USANA Health Sciences, Inc.
NYSE:USNA
33.77 (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 | 1995 Q4 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 10.607 | 10.432 | 16.537 | 16.766 | 11.347 | 17.292 | 18.383 | 12.795 | 14.929 | 19.157 | 22.469 | 20.32 | 27.33 | 38.234 | 30.621 | 39.629 | 30.506 | 27.977 | 26.552 | 30.754 | 24.222 | 21.378 | 24.172 | 32.331 | 31.04 | 33.907 | 28.946 | -5.851 | 23.769 | 23.259 | 21.358 | 21.882 | 30.098 | 25.762 | 22.299 | 23.967 | 25.609 | 25.416 | 19.68 | 21.3 | 19.498 | 19.301 | 16.537 | 20.282 | 16.753 | 24.21 | 17.779 | 18.447 | 17.49 | 16.745 | 13.751 | 13.161 | 12.385 | 13.856 | 11.35 | 12.391 | 12.849 | 10.77 | 9.641 | 10.207 | 7.912 | 8.791 | 6.646 | 4.111 | 8.139 | 10.148 | 7.547 | 11.059 | 11.258 | 11.314 | 11.686 | 11.139 | 10.223 | 10.344 | 9.56 | 10.481 | 10.042 | 9.543 | 8.928 | 9.155 | 7.996 | 7.413 | 6.213 | 6.837 | 6.056 | 4.349 | 3.575 | 3.305 | 2.343 | 1.738 | 1.117 | 0.648 | 0.586 | 0.494 | 0.471 | 0.601 | 0.488 | 0.416 | 1.362 | 2.3 | -0.8 | 2.3 | 2.1 | 2.6 | 2.6 | 2.4 | 1.9 | 2 | 1.8 | 1.7 | 1.1 | 1 | 1.4 | 1.5 | 1.1 | 0.9 | 0 |
Afschrijvingen & Amortisatie
| 5.559 | 5.702 | 5.084 | 4.871 | 5.159 | 5.141 | 5.224 | 5.252 | 5.425 | 5.127 | 5.606 | 5.661 | 5.484 | 5.558 | 5.49 | 5.517 | 5.593 | 5.65 | 5.749 | 5.725 | 5.651 | 5.742 | 5.889 | 4.109 | 4.049 | 4.154 | 4.531 | 4.313 | 4.131 | 4.2 | 3.466 | 3.552 | 3.176 | 3.234 | 3.52 | 2.694 | 2.654 | 2.293 | 2.337 | 2.125 | 2.277 | 2.197 | 2.211 | 2.174 | 2.239 | 2.328 | 2.303 | 2.218 | 2.198 | 2.214 | 2.196 | 2.113 | 2.115 | 2.11 | 2.136 | 2.275 | 2.018 | 1.819 | 1.804 | 1.757 | 1.743 | 1.743 | 1.826 | 1.803 | 1.723 | 1.562 | 1.609 | 1.734 | 1.142 | 1.171 | 1.286 | 1.313 | 1.325 | 1.46 | 1.464 | 1.551 | 1.529 | 1.476 | 1.348 | 1.41 | 1.175 | 1.229 | 1.026 | 1.038 | 1 | 0.924 | 0.915 | 1.021 | 1.021 | 1.036 | 1.059 | 1.115 | 1.047 | 0.947 | 1.007 | 1.049 | 1.018 | 0.979 | 1.14 | 1.1 | 1.2 | 1.1 | 1.1 | 0.6 | 1 | 1 | 0.8 | 0.9 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Uitgestelde Inkomstenbelasting
| 0.871 | -7.465 | 2.547 | 1.469 | 0.808 | -8.583 | 3.557 | 1.131 | -1.489 | -10.492 | 3.667 | -0.367 | 3.172 | -8.743 | 2.968 | 2.2 | 0.703 | -9.937 | 4.611 | 6.999 | 0.088 | -13.77 | 3.048 | 4.223 | 1.769 | -8.395 | 3.102 | 32.107 | -10.758 | -3.423 | 1.38 | -1.451 | -0.366 | 0.049 | -1.932 | -0.579 | -0.964 | -0.452 | -0.577 | -0.19 | -0.244 | -0.459 | -0.146 | -0.382 | 0.353 | 1.662 | -0.819 | 1.856 | 6.928 | -3.944 | -0.729 | -0.126 | 0.508 | -0.238 | -1.743 | 4.415 | 1.019 | -1.26 | -0.98 | -0.117 | -0.671 | -0.766 | -0.742 | -0.832 | 0.188 | -0.864 | -0.927 | -0.425 | -0.142 | -0.659 | -0.339 | 0.005 | -0.588 | -0.118 | -0.603 | -0.376 | -0.311 | -0.178 | 0.234 | 0.312 | -0.515 | 0.066 | 0.108 | -0.329 | 0.416 | -0.253 | -0.004 | -0.213 | -0.186 | -0.238 | -0.426 | 0.331 | 0.609 | 0.037 | -0.015 | -0.498 | 0.626 | 0.63 | -0.158 | 0.1 | -0.8 | 0 | 0 | 0.4 | -0.3 | -0.2 | -0.1 | -0.3 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 3.542 | 3.734 | 3.669 | 3.643 | 3.67 | 3.674 | 3.608 | 3.516 | 3.076 | 3.556 | 3.183 | 3.259 | 3.454 | 3.845 | 3.74 | 3.875 | 3.528 | 3.597 | 3.394 | 2.857 | 4.083 | 4.769 | 3.832 | 3.929 | 3.968 | 3.253 | 3.805 | 3.771 | 3.709 | 3.804 | 4.198 | 2.579 | 4.542 | 4.812 | 4.609 | 4.129 | 2.564 | 2.178 | 2.21 | 3.876 | 1.858 | 2.235 | 1.836 | 1.511 | 1.686 | 2.058 | 2.369 | 2.026 | 2.566 | 2.752 | 2.866 | 2.81 | 2.937 | 1.567 | 3.235 | 3.299 | 2.967 | 2.184 | 1.956 | 2.009 | 2.298 | 2.104 | 2.514 | 7.688 | 0 | 0 | 1.488 | 4.49 | 0 | 0 | 1.591 | 0 | 0 | 0 | 0.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.594 | -4.603 | -11.493 | -3.325 | 1.226 | -7.961 | -17.939 | 17.766 | 7.12 | -2.812 | -15.221 | -3.967 | -1.952 | 0.266 | -23.207 | -3.862 | 8.703 | 5.235 | -9.52 | 9.358 | 16.259 | -2.964 | -31.443 | -4.167 | 13.647 | 5.419 | -22.648 | 18.049 | -7.828 | 25.868 | -28.491 | 28.667 | -3.702 | 0.648 | -15.064 | 9.021 | 2.517 | -2.006 | 0.796 | 21.502 | 13.35 | 7.026 | -16.117 | 10.604 | 2.119 | -1.715 | -1.139 | 5.249 | -7.208 | 3.826 | 4.757 | -0.431 | 3.774 | -3.743 | 2.335 | -1.147 | 2.322 | -3.494 | 2.34 | -1.965 | 2.522 | -4.168 | -11.838 | -0.166 | 1.699 | 3.62 | 0.348 | 0.504 | -2.297 | 2.662 | 2.266 | 4.023 | 3.588 | 1.688 | 3.425 | 3.06 | -1.714 | 4.182 | -3.617 | -4.645 | 5.244 | 0.248 | 0.016 | 1.975 | 1.273 | 4.184 | 2.196 | -0.42 | 1.602 | 0.639 | 1.034 | -1.234 | 0.242 | -0.836 | 3.607 | 1.19 | -2.592 | -2.048 | -0.416 | 0.8 | 0.7 | -0.1 | -1.3 | -1.7 | -2.4 | -0.4 | 1.3 | -1.2 | -0.2 | -1 | 0.6 | -0.6 | 0.4 | -0.7 | -0.6 | 0.8 | -0.2 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.223 | -7.891 | -1.746 | 0.414 | -2.039 | 1.954 | -1.612 | 5.721 | -5.248 | -0.966 | 0.069 | 0.927 | -2.091 | 1.417 | -0.514 | 2.873 | -8.473 | 0 | 0 | 2.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.154 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0.692 | -2.685 | -1.801 | -1.05 | 1.269 | -0.072 | 2.206 | 7.638 | 5.704 | 8.489 | 0.048 | -1.893 | -8.354 | -1.647 | 1.393 | -7.926 | -6.908 | -7.103 | 5.153 | 9.129 | 9.887 | -2.396 | -3.63 | -1.163 | -8.495 | -8.974 | -4.469 | 1.498 | 6.159 | 1.662 | -3.265 | 6.888 | -3.133 | -4.397 | -0.392 | -4.639 | -8.978 | -3.701 | -5.753 | -3.854 | 1.922 | 2.989 | 0.045 | -1.784 | -3.876 | 0.399 | -6.522 | -3.092 | 0.996 | 1.281 | 2.185 | 0.343 | -2.416 | -1.509 | 0.373 | -1.217 | 0.741 | -4.3 | -1.481 | 0.241 | -0.764 | 3.27 | -3.87 | -3.47 | -1.183 | -0.992 | -1.571 | 1.166 | 1.489 | -0.217 | 0.243 | -0.327 | -2.237 | 0.296 | 0.044 | 2.659 | -4.534 | 0.952 | -5.497 | -1.091 | -3.707 | 0.973 | -1.007 | -1.332 | -2.183 | -1.301 | 0.204 | -0.512 | -0.085 | 0.279 | -0.406 | 0.39 | -0.089 | -0.859 | 0.743 | 1.62 | -1.317 | -1.775 | -0.484 | 0 | -0.1 | 0.9 | -0.1 | -1.8 | -1.1 | -0.2 | -1.9 | -0.4 | -0.9 | 0.1 | 0.9 | -0.9 | -1.5 | -1.3 | -0.6 | -0.6 | 0 |
Crediteuren
| 0.266 | -1.592 | -1.718 | 1.929 | -1.186 | -0.925 | -0.246 | 0.086 | 0.969 | -1.558 | -2.153 | -0.349 | 0.807 | 1.869 | -6.899 | 3.897 | 3.299 | -0.946 | -0.174 | 3.083 | -2.627 | -0.371 | 1.75 | -4.575 | 2.309 | -0.103 | 0.649 | 2.493 | 1.737 | -1.45 | 0.263 | -1.938 | 0.517 | 2.161 | -2.081 | 0.613 | 0.703 | 0.376 | 0.789 | 1.912 | -0.164 | 0.619 | -3.704 | 1.742 | 0.893 | -0.942 | 1.097 | 0.078 | 0.502 | -1.251 | -0.314 | -1.112 | 0.7 | 0.474 | 1.44 | -2.022 | -1.271 | 1.742 | -0.43 | 0.173 | 0.889 | -2.98 | 0.78 | 0.686 | 0 | 0 | 0.609 | -0.137 | 0 | 0 | -3.003 | -0.107 | 0 | 0 | 0.7 | -0.149 | 0 | 0 | 0.042 | 1.707 | 0 | 0 | 0.075 | 1.707 | 0 | 0 | 0.271 | 0.021 | 0 | 0 | -0.253 | -0.695 | 0 | 0 | 0.199 | -0.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 7.636 | -0.326 | -7.974 | -4.204 | 1.143 | -6.964 | -1.96 | 10.042 | 0.447 | -9.743 | -13.116 | -1.725 | 5.595 | 0.044 | -17.701 | 0.167 | 12.312 | 13.284 | -14.499 | -2.854 | 8.999 | -0.197 | -29.563 | 1.571 | 19.833 | 14.496 | -18.828 | 14.058 | -15.724 | 25.656 | -25.489 | 23.717 | -1.086 | 2.884 | -12.591 | 13.047 | 10.792 | 1.319 | 5.76 | 23.444 | 11.592 | 3.418 | -12.458 | 10.646 | 5.102 | -1.172 | 4.286 | 8.263 | -0.815 | 5.542 | 2.472 | 2.377 | 3.536 | -1.096 | -5.199 | 7.34 | 3.818 | -1.005 | 3.324 | -0.288 | 0.98 | -3.944 | -11.621 | 11.091 | 2.882 | 4.612 | -0.96 | -0.662 | -3.786 | 2.879 | 5.026 | 4.457 | 5.825 | 1.392 | 2.681 | 0.401 | 2.82 | 3.23 | 1.838 | -5.261 | 8.951 | -0.725 | 0.948 | 1.6 | 3.456 | 5.485 | 1.721 | 0.071 | 1.687 | 0.36 | 1.693 | -0.929 | 0.331 | 0.023 | 2.511 | -0.43 | -1.275 | -0.273 | 0.068 | 0 | 0.8 | -1 | -1.2 | 0.1 | -1.3 | -0.2 | 3.2 | -0.8 | 0.7 | -1.1 | -0.3 | 0.3 | 1.9 | 0.6 | 0 | 1.4 | 0 |
Overige Niet-Contante Posten
| 0.361 | 19.605 | -16.537 | 2.599 | 0.024 | -0.012 | 12.096 | 0.003 | 0.064 | 0.077 | -0.003 | 0.016 | 21.969 | -0.002 | 0.047 | 0.556 | 0.029 | 0.116 | 4.437 | 0.047 | 0.011 | 0.003 | 0.023 | 0.001 | 0.027 | -0.663 | 1.782 | 2.744 | 0.014 | 0.004 | -0.01 | 0.061 | 0.015 | 0.001 | 0.039 | -2.283 | -4.03 | -4.823 | -0.885 | -10.823 | -0.594 | -1.519 | -1.852 | 0.111 | -5.853 | -1.552 | -0.188 | -0.614 | -2.297 | -0.29 | -0.198 | -0.887 | 0.348 | 0.304 | 0.232 | -1.364 | -0.263 | 0.246 | 0.301 | 0.05 | 0.26 | 0.034 | 0.32 | -4.768 | 1.179 | 1.655 | -1.005 | 0.211 | 1.596 | 1.832 | -0.252 | -1 | 2.415 | 1.487 | 0.584 | 0.537 | 1.255 | -0.596 | 0.644 | 0.56 | 0.621 | 0.119 | 0.432 | 0.288 | -0.125 | 0.706 | 0.457 | 0.457 | 0.137 | 0.473 | 0.444 | 0.318 | 0.11 | 0.275 | 0.192 | 0.138 | 0.181 | 0.746 | -0.784 | 1.2 | 4 | -0.2 | 0.2 | 0.9 | 0.1 | 0.3 | -0.2 | 0.2 | 0 | 0.2 | 0.1 | -0.1 | 0.1 | -0.1 | 0 | -0.1 | 0.1 |
Kasstroom uit Operationele Activiteiten
| 29.534 | 7.99 | 17.683 | 26.023 | 22.234 | 9.551 | 12.833 | 40.463 | 29.125 | 14.613 | 19.701 | 24.922 | 37.488 | 39.158 | 19.659 | 47.915 | 49.062 | 32.638 | 30.786 | 55.74 | 50.314 | 15.158 | 5.521 | 40.426 | 54.5 | 37.675 | 19.518 | 55.133 | 13.037 | 53.712 | 1.901 | 55.29 | 33.763 | 34.506 | 13.471 | 36.949 | 28.35 | 22.606 | 23.561 | 37.79 | 36.145 | 28.781 | 2.469 | 34.3 | 17.297 | 26.991 | 20.305 | 29.182 | 19.677 | 21.303 | 22.643 | 16.64 | 22.067 | 13.856 | 17.545 | 19.869 | 20.912 | 10.265 | 15.062 | 11.941 | 14.064 | 7.738 | -1.274 | 7.836 | 12.925 | 16.135 | 9.06 | 13.077 | 11.543 | 16.361 | 16.238 | 15.481 | 14.801 | 14.861 | 15.377 | 15.253 | 10.801 | 14.427 | 7.537 | 6.792 | 14.521 | 9.075 | 7.795 | 9.809 | 8.62 | 9.91 | 7.139 | 4.15 | 4.917 | 3.648 | 3.228 | 1.178 | 2.594 | 0.917 | 5.262 | 2.48 | -0.279 | 0.723 | 1.144 | 5.5 | 4.3 | 3.1 | 2.1 | 2.8 | 1 | 3.1 | 3.7 | 1.6 | 2 | 1.3 | 2.2 | 0.6 | 2.1 | 0.9 | 0.6 | 1.7 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -2.399 | -2.671 | -3.201 | -7.324 | -1.454 | -3.609 | -2.107 | -3.285 | -3.58 | -1.746 | -1.789 | -3.153 | -6.464 | -1.549 | -1.597 | -1.484 | -2.789 | -3.555 | -7.266 | -5.197 | -4.242 | -4.553 | -2.577 | -2.571 | -2.226 | -3.688 | -2.948 | -4.052 | -2.199 | -3.588 | -3.381 | -6.651 | -12.384 | -4.692 | -8.971 | -7.261 | -6.69 | -3.936 | -5.842 | -7.155 | -3.163 | -9.124 | -0.979 | -1.745 | -3.345 | -2.089 | -0.872 | -1.621 | -3.364 | -1.22 | -2.227 | -2.085 | -2.764 | -5.118 | -0.676 | -0.516 | -0.01 | -3.165 | -0.501 | -1.257 | -0.978 | -0.94 | -0.953 | -0.98 | -3.499 | -5.502 | -6.08 | -7.256 | -4.737 | -5.489 | -8.782 | -4.76 | -3.174 | -1.617 | -1.487 | -0.643 | -0.98 | -1.092 | -1.596 | -0.778 | -0.825 | -3.332 | -2.017 | -1.616 | -0.833 | -1.135 | -0.98 | -1.625 | -0.504 | -0.451 | -0.386 | -0.19 | -1.408 | -2.292 | -2.712 | -1.317 | -1.575 | -1.593 | -0.78 | -1.5 | -1 | -1.6 | -0.8 | -3.7 | -3.4 | -1.9 | -2.3 | -1.6 | -1.7 | -0.5 | -1.5 | -1.7 | -5.4 | -0.5 | -1.2 | -1.5 | -0.1 |
Netto Overnames
| -0.003 | 0 | 0.003 | 0.002 | 0 | 0.013 | 0 | 0.003 | -6.531 | -6.532 | 0.003 | 0 | 0 | 0.002 | 0.013 | 0 | 0 | 0 | 0 | 61.885 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.637 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.406 | 0 | 0 | 0 | -1.406 | 0 | 0 | 0 | -3.201 | 0 | -0.003 | -2.137 | -5.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.87 | 0 | -0.87 | 5.059 | 0 | -3.788 | -1.271 | 0 | 6.531 | 6.532 | 0 | 1.555 | 0 | 0 | -1.555 | -20 | 0 | 0 | -1.089 | 1.66 | 0 | 0 | -1.66 | -4.723 | -39.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.871 | 0 | 0 | 0 | 0 | 0 | -2.383 | -1.488 | -8.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.125 | 0 | 0 | 0 | 3.775 | 0 | 0 | 4.555 | 4.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.935 | 0 | -63.539 | 2.999 | 25.791 | 36.685 | 22.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.511 | 0 | 0 | 0 | 0 | 3.374 | 3.436 | 5.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.806 | 1.125 | -0.867 | 0.002 | 0 | 3.788 | -1.271 | 0.003 | -4.554 | -6.532 | 0.003 | -1.555 | 0.012 | 0.055 | 0.064 | 0.051 | 0.057 | 0.094 | 0.085 | 0.086 | 0.058 | 0.037 | 0.055 | 0.048 | 0.041 | -36.889 | 0.336 | 0.043 | 0.005 | 0.153 | 0.117 | 0.211 | 0.164 | 0.394 | 0.046 | -0.001 | 0.181 | -0.031 | -1.547 | -1.336 | -0.637 | -1.091 | -1.429 | -10.222 | -1.099 | -1.078 | -1.139 | 0.006 | 0 | 0.097 | 0.051 | 0.033 | 0 | 0.001 | 0 | 0.001 | -42.666 | 0.003 | 0.001 | 0.068 | 0.755 | 0.044 | 0.064 | 0.154 | 0.541 | 0.009 | 0.151 | 0.061 | 0.175 | -0.031 | 0.049 | 0.747 | 0.017 | 0 | 0 | -1.404 | 0.013 | 0.004 | 0 | 3.201 | 0.008 | 0.019 | 0.002 | 5.342 | -5.334 | 0.005 | 0.035 | 0.008 | 0.014 | 0.015 | 0.008 | -0.415 | 0.041 | 0.427 | 0 | 0.066 | -0.064 | 2.753 | 0.024 | -0.1 | 0 | 0.5 | -0.4 | 0 | -0.3 | 0.1 | -0.2 | 0 | 0.1 | 0 | 1 | 0.1 | 2.9 | -2 | 0 | -0.1 | 0 |
Kasstroom uit Investeringsactiviteiten
| -2.338 | -1.546 | -4.068 | -7.322 | -1.454 | 0.179 | -3.378 | -3.282 | -3.579 | -3.723 | -1.786 | -3.153 | -6.452 | -1.494 | -3.088 | -21.433 | -2.732 | -1.526 | -8.27 | -5.105 | -1.185 | 21.275 | 32.509 | 15.611 | -41.425 | -40.577 | -2.612 | -4.009 | -2.194 | -3.435 | -3.264 | -6.44 | -12.22 | -4.298 | -8.925 | -7.259 | -6.509 | -3.967 | -7.389 | -8.491 | -0.426 | -9.16 | 1.811 | -11.967 | -4.444 | -3.167 | -2.011 | -1.615 | -3.364 | -1.123 | -2.176 | -2.052 | -2.764 | -5.117 | -0.676 | -0.515 | -42.676 | -3.162 | -0.5 | -1.189 | -0.223 | -0.896 | -0.889 | -0.826 | -2.958 | -5.493 | -5.929 | -7.195 | -4.562 | -5.52 | -8.733 | -5.419 | -3.157 | -1.617 | -1.487 | -2.047 | -0.967 | -1.088 | -1.596 | -0.778 | -0.817 | -3.316 | -4.152 | -1.615 | -6.167 | -1.13 | -0.945 | -1.617 | -0.49 | -0.436 | -0.378 | -0.605 | -1.367 | -1.865 | -2.712 | -1.251 | -1.639 | 1.16 | -0.756 | -1.6 | -1 | -1.1 | -1.2 | -3.7 | -3.7 | -1.8 | -2.5 | -1.6 | -1.6 | -0.5 | -0.5 | -1.6 | -2.5 | -2.5 | -1.2 | -1.6 | -0.1 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0.001 | -1.322 | 0.537 | 0.792 | 0 | 0 | 0 | 0 | 0 | -10 | 10 | 0 | 0 | 0 | 0 | -0.046 | 0 | 0 | 0 | -0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | -66 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.243 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 19 | 0 | -7 | -10 | -11.17 | -5.73 | -1.09 | 4.34 | 20.815 | 0 | 0 | -6.625 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.248 | 0 | 0 | -0.087 | -8.917 | 1.277 | -0.27 | -2.172 | -2.023 | -1.709 | -0.352 | 1.643 | -2.653 | -2.542 | 2.106 | 0.747 | 2.552 | -2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | 0.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.204 | 0.194 | 0.018 | 0.33 | 0.063 | 0.884 | 0.004 | 0 | -2.544 | 0 | 0.068 | 0.739 | -2.69 | 1.139 | 0.014 | 1.537 | -0.954 | 0.461 | 0.271 | 0.222 | 0.881 | 0.291 | 0.954 | 1.378 | 0.933 | 0.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | -0.001 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0.031 | -0.031 | -9.444 | -0.134 | -11.599 | -0.055 | -2.861 | -0.15 | -0.044 | -0.301 | -25.382 | -31.911 | -46.771 | -31.545 | -67.61 | -0.426 | -0.043 | -0.075 | -57.029 | -0.305 | -92.377 | -27.623 | -30 | -79.785 | -22.647 | -0.052 | -2.943 | -0.191 | -50 | 0 | 0 | 0 | 0 | 0 | -64.61 | -61.181 | 0 | 0 | 0 | -16.157 | -76.553 | -46.109 | 0 | 0 | 0 | 0 | -18.085 | -32.793 | -8.938 | -26.563 | 0 | -0.758 | -7.362 | -16.817 | -8.522 | -17.031 | 0 | 0 | 0 | -0.632 | 0 | 0 | 0 | -11.808 | 0 | 0 | 0 | 0 | -6.582 | -67.976 | -5.022 | -7.853 | -2.959 | 0 | 0 | -34.198 | 0 | 0 | 0 | -13.29 | -6.754 | 0 | 0 | 0 | -7.089 | 0 | 0 | -4.828 | -2.203 | 0 | 0 | -0.002 | 0 | 0 | 0 | 2.989 | 0 | -1.044 | -1.945 | -0.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.079 | 0 | -3.039 | -0.134 | -0.042 | -0.055 | -3.199 | 0 | 0 | -0.301 | -4.211 | -0.534 | -0.06 | -0.116 | -2.865 | 0 | -0.043 | 0 | -1.823 | 0.065 | -0.099 | -0.235 | -1.413 | -0.433 | -0.016 | 0.855 | -0.308 | -0.191 | -0.125 | 0 | 0 | -1.2 | 0 | 0 | -0.25 | 2.285 | 4.003 | 4.826 | 0.91 | 11.808 | 10.609 | 1.531 | 1.856 | -0.104 | 5.836 | 2.003 | 0.185 | 0.664 | 2.669 | 0.836 | 0.176 | 0 | 0 | 0.052 | 0.035 | 9.022 | -3.318 | 0.006 | 0.114 | 0.055 | -0.935 | 0 | 0 | 0.147 | 1.197 | -18.25 | 1.113 | 1.461 | 0.227 | 34.575 | 0.784 | 2.854 | 1.277 | 0.62 | 0.212 | 0 | 0 | 0 | 0 | 0 | 0 | 8.248 | 0 | 0 | 0 | 0 | 0 | 0 | -0.033 | -0.788 | 0 | 0 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | -1.4 | 19.3 | -3.3 | 0 | 0 | 0.1 | 0.8 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.1 | 1.1 | 0 | -0.3 | 0 |
Kasstroom uit Financieringsactiviteiten
| -0.078 | -1.353 | -11.946 | 0.658 | -11.641 | -0.055 | -3.199 | -0.15 | -0.044 | -10.301 | -19.593 | -32.445 | -46.831 | -31.661 | -70.475 | -0.472 | -0.043 | -0.075 | -58.852 | -0.305 | -92.476 | -27.858 | -31.413 | -80.218 | -22.663 | 0.855 | -3.251 | -0.191 | -50.125 | -3.5 | 0 | -1.2 | 1.2 | -66 | 1.14 | -58.896 | 4.003 | 4.826 | 0.91 | -4.349 | -65.944 | -44.578 | 1.856 | -0.104 | 5.836 | 2.003 | -17.9 | -33.372 | -5.619 | -25.727 | 0.176 | -0.758 | -7.362 | -16.765 | -8.487 | -18.379 | 15.682 | 0.006 | -6.886 | -10.577 | -12.105 | -5.73 | -1.09 | -7.117 | -5.859 | -18.232 | 1.443 | -5.101 | -5.361 | -33.397 | -2.041 | -3.996 | 0.055 | -29.458 | 0.951 | -33.927 | 1.139 | -14.987 | 1.537 | -12.826 | -6.293 | -6.378 | -8.026 | 0.881 | -6.798 | -0.281 | -7.539 | -2.618 | -2.344 | -2.927 | -2.023 | -1.711 | -0.383 | 1.643 | -2.653 | -2.542 | 2.105 | -0.228 | 0.607 | -3.6 | -4.1 | -3.3 | 0 | 0.1 | 0.1 | 0.8 | 0.1 | -0.1 | 0.3 | 0 | -1.5 | 0.5 | 0.1 | 1.1 | 0 | -0.3 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 5.448 | -1.022 | -3.809 | 4.064 | -2.257 | -5.1 | 0.79 | 3.925 | -9.167 | -8.132 | -0.403 | 2.439 | -0.866 | 2.477 | -1.962 | 8.579 | 4.867 | 2.241 | -4.436 | 1.802 | -5.362 | -2.331 | 4.17 | -1.356 | -7.097 | -8.206 | 5.519 | 4.453 | 1.662 | 2.768 | 1.909 | -6.419 | -0.598 | -2.311 | 1.605 | -1.779 | -2.578 | -1.105 | 0.361 | -1.562 | -0.304 | 0.491 | -0.746 | -0.235 | 0.604 | -0.818 | -0.186 | 0.043 | 0.369 | -0.079 | 0.168 | 0.206 | -0.568 | 0.252 | 0.114 | 0.319 | 0.583 | -0.205 | 0.189 | 0.218 | 0.359 | 0.311 | -0.281 | -0.311 | -0.391 | 0.006 | 0.127 | 0.366 | 0.222 | -0.064 | 0.003 | -0.014 | 0.105 | -0.118 | 0.085 | -0.021 | -0.08 | 0.043 | -0.512 | 0.434 | 0.236 | -0.444 | 0.279 | -0.445 | 0.716 | -0.02 | 0.144 | 0.497 | -0.281 | 0.918 | -0.023 | -0.502 | 0.096 | 0.01 | -0.337 | 0.201 | -0.131 | -0.092 | -0.013 | -0.3 | 0.1 | 0.3 | -0.2 | 0.9 | 0.1 | -1.3 | -1.2 | 0 | -0.4 | 0 | -1.7 | 1 | 0.4 | 1.6 | 0 | -0.1 | 0 |
Netto Kasstroomverandering
| 35.318 | 4.087 | -2.14 | 23.339 | 6.898 | 4.575 | 7.046 | 40.956 | 16.335 | -7.543 | -2.081 | -8.237 | -16.661 | 8.48 | -55.866 | 34.589 | 51.154 | 33.278 | -40.772 | 52.132 | -48.709 | 6.244 | 10.787 | -25.537 | -16.685 | -10.253 | 19.174 | 55.386 | -37.62 | 53.045 | 0.546 | 41.231 | 22.145 | -38.103 | 7.291 | -30.985 | 23.266 | 22.36 | 17.443 | 23.388 | -30.529 | -24.466 | 5.39 | 21.994 | 19.293 | 25.009 | 0.208 | -5.762 | 11.063 | -5.626 | 20.811 | 14.036 | 11.373 | -7.774 | 8.496 | 1.294 | -5.499 | 6.904 | 7.865 | 0.393 | 2.095 | 1.423 | -3.534 | -0.418 | 3.717 | -7.584 | 4.701 | 1.147 | 1.842 | -22.62 | 5.467 | 6.052 | 11.804 | -16.332 | 14.926 | -20.742 | 10.893 | -1.605 | 6.966 | -6.378 | 7.647 | -1.063 | -4.104 | 8.63 | -3.629 | 8.479 | -1.201 | 0.412 | 1.802 | 1.203 | 0.804 | -1.64 | 0.94 | 0.705 | -0.44 | -1.112 | 0.056 | 1.563 | 0.982 | -0.1 | -0.7 | -1 | 0.7 | 0.1 | -2.5 | 0.8 | 0.1 | -0.1 | 0.3 | 0.8 | -1.5 | 0.5 | 0.1 | 1.1 | -0.6 | -0.3 | -0.1 |
Kaspositie aan het Einde van de Periode
| 367.741 | 332.423 | 331.106 | 330.42 | 307.081 | 302.941 | 298.366 | 291.32 | 250.364 | 234.029 | 241.572 | 243.653 | 251.89 | 268.551 | 260.071 | 315.937 | 281.348 | 230.194 | 196.916 | 237.688 | 185.556 | 234.265 | 228.021 | 217.234 | 242.771 | 259.456 | 269.709 | 247.131 | 191.745 | 229.365 | 176.32 | 175.774 | 134.543 | 112.398 | 150.501 | 143.21 | 174.195 | 150.929 | 128.569 | 111.126 | 87.738 | 118.267 | 142.733 | 137.343 | 115.349 | 96.056 | 71.047 | 70.839 | 76.601 | 65.538 | 71.164 | 50.353 | 36.317 | 24.944 | 32.718 | 24.222 | 22.928 | 28.427 | 21.523 | 13.658 | 13.265 | 11.17 | 9.747 | 13.281 | 13.699 | 9.982 | 17.566 | 12.865 | 11.718 | 9.876 | 32.496 | 27.029 | 20.977 | 9.173 | 25.505 | 10.579 | 31.321 | 20.428 | 22.033 | 15.067 | 21.445 | 13.798 | 14.861 | 18.965 | 10.335 | 13.964 | 5.485 | 6.686 | 6.274 | 4.472 | 3.269 | 2.465 | 4.105 | 3.165 | 2.46 | 2.9 | 4.012 | 3.956 | 2.393 | 1.4 | 1.5 | 2.2 | 3.3 | 0.1 | -2.5 | 0.8 | 2.7 | -0.1 | 0.3 | 0.8 | -0.4 | 0.5 | 0.1 | 1.1 | 2.4 | -0.3 | 0.2 |