U.S. Physical Therapy, Inc.
NYSE:USPH
91.31 (USD) • At close December 20, 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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 9.777 | 7.043 | 6.975 | -5.73 | 12.222 | 14.864 | 11.427 | 3.348 | 12.821 | 15.256 | 11.982 | 14.443 | 14.123 | 17.472 | 11.886 | 18.627 | 15.763 | 14.763 | 3.338 | 12.015 | 13.069 | 19.8 | 12.375 | 13.673 | 11.879 | 13.236 | 10.054 | 8.706 | 6.594 | 6.39 | 6.034 | 0.556 | 7.972 | 10.06 | 7.68 | 8.359 | 8.064 | 9.117 | 6.151 | 7.263 | 7.418 | 9.42 | 6.323 | 5.754 | 2.259 | 7.374 | 5.609 | 5.794 | 6.298 | 7.314 | 6.812 | 10.142 | 5.853 | 7.603 | 6.185 | 6.358 | 6.177 | 7.034 | 5.131 | 4.207 | 5.14 | 6.034 | 4.593 | 2.233 | 2.531 | 2.855 | 2.385 | 2.486 | 2.12 | 2.303 | 1.829 | 2.104 | 0.552 | 2.156 | 1.484 | 1.622 | 2.377 | 2.763 | 2.029 | 1.813 | 1.054 | 2.279 | 1.532 | 1.43 | 1.901 | 2.213 | 1.787 | 2.058 | 2.018 | 2.336 | 2.076 | 1.947 | 1.825 | 1.787 | 1.512 | 1.059 | 1.067 | 0.938 | 0.671 | 0.594 | 0.7 | 0.6 | 0.5 | 0.4 | 0.2 | 0.5 | 0.5 | 0.6 | 0.8 | 0.6 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.1 | 1 | 0.2 | -0.6 | -0.6 | -0.8 | -0.8 | -0.6 | -0.7 | -0.7 | -0.4 | -0.4 | -0.5 | -0.3 | -0.2 | -0.2 |
Afschrijvingen & Amortisatie
| 4.387 | 4.514 | 4.095 | 4.113 | 3.967 | 3.827 | 3.788 | 3.793 | 3.652 | 3.474 | 3.824 | 3.072 | 3.035 | 2.803 | 2.681 | 2.467 | 2.733 | 2.726 | 2.607 | 2.718 | 2.419 | 2.558 | 2.4 | 2.42 | 2.469 | 2.398 | 2.468 | 2.441 | 2.48 | 2.433 | 2.356 | 2.569 | 2.052 | 2.067 | 2.091 | 2.296 | 1.982 | 1.867 | 1.807 | 2.058 | 1.857 | 1.438 | 1.387 | 1.381 | 1.451 | 1.378 | 1.352 | 1.271 | 1.37 | 1.312 | 1.334 | 1.341 | 1.356 | 1.422 | 1.33 | 1.391 | 1.411 | 1.434 | 1.431 | 1.458 | 1.492 | 1.475 | 1.472 | 1.52 | 1.542 | 1.42 | 1.484 | 1.456 | 1.247 | 1.158 | 1.125 | 1.12 | 1.154 | 1.13 | 1.09 | 1.095 | 1.071 | 1.079 | 1.063 | 1.449 | 0.999 | 0.969 | 0.905 | 0.955 | 0.914 | 0.881 | 0.841 | 0.81 | 0.732 | 0.714 | 0.699 | 0.627 | 0.659 | 0.643 | 0.637 | 0.611 | 0.591 | 0.575 | 0.554 | 0.49 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| -0.165 | -1.173 | 1.943 | -0.903 | 3.594 | 1.578 | 0.221 | -1.768 | 1.77 | 2.175 | 2.132 | 4.396 | -1.868 | 0.979 | 2.181 | 0.576 | 0.903 | -0.368 | -1.369 | 0.971 | -1.741 | 3.303 | 2.118 | 7.912 | -1.363 | -0.574 | -1.162 | -4.841 | 1.276 | -0.735 | -0.25 | -2.709 | 1.518 | 1.461 | 2.709 | 3.82 | 1.051 | 1.565 | 0.565 | 2.387 | 1.466 | 0.842 | 1.58 | 2.912 | 0.253 | -0.577 | -0.219 | 1.203 | 1.489 | -0.564 | 1.61 | 2.401 | 0.482 | 0.585 | 0.365 | -0.652 | 0.651 | 0.737 | -0.284 | 0.524 | 0.128 | 0.008 | 0.054 | 1.623 | -0.108 | 0.064 | 0.343 | 0.353 | -0.142 | 0.021 | 0.081 | -0.302 | -0.566 | 0.024 | 0.471 | -0.032 | -0.146 | 0.249 | -0.027 | 0.282 | 0 | 0 | 0.226 | 0.927 | 0 | 0 | 0 | -0.544 | 0.071 | 0.087 | 0.067 | -0.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 1.921 | 1.919 | 1.997 | 1.785 | 1.859 | 1.786 | 1.806 | 1.802 | 1.802 | 1.814 | 1.846 | 1.587 | 2.875 | 1.754 | 1.651 | 2.592 | 1.936 | 1.503 | 1.886 | 1.723 | 1.704 | 1.83 | 1.728 | 1.486 | 1.516 | 1.556 | 1.381 | 1.622 | 1.065 | 1.065 | 1.28 | 1.214 | 1.264 | 1.263 | 1.221 | 1.123 | 1.162 | 1.216 | 0.99 | 0.907 | 0.863 | 0.858 | 0.735 | 0.651 | 0.722 | 0.731 | 0.639 | 0.513 | 0.546 | 0.496 | 0.547 | 0.541 | 0.528 | 0.519 | 0.444 | 0.373 | 0.341 | 0.272 | 0.306 | 0.36 | 0.415 | 0.384 | 0.414 | 1.574 | 0.397 | 0.421 | 0.339 | 1.277 | 0 | 0 | 0.257 | 1.038 | 0 | 0 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.812 | 6.132 | -16.168 | 4.702 | -6.376 | 4.848 | -8.103 | -6.267 | -4.536 | -7.978 | -8.591 | -8.617 | 5.415 | -6.5 | -2.021 | -0.048 | 3.733 | 13.386 | 6.569 | -3.178 | 2.86 | -9.388 | -6.276 | -6.185 | 7.959 | -2.717 | 1.675 | 6.273 | 6.277 | -2.053 | 3.82 | 5.395 | -4.848 | 3.06 | 0.263 | -4.215 | -3.405 | 1.506 | -7.265 | 3.007 | -4.597 | 3.826 | -7.178 | 4.547 | -4.476 | 5.694 | -3.664 | -1.471 | -0.625 | 3.933 | -6.307 | 0.808 | -1.778 | -3.289 | -2.935 | -0.951 | 1.922 | -3.712 | -1.007 | -0.783 | 1.746 | -0.395 | -0.716 | 0.936 | 4.137 | -1.356 | -2.945 | -0.377 | -0.17 | -3.855 | 0.295 | -1.481 | 1.769 | -1.471 | 0.038 | -1.513 | -1.229 | -0.815 | 1.607 | -0.94 | -0.535 | 1.492 | -1.064 | -1.521 | -0.023 | -0.616 | 0.288 | 0.099 | 0.547 | -0.538 | -2.541 | -1.221 | -1.328 | -0.902 | -0.909 | -1.052 | -0.459 | -0.243 | -0.803 | -0.885 | -0.3 | -0.9 | -1.1 | -0.5 | -0.3 | -1.1 | -0.2 | -0.6 | -0.8 | -1.4 | -0.5 | -0.1 | 0.2 | -0.4 | -0.4 | 0.9 | -1.3 | -0.6 | -0.3 | -0.2 | -0.3 | -0.9 | -0.5 | -0.5 | -0.7 | -0.6 | -0.4 | -0.5 | -0.2 | 6.5 | 1.7 |
Vorderingen
| -1.409 | 1.648 | -9.109 | 1.045 | -0.074 | 0.658 | -5.999 | -2.694 | -0.126 | -2.783 | -4.676 | -1.904 | -2.188 | -0.637 | -4.688 | -3.218 | -4.763 | 5.671 | 3.209 | 1.795 | -3.215 | -0.058 | -4.898 | -2.342 | 1.049 | 0.641 | -2.782 | -1.533 | 2.092 | -2.464 | -1.542 | -0.727 | -0.099 | -0.264 | -2.185 | -1.371 | -1.268 | -0.695 | -2.185 | -0.436 | -0.51 | -1.44 | -3.002 | -2.071 | -0.776 | 0.887 | -3.429 | 0.117 | 0.233 | 0.592 | -2.605 | -1.049 | -0.248 | -0.657 | -4.183 | -0.681 | -1.492 | -0.648 | -1.645 | 0.018 | -1.017 | 1.002 | -0.306 | -1.566 | 0.928 | -0.582 | -2.755 | -3.543 | 0 | 0 | -1.001 | -3.434 | 0 | 0 | -1.218 | -3.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 6.944 | -3.181 | 0 | 0 | 0 | 0 | 0 | -4.657 | 0 | 0 | 13.725 | -13.807 | 0 | 0 | 1.094 | -0.187 | 0 | 0 | -1.389 | -6.763 | 0 | 0 | -2.087 | -3.683 | 0 | 0 | -2.864 | -2.114 | 0 | 0 | -2.239 | 3.067 | 0 | 0 | 0.231 | 1.452 | 0 | 0 | 0.881 | 1.59 | 0 | 0 | 2.169 | 0.092 | 0 | 0 | 0 | 1.494 | 0 | 0 | 0 | -25.031 | 0 | 0 | -23.667 | -19.651 | 0 | 0 | 0.058 | 0.011 | 0 | 0 | 0.13 | 3.487 | 0 | 0 | 0.173 | 0.308 | 0 | 0 | -0.137 | -29.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 6.484 | 5.197 | -6.678 | 5.624 | -6.944 | 3.181 | -1.846 | -5.309 | 0 | -5.336 | 1.445 | 4.657 | 8.201 | -7.641 | 3.969 | 12.427 | 0 | 0 | 2.027 | -4.209 | 0 | 0 | 0.274 | 4.876 | 0 | 0 | 7.389 | 6.979 | 0 | 0 | 5.315 | 2.994 | 0 | 0 | 4.322 | -7.013 | 0 | 0 | -5.976 | 1.868 | 0 | 0 | -5.241 | 4.833 | 0 | 0 | -2.46 | -0.34 | 0 | 0 | -3.728 | 1.19 | 0 | 0 | 0.685 | -0.292 | 0 | 0 | -0.058 | 0.595 | 0 | 0 | -0.324 | 1.873 | 0 | 0 | -0.24 | -0.655 | 0 | 0 | 1.526 | 1.623 | 0 | 0 | 1.313 | 1.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,311,095,143.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.263 | -0.713 | -0.381 | -1.967 | -6.302 | 4.19 | 7.845 | 1.736 | -3.733 | 0.141 | -5.36 | -6.713 | 7.603 | -5.863 | -15.027 | 4.55 | 8.496 | 7.715 | 0.239 | -0.577 | 6.075 | -9.33 | -0.263 | -1.956 | 6.91 | -3.358 | -0.845 | 4.51 | 4.185 | 0.411 | 2.911 | 5.242 | -4.749 | 3.324 | 0.365 | 1.102 | -2.137 | 2.201 | 0.665 | 0.123 | -4.087 | 5.266 | 0.184 | 0.195 | -3.7 | 4.807 | 0.056 | -1.34 | -0.858 | 3.341 | 0.026 | -0.827 | -1.53 | -2.632 | 0.563 | 25.053 | 3.414 | -3.064 | 24.363 | 18.255 | 2.763 | -1.397 | -0.144 | 0.618 | 4.137 | -1.356 | -0.08 | 0.334 | -0.17 | -3.855 | -0.403 | 0.022 | 1.769 | -1.471 | 0.08 | 29.737 | -1.229 | -0.815 | 1.607 | -0.94 | -0.535 | 1.492 | -1.064 | -1.521 | -0.023 | -0.616 | 0.288 | 0.099 | 0.547 | -0.538 | -2.541 | -1.221 | -1.328 | -0.902 | -0.909 | -1.052 | -0.459 | -0.243 | 10,311,095,142.239 | -0.885 | -0.3 | -0.9 | -1.1 | -0.5 | -0.3 | -1.1 | -0.2 | -0.6 | -0.8 | -1.4 | -0.5 | -0.1 | 0.2 | -0.4 | -0.4 | 0.9 | -1.3 | -0.6 | -0.3 | -0.2 | -0.3 | -0.9 | -0.5 | -0.5 | -0.7 | -0.6 | -0.4 | -0.5 | -0.2 | 6.5 | 0 |
Overige Niet-Contante Posten
| 3.388 | 14.824 | 31.918 | 23.017 | 1.098 | 0.527 | 2.21 | 16.391 | 2.575 | 2.021 | 0.456 | 1.024 | 1.365 | 1.374 | 1.296 | 1.179 | 1.178 | -0.034 | 3.349 | 1.735 | -0.468 | -3.045 | 1.218 | -0.306 | 0.924 | 1.191 | 1.115 | 1.494 | 0.948 | 0.92 | 0.931 | 1.997 | 0.706 | 0.742 | 0.747 | 1.001 | 0.766 | 0.949 | 0.771 | 0.746 | 0.765 | 0.98 | 0.843 | 0.691 | 7.934 | 1.263 | 1.136 | 2.589 | 1.305 | 1.305 | 1.175 | -3.171 | 1.311 | 0.306 | 0.306 | 0.22 | 0.74 | 0.746 | 0.452 | 0.661 | 0.905 | 0.752 | 0.616 | 1.514 | -0.08 | 1.031 | 2.294 | 1.422 | 0.87 | 0.612 | 1.813 | 2.049 | 1.72 | 1.877 | 1.676 | 1.789 | 1.758 | 2.053 | 1.46 | 1.414 | 3.063 | 1.341 | 1.605 | 2.29 | 1.47 | 3.027 | 0.768 | 1.603 | 1.934 | 3.61 | 3.686 | 2.346 | 4.626 | 1.873 | 1.716 | 1.251 | 1.521 | 1.333 | 1.247 | 0.951 | 1.1 | 1 | 0.7 | 0.9 | 1 | 0.8 | 0.7 | 0.9 | 0.7 | 0.4 | 0.5 | 0.8 | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0 | 0.2 | 0.3 | 0.1 | 0 | -0.1 | 0.1 | 0.1 | -6.6 | -1.7 |
Kasstroom uit Operationele Activiteiten
| 22.12 | 29.157 | 4.786 | 26.984 | 16.364 | 27.43 | 11.349 | 17.299 | 13.727 | 15.862 | 11.649 | 15.905 | 24.945 | 17.882 | 17.674 | 25.393 | 26.246 | 31.976 | 16.38 | 15.984 | 17.843 | 15.058 | 13.563 | 19 | 23.384 | 15.09 | 15.531 | 15.695 | 18.64 | 8.02 | 14.171 | 9.022 | 8.664 | 18.653 | 14.711 | 12.384 | 9.62 | 16.22 | 3.019 | 16.368 | 7.772 | 17.364 | 3.69 | 15.936 | 8.143 | 15.863 | 4.853 | 9.899 | 10.383 | 13.796 | 5.171 | 12.062 | 7.752 | 7.146 | 5.695 | 6.739 | 11.242 | 6.511 | 6.029 | 6.427 | 9.826 | 8.258 | 6.433 | 9.4 | 10.813 | 6.059 | 3.9 | 6.617 | 5.308 | 1.722 | 5.4 | 4.528 | 5.247 | 3.716 | 4.981 | 2.961 | 3.831 | 5.328 | 6.132 | 4.018 | 4.581 | 6.081 | 3.204 | 4.081 | 4.262 | 5.505 | 3.684 | 4.026 | 5.302 | 6.209 | 3.987 | 3.033 | 5.782 | 3.401 | 2.956 | 1.869 | 2.72 | 2.603 | 1.669 | 1.15 | 2.1 | 1.2 | 0.6 | 1.3 | 1.5 | 0.7 | 1.5 | 1.4 | 1.2 | 0.3 | 0.9 | 1.5 | 1.6 | 0.9 | 0.7 | 1.7 | 0.4 | 0.5 | -0.2 | -0.2 | -0.5 | -1.4 | -0.7 | -0.7 | -1.2 | -0.8 | -0.7 | -0.8 | -0.4 | -0.3 | -0.2 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -2.523 | -2.336 | -1.838 | -2.22 | -2.551 | -2.464 | -2.059 | -0.958 | -2.721 | -2.041 | -2.528 | -2.205 | -2.695 | -1.693 | -1.608 | -2.145 | -0.866 | -1.874 | -2.754 | -2.761 | -2.552 | -2.379 | -2.497 | -1.886 | -2.037 | -1.866 | -1.404 | -1.519 | -2.331 | -1.658 | -1.587 | -2.64 | -2.167 | -1.715 | -1.738 | -1.573 | -1.817 | -1.454 | -1.419 | -1.255 | -1.78 | -1.283 | -0.849 | -1.179 | -1.064 | -1.124 | -1.27 | -1.286 | -1.005 | -1.047 | -0.896 | -0.794 | -0.944 | -0.624 | -0.86 | -1.003 | -1.082 | -1 | -0.588 | -0.594 | -0.992 | -0.728 | -1.562 | -1.126 | -1.076 | -1.169 | -0.928 | -1.187 | -0.745 | -1.318 | -0.784 | -0.735 | -0.992 | -1.448 | -1.48 | -7.842 | -1.168 | -1.209 | -0.629 | -1.663 | -1.122 | -1.594 | -0.591 | -1.167 | -1.347 | -1.149 | -1.47 | -1.698 | -1.569 | -1.294 | -1.004 | -1 | -0.674 | -0.917 | -0.753 | -0.624 | -0.627 | -0.773 | -0.803 | -0.497 | -0.6 | -0.6 | -0.4 | -1 | -0.5 | -0.5 | -0.4 | -0.1 | -0.8 | -0.6 | -0.3 | -0.6 | -0.4 | -0.4 | -0.6 | -0.6 | -0.2 | -0.3 | -0.4 | -0.8 | -1.2 | -0.9 | -1 | -0.9 | -0.6 | -0.5 | -0.4 | -0.6 | -0.4 | 0 | 0 |
Netto Overnames
| -3.297 | -26.276 | -19.081 | -6.664 | -14.562 | -4.779 | -10.867 | -42.472 | -12.289 | -5.971 | -13.548 | -77.825 | -8.188 | -18.479 | -11.595 | -25.699 | -4.393 | 0.013 | -13.485 | -3.267 | -4.171 | -18.238 | -2.192 | -0.064 | -7.185 | -8.357 | -0.761 | -2.821 | -0.075 | -17.995 | -15.67 | -9.535 | -0.414 | 0.079 | -14.423 | -8.812 | -1.801 | -8.631 | -6.804 | -0.522 | -1.543 | -12.737 | -2.958 | -36.708 | -0.734 | -5.891 | -5.171 | -2.771 | -0.222 | -6.09 | -1.09 | -1.296 | -8.149 | 0 | 0 | -8.432 | 0.032 | -0.093 | -8.785 | -1.178 | 0 | 0 | 0 | -7.742 | -1.499 | -8.328 | -3.116 | -0.583 | -19.311 | 0 | 0.006 | -5.152 | 1.099 | -1.099 | -0.054 | 3.487 | 1.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.367 | 0 | 0 | 0 | 0 | 0.168 | -0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.359 | 0 | 0 | -0.359 | -0.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | -0.015 | -0.129 | -0.338 | -0.198 | -0.017 | -2.194 | -0.135 | 0 | 0 | 0 | -0.739 | -0.372 | -0.285 | 0 | 0 | -0.44 | -1.6 | 0.607 | -1.207 | 0 | -0.1 | 0 | -3.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.367 | 0 | 0.736 | 0.004 | 0.139 | 0.136 | -0.152 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0.64 | 1.65 | 0 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.022 | 0.156 | 0.088 | 0.321 | 0.172 | 0.264 | 0.245 | 0.039 | 0.729 | 1.496 | 0.132 | 0.152 | 0.472 | -0.288 | 0.152 | -0.444 | 0.423 | -0.295 | 0.316 | -2.745 | -0.001 | 0.005 | 0.06 | -0.079 | -0.026 | 0.002 | -0.246 | 0.014 | 0.005 | 0 | 0.062 | 0.019 | -0.414 | 0.138 | 0.042 | 2.802 | -0.001 | 0.064 | 0.367 | 0.496 | 0.005 | 0.022 | 0.016 | 0.244 | 0.433 | 0.001 | 0.014 | 1.32 | -0.319 | -0.139 | -0.559 | -0.004 | -3.049 | -15.869 | 0.003 | -0.897 | 0.002 | 0.77 | 0.125 | 0.004 | 0.021 | 0.022 | 0.01 | 0.01 | 0.672 | -0.586 | 0.012 | -0.016 | 0.029 | 0.002 | -0.129 | -1.173 | 0.033 | 0.806 | -0.854 | 1.296 | 0.007 | -5.625 | -0.5 | -0.235 | -0.062 | 0.305 | 0.003 | -0.024 | 0 | 0 | 0.129 | -0.008 | -0.289 | -0.313 | -0.012 | -0.006 | -0.03 | 0.001 | 0.003 | 0.017 | 0.009 | 0.009 | -0.01 | 0.101 | -0.025 | -0.1 | 0 | 0.2 | -0.2 | -0.1 | 0 | -0.4 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.3 | -0.3 | 0 |
Kasstroom uit Investeringsactiviteiten
| -5.842 | -28.456 | -20.831 | -8.563 | -16.941 | -6.979 | -12.681 | -43.391 | -14.338 | -7.596 | -15.944 | -79.878 | -10.883 | -20.172 | -13.203 | -28.288 | -4.836 | -2.156 | -15.923 | -6.028 | -6.724 | -20.612 | -4.629 | -2.029 | -9.248 | -10.221 | -2.411 | -4.326 | -2.401 | -19.653 | -17.195 | -12.156 | -2.581 | -1.636 | -16.119 | -10.385 | -3.619 | -10.021 | -8.215 | -1.773 | -3.318 | -13.998 | -3.791 | -37.643 | -1.365 | -7.014 | -6.427 | -2.737 | -1.546 | -7.276 | -2.545 | -2.099 | -12.142 | -16.493 | -0.872 | -10.461 | -1.386 | -0.521 | -9.265 | -3.962 | -1.106 | -0.706 | -1.552 | -8.858 | -1.903 | -10.083 | -4.032 | -1.786 | -18.127 | -1.756 | -1.867 | -4.803 | -1.067 | -0.642 | -2.334 | -3.059 | -1.161 | -6.834 | -1.129 | -1.898 | -1.184 | -1.289 | -0.588 | -1.191 | -1.347 | -1.149 | -1.341 | -1.706 | -1.858 | -1.607 | -1.463 | -1.006 | -0.704 | -0.916 | -0.75 | -0.607 | -0.618 | -0.764 | -0.813 | -0.396 | -0.6 | -0.7 | -0.4 | -0.8 | -0.7 | -0.6 | -0.4 | -0.5 | -0.8 | -0.5 | -0.3 | -0.6 | -0.4 | -0.4 | -0.6 | -0.6 | -0.2 | -0.3 | -0.4 | -0.8 | -1.2 | -0.9 | -1 | -0.9 | -0.6 | -0.5 | -0.4 | -0.5 | -0.7 | -0.3 | 0 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -2.488 | -1.658 | -1.33 | -2.463 | -2.726 | -39.601 | 5.64 | 28.691 | -0.158 | 30.215 | 3.668 | 80.763 | -5.455 | 17.938 | -0.145 | 8.663 | -26.386 | -81.2 | 67.886 | -5.024 | -11.352 | 32.425 | -9.482 | -17.75 | -2.396 | 12.925 | -12.823 | -2.451 | -12.999 | 10.925 | 11.298 | 9.792 | -6.559 | -10.283 | 8.25 | -2.268 | 4.992 | -0.908 | 6.8 | -12.25 | 1.5 | -0.825 | 5.25 | 25.85 | -1.825 | -4.834 | 2.95 | 1.15 | -4 | -4.384 | 0.7 | -3.05 | 10.6 | 11 | -0.8 | 5.221 | -3.858 | -7.776 | 10.5 | -3.353 | -7.605 | -2.548 | 1.127 | 2.476 | -6.434 | 4.785 | 2.686 | -5.167 | 11.885 | -0.14 | -0.166 | -0.042 | -0.067 | -0.068 | -0.068 | -0.042 | 0 | 0 | 0 | -0.013 | -0.036 | 0 | 0 | -0.035 | -0.001 | -0.001 | -0.001 | -0.004 | 0.001 | -0.001 | -0.697 | -0.632 | -0.004 | -0.003 | -0.903 | -1.229 | 2.107 | -0.008 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | -0.2 | -0.1 | 0 | 5 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | -0.009 | 163.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 9.316 | 0 | 0 | 0.057 | 0 | 0 | 0 | 0 | 0.402 | 0.028 | 0.065 | 0.126 | 0.069 | 0.145 | 0.228 | 0.041 | 0.062 | 0.011 | 0.011 | 0.592 | 0.565 | 0.547 | 0.096 | 0.067 | 1.554 | 0.147 | 0.003 | 0.326 | 0.549 | 0.385 | 0.202 | 0.335 | 0.217 | 1.09 | 1.364 | 0.344 | -0.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | -0.033 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 152.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.656 | 0 | 0 | 0 | 9.096 | -1.401 | 0 | 0 | -0.057 | 0 | -2.939 | -2.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.175 | -2.275 | -1.212 | -0.86 | -2.894 | -1.533 | 0 | -3.573 | -4.927 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -2.691 | 0 | 0 | 0 | -1.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.634 | -13.264 | -6.63 | -6.445 | -6.445 | -11.238 | -5.617 | -5.331 | -5.331 | -10.659 | -5.327 | -4.831 | -4.906 | -9.028 | -4.514 | -4.11 | 0 | -4.11 | 0 | -3.832 | -3.832 | -6.891 | 0 | -2.918 | -2.918 | -5.828 | 0 | -2.519 | -5.031 | -2.516 | 0 | -2.128 | -2.128 | -2.129 | -2.125 | -1.863 | -1.863 | -3.723 | 0 | -1.474 | -1.467 | -2.932 | 0 | -1.21 | -1.21 | -1.211 | -1.207 | -5.834 | -1.066 | -1.059 | -1.058 | -0.946 | -0.953 | -0.947 | -0.943 | -2.344 | -2.405 | -2.237 | -2.237 | -2.009 | -2.329 | -2.707 | -2.393 | 0 | -1.848 | -1.916 | -1.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.216 | 0 | 0 | -1.216 | 0 | 0 | 0 | 0 | 0 | -1.356 | 0 | 0 | 0 | -1.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.108 | -5.158 | -3.16 | -4.373 | -3.296 | -5.134 | -3.297 | -3.588 | -4.558 | -3.479 | -3.711 | -2.58 | -4.932 | -4.138 | -14.793 | -2.979 | -8.45 | 9.494 | -2.34 | -5.408 | -2.938 | -5.36 | -2.581 | -5.176 | -3.729 | -4.631 | -2.417 | -1.884 | -1.033 | -1.688 | -3.167 | 0.493 | -2.104 | -1.224 | -2.248 | -2.648 | -1.544 | -3.153 | -1.318 | -2.424 | -1.597 | -3.436 | -1.286 | -2.158 | -1.907 | -2.801 | -1.556 | -1.49 | -1.899 | -2.706 | -1.811 | -3.072 | -4.774 | -2.38 | -1.593 | 0.304 | -1.049 | -0.272 | 0.015 | 5.42 | 0.101 | 0 | 0 | -2.058 | 0.05 | 0.003 | 0.075 | -1.38 | -1.537 | -1.096 | -1.454 | -1.936 | -1.817 | -1.452 | -1.02 | 0.135 | -1.341 | -1.74 | 0 | -1.47 | -1.354 | -1.506 | -1.002 | -1.042 | 0 | -2.298 | 0 | -1.327 | 0 | -1.512 | -1.045 | -1.471 | -1.087 | 0.599 | 0.157 | -0.808 | -7.08 | -0.905 | -0.481 | -0.373 | -0.365 | -0.9 | -0.3 | -0.5 | -0.4 | -0.6 | -0.2 | -0.3 | -0.3 | -0.4 | -0.1 | -0.2 | -0.1 | -0.3 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 3 | 0 | 0 | 0.1 | 6.8 | 0 |
Kasstroom uit Financieringsactiviteiten
| -12.23 | -20.08 | -4.49 | -13.281 | -12.476 | 107.682 | 2.343 | 19.772 | -10.047 | 16.077 | -0.043 | 73.352 | -15.293 | 4.772 | -19.452 | 5.684 | -34.836 | -75.816 | 65.546 | -14.264 | -18.122 | 20.174 | -12.063 | -25.844 | -9.043 | 2.466 | -15.24 | -6.854 | -19.063 | 6.721 | 8.131 | 8.157 | -11.512 | -15.77 | 4.836 | -6.779 | 1.585 | -7.784 | 5.482 | -16.148 | -1.564 | -7.193 | 3.964 | 22.482 | -4.942 | -8.846 | 0.187 | -6.174 | -6.965 | -8.149 | -2.169 | -9.455 | 4.873 | 7.673 | -3.336 | 3.181 | -7.312 | -10.285 | 8.278 | -5.362 | -9.833 | -8.194 | -3.913 | 0.418 | -7.83 | 2.9 | 1.353 | -6.421 | 10.417 | -1.091 | -1.392 | -3.112 | -3.405 | -2.721 | -1.788 | -3.425 | -2.309 | -1.193 | -4.693 | -6.343 | -0.493 | -1.359 | -0.999 | -0.751 | -0.808 | -1.914 | 0.181 | -3.687 | -8.913 | -0.423 | -0.378 | -3.691 | -1.905 | 0.596 | -0.746 | -1.643 | -4.973 | -0.913 | -0.489 | -0.352 | -0.4 | -4.3 | -0.2 | -0.5 | -0.4 | -0.6 | -0.2 | -0.3 | -0.3 | -0.4 | -0.1 | -0.2 | -0.1 | -0.3 | 0.1 | -0.1 | 0 | -0.1 | -0.2 | -0.1 | -0.1 | 5 | 1.1 | 0.1 | -0.1 | 3 | 0 | 0 | 0.3 | 6.8 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 1.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 4.048 | -19.379 | -20.535 | 5.14 | -13.053 | 128.133 | 1.011 | -6.32 | -10.658 | 24.343 | -4.338 | 9.379 | -1.231 | 2.482 | -14.981 | 2.789 | -13.426 | -45.996 | 66.003 | -4.308 | -7.003 | 14.62 | -3.129 | -8.873 | 5.093 | 7.335 | -2.12 | 4.515 | -2.824 | -4.912 | 5.107 | 5.023 | -5.429 | 1.247 | 3.428 | -4.78 | 7.586 | -1.585 | 0.286 | -1.553 | 2.89 | -3.827 | 3.863 | 0.775 | 1.836 | 0.003 | -1.387 | 0.988 | 1.872 | -1.629 | 0.457 | 0.508 | 0.483 | -1.674 | 1.487 | -0.541 | 2.544 | -4.295 | 5.042 | -2.897 | -1.113 | -0.642 | 0.968 | 0.96 | 1.08 | -1.124 | 1.221 | -1.59 | -2.402 | -1.125 | 2.141 | -3.387 | 0.775 | -2.297 | 0.859 | -3.523 | 0.361 | -2.699 | 0.31 | -4.223 | 2.904 | 3.433 | 1.617 | 2.139 | 2.107 | 2.442 | 2.524 | -1.367 | -5.469 | 4.179 | 2.146 | -1.664 | 3.173 | 3.081 | 1.46 | -0.381 | -2.871 | 0.926 | 0.367 | 0.43 | 1 | -3.8 | 0 | 0 | -5.6 | -0.5 | 0.9 | 0.6 | 0.1 | -0.6 | 0.5 | 0.7 | 1.1 | 0.2 | 0.2 | 1 | 0.2 | 0.1 | -0.8 | -1.1 | -1.8 | 2.7 | -0.6 | -1.5 | -1.9 | 1.7 | -1.1 | -1.3 | -0.8 | 6.2 | -0.2 |
Kaspositie aan het Einde van de Periode
| 116.959 | 112.911 | 132.29 | 152.825 | 147.685 | 160.738 | 32.605 | 31.594 | 37.914 | 48.572 | 24.229 | 28.567 | 19.188 | 20.419 | 17.937 | 32.918 | 30.129 | 43.555 | 89.551 | 23.548 | 27.856 | 34.859 | 20.239 | 23.368 | 32.241 | 27.148 | 19.813 | 21.933 | 17.418 | 20.242 | 25.154 | 20.047 | 15.024 | 20.453 | 19.206 | 15.778 | 20.558 | 12.972 | 14.557 | 14.271 | 15.824 | 12.934 | 16.761 | 12.898 | 12.123 | 10.287 | 10.284 | 11.671 | 10.683 | 8.811 | 10.44 | 9.983 | 9.475 | 8.992 | 10.666 | 9.179 | 9.72 | 7.176 | 11.471 | 6.429 | 9.326 | 10.439 | 11.081 | 10.113 | 9.153 | 8.073 | 9.197 | 7.976 | 9.566 | 11.968 | 13.093 | 10.952 | 14.339 | 13.564 | 15.861 | 15.002 | 18.525 | 18.164 | 20.863 | 20.553 | 24.776 | 21.872 | 18.439 | 16.822 | 14.683 | 12.576 | 10.134 | 7.61 | 8.977 | 14.446 | 10.267 | 8.121 | 9.785 | 6.612 | 3.531 | 2.071 | 2.452 | 5.323 | 4.397 | 4.03 | 3.6 | 2.6 | 6.3 | 0 | 0.4 | -0.5 | 6.5 | 0.6 | 0.1 | -0.6 | 5.4 | 0.7 | 1.1 | 0.2 | 2.8 | 1 | 0.2 | 0.1 | 1.3 | -1.1 | -1.8 | 2.7 | 2.3 | -1.5 | -1.9 | 1.7 | 4.6 | -1.3 | -0.8 | 6.2 | 1.7 |