Smith Micro Software, Inc.
NASDAQ:SMSI
1.14 (USD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -6.37 | -6.929 | -31.007 | -6.711 | -5.133 | -5.665 | -6.887 | -8.003 | -7.312 | -8.494 | -7.002 | -4.008 | -18.607 | -5.203 | -3.225 | 0.58 | 0.161 | 1.379 | 2.045 | 3.671 | 3.567 | 3.436 | 0.048 | 2.801 | -0.983 | -2.177 | -2.381 | -0.16 | -1.695 | -2.574 | -2.232 | -3.212 | -4.314 | -3.28 | -3.706 | -0.591 | -0.77 | -1.231 | -0.01 | 0.205 | -1.142 | -5.695 | -5.167 | -1.502 | -13.049 | -7.244 | -6.158 | -4.143 | -4.813 | -6.825 | -9.682 | -9.525 | -134.481 | -7.847 | -7.753 | 5.775 | 3.094 | 1.885 | 1.592 | 1.216 | 1.981 | 1.277 | 0.278 | 1.319 | -1.576 | -0.158 | -0.317 | 0.653 | 0.472 | 0.194 | 1.842 | 3.61 | 2.452 | 1.082 | 1.812 | 2.211 | 1.877 | 0.764 | -0.128 | 1.631 | 1.077 | 0.634 | 0.103 | -0.325 | -0.472 | 0.124 | -0.25 | -0.286 | 0.675 | -0.495 | -0.582 | 0.116 | -0.794 | -3.833 | -1.614 | -0.991 | -0.873 | -0.632 | -0.659 | -1 | -3.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | 0.1 | 0 | 0.1 | -0.5 | -1.2 | 0.6 | 0.4 | 1.1 | -3.6 |
Afschrijvingen & Amortisatie
| 1.426 | 1.546 | 1.914 | 2.483 | 1.58 | 1.633 | 1.699 | 1.805 | 1.849 | 1.904 | 1.998 | 0.466 | 3.391 | 2.984 | 2.497 | 0.906 | 1.014 | 1.018 | 0.644 | 0.344 | 0.316 | 0.36 | 0.321 | 0.128 | 0.244 | 0.2 | 0.207 | 0.228 | 0.231 | 0.229 | 0.234 | 0.285 | 0.317 | 0.353 | 0.426 | 0.457 | 0.477 | 0.475 | 0.495 | 0.556 | 0.699 | 0.804 | 0.872 | 0.896 | 0.991 | 1.046 | 1.073 | 1.109 | 1.103 | 1.103 | 1.115 | 1.099 | 3.266 | 3.076 | 2.736 | 2.867 | 3.044 | 2.987 | 2.88 | 2.895 | 2.615 | 2.52 | 2.51 | 1.987 | 3.42 | 0.923 | 2.116 | 1.051 | 0.944 | 0.691 | 0.512 | 0.796 | 0.376 | 0.453 | 0.473 | 0.422 | 0.415 | 0.071 | -0.007 | 0.016 | 0.045 | 0.049 | 0.036 | 0.064 | 0.087 | 0.121 | 0.138 | 0.157 | 0.147 | 0.156 | 0.145 | 0.289 | 0.3 | 0.318 | 0.348 | 0.344 | 0.299 | 0.228 | 0.241 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -0.01 | 1.511 | 0.36 | 0 | 0.061 | 0 | 0 | 0 | 0.058 | 0 | 0 | -0.1 | 0.153 | -0.05 | -0.005 | -0.004 | 0.097 | 0.119 | -0.459 | -0.009 | 0.213 | 0.903 | 2.056 | 0.155 | -0.585 | 0.556 | 0.555 | -0.634 | -0.137 | -0.322 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.923 | 0.414 | 0 | 0 | -5.54 | 0.849 | -0.074 | 0 | 0.003 | 0.914 | -0.658 | 0.006 | -0.01 | 0.606 | 2.886 | -0.194 | -1.298 | 1.362 | 3.927 | -1.571 | 1.595 | -8.376 | 0 | 0 | -0.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.327 | -1.279 | -1.065 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 1.248 | 1.136 | 1.136 | 1.519 | 1.341 | 1.03 | 0.945 | 1.099 | 1.095 | 1.689 | 1.065 | 1.226 | 1.327 | 1.279 | 1.016 | 0.812 | 0.811 | 0.809 | 0.632 | 0.355 | 0.351 | 0.333 | 0.455 | 0.261 | 0.264 | 0.246 | 0.164 | 0.169 | 0.168 | 0.388 | 0.446 | 0.355 | 0.408 | 0.404 | 0.361 | 0.531 | 0.528 | 0.523 | 0.576 | 0.557 | 0.532 | 1.846 | 0.717 | 0.786 | 0.821 | 1.021 | 0.905 | 0.897 | 0.898 | 0 | 1.178 | 6.53 | 0 | 0 | -0.284 | 2.484 | 2.344 | 0 | -0.407 | 2.183 | 1.926 | 2.241 | 2.374 | -0.072 | 0 | 0 | 3.339 | 4.662 | 0 | 0 | 2.233 | 0.101 | 0 | 0 | 0.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.327 | 1.279 | 1.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0.105 | 0.154 | 3.157 | 0.855 | 0.981 | -1.797 | -1.193 | -1.395 | 2.537 | -0.467 | -2.993 | -13.268 | 1.603 | -1.575 | 3.205 | -2.396 | 1.698 | -1.394 | -1.306 | 0.413 | 1.748 | -4.875 | -1.767 | -1.099 | -0.738 | -1.318 | -0.069 | -1.57 | -0.972 | -0.923 | 0.282 | -0.902 | -0.429 | -0.791 | 3.171 | -0.45 | 0.934 | -1.731 | -0.343 | -0.872 | 1.092 | -2.208 | -0.114 | -3.677 | 5.383 | 0.203 | 0.114 | 6.849 | -0.014 | -1.468 | -1.159 | -1.728 | 10.847 | 2.805 | 0.718 | -0.913 | -5.268 | -0.376 | -1.859 | -1.859 | -3.064 | -1.791 | -0.613 | 0.518 | -0.137 | -2.191 | -4.965 | 5.251 | -3.998 | -4.143 | 0.303 | -4.599 | -1.611 | 3.022 | 0.563 | -2.738 | -0.758 | -0.451 | 0.092 | -0.19 | 0.282 | -0.776 | -0.069 | -0.378 | 0.62 | -0.551 | -0.077 | -0.941 | 0.797 | 0.467 | -0.3 | -3.642 | 0.925 | 1.726 | 1.598 | 0.134 | -0.721 | 0.045 | 0.006 | 3 | 1.4 | -1 | -1.4 | 0.8 | -1.5 | 1.2 | 0.3 | 0.8 | 0.8 | 1.2 | -1.5 | -0.2 | -2.8 | -2 | -0.1 |
Vorderingen
| 0.419 | 0.476 | 3.611 | 2.381 | 1.581 | -0.688 | -0.685 | -1.023 | 2.083 | 0.497 | -1.472 | 1.987 | 2.311 | -0.378 | 4.018 | -2.428 | 2.796 | -0.654 | -0.983 | 0.22 | 1.811 | -4.083 | -1.759 | -0.714 | -0.155 | -0.802 | -0.232 | -0.04 | -0.502 | -0.006 | 0.183 | 0.225 | 0.343 | 0.114 | 2.686 | -0.46 | 0.59 | -0.696 | 0.606 | -0.861 | 0.056 | -0.644 | 0.449 | -0.819 | 1.349 | 1.126 | -0.996 | -0.078 | -0.95 | -0.02 | -0.425 | -0.361 | 2.971 | 12.624 | 4.809 | 2.522 | -7.159 | 0.814 | -2.693 | 0.061 | -1.734 | -3.093 | -1.232 | 1.17 | 0 | 0 | 0.382 | 0.468 | 0 | 0 | 0.102 | 0.468 | 0 | 0 | 0.145 | 0.573 | 0 | 0 | 0.291 | 0.112 | 0 | 0 | 0.012 | 0.132 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0.064 | 0 | 2.311 | -0.378 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | -1.873 | 0 | 1.873 | 0 | 0 | 0 | 0 | 1.172 | 1.008 | 0.026 | 0 | 0.381 | 0.142 | 0 | 0 | 0.215 | 0.617 | 0 | 0 | 0.194 | 0.786 | 0 | 0 | 0.112 | 0.004 | -0.003 | 0 | -0.001 | 0.003 | 0.002 | 0.002 | 0.009 | 0.011 | -0.001 | -0.005 | 0.005 | -0.018 | 0 | -0.014 | -0.022 | -0.019 | -0.04 | -0.016 | 0.008 | 0.016 | 0.004 | 0.006 | 0.034 | -0.025 | -0.053 | -0.011 | -0.008 | -0.024 | -0.056 | -0.074 | -0.013 | -0.067 | -0.282 | -0.012 | -0.011 | 0.001 | 0.13 | 0.125 | 0.217 | -0.437 | -0.049 | -0.469 | 0.221 | 0.577 | -0.364 | 0.308 | -0.848 | -0.224 | -0.043 | 0.006 | 0.015 | -0.023 | 0.03 | 0.039 | -0.071 | -0.017 | 0 | 0 | 0.012 | -0.004 | 0.212 | -0.026 | 0.068 | 0.095 | -0.05 | 0.015 | -0.017 | 0.011 | -0.06 | 0.083 | 0.13 | -0.1 | 0.1 | 0 | 0.2 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Crediteuren
| -0.87 | 0 | -0.469 | -0.601 | -0.682 | -1.873 | -0.436 | -2.57 | -0.941 | -0.64 | -1.172 | -15.738 | -0.571 | -0.428 | -0.649 | -0.121 | 0 | 0 | -0.84 | -0.417 | 0 | 0 | -0.117 | -1.079 | 0 | 0 | -0.059 | -2.947 | -0.266 | 0 | -0.695 | -1.966 | -0.296 | -0.383 | 0.017 | -1.362 | -0.192 | -0.812 | -0.522 | -2.189 | 0 | -9.437 | -0.677 | 1.457 | -8.852 | -25.581 | 0.931 | -2.259 | -35.979 | -41.295 | -1.477 | -2.355 | -52.69 | -79.006 | 1.694 | -0.949 | -75.258 | -70.613 | 0.616 | -0.384 | -64.41 | -54.557 | 0.87 | -0.784 | 0 | 0 | -0.411 | 1.16 | 0 | 0 | -0.47 | 1.16 | 0 | 0 | 0.039 | 0.978 | 0 | 0 | -0.263 | 0.732 | 0 | 0 | 0.311 | -0.157 | 0 | 0 | -0.074 | 0 | 0 | 0 | -0.938 | 0 | -0.571 | -0.428 | -1.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0.556 | -0.322 | 0.015 | -0.925 | -0.899 | -1.109 | 1.121 | 2.198 | 1.395 | -0.015 | -1.521 | -0.525 | -0.163 | -1.197 | -0.545 | 0.011 | -1.098 | -0.74 | 0.302 | -0.007 | -0.063 | -0.792 | -0.085 | -0.092 | -0.583 | -0.516 | 0.11 | 1.413 | -0.201 | -0.917 | 0.795 | 0.836 | -0.478 | -0.524 | 0.459 | 1.361 | 0.537 | -0.218 | -0.432 | 2.196 | 1.036 | 7.887 | 0.136 | -4.296 | 12.926 | 24.674 | 0.171 | 9.17 | 36.911 | 39.841 | 0.709 | 1.013 | 60.619 | 69.198 | -5.777 | -2.462 | 77.205 | 69.497 | 0.231 | -1.469 | 63.362 | 55.871 | -0.24 | 0.131 | -0.267 | -2.316 | -5.153 | 4.06 | -3.949 | -3.674 | 0.45 | -6.804 | -1.247 | 2.714 | 1.227 | -4.065 | -0.715 | -0.457 | 0.049 | -1.011 | 0.252 | -0.815 | -0.321 | -0.336 | 0.62 | -0.551 | -0.04 | -0.937 | 0.585 | 0.493 | 0.506 | -3.737 | -0.765 | 2.517 | 2.782 | 0.123 | -0.661 | -0.038 | -0.124 | 3.1 | 1.3 | -1 | -1.6 | 0.7 | -1.4 | 1.2 | 0.3 | 0.8 | 0.8 | 1.2 | -1.5 | -0.2 | -2.8 | -2 | 0 |
Overige Niet-Contante Posten
| -0.224 | -0.115 | 25.277 | 0.841 | 1.261 | 2.283 | 0.101 | 1.65 | -1.02 | 0.335 | 0.343 | 0.335 | 13.065 | 0.311 | 0.307 | -0.407 | 0.307 | 0.267 | 0.25 | 0.28 | 0.288 | 0.298 | 0.298 | -2.148 | 0.066 | 0.066 | 0.065 | 0.192 | -0.134 | 0.192 | 0.19 | 0.103 | 0.042 | -0.64 | 0.005 | 0.329 | 0.006 | -0.277 | 0.017 | 0.088 | -0.02 | 0.309 | 0.094 | 0.285 | 1.112 | 0.24 | 0.18 | 0.501 | -1.209 | 1.317 | -8.485 | -4.563 | 114.344 | 4.473 | 7.866 | -1.736 | 0.277 | 2.605 | 2.691 | -0.453 | 0.952 | 0.383 | 0.654 | 3.576 | 3.327 | 2.748 | 0.592 | -0.608 | -2.86 | 5.603 | 0.141 | 6.319 | 1.256 | 1.593 | 0.712 | 0.551 | 0.128 | 0.015 | 0 | 0.068 | 0 | 0.1 | 0.012 | 0.01 | 0.053 | 0.044 | 0.025 | 0.861 | -0.369 | -0.07 | 0.064 | 2.717 | -1.051 | 0.5 | -0.754 | -0.061 | 0.314 | -0.282 | 0.1 | -2.3 | 1.2 | 1 | 0.5 | -0.6 | 1 | -0.1 | -0.7 | 0.1 | -0.7 | -0.8 | 1.1 | -0.6 | 0.9 | 0.4 | 5.1 |
Kasstroom uit Operationele Activiteiten
| -3.815 | -4.208 | -1.345 | -1.023 | 1.541 | -2.156 | -5.335 | -4.783 | -2.851 | -5.038 | -6.589 | -15.191 | 0.779 | -2.204 | 3.7 | -0.352 | 3.941 | 2.074 | 2.261 | 5.16 | 6.389 | -0.907 | -0.654 | 0.156 | -0.244 | -0.927 | -1.859 | -1.726 | -1.846 | -2.133 | -1.714 | -3.508 | -4.298 | -3.954 | 0.257 | 0.276 | 1.175 | -2.241 | 0.735 | 0.532 | 1.161 | -4.944 | -3.598 | -3.212 | -4.742 | -4.734 | -3.886 | 5.213 | -4.035 | -5.873 | -8.11 | -7.773 | -6.024 | 2.507 | -2.257 | 9.326 | 3.417 | 7.101 | 4.9 | 4.896 | 3.752 | 4.636 | 5.193 | 7.934 | 7.92 | 1.128 | -0.533 | 12.371 | -1.515 | 0.774 | 6.626 | 2.412 | 2.473 | 6.15 | 3.715 | 0.446 | 1.662 | 0.399 | -0.043 | 1.525 | 1.404 | 0.007 | 0.082 | -0.629 | 0.288 | -0.262 | -0.164 | -0.209 | 1.25 | 0.058 | -0.673 | -0.52 | -0.62 | -1.289 | -0.422 | -0.574 | -0.981 | -0.641 | -0.312 | -0.5 | -0.8 | -0.5 | -1.4 | -0.3 | -1 | 0.5 | -0.1 | 1.3 | 0.3 | 0 | -1.5 | 0 | -1.4 | -0.4 | 1.5 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.006 | -0.007 | -0.004 | 0.001 | -0.008 | 0 | 0 | -0.076 | 0.027 | -0.049 | -0.063 | -0.092 | -0.402 | -0.146 | -0.19 | -0.111 | -0.36 | -0.081 | -0.771 | -0.835 | -0.537 | -0.177 | -0.11 | -0.001 | -0.062 | -0.094 | -0.016 | -0.009 | -0.005 | -0.05 | -0.013 | -0.177 | -0.171 | -0.066 | -0.086 | 0.131 | -0.068 | -0.042 | -0.021 | -0.132 | -0.023 | -0.046 | -0.015 | -0.009 | -0.68 | -0.05 | -0.09 | -0.045 | -0.199 | -0.023 | -0.055 | -0.331 | -1.768 | -4.771 | -6.561 | -2.102 | -0.905 | -2.001 | -1.304 | -0.803 | -0.717 | -2.443 | -0.846 | -0.377 | -2.443 | -1.02 | -0.198 | -0.597 | -1.333 | -0.143 | -0.151 | -0.134 | 0 | -0.091 | -0.137 | -0.098 | -0.023 | -0.01 | -0.011 | -0.056 | -0.018 | 0 | -0.028 | -0.014 | -0.002 | -0.018 | -0.005 | -0.012 | 0 | 0 | -0.011 | -0.001 | -0.01 | -0.043 | -0.047 | -0.331 | -0.123 | -0.065 | -0.064 | -0.2 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | -0.1 |
Netto Overnames
| 0 | 0 | 0 | 0 | -0.003 | 0 | 0.003 | 0 | 0 | 0 | 0 | 56.865 | 0 | -56.865 | 0 | 0 | -1.35 | 0 | -12.15 | 0 | 0 | 0 | -3.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.558 | -1.927 | -2.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.438 | 0.009 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.143 | -0.675 | -6.907 | 0 | 0 | 0 | -2.263 | -0.468 | -0.472 | -60.412 | -7.068 | -0.011 | -15.354 | -11.538 | -2.224 | -0.059 | 0 | 0 | 0.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.019 | 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 | 0.171 | 0 | 2.401 | 0 | 0.241 | -0.521 | -0.919 | 0 | 0 | 0 | 0.453 | 0.973 | 0 | 1.194 | -2.167 | 25.196 | 0 | 0 | 17.121 | 18.157 | 0 | 0 | -1.985 | -9.47 | -3.621 | -3.786 | -6.541 | 1.056 | -2.59 | 0.412 | -7.584 | -16.279 | -4.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.001 | 0.72 | 0.959 | 2.401 | 0 | 0 | 0 | 0 | -0.679 | -0.982 | 1.406 | 0.453 | 4.121 | 0 | 0 | 0 | 3.632 | 3.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.001 | 1.979 | 0.803 | 0 | 0 | 0 | 2.263 | 0.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.198 | 0.065 | 0.003 | 0.071 | 0.003 | 0.182 | 0.011 | 0.071 | 0.012 | -56.747 | 0.005 | 0.058 | 0.011 | 0.335 | 0.011 | 0.011 | -0.215 | 0.007 | 0.013 | 0.35 | 0 | -0.001 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | -0.001 | -0.171 | -1.927 | -2.401 | -0.124 | 0.241 | -0.521 | -0.919 | -0.679 | -0.982 | 1.406 | -0.453 | -0.982 | 7.109 | 1.194 | -2.167 | -25.241 | 3.325 | 1.118 | 0 | -22.658 | 10.864 | 11.794 | 0 | -2.102 | 0 | -2.001 | -1.979 | -0.783 | 0 | 0 | 0 | -2.263 | -0.468 | -1.748 | -60.412 | 26.541 | 0 | 0 | -11.538 | 2.224 | 0 | -2.165 | 0 | 0.374 | -11.27 | 0 | 0 | 0 | 0 | 0 | 0 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.397 | -56.953 | -0.051 | -0.073 | -0.075 | 0 | 0 | 0 | 0 | -1.2 | 0 | -0.1 | -0.1 | 0 | -0.5 | -0.1 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | -2.1 |
Kasstroom uit Investeringsactiviteiten
| -0.006 | -0.007 | 0.194 | 0.066 | -0.008 | 0.071 | 0.003 | 0.106 | 0.038 | 0.022 | -0.051 | 0.026 | -0.397 | -56.953 | -0.179 | 0.224 | -1.699 | -0.07 | -13.136 | -0.828 | -0.524 | 0.173 | -4.084 | -0.001 | -0.062 | -0.094 | -0.016 | -0.009 | -0.005 | -0.05 | -0.013 | -0.178 | -0.009 | -1.034 | 2.315 | 0.007 | 0.173 | -0.563 | -0.94 | -0.811 | -1.005 | 1.36 | 0.438 | 4.112 | 6.429 | 1.144 | -2.257 | 3.587 | 3.126 | 1.095 | 17.066 | -4.832 | 9.096 | 7.023 | -8.546 | -11.572 | -4.526 | -5.644 | -8.52 | -6.634 | -3.307 | -2.031 | -8.43 | -18.919 | -7.464 | -3.24 | -60.61 | -7.665 | -1.344 | -15.497 | -11.689 | -0.134 | -0.059 | -2.256 | -0.137 | 0.276 | -11.293 | -0.01 | -0.011 | -0.056 | -0.018 | 0 | -0.028 | -0.014 | -0.002 | -0.018 | -0.005 | -0.012 | 0 | 0 | -0.011 | -0.001 | -0.01 | -0.043 | -0.047 | -0.423 | -0.198 | -0.065 | -0.064 | -0.2 | 0 | -1.2 | 0 | -0.2 | -0.1 | 0 | -0.5 | -0.1 | 0.1 | -0.1 | -0.1 | -0.2 | 0 | -0.1 | -2.2 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 3.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.9 |
Uitgifte van Gewone Aandelen
| 0 | 3.351 | 0 | 12 | 0 | 0 | 3 | 0 | 3 | 0 | 0 | -59.671 | 2.026 | -0.187 | 59.898 | 4.196 | 0 | 0 | 0 | 11.457 | 0 | 0 | -0.009 | 6.851 | -0.008 | 6.297 | 4.462 | 2.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | 0.011 | 0 | 0 | 0 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.129 | 0.065 | 0.054 | 0.01 | 0.044 | 1.685 | 0.875 | 6.545 | 55.388 | 1.165 | 1.414 | 1.218 | 0.104 | 0.074 | 0.041 | 20.936 | 1.428 | 0.529 | 0.018 | 0.021 | 0.052 | 0.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.026 | -0.187 | 0 | 0.001 | 0.033 | 0.373 | 0.325 | 0.5 | -0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.424 | -0.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.052 | -0.033 | -0.034 | -0.034 | -0.044 | -0.185 | -0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.298 | 3.688 | 0.181 | 0.1 | 0.032 | -0.222 | 0.03 | 0.002 | 16.457 | 0.542 | 0.393 | -1.129 | 2.054 | 0.033 | 0.074 | 0.01 | 0.016 | 2.154 | 2.063 | 0.066 | 11.446 | 0 | 0.005 | -3.2 | 0.002 | 0 | 3.465 | 0.001 | 2.413 | 2.056 | 0.002 | -0.028 | 0.006 | 0 | 0.007 | 0.005 | 0.009 | 0.001 | 0.017 | -0.049 | 5.301 | 0 | 0.017 | 0 | 0.015 | 0 | 0.021 | 0.066 | 0.016 | 0.001 | 0.065 | 0.001 | -0.157 | -0.122 | 0.636 | 7.8 | 0.163 | 0.274 | 0.56 | 0.14 | 1.682 | 0.671 | 0.043 | -0.006 | 0.025 | 0.26 | -0.207 | -0.258 | 4.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0.028 | 0.033 | 0.393 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Kasstroom uit Financieringsactiviteiten
| -0.298 | 3.688 | 0.181 | 0.1 | 0.032 | -0.222 | 0.03 | -0.298 | 16.457 | 0.542 | 0.393 | -1.129 | 2.054 | -0.154 | 59.972 | 0.01 | 0.016 | 2.154 | 2.063 | 0.066 | 11.394 | -0.033 | -0.043 | 3.617 | -0.052 | 6.112 | 3.324 | 0.001 | 3.413 | 2.056 | 2.002 | -0.028 | 3.84 | 0 | 0.007 | 0.005 | 0.009 | 0.001 | 0.017 | -0.049 | 5.301 | 0 | 0.017 | 0 | 0.015 | 0 | 0.021 | 0 | 0.016 | -0.423 | -0.264 | 0.001 | -0.09 | -0.122 | 0.636 | 7.8 | 0.163 | 0.274 | 0.56 | 0.14 | 1.682 | 0.671 | 0.043 | -0.006 | 0.09 | 0.314 | -0.197 | -0.214 | 5.718 | 0.875 | 6.545 | 55.388 | 1.165 | 1.414 | 1.218 | 0.104 | 0.074 | 0.041 | 20.936 | 1.428 | 0.529 | 0.018 | 0.021 | 0.052 | 0.763 | 0.094 | -0.008 | -0.005 | 0 | 0.003 | 0 | 0 | 2.054 | -0.154 | 0.393 | 0.001 | 0.033 | 0.373 | 0.325 | 0.6 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -1.9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.054 | 0.154 | -0.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -4.119 | -0.527 | -0.97 | -0.857 | 1.565 | -2.307 | -5.302 | -4.975 | 13.644 | -4.474 | -6.247 | -16.294 | 2.436 | -59.311 | 63.493 | -0.118 | 2.258 | 4.158 | -8.812 | 4.398 | 17.259 | -0.767 | -4.781 | 3.772 | -0.358 | 5.091 | 1.449 | -1.734 | 1.562 | -0.127 | 0.275 | -3.714 | -0.467 | -4.988 | 2.579 | 0.288 | 1.357 | -2.803 | -0.188 | -0.328 | 5.457 | -3.584 | -3.143 | 0.9 | 1.702 | -3.59 | -6.122 | 8.8 | -0.893 | -5.201 | 8.692 | -12.604 | 2.982 | 9.408 | -10.167 | 5.554 | -0.946 | 1.731 | -3.06 | -1.598 | 2.127 | 3.276 | -3.194 | -10.991 | 0.546 | -1.798 | -61.34 | 4.492 | 2.859 | -13.848 | 1.482 | 57.666 | 3.579 | 5.308 | 4.796 | 0.826 | -9.557 | 0.43 | 20.882 | 2.897 | 1.915 | 0.025 | 0.075 | -0.591 | 1.049 | -0.186 | -0.177 | -0.226 | 1.25 | 0.061 | -0.684 | -0.521 | -0.63 | -1.332 | -0.469 | -0.996 | -1.146 | -0.333 | -0.051 | 0 | -0.9 | -1.8 | -1.4 | -0.5 | -1.1 | 0.5 | -0.6 | 1.2 | 0.4 | -0.1 | -1.6 | -0.2 | -1.4 | -0.4 | -2.6 |
Kaspositie aan het Einde van de Periode
| 1.509 | 5.628 | 6.155 | 7.125 | 7.982 | 6.417 | 8.724 | 14.026 | 19.001 | 5.357 | 9.831 | 16.078 | 32.372 | 29.936 | 89.247 | 25.754 | 25.872 | 23.614 | 19.456 | 28.268 | 23.87 | 6.611 | 7.378 | 12.159 | 8.387 | 8.745 | 3.654 | 2.205 | 3.939 | 2.377 | 2.504 | 2.229 | 5.943 | 6.41 | 11.398 | 8.819 | 8.531 | 7.174 | 9.977 | 10.165 | 10.493 | 5.036 | 8.62 | 11.763 | 10.863 | 9.161 | 12.751 | 18.873 | 10.073 | 10.966 | 16.167 | 7.475 | 20.079 | 17.097 | 7.689 | 17.856 | 12.302 | 13.248 | 11.517 | 14.577 | 16.175 | 14.048 | 10.772 | 13.966 | 24.957 | 24.411 | 26.209 | 87.549 | 83.057 | 80.198 | 94.046 | 92.564 | 34.898 | 31.319 | 26.011 | 21.215 | 20.389 | 29.946 | 29.516 | 8.634 | 5.737 | 3.822 | 3.797 | 3.722 | 4.313 | 3.264 | 3.45 | 3.627 | 3.853 | 2.603 | 2.542 | 3.226 | 3.747 | 4.377 | 5.709 | 6.178 | 7.174 | 8.32 | 8.653 | 8.7 | 8.7 | 9.6 | 11.3 | -0.5 | -1.1 | 0.5 | 13.8 | 1.2 | 0.4 | -0.1 | 12.9 | -0.2 | -1.4 | -0.4 | 16.4 |