UFP Industries, Inc.
NASDAQ:UFPI
131.62 (USD) • At close November 13, 2024
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 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 99.8 | 121.149 | 115.89 | 98.171 | 134.183 | 150.788 | 125.578 | 131.879 | 160.384 | 194.848 | 193.131 | 147.006 | 125.747 | 175.36 | 104.251 | 64.757 | 78.861 | 69.694 | 40.57 | 38.676 | 52.581 | 55.145 | 36.002 | 31.632 | 42.066 | 45.132 | 33.582 | 33.163 | 34.668 | 34.575 | 21.634 | 22.24 | 28.764 | 34.238 | 20.255 | 20.561 | 26.883 | 26.884 | 10.804 | 10.957 | 20.492 | 22.447 | 7.668 | 8.66 | 15.014 | 16.374 | 5.756 | -1.142 | 4.2 | 17.509 | 4.155 | -1.674 | 5.6 | 4.3 | -3.67 | 0.124 | 2.584 | 13.716 | 0.987 | -0.663 | 10.054 | 16.088 | -1.207 | -0.793 | -1.951 | 11.663 | -4.576 | -10.98 | 11.339 | 16.8 | 3.886 | 9.24 | 17.705 | 27.314 | 15.866 | 16.183 | 19.171 | 22.79 | 9.229 | 8.654 | 14.626 | 19.756 | 5.567 | 6.252 | 12.205 | 17.162 | 4.5 | 4.557 | 10.644 | 15.354 | 6.082 | 4.119 | 9.808 | 14.238 | 4.977 | 3.292 | 8.148 | 12.917 | 6.081 | 3.7 | 9.6 | 12.7 | 5.4 | 3.2 | 8.5 | 11.1 | 3.6 | -0.5 | 5.2 | 9 | 3.3 | 2.2 | 4.8 | 8.2 | 2.6 | 2.2 | 3.1 | 5.3 | 3.5 | 2.1 | 1.9 | 4.3 | 2.4 |
Afschrijvingen & Amortisatie
| 37.373 | 36.477 | 35.901 | 36.133 | 32.6 | 32.374 | 30.783 | 31.233 | 29.555 | 26.26 | 26.514 | 27.022 | 25.575 | 22.804 | 22.731 | 19.591 | 18.63 | 17.171 | 17.288 | 17.477 | 17.196 | 15.819 | 16.327 | 16.578 | 15.918 | 14.906 | 13.94 | 13.837 | 13.934 | 13.114 | 12.511 | 12.736 | 10.419 | 10.278 | 10.185 | 10.498 | 10.449 | 10.315 | 9.979 | 10.339 | 9.146 | 8.561 | 8.277 | 9.351 | 8.43 | 8.039 | 7.744 | 9.007 | 8.436 | 8.013 | 7.923 | 9.598 | 9.064 | 8.982 | 8.343 | 9.8 | 8.759 | 9.334 | 9.455 | 10.207 | 9.988 | 10.05 | 10.98 | 11.116 | 12.142 | 12.228 | 11.881 | 12.074 | 11.861 | 12.133 | 11.513 | 10.011 | 10.63 | 9.291 | 9.59 | 9.596 | 8.81 | 8.444 | 7.946 | 8.658 | 7.83 | 7.205 | 7.143 | 7.326 | 6.986 | 6.964 | 6.271 | 6.553 | 6.177 | 5.997 | 5.912 | 6.542 | 6.256 | 6.056 | 5.622 | 6.428 | 5.533 | 4.88 | 4.621 | 4.5 | 4.6 | 4.7 | 4.4 | 4.5 | 4.2 | 3.9 | 2.4 | 3.2 | 2.4 | 2.3 | 2.1 | 2.1 | 2.1 | 2.1 | 2 | 2.5 | 1.8 | 1.7 | 1.6 | 2 | 1.2 | 1.3 | 1.2 |
Uitgestelde Inkomstenbelasting
| -0.973 | 0.18 | 0.119 | -5.686 | 0.432 | -0.077 | -0.242 | -16.02 | -0.448 | 0.078 | 0.101 | 6.247 | -0.771 | 0.035 | 0.142 | 1.747 | -0.18 | 0.004 | 0.286 | 7.543 | 0.169 | 0.206 | -0.742 | 1.44 | -0.018 | -0.046 | -0.519 | -8.746 | -0.238 | 0.131 | 0.224 | 2.517 | -0.108 | 0.211 | -0.156 | -1.1 | -0.272 | 0.196 | -0.193 | 4.799 | 0.081 | 0.196 | -0.15 | 4.536 | -0.004 | -0.115 | 0.036 | 3.749 | -0.09 | -1.083 | -0.05 | -1.717 | -0.135 | -0.018 | -0.069 | -2.48 | -0.033 | -0.099 | -0.096 | 4.593 | -0.044 | -0.019 | 0.214 | 0 | 0.075 | -0.127 | -0.085 | -3.879 | -0.166 | -0.039 | -0.05 | -0.229 | -0.004 | -0.779 | -0.088 | -6.491 | -0.37 | -0.535 | 0.019 | 0.88 | -0.456 | 0.346 | 0.02 | 3.047 | 0.137 | -1.033 | -0.405 | 3.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 0 | -0.3 |
Aandelen Gebaseerde Vergoedingen
| 0 | 7.999 | 11.277 | 8.831 | 8.193 | 8.238 | 9.637 | 8.177 | 7.437 | 5.611 | 6.931 | 2.78 | 2.702 | 2.761 | 2.981 | 0.882 | 0.849 | 0.859 | 1.444 | 0.902 | 0.896 | 0.922 | 1.287 | 0.812 | 0.838 | 0.83 | 1.094 | 1.683 | 0.741 | 0.764 | 0.617 | 0.662 | 0.626 | 0.578 | 0.469 | 0.519 | 0.509 | 0.522 | 0.405 | 0.487 | 0.536 | 0.466 | 0.524 | 0.379 | 0.444 | 0.448 | 0.661 | 0.373 | 0.328 | 0.162 | 0.504 | -0.082 | 0.268 | 0.278 | 0.735 | 0.923 | 0.3 | 0.422 | 0.773 | 0.186 | 0.342 | 0.541 | 0.637 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0.127 | -1.179 | 0 | 0 | 0.215 | 1.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 114.248 | 83.674 | -183.427 | 109.316 | 213.953 | 167.56 | -203.107 | 139.201 | 230.938 | 88.957 | -476.774 | 50.04 | 251.174 | -118.793 | -325.109 | 56.929 | -59.342 | 108.329 | -108.637 | 86.79 | 55.232 | 55.054 | -107.233 | 3.759 | 38.391 | -13.199 | -125.735 | -0.278 | 33.142 | 37.652 | -105.657 | -1.892 | 56.64 | 24.744 | -60.619 | 16.896 | 46.876 | 49.771 | -71.471 | -23.864 | 32.656 | 33.692 | -70.398 | -17.657 | 52.845 | 11.023 | -78.602 | -22.446 | 9.474 | 6.626 | -57.309 | -0.544 | 45.061 | 37.633 | -114.895 | 7.802 | 49.674 | 3.794 | -89.855 | 1.418 | 28.231 | 54.857 | -27.204 | 51.884 | -8.65 | 6.034 | -13.33 | 2.795 | 41.243 | 12.959 | -43.118 | 45.37 | -0.342 | 20.472 | -22.287 | -11.436 | 27.88 | 28.709 | -72.608 | 46.894 | 15.615 | -10.785 | -82.805 | -15.121 | 44.865 | 36.371 | -67.55 | -20.625 | 24.284 | 16.144 | -68.254 | 27.293 | 30.672 | 1.658 | -45.217 | -0.86 | 38.11 | 24.683 | -47.487 | 1.4 | 27.1 | 6.2 | -51.5 | 13.6 | 23.6 | 30.9 | -44.7 | -6.6 | 17.9 | 0.9 | -20.3 | -6.9 | 15.6 | -6.1 | -22.8 | -7.7 | 22.9 | 36.1 | -32.2 | 10.6 | 35 | 36.3 | -54.9 |
Vorderingen
| 74.484 | -12.226 | -164.613 | 164.542 | 100.834 | 7.347 | -191.064 | 268.904 | 167.108 | 48.213 | -352.928 | 55.649 | 195.006 | -82.771 | -253.323 | 123.686 | -55.684 | -61.301 | -94.253 | 110.969 | 11.627 | -38.752 | -100.716 | 112.555 | 34.599 | -55.901 | -99.765 | 90.901 | -20.449 | -33.473 | -67.766 | 64.238 | 25.841 | -30.922 | -64.276 | 50.716 | 28.206 | -41.781 | -63.148 | 66.932 | 29.053 | -43.87 | -61.825 | 61.963 | 29.044 | -38.178 | -70.715 | 30.845 | 21.53 | -19.82 | -64.829 | 40.395 | 29.728 | -21.297 | -55.869 | 39.723 | 62.81 | -40.722 | -80.239 | 55.413 | 35.359 | -17.941 | -41.76 | 0 | 0 | 0 | -17.053 | 0 | 0 | 0 | -33.439 | 0 | 0 | 0 | -14.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39.554 | 59.472 | -17.788 | 20.002 | 76.146 | 139.739 | 14.674 | 36.674 | 98.394 | 123.366 | -258.019 | -56.157 | 125.433 | -121.809 | -207.768 | -36.855 | -65.15 | 51.766 | -25.783 | -7.058 | 52.17 | 51.657 | -23.649 | -44.856 | 22.38 | -4.425 | -57.403 | -48.442 | 26.159 | 34.005 | -60.984 | -24.928 | 14.119 | 29.723 | -22.159 | -16.929 | 41.262 | 74.228 | -64.422 | -64.329 | 3.978 | 34.756 | -23.98 | -53.548 | 21.484 | 37.082 | -47.305 | -32.046 | -1.317 | 11.226 | -23.392 | -13.993 | 23.362 | 39.142 | -53.007 | -17.843 | 19.072 | 18.847 | -45.022 | -19.966 | 23.508 | 25.627 | 2.353 | 2.809 | 24.07 | 37.997 | -21.954 | -6.941 | 46.09 | 11.967 | -23.321 | -1.431 | 15.925 | 33.568 | -25.8 | -25.789 | 21.126 | 42.075 | -73.913 | -6.665 | 20.811 | -8.252 | -48.711 | -8.606 | 5.787 | 29.486 | -30.222 | -34.76 | 9.174 | 29.662 | -44.856 | 6.16 | 25.842 | 1.636 | -23.587 | -9.052 | 31.63 | 18.518 | -28.095 | -15.3 | 20.1 | 12.4 | -40.3 | -2.8 | 19.8 | 25.8 | -22.7 | -17.6 | 9.2 | 0.2 | -12.6 | -10.8 | 3.4 | 0.2 | -12.3 | -8.7 | 10.5 | 31 | -20 | -2.1 | 20 | 44.6 | -33.9 |
Crediteuren
| -23.734 | 8.861 | 52.264 | -52.671 | -7.806 | -11.489 | 68.388 | -126.668 | -67.367 | -87.775 | 143.895 | 24.623 | -89.581 | 21.126 | 121.892 | -22.949 | 28.337 | 36.97 | 20.047 | -38.425 | -35.654 | 24.891 | 25.056 | -43.824 | -24.054 | 22.73 | 39.935 | -32.265 | 15.278 | 5.377 | 32.769 | -23.767 | 3.706 | 9.822 | 21.498 | -6.066 | -34.934 | 0.579 | 45.219 | -9.688 | -12.984 | 19.912 | 18.15 | -12.58 | -10.137 | 2.056 | 27.417 | -6.004 | -9.162 | 5.862 | 25.585 | -15.813 | -11.078 | 9.892 | 7.035 | -4.481 | -25.339 | -251.831 | -235.694 | -282.129 | -281.436 | -186.929 | 11.231 | 0 | 0 | 0 | 18.6 | 0 | 0 | 0 | 24.891 | 0 | 0 | 0 | 23.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.944 | 27.567 | -53.29 | -22.557 | 44.779 | 31.963 | -95.105 | -39.709 | 32.803 | 5.153 | -9.722 | 25.925 | 20.316 | 64.661 | 14.09 | -6.953 | 33.155 | 80.894 | -8.648 | 21.304 | 27.089 | 17.258 | -7.924 | -20.116 | 5.466 | 24.397 | -8.502 | -10.472 | 12.154 | 31.743 | -9.676 | -17.435 | 12.974 | 16.121 | 4.318 | -10.825 | 12.342 | 16.745 | 10.88 | -16.779 | 12.609 | 22.894 | -2.743 | -13.492 | 12.454 | 10.063 | 12.001 | -15.241 | -1.577 | 9.358 | 5.327 | -11.133 | 3.049 | 9.896 | -13.054 | -9.597 | -6.869 | 277.5 | 271.1 | 248.1 | 250.8 | 234.1 | 0.972 | 49.075 | -32.72 | -31.963 | 7.077 | 9.736 | -4.847 | 0.992 | -11.249 | 46.801 | -16.267 | -13.096 | -6.138 | 14.353 | 6.754 | -13.366 | 1.305 | 53.559 | -5.196 | -2.533 | -34.094 | -6.515 | 39.078 | 6.885 | -37.328 | 14.135 | 15.11 | -13.518 | -23.398 | 21.133 | 4.83 | 0.022 | -21.63 | 8.192 | 6.48 | 6.165 | -19.392 | 16.7 | 7 | -6.2 | -11.2 | 16.4 | 3.8 | 5.1 | -22 | 11 | 8.7 | 0.7 | -7.7 | 3.9 | 12.2 | -6.3 | -10.5 | 1 | 12.4 | 5.1 | -12.2 | 12.7 | 15 | -8.3 | -21 |
Overige Niet-Contante Posten
| 8.136 | 31.243 | 216.658 | 1.322 | 1.378 | -0.743 | 0.275 | 1.952 | -116.805 | -5.999 | 1.81 | -2.381 | -6.931 | -1.24 | -1.656 | 7.488 | -0.945 | -2.686 | 2.888 | -0.177 | 1.058 | -0.369 | -1.47 | 2.363 | -1.022 | 0.477 | -6.534 | -0.426 | -0.108 | -0.285 | -0.069 | -0.12 | -0.005 | -0.051 | -0.091 | 0.013 | 0.142 | -0.321 | -0.069 | -0.126 | -2.631 | -0.382 | -0.653 | 0.354 | -0.074 | -0.112 | -0.169 | 1.127 | 0.975 | -6.294 | 0.132 | 3.55 | 0.178 | 0.352 | 0.118 | 0.432 | 1.683 | 0.708 | 0.63 | 0.674 | 0.68 | -0.78 | -1.477 | -6.97 | 0.363 | 0.316 | 0.291 | 6.674 | 1.127 | 0.592 | -0.188 | -0.921 | 0.789 | -2.607 | 0.949 | 5.063 | 1.061 | 0.67 | 0.001 | -1.697 | 2.023 | 0.975 | -0.312 | 1.432 | 0.283 | 0.516 | 0.086 | 0.811 | 0.551 | -0.949 | 0 | 5.444 | 0.55 | 0.038 | 0 | 0.587 | 0.067 | 0.093 | -0.088 | 0.2 | -0.5 | 0 | 0 | 1.6 | 0.3 | -0.1 | 0 | 0.4 | -0.3 | 0.1 | 0 | -1.5 | -0.1 | -0.1 | 0.1 | 1.2 | -0.1 | -0.2 | 0.1 | -0.9 | 0 | -0.1 | 0.1 |
Kasstroom uit Operationele Activiteiten
| 258.584 | 255.876 | -16.798 | 248.087 | 390.739 | 358.14 | -37.076 | 296.422 | 442.649 | 335.428 | -248.287 | 230.714 | 397.496 | 80.927 | -196.66 | 151.394 | 37.873 | 193.371 | -46.161 | 151.211 | 127.132 | 126.777 | -55.829 | 56.584 | 96.173 | 48.1 | -84.172 | 39.233 | 82.139 | 85.951 | -70.74 | 36.143 | 96.336 | 69.998 | -29.957 | 47.387 | 84.587 | 87.367 | -50.545 | 2.592 | 60.28 | 64.98 | -54.732 | 5.623 | 76.655 | 35.657 | -64.574 | -9.332 | 23.323 | 24.933 | -44.645 | 9.131 | 60.036 | 51.527 | -109.438 | 16.601 | 62.967 | 27.875 | -78.106 | 16.415 | 49.251 | 80.737 | -18.057 | 55.237 | 7.759 | 30.938 | -5.383 | 6.664 | 65.365 | 42.617 | -27.568 | 64.429 | 29.957 | 53.691 | 4.245 | 13.972 | 56.581 | 60.088 | -56.509 | 63.435 | 39.612 | 17.541 | -70.354 | 2.984 | 64.471 | 60.018 | -57.098 | -5.313 | 41.656 | 36.546 | -56.26 | 43.398 | 47.286 | 21.99 | -34.618 | 9.447 | 51.858 | 42.573 | -36.873 | 9.8 | 40.8 | 23.6 | -41.7 | 22.9 | 36.6 | 45.8 | -38.7 | -3.5 | 25.2 | 12.3 | -14.9 | -4.1 | 22.4 | 4.1 | -18.1 | -1.8 | 27.7 | 42.9 | -27.1 | 15 | 38.1 | 41.8 | -51.9 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -58.908 | -57.437 | -49.148 | -49.435 | -45.966 | -46.815 | -38.166 | -59.627 | -42.05 | -39.603 | -28.816 | -41.074 | -31.064 | -44.372 | -34.656 | -22.158 | -20.294 | -19.444 | -27.286 | -18.595 | -23.861 | -26.594 | -15.883 | -21.321 | -20.228 | -29.951 | -24.362 | -13.927 | -22.64 | -18.018 | -16.531 | -18.039 | -11.454 | -11.328 | -12.941 | -7.016 | -8.75 | -12.654 | -15.102 | -13.629 | -11.576 | -11.106 | -8.994 | -8.058 | -10.576 | -13.447 | -8.085 | -8.616 | -6.015 | -7.927 | -7.881 | -11.217 | -9.654 | -5.927 | -6.309 | -11.271 | -8.717 | -6.929 | -4.622 | -6.107 | -2.218 | -4.062 | -3.217 | -4.985 | -3.49 | -4.857 | -5.612 | -12.451 | -8.256 | -10.015 | -8.638 | -15.904 | -11.366 | -8.048 | -8.186 | -8.94 | -9.308 | -11.381 | -10.604 | -15.66 | -8.455 | -9.312 | -7.295 | -7.229 | -12.66 | -10.88 | -9.809 | -10.215 | -7.655 | -8.226 | -5.255 | -0.582 | -4.242 | -10.143 | -7.781 | -5.759 | -8.054 | -8.352 | -7.271 | -7.9 | -6.3 | -11.5 | -9.7 | -15.7 | -7.5 | -97.3 | -6.1 | -4.1 | -2.4 | -3.9 | -3.2 | -2.2 | -2.4 | -2.1 | -2.4 | -2.3 | -2.8 | -2.5 | -6.7 | -6.3 | -3.3 | -3.4 | -5 |
Netto Overnames
| -3.46 | 1.009 | 1.344 | -0.942 | -52.45 | 0.067 | 0.319 | -79.121 | -65.595 | -13.95 | -24.571 | -42.685 | -0.036 | -172.106 | -261.133 | -30.435 | -16.131 | -0.202 | -18.487 | -0.412 | -33.676 | -5.034 | 0.241 | -15.054 | -1.003 | -29.173 | -8.787 | -0.728 | -0.201 | -4.217 | -55.441 | -13.254 | -64.933 | -2.782 | 0 | 0.079 | 0 | -1.1 | -2.74 | -27.506 | 0 | -2.944 | -4.191 | -2.182 | 0 | -0.696 | -8.6 | -14.375 | -0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.695 | -5.2 | -0.634 | 0 | 0 | 0 | 0 | 0 | 0 | -9.238 | -14.1 | -0.4 | -0.478 | -1.439 | -54.77 | -44.677 | -15.839 | -9.246 | -2.052 | -6.864 | -6.383 | 0 | 0 | 0 | 0 | -4.715 | -5.36 | 0 | -0.6 | 0 | 0 | -15.021 | -2.16 | 0 | -0.359 | -27.975 | 0 | -11.061 | -10.498 | 0.004 | -0.175 | 0 | 0 | 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
| -17.868 | -7.064 | -9.352 | -3.473 | -11.586 | -3.038 | -11.709 | -2.95 | -1.759 | -9.136 | -6.03 | -5.931 | -3.285 | -5.843 | -8.738 | -3.788 | -4.172 | -6.042 | -14.052 | -6.877 | -1.616 | -4.41 | -0.449 | -0.937 | -3.053 | -2.63 | -6.718 | 2.41 | -0.81 | -14.299 | -0.819 | -1.198 | -0.897 | 0 | 0 | -1.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.41 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.984 | 4.3 | 7.834 | 10.615 | 2.637 | 8.849 | 2.838 | 1.815 | 3.496 | 4.725 | 5.025 | 2.972 | 3.504 | 3.381 | 2.524 | 3.942 | 7.079 | 11.26 | 5.669 | 0.492 | 3.327 | 0.34 | 0.38 | 0.118 | -1.865 | 5.045 | -2.897 | 0.753 | 6.043 | 1.204 | 1.173 | 0.494 | 0 | 0 | -4.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.915 | 0.16 | 0.108 | 0.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.786 | -4.468 | -3.206 | -6.6 | -2.746 | 3.697 | -1.151 | 3.027 | 3.74 | 0.166 | -1.788 | 1.735 | 17.154 | 1.317 | 4.648 | 0.066 | 1.94 | 0.607 | 0.355 | -15.837 | 0.412 | 0.526 | 0.2 | 1.315 | 1.62 | -0.754 | 36.126 | -1.142 | 1.41 | 1.203 | 0.988 | 4.311 | -93.986 | -2.19 | -0.445 | 0.539 | 1.811 | 0.297 | 4.401 | 7.761 | 5.926 | 0.436 | -1.24 | 1.19 | 0.966 | -0.71 | 6.595 | 4.905 | -0.604 | 9.86 | 1.733 | -1.786 | 0.383 | 1.065 | 0.445 | -4.405 | 0.194 | -0.711 | 0.028 | 0.708 | 0.238 | 5.487 | 5.842 | 1.312 | 3.422 | -0.012 | 26.193 | 0.902 | 0.367 | 2.728 | 0.479 | 3.924 | -0.041 | -1.982 | 1.712 | 0.338 | -0.556 | -4.372 | 2.661 | 1.826 | 2.071 | 4.047 | 5.597 | 0.94 | 6.055 | 2.583 | 0.188 | -1.621 | 0.101 | 0.256 | 1.383 | 1.294 | 1.583 | 0.821 | 0.09 | -0.524 | -0.094 | -32.414 | -0.052 | 1 | 1.3 | 2.3 | 0.8 | -1.8 | 0.2 | 18.8 | -18.7 | 0.4 | 0.1 | 0.3 | 0 | -10.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.8 | 0.4 | 0.3 | 0.9 | 0.1 | 0.1 | 0.2 |
Kasstroom uit Investeringsactiviteiten
| -58.45 | -62.976 | -56.062 | -52.616 | -102.133 | -43.452 | -41.858 | -135.833 | -103.849 | -59.027 | -56.48 | -82.93 | -14.259 | -217.5 | -296.498 | -53.791 | -34.715 | -18.002 | -48.21 | -36.052 | -58.249 | -32.185 | -15.551 | -35.617 | -22.546 | -64.373 | 1.304 | -16.284 | -21.488 | -29.288 | -70.599 | -27.007 | -170.776 | -16.3 | -13.386 | -12.98 | -6.939 | -13.457 | -13.441 | -33.374 | -5.65 | -13.614 | -14.425 | -9.05 | -9.61 | -14.853 | -10.09 | -18.086 | -6.499 | 2.041 | -5.501 | -13.003 | -9.271 | -4.862 | -5.864 | -15.676 | -9.218 | -12.84 | -5.039 | -5.399 | -1.98 | 1.425 | 2.625 | -3.673 | -0.068 | -14.107 | 6.481 | -11.949 | -8.367 | -8.726 | -62.929 | -56.657 | -27.246 | -19.276 | -8.526 | -15.466 | -16.247 | -15.753 | -7.943 | -13.834 | -6.384 | -9.98 | -7.058 | -6.289 | -7.205 | -8.297 | -9.621 | -26.857 | -9.714 | -7.97 | -4.231 | -27.263 | -2.659 | -20.383 | -18.189 | -6.279 | -8.323 | -40.766 | -7.323 | -6.9 | -5 | -9.2 | -8.9 | -17.5 | -7.3 | -78.5 | -24.8 | -3.7 | -2.3 | -3.6 | -3.2 | -12.5 | -2.3 | -2 | -2.3 | -2.2 | -2 | -2.1 | -6.4 | -5.4 | -3.2 | -3.3 | -4.8 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -0.713 | -0.456 | -5.481 | 1.351 | -2.171 | -0.762 | -0.11 | -39.127 | 0.528 | -106.175 | 101.313 | 4.746 | -261.618 | 145.539 | 114.71 | 0 | 150.103 | 0 | 0.261 | 0.556 | -21.419 | -78.953 | 61.299 | 15.988 | -90.125 | 15.341 | 113.057 | -5.469 | -59.081 | -48.033 | 143.323 | -1.594 | 25.35 | 0.212 | -0.26 | 0.339 | -37.64 | -63.844 | 87.585 | 13.945 | -10.394 | -48.377 | 58.771 | 0 | -57.773 | -12.708 | 59.391 | 39.872 | -16.936 | -13.588 | 33.968 | 0 | -23.513 | -51.158 | 71.817 | 2.084 | -15.464 | -0.941 | 15.686 | -2.377 | -0.617 | -56.954 | 11.284 | -65.983 | -10.202 | -17.412 | -11.375 | 7.178 | -49.897 | -33.062 | 81.963 | -1.002 | 0.399 | -35.29 | -5.035 | 18.295 | -38.561 | -45.889 | 66.575 | -41.969 | -40.145 | -4.513 | 81.458 | 7.237 | -63.304 | -41.46 | 61.73 | 35.705 | -35.471 | -22.025 | 86.295 | 1.664 | -45.294 | 2.667 | 55.895 | -3.286 | -36.997 | -0.948 | 44.478 | -1.1 | -25.9 | -14.1 | 52.8 | -6 | -34.8 | 32.5 | 68.5 | 0.6 | -12.8 | -7 | 16.6 | -1.6 | -0.2 | -1.6 | -0.4 | -1.6 | -0.5 | -37.5 | 33.7 | -11.2 | -35 | -38.2 | 57.5 |
Uitgifte van Gewone Aandelen
| 0.652 | 0.816 | 0.654 | 0.663 | 0.639 | 0.763 | 0.685 | 0.659 | 0.653 | 0.794 | 0.663 | 0.597 | 0.583 | 0.573 | 0.363 | 0.353 | 0.345 | 0.378 | 0.319 | 0.281 | 0.27 | 0.281 | 0.261 | 0.27 | 0.256 | 0.294 | 0.206 | 0.184 | 0.145 | 0.185 | 0.146 | 0.14 | 0.106 | 0.16 | 0.13 | 0.114 | 0.236 | 0.255 | 0.469 | 0.244 | 0.096 | 0.102 | 0.099 | 1.305 | 0.145 | 0.614 | 0.08 | 0.235 | 0.592 | 0.198 | 1.036 | 1.665 | 0.731 | 0.119 | 0.456 | 0.894 | 0.108 | 1.052 | 0.279 | 0.311 | 0.932 | 0.86 | 0.317 | 0.195 | 1.957 | 0.416 | 0.389 | 0.218 | 0.459 | 1.213 | 1.649 | 0.227 | 0.322 | 3.444 | 1.945 | 0.413 | 1.209 | 1.403 | 1.462 | 0.666 | 0.366 | 0.971 | 0.857 | -0.438 | 0.846 | 0.143 | 0.73 | 0.074 | 0.053 | 0.654 | 0.062 | 0.043 | 0.044 | 0.735 | 0.048 | 0.049 | 0.052 | 0.314 | 0.065 | 0 | 0.1 | 0.7 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Terugkoop van Gewone Aandelen
| -21.76 | -100.564 | -18.798 | -20.073 | -6.592 | -22.196 | -33.288 | -2.559 | -2.41 | -90.304 | -0.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.212 | 0 | 0 | 0 | 0 | -22.786 | -0.024 | -0.971 | -0.848 | -0.001 | -3.042 | -9.851 | -0.083 | 0 | 0 | 0 | 0 | 0 | -0.722 | 0.001 | -0.078 | -0.094 | -4.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.351 | -2.968 | -0.68 | -3.137 | -0.242 | 0 | 0 | 0 | 0 | 0 | 0 | -3.504 | -3.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.013 | -0.116 | 0 | 0 | -0.402 | -1.627 | -1.471 | -1.669 | -0.547 | -36 | 0.001 | -0.282 | -1 | -0.255 | -4.522 | -1.558 | -0.022 | -2.048 | -6.7 | -1.7 | -1.2 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -20.061 | -20.249 | -20.411 | -18.515 | -18.574 | -15.507 | -15.642 | -15.44 | -15.405 | -15.474 | -12.541 | -12.378 | -9.281 | -9.276 | -9.274 | -7.649 | -7.646 | -7.644 | -7.73 | -12.279 | -0.001 | -12.271 | 0 | -10.982 | 0 | -11.09 | 0 | -10.4 | 0 | -9.207 | 0 | -9.151 | 0 | -8.529 | 0 | -8.457 | 0 | -8.05 | 0 | -7.991 | 0 | -4.214 | 0 | -4.189 | 0 | -3.977 | 0 | -3.959 | 0 | 0 | 0 | -3.913 | 0 | 0 | 0 | -3.858 | -1.697 | -4.253 | -0.09 | -3.859 | -0.1 | 0 | 0 | -4.799 | 0 | 0 | 0 | -1.138 | 0 | 0 | 0 | -1.037 | 0 | 0 | 0 | -2.229 | 0 | -0.374 | -0.536 | -2.022 | 0 | -0.772 | -0.125 | -1.724 | 0 | -0.525 | -0.273 | -2.144 | 0 | -0.556 | -0.25 | -0.891 | 0 | 0 | 0 | -0.797 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | -1.4 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -7.333 | -7.047 | -24.932 | -0.062 | -2.479 | 0.023 | -11.013 | -2.089 | -10.007 | -0.184 | -2.604 | -4.378 | -1.203 | -0.837 | -3.872 | -2.661 | -0.652 | 0.017 | -3.361 | -0.603 | -3.82 | -0.1 | -0.491 | -1.899 | -1.145 | -0.304 | -0.845 | -0.791 | -1.313 | -0.27 | -1.689 | -0.165 | -1.442 | -0.571 | -1.175 | -0.072 | -1.911 | -0.278 | -0.948 | -0.901 | -0.609 | -0.401 | -0.709 | 0.157 | -0.972 | -4.136 | -0.336 | -0.178 | -0.889 | -3.985 | -0.445 | -1.224 | -0.663 | -4.297 | -0.334 | 0.055 | -0.218 | -1.025 | 0.077 | 0.289 | 0.099 | -1.604 | -0.009 | 0.901 | -0.47 | -0.936 | -0.133 | -0.611 | -0.343 | -1.263 | -0.199 | -2.073 | -0.557 | 1.132 | 0.764 | 0.463 | 0.199 | -0.285 | 0.073 | -0.287 | 0.756 | -0.206 | -0.04 | 0.833 | -0.2 | -0.633 | 0 | 0.66 | -0.075 | -0.585 | 0 | -0.375 | -1.275 | -0.792 | 0 | 0 | 0 | -0.808 | 0 | 0 | 0 | -0.5 | -0.2 | 0.1 | 0.1 | -0.4 | 0 | -0.9 | -0.1 | -1.1 | 0.4 | 0 | -0.1 | -0.5 | 0 | 0 | 0 | -0.4 | 0 | 2.2 | 0.1 | -0.4 | -2.1 |
Kasstroom uit Financieringsactiviteiten
| -49.215 | -127.5 | -68.968 | -36.636 | -29.177 | -37.679 | -59.368 | -58.556 | -26.641 | -211.343 | 86.33 | -11.413 | -271.519 | 135.999 | 101.927 | -9.957 | 142.15 | -7.249 | -39.723 | -12.045 | -24.968 | -91.324 | 61.069 | -19.409 | -91.038 | 3.27 | 111.57 | -16.477 | -63.291 | -67.176 | 141.697 | -10.77 | 24.014 | -8.728 | -1.305 | -7.762 | -40.352 | -71.916 | 87.028 | 5.203 | -15.679 | -52.89 | 58.161 | -2.727 | -58.6 | -16.23 | 59.135 | 36.744 | -17.233 | -17.375 | 34.559 | -3.472 | -23.445 | -55.336 | 71.939 | -0.825 | -16.923 | -8.135 | 15.272 | -8.773 | 0.072 | -58.956 | 11.522 | -69.686 | -8.715 | -17.932 | -11.119 | 2.143 | -52.948 | -35.218 | 83.413 | -2.848 | 0.164 | -30.714 | -2.326 | 16.942 | -37.153 | -45.145 | 67.574 | -43.612 | -39.023 | -4.533 | 82.034 | 5.908 | -62.658 | -42.877 | 60.56 | 32.824 | -37.162 | -23.059 | 50.107 | 0.442 | -46.807 | 1.61 | 55.688 | -8.556 | -38.503 | -1.464 | 42.495 | -8.6 | -27.5 | -15.1 | 51.8 | -6.6 | -34.7 | 32.1 | 68.5 | -0.9 | -12.4 | -8.1 | 17 | -2.1 | -0.3 | -1.9 | -1.1 | -3 | -0.5 | -37.9 | 33.7 | -9.5 | -34.9 | -38.6 | 55.5 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | -3.805 | 0.079 | 2.568 | -1.38 | 1.84 | 2.739 | 1.118 | -1.095 | -0.77 | 1.726 | -1.377 | -0.404 | 0.461 | -0.349 | 2.084 | 0.3 | 0.297 | -1.719 | 0.325 | -0.209 | 0.118 | 0.248 | -0.711 | 0.503 | -0.489 | 0.233 | -0.605 | 0.059 | 0.314 | 0.882 | -0.958 | -0.408 | -0.518 | -0.043 | -0.217 | -0.724 | -0.126 | -0.154 | -0.605 | -0.187 | 0.016 | -0.076 | -0.076 | 0.113 | -0.316 | 0.217 | -6.587 | 0 | 0 | 0 | 0 | 0 | -46.665 | 115.302 | -14.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -35.8 | -14.4 | 50.6 | -5.4 | -29.3 | 32.7 | 63.5 | 7.2 | -22.9 | -8.7 | 18.1 | 16.6 | -20.1 | -2.1 | 20.4 | 4 | -25.7 | -40.8 | 33.5 | -9.6 | 0 | -38.5 | 56.7 |
Netto Kasstroomverandering
| 149.466 | 61.595 | -141.749 | 161.403 | 258.049 | 278.849 | -135.563 | 103.151 | 311.064 | 64.288 | -216.711 | 134.994 | 111.314 | -0.113 | -391.58 | 89.73 | 145.608 | 168.417 | -135.813 | 103.439 | 43.706 | 3.386 | -10.063 | 0.847 | -16.908 | -13.492 | 28.935 | 5.867 | -2.581 | -10.199 | 1.24 | -2.592 | -50.834 | 44.452 | -44.691 | 26.428 | 36.572 | 1.868 | 22.888 | -26.184 | 39.843 | -1.508 | -11.072 | -6.23 | 8.558 | 4.258 | -15.312 | 9.57 | -0.409 | 9.599 | -15.587 | -7.344 | 27.32 | -55.336 | 71.939 | -14.709 | 36.826 | 6.9 | -67.873 | 2.243 | 47.343 | 23.206 | -3.91 | -18.122 | -1.024 | -1.101 | -10.021 | -3.142 | 4.05 | -1.327 | -7.084 | 4.924 | 2.875 | 3.701 | -6.607 | 15.448 | 3.181 | -0.81 | 3.122 | 5.989 | -5.795 | 3.028 | 4.622 | 6.683 | -5.392 | 8.844 | -6.159 | 0.654 | -5.22 | 5.517 | -10.384 | 16.577 | -2.18 | 3.217 | 2.881 | -5.388 | 5.032 | 0.343 | -1.701 | -5.6 | -27.5 | -15.1 | 51.8 | -6.6 | -34.7 | 32.1 | 68.5 | -0.9 | -12.4 | -8.1 | 17 | -2.1 | -0.3 | -1.9 | -1.1 | -3 | -0.5 | -37.9 | 33.7 | -9.5 | 0 | -38.6 | 55.5 |
Kaspositie aan het Einde van de Periode
| 1,191.568 | 1,042.102 | 980.507 | 1,122.256 | 960.958 | 702.909 | 424.06 | 559.623 | 449.864 | 138.8 | 74.512 | 291.223 | 156.229 | 44.915 | 45.028 | 436.608 | 346.878 | 201.27 | 32.853 | 168.666 | 65.227 | 21.521 | 18.135 | 28.198 | 27.351 | 44.259 | 57.751 | 28.816 | 22.949 | 25.53 | 35.729 | 34.091 | 36.683 | 87.517 | 43.065 | 87.756 | 61.328 | 24.756 | 22.888 | 0 | 26.184 | -13.659 | -12.151 | -1.079 | 5.151 | -3.407 | -7.665 | 14.478 | 4.908 | 5.317 | -4.282 | 11.305 | 18.649 | -8.671 | 115.302 | 43.363 | 58.072 | 21.246 | 14.346 | 82.219 | 79.976 | 32.633 | 9.427 | 13.337 | 31.459 | 32.483 | 33.584 | 43.605 | 46.747 | 42.697 | 44.024 | 51.108 | 46.184 | 43.309 | 39.608 | 46.215 | 30.767 | 27.586 | 28.396 | 25.274 | 19.285 | 25.08 | 22.052 | 17.43 | 10.747 | 16.139 | 7.295 | 13.454 | 12.8 | 18.02 | 12.503 | 22.887 | 6.31 | 8.49 | 5.273 | 2.392 | 7.78 | 2.748 | 2.405 | 4.1 | 9.7 | -15.1 | 52.7 | -6.6 | -34.7 | 32.1 | 71.7 | -0.9 | -12.4 | -8.1 | 18.3 | -2.1 | -0.3 | -1.9 | 20.4 | -3 | -0.5 | -37.9 | 33.8 | -9.5 | 0 | -38.6 | 56.8 |