Universal Corporation
NYSE:UVV
50.35 (USD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 0.13 | 40.318 | 61.287 | 30.788 | -5.161 | 56.668 | 51.361 | 19.406 | 2.801 | 33.782 | 44.155 | 21.755 | 3.912 | 40.724 | 40.441 | 8.249 | 6.9 | 18.043 | 29.318 | 29.747 | 0.895 | 33.692 | 31.089 | 34.293 | 11.06 | 34.322 | 50.219 | 28.306 | 3.321 | 36.45 | 57.062 | 26.498 | -7.504 | 52.594 | 46.615 | 25.064 | -6.125 | 46.375 | 58.077 | 15.484 | 0.525 | 27.209 | 44.203 | 29.83 | 53.913 | 26.685 | 39.715 | 49.286 | 25.233 | 29.892 | 61.602 | -7.997 | 17.322 | 28.764 | 57.585 | 53.783 | 24.418 | 23.395 | 48.474 | 54.672 | 43.804 | 15.762 | 53.084 | 41.782 | 21.111 | 9.898 | 50.752 | 39.798 | 18.708 | 19.516 | 24.105 | 3.079 | -2.348 | -24.724 | -5.669 | 26.514 | 11.819 | 33.766 | 27.907 | 13.861 | 20.479 | 27.8 | 37.367 | 34.428 | 31.589 | 23.785 | 26.743 | 28.477 | 16.128 | 33.114 | 29.091 | 28.329 | 23.975 | 35.867 | 27.862 | 24.965 | 19.697 | 38.408 | 26.2 | 29.5 | 29.5 | 29.3 | 41.4 | 27.1 | 38.9 | 31.5 | 38.1 | 32.8 | 21.9 | 27.6 | 31.4 | 20 | 15.4 | 18.4 | 27.4 | 10.2 | -5.5 | 10.3 | 14.9 | 5.9 | -9.4 | 9.3 | 20.2 | 18.5 | 2.1 | 19.1 | 35.2 | 23.8 | 2.9 | 18.8 | 28.9 | 20.1 | -18.2 | 12 | 23.2 | 7 | -4.5 | 8.6 |
Afschrijvingen & Amortisatie
| 14.564 | 14.483 | 14.834 | 14.255 | 14.754 | 14.456 | 14.55 | 14.165 | 14.129 | 13.411 | 14.014 | 13.038 | 12.058 | 12.107 | 12.245 | 10.276 | 10.105 | 10.879 | 9.269 | 9.164 | 9.067 | 9.453 | 9.211 | 9.795 | 8.645 | 8.73 | 8.621 | 8.667 | 8.818 | 9.804 | 8.783 | 8.682 | 8.642 | 9.755 | 9.081 | 9.44 | 9.368 | 9.334 | 9.876 | 9.052 | 9.062 | 8.597 | 9.433 | 9.867 | 11.002 | 11.42 | 11.194 | 11.265 | 11.237 | 11.093 | 10.202 | 11.144 | 11.427 | 11.578 | 11.364 | 11.095 | 11.235 | 10.817 | 11.135 | 11.138 | 10.406 | 9.403 | 9.894 | 11.952 | 10.541 | 10.615 | 10.716 | 10.703 | 11.206 | 10.155 | 12.982 | 6.769 | 18.399 | 16.949 | 15.367 | 19.001 | 16.822 | 19.579 | 19.775 | 18.346 | 16.433 | 20.8 | 15.316 | 12.684 | 15.504 | 13 | 0 | 0 | 49.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| -3.983 | -3.326 | 1.482 | -1.154 | -2.406 | -7.657 | 7.614 | -1.604 | 0 | -2.473 | 0 | 0 | 0 | -2.335 | 0 | 0 | 0 | -8.697 | 0 | 0 | 0 | 9.344 | 0 | 0 | 0 | 7.835 | 0 | 0 | 0 | 16.626 | 0 | 0 | 0 | 15.046 | 0 | 0 | 0 | -13.662 | 0 | 0 | 0 | -2.176 | 0 | 0 | 0 | 11.794 | 0 | 0 | 0 | 6.77 | 0 | 0 | 0 | -1.044 | 0 | 0 | 0 | 13.755 | 0 | 0 | 0 | 20.48 | 0 | 0 | 0 | 19.713 | 0 | 0 | 0 | -0.654 | 0 | 0 | 0 | -38.571 | 1.494 | 1.584 | 0 | -13.655 | 1.494 | 1.584 | 0 | -7.346 | 0 | 0 | -11.901 | 0 | 0 | 0 | 4.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.641 | 1.438 | 4.914 | 1.852 | 3.859 | 1.819 | 1.326 | 1.622 | 3.7 | 0.886 | 1.2 | 1.1 | 3 | 1.106 | 1.3 | 1.1 | 2.6 | 0.831 | 1.1 | 1 | 2.7 | 1.052 | 1.35 | 1.55 | 4.2 | 1.91 | 1.519 | 1.481 | 2.7 | 1.675 | 1.3 | 1.3 | 2.2 | 1.006 | 1.2 | 1.1 | 1.9 | 1.43 | 1 | 0.9 | 2.9 | 1.178 | 1.2 | 1.1 | 2.8 | 1.471 | 1.3 | 1.3 | 0 | 5.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.078 | -1.494 | -1.584 | 0 | 3.078 | -1.494 | -1.584 | 0 | -11.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -84.53 | -90.766 | -143.01 | 61.625 | -130.614 | 136.055 | 84.891 | -164.565 | -258.612 | 27.451 | -5.829 | -30.584 | -141.72 | 109.876 | 116.815 | -180.589 | 12.087 | 133.36 | 67.433 | -199.156 | -128.819 | 201.896 | 47.199 | -93.481 | -179.366 | 83.647 | 127.131 | -155.913 | -122.647 | 2.694 | 82.081 | -22.858 | -2.69 | 84.628 | 78.265 | -72.253 | -129.793 | 165.467 | 264.032 | -268.118 | -118.286 | -29.285 | 212.58 | -135.398 | -209.035 | -4.479 | 205.048 | -77.063 | -83.58 | 96.034 | 99.036 | -45.596 | -186.063 | 85.676 | 148.396 | -107.377 | -303.27 | 52.661 | 131.375 | -153.117 | -126.603 | 73.02 | 78.664 | -139.199 | -182.739 | -143.788 | 85.519 | 17.066 | -73.597 | 87.038 | -12.125 | 3.75 | -22.611 | -53.108 | 22.341 | 44.519 | -113.622 | -147.387 | 86.592 | -81.084 | -112.017 | 50.214 | 1.473 | 9.866 | -46.1 | -128.652 | 104.579 | -132.325 | 56.5 | -35.017 | 96.648 | -112.869 | 71.918 | 6.182 | -15.042 | -76.893 | -44.458 | 17.374 | -15 | -24.8 | 44.3 | -13.1 | 3.5 | -50.1 | 47.5 | -52.2 | -53.2 | -1.6 | -50.9 | 61.1 | -35.6 | -159.4 | 38.9 | -16.7 | 78.3 | -82.9 | 45.1 | 10.3 | 83.5 | -157.8 | 144.9 | 8.6 | -31.2 | -196.4 | -64.4 | -15.7 | 113.8 | -83.9 | -16.7 | -49.9 | 28 | -10.1 | -6.8 | 85.5 | -65.9 | -89.2 | 10.3 | 52.2 |
Vorderingen
| 78.524 | -48.247 | -119.89 | 26.109 | 35.53 | -74.657 | -68.035 | -156.89 | 68.032 | -23.185 | 0 | 0 | 0 | -5.239 | 0 | 0 | 0 | 16.267 | 0 | 0 | 0 | -8.373 | 0 | 0 | 0 | 38.264 | 0 | 0 | 0 | -14.346 | 0 | 0 | 0 | -2.806 | 0 | 0 | 0 | 49.414 | 0 | 0 | 0 | -89.536 | 0 | 0 | 0 | -5.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -61.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,371 | -67.114 | 100.293 | -6.251 | -263.171 | 13.995 | 136.706 | 60.888 | -281.844 | -245.92 | 0 | 0 | 0 | 43.199 | 0 | 0 | 0 | -94.538 | 0 | 0 | 0 | 33.796 | 0 | 0 | 0 | -116.728 | 0 | 0 | 0 | 52.139 | 0 | 0 | 0 | -7.37 | 0 | 0 | 0 | 37.751 | 0 | 0 | 0 | -47.492 | 0 | 0 | 0 | 6.578 | 0 | 0 | 0 | 8.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -68.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -28.706 | 22.228 | 17.452 | -17.764 | -1.11 | -84.588 | 26.754 | -56.909 | 0 | 123.102 | 0 | 0 | 0 | 26.171 | 0 | 0 | 0 | -48.534 | 0 | 0 | 0 | -54.912 | 0 | 0 | 0 | 13.082 | 0 | 0 | 0 | 28.643 | 0 | 0 | 0 | -13.678 | 0 | 0 | 0 | -63.257 | 0 | 0 | 0 | -27.345 | 0 | 0 | 0 | 11.167 | 0 | 0 | 0 | -53.487 | 0 | 0 | 0 | -67.206 | 0 | 0 | 0 | 14.679 | 0 | 0 | 0 | -70.367 | 0 | 0 | 0 | -3.028 | 0 | 0 | 0 | 33.717 | 0 | 0 | 0 | 74.699 | 0 | 0 | 0 | -65.682 | 0 | 0 | 0 | -44.626 | 0 | 0 | -24.284 | 0 | 0 | 0 | 45.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4,505.348 | 2.367 | -140.865 | 59.531 | 98.137 | 281.305 | -10.534 | -68.563 | 5.981 | 181.166 | -5.829 | -30.584 | -141.72 | 50.261 | 116.815 | -180.589 | 12.087 | 249.238 | 67.433 | -199.156 | -128.819 | 201.896 | 47.199 | -93.481 | -179.366 | 83.647 | 127.131 | -155.913 | -122.647 | 2.694 | 82.081 | -22.858 | -2.69 | 84.628 | 78.265 | -72.253 | -129.793 | 165.467 | 264.032 | -268.118 | -118.286 | -29.285 | 212.58 | -135.398 | -209.035 | -4.479 | 205.048 | -77.063 | -83.58 | 96.034 | 99.036 | -45.596 | -186.063 | 85.676 | 148.396 | -107.377 | -303.27 | 52.661 | 131.375 | -153.117 | -126.603 | 73.02 | 78.664 | -139.199 | -182.739 | -143.788 | 85.519 | 17.066 | -73.597 | 87.038 | -12.125 | 3.75 | -22.611 | -53.108 | 22.341 | 44.519 | -113.622 | -147.387 | 86.592 | -81.084 | -112.017 | 225.013 | 1.473 | 9.866 | -21.816 | -128.652 | 104.579 | -132.325 | 10.862 | -35.017 | 96.648 | -112.869 | 71.918 | 6.182 | -15.042 | -76.893 | -44.458 | 17.374 | -15 | -24.8 | 44.3 | -13.1 | 3.5 | -50.1 | 47.5 | -52.2 | -53.2 | -1.6 | -50.9 | 61.1 | -35.6 | -159.4 | 38.9 | -16.7 | 78.3 | -82.9 | 45.1 | 10.3 | 83.5 | -157.8 | 144.9 | 8.6 | -31.2 | -196.4 | -64.4 | -15.7 | 113.8 | -83.9 | -16.7 | -49.9 | 28 | -10.1 | -6.8 | 85.5 | -65.9 | -89.2 | 10.3 | 52.2 |
Overige Niet-Contante Posten
| 6.734 | 133.495 | 3.222 | 7.059 | 15.677 | -34.648 | 2.656 | 10.517 | 7.001 | 21.814 | 16.855 | 1.943 | -1.173 | 19.084 | 19.081 | 12.058 | -29.045 | 21.513 | 0.901 | -2.835 | 2.118 | -9.065 | 28.184 | 4.726 | -8.668 | -18.298 | -11.494 | 12.174 | -6.571 | 18.614 | 12.402 | -5.953 | 17.608 | 30.151 | 16.304 | 8.882 | 11.615 | 6.944 | 20.134 | 4.733 | -6.194 | 4.127 | 26.779 | 21.545 | -88.87 | -0.869 | 0.52 | 19.68 | -10.826 | 2.78 | 11.187 | 65.653 | 12.07 | 17.555 | 8.506 | -9.883 | 4.793 | 20.551 | -2.425 | 5.282 | 20.669 | 7.684 | 40.861 | 33.477 | 13.769 | 10.819 | 11.826 | 22.592 | 4.234 | 28.607 | 84.535 | 17.339 | 17.221 | 62.342 | 0.999 | 0.648 | 16.163 | -8.57 | -1.568 | 0.946 | 5.819 | -240.268 | 0.354 | -4.354 | -18.453 | -2 | 3.2 | 35.8 | 9.459 | 26 | 6.9 | 16.1 | 23.362 | 22 | 7.5 | 9.5 | 126.938 | -23.426 | -49.9 | 77.3 | 31.4 | 13.2 | 14.3 | 161.6 | 14.1 | 6.9 | 15.3 | 15.3 | 31.4 | 11.7 | 21 | 18.3 | 23.8 | 12.5 | 17.5 | 4.7 | 20.5 | 9.4 | 15.3 | 8.6 | 18.6 | 13.5 | 17.6 | 12.9 | 10.3 | 12.9 | 0.6 | 10.9 | -3.9 | 11.4 | 17.3 | 5 | 39.1 | 12.7 | 8.7 | 0 | 1.5 | 12.4 |
Kasstroom uit Operationele Activiteiten
| -62.444 | -27.895 | -57.271 | 114.425 | -103.891 | 173.293 | 162.398 | -120.477 | -225.771 | 96.458 | 69.195 | 6.152 | -126.923 | 181.791 | 188.582 | -150.006 | 0.047 | 183.795 | 106.921 | -163.08 | -116.739 | 261.835 | 115.683 | -44.667 | -168.329 | 132.613 | 174.477 | -106.766 | -117.079 | 67.562 | 160.328 | 6.369 | 16.056 | 177.128 | 150.265 | -28.867 | -114.935 | 228.12 | 352.119 | -238.849 | -114.893 | 10.648 | 292.995 | -74.156 | -232.99 | 32.757 | 256.477 | 3.168 | -57.936 | 139.799 | 182.027 | 23.204 | -145.244 | 143.573 | 225.851 | -52.382 | -262.824 | 107.424 | 188.559 | -82.025 | -51.724 | 105.869 | 182.503 | -51.988 | -137.318 | -112.456 | 158.813 | 90.159 | -39.449 | 145.316 | 109.497 | 30.937 | 10.661 | 1.459 | 33.038 | 90.682 | -68.818 | -102.612 | 132.706 | -47.931 | -69.286 | -148.8 | 54.51 | 52.624 | -17.46 | -93.867 | 134.522 | -68.048 | 82.087 | 24.097 | 132.639 | -68.44 | 119.255 | 64.049 | 20.32 | -42.428 | 102.177 | 32.356 | -38.7 | 82 | 105.2 | 29.4 | 59.2 | 138.6 | 100.5 | -13.8 | 0.2 | 46.5 | 2.4 | 100.4 | 16.8 | -121.1 | 78.1 | 14.2 | 123.2 | -68 | 60.1 | 30 | 113.7 | -143.3 | 154.1 | 31.4 | 6.6 | -165 | -52 | 16.3 | 149.6 | -49.2 | -17.7 | -19.7 | 74.2 | 15 | 14.1 | 110.2 | -34 | -82.2 | 7.3 | 73.2 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -22.749 | -18.281 | -15.102 | -14.67 | -17.96 | -15.244 | -12.842 | -11.518 | -15.07 | -13.372 | -21.186 | -4.217 | -14.428 | -32.36 | -11.043 | -14.365 | -8.386 | -13.535 | -8.384 | -7.629 | -5.679 | -10.39 | -8.327 | -9.025 | -11.018 | -10.47 | -8.798 | -8.413 | -6.356 | -7.086 | -10.977 | -10.264 | -7.303 | -8.649 | -10.047 | -13.557 | -14.9 | -15.178 | -12.636 | -13.763 | -16.808 | -15.003 | -11.074 | -9.404 | -10.368 | -7.187 | -4.093 | -10.777 | -8.726 | -7.923 | -11.777 | -9.647 | -8.827 | -7.328 | -8.456 | -10.191 | -13.154 | -14.654 | -16.494 | -15.271 | -11.158 | -6.756 | -7.152 | -15.622 | -6.126 | -9.349 | -4.99 | -6.514 | -6.851 | -4.263 | -4.913 | -2.861 | -13.141 | -13.284 | -14.052 | -19.805 | -27.076 | -38.649 | -29.432 | -23.598 | -14.078 | -25.243 | -18.5 | -19.5 | -28.396 | -26 | -25.7 | -35.3 | -31.79 | -34 | -20.2 | -24.8 | -13.845 | -10.3 | -21 | -16 | -21.337 | -9.5 | -16 | -14 | -16.8 | -13.7 | -18.7 | -20 | -24.2 | -20.8 | -38.6 | -13.1 | -23.1 | -10.4 | -12.3 | -13 | 7.8 | -25.4 | -8.2 | -9.5 | -82.8 | -4 | -8.5 | -6.4 | -11.4 | -12.2 | -13.6 | -8.4 | -92.5 | -8.5 | -9.3 | -12 | -14.6 | -12.1 | -8 | -12.4 | -12.6 | -14 | -10.2 | -7.8 | -14.3 | -5.9 |
Netto Overnames
| 0 | 0.325 | 1.219 | 3.757 | 0.326 | -3.245 | 2.077 | 1.352 | 1.168 | 0.395 | -96.62 | 5.178 | 1.589 | -0.656 | -161.095 | 0 | 0 | -80.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.556 | 1.4 | 0 | 25.156 | 6.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.093 | 0 | -3.457 | -12.477 | 2.865 | 0 | 0 | -2.865 | 0 | 0 | 0 | 0.652 | 0 | 0 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.658 | -58.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.1 | 37.7 | -61.7 | 1.8 | -12.5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.015 | -4.205 | 27.43 | 39.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.063 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.1 | 14.5 | 9.7 | 5 | 13.7 |
Overige Investeringsactiviteiten
| 0.867 | 0.325 | 1.219 | 0.387 | 0.326 | 2.69 | -0.01 | 1.352 | 1.46 | 0.395 | -96.62 | 5.178 | 1.589 | 7.35 | -159.589 | 1.562 | 0.218 | -74.58 | 2.188 | 1.028 | 0.226 | 0.684 | 0.519 | 2.269 | 0.589 | 0.122 | 1.249 | 3.067 | 0.206 | 1.111 | 0.218 | 0.195 | 0.252 | 1.204 | -6.137 | 0.542 | 0.613 | 0.59 | 2.808 | 0.59 | 0.393 | 2.282 | 1.163 | 0.189 | 0.145 | 0.171 | 2.135 | 0.267 | 1.965 | -0.284 | 10.745 | 2.088 | 15.75 | 3.323 | 31.774 | 4.739 | 0.945 | 2.199 | 1.222 | 0.321 | 1.813 | 4.054 | 14.53 | -3.866 | 3.866 | -6.703 | -32.057 | 15.801 | 0.105 | 5.636 | -7.758 | 378.92 | 0.294 | 19.041 | -12.384 | 1.627 | 2.171 | -10.28 | 0 | 1.45 | 2.261 | 2.843 | 0 | 0 | 11.133 | -69 | 0 | 0 | 3.907 | 0 | 0 | 0 | -7.717 | 9.5 | 0 | 0 | 5.827 | 0 | 0 | 22 | -8.6 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | 16.9 | 0 | 0.1 | -0.1 | -13 | 17.8 | -20.6 | 0.7 | 59.9 | -0.8 | -60.3 | 1.8 | 4.6 | 3.5 | -3.5 | 0 | 79.5 | -73.4 | 0 | 0 | 20.1 | 0.3 | -25.4 | 0 | 10.7 | 2.3 | -35.2 | 0 | -22.6 | -1 |
Kasstroom uit Investeringsactiviteiten
| -21.882 | -17.956 | -13.883 | -10.526 | -17.634 | -15.799 | -10.775 | -10.166 | -13.61 | -12.977 | -117.806 | 0.961 | -12.839 | -25.666 | -170.632 | -12.803 | -8.168 | -88.115 | -6.196 | -6.601 | -5.453 | -9.706 | -7.808 | -6.756 | -10.429 | -10.348 | -7.549 | -5.346 | -6.15 | -5.975 | -10.759 | -10.069 | -7.051 | -7.445 | -16.184 | -13.015 | -14.287 | -14.588 | -9.828 | -13.173 | -16.415 | -12.721 | -9.911 | -9.215 | -10.223 | -7.016 | -1.958 | -10.51 | -6.761 | -8.207 | -1.032 | -7.559 | 6.923 | -4.005 | 23.318 | -5.452 | -12.209 | -12.455 | -15.272 | -14.95 | -9.345 | 3.313 | 3.173 | 7.942 | 27.69 | -16.052 | -35.647 | 9.287 | 18.41 | 7.539 | -12.671 | 376.059 | -12.847 | 5.757 | -26.436 | -18.178 | -24.905 | -49.022 | -29.432 | -25.605 | -24.294 | -22.4 | -18.5 | -19.5 | -20.128 | -95 | -25.7 | -35.3 | -27.231 | -34 | -20.2 | -38.8 | -21.562 | -0.8 | -21 | -16 | -10.447 | -4.5 | -16 | 8 | -25.4 | -13.7 | -18.7 | -20 | -36.2 | -20.8 | -38.6 | -13.1 | -6.2 | -10.4 | -12.2 | -13.1 | -5.2 | -7.6 | -28.8 | -8.8 | -22.9 | -4.8 | -68.8 | -4.6 | -6.8 | -8.7 | -17.1 | -8.4 | -13 | -81.9 | -9.3 | -12 | 5.5 | -11.8 | -33.4 | -12.4 | -1.9 | -20.7 | 6.8 | -59.8 | -28.3 | -5.7 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 162.14 | 52.567 | 64.784 | -58.155 | 163.804 | -141.397 | -133.815 | 128.261 | 271.663 | -72.127 | 69.163 | 32.811 | 49.439 | -27.811 | 44.561 | 141.958 | 20.688 | -17.087 | -62.802 | 84.746 | 19.257 | -73.857 | -16.596 | 73.511 | 28.978 | -5.964 | -48.28 | 52.143 | -16.058 | 5.95 | -16.509 | -0.572 | 5.782 | 0.712 | -19.659 | -2.479 | 26.306 | -54.457 | -219.182 | 151.268 | 138.739 | -10.752 | -149.375 | 50.911 | 29.239 | 16.004 | -8.375 | -67.961 | 25.708 | 92.698 | -55.484 | -60.514 | 109.662 | -61.86 | -172.49 | 62.015 | 117.985 | 18.685 | -50.724 | 49.621 | -3.124 | 31.646 | -116.596 | 17.566 | 127.318 | -167.398 | 16.677 | -19.475 | -13.761 | -30.122 | -203.552 | -140.163 | 24.901 | -155.789 | -78.346 | 17.175 | 113.997 | 153.096 | -71.916 | 77.963 | 116.105 | 0 | 53.3 | -12.8 | 46.13 | 114 | -14.4 | 150.4 | -47.232 | 17.5 | -68.5 | 74.5 | -53.585 | -50 | 30.3 | 80.7 | -65.872 | -4 | 91 | -65 | -41.6 | 15.7 | -18 | -66 | -56.5 | 32.2 | 67.6 | -35.6 | -7 | -40.5 | 17 | 8.6 | -19.4 | 30 | -18.1 | -2.4 | 62.5 | -17.8 | -38.6 | 59.4 | -34.3 | -8.5 | -6.3 | 152.4 | 125.6 | -5.2 | -108.2 | 33 | 26.1 | -2.6 | 23.5 | 3.6 | 28.1 | -101.2 | 50.9 | 157.1 | 15.8 | -115.5 |
Uitgifte van Gewone Aandelen
| 0 | -58.155 | 0 | 58.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0 | 0 | 0 | 0.457 | 3.456 | 0 | 0.493 | 0 | 0 | 0 | 0 | 0.134 | 0 | 0 | 0 | 0 | 0.524 | 0.133 | 0.072 | 0 | 0 | 0 | 0 | 0.037 | 8.241 | 0.08 | 0.278 | 15.773 | 45.048 | 5.856 | 0.054 | 19.478 | 195.231 | 0 | 0.923 | 0.49 | 1.937 | 1.762 | 0.366 | 0.802 | 184.786 | -0.7 | 4.7 | 3.923 | 0 | 0 | 0 | 6.482 | 0 | 0 | 0 | 7.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0.8 | 0 | 0 | -1.6 | -1 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.4 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | -3.371 | 0 | -1.373 | 0 | -3.448 | 0 | -3.448 | 0 | -3.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.332 | -7.787 | -7.124 | -5.214 | 0 | 0 | 0 | -1.443 | -8.971 | 0 | -12.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.405 | -13.62 | 0 | -7.202 | 0 | 0 | 0 | -14.145 | -3.428 | -5.053 | 0 | 0 | 0 | 0 | 0 | -4.004 | -13.479 | -13.91 | -8.607 | -10.933 | -16.852 | -4.395 | -7.966 | -2.981 | 0 | -5.383 | -58.46 | -47.229 | -12.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.1 | 0 | -3.5 | -5.607 | -17 | -20.1 | -11.9 | -4.681 | -10 | -22.2 | -8.8 | -5.573 | -7.1 | -17.5 | -10.5 | -23.756 | -26 | -23.3 | -25.7 | -22.6 | -12.4 | -22.4 | -35.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | -1.1 | -1.8 | 0 |
Uitgekeerde Dividenden
| -19.659 | -19.647 | -19.647 | -19.71 | -19.398 | -19.398 | -19.399 | -19.439 | -19.155 | -19.195 | -19.194 | -19.171 | -18.876 | -18.876 | -18.877 | -18.857 | -18.567 | -18.767 | -18.88 | -18.979 | -18.742 | -18.727 | -18.726 | -18.718 | -13.712 | -13.813 | -13.562 | -13.675 | -13.649 | -13.647 | -15.762 | -15.753 | -15.727 | -15.727 | -15.5 | -15.474 | -15.436 | -15.539 | -15.536 | -15.53 | -15.556 | -15.554 | -15.32 | -15.309 | -15.388 | -15.375 | -15.2 | -15.163 | -15.108 | -15.113 | -14.783 | -14.861 | -14.907 | -14.923 | -15.044 | -15.065 | -15.139 | -15.28 | -15.077 | -15.202 | -15.173 | -15.132 | -15.373 | -14.946 | -15.441 | -15.893 | -16.031 | -15.761 | -15.767 | -15.574 | -15.121 | -14.794 | -14.619 | -13.851 | -11.057 | -10.801 | -10.786 | -10.781 | -10.762 | -9.958 | -9.951 | -27.788 | -10 | -9 | -12.442 | -9 | -9.2 | -8.8 | -13.299 | -8.5 | -9.4 | -8.6 | -12.252 | -8.5 | -8.6 | -8.4 | -16.813 | -8.5 | -9.7 | -9.3 | -11.6 | -9.9 | -9.9 | -9.5 | -9.3 | -9.9 | -9.9 | -9.3 | -13.5 | -9.3 | -9 | -8.9 | -8.9 | -9 | -8.7 | -8.8 | -8.7 | -8.8 | -8.4 | -8.4 | -8.6 | -8.5 | -7.9 | -7.8 | -7.8 | -7.3 | -6.5 | -6.6 | -6.6 | -6.5 | -6.3 | -6.2 | -6.2 | -6.1 | -6.2 | -6.1 | -5.7 | -6.3 |
Overige Financieringsactiviteiten
| -11.727 | -5.361 | -0.01 | -6.495 | -7.057 | -3.548 | 7.318 | -1.657 | -7.037 | -9.613 | -2.325 | -4.26 | -3.412 | -7.186 | 0 | -3.714 | -1.93 | -3.193 | 0 | -3.359 | -2.883 | -0.291 | -2.289 | -1.261 | -2.656 | -6.09 | 0 | -1.261 | -2.827 | -181.49 | -0.011 | -1.255 | -2.25 | -3.189 | -1.699 | -1.26 | -2.037 | -3.99 | -3.334 | -1.977 | 0 | -0.009 | -0.953 | -1.884 | 0 | -0.012 | -0.108 | -1.837 | 0 | -70.665 | -3.633 | 13.388 | 0 | -0.1 | 0 | 0 | 0 | 29.819 | -0.943 | 0 | -11.461 | 0.104 | -0.105 | 0 | 0 | -0.074 | 0 | -3.42 | -14.498 | 7.024 | -10.137 | 3.019 | -0.973 | 3.096 | -41.399 | -0.399 | -3.713 | -4.353 | 2.249 | -2.249 | 0 | 179.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -7.5 | 0 | 5.3 | 0 | 0.2 | 0 | 0.3 | 0 | -4.4 | 0 | 0 | 10 | 0 | 0 | 0.2 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0.5 | 0 | -0.1 | 0 | 1.1 | 0 | -0.2 | -3.3 | 3.3 | 0 | 1.6 | -13.5 |
Kasstroom uit Financieringsactiviteiten
| 130.754 | 27.559 | 45.127 | -84.36 | 137.349 | -164.343 | -145.896 | 103.717 | 245.471 | -100.935 | 47.644 | 9.38 | 27.151 | -53.873 | 25.684 | 119.387 | 0.191 | -52.379 | -89.469 | 55.284 | -7.582 | -92.875 | -37.611 | 53.532 | 11.167 | -34.838 | -61.842 | 24.568 | -32.534 | -189.187 | -32.282 | -17.58 | -12.195 | -18.204 | -35.158 | -19.214 | 10.87 | -84.74 | -251.323 | 133.761 | 116.168 | -26.315 | -165.648 | 33.718 | 0.163 | 0.645 | -28.736 | -84.468 | 10.6 | -22.415 | -73.806 | -61.987 | 90.885 | -90.362 | -201.444 | 38.343 | 91.913 | -13.172 | -71.111 | 26.525 | -21.278 | 16.618 | -137.457 | -55.84 | 64.685 | -187.74 | -3.358 | -38.378 | -16.199 | -16.692 | -222.954 | -151.884 | 28.787 | 28.687 | -57.329 | -55.518 | 99.988 | 139.899 | -80.916 | 68.371 | 106.956 | 74.1 | 42.6 | -20.6 | 32.004 | 88 | -43.7 | 129.7 | -58.73 | -18.5 | -100.1 | 57.1 | -64.046 | -55.6 | 4.2 | 61.8 | -105.431 | -39.5 | 59 | -100 | -76.4 | -6.7 | -47.7 | -110.8 | -94.7 | 22.9 | 63 | -44.9 | -20 | -49.8 | 8.3 | -0.3 | -32.6 | 21 | -26.8 | -1.2 | 53.8 | -26.6 | -46.8 | 51 | -53.7 | -17.6 | -14.2 | 144.6 | 117.8 | 57.9 | -114.2 | 26.4 | 19.4 | -9 | 18.3 | -2.6 | 21.7 | -110.8 | 48 | 149.9 | 9.9 | -135.3 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.321 | -0.217 | 0.446 | -0.374 | 0.004 | 0.256 | 0.701 | -0.785 | -1.172 | -0.203 | -0.41 | -0.499 | 0.078 | -0.436 | 0.687 | 0.491 | 0.515 | -0.605 | 0.305 | -0.426 | 0.214 | -0.056 | 0.218 | -0.241 | -0.529 | 0.123 | 0.289 | 0.142 | 0.375 | 0.086 | -0.674 | 0.087 | -0.17 | 0.343 | -0.268 | -0.373 | 0.008 | -0.324 | -0.22 | -0.629 | 0.065 | 0.053 | -0.2 | -0.185 | -0.345 | -0.094 | 0.099 | 0.107 | -0.209 | 0.154 | -0.326 | -1.948 | 0.224 | 0.374 | -0.114 | 1.526 | -1.052 | -0.014 | 0.003 | 1.274 | 0.888 | -1.145 | -1.013 | -1.154 | 0.678 | 0.041 | 0.017 | 0.082 | 0.065 | 0.021 | -0.013 | -0.198 | 0.285 | 0.11 | -0.032 | 0.169 | -0.667 | -0.163 | 0.644 | 0 | 0 | 0.7 | 0 | 0 | 1.633 | 0 | 0 | 0 | 0.041 | 18.5 | 0 | 0 | -0.043 | 0 | 0 | 0 | -0.344 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 46.107 | -18.509 | -25.581 | 19.165 | 15.828 | -6.593 | 6.428 | -27.711 | 4.918 | -17.657 | -1.377 | 15.994 | -112.533 | 101.816 | 44.321 | -42.931 | -7.415 | 42.696 | 11.561 | -114.823 | -129.56 | 159.198 | 70.482 | 1.868 | -168.12 | 87.55 | 105.375 | -87.402 | -155.388 | -127.514 | 116.613 | -21.193 | -3.36 | 151.822 | 98.655 | -61.469 | -118.344 | 128.468 | 90.748 | -118.89 | -15.075 | -28.335 | 117.236 | -49.838 | -243.395 | 26.292 | 225.882 | -91.703 | -54.306 | 109.331 | 106.863 | -48.29 | -47.212 | 49.58 | 47.611 | -17.965 | -184.172 | 81.783 | 102.179 | -69.176 | -81.459 | 124.655 | 47.206 | -101.04 | -44.265 | -316.207 | 119.825 | 61.389 | -37.173 | 138.037 | -127.994 | 254.914 | 26.886 | 36.013 | -50.759 | 17.155 | 5.598 | -11.898 | 23.002 | -5.165 | 13.376 | -96.4 | 78.61 | 12.524 | -3.951 | -100.867 | 65.122 | 26.352 | -3.833 | -9.903 | 12.339 | -50.14 | 33.604 | 7.649 | 3.52 | 3.372 | -14.045 | -11.66 | 4.3 | -10 | 3.4 | 9 | -7.2 | 7.8 | -30.4 | -11.7 | 24.6 | -11.5 | -23.8 | 40.2 | 12.9 | -134.5 | 40.3 | 27.6 | 67.6 | -78 | 91 | -1.4 | -1.9 | -96.9 | 93.6 | 5.1 | -24.7 | -28.8 | 52.8 | -7.7 | 26.1 | -34.8 | 7.2 | -40.5 | 59.1 | 0 | 33.9 | -21.3 | 20.8 | 7.9 | -11.1 | -67.8 |
Kaspositie aan het Einde van de Periode
| 101.7 | 55.593 | 74.102 | 99.683 | 80.518 | 64.69 | 71.283 | 64.855 | 92.566 | 87.648 | 105.305 | 106.682 | 90.688 | 203.221 | 101.405 | 57.084 | 100.015 | 107.43 | 64.734 | 53.173 | 167.996 | 297.556 | 138.358 | 67.876 | 66.008 | 234.128 | 146.578 | 41.203 | 128.605 | 283.993 | 411.507 | 294.894 | 316.087 | 319.447 | 167.625 | 68.97 | 130.439 | 248.783 | 120.315 | 29.567 | 148.457 | 163.532 | 191.867 | 74.631 | 124.469 | 367.864 | 341.572 | 115.69 | 207.393 | 261.699 | 152.368 | 45.505 | 93.795 | 141.007 | 91.427 | 43.816 | 61.781 | 245.953 | 164.17 | 61.991 | 131.167 | 212.626 | 87.971 | 40.765 | 141.805 | 186.07 | 502.277 | 382.452 | 321.063 | 358.475 | 220.438 | 348.432 | 93.518 | 66.632 | 30.619 | 81.378 | 64.223 | 58.625 | 70.523 | 47.521 | 52.686 | 39.4 | 135.793 | 57.183 | 44.659 | 48.61 | 149.477 | 84.355 | 58.003 | 61.836 | 71.739 | 59.4 | 109.54 | 75.936 | 68.287 | 64.767 | 61.395 | 75.44 | 87.1 | 82.8 | 92.8 | 9 | -7.2 | 87.6 | -30.4 | -11.7 | 24.6 | 97.6 | -23.8 | 40.2 | 12.9 | 80.3 | 40.3 | 27.6 | 67.6 | 80.1 | 91 | -1.4 | -1.9 | 67.6 | 93.6 | 5.1 | -24.7 | 90.9 | 52.8 | -7.7 | 26.1 | 47.9 | 7.2 | -40.5 | 59.1 | 59.5 | 33.9 | -21.3 | 20.8 | 58.7 | -11.1 | -67.8 |