Werner Enterprises, Inc.
NASDAQ:WERN
35.8 (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 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nettowinst
| 6.54 | 9.465 | 6.312 | 23.573 | 23.504 | 30.02 | 35.534 | 61.011 | 55.925 | 73.609 | 55.035 | 77.865 | 65.089 | 72.032 | 46.492 | 60.556 | 46.332 | 39.132 | 23.058 | 48.496 | 39.044 | 43.318 | 36.086 | 54.563 | 47.514 | 38.264 | 27.807 | 141.134 | 22.517 | 23.219 | 16.019 | 21.811 | 18.92 | 18.306 | 20.092 | 36.648 | 32.076 | 31.848 | 23.142 | 32.709 | 25.97 | 25.632 | 14.339 | 22.175 | 21.259 | 25.84 | 17.511 | 25.981 | 25.128 | 30.68 | 21.245 | 29.368 | 29.578 | 27.518 | 16.293 | 24.115 | 24.158 | 20.93 | 10.836 | 18.004 | 18.992 | 12.692 | 6.896 | 18.647 | 22.446 | 18.112 | 8.375 | 15.585 | 21.85 | 22.254 | 15.668 | 24.042 | 24.551 | 28.021 | 22.029 | 28.827 | 24.491 | 25.295 | 19.921 | 25.823 | 24.299 | 21.62 | 15.568 | 21.513 | 20.516 | 19.859 | 11.839 | 17.639 | 16.734 | 16.636 | 10.618 | 13.745 | 12.453 | 12.091 | 9.455 | 12.499 | 12.291 | 12.915 | 10.318 | 12.836 | 16.977 | 17.576 | 12.622 | 15.446 | 15.915 | 15.012 | 10.873 | 14.198 | 14.199 | 12.532 | 7.449 | 11.512 | 11.732 | 10.023 | 7.288 | 10.165 | 10.125 | 8.578 | 7.512 | 10.151 | 11.107 | 9.107 | 6.093 | 8.7 | 9 | 7.5 | 4.4 | 6.5 | 7 | 6 | 3.9 | 4.9 | 6.2 | 4.7 | 3 | 4.2 | 5.9 | 4.9 | 2.5 | 4.8 |
| Afschrijvingen & Amortisatie
| 71.584 | 72.672 | 74.27 | 75.712 | 74.586 | 74.898 | 74.313 | 73.826 | 70.397 | 68.471 | 67.229 | 71.269 | 68.615 | 63.865 | 63.951 | 63.799 | 62.98 | 67.67 | 68.837 | 64.711 | 62.62 | 61.437 | 60.759 | 59.712 | 58.382 | 56.551 | 55.506 | 55.02 | 53.578 | 53.705 | 55.336 | 56.879 | 51.781 | 50.904 | 50.164 | 50.144 | 49.081 | 48.264 | 45.72 | 45.106 | 44.182 | 44.573 | 43.123 | 45.709 | 42.612 | 42.367 | 42.331 | 42.879 | 41.901 | 41.506 | 40.671 | 39.473 | 40.197 | 39.246 | 39.718 | 39.394 | 37.092 | 37.471 | 38.285 | 38.299 | 37.708 | 39.214 | 40.094 | 42.303 | 41.653 | 41.683 | 41.796 | 41.721 | 41.087 | 41.629 | 42.557 | 42.72 | 42.623 | 41.072 | 41.101 | 41.082 | 41.204 | 40.539 | 39.637 | 37.392 | 36.514 | 35.644 | 34.985 | 35.758 | 33.708 | 32.981 | 32.721 | 32.347 | 30.632 | 29.521 | 29.202 | 28.935 | 29.005 | 28.908 | 29.195 | 28.181 | 27.811 | 26.794 | 26.321 | 173.561 | -25.415 | -24.656 | -23.535 | 142.984 | -20.604 | -20.372 | -19.459 | 126.196 | -18.338 | -17.976 | -17.248 | 113.066 | -16.591 | -15.849 | -15.616 | 106.79 | -15.418 | -14.906 | -15.271 | -14.328 | -13.414 | -12.694 | -12.24 | -11.5 | -11 | -10.7 | -10.3 | -10 | -10.2 | -9.7 | -9.1 | -9.5 | -9.6 | -9.4 | -8.9 | -9.7 | -9.5 | -8.6 | -8 | -7.6 |
| Uitgestelde Inkomstenbelasting
| -14.647 | -14.314 | 2.828 | -15.622 | 14.555 | 9.331 | -0.111 | 32.291 | 10.892 | -0.376 | -0.254 | 14.732 | -0.28 | 11.549 | 3.487 | -7.875 | 0.538 | 0.016 | -2.912 | 7.988 | 7.325 | 0.663 | 0.425 | 12.58 | 8.845 | 10.791 | 5.478 | -107.44 | 0.24 | 2.819 | 3.433 | 20.859 | 0.152 | 17.211 | 6.41 | 41.859 | -0.32 | -0.811 | -2.286 | 21.244 | -5.453 | -4.459 | -6.294 | 0.029 | -3.96 | 0.725 | -5.183 | -1.148 | -2.332 | -2.874 | -2.714 | 22.694 | 12.448 | 11.962 | 10.759 | -7.511 | 12.866 | -7.811 | -9.465 | 11.359 | 1.567 | -4.06 | -3.958 | -4.776 | 2.751 | -4.621 | 0.961 | 0.359 | -2.428 | -4.067 | -2.435 | 2.876 | -3.339 | -0.034 | 2.731 | 2.469 | -2.174 | -0.575 | -37.1 | 6.726 | 5.649 | 2.987 | -2.845 | -3.31 | 5.467 | -10.668 | 3.031 | 24.63 | 4.299 | 4.243 | 2.719 | 10.256 | -0.231 | 5.006 | 27.498 | 9.87 | 3.073 | 3.228 | 2.58 | 10.406 | 4.244 | 4.395 | 3.155 | 5.273 | 3.594 | 3.387 | 2.446 | 1.566 | 3.448 | 2.974 | 1.512 | -1.749 | 3.363 | 2.796 | 2.09 | 3.179 | 2.905 | 0.461 | 2.155 | 6.248 | 1.365 | 1.12 | 7.193 | 0.9 | 2 | 0.6 | 1.3 | -1.1 | 0.6 | 0.4 | 2.2 | 0.7 | 1 | 0.9 | -2.6 | 1.3 | 1.9 | 1.6 | 1.2 | 1.6 |
| Aandelen Gebaseerde Vergoedingen
| 2.45 | 2.371 | 2.25 | 3.272 | 2.38 | 2.888 | 3.403 | 3.366 | 3.035 | 3.059 | 3.026 | 2.808 | 2.75 | 2.747 | 2.502 | 2.9 | 2.459 | 1.138 | 2.406 | 1.731 | 1.981 | 2.314 | 2.051 | 1.887 | 2.118 | 1.979 | 1.41 | 1.331 | 1.184 | 1.135 | 0.896 | 0.056 | 1.314 | 1.326 | -0.315 | 0.754 | -0.148 | 1.985 | 1.77 | 1.72 | 1.513 | 1.533 | 1.304 | 0.98 | 1.239 | 1.289 | 1.301 | 1.228 | 1.141 | 1.111 | 1.122 | 0.722 | 0.73 | 0.538 | 0.609 | 0.497 | 0.457 | 0.023 | 0.484 | 0.338 | 0.275 | 0.303 | 0.327 | 0.342 | 0.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.841 | 53.624 | 13.442 | 35.764 | -27.71 | 16.962 | 71.429 | -28.82 | -49.106 | 14.24 | 38.183 | -63.464 | -36.386 | -62.894 | 24.458 | -4.6 | -60.086 | 35.376 | 38.395 | -20.955 | 2.315 | -27.121 | 42.185 | -9.897 | 3.046 | -29.133 | 13.858 | -22.226 | -26.926 | 23.757 | 7.467 | 9.919 | -33.023 | 3.164 | 27.589 | -36.54 | 12.748 | -6.089 | 52.934 | -51.64 | 17.392 | -31.702 | 12.381 | -8.218 | 2.158 | -29.1 | 21.942 | -10.521 | -2.634 | -9.065 | 28.311 | -24.051 | 4.588 | -12.265 | -11.282 | 25.009 | -31.08 | -6.799 | 25.097 | -33.851 | 10.493 | -25.021 | 36.123 | 12.67 | 1.919 | -15.65 | 28.865 | -18.998 | -6.204 | 11.366 | 16.589 | -4.977 | 19.635 | -21.533 | 45.587 | -52.534 | -24.462 | -34.419 | 45.063 | -7.172 | -31.075 | 3.033 | 10.536 | -4.784 | -6.884 | 14.117 | -11.861 | -43.494 | 22.117 | -9.228 | 11.491 | -8.877 | 22.199 | -8.171 | 9.102 | -0.732 | 4.396 | 1.586 | -4.847 | -12.345 | -6.882 | -20.426 | 2.348 | -3.242 | 6.558 | -7.914 | -1.567 | 8.101 | -7.12 | -7.68 | 9.349 | -10.614 | 5.037 | -5.296 | 6.593 | -9.659 | -1.368 | 0.564 | 0.49 | 0.912 | -5.288 | 8.164 | -8.247 | 2.9 | 0.9 | -8.2 | 1.6 | -5 | 3.8 | -1.8 | 2.8 | -1.4 | -1.5 | 5.4 | -4.2 | 0.9 | 1.6 | 1.8 | -7.1 | 4.2 |
| Vorderingen
| 25.963 | 7.477 | 27.481 | 4.842 | -12.142 | 23.355 | 57.866 | 35.432 | -11.133 | -32.404 | 11.279 | -31.935 | -19.094 | -43.18 | -6.798 | -3.207 | -38.514 | 11.517 | 11.946 | 0.529 | 7.864 | -17.715 | 24.403 | -13.016 | 8.223 | -31.167 | 2.207 | -24.458 | -29.314 | -3.367 | 14.337 | -8.86 | -13.404 | -3.345 | 15.26 | -0.145 | 7.945 | -12.47 | 20.374 | -2.321 | -3.101 | -17.011 | -12.647 | 5.211 | -12.868 | -4.98 | -7.877 | 6.625 | 1.877 | -6.434 | 5.511 | -5.207 | -0.255 | -2.685 | -20.301 | 11.221 | -9.68 | -7.703 | -3.362 | -0.35 | -11.716 | -12.027 | 29.289 | 45.995 | 3.06 | -29.794 | 8.299 | 4.598 | 5.653 | 6.712 | 2.335 | 8.917 | -8.207 | -17.811 | 24.531 | -17.453 | -23.982 | -11.18 | -0.838 | -4.757 | -28.539 | 0.641 | -1.655 | -2.332 | -6.293 | -6.958 | -4.989 | -5.164 | 1.078 | -9.765 | 3.316 | 7.391 | 7.206 | -8.576 | -3.857 | 7.589 | 2.703 | -3.077 | -3.522 | 7.845 | -14.219 | -13.579 | -12.929 | -6.856 | 1.654 | -3.737 | 8.071 | -1.022 | -4.322 | -12.081 | -8.108 | 3.022 | -8.582 | -6.154 | 1.657 | 5.905 | -8.624 | -6.527 | 3.897 | -3.254 | -5.781 | -3.078 | -0.961 | -1.9 | -2.5 | -2.9 | -0.4 | -5.5 | 1.6 | -1.2 | 2.2 | -5.2 | -0.4 | -0.8 | 3 | -2.7 | -3.3 | 0.7 | -2.5 | -1.7 |
| Voorraden
| 0 | 0 | 0 | -148.638 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.809 | 1.807 | 4.974 | 0 | 12.419 | 3.883 | 18.668 | -14.632 | -4.763 | 11.895 | 0.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Crediteuren
| -15.09 | 10.543 | -5.274 | -2.556 | 10.337 | -10.977 | 6.484 | -24.726 | -9.03 | 17.761 | 12.33 | -2.494 | 0.597 | -1.842 | 18.481 | -8.96 | 7.8 | -1.677 | 0.354 | -7.005 | -6.086 | 1.912 | 3.642 | -4.183 | 0.997 | 6.923 | 3.822 | -1.276 | 5.348 | 3.628 | -1.869 | -7.17 | -1.729 | 2.814 | 0.813 | -2.907 | -6.091 | 7.034 | 9.22 | -25.853 | 13.118 | 2.833 | 8.405 | -11.106 | 4.734 | 2.754 | 6.411 | -9.937 | -1.387 | -7.037 | -1.811 | 12.652 | 1.134 | 0.64 | 4.955 | 2.281 | 2.833 | 0.552 | 5.173 | 3.133 | -0.855 | 0.271 | -2.994 | -11.32 | -5.804 | 0.266 | 13.89 | -14.602 | -2.233 | 1.263 | -10.597 | -9.794 | 22.342 | 9.927 | 0.959 | -4.493 | 3.091 | 6.44 | -2.269 | 4.825 | 1.641 | 4.914 | -2.665 | 2.997 | -1.359 | 5.713 | -16.994 | 4.013 | 11.627 | -1.877 | 3.595 | -3.182 | 3.86 | 1.017 | 0.783 | 2.101 | 0.464 | -2.756 | -4.785 | -6.588 | 5.204 | -15.14 | 4.064 | 12.191 | 9.69 | -2.596 | -15.306 | 17.208 | -6.713 | 3.158 | 11.489 | -4.741 | 8.727 | -1.187 | 0.507 | -3.611 | 2.046 | 3.521 | -4.801 | 3.471 | 1.189 | 5.168 | 4.362 | 1.6 | -1.9 | -11.6 | 11.3 | 1.1 | -0.3 | -3.9 | 5.2 | 0.1 | 0.2 | 0.3 | -0.4 | 0.4 | 0.8 | -2.1 | 0.7 | 3 |
| Overig Werkkapitaal
| -10.032 | 35.604 | -8.765 | 182.116 | -25.905 | 4.584 | -64.35 | -39.526 | -28.943 | 28.883 | 14.574 | -29.035 | -17.889 | -17.872 | 12.775 | 7.567 | -29.372 | 25.536 | 26.095 | -14.479 | 0.537 | -11.318 | 14.14 | 7.302 | -6.174 | -4.889 | 7.829 | 3.508 | -2.96 | 23.496 | -5.001 | 25.949 | -17.89 | 3.695 | 11.516 | -33.488 | 10.894 | -0.653 | 23.34 | -23.466 | 7.375 | -17.524 | 16.623 | -2.323 | 10.292 | -26.874 | 23.408 | -7.209 | -3.124 | 4.406 | 24.611 | -31.496 | 3.709 | -10.22 | 4.064 | 11.507 | -24.233 | 0.352 | 23.286 | -36.634 | 23.064 | -13.265 | 9.828 | -22.005 | 4.663 | 13.878 | 6.676 | -8.994 | -9.624 | 3.391 | 24.851 | -4.1 | 5.5 | -13.649 | 20.097 | -30.588 | -3.571 | -29.679 | 48.17 | -7.24 | -4.177 | -2.522 | 14.856 | -5.449 | 0.768 | 15.362 | 10.122 | -42.343 | -1.397 | 0.607 | -0.394 | -13.086 | -1.286 | -4.495 | -6.492 | 4.21 | 5.992 | -4.476 | 2.748 | -13.602 | 2.133 | 8.293 | 11.213 | -8.577 | -4.786 | -1.581 | 5.668 | -8.085 | 3.915 | 1.243 | 5.968 | -8.895 | 4.892 | 2.045 | 4.429 | -11.953 | 5.21 | 3.57 | 1.394 | 0.695 | -0.696 | 6.074 | -11.648 | 3.2 | 5.3 | 6.3 | -9.3 | -0.6 | 2.5 | 4.9 | -4.6 | 3.7 | -1.3 | 5.9 | -6.8 | 3.2 | 4.1 | 3.2 | -5.3 | 2.9 |
| Overige Niet-Contante Posten
| -5.725 | -14.746 | 118.066 | -4.352 | -13.086 | -19.156 | -17.721 | -25.679 | -25.954 | -1.658 | -8.262 | -23.735 | -35.908 | -33.702 | -5.023 | -15.267 | 6.831 | 10.634 | 3.592 | -7.512 | -1.436 | 0.956 | -2.737 | -3.199 | 0.157 | 4.137 | -4.197 | -2.929 | -6.106 | -7.121 | -8.204 | 1.698 | -8.991 | -11.208 | -12.621 | -5.245 | -4.237 | -2.611 | -0.294 | -7.785 | -8.938 | -4.241 | -5.644 | 0.691 | -3.125 | -6.819 | -1.296 | -2.038 | -3.287 | -6.559 | -4.636 | -4.065 | -4.232 | -3.769 | -2.297 | -8.268 | 0.338 | 2.64 | -0.275 | -9.013 | -0.079 | 0.617 | -2.877 | 0.732 | -0.124 | 2.003 | 3.899 | 5.747 | 4.078 | 4.125 | 0.417 | -0.508 | 1.762 | -3.931 | -7.928 | 14.594 | 2.724 | -1.594 | -0.496 | 2.144 | 1.774 | 1.716 | 1.264 | 0.55 | 5.769 | 2.62 | 4.532 | 17.357 | 3.759 | 2.536 | 2.513 | -0.949 | 1.824 | 2.749 | 2.727 | -1.273 | -1.05 | -1.03 | -2.784 | -152.413 | 50.83 | 49.312 | 47.07 | -122.98 | 41.208 | 40.744 | 38.918 | -109.841 | 36.676 | 35.952 | 34.496 | -97.798 | 33.182 | 31.698 | 31.232 | -88.664 | 30.836 | 29.812 | 30.542 | 28.656 | 26.828 | 25.388 | 24.98 | 22.4 | 22 | 21.5 | 22.4 | 24.2 | 21.3 | 19.5 | 21 | 19.1 | 19 | 18.8 | 22.1 | 20.1 | 20.1 | 17.3 | 20.4 | 15 |
| Kasstroom uit Operationele Activiteiten
| 61.043 | 109.072 | 88.585 | 118.347 | 74.229 | 114.943 | 166.847 | 115.995 | 65.189 | 112.57 | 154.957 | 79.475 | 63.88 | 53.597 | 135.867 | 99.513 | 59.054 | 153.966 | 133.376 | 94.459 | 111.849 | 81.567 | 138.769 | 115.646 | 120.062 | 82.589 | 99.862 | 64.89 | 44.487 | 97.514 | 74.947 | 111.222 | 30.153 | 79.703 | 91.319 | 87.62 | 89.2 | 72.586 | 120.986 | 41.354 | 74.666 | 31.336 | 59.209 | 61.366 | 60.183 | 34.302 | 76.606 | 56.381 | 59.917 | 54.799 | 83.999 | 64.141 | 83.309 | 63.23 | 53.8 | 73.236 | 43.831 | 46.454 | 64.962 | 25.136 | 68.956 | 23.745 | 76.605 | 69.918 | 69.002 | 40.164 | 80.046 | 40.799 | 52.862 | 66.268 | 68.056 | 57.276 | 79.674 | 43.595 | 103.52 | 34.438 | 41.783 | 29.246 | 67.025 | 64.913 | 37.161 | 65 | 59.508 | 49.727 | 58.576 | 58.909 | 40.262 | 48.479 | 77.541 | 43.708 | 56.543 | 43.11 | 65.25 | 40.583 | 77.977 | 48.545 | 46.521 | 43.493 | 31.588 | 32.045 | 36.797 | 23.589 | 39.546 | 37.481 | 43.466 | 28.705 | 28.288 | 40.22 | 26.863 | 25.654 | 33.3 | 14.417 | 36.05 | 23.202 | 30.287 | 21.811 | 26.806 | 22.668 | 22.519 | 30.397 | 19.784 | 30.232 | 15.84 | 23.4 | 22.9 | 10.7 | 19.4 | 14.6 | 21.6 | 15.3 | 20.8 | 13.8 | 15.1 | 20.4 | 9.4 | 16.8 | 20 | 17 | 9 | 18 |
| Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investeringen in Materiële Vaste Activa
| -134.465 | -140.299 | -58.235 | -68.7 | -168.773 | -199.548 | -161.764 | -127.35 | -152.568 | -153.705 | -73.629 | -75.365 | -102.502 | -110.428 | -82.555 | -118.617 | -124.213 | -113.004 | -57.231 | -45.546 | -135.913 | -118.932 | -120.357 | -107.315 | -156.355 | -161.965 | -94.237 | -110.469 | -79.823 | -83.392 | -42.659 | -149.452 | -75.306 | -189.656 | -123.424 | -116.622 | -121.288 | -107.452 | -108.735 | -90.295 | -106.385 | -69.105 | -30.864 | -61.44 | -85.024 | -32.946 | -31.919 | -58.443 | -74.07 | -56.475 | -95.954 | -93.871 | -67.703 | -103.151 | -37.615 | -56.397 | -37.288 | -65.716 | -16.656 | -37.554 | -61.42 | -10.721 | -68.151 | -60.649 | -31.336 | -61.463 | -52.857 | -21.225 | -24.774 | -28.276 | -58.849 | -153.751 | -116.904 | -73.647 | -56.246 | -107.772 | -97.7 | -106.788 | -101.852 | -88.145 | -87.837 | -70.207 | -48.099 | -64.09 | -46.067 | -27.456 | -20.738 | -107.7 | -84.613 | -55.226 | -62.133 | -39.926 | -31.329 | -59.408 | -40.199 | -39.488 | -47.766 | -49.296 | -32.563 | -67.169 | -54.775 | -57.439 | -75.943 | -78.318 | -58.287 | -65.778 | -56.26 | -63.592 | -48.58 | -64.949 | -38.464 | -28.588 | -37.026 | -32.494 | -19.491 | -28.814 | -31.851 | -36.054 | -34.866 | -49.1 | -35.351 | -34.39 | -37.624 | -27.8 | -31.8 | -25.8 | -29.8 | -20.4 | -17.5 | -16.9 | -18.9 | -9.4 | -5.2 | -13.7 | -6.8 | -9.2 | -10.4 | -7.3 | -0.2 | -19.3 |
| Netto Overnames
| -80.338 | 0 | 39.2 | -0.74 | 48.803 | -0.52 | -2.313 | -184.823 | 51.919 | 37.356 | 0.705 | -60.554 | -98.572 | 45.347 | 44.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.608 | -1.31 | -1.071 | -0.066 | -2.865 | -0.52 | 0.081 | 8.055 | 0 | -20.25 | 9.806 | 10 | -5 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 48.283 | -48.803 | 0.52 | 0 | 0 | 0 | 0 | -9.806 | 35.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.114 | 1.743 | 1.748 | 0.623 | -2.828 | 0 | 1.557 | 1.271 | -1.226 | 0 | 0 | 1.226 | 1.086 | 1.224 | 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 | 0.238 | 0.223 | 0.204 | 0.163 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 125.135 | 41.61 | 0.696 | -11.671 | 49.905 | 48.981 | 34.766 | 58.532 | 1.582 | 1.457 | 38.386 | 2.479 | -96.8 | 47.114 | 46.264 | 36.328 | 46.444 | 26.311 | 40.707 | 35.649 | 29.349 | 43.022 | 40.419 | 52.685 | 46.019 | 45.119 | 44.675 | 37.129 | 23.84 | 36.295 | 35.271 | 19.205 | 47.528 | 35.636 | 25.215 | 20.229 | 34.353 | 36.322 | 27.647 | 25.855 | 25.412 | 24.311 | 17.584 | 19.576 | 16.72 | 21.965 | 12.81 | 21.885 | 15.749 | 17.098 | 13.405 | 21.237 | 21.433 | 17.265 | 17.561 | 23.087 | 7.575 | 25.279 | 5.782 | 15.457 | 11.416 | 28.408 | 25.695 | 21.277 | 17.834 | 22.384 | 29.444 | 23.979 | 28.043 | 31.591 | 29.405 | 41.826 | 31.856 | 40.818 | 49.801 | 32.256 | 29.538 | 34.708 | 23.358 | 26.381 | 27.384 | 30.478 | 16.558 | 16.874 | 15.382 | 13.511 | 11.039 | 27.566 | 16.975 | 12.858 | 16.748 | 14.291 | 6.575 | 11.867 | 10.562 | 8.278 | 8.317 | 17.993 | 25.306 | 27.217 | 21.127 | 20.192 | 15.761 | 18.668 | 24.049 | 22.857 | 20.686 | 27.252 | 14.982 | 13.265 | 7.442 | 7.02 | 8.343 | 8.836 | 7.183 | 8.311 | 8.147 | 9.326 | 10.304 | 8.224 | 7.302 | 5.872 | 7.678 | 4.1 | 3.7 | 4.8 | 1.1 | 0.8 | 0.8 | 0.2 | 0.9 | 0.7 | -0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | -17.2 | 5.1 |
| Kasstroom uit Investeringsactiviteiten
| -87.06 | -99.999 | -19.41 | -32.894 | -121.733 | -151.087 | -129.23 | -245.586 | -99.067 | -135.142 | -34.538 | -88.394 | -204.302 | -63.314 | -41.291 | -82.289 | -77.769 | -86.693 | -16.524 | -9.897 | -106.564 | -75.91 | -79.938 | -54.63 | -110.336 | -116.846 | -49.562 | -73.34 | -55.983 | -47.097 | -7.388 | -130.247 | -27.778 | -154.02 | -98.209 | -96.393 | -86.935 | -71.13 | -81.088 | -64.44 | -80.973 | -44.794 | -13.28 | -41.864 | -68.304 | -10.981 | -19.109 | -40.672 | -56.578 | -37.629 | -81.926 | -75.462 | -46.27 | -84.329 | -18.783 | -34.536 | -29.713 | -40.437 | -9.648 | -21.011 | -48.78 | 17.687 | -42.456 | -39.372 | -13.502 | -39.079 | -23.413 | 2.754 | 3.269 | 3.315 | -29.444 | -111.925 | -85.048 | -32.829 | -6.445 | -75.516 | -68.162 | -72.08 | -78.494 | -61.764 | -60.453 | -39.729 | -31.541 | -47.216 | -30.685 | -13.945 | -9.699 | -80.134 | -67.638 | -42.368 | -45.385 | -25.635 | -24.516 | -47.318 | -29.433 | -31.047 | -43.611 | -31.303 | -7.257 | -39.952 | -33.648 | -37.247 | -60.182 | -59.65 | -34.238 | -42.921 | -35.574 | -36.34 | -33.598 | -51.684 | -31.022 | -21.568 | -28.683 | -23.658 | -12.308 | -20.503 | -23.704 | -26.728 | -24.562 | -40.876 | -28.049 | -28.518 | -29.946 | -23.7 | -28.1 | -21 | -28.7 | -19.6 | -16.7 | -16.7 | -18 | -8.7 | -5.3 | -13.5 | -6.6 | -9.1 | -10.1 | -7 | -17.4 | -14.2 |
| Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schuldaflossingen
| 20 | 72.5 | -50 | -55.909 | 50 | -39.72 | 0 | 120 | 128.75 | 20 | -1.25 | 77.5 | 50 | 125 | -25 | 25 | 0 | -75 | -50 | -50 | -31.098 | 265 | 0 | 0 | 11.76 | 20 | 0 | 0 | 0 | -55 | -30 | 30 | 5 | 66.883 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | -10 | 10 | 0 | -50 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 30 | 0 | 0 | 0 | -10 | -40 | -30 | -20 | 90 | 10 | 0 | -60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | -5 | -5 | -45 | -10 | 0 | 10 | -40 | 10 | 5 | 10 | 20 | 20 | 0 | 10 | 10 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 10 | 7.934 | -2.244 | -0.335 | -33.7 | 7.9 | 9.3 | 7.7 | -0.8 | -0.9 | -0.8 | -0.8 | -6.8 | -8.2 | -6 | -1 | -6 | -6.1 | -5.9 | 9.1 | -1.3 |
| Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | -5.554 | 0 | 0 | 0 | 0.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.739 | 0.611 | 3.308 | 4.288 | 0.582 | 0.112 | 0.153 | 0.252 | 2.86 | 0.284 | 0.259 | 0.064 | 1.804 | 2.762 | 0.714 | 1.303 | 0.645 | 0.328 | 2.941 | 2.06 | 0.838 | 1.074 | 0.108 | 0.226 | 2.162 | 2.433 | 1.336 | 4.177 | 0.645 | 0.372 | -0.017 | 0.299 | 0.003 | 0.037 | 0.873 | 1.005 | 0.273 | 0.048 | 0.052 | 0.361 | 0.874 | 0.267 | 0.743 | 1.914 | 0.127 | 0.073 | 1.026 | 0.296 | 0.119 | 0.133 | 0.019 | 0.009 | 0.007 | 0.01 | 0 | 0 | 0.068 | 52.8 | 0.3 | 0.1 | 0.7 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Terugkoop van Gewone Aandelen
| 0 | -60.536 | -6.55 | -0.805 | -0.037 | -0.003 | -5.514 | -0.378 | -8.287 | -65.933 | -36.18 | -51.178 | -47.759 | 0 | -5.507 | -47.723 | -0.006 | -0.005 | -8.798 | -0.708 | -0.002 | -21.756 | -20.545 | -25.752 | -23.529 | -22.884 | -0.667 | -1.187 | -0.085 | -0.019 | -0.341 | -1.209 | -0.064 | -0.019 | -0.54 | -1.263 | -0.068 | -6.438 | -0.368 | -1.881 | -5.05 | -12.722 | -12.88 | -15.065 | -4.995 | -15.065 | -0.157 | -0.528 | -0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.739 | -7.225 | -35.558 | -28.929 | -28.596 | -29.527 | -27.74 | -17.915 | -19.652 | -19.825 | 0 | -1.31 | 0 | -0.263 | 0 | -7.413 | -4.735 | -9.443 | -4.958 | -4.53 | -2.004 | -1.993 | 0 | -2.21 | -1.556 | -0.012 | 0 | 0 | 0 | 0 | -0.624 | 0 | -0.022 | -2.113 | 0 | 0 | 0 | 0 | -1.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.394 | 0 | 0 | 0 | 0 | 0 | -0.09 | -0.923 | -1.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.2 | 0 | 0 | 0 | 0 |
| Uitgekeerde Dividenden
| -8.653 | -8.878 | -8.882 | -8.875 | -8.874 | -8.239 | -8.22 | -8.216 | -8.244 | -7.807 | -7.895 | -8.026 | -8.151 | -6.792 | -6.114 | -6.219 | -6.219 | -6.218 | -6.232 | -6.228 | -6.228 | -267.394 | -6.34 | -6.408 | -6.465 | -5.072 | -5.068 | -5.063 | -5.058 | -4.333 | -4.33 | -4.323 | -4.323 | -4.323 | -4.32 | -4.314 | -3.594 | -3.605 | -3.602 | -3.587 | -3.598 | -3.619 | -3.636 | -3.626 | -3.635 | -3.664 | -3.662 | -113.462 | -3.644 | -3.643 | -3.642 | -40.058 | -3.64 | -3.639 | -3.632 | -119.86 | -3.618 | -3.603 | -3.595 | -93.452 | -3.579 | -3.579 | -3.579 | -153.861 | -3.521 | -3.519 | -3.519 | -3.59 | -3.647 | -3.326 | -3.39 | -3.457 | -3.502 | -3.151 | -3.177 | -3.176 | -3.176 | -2.78 | -2.772 | -2.76 | -2.771 | -1.982 | -1.993 | -1.999 | -1.916 | -1.276 | -1.275 | -1.273 | -1.276 | -1.277 | -1.193 | -1.182 | -1.186 | -1.184 | -1.176 | -1.177 | -1.177 | -1.176 | -1.18 | -1.188 | -1.186 | -1.183 | -1.183 | -1.138 | -1.147 | -0.958 | -0.958 | -0.959 | -0.956 | -0.95 | -0.95 | 0 | 0 | -0.756 | -0.755 | -0.755 | -0.755 | -0.755 | -0.63 | -0.633 | -0.633 | -0.633 | -0.735 | -0.5 | -0.4 | -0.5 | -0.4 | -0.5 | -0.4 | -0.5 | 0 | -0.4 | -0.4 | -0.3 | -0.4 | -0.3 | -0.4 | -0.3 | -0.4 | 0 |
| Overige Financieringsactiviteiten
| 0 | -0.085 | -5.337 | -1.5 | 3.092 | -0.003 | -8.014 | -0.822 | -6.828 | 4.782 | -3.658 | -0.497 | -0.068 | 0 | -3.74 | -0.612 | -0.006 | 0 | -3.93 | -9.61 | 0.169 | -0.01 | -1.179 | -3.991 | 8.07 | 13.704 | -21.977 | 16.936 | 4.804 | 0.445 | -19.817 | -2.338 | -4.164 | 7.011 | -0.46 | 0.337 | 0.035 | -3.069 | 0.521 | 1.991 | -0.035 | 1.052 | 3.351 | 0.661 | -0.129 | 0.524 | 0.067 | 5.256 | -0.146 | -7.191 | 0.921 | 6.991 | 0.369 | 0.637 | 2.219 | 0.318 | 4.299 | 4.225 | 2.56 | 1.772 | 2.03 | 0.105 | 0.001 | 7.016 | 8.582 | 0.495 | 3.557 | 9.054 | 4.843 | 6.769 | 0.846 | 0.058 | 0.055 | 0.167 | 1.922 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | -3.344 | 1.511 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | -1.262 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0.1 | -0.3 | 0.1 | 0.1 | 0 | 0 | 0.1 | -1.3 | -0.1 | 0.1 | -0.2 |
| Kasstroom uit Financieringsactiviteiten
| 11.347 | 3.001 | -70.769 | -67.089 | 44.218 | -47.962 | -16.234 | 110.584 | 105.391 | -48.958 | -48.983 | 17.799 | -5.978 | 118.208 | -40.361 | -29.554 | -6.225 | -81.223 | -68.96 | -65.838 | -37.157 | -24.16 | -28.064 | -36.151 | -10.164 | 5.748 | -27.045 | 11.873 | -0.254 | -58.888 | -54.147 | 22.13 | -3.551 | 69.571 | -4.78 | -5.24 | -3.559 | -13.112 | -3.081 | -1.596 | 26.382 | -15.289 | -13.165 | -12.965 | 1.241 | -18.205 | -53.595 | -18.206 | -3.79 | -10.834 | -2.721 | -33.067 | -3.271 | -3.002 | -1.413 | -119.542 | 0.681 | 0.622 | -1.035 | -91.68 | -1.549 | -3.474 | -33.578 | -116.845 | 5.061 | -3.024 | -4.448 | -39.483 | -67.733 | -55.153 | -52.071 | 58.973 | -11.209 | -22.384 | -78.22 | 57.108 | -4.227 | -2.716 | -1.231 | 0.002 | -9.47 | -5.414 | -10.791 | -26.629 | -3.505 | -1.22 | -2.43 | -30.199 | -3.378 | -2.607 | 0.957 | 1.251 | -4.85 | -2.007 | -45.531 | -11.429 | -1.194 | -10.899 | -23.29 | 4.908 | 4.687 | 9.822 | 19.09 | 16.999 | -8.256 | 9.403 | 9.916 | -3.163 | 9.787 | 20.964 | -0.823 | -0.877 | 0.143 | -0.46 | -10.636 | -0.622 | -0.736 | 9.164 | -1.546 | 7.703 | 6.039 | -2.877 | -1.002 | 18.6 | 7.8 | 8.9 | 8.1 | -1.1 | -1.2 | -1.2 | -1.1 | -7.1 | -8.5 | -6.3 | -1.4 | -8.4 | -7.8 | -6.3 | 8.8 | -1.5 |
| Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect van Wisselkoersveranderingen op Kas
| -1.118 | -1.963 | 0.208 | 0.605 | -0.462 | 1.017 | 0.968 | 0.564 | -0.254 | 0.005 | 0.317 | -0.112 | -0.3 | 0.507 | -0.419 | 1.188 | 0.027 | 0.078 | -2.073 | 0.364 | -0.194 | 0.181 | 0.045 | -0.585 | 0.164 | -0.356 | 0.403 | -0.53 | -0.127 | 0.277 | 0.43 | 0.121 | -0.325 | -0.427 | 0.247 | -0.075 | -0.276 | -0.116 | -0.158 | -0.312 | -0.191 | -0.007 | 0.026 | -0.209 | -0.018 | -0.397 | 0.199 | -0.112 | 0.304 | -0.224 | 0.308 | -0.085 | -0.366 | -0.015 | 0.029 | -0.04 | 0.856 | -0.505 | 0.35 | 0.235 | -0.162 | 0.444 | -0.312 | -1.392 | -1.769 | 1.542 | 0.645 | 0.17 | -0.445 | 0.892 | -0.579 | 0.344 | 0.718 | -0.712 | -0.298 | 0.091 | 0.011 | 0.549 | -0.049 | 0.167 | -0.013 | -0.273 | 0.095 | -0.297 | -0.376 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -15.788 | 10.111 | -1.386 | 18.969 | -3.748 | -83.089 | 22.351 | -18.443 | 71.259 | -71.525 | 71.753 | 8.768 | -146.7 | 108.998 | 53.796 | -11.142 | -24.913 | -13.872 | 45.819 | 19.088 | -32.066 | -18.322 | 30.812 | 24.28 | -0.274 | -28.865 | 23.658 | 2.893 | -11.877 | -8.194 | 13.842 | 3.226 | -1.501 | -5.173 | -11.423 | -14.088 | -1.57 | -11.772 | 36.659 | -24.994 | 19.884 | -28.754 | 32.79 | 6.328 | -6.898 | 4.719 | 4.101 | -2.609 | -0.147 | 6.112 | -0.34 | -44.473 | 33.402 | -24.116 | 33.633 | -80.882 | 15.655 | 6.134 | 54.629 | -87.32 | 18.465 | 38.402 | 0.259 | -87.691 | 58.792 | -0.397 | 52.83 | 4.24 | -12.047 | 15.322 | -14.038 | 4.668 | -15.865 | -12.33 | 18.557 | 16.121 | -30.595 | -45.001 | -12.749 | 3.318 | -32.775 | 19.584 | 17.271 | -24.415 | 24.01 | 43.796 | 28.133 | -61.854 | 6.525 | -1.267 | 12.115 | 18.726 | 35.884 | -8.742 | 3.013 | 6.069 | 1.716 | 1.291 | 1.041 | -2.999 | 7.836 | -3.836 | -1.546 | -5.17 | 0.972 | -4.813 | 2.63 | 0.717 | 3.052 | -5.066 | 1.455 | -8.028 | 7.51 | -0.916 | 7.343 | 0.686 | 2.366 | 5.104 | -3.589 | -2.776 | -2.226 | -1.163 | -15.108 | 18.3 | 2.6 | -1.4 | -1.2 | -6.1 | 3.7 | -2.6 | 1.7 | -2 | 1.3 | 0.6 | 1.4 | -0.7 | 2.1 | 3.7 | 0.4 | 2.3 |
| Kaspositie aan het Einde van de Periode
| 54.66 | 70.448 | 60.337 | 61.723 | 42.754 | 46.502 | 129.591 | 107.24 | 125.683 | 54.424 | 125.949 | 54.196 | 45.428 | 192.128 | 83.13 | 29.334 | 40.476 | 65.389 | 79.261 | 33.442 | 14.354 | 46.42 | 64.742 | 33.93 | 9.65 | 9.924 | 38.789 | 13.626 | 10.733 | 22.61 | 30.804 | 16.962 | 13.736 | 15.237 | 20.41 | 31.833 | 45.921 | 47.491 | 59.263 | 22.604 | 47.598 | 27.714 | 56.468 | 23.678 | 17.35 | 24.248 | 19.529 | 15.428 | 18.037 | 18.184 | 12.072 | 12.412 | 56.885 | 23.483 | 47.599 | 13.966 | 94.848 | 79.193 | 73.059 | 18.43 | 105.75 | 87.285 | 48.883 | 48.624 | 136.315 | 77.523 | 77.92 | 25.09 | 20.85 | 32.897 | 17.575 | 31.613 | 26.945 | 42.81 | 55.14 | 36.583 | 20.462 | 51.057 | 96.058 | 108.807 | 105.489 | 138.264 | 118.68 | 101.409 | 125.824 | 101.814 | 58.018 | 29.885 | 91.739 | 85.214 | 86.481 | 74.366 | 55.64 | 19.756 | 28.498 | 25.485 | 19.416 | 17.7 | 16.409 | 15.368 | 18.367 | 10.531 | 14.367 | 15.913 | 21.083 | 20.111 | 24.924 | 22.294 | 21.577 | 18.525 | 23.591 | 22.136 | 30.164 | 22.654 | 23.57 | 16.227 | 15.541 | 13.175 | 8.071 | 4.668 | 7.444 | 9.67 | -15.108 | 18.3 | 2.6 | 5 | -1.2 | -6.1 | 3.7 | 10.1 | 1.7 | -2 | 1.3 | 11.7 | 1.4 | -0.7 | 2.1 | 8.3 | 0.4 | 2.3 |