WVS Financial Corp.
OTC:WVFC
12.23 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 0.287 | 0.319 | 0.353 | 0.426 | 0.497 | 0.432 | 0.305 | 0.338 | 0.33 | 0.271 | 0.255 | 0.266 | 0.355 | 0.42 | 0.345 | 0.625 | 0.727 | 0.793 | 0.616 | 0.747 | 0.684 | 0.748 | 0.592 | 0.635 | 0.396 | 0.502 | 0.418 | 0.426 | 0.395 | 0.398 | 0.392 | 0.329 | 0.293 | 0.311 | 0.322 | 0.46 | 0.266 | 0.299 | 0.279 | 0.198 | 0.233 | 0.21 | 0.23 | 0.139 | 0.326 | 0.385 | 0.406 | 0.382 | 0.204 | 0.41 | 0.6 | 0.353 | 0.214 | 0.059 | -0.006 | 0.074 | 0.133 | 0.171 | 0.527 | 0.583 | 1.011 | 0.757 | 0.738 | 0.962 | 1.049 | 1.023 | 0.949 | 0.955 | 0.838 | 0.904 | 0.84 | 0.788 | 0.61 | 0.608 | 0.922 | 0.564 | 0.589 | 0.834 | 0.716 | 0.464 | 0.77 | 0.352 | 0.835 | 0.733 | 0.78 | 1 | 1.133 | 0.966 | 1.108 | 1.241 | 1.417 | 1.144 | 1.101 | 1.1 | 0.931 | 1.148 | 1.2 | 1.1 | 1.1 | 1 | 0.9 | 1 | 0.7 | 0.9 | 1 | 0.9 | 0.9 | 0.9 | 0.9 |
Afschrijvingen & Amortisatie
| 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.015 | 0.038 | 0.018 | 0.018 | 0.017 | 0.018 | 0.018 | 0.012 | 0.011 | 0.009 | 0.006 | 0.009 | 0.009 | 0.014 | 0.015 | 0.019 | 0.018 | 0.02 | 0.021 | 0.024 | 0.024 | 0.025 | 0.024 | 0.024 | 0.025 | 0.024 | 0.025 | 0.024 | 0.024 | 0.023 | 0.02 | 0.019 | 0.022 | 0.038 | 0.021 | 0.021 | 0.022 | 0.024 | 0.023 | 0.022 | 0.02 | 0.021 | 0.021 | 0.021 | 0.024 | 0.028 | 0.027 | -1.072 | 0.026 | 0.025 | 0.025 | 0.363 | -0.07 | -0.097 | -0.092 | -0.165 | -0.821 | -0.081 | 0.011 | 0 | -0.028 | -0.004 | -0.019 | -0.038 | -0.009 | -0.018 | -0.015 | -0.017 | -0.029 | -0.044 | -0.132 | 0.156 | 0.285 | 0.376 | 0.537 | 0.645 | 0.897 | 0.961 | 0.88 | 0.745 | 0.401 | -0.129 | -0.069 | 0.005 | -0.019 | -0.013 | 0.002 | 0.307 | 0.071 | 0.2 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.04 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | -0.237 | 0.207 | -0.02 | -0.01 | -0.004 | -0.006 | 0.01 | 0.022 | -0.132 | 0.086 | 0.027 | -0.009 | 0.04 | -0.104 | -0.01 | -0.017 | -0.027 | -0.005 | 0.153 | -0.056 | -0.028 | 0.006 | -0.032 | -0.004 | -0.097 | 0.139 | -0.063 | 0.024 | 0.005 | 0.007 | 0.001 | -0.004 | -0.136 | 0.018 | 0.137 | 0.052 | -0.134 | 0.072 | 0.106 | 0.208 | 0.073 | 0.089 | 0.054 | 0.035 | 0 | 0 | -0.098 | -0.013 | 0 | 0 | 0.04 | 0.02 | 0 | 0 | 0.439 | -0.082 | -0.498 | 0.42 | -0.069 | 0.077 | -0.405 | 0.517 | -0.165 | 0.027 | -0.328 | 0.303 | 0.045 | 0.161 | -0.216 | 0.153 | -0.081 | 0.217 | -0.169 | 0.16 | 0 | 0 | -0.178 | 0.25 | -0.095 | 0.066 | -0.436 | 0.453 | -0.745 | 0.635 | -1.323 | 0.754 | 0 | 0 | -0.669 | 0.648 | 0 | 0 | -0.3 | 0 | 0 | 0 | -0.6 | 0.5 | -0.2 | 0.1 | -0.4 | 0 | 0.52 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.041 | 0.04 | 0.042 | 0.047 | 0.045 | 0.038 | 0.036 | 0.037 | 0.042 | 0.041 | 0.038 | 0.063 | 0.044 | 0.045 | 0.048 | 0.071 | 0.035 | 0.035 | 0.036 | 0.221 | 0 | 0 | 0.181 | 0.12 | 0 | 0 | 0 | 0.116 | 0 | 0 | 0.008 | 0.1 | 0 | 0.002 | 0.005 | 0.119 | 0.005 | 0.005 | 0.006 | 0.157 | 0 | 0 | -0.008 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0.524 | -0.241 | 0.287 | -0.094 | 0.139 | 0.582 | 0.037 | -0.433 | 0.31 | 0.047 | 0.112 | 0.119 | -0.148 | 0.169 | 0.426 | 0.074 | -0.198 | 0.273 | 0.054 | 1.274 | -1.174 | 0.441 | 0.11 | 0.043 | -0.064 | -2.123 | -0.048 | -0.146 | -0.117 | -0.434 | 0.225 | -0.242 | 0.541 | -0.188 | 0.423 | -0.096 | 0.461 | -0.126 | 0.226 | -0.224 | 0.728 | 0.029 | -0.41 | -0.581 | -0.073 | 0.891 | -1.276 | 1.011 | -0.268 | -0.42 | -1.586 | 0.164 | -0.491 | -0.862 | -0.191 | -0.178 | -0.06 | 1.122 | 0.038 | 0.367 | -0.659 | 0.498 | -0.074 | -0.34 | 0.244 | -0.988 | 0.236 | -0.165 | 0.186 | -0.389 | 0.485 | 0.18 | 0.146 | -0.225 | -0.311 | 0.482 | 0.206 | 0.927 | -0.709 | 0.43 | -0.894 | -0.488 | -0.15 | 0.723 | -0.791 | -0.882 | -0.458 | 2.406 | -0.175 | -0.021 | -1.2 | 0.9 | -1.1 | 0.8 | -0.1 | -0.2 | 0.2 | -0.3 | 0.1 | 0.5 | -0.4 | 0.2 | -0.2 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | -0.241 | 0.234 | -0.231 | 0.013 | -0.153 | 0.1 | 0.035 | 0.301 | 0.007 | 0.128 | 0.039 | 0.06 | -0.093 | 0.054 | -0.015 | -0.063 | -0.025 | 0.016 | 0.053 | 0.004 | 0.104 | 0.164 | 0.03 | -0.069 | -0.006 | -0.046 | -0.189 | 0.017 | -0.607 | 0.315 | -0.285 | 0.55 | -0.233 | 0.509 | -0.093 | 0.377 | -0.1 | 0.228 | -0.255 | 0.013 | -0.158 | -0.299 | 0.012 | 0 | 0 | 0 | 0.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0.051 | 0.102 | 0 | 0.109 | -0.008 | -0.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.03 | 0.01 | 0.021 | 0.009 | 0 | 0.009 | 0.009 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.029 | -0.224 | 0.295 | 0 | 0.063 | 0.075 | 0.041 | 0 | 0 | 0 | 0.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.022 | -0.048 | -0.015 | -0.006 | -0.052 | -0.101 | -0.173 | -0.174 | -0.127 | -0.009 | -0.026 | 0.024 | 0.013 | 0.395 | 0.011 | 0.063 | 0.071 | 0.081 | -0.082 | 0.049 | 0.032 | -0.015 | -0.008 | 0.009 | 0.012 | 0.004 | 0.008 | 0.001 | -0.005 | -0.008 | -0.002 | -0.031 | -0.022 | 0.011 | 0.002 | -0.001 | -0.02 | -0.027 | 0.001 | -0.002 | -0.018 | -0.023 | -0.022 | -0.154 | -0.091 | -0.157 | -0.113 | -0.112 | -0.114 | -0.049 | -0.039 | -0.03 | -0.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Overig Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | -0.022 | 0.05 | 0.05 | 0.132 | 0.787 | 0.038 | -0.295 | 0.183 | 0.167 | -0.007 | 0.106 | -0.232 | 0.249 | -0.023 | 0.078 | -0.198 | 0.227 | -0.043 | 1.303 | -1.227 | 0.305 | -0.039 | 0.021 | -0.004 | -2.129 | -0.006 | 0.035 | -0.135 | 0.178 | -0.082 | 0.045 | 0.022 | 0.067 | -0.097 | -0.005 | 0.085 | -0.006 | 0.025 | 0.03 | 0.73 | 0.205 | -0.088 | -0.571 | 0.081 | 0.982 | -1.119 | 0.77 | -0.156 | -0.306 | -1.537 | 0.203 | -0.461 | -0.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 |
Overige Niet-Contante Posten
| -0.287 | -0.319 | -0.353 | -0.426 | -0.497 | -0.432 | 0.078 | 0.273 | 0.457 | -0.167 | 0.482 | -0.651 | 0.098 | -0.201 | 0.156 | -0.02 | 0.087 | -0.11 | -0.001 | 0.196 | 0.072 | 0.035 | 0.34 | 0.115 | 0.038 | 0.374 | 0.545 | 1.027 | -0.46 | 0.711 | 2.551 | 0.501 | 2.689 | -1.545 | 2.396 | -1.865 | 0.305 | -0.069 | 0.363 | 0.31 | 0.385 | 0.435 | 0.703 | 0.78 | 0.525 | 0.339 | -0.213 | 0.175 | 0.424 | 0.059 | 0.062 | 0.103 | 0.77 | 0.611 | 1.56 | 1.475 | 0.349 | 0.19 | -0.021 | -0.077 | -0.475 | -0.123 | 0.071 | 0.491 | -0.194 | -0.264 | 0.139 | -0.044 | -0.535 | 0.664 | 0.203 | -0.046 | 0.034 | -0.005 | -0.409 | 0.033 | 0.207 | 0.744 | -0.956 | -0.181 | -0.406 | -0.07 | -0.2 | -0.461 | 0.12 | -0.036 | 0.083 | 0.012 | -0.006 | -0.08 | 1.135 | -0.068 | 0.492 | -0.017 | -0.139 | -0.139 | -0.2 | 0.2 | 0.6 | 0.5 | 0.6 | -0.2 | 0.5 | -0.2 | 0.1 | 0 | -0.2 | 0.8 | -1.07 |
Kasstroom uit Operationele Activiteiten
| 0 | 0 | 0 | 0 | 0 | 0 | 0.727 | 0.633 | 1.132 | 0.06 | 0.937 | 0.253 | 0.556 | -0.138 | 0.728 | 0.791 | 1.003 | 0.837 | 0.579 | 1.061 | 1.231 | 0.903 | 0.726 | 1.071 | 0.661 | 2.115 | -0.215 | 1.924 | 0.038 | 1.172 | 2.806 | -1.129 | 2.895 | -1.331 | 2.63 | -1.808 | 0.82 | 0.004 | 1.066 | 0.36 | 1.216 | 0.622 | 1.281 | 0.887 | 1.207 | 0.731 | 1.016 | 0.695 | 0.293 | -0.056 | 0.61 | 1.371 | -0.362 | 1.695 | 0.214 | 1.155 | -1.039 | 0.57 | 0.378 | -0.426 | 0.687 | 0.282 | 0.086 | 2.174 | 0.743 | 1.214 | 0.024 | 1.898 | 0.06 | 1.236 | 0.921 | 0.048 | 0.907 | 0.584 | 0.466 | 0.332 | 1.156 | 1.843 | -0.107 | 0.503 | 0.429 | 1.301 | 1.308 | 2.346 | 1.057 | 2.34 | 0.631 | 1.344 | 0.078 | 2.45 | 0.443 | 0.929 | 1.122 | 3.491 | 0.255 | 1.707 | 0.1 | 2.3 | 0.4 | 2.5 | 1.4 | 0.6 | 0.9 | 1.2 | 1.3 | 1.7 | 0.2 | 2.1 | 0.19 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | -0.004 | -0.022 | -0.005 | -0.008 | -0.119 | -0.051 | -0.072 | -0.128 | -0.015 | 0 | -0.001 | 0 | 0 | -0.005 | 0 | -0.011 | 0 | 0 | -0.006 | -0.002 | -0.001 | -0.001 | -0.003 | -0.001 | -0.006 | -0.026 | -0.021 | -0.013 | -0.046 | -0.048 | -0.022 | -0.004 | -0.027 | 0.001 | -0.003 | -0.075 | -0.048 | -0.048 | -0.013 | -0.004 | -0.014 | 0 | -0.002 | 0 | 0 | -0.01 | -0.048 | -0.005 | -0.027 | -0.001 | 0 | -0.003 | -0.025 | -0.003 | -0.038 | -0.008 | -0.028 | -0.003 | -0.032 | -0.044 | -0.007 | -0.043 | -0.015 | -0.007 | -0.014 | -0.012 | -0.005 | -0.017 | -0.021 | -0.009 | -0.014 | 0 | 0 | -0.008 | -0.095 | -0.27 | -0.018 | -0.023 | -0.003 | -0.005 | -0.087 | -0.044 | 0 | -0.015 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.615 | 5.43 | 4.565 | 1.96 | -0.193 | -0.699 | 0.714 | 0.019 | -0.455 | 0 | -0.433 | 0 | 0 | -4.24 | 0 | 0 | 0 | 0 | -0.684 | -9.225 | -10.282 | -3.068 | -3.815 | -5.266 | -6.401 | -8.336 | -2.512 | -4.333 | -1.477 | 1.296 | 0.433 | 2.923 | -2.778 | 2.289 | -0.366 | 5.25 | 0.748 | -2.467 | 2.126 | 1.849 | 1.311 | 0 | 2.368 | 0 | 0 | 0 | 0 | 0 | 6.188 | 2.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -23.907 | -43.909 | -41.95 | -32.075 | -69.193 | -48.17 | -22.891 | -12.945 | -9.907 | -27.944 | -14.859 | -1.965 | -4.02 | -15.876 | -7.238 | -15.364 | -17.239 | -18.15 | -8.453 | -18.339 | -26.386 | -45.122 | -31.607 | -18.633 | -22.664 | -12.255 | -19.311 | -34.196 | -42.538 | -49.044 | -16.043 | -24.461 | -16.538 | -26.014 | -37.828 | -31.113 | -47.953 | -70.281 | -24.9 | -55.04 | -49.845 | -67.241 | -70.043 | -35.339 | 0 | -27.347 | -26.484 | -6.719 | -35.903 | -22.801 | -52.034 | -14.729 | -50.251 | -64.765 | -92.215 | -32.066 | -50.888 | -120.329 | -68.181 | -109.044 | -50.419 | -29.585 | -47.379 | -23.329 | -13.164 | -37.794 | -73.872 | -86.843 | -78.398 | -57.655 | -149.591 | -108.802 | -101.183 | -52.738 | -90.78 | -180.756 | -104.457 | -67.949 | -87.14 | -25.524 | -46.357 | -110.031 | -123.558 | -46.493 | -13.252 | -12.264 | -12.727 | -1.547 | -4.894 | -20.212 | -2.3 | -34.3 | -21.1 | -31.2 | -76.4 | -68.6 | -35.6 | -42.5 | -40.9 | -18.4 | -15.4 | -15.7 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 30.496 | 28.585 | 29.736 | 32.163 | 31.328 | 47.191 | 34.58 | 39.693 | 31.629 | 2.272 | 14.235 | 2.524 | 6.747 | 11.533 | 8.187 | 21.8 | 21.013 | 10.905 | 10.122 | 15.147 | 22.744 | 40.419 | 34.922 | 30.158 | 26.752 | 6.219 | 28.979 | 34.198 | 43.139 | 28.783 | 41.463 | 19.45 | 22.699 | 21.462 | 16.169 | 27.161 | 27.893 | 55.499 | 59.569 | 27.35 | 65.656 | 23.069 | 32.422 | 44.433 | 0 | 52.321 | 71.57 | 42.231 | -36.316 | 38.955 | 28.021 | 40.818 | 91.047 | 70.695 | 68.966 | 47.29 | 74.986 | 114.139 | 81.608 | 67.077 | 33.065 | 59.449 | 51.161 | 27.826 | 41.152 | 30.221 | 51.09 | 82.254 | 82.617 | 54.787 | 114.094 | 147.277 | 65.587 | 67.603 | 57.486 | 144.181 | 81.402 | 94.13 | 51.143 | 30.83 | 24.692 | 113.853 | 73.993 | 73.228 | 7.698 | 37.297 | 8.254 | 1.956 | 1.59 | 3.139 | 3.9 | 7.5 | 8.1 | 31.2 | 69.2 | 50.3 | 36.2 | 37.5 | 31.8 | 32.3 | 9.8 | 9.8 | 0 |
Overige Investeringsactiviteiten
| 0 | 0 | 0 | 0 | 0 | 0 | -0.603 | 1.792 | 2.673 | -0.1 | -1.195 | 4.996 | 2.603 | 0.448 | -0.374 | 0.799 | -0.328 | -0.072 | -2.209 | -0.506 | -3.982 | -0.578 | -4.031 | 4.544 | -1.522 | 3.718 | -2.755 | -0.852 | -9.388 | -10.298 | -3.126 | -3.885 | -5.255 | -6.264 | -8.427 | -3.663 | -2.547 | -1.695 | 0.368 | 0.989 | 2.066 | -4.307 | -0.181 | 0.391 | 6.149 | 1.475 | 8.661 | 2.547 | 2.292 | 1.777 | 14.881 | 2.885 | -0.298 | -0.407 | 82.893 | 4.846 | 2.348 | 6.205 | 3.956 | -4.53 | -11.119 | -2.542 | -8.344 | 2.271 | -0.217 | 0.776 | 0.202 | -3.13 | -0.305 | -1.534 | 0.054 | 0.039 | 3.373 | 1.096 | 0.489 | 0.907 | 1.534 | 4.748 | 2.443 | 1.445 | 6.864 | 13.537 | 16.202 | 18.942 | 16.435 | 9.381 | 8.409 | 10.388 | 6.28 | 6.505 | -0.983 | -0.525 | -0.72 | -0.707 | -4.264 | -2.846 | -0.6 | -5.4 | -10.9 | -7.3 | 1.3 | 3.7 | 1.8 | -1.5 | -0.6 | -2.3 | -7.8 | -1.1 | -6.92 |
Kasstroom uit Investeringsactiviteiten
| 0 | 0 | 0 | 0 | 0 | 0 | 5.984 | -13.532 | -9.541 | -0.631 | -33.652 | 4.012 | 14.284 | 27.077 | 21.297 | -24.945 | -1.08 | 0.472 | 0.518 | -4.85 | -3.033 | 5.858 | -0.262 | -2.701 | 0.147 | 0.526 | -6.397 | -5.561 | -6.075 | 1.226 | 0.961 | -9.924 | 4.412 | -6.268 | -7.852 | -23.945 | 22.86 | -6.752 | 6.481 | -3.585 | -19.597 | -8.286 | -20.24 | -14.394 | 40.747 | -26.263 | 24.424 | -41.638 | -35.333 | 10.857 | 14.881 | 27.857 | 44.788 | 35.105 | 10.664 | 20.952 | -21.67 | 32.267 | 44.751 | 1.4 | -34.368 | 12.682 | 15.754 | -3.919 | 13.21 | -41.191 | -17.152 | 26.734 | 3.477 | 2.963 | 28.042 | -7.534 | -19.409 | -3.493 | 4.708 | -1.961 | -33.963 | 43.223 | -33.153 | 16.31 | -26.43 | -23.038 | -6.853 | 45.123 | -19.562 | 14.687 | -13.256 | 14.21 | -43.285 | 33.24 | -6.537 | 24.508 | -5.193 | -0.298 | -7.568 | -19.919 | 1 | -32.2 | -23.9 | -7.3 | -5.9 | -14.6 | 2.4 | -6.5 | -9.7 | 11.6 | -13.4 | -7 | -6.95 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 5.385 | 13.223 | 3.006 | 2.501 | 29.8 | -10.388 | -20.475 | -17.003 | -19.443 | 17.572 | 8.476 | -11.274 | 0 | 1.855 | 9.583 | 0 | -8.388 | 3.386 | 6.404 | -16.109 | 7.244 | 2.482 | 4.435 | 0 | 0 | 11.512 | 0 | 8.512 | 9.406 | 26.024 | 0 | 6.109 | 0 | 2.091 | 19.984 | 5.358 | 17.442 | 0 | 0 | 26.168 | -79.736 | 0 | 0 | -5 | -16.757 | 46.05 | -31.05 | -27.51 | -72.735 | -17.473 | 27.343 | -54.004 | -23.8 | 0.373 | 36.978 | -11.09 | -13.725 | 2.882 | -3.206 | 36.699 | 15.45 | -28.4 | 1.4 | -12.698 | -28.202 | 4.339 | 35.524 | 1.4 | -9.025 | -0.375 | 32.217 | -39.476 | 28.921 | -4.63 | 38.393 | 15.848 | -0.068 | -44.56 | 28.395 | -14.592 | 10.803 | -14.045 | 40.253 | -25.497 | 1.275 | -28.704 | 3.481 | 0.577 | 9.89 | 16.415 | -0.1 | 36.6 | 23.4 | 5.6 | 4.5 | 19.4 | -4.2 | 9.3 | 6 | -6 | 14.3 | 2.3 | 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 | -0.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | -0.63 | -0.066 | 0 | 0 | -0.292 | 0 | 0 | -0.052 | -0.159 | -0.234 | 0 | -0.113 | -0.011 | 0 | -0.34 | -0.032 | -0.622 | 0 | 0 | 0 | 0 | 0 | 0 | -0.359 | -0.038 | 0 | 0 | -0.019 | -0.114 | 0 | 0 | -0.072 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.035 | -0.061 | 0 | 0 | -0.112 | -0.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | -0.174 | -0.174 | -0.174 | -0.174 | -0.175 | -0.176 | -0.174 | -0.175 | -0.175 | -0.178 | -0.177 | -0.177 | -0.32 | -0.177 | -0.143 | -0.143 | -0.262 | -0.17 | -0.128 | -0.129 | -0.201 | -0.12 | -0.08 | -0.081 | -0.163 | -0.082 | -0.163 | -0.081 | -0.082 | -0.082 | -0.083 | -0.082 | -0.082 | -0.082 | -0.083 | -0.082 | -0.081 | -0.082 | -0.084 | -0.081 | -0.083 | -0.082 | -0.083 | -0.082 | -0.082 | -0.083 | -0.082 | -0.329 | -0.33 | -0.33 | -0.331 | -0.331 | -0.333 | -0.34 | -0.347 | -0.35 | -0.356 | -0.357 | -0.363 | -0.366 | -0.371 | -0.372 | -0.37 | -0.372 | -0.374 | -0.376 | -0.377 | -0.383 | -0.384 | -0.39 | -0.392 | -0.393 | -0.396 | -0.408 | -0.41 | -0.41 | -0.412 | -0.416 | -0.42 | -0.426 | -0.428 | -0.437 | -0.437 | -0.441 | -0.442 | -0.446 | -0.452 | -0.457 | -0.455 | -0.435 | -0.5 | -0.5 | -1.1 | -0.5 | -0.6 | -0.5 | -0.4 | -4 | -0.5 | -0.3 | -4.1 | -0.3 | 0 |
Overige Financieringsactiviteiten
| 0 | 0 | 0 | 0 | 0 | 0 | -10.502 | 0.291 | 6.097 | -1.879 | 1.953 | 6.991 | 5.286 | -8.398 | -2.12 | 6.324 | -12.493 | 13.189 | -0.591 | 2.687 | -9.587 | -3.11 | 4.386 | -3.244 | -6.195 | 18.957 | -0.97 | 1.7 | 0.397 | -0.63 | -3.165 | -1.347 | -6.239 | -2.417 | -2.917 | 0.053 | -22.87 | 0.966 | -7.563 | 0.853 | -2.166 | 2.928 | 1.474 | 13.538 | -42.33 | -0.499 | 53.167 | 42.508 | 30.919 | -1.24 | -1.978 | -71.995 | -12.922 | -9.445 | 51.455 | 5.649 | -4.543 | 3.046 | -0.653 | -0.396 | -2.815 | -0.121 | -1.733 | -0.611 | -10.627 | 4.363 | 2.612 | -0.301 | -4.999 | 10.947 | -0.21 | 1.05 | -15.297 | 1.464 | 4.198 | 3.627 | 0.36 | -4.042 | 5.298 | -11.502 | -10.169 | 6.01 | 4.568 | -0.87 | -8.866 | -1.578 | 3.219 | -1.529 | 3.688 | -9.045 | 4.478 | 5.188 | 1.524 | -2.709 | -0.863 | 2.978 | 0.5 | -4 | 2.2 | 0.4 | 5.3 | -5.4 | 3.4 | -1.6 | 2.8 | -7.9 | 3.9 | 0.3 | 9.85 |
Kasstroom uit Financieringsactiviteiten
| 0 | 0 | 0 | 0 | 0 | 0 | -5.921 | 13.274 | 8.929 | 0.448 | 31.286 | -3.573 | -15.363 | -25.628 | -21.897 | 23.484 | -4.194 | 1.625 | -0.922 | 4.365 | -0.487 | -3.285 | -4.886 | -0.028 | 0.081 | 2.719 | 6.073 | 4.062 | 4.752 | -1.07 | -3.328 | 10.083 | -6.402 | 5.995 | 6.293 | 25.995 | -22.953 | 6.921 | -7.645 | 2.862 | 17.735 | 8.204 | 18.835 | 13.456 | -42.414 | 25.588 | -26.652 | 42.426 | 30.836 | -6.322 | -18.817 | -26.028 | -44.054 | -37.284 | -21.645 | -12.215 | 22.406 | -51.289 | -24.898 | -1.226 | 33.246 | -12.506 | -15.925 | 1.436 | -14.16 | 39.729 | 17.682 | -28.932 | -4.143 | -2.368 | -28.949 | 4.868 | 19.778 | 1.867 | -5.395 | 2.194 | 32.159 | -44.25 | 33.258 | -17.533 | 27.444 | 21.255 | 4 | -46.105 | 18.314 | -17.017 | 13.233 | -16.498 | 43.122 | -35.085 | 5.083 | -24.195 | 3.717 | -2.992 | 8.269 | 18.078 | -1 | 30.1 | 23.9 | 1.3 | 8 | 13 | -1.2 | 4.2 | 8.3 | -14.2 | 14.1 | 2.3 | 9.85 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0.79 | 0.375 | 0.52 | -0.123 | -1.429 | 0.692 | -0.523 | 1.311 | 0.128 | -0.67 | -4.271 | 2.934 | 0.175 | 0.576 | -2.289 | 3.476 | -4.422 | -1.658 | 0.889 | 5.36 | -0.539 | 0.425 | -1.285 | 1.328 | 0.439 | -0.97 | 0.905 | -1.604 | 1.071 | 0.241 | 0.728 | 0.173 | -0.098 | -0.363 | -0.646 | 0.54 | -0.124 | -0.051 | -0.46 | 0.056 | -1.212 | 1.483 | -4.204 | 4.479 | -3.326 | 3.2 | 0.372 | -0.484 | -10.767 | 9.892 | -0.303 | -18.452 | 20.231 | -0.252 | -0.435 | 0.458 | -0.085 | -0.309 | -0.207 | -0.248 | 0.554 | -0.3 | -0.606 | 1.831 | 0.014 | -2.618 | 1.276 | -1.042 | -0.221 | 0.565 | -0.648 | 0.816 | -0.002 | -0.72 | 1.443 | -0.482 | -1.545 | 1.364 | -0.191 | 0.01 | 0.608 | -0.944 | -0.085 | 0.605 | -1.011 | 1.242 | -0.354 | 0.201 | 0.959 | -0.144 | -0.1 | 0.3 | 0.4 | -3.5 | 3.5 | -1 | 2.1 | -1.1 | -0.1 | -0.9 | 0.9 | -2.6 | 3.09 |
Kaspositie aan het Einde van de Periode
| 0 | 0 | 0 | 0 | 0 | 0 | 4.113 | 3.323 | 2.948 | 2.428 | 2.551 | 3.98 | 3.288 | 3.811 | 2.5 | 2.372 | 3.042 | 7.313 | 4.379 | 4.204 | 3.628 | 5.917 | 2.441 | 6.863 | 8.521 | 7.632 | 2.272 | 2.811 | 2.386 | 3.671 | 2.343 | 1.904 | 2.874 | 1.969 | 3.573 | 2.502 | 2.261 | 1.533 | 1.36 | 1.458 | 1.821 | 2.467 | 1.927 | 2.051 | 2.102 | 2.562 | 2.506 | 3.718 | 2.235 | 6.439 | 1.96 | 5.286 | 2.086 | 1.714 | 2.198 | 12.965 | 3.073 | 3.376 | 21.828 | 1.597 | 1.849 | 2.284 | 1.826 | 1.911 | 2.22 | 2.427 | 2.675 | 2.121 | 2.421 | 3.027 | 1.196 | 1.182 | 3.8 | 2.524 | 3.566 | 3.787 | 3.222 | 3.87 | 3.054 | 3.056 | 3.776 | 2.333 | 2.815 | 4.36 | 2.996 | 3.187 | 3.177 | 2.569 | 3.513 | 3.598 | 2.993 | 4.004 | 2.762 | 3.116 | 2.915 | 1.956 | 2.1 | 2.2 | 1.9 | 1.5 | 3.5 | 1.5 | 2.1 | -1.1 | -0.1 | 1.7 | 0.9 | -2.6 | 3.09 |