The AES Corporation
NYSE:AES
13.62 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 56 | -39 | 432 | -94 | 231 | -19 | 189 | -986 | 446 | -136 | 171 | -1,330 | 485 | -77 | -29 | 401 | -481 | 3 | 229 | -120 | 298 | 67 | 233 | 181 | 191 | 416 | 777 | -1,286 | 261 | 150 | 98 | -693 | 229 | -387 | 74 | 41 | 203 | 264 | 254 | 298 | 508 | 275 | 66 | -204 | 223 | 333 | 199 | 323 | -1,402 | 207 | 515 | 445 | 175 | 427 | 483 | -169 | 397 | 429 | 402 | 283 | 440 | 531 | 501 | -47 | 145 | 903 | 233 | 17 | 103 | 240 | -455 | 81 | -340 | 169 | 351 | 177 | 244 | 76 | 133 | 160 | 140 | 38 | 48 | -444 | 76 | -130 | 95 | -3,112 | 31 | -115 | -313 | 52 | 3 | 112 | 106 | 221 | 135 | 111 | 174 | 112 | 58 | 71 | -13 | 92 | 79 | 71 | 65 | 59 | 47 | 42 | 40 | 36 | 32 | 28 | 29 | 28.4 | 27.3 | 26.5 | 24.8 | 26.2 | 25.5 | 25.7 | 20.9 |
Afschrijvingen & Amortisatie
| 306 | 308 | 312 | 292 | 286 | 277 | 273 | 253 | 266 | 264 | 270 | 261 | 257 | 263 | 275 | 265 | 264 | 271 | 268 | 271 | 262 | 266 | 246 | 233 | 258 | 258 | 254 | 285 | 303 | 290 | 291 | 299 | 291 | 296 | 290 | 264 | 283 | 299 | 298 | 308 | 312 | 319 | 306 | 312 | 321 | 332 | 329 | 356 | 332 | 346 | 360 | 315 | 325 | 317 | 305 | 302 | 292 | 291 | 293 | 282 | 269 | 253 | 245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -181 | -41 | 222 | 48 | 17 | -108 | -11 | 4 | 43 | -36 | -7 | -329 | -4 | -94 | 21 | 109 | -396 | 52 | 2 | -12 | -11 | -47 | 62 | 92 | 38 | 3 | 180 | 675 | 15 | -12 | -6 | -318 | -32 | -474 | 31 | -42 | -25 | 29 | -12 | -36 | 31 | -4 | 56 | -76 | -36 | -59 | 13 | 61 | 29 | -29 | 101 | 67 | -95 | 11 | 17 | -449 | -86 | 88 | 29 | 39 | 87 | -86 | -25 | -88 | 88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 4 | 28 | 15 | 20 | 1 | 7 | 7 | 5 | -4 | 8 | 8 | 14 | 9.6 | 11.8 | 12.5 | 14.1 | 12.2 | 10.8 | 6.5 | 9.1 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 189 | 28 | -217 | 189 | -28 | 35 | 9 | 317 | -115 | -303 | -188 | -148 | -37 | -591 | -586 | -103 | 659 | -123 | -143 | 94 | 23 | -185 | 29 | -2 | 72 | -104 | -152 | 113 | 115 | -396 | 102 | 88 | 190 | 135 | 139 | 50 | 193 | -468 | -212 | -68 | 89 | -441 | -602 | 179 | 55 | -161 | -149 | -5 | 206 | 58 | -327 | 184 | 257 | -148 | -241 | 509 | 220 | 7 | -83 | -369 | 175 | -106 | -286 | 59 | -63 | -774 | 238 | -2,368 | 638 | 286 | 1,036 | -1,923 | 1,177 | 264 | 193 | -963 | 375 | 628 | 10 | 96 | 25 | -222 | -72 | -602 | 273 | 0 | 0 | -1,285 | 91 | 548 | 940 | -685 | 195 | 125 | 770 | -459 | -437 | 251 | 75 | -438 | 126 | 68 | 33 | 212 | -159 | 46 | -89 | -35 | -36 | 2 | -22 | -2 | 27 | -23 | -9 | -23.4 | 18.3 | -4.8 | -7.1 | -3.8 | -4.4 | -8.2 | 0.6 |
Vorderingen
| -337 | -7 | -232 | 145 | -44 | 122 | -62 | -123 | -147 | -185 | -77 | -52 | 2 | -41 | -79 | 88 | -10 | 10 | -40 | 46 | 17 | 1 | 9 | -81 | -131 | 45 | -39 | 102 | -159 | -170 | 50 | -98 | -31 | 329 | 37 | -64 | 130 | -107 | -337 | -26 | -182 | -93 | -219 | 11 | -56 | 149 | 42 | -50 | -16 | 14 | -189 | -51 | -3 | -70 | -112 | 38 | -67 | -5 | -64 | 144 | -79 | -83 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27 | -41 | 72 | 53 | -23 | 85 | 191 | -56 | -134 | -183 | -44 | -23 | -77 | -7 | 14 | -5 | 31 | -69 | 23 | 31 | -28 | 43 | -18 | -23 | 20 | -17 | -16 | 38 | -23 | -27 | -16 | 6 | 24 | 36 | -24 | -15 | 43 | -19 | -35 | 27 | -36 | -27 | -12 | 22 | 6 | -8 | -4 | 34 | 33 | -32 | -11 | -23 | -30 | -19 | -69 | 1 | 10 | -4 | 3 | -24 | 1 | -58 | 47 | 8 | -22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 194 | -75 | -85 | 55 | 118 | -12 | -293 | 362 | -43 | 275 | -124 | 6 | 35 | 45 | -337 | -88 | -17 | 18 | -99 | 6 | 17 | -54 | 25 | 91 | 61 | -24 | -66 | 1 | 296 | -60 | -74 | -53 | -10 | -485 | -72 | -207 | 59 | -94 | 273 | -71 | 180 | -609 | 415 | -147 | -326 | -426 | 174 | 27 | 75 | -38 | 266 | 254 | 365 | -213 | -41 | -95 | 95 | 31 | 56 | -392 | 216 | 36 | -192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 305 | 151 | -57 | -9 | 39 | -160 | 173 | 134 | 209 | -210 | 57 | -79 | 3 | -588 | -184 | -98 | 655 | -82 | -27 | 11 | 17 | -175 | 13 | 11 | 122 | -4 | -31 | -28 | 1 | -139 | 142 | 233 | 207 | 255 | 198 | 336 | -39 | -248 | -113 | 2 | 127 | 288 | -786 | 293 | 431 | 124 | -361 | -16 | 114 | 114 | -393 | 4 | -75 | 154 | -19 | 565 | 182 | -15 | -78 | -97 | 37 | -1 | -221 | 51 | -41 | -774 | 238 | -2,368 | 638 | 286 | 1,036 | -1,923 | 1,177 | 264 | 193 | -963 | 375 | 628 | 10 | 96 | 25 | -222 | -72 | -602 | 273 | 0 | 0 | -1,285 | 91 | 548 | 940 | -685 | 195 | 125 | 770 | -459 | -437 | 251 | 75 | -438 | 126 | 68 | 33 | 212 | -159 | 46 | -89 | -35 | -36 | 2 | -22 | -2 | 27 | -23 | -9 | -23.4 | 18.3 | -4.8 | -7.1 | -3.8 | -4.4 | -8.2 | 0.6 |
Overige Niet-Contante Posten
| 615 | 136 | -240 | 338 | 633 | 250 | 165 | 1,439 | 144 | 619 | 211 | -69 | 92 | 10 | 77 | 71 | 225 | 17 | 8 | 64 | 135 | 44 | 99 | 85 | 75 | -184 | 72 | 85 | -33 | 51 | 43 | 62 | 27 | 82 | -3 | -45 | -20 | 16 | 54 | -44 | 89 | 18 | 79 | 74 | 28 | -40 | 94 | -60 | -40 | 90 | -40 | 84 | 154 | -5 | -84 | -88 | -27 | -68 | 26 | -93 | 69 | -94 | 41 | 666 | 614 | 191 | 0 | 2,860 | 0 | 0 | 0 | 2,439 | 0 | 0 | 0 | 1,485 | 0 | -377 | 377 | 199 | 342 | 393 | 225 | 1,602 | 0 | 442 | 330 | 4,723 | 0 | 0 | 0 | 1,013 | 0 | 0 | 0 | 388 | 0 | 0 | 0 | 180 | 0 | 12 | 9 | 83 | -9 | 58 | 12 | 51 | 4 | 34 | -13 | 5 | 12 | 10 | 11 | 15.7 | 4.6 | 28.1 | 10.6 | 8.1 | 14.5 | 11.5 | 8.3 |
Kasstroom uit Operationele Activiteiten
| 985 | 392 | 287 | 725 | 1,122 | 562 | 625 | 1,066 | 784 | 408 | 457 | 523 | 775 | 351 | 253 | 668 | 1,267 | 447 | 373 | 691 | 761 | 324 | 690 | 662 | 767 | 399 | 515 | 800 | 735 | 251 | 703 | 702 | 819 | 723 | 640 | 629 | 915 | 153 | 437 | 575 | 763 | 232 | 221 | 675 | 855 | 567 | 618 | 652 | 1,015 | 587 | 647 | 576 | 1,128 | 675 | 505 | 1,098 | 996 | 732 | 684 | 314 | 1,028 | 495 | 376 | 590 | 784 | 320 | 471 | 509 | 741 | 526 | 581 | 597 | 837 | 433 | 544 | 699 | 619 | 327 | 520 | 455 | 507 | 209 | 401 | 556 | 349 | 312 | 425 | 326 | 122 | 433 | 627 | 380 | 198 | 237 | 876 | 150 | -302 | 362 | 249 | -146 | 184 | 151 | 8 | 391 | -61 | 190 | 8 | 76 | 22 | 85 | 10 | 35 | 79 | 23 | 45 | 30.3 | 62 | 62.3 | 42.4 | 42.7 | 46.4 | 35.5 | 38.9 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1,898 | -1,685 | -2,148 | -2,429 | -1,899 | -1,845 | -1,551 | -1,840 | -1,052 | -893 | -766 | -582 | -535 | -567 | -432 | -525 | -413 | -386 | -576 | -777 | -558 | -566 | -504 | -529 | -598 | -499 | -495 | -590 | -464 | -649 | -474 | -575 | -515 | -615 | -640 | -621 | -519 | -549 | -619 | -627 | -481 | -509 | -399 | -658 | -464 | -320 | -546 | -655 | -510 | -492 | -579 | -598 | -813 | -540 | -479 | -782 | -526 | -509 | -493 | -755 | -572 | -619 | -574 | -877 | -578 | -752 | -633 | -697 | -538 | -714 | -476 | -415 | -425 | -388 | -232 | -342 | -270 | -260 | -271 | -294 | -221 | -187 | -190 | -350 | -305 | -308 | -265 | -374 | -451 | -638 | -653 | -906 | -1,102 | -398 | -767 | -795 | -760 | -308 | -287 | -193 | -343 | -235 | -63 | -261 | -114 | 14 | -156 | -161 | -144 | -109 | -97 | -182 | -119 | -160 | -45 | 18.6 | -56.2 | -44.7 | -75.7 | -4.3 | -0.6 | -1.5 | -3.3 |
Netto Overnames
| 23 | -45 | -57 | -231 | -21 | -382 | 78 | -159 | -40 | -182 | -93 | -667 | -127 | -132 | -64 | 40 | -121 | -93 | -125 | -250 | -144 | 146 | -90 | 180 | -47 | 540 | 1,136 | -39 | -598 | 27 | 4 | 480 | -49 | 36 | 109 | 42 | 95 | 1 | -17 | 135 | 778 | 133 | 29 | -8 | 32 | 131 | 1 | 116 | 95 | 256 | 63 | -2,524 | 38 | -19 | -130 | 209 | 34 | 33 | 65 | -97 | 572 | 2 | 0 | 1,328 | -1,091 | 142 | -186 | 1,137 | -841 | 699 | -174 | 84 | 574 | 114 | 114 | 5 | 15 | 0 | -85 | 0 | 0 | 0 | 0 | -585 | 0 | 0 | 585 | 90 | 0 | 0 | 35 | 1,365 | -47 | -305 | -1,013 | -301 | 0 | 0 | 0 | -4,274 | -65 | -1,259 | -115 | -267 | 0 | -1,280 | -76 | -1,388 | 0 | 0 | 0 | -17 | -111 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -142 | -460 | -165 | -204 | -179 | -202 | -418 | -401 | -397 | -349 | -345 | -147 | -114 | -128 | -130 | -107 | -83 | -186 | -277 | -198 | -148 | -204 | -220 | -196 | -277 | -593 | -345 | -637 | -797 | -1,160 | -716 | -1,354 | -991 | -1,098 | -1,708 | -1,196 | -1,335 | -1,216 | -1,054 | -1,237 | -1,461 | -932 | -993 | -805 | -1,257 | -889 | -1,492 | -1,143 | -1,504 | -1,405 | -1,855 | -2,292 | -1,170 | -1,332 | -1,221 | -1,275 | -1,335 | -2,157 | -1,125 | -1,518 | -1,084 | -1,111 | -716 | -1,447 | -1,375 | -1,514 | -1,373 | -1,197 | -667 | -697 | -470 | -896 | -521 | -498 | -444 | -291 | -442 | 0 | -335 | 0 | 0 | 0 | -21 | -58 | -12 | 10 | -23 | -112 | 36 | 131 | -221 | -686 | -53 | 21 | -64 | 2 | 0 | 0 | -2 | -76 | -22 | 0 | -7 | 45 | 0 | 254 | 0 | -177 | 0 | 0 | -6 | -66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 |
Verkoop/verval van Beleggingen
| 197 | 393 | 141 | 316 | 296 | 350 | 356 | 395 | 309 | 148 | 197 | 91 | 209 | 59 | 257 | 188 | 98 | 87 | 254 | 142 | 194 | 180 | 150 | 292 | 592 | 269 | 149 | 598 | 1,012 | 1,023 | 907 | 1,157 | 985 | 1,159 | 1,603 | 1,168 | 1,223 | 1,384 | 1,076 | 1,168 | 1,137 | 1,149 | 1,049 | 986 | 1,064 | 976 | 1,335 | 1,320 | 1,512 | 2,100 | 1,505 | 1,884 | 1,126 | 1,824 | 1,241 | 1,203 | 1,444 | 2,133 | 1,006 | 1,249 | 1,008 | 1,270 | 999 | 1,029 | 1,233 | 1,607 | 1,281 | 829 | 909 | 428 | 326 | 850 | 403 | 482 | 276 | 395 | 299 | 372 | 430 | 35 | 32 | 0 | 0 | 1,767 | 0 | 0 | 92 | 70 | 0 | 0 | 92 | -174 | 43 | 0 | 0 | 56 | 5 | 0 | 0 | 41 | 4 | 0 | 0 | 62 | -15 | -235 | 282 | 77 | 0 | 0 | 0 | 65 | 16 | 14 | 8 | -1.8 | -14.1 | 29.5 | 22.4 | 0 | -1 | 0 | 0 |
Overige Investeringsactiviteiten
| -45 | -41 | -181 | 145 | -3 | 2,047 | -89 | -6 | -62 | -154 | -146 | -18 | -16 | 10 | -18 | -35 | 24 | -48 | -11 | 73 | 58 | -6 | 1 | -62 | 20 | -13 | -29 | 201 | -327 | -9 | -61 | 53 | 27 | -260 | 88 | -120 | -33 | 30 | -106 | 269 | 54 | 94 | -12 | -22 | 64 | 122 | -24 | 15 | 83 | -86 | 141 | 358 | -158 | -89 | -12 | -48 | -9 | 140 | -48 | 248 | -584 | -3 | 368 | -1,166 | 1,008 | -8 | -199 | -707 | 949 | -186 | 117 | 90 | 49 | -134 | 15 | 57 | 35 | -280 | 95 | -205 | -6 | 476 | -405 | -731 | 13 | -19 | -194 | 28 | 280 | -60 | 126 | -243 | 192 | -90 | 913 | -1,255 | 118 | -1,641 | -570 | -149 | 54 | 299 | 15 | -61 | 100 | -184 | 50 | -23 | -39 | -1,597 | -135 | -30 | -75 | -404 | -9 | -165.2 | -26.4 | -27.3 | -2.1 | -96.4 | 1.1 | 0.2 | -8.1 |
Kasstroom uit Investeringsactiviteiten
| -1,865 | -1,838 | -2,386 | -2,515 | -1,923 | -32 | -1,624 | -2,011 | -1,242 | -1,430 | -1,153 | -1,323 | -583 | -758 | -387 | -439 | -495 | -626 | -735 | -1,010 | -598 | -450 | -663 | -315 | -310 | -296 | 416 | -467 | -1,174 | -768 | -340 | -239 | -543 | -778 | -548 | -727 | -569 | -350 | -720 | -292 | 27 | -65 | -326 | -507 | -561 | 20 | -726 | -347 | -324 | 373 | -725 | -3,172 | -977 | -156 | -601 | -693 | -392 | -360 | -595 | -873 | -660 | -461 | 77 | -1,133 | -803 | -525 | -1,110 | -635 | -188 | -470 | -677 | -287 | 80 | -424 | -271 | -176 | -363 | -168 | -166 | -464 | -195 | 289 | -616 | 43 | -304 | -317 | 195 | -298 | -135 | -567 | -621 | -644 | -967 | -772 | -931 | -2,293 | -637 | -1,949 | -859 | -4,651 | -372 | -1,195 | -170 | -482 | -29 | -1,431 | 100 | -1,672 | -183 | -1,706 | -238 | -230 | -289 | -550 | -66 | -148.4 | -96.7 | -42.5 | -55.4 | -100.7 | -0.5 | -1.3 | -17.4 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 1,177 | 2,609 | 168 | 1,167 | 1,545 | 1,182 | 777 | 946 | 1,094 | 1,414 | 139 | 29 | -169 | -14 | -847 | -218 | 336 | 1,175 | 257 | -47 | -104 | 667 | -224 | -240 | 90 | -443 | -334 | 753 | 455 | 74 | -296 | -70 | 423 | -71 | 112 | 361 | 137 | 8 | -26 | -219 | 199 | 154 | 91 | 523 | -706 | 497 | -193 | -203 | -132 | 68 | 1,216 | 286 | 1,782 | -352 | -365 | -242 | -335 | 17 | 420 | 155 | 715 | -149 | -57 | 162 | 340 | 339 | 694 | -67 | -168 | 186 | -588 | -64 | -30 | -358 | -192 | -401 | -246 | -160 | -149 | 41 | -286 | -340 | -222 | -217 | 125 | -216 | -120 | 33 | -35 | 372 | 6 | 915 | -120 | 1,049 | 1,418 | 1,154 | 1,189 | 645 | 4,045 | 468 | 531 | 151 | 197 | -179 | 1,443 | -80 | 1,804 | -149 | 1,265 | 71 | 121 | 245 | 535 | -11 | 98 | 43 | -6 | -15 | -22 | -11.6 | -30.4 | -8.2 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 418 | 0 | 0 | 3 | 0 | 0 | 0 | 60 | 2 | -1 | 149 | 1,017 | 2,572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -3 | -1 | 1,570 | 28 | 0 | 0 | 0 | 22 | 0 | 0 | 6 | 22 | 7 | 15 | 14 | 19 | 31 | 20 | 8 | 6 | 4 | 8 | 8 | 9 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | -17 | 6 | 7 | 18 | 528 | 5 | 908 | 8 | 791 | 0 | 507 | 7 | 5 | 185 | 3 | 7 | 9 | 345 | 0 | 149 | 0 | 0 | 0 | 1 | 0 | 0.1 | 0.4 | 0.6 | -0.8 | 0.2 | 3.3 | 149.8 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79 | -74 | -101 | -272 | -35 | -168 | -108 | -32 | 0 | -259 | -45 | -18 | 0 | 301 | -70 | -231 | 0 | -54 | -127 | -35 | -63 | -84 | -15 | 0 | 0 | 791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -123 | -122 | -116 | -111 | -111 | -111 | -111 | -106 | -105 | -106 | -105 | -100 | -101 | -100 | -100 | -95 | -96 | -95 | -95 | -90 | -91 | -91 | -90 | -86 | -86 | -86 | -86 | -79 | -80 | -79 | -79 | -72 | -73 | -72 | -73 | -67 | -68 | -71 | -70 | -36 | -36 | -36 | -36 | -30 | -29 | -30 | -30 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -481 | -409 | 0 | -72 | -285 | -227 | -322 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 0 | -79 | -26 | -21 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | -15 | 0 | 0 | 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 | 0 | -0.3 |
Overige Financieringsactiviteiten
| 1,551 | 98 | 113 | 1,608 | 155 | -109 | -73 | 224 | 98 | 118 | -491 | 237 | -90 | -42 | 1,107 | 207 | -187 | -113 | -50 | -120 | -103 | -99 | -175 | -170 | -108 | -103 | -101 | -222 | -59 | -233 | -74 | -121 | -72 | -214 | 43 | -29 | -95 | 82 | 210 | -188 | -231 | -249 | -250 | -303 | -285 | -373 | -12 | -173 | -208 | -767 | -31 | -97 | -432 | -664 | -48 | 201 | -1 | -487 | 0 | 232 | -16 | 25 | 74 | -143 | 80 | 97 | -12 | -198 | -313 | 93 | -52 | -137 | -211 | -51 | 9 | -91 | -2 | 0 | -3 | -55 | -44 | -70 | -41 | -59 | -37 | 280 | -9 | -51 | 0 | -65 | 38 | -54 | -45 | 8 | -117 | -28 | -314 | -47 | 123 | -72 | 31 | -40 | -50 | -3 | 100 | -155 | -20 | -273 | 0 | 256 | 246 | 16 | -12 | 5 | -1 | 13.3 | -1 | 0.3 | 3.7 | 1.4 | 1.1 | -0.4 | -1.5 |
Kasstroom uit Financieringsactiviteiten
| 1,428 | 1,153 | 2,606 | 1,665 | 1,211 | 1,325 | 998 | 895 | 939 | 1,106 | 818 | 276 | -161 | -311 | 993 | -735 | -501 | 128 | 1,030 | 47 | -241 | -294 | 402 | -480 | -434 | -99 | -630 | -635 | 614 | 143 | -79 | -489 | -215 | 137 | -180 | -58 | 97 | -124 | 113 | -418 | -594 | -118 | -132 | -501 | 164 | -1,254 | 455 | -396 | -481 | -899 | 37 | 1,065 | -273 | 1,083 | -463 | -728 | -670 | -823 | 1,515 | 367 | -88 | 418 | -87 | -200 | 36 | 197 | 329 | 518 | -363 | -59 | 148 | -706 | -244 | -10 | -357 | -277 | -478 | -264 | -176 | -195 | 3 | -354 | -387 | -279 | -254 | 405 | -225 | -171 | 33 | -100 | 410 | -80 | 876 | -105 | 935 | 1,918 | 845 | 1,965 | 763 | 4,764 | 499 | 998 | 108 | 199 | 106 | 1,291 | -93 | 1,540 | 196 | 1,521 | 466 | 137 | 233 | 540 | -11 | 109 | 40.1 | -8.4 | -10.7 | -21.4 | -10.7 | -27.5 | 139.8 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -4 | -28 | -15 | -162 | -71 | -19 | -18 | -12 | -26 | -38 | 20 | -21 | -21 | 18 | -22 | 9 | 4 | -5 | -32 | 10 | -26 | 2 | -4 | -4 | -30 | -25 | 5 | -6 | 3 | -1 | 6 | 2 | -1 | 1 | 7 | -12 | -21 | 8 | -27 | 4 | -41 | 8 | -22 | -22 | 2 | -31 | -8 | -4 | 6 | -22 | 25 | -43 | -108 | 14 | 15 | 29 | 23 | -23 | -21 | 3 | 5 | 16 | -2 | -46 | -53 | -15 | 18 | 23 | -4 | 33 | 17 | 48 | -14 | -8 | 36 | -20 | 5 | 46 | -19 | 30 | 25 | -19 | -15 | 5 | 1 | 34 | -1 | 8 | -13 | -51 | -25 | -31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 411 | -407 | 565 | -345 | 325 | 2,024 | -10 | 53 | 383 | 89 | 78 | -490 | -52 | -580 | 779 | -554 | 274 | -103 | 638 | -269 | -112 | -422 | 372 | -119 | -20 | -26 | 380 | -449 | 185 | -375 | 283 | -20 | 60 | 80 | -77 | -175 | 415 | -315 | -202 | -131 | 155 | 102 | -229 | -389 | 420 | -690 | 335 | 27 | 216 | 39 | -16 | -1,682 | -232 | 1,616 | -544 | -294 | -43 | -501 | 1,583 | -211 | 285 | 468 | 364 | -804 | -36 | -23 | -292 | 394 | 186 | 30 | 69 | -414 | 659 | -12 | -48 | 226 | -217 | -174 | 159 | -174 | 334 | 128 | -617 | 260 | -176 | 490 | 394 | -195 | -53 | -285 | 391 | -375 | 107 | -640 | 880 | -225 | -94 | 378 | 153 | -33 | 311 | -46 | -54 | 108 | 16 | 50 | 15 | -56 | 35 | -100 | 238 | -58 | 23 | 13 | -32 | -9.3 | 5.4 | 11.4 | -23.7 | -79.4 | 35.2 | 6.7 | 161.3 |
Kaspositie aan het Einde van de Periode
| 2,559 | 2,148 | 2,555 | 1,990 | 2,335 | 4,101 | 2,077 | 2,087 | 2,034 | 1,651 | 1,562 | 1,484 | 1,974 | 2,026 | 2,606 | 1,827 | 2,381 | 2,107 | 2,210 | 1,572 | 1,841 | 1,953 | 2,375 | 2,003 | 2,122 | 2,142 | 2,168 | 949 | 1,398 | 1,213 | 1,588 | 1,305 | 1,325 | 1,265 | 1,185 | 1,262 | 1,437 | 1,022 | 1,337 | 1,539 | 1,670 | 1,515 | 1,413 | 1,642 | 2,031 | 1,611 | 2,301 | 1,970 | 1,943 | 1,727 | 1,688 | 1,710 | 3,392 | 3,624 | 2,008 | 2,554 | 2,848 | 2,891 | 3,392 | 1,809 | 2,020 | 1,735 | 1,267 | 903 | 1,707 | 1,743 | 1,766 | 2,058 | 1,664 | 1,478 | 1,448 | 1,575 | 1,989 | 1,330 | 1,342 | 1,390 | 1,164 | 1,381 | 1,555 | 1,408 | 1,582 | 1,248 | 1,120 | 1,737 | 1,477 | 1,653 | 1,163 | 780 | 975 | 1,028 | 1,313 | 922 | 1,297 | 1,190 | 1,830 | 881 | 1,106 | 1,200 | 822 | 669 | 702 | 391 | 437 | 491 | 383 | 367 | 317 | 302 | 358 | 323 | 423 | 185 | 243 | 220 | 207 | 239 | 248.3 | 242.9 | 231.5 | 255.2 | 334.6 | 299.4 | 292.7 |