0.027 | 0.232 | 0.251 | 0.233 | 0.201 | 0.186 | 0.201 | 0.209 | 0.247 | 0.22 | 0.193 | 0.197 | 0.19 | 0.192 | 0.198 | 0.217 | 0.217 | 0.248 | 0.266 | 0.247 | 0.255 | 0.266 | 0.234 | 0.318 | 0.288 | 0.258 | 0.328 | 0.235 | 0.251 | 0.112 | 0.128 | 0.125 | 0.124 | 0.122 | 0.204 | 0.11 | 0.11 | 0.093 | 0.102 | 0.104 | 0.102 | 0.086 | 0.093 | 0.093 | 0.125 | 0.108 | 0.107 | 0.143 | 0.14 | 0.145 | 0.088 | 0.095 | 0.086 | 0.086 | 0.081 | 0.117 | 0.121 | 0.104 | 0.067 | 0.082 | 0.076 | 0.074 | 0.04 | 0.07 | 0.09 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0.38 | -0.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.005 | -0.011 | -0.041 | 0.013 | -0.013 | 0.041 | 0 | 0 | 0 | -0.252 | -0.325 | 0.128 | 0.129 | -0.156 | -2.871 | -0.011 | -0.169 | 0.018 | 0.022 | 0.032 | -0.073 | -0.056 | 0.366 | -0.093 | -0.078 | -0.083 | -0.334 | -0.342 | -1.055 | -0.512 | -0.152 | 0.11 | 0.38 | 0.255 | 0.093 | 0.232 | 0.245 | 0.089 | 5.69 | 0.323 | -0.463 | -0.212 | -0.134 | -0.181 | -0.615 | -0.221 | -0.049 | 0.29 | 0 | -24.497 | 0.814 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0.408 | 0.383 | 0.387 | 0.513 | 0.593 | 0.589 | 0.607 | 0.602 | 0.608 | 0.531 | 0.502 | 2.447 | 0.122 | 0.162 | 0.186 | 0.186 | 0.139 | 0.019 | 0 | 0 | 0 | -0.013 | 0.325 | 0 | 0.122 | 0.162 | 0.093 | 0.094 | 0.097 | 0.089 | 0.197 | 0.099 | 0.102 | 0.165 | 0.283 | 0.046 | 0.129 | 0.127 | 0.192 | 0.41 | 0.001 | 0.19 | 0.425 | 0.106 | 0.143 | 0.197 | 0 | 0.111 | 0.111 | 0.104 | 0.091 | 0.088 | 0.067 | 0.045 | 0 | 0.03 | 0.058 | 0.073 | 0 | 0 | 0 | 23.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 1.96 | 0.483 | -2.141 | 0.454 | 3.256 | -3.619 | -0.556 | 3.398 | -0.853 | 0.667 | -0.925 | 2.629 | -1.029 | 0.448 | -1.944 | -1.531 | 3.905 | -1.178 | -0.302 | 2.612 | -0.039 | -0.619 | 1.29 | -4.874 | 3.749 | 1.238 | 2.136 | -1.874 | 2.592 | 1.188 | 0.283 | 1.148 | -2.587 | 0.646 | 0.382 | 1.318 | 2.608 | -1.024 | 0.004 | 1.141 | 2.295 | -2.643 | -0.327 | -3.235 | -0.195 | 0.19 | -0.738 | 2.813 | -1.764 | -0.731 | 1.972 | -0.602 | -0.062 | 1.05 | -0.382 | 0.779 | 1.039 | 0.643 | 0.225 | -0.283 | 0.554 | 0.625 | -1.081 | 1.11 | -1.495 | 0.722 | 0.254 | -2.249 | -3.166 | 0.237 | -0.284 | -0.025 | -0.121 | -0.028 | 0.042 | -0.081 | 0.049 | -0.353 | 0.149 | -0.094 | -0.079 | -0.047 | -0.197 | -0.026 | 0.171 | 0.063 | -0.416 | 0.162 | 0.097 | -0.262 | -0.468 | 0.208 | 0.137 | -0.022 | -0.343 | 0.307 | -0.048 | -0.357 | 0.617 | -0.374 | -0.611 | -0.29 | 3.66 | 0.71 | 0 |
Vorderingen
| -0.228 | 1.964 | -1.617 | -1.372 | 4.964 | 2.044 | -6.036 | -0.601 | -2.136 | 1.616 | -2.772 | -0.28 | -0.721 | -0.707 | -3.957 | -0.687 | 4.672 | -0.356 | -2.72 | 2.024 | -0.387 | 0.186 | 3.449 | -1.063 | -0.053 | 0.321 | 2.246 | -1.655 | -1.764 | 1.923 | -0.751 | 0.451 | -3.15 | 2.339 | 0.797 | -0.395 | 4.892 | -0.582 | -1.041 | -1.025 | 1.876 | -1.455 | -0.8 | -1.967 | 2.847 | -1.793 | -1.49 | 1.715 | -0.19 | 1.444 | -1.121 | -1.988 | 0.788 | -0.092 | 0.578 | -1.123 | 2.465 | -0.367 | 1.174 | -0.385 | 1.677 | 3.313 | 0 | 0 | 0 | 1,593.336 | 0 | 0 | 0 | 0.133 | 0 | 0 | 0 | -0.493 | 0 | 0 | 0 | -0.493 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | -0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.67 | 0 | 0 |
Voorraden
| 0 | 0 | -2.109 | 0.121 | 2.024 | 0 | 0.029 | -0.054 | 0.009 | 0.089 | 0.038 | -0.265 | 0.024 | 0.068 | -0.102 | 0.02 | -0.054 | 0.082 | -0.101 | 0.06 | 0.009 | -0.002 | 0.154 | 0.078 | 0.504 | -0.611 | -0.158 | -0.063 | -0.148 | 0.157 | 0.284 | -0.378 | -0.145 | 0.343 | -0.269 | 0.628 | 1.001 | -0.377 | 1.006 | -0.247 | 0.463 | -0.839 | 2.27 | -0.658 | -1.666 | 0.422 | -0.124 | -0.834 | 0.202 | -0.025 | 0.185 | -0.302 | -0.598 | -0.43 | 0.14 | 0.25 | -0.359 | -0.176 | 0.579 | -0.344 | 0.485 | 0.119 | -1.186 | 0.549 | -0.851 | 0.124 | 3.439 | -2.316 | -0.762 | 0.09 | -0.057 | -0.081 | -0.268 | 0.152 | -0.227 | -0.099 | -0.011 | -0.08 | 0.089 | -0.03 | -0.087 | -0.018 | -0.123 | -0.012 | -0.097 | 0.088 | -0.254 | -0.047 | -0.038 | 0.071 | -0.171 | 0.007 | 0.061 | 0.047 | -0.053 | 0.011 | -0.047 | -0.122 | -0.223 | -0.008 | -0.009 | -0.033 | -0.21 | 0 | 0 |
Crediteuren
| 1.679 | -1.812 | -1.084 | 1.752 | -2.024 | -6.361 | 5.38 | 4.505 | 1.707 | -1.038 | 0.366 | 2.431 | -0.371 | 1.268 | -0.575 | 0 | 0 | -1.902 | 0.624 | 0.777 | 0 | -0.399 | -5.006 | 1.941 | 0.211 | -2.203 | 1.043 | 1.309 | 0.868 | -0.061 | 0.51 | 1.024 | 3.278 | -0.485 | -0.547 | 1.041 | -3.266 | 0.473 | -1.387 | 2.517 | -1.538 | 1.195 | 0.028 | 0.077 | 1.321 | 0.276 | -1.553 | 1.848 | -1.788 | -0.184 | 2.567 | 0 | 0 | 0.473 | 0 | 0 | 0 | 551.395 | 0 | 0 | 0 | -355.992 | 0 | 0 | 0 | 521.92 | 0 | 0 | 0 | 0.189 | 0 | 0 | 0 | 0.216 | 0 | 0 | 0 | 0.216 | 0 | 0 | 0 | -0.017 | 0 | 0 | 0 | 0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0 |
Overig Werkkapitaal
| 0.509 | 0.331 | 2.669 | -0.047 | -1.708 | 0.698 | 0.071 | -0.452 | -0.44 | -0.667 | 1.443 | 0.743 | 0.039 | -0.181 | 2.69 | -0.864 | -0.713 | 0.998 | 1.895 | -0.249 | 0.339 | -0.404 | 2.693 | -5.83 | 3.087 | 3.731 | -0.995 | -1.465 | 3.636 | -0.831 | 0.24 | 0.051 | -2.57 | -1.551 | 0.401 | 0.044 | -0.019 | -0.538 | 1.426 | -0.104 | 1.494 | -1.544 | -1.825 | -0.687 | -2.697 | 1.285 | 2.429 | 0.084 | 0.012 | -1.966 | 0.341 | 1.688 | -0.252 | 1.098 | -1.1 | 1.652 | -1.067 | -550.209 | -1.528 | 0.446 | -1.608 | 353.185 | 0.105 | 0.562 | -0.644 | -2,114.658 | -3.184 | 0.067 | -2.405 | -0.175 | -0.227 | 0.056 | 0.147 | 0.097 | 0.269 | 0.017 | 0.059 | 0.005 | 0.06 | -0.064 | 0.008 | -0.058 | -0.074 | -0.014 | 0.268 | -0.149 | -0.162 | 0.208 | 0.135 | -0.333 | -0.296 | 0.201 | 0.076 | -0.069 | -0.29 | 0.296 | -0.001 | -0.235 | 0.841 | -0.366 | -0.603 | -0.257 | 4.37 | 0.71 | 0 |
Overige Niet-Contante Posten
| 3.368 | 3.625 | -0.588 | -0.905 | 0.142 | 0.028 | 0.724 | 0.698 | 4.602 | -0.876 | -0.103 | 0.092 | -0.264 | -0.436 | -1.461 | -0.657 | 1.14 | 0.247 | -1.131 | -0.244 | 0.349 | -0.013 | 1.712 | 0.239 | -0.384 | 0.016 | -0.528 | 0.119 | -0.293 | 0.024 | -0.055 | -0.21 | -0.401 | 0.271 | 0.949 | -0.615 | -0.253 | 0.004 | -0.245 | 0.02 | 0.02 | 0.019 | -0.047 | -0.416 | -1.211 | -1.307 | -1.759 | -0.706 | -1.017 | -0.745 | -0.63 | -0.883 | -0.107 | -0.199 | -0.391 | 0.193 | 0.203 | -79.565 | 0.459 | -0.235 | -0.644 | 0.076 | 1.614 | -0.819 | -0.24 | -0.301 | 1.212 | -0.185 | -1.549 | 0.018 | 0.015 | 0.037 | 0.025 | 0.013 | 0.054 | 0.014 | 0.012 | 0.017 | 0.035 | 0.097 | -0.003 | 0.043 | -0.112 | 0.004 | 0.181 | 0.005 | 0.182 | 0.063 | 0.052 | 0.039 | 0.09 | -0.158 | 0.396 | 0.035 | 0.856 | 0 | 0 | 0 | 0.836 | 0 | 0 | 0 | -3.76 | -0.68 | -0.03 |
Kasstroom uit Operationele Activiteiten
| 5.038 | 3.929 | 1.332 | 1.478 | 3.809 | 0.093 | 3.068 | 7.866 | 1.432 | 2.238 | -0.572 | 2.867 | 0.048 | 2.563 | -1.131 | -1.856 | 3.974 | 0.349 | 0.39 | 4.769 | 0.332 | -1.38 | -1.467 | -2.201 | 1.864 | -1.514 | 1.397 | -2.508 | 1.386 | -0.958 | -1.04 | -1.339 | -2.585 | -1.636 | -1.417 | 1.074 | 3.175 | -0.465 | -2.138 | -0.555 | 2.618 | -2.134 | 0.828 | -2.236 | 0.466 | 1.259 | -0.308 | 3.244 | -1.362 | -0.729 | 2.118 | -0.518 | -1.1 | 0.552 | -1.059 | 0.177 | -0.638 | -0.211 | 0.377 | 0.118 | -0.127 | 0.914 | -0.049 | 0.623 | -0.931 | 0.881 | -0.957 | -1.889 | -2.813 | 0.14 | -0.296 | 0.13 | 0.257 | 0.016 | 0.166 | 0.052 | 0.199 | -0.342 | 0.112 | -0.084 | -0.181 | -0.211 | -0.168 | -0.15 | -0.085 | 0.069 | -0.059 | -0.067 | -0.109 | -0.278 | -0.675 | -0.028 | -0.023 | -0.141 | -0.293 | -0.121 | -0.233 | -0.547 | -0.572 | -0.22 | -0.514 | 0.105 | -0.69 | 0.12 | 0.06 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1.376 | -0.873 | -1.27 | -3.771 | -1.484 | -3.727 | -2.186 | -0.501 | -0.333 | -0.918 | -0.865 | -1.031 | -5.619 | -0.298 | -0.441 | -0.046 | -0.169 | -0.112 | -0.013 | -1.986 | -0.099 | -0.018 | -0.16 | 0.068 | -0.086 | -0.079 | -0.191 | -0.086 | -0.062 | -0.071 | -0.153 | -0.2 | -0.259 | -0.113 | -0.029 | -0.11 | -0.142 | -0.307 | -0.163 | -1.112 | -1.942 | -1.661 | -1.513 | -0.229 | -0.273 | -0.277 | -0.538 | -0.513 | -0.149 | -0.255 | -0.35 | -0.044 | -0.053 | -0.086 | -0.024 | -0.096 | 0.019 | -0.267 | -0.057 | -0.064 | -0.282 | -0.206 | -0.082 | -0.251 | -0.172 | -0.111 | -0.306 | -0.475 | -0.403 | -0.069 | -0.031 | -0.02 | -0.013 | -0.034 | -0.054 | -0.021 | -0.796 | -0.067 | -0.12 | -0.068 | -0.012 | -0.094 | 0.009 | -0.02 | -0.022 | -0.069 | -0.033 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 0 | -0.281 | -0.399 | -0.144 | -0.06 | -0.03 | 0 |
Netto Overnames
| 0.072 | 0.207 | 1.342 | 0 | 0 | 0 | 0.2 | 2.049 | 0 | 0.1 | 0.035 | 0 | 0.258 | 0 | 0 | 0 | 0 | 0 | 0 | -1.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.039 | 0 | 0 | -0.027 | -0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | 0 | 0.171 | -0.221 | 0 | 0.004 | 0.004 | -0.011 | -0.152 | -0.187 | -0.17 | -0.16 | -0.988 | -0.234 | -0.111 | -0.022 | 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 | 0.005 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.591 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0 | 0 | 0 | 0.169 | 0 | 0 | 0 | 0 | 0 | 0 | -0.019 | 0.093 | 0 | 0 | 0 | 0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.239 | 0.605 | 0.55 | 0.346 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0.833 | 0 | 0 | 0 | 2.825 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 0.072 | 0.207 | 1.342 | -3.771 | 0 | -3.727 | -0.2 | -0.334 | -0.03 | 0.1 | 0.035 | -0.2 | 0.258 | -0.298 | 0.5 | 0 | 0.001 | 0.011 | 2.116 | -1.14 | 0 | -0.018 | -2.652 | 11.643 | 1.127 | 0.8 | -0.781 | 0.458 | 0.78 | -0.071 | -0.725 | 0 | 0.898 | -0.113 | 0.214 | 0 | 1.17 | -0.307 | 0.317 | -0.046 | 1.738 | 0.83 | 0.707 | 1.286 | 0.106 | -0.277 | 0.261 | 0 | 0.911 | 0.013 | 0.102 | -0.095 | 1.01 | -0.021 | 0.016 | -0.102 | 1.091 | 0 | 0.168 | 0.169 | 1.397 | 0.001 | -0.001 | 1.015 | 0.181 | 0.005 | -0.412 | 0.487 | -0.072 | 0 | 0 | 1.024 | 0 | -0.006 | 0.001 | -0.001 | 0.426 | -0.001 | -0.016 | 0.044 | 0 | -0 | -0.094 | -0.004 | -0.005 | -0.009 | -0.01 | 0.011 | -0.505 | -0.011 | -1.568 | 0 | 0 | 0 | 0.083 | -0.166 | -0.271 | 0 | 2.65 | 0.563 | -3.451 | 0 | -2.67 | -0.52 | -0.02 |
Kasstroom uit Investeringsactiviteiten
| -1.304 | -0.666 | 0.072 | -3.771 | -1.484 | -3.727 | -1.986 | 1.214 | -0.363 | -0.818 | -0.83 | -1.031 | -5.361 | -0.298 | 0.059 | -0.046 | -0.168 | -0.101 | 2.103 | -3.126 | -0.099 | -0.018 | -2.812 | 11.711 | 1.041 | -0.079 | -0.191 | 0.372 | 0.718 | -0.071 | -0.153 | -0.2 | 0.639 | -0.113 | 0.185 | -0.11 | 1.028 | -0.307 | 0.154 | -1.158 | -0.204 | -0.831 | -0.806 | 1.057 | -0.167 | -0.277 | -0.227 | -0.513 | 0.762 | -0.242 | -0.209 | -0.139 | 0.957 | -0.107 | -0.061 | -0.023 | 1.109 | -0.267 | 0.11 | 0.105 | 1.115 | -0.206 | -0.083 | 0.764 | 0.01 | -0.105 | -0.737 | 0.106 | -0.475 | -0.069 | -0.031 | -0.02 | -0.013 | -0.034 | -0.048 | -0.022 | -0.371 | -0.073 | -0.136 | -0.023 | -0.012 | -0.095 | -0.085 | -0.023 | -0.027 | -0.078 | -0.23 | 0.592 | 0.215 | 0.115 | -1.568 | 0.004 | 0.004 | -0.011 | -0.056 | -0.353 | -0.271 | 0.673 | 1.661 | 0.048 | -3.961 | 2.66 | -2.73 | -0.55 | -0.02 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -0.529 | -0.346 | -0.941 | -0.742 | -0.97 | -0.961 | -0.831 | -0.606 | -0.459 | -1.132 | -0.432 | -1.778 | -1.07 | -1.079 | -0.772 | -2.525 | -0.89 | -1.005 | -0.851 | -2.928 | -0.048 | -0.893 | -0.511 | -5.929 | -0.001 | -0.059 | -6.2 | 0 | -0.5 | -5.7 | -0.15 | -0.143 | -0.293 | 0 | -1.346 | -0.065 | -1.433 | -4.022 | -1 | 0 | -1 | -1 | -0.054 | 0 | -0.014 | -0.04 | -1.039 | -0.539 | -3.038 | -0.04 | -0.039 | -0.039 | -0.063 | -0.063 | -0.062 | -0.062 | -0.036 | -0.036 | -0.035 | -1.035 | -0.034 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0.003 | 0.005 | 0 | 0.002 | 0.004 | 0.004 | 0.005 | 0.003 | 0.006 | 0.004 | 0.007 | 0.087 | 2.579 | 0.008 | 0.019 | -0.2 | 0.23 | 0.083 | 0.025 | 0.008 | 0.008 | 0.006 | 5.003 | 0.022 | 0.01 | 0.007 | 0.008 | 0.011 | 0.008 | 0.008 | 0.007 | 0.01 | 0.008 | 0.009 | 0.044 | 0.011 | 0.013 | 0.012 | 0.011 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | -0.093 | 0 | 0 | 0.093 | 0.772 | -0.059 | 0.124 | 0.469 | 0.22 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 2.625 | 0 | 0 | 0.009 | -0.01 | 0.01 | 1.534 | 0.04 | 0.037 | 0.267 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | -0.009 | 0.162 | -0.162 | 0 | 0 | 0 | -0.085 | 0 | 0 | 3.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | -0.016 | 0.089 | -0.018 | 0.053 | -0.023 | -0.03 | 7.3 | 0.071 | -0.035 | 0.231 | -0.036 | 0.07 | 0.001 | -0.001 | -0.07 | -0.018 | 0 | 0 | -0.466 | 0.146 | -0.001 | 0.001 | -0.147 | 0.092 | 0 | 0 | -0.092 | -0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.022 | 0 | 0 | 0 | 0 | -0.003 | -0.078 | -0.422 | -0.109 | 0 | 0 | 0 | 0 | 4.26 | 0.32 | 0.16 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | -0.089 | -0.075 | -0.781 | -0.089 | -0.089 | -0.3 | -0.075 | -0.075 | -0.088 | -0.075 | -1.095 | -0.087 | -0.087 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.041 | 0 | -1.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financieringsactiviteiten
| -0.529 | -0.009 | -0.865 | -0.162 | -0.108 | -0.365 | -0.831 | -0.113 | 0.991 | -0.049 | -2.803 | -0.289 | 6.667 | -1.079 | 0.134 | 0.776 | 1.08 | -0.237 | -0.274 | 5.592 | -0.159 | 0.334 | 1.692 | -1.246 | -0.146 | 0.075 | 6.928 | 0.089 | 0.204 | -0.342 | 0.079 | 0.743 | -1.1 | 0.957 | 2.568 | 0.022 | 0.366 | 4 | 4.5 | 0 | 0 | 2 | -0.092 | 0 | -0.014 | -0.04 | -4.351 | 0 | 0 | -0.351 | 1.282 | 0 | 1 | -0.063 | 1 | 0 | 0 | -35.589 | 0 | 0 | 0 | -33.538 | -0.53 | -1.036 | 0 | 0 | 1 | 2 | 2.246 | 0 | 0 | 0 | 0.13 | 0.093 | 0 | 0 | 0 | 0.093 | 0 | 0 | 0 | 0.179 | 0.098 | -0.041 | 0.025 | -0.025 | 0 | 0 | 0 | 0 | -0.216 | -0.01 | -0.01 | -0.01 | -0.105 | 0.105 | 0 | -0.074 | -0.884 | -0.211 | 1.668 | -0.008 | -1.06 | 0 | 0.04 |
Kasstroom uit Financieringsactiviteiten
| -0.529 | -0.355 | -0.941 | -0.904 | -1.078 | -0.961 | -0.831 | -0.804 | 0.532 | -1.132 | 0.56 | -2.067 | 5.597 | -1.079 | -0.638 | -1.749 | 0.19 | -1.005 | -0.851 | 2.664 | -0.207 | 0.334 | 0.868 | -7.191 | -0.144 | -0.072 | -12.4 | -0.021 | -0.411 | 0.962 | -0.07 | 0.493 | -1.244 | 0.85 | 0.204 | -0.042 | 1.424 | -0.159 | 3.426 | -0.275 | -0.845 | 0.542 | -0.05 | -0.067 | -0.08 | -0.256 | -1.072 | -0.592 | 1.892 | -0.125 | -0.031 | -0.028 | 0.945 | -0.055 | 0.945 | -0.052 | -0.028 | -0.026 | 0.009 | -1.024 | -0.022 | -0.022 | -0.519 | -1.036 | 0 | 0 | 1.012 | 2 | 2.246 | 0 | 0 | 0.001 | 0.13 | 0.093 | -0.093 | 0 | 0 | 0.093 | 0.772 | -0.059 | 0.124 | 0.469 | 0.318 | 0.009 | 0.025 | -0.025 | 0 | 0 | -0.003 | -0.022 | 2.409 | -0.01 | -0.01 | -0 | -0.119 | 0.038 | 1.112 | -0.143 | -0.847 | 0.056 | 1.668 | -0.008 | 3.2 | 0.32 | 0.2 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.008 | 0.004 | -0.003 | -0.01 | 0.013 | 0.005 | 0.098 | -0.077 | 0.057 | 0.193 | -0.036 | -0.144 | -0.033 | 0.062 | 0.114 | 0.005 | -0.102 | -0.06 | 0.006 | -0.871 | 0.048 | -0.054 | -0.118 | -0.001 | -0.053 | 0.003 | -0.015 | 0.013 | -0.01 | 0.008 | -0.022 | -0.012 | 0.042 | 0.019 | -0.151 | 0 | 0 | 0 | -0.276 | 1.472 | -0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.705 | 1.982 | 0 | 0 | 0 | 0 | -0.093 | 0.093 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
Netto Kasstroomverandering
| 3.197 | 2.912 | 0.46 | -3.207 | 1.26 | -4.59 | 0.349 | 7.049 | 1.658 | 0.481 | -0.878 | -0.375 | 0.251 | 1.248 | -1.596 | -3.646 | 3.894 | -0.817 | -0.537 | 3.436 | 0.074 | -1.118 | -3.529 | 2.318 | 2.708 | -1.662 | 1.191 | -2.144 | 1.683 | -0.059 | -1.285 | -1.058 | -3.148 | -0.88 | -1.179 | 0.922 | 5.627 | -0.931 | 1.166 | -0.516 | 1.175 | -2.423 | -0.028 | -1.246 | 0.219 | 0.726 | -1.607 | 2.139 | 1.292 | -1.096 | 1.878 | -0.685 | 0.801 | 0.391 | -0.175 | 0.102 | 0.443 | -0.504 | 0.497 | -0.801 | 0.967 | 0.687 | -0.651 | 0.351 | -0.921 | 0.776 | -0.683 | -0.489 | 0.94 | 0.071 | -0.327 | 0.111 | 0.375 | -0.018 | 0.118 | 0.03 | -0.172 | -0.322 | 0.749 | -0.167 | -0.069 | 0.163 | 0.065 | -0.164 | -0.087 | -0.034 | -0.289 | 0.525 | 0.103 | -0.185 | 0.166 | -0.035 | -0.029 | -0.153 | -0.468 | -0.436 | 0.607 | -0.017 | 0.242 | -0.116 | -2.807 | 2.756 | -0.22 | -0.11 | 0.25 |
Kaspositie aan het Einde van de Periode
| 11.483 | 8.286 | 5.374 | 4.914 | 8.121 | 6.861 | 11.451 | 11.102 | 3.77 | 2.541 | 2.06 | 2.938 | 3.313 | 3.062 | 1.814 | 3.41 | 7.056 | 3.162 | 3.979 | 4.516 | 1.08 | 1.006 | 2.124 | 5.653 | 3.335 | 0.627 | 2.289 | 1.098 | 3.242 | 1.559 | 1.618 | 2.903 | 3.961 | 7.109 | 7.989 | 9.168 | 8.246 | 2.619 | 3.55 | 2.384 | 2.9 | 1.725 | 4.148 | 4.176 | 5.422 | 5.203 | 4.477 | 6.084 | 3.945 | 2.653 | 3.749 | 1.871 | 2.556 | 1.755 | 1.364 | 1.539 | 1.437 | 0.993 | 1.497 | 1.001 | 1.802 | 0.835 | 0.149 | 0.799 | 0.448 | 1.369 | 0.593 | 1.276 | 1.765 | 0.824 | 0.754 | 1.081 | 0.97 | 0.595 | 0.614 | 0.496 | 0.466 | 0.638 | 0.96 | 0.211 | 0.378 | 0.447 | 0.284 | 0.219 | 0.383 | 0.47 | 0.503 | 0.792 | 0.267 | 0.164 | 0.349 | 0.183 | 0.218 | 0.247 | 0.4 | 0.868 | 1.304 | 0.697 | 0.714 | 0.472 | 0.587 | 3.394 | -0.18 | -0.11 | 3.412 |