BorgWarner Inc.
NYSE:BWA
33.45 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -528 | 315 | 213 | 170 | 80 | 222 | 230 | 279 | 292 | 231 | 224 | 154 | 117 | 274 | 94 | 385 | 129 | -84 | 137 | 237 | 207 | 182 | 171 | 247.6 | 215.9 | 284.3 | 236.8 | -132 | 194.6 | 221.1 | 199.6 | -281.5 | 93.1 | 175.4 | 173.2 | 135.4 | 165.9 | 157.4 | 187.7 | 147.4 | 173 | 199.9 | 167.2 | 149.4 | 172.9 | 180.1 | 148.6 | 126.6 | 105.9 | 126.2 | 163.7 | 148.7 | 146.7 | 162 | 124.5 | 115.6 | 111.5 | 87.7 | 81.4 | 56.6 | 20 | -33.2 | -7 | -81.4 | -130.4 | 87.5 | 88.7 | 71.2 | 83.2 | 75.7 | 58.4 | 40.9 | 39.2 | 70.2 | 61.3 | 64.6 | 61.4 | 36 | 77.6 | 67.7 | 44.8 | 54.7 | 51.1 | 50 | 35.9 | 44.8 | 44.2 | 40.8 | 31.9 | 46.2 | -238 | 2.2 | 18.4 | 24.7 | 21.1 | 7.7 | 5.2 | 40.1 | 41 | 36.5 | 27.4 | 36.3 | 32.1 | 31.8 | 17.3 | 19.6 | 26 | 27.2 | 21.6 | 29.6 | 24.8 | -11.1 | 18.8 | 21.8 | 12.3 | 22.4 | 13.2 | 21 | 17.6 | 19.9 | 12 | 18.8 | 13.7 | 14.5 | 6.4 |
Afschrijvingen & Amortisatie
| -310 | 160 | 150 | 155 | 58 | 186 | 183 | 178 | 178 | 185 | 180 | 187 | 195 | 195 | 195 | 229 | 115 | 112 | 112 | 115 | 110 | 107 | 107 | 105.5 | 107.5 | 109.1 | 109.2 | 105.8 | 104.9 | 99.8 | 97.3 | 100.2 | 97.8 | 99 | 94.4 | 83.9 | 78.3 | 80.9 | 77.1 | 83.4 | 81.8 | 85.1 | 80.1 | 76.9 | 71.6 | 76 | 74.9 | 77.3 | 69.8 | 70.3 | 71.2 | 72.9 | 70 | 72.3 | 67.8 | 60.7 | 77.7 | 64.5 | 63.6 | 68.9 | 66 | 62.9 | 63.1 | 63.4 | 70.2 | 81 | 72.2 | 74.7 | 63.8 | 61.8 | 64.3 | 72.9 | 59.6 | 63 | 61.1 | 62.7 | 62.2 | 67.1 | 63.5 | 46.7 | 43.1 | 43.7 | 43.5 | 45.2 | 40.2 | 38.4 | 37.5 | 35.4 | 34.1 | 40.9 | 27 | -5.6 | 36.1 | 36.1 | 37.6 | 35.8 | 35.9 | 36.6 | 37.2 | 36.4 | 30.3 | 30.5 | 26.2 | 21.4 | 23.2 | 23.5 | 23.5 | 23.2 | 21.2 | 21.8 | 20.9 | 21.7 | 21.8 | 20.3 | 21 | 19.3 | 18.3 | 20.4 | 19.6 | 16.7 | 18.2 | 18 | 17.6 | 15.7 | 18.1 |
Uitgestelde Inkomstenbelasting
| 32 | -23 | -9 | -63 | 79 | -57 | -3 | -44 | 5 | -18 | -8 | -79 | -2 | -35 | -64 | 67 | 80 | -19 | -5 | 158 | -7 | 31 | 20 | -33.2 | -2.1 | -42.7 | 8.2 | 275.8 | 0.7 | 18.2 | 20.6 | -269.6 | -22.8 | -0.4 | 23.9 | -13.5 | 4.5 | 11.9 | 10.4 | -2.5 | 7.2 | 22 | 15.6 | -13.9 | 1.3 | 6.7 | -17 | -10.3 | 5.2 | 16.5 | -22.1 | 23 | -9.5 | 3.6 | -18.2 | -12.3 | -24.2 | -11.9 | -3.8 | -11.6 | -6.8 | -2.7 | -12.1 | -53.1 | -10.3 | -18.9 | 4 | -2.9 | -21.1 | 1.1 | -7 | -44.8 | 5.8 | -4.8 | -2.6 | -6.7 | -2.7 | 0 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.7 | 1.1 | 0.8 | 0.8 | 14.8 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| -52 | 11 | 18 | 8 | 16 | 23 | 11 | 32 | 15 | 16 | 12 | 20 | 15 | 15 | 12 | 12 | 13 | 6 | 10 | 12 | 13 | 9 | 8 | 15.3 | 15.7 | 7.2 | 14.7 | 17.2 | 11.2 | 11.2 | 13.1 | 16.3 | 7 | 10.7 | 9.6 | 9.7 | 9.9 | 9.7 | 10.9 | 8 | 8.3 | 8 | 7.8 | 7.3 | 6.9 | 7.2 | 15.2 | 15.7 | 9.9 | 10.1 | 21 | 5.4 | 5.2 | 6.4 | 4.8 | 7.2 | 5 | 5.7 | 4.9 | 4.1 | 5.4 | 7.3 | 5.2 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 539 | -42 | -497 | 489 | 10 | -139 | -453 | 393 | -158 | -197 | -302 | 222 | -291 | -238 | -162 | 182 | 133 | 2 | 2 | -4 | 19 | 77 | -279 | 201.1 | -95.1 | -95.4 | -330.1 | 203.4 | -76.9 | -10.5 | -260.8 | 147.7 | -54.9 | 42 | -251.1 | 153.2 | -118.4 | 24.6 | -240.9 | 9.5 | -66.1 | -28 | -249.6 | -71.1 | -35.7 | 24.1 | -189.8 | 126.1 | 27.3 | 21 | -200 | -34.1 | 7.3 | 44.4 | -217.7 | 51.4 | -64.2 | -18.6 | -75.4 | 0.1 | -13.7 | 56.9 | -26.3 | 78.7 | -90.4 | 17.7 | -100.3 | 82.9 | 16.9 | -7.7 | -44.1 | 10.3 | -76 | 35.8 | -77.1 | 18.5 | -46.1 | 32.8 | -72.7 | -22.2 | 12.1 | 36.3 | -40.3 | -50 | -12.4 | 39 | -55.1 | -25.5 | -24.2 | 12.7 | -36 | 17.5 | 10.6 | 42.6 | -52.8 | 104.4 | -26.2 | 19.3 | -52.2 | 38.2 | 2.3 | -0.5 | 59.1 | 25.9 | -40 | -25.8 | -25.4 | 2.4 | -5.3 | 0.4 | -1.3 | 4.3 | -36.4 | 46.7 | -16.5 | 33.2 | -10.6 | -15.2 | -31.9 | 46.5 | 1.6 | -4.8 | 3.5 | 17.9 | -14.3 |
Vorderingen
| 83 | 146 | -229 | 285 | -219 | -324 | -224 | -564 | -373 | -71 | -282 | -14 | 113 | 132 | -290 | 52 | -387 | 210 | 152 | 19 | 14 | 5 | -95 | -42.9 | 38.5 | -48.3 | -187.1 | -167.9 | -51.6 | 33 | -215.4 | -137.5 | -79.7 | 55.4 | -155.8 | -81.8 | 6 | 47.8 | -219.7 | -248.7 | 33 | -40.2 | -246.5 | -91.7 | 14 | -38.1 | -197.2 | 43.8 | 80.7 | 0 | -167.6 | -150.6 | 0 | 0 | -179.5 | 0 | 0 | 0 | -128.6 | 0 | 0 | 0 | -37.6 | 0 | 0 | 0 | -111.2 | 0 | 0 | 0 | -45.3 | 0 | 0 | 0 | -67.3 | 0 | 0 | 0 | -60.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45 | -5 | -40 | 54 | 36 | -62 | -100 | 43 | -64 | -70 | -124 | 114 | -122 | -156 | -104 | -31 | 43 | 18 | -58 | 20 | -16 | -9 | -31 | 27.1 | -18.8 | -34.1 | -27.5 | -13.7 | -39.6 | -25.7 | -5.5 | 9 | -31.4 | 3.8 | -17.9 | -8.2 | -3.6 | -10.5 | -30.6 | 11.1 | -32.8 | -10.1 | -7.9 | -1.8 | -4.1 | 9.7 | -18.6 | 33.2 | -11.2 | -7.4 | -19.9 | 8.9 | -16.5 | 2.6 | -33.6 | 6.9 | -34.7 | -3.3 | -47.9 | -2.9 | 10.8 | 51.7 | 83.4 | 45 | -41.4 | -24.6 | -5.3 | 9.1 | -13.4 | 4.9 | -35.3 | -2 | -20.8 | -5.6 | -4.3 | 1.3 | 2.1 | -35.9 | 2.4 | 7.3 | -3.9 | -1.9 | -14.2 | 2.9 | -5.1 | 1.1 | -8 | -4.4 | -16.6 | -7.3 | -1 | 2.1 | -2.5 | 4.4 | 6.1 | 12.6 | -6 | -4.5 | -16.8 | 9 | -4.6 | -9.2 | -14.2 | 13.1 | -6 | -15.5 | -0.7 | 14 | -11.6 | -2.3 | -9 | -1.1 | -3.7 | 7.3 | -11.2 | 1.7 | -3.1 | 2.7 | -7.8 | 0.3 | -14.1 | 2.2 | -0.7 | 4.2 | -9.2 |
Crediteuren
| 269 | -58 | -211 | 74 | 223 | 216 | -138 | 438 | 238 | -59 | 109 | 97 | -272 | -131 | 172 | 0 | 0 | 0 | -96 | -123 | 0 | 0 | -120 | 125.3 | -95.2 | 2.9 | -109.1 | 183 | 50.5 | 15.6 | -16.3 | 148.9 | 40.3 | -10.7 | -43.6 | 76.4 | -82.1 | -3.7 | 32.5 | 54.7 | -45.6 | 50.7 | 69.3 | -52.4 | -17.1 | 47.8 | 54.8 | -27.1 | 0 | 0 | -4 | 53 | 0 | 0 | 8.8 | 0 | 0 | 0 | 102.2 | 0 | 0 | 0 | -54.3 | 0 | 0 | 0 | 22.2 | 0 | 0 | 0 | 49.9 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 19.5 | 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 |
Overig Werkkapitaal
| 133 | -125 | -8 | 76 | -30 | 31 | 9 | 476 | 41 | 3 | -178 | 108 | -169 | -82 | -58 | 213 | 90 | -16 | 4 | 80 | 35 | 86 | -33 | 91.6 | -19.6 | -15.9 | -6.4 | 202 | -36.2 | -33.4 | -23.6 | 127.3 | 15.9 | -6.5 | -33.8 | 166.8 | -38.7 | -9 | -23.1 | 192.4 | -20.7 | -28.4 | -64.5 | 74.8 | -28.5 | 4.7 | -28.8 | 76.2 | 38.5 | 28.4 | -8.5 | 54.6 | 23.8 | 41.8 | -13.4 | 44.5 | -29.5 | -15.3 | -1.1 | 3 | -24.5 | 5.2 | -17.8 | 33.7 | -49 | 42.3 | -6 | 73.8 | 30.3 | -12.6 | -13.4 | 12.3 | -55.2 | 41.4 | -5.2 | 17.2 | -48.2 | 68.7 | -34.3 | -29.5 | 16 | 38.2 | -26.1 | -52.9 | -7.3 | 37.9 | -47.1 | -21.1 | -7.6 | 20 | -35 | 15.4 | 13.1 | 38.2 | -58.9 | 91.8 | -20.2 | 23.8 | -35.4 | 29.2 | 6.9 | 8.7 | 73.3 | 12.8 | -34 | -10.3 | -24.7 | -11.6 | 6.3 | 2.7 | 7.7 | 5.4 | -32.7 | 39.4 | -5.3 | 31.5 | -7.5 | -17.9 | -24.1 | 46.2 | 15.7 | -7 | 4.2 | 13.7 | -5.1 |
Overige Niet-Contante Posten
| 693 | 281 | -191 | 128 | -1 | 46 | 56 | 52 | 15 | -1 | 10 | 38 | 108 | 69 | 267 | -459 | 11 | 47 | 7 | -334 | 15 | 21 | 13 | 33.9 | 9.2 | 8 | -4.1 | 86.2 | -9.8 | -0.9 | -9.5 | 729.5 | 110.7 | 1.1 | -15.6 | 29 | 10.7 | 2.1 | -12.5 | 9.8 | 15.8 | -7.2 | 25.3 | 55.4 | -2.2 | -10.4 | -15.6 | 0.7 | 14.4 | 35.2 | -3 | 19.2 | 3.8 | 2.3 | -2.6 | 3.6 | -1.4 | 16.8 | -6.6 | 6.6 | -18.4 | 14.6 | 45.1 | 116.7 | 170.1 | 1.6 | 4.4 | 3.6 | 3.6 | 4.9 | 6.8 | 83 | 3.2 | 20.9 | 2.5 | 4.8 | -5.3 | 4.8 | -3 | 13.7 | -0.8 | 20.1 | 12.4 | 41.3 | 1.4 | 3.9 | 2.6 | 43.6 | 4 | -3.5 | 272 | 22.2 | -4.2 | -6.7 | -4 | -3.4 | 28.3 | -4.7 | -2.7 | 7.7 | -11.7 | 16.2 | -15.8 | 6.8 | 8.9 | -0.3 | -13.9 | 0.4 | -7.3 | -8.3 | -3.9 | 89.4 | -28.3 | -8.2 | 0.3 | 3.2 | -0.5 | -1.7 | -16.1 | -13.9 | -3.7 | -3.5 | -2.9 | -3.5 | -3.2 |
Kasstroom uit Operationele Activiteiten
| 374 | 454 | -128 | 887 | 242 | 280 | -12 | 890 | 347 | 216 | 116 | 542 | 142 | 280 | 342 | 416 | 481 | 64 | 263 | 184 | 357 | 427 | 40 | 570.2 | 251.1 | 270.5 | 34.7 | 556.4 | 224.7 | 338.9 | 60.3 | 442.6 | 230.9 | 327.8 | 34.4 | 397.7 | 150.9 | 286.6 | 32.7 | 255.6 | 220 | 279.8 | 46.4 | 204 | 214.8 | 283.7 | 16.3 | 336.1 | 232.5 | 279.3 | 30.8 | 235.1 | 223.5 | 291 | -41.4 | 226.2 | 104.4 | 144.2 | 64.1 | 124.7 | 52.5 | 105.8 | 68 | 135.7 | -2 | 192.6 | 74.5 | 237.4 | 142.7 | 140.8 | 82.6 | 171.4 | 37.5 | 185.1 | 48.1 | 143.9 | 69.5 | 140.7 | 42.4 | 105.9 | 99.2 | 154.8 | 66.7 | 86.5 | 65.1 | 126.1 | 29.2 | 94.3 | 45.8 | 96.3 | 25 | 36.3 | 60.9 | 96.7 | 1.9 | 144.5 | 43.2 | 91.3 | 23.3 | 112.1 | 49.4 | 83.3 | 99.7 | 98.5 | 6.9 | 17 | 10.2 | 53.2 | 30.2 | 43.5 | 40.5 | 104.3 | -24.1 | 80.6 | 17.1 | 78.1 | 20.4 | 24.5 | -10.8 | 69.2 | 28.1 | 28.5 | 31.9 | 44.6 | 7 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 355 | -165 | -190 | -208 | -104 | -242 | -278 | -212 | -180 | -154 | -177 | -172 | -152 | -147 | -197 | -221 | -109 | -54 | -117 | -135 | -102 | -127 | -117 | -152.3 | -125.6 | -108.3 | -160.4 | -170.3 | -135.5 | -123.3 | -130.9 | -145.8 | -120.1 | -130.4 | -104.3 | -158.5 | -133.8 | -145 | -140 | -165.1 | -140.6 | -131.1 | -126.2 | -119.9 | -103.1 | -107.4 | -87.4 | -124.4 | -94.6 | -93.4 | -95 | -119.6 | -114.2 | -89.7 | -70.2 | -88.8 | -80.4 | -52.1 | -55.3 | -44.8 | -38.9 | -49.7 | -38.6 | -104.1 | -103.4 | -86.8 | -75.4 | -99.3 | -72.1 | -64.2 | -58.3 | -76.4 | -46.4 | -92.4 | -53.1 | -96.5 | -51 | -49.9 | -49.3 | -78.2 | -42.5 | -43.7 | -40.5 | -67.9 | -39.3 | -39.5 | -25.3 | -84.7 | -26.1 | -29.3 | -26 | -47.7 | -42.6 | -33.4 | -17.2 | -55.6 | -32.9 | -50.3 | -28.3 | -363.1 | -34.9 | -30.5 | -570.4 | -108.8 | -23.1 | -26.2 | -29.5 | -89 | -29 | -36.1 | -23.4 | -34.1 | -25.8 | -20.4 | -11.6 | -35.4 | -13.4 | -55.4 | -15.1 | -37 | -20.7 | -20.7 | -20.4 | -21.6 | -17.4 |
Netto Overnames
| -14 | 7 | 3 | -69 | -1 | -11 | -19 | -22 | -131 | 0 | -132 | 22 | -759 | -792 | 0 | -447 | 109 | 2 | -4 | 5 | 3 | 1 | 14 | 30.5 | 0.4 | 5 | 0.1 | -2.2 | -180 | 1.3 | -0.3 | 84 | 6.6 | 4.7 | 1.1 | -1,187 | 0 | 0 | -12.6 | -4.1 | 0 | 0 | -106.4 | 9.1 | 0 | 0 | 0 | -56.8 | 55.2 | 0 | 1.6 | 22.9 | 0 | 2.1 | -203.7 | 0 | 0 | -164.7 | 5 | 17.1 | -0.7 | -10.1 | -12.2 | -82.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | -47.8 | 0 | 0 | -429.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 4 | -4 | 0 | -104 | 104 | 0 | 0 | -503 | 0 | 30 | 30 | -5 | -8 | 0 | 0 | 221 | -1 | -1 | 117 | -1 | -4 | -47 | -1 | -1.8 | -1.2 | -2.4 | -0.6 | -9.1 | 0 | -0.5 | -1.5 | 0 | 0 | 0 | 0 | 158.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.6 | 0 | 89.7 | 70.2 | 0 | 0 | 52.1 | 55.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -0.2 | -0.1 | -12.5 | -14 | -10.1 | 6.7 | -24.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 10 | 24 | 12 | 221 | 75 | 0 | 13 | -27 | 9 | 16 | 42 | -10 | 10 | 0 | 11 | -2 | 6 | 5 | 1 | 22 | 102 | 127 | 117 | 2.1 | 125.6 | 108.3 | 160.4 | -8.5 | 0 | 123.3 | 130.9 | 0 | 0 | 0 | 0 | 13.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.9 | 1.4 | -0.6 | 6.1 | 0 | 1.5 | 1.9 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 10.9 | 3.7 | 24.1 | 21.6 | 0.3 | 14.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -3 | -4 | 12 | 105 | -90 | 13 | 2 | 32 | 4 | -26 | -17 | 8 | 770 | -767 | 1 | -208 | -107 | 21 | -117 | 26 | -102 | -127 | -117 | 31 | -125.6 | -108.3 | -160.4 | 8.5 | 0.6 | -123.3 | -130.9 | 84 | 6.6 | 4.7 | 1.1 | -157.2 | 0.9 | 1.7 | 0.8 | 5.2 | 1.2 | 0.5 | 1.5 | 1.1 | 7.1 | 1.9 | 13.8 | 58.3 | 1.4 | 1.5 | 1 | -111.7 | 0 | -89.7 | -70.2 | 1.4 | 0 | -52.1 | -55.3 | 2.6 | 6.8 | 8.5 | 5.2 | 1.5 | -51.1 | 1.7 | 0.3 | -128.7 | 4.9 | 0.2 | 2.1 | 26.6 | -61.2 | 18.7 | -16.1 | 1.1 | -13.3 | -7.6 | 43.6 | -5.7 | -10 | -15.1 | -21.5 | -7.4 | -16.6 | -23.2 | -9 | 21.3 | 1.6 | -13.8 | 27 | 2.3 | 1.5 | 9.8 | 4 | 21.2 | 2.8 | -0.8 | 81.9 | 163 | 5.6 | 16.4 | 3.2 | 8.6 | 43 | 11.9 | -3.5 | -0.6 | 1.5 | 7.1 | 0.4 | 18.1 | 3.2 | -281.8 | 0.6 | -12.3 | 0.2 | 0.9 | 6.2 | 5.9 | 4.6 | 0.6 | 0.1 | -4.6 | 2.9 |
Kasstroom uit Investeringsactiviteiten
| 355 | -138 | -175 | -55 | -16 | -240 | -282 | -732 | -298 | -134 | -254 | -157 | -139 | -914 | -185 | -657 | -102 | -27 | -120 | -109 | -103 | -173 | -104 | -121.5 | -126.4 | -105.7 | -160.9 | -181.6 | -315.5 | -122.5 | -132.7 | -61.8 | -113.5 | -125.7 | -103.2 | -1,331.1 | -132.9 | -143.3 | -151.8 | -164 | -139.4 | -130.6 | -231.1 | -109.7 | -96 | -105.5 | -73.6 | -122.9 | -38 | -91.9 | -92.4 | -95.7 | -112.8 | -88.2 | -267.8 | -87.4 | -78.9 | -214.9 | -48.3 | -25.1 | -32.8 | -51.3 | -45.6 | -185 | -154.5 | -74.2 | -71.4 | -204.1 | -45.8 | -63.8 | -54.3 | -63.1 | -117.7 | -67 | -93.3 | -143.2 | -64.3 | -57.5 | -435.1 | -83.9 | -52.5 | -58.8 | -62 | -75.3 | -55.9 | -62.7 | -34.3 | -63.4 | -24.5 | -43.1 | 1 | -45.4 | -41.1 | -23.6 | -13.2 | -34.4 | -30.1 | -51.1 | 53.6 | -200.1 | -29.3 | -14.1 | -567.2 | -100.2 | 19.9 | -14.3 | -33 | -89.6 | -27.5 | -29 | -23 | -16 | -22.6 | -302.2 | -11 | -47.7 | -13.2 | -54.5 | -8.9 | -31.1 | -16.1 | -20.1 | -20.3 | -26.2 | -14.5 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -6 | -1 | -12 | -7 | -436 | -3 | -1 | -4 | -3 | -4 | -2 | -9 | -29 | -651 | -26 | -23 | -273 | -21 | -14 | -132 | -15 | -6 | -15 | -12 | -30.5 | -3 | -2 | -93.1 | -30 | -38.1 | -6.4 | -306.1 | -7.3 | -0.6 | -8.7 | -206.9 | -1.1 | -39.1 | -515.4 | -118.9 | -2.5 | -320.1 | -100.1 | -44.5 | -0.1 | -50.2 | -26.6 | -77.5 | -63.3 | -6 | -99.9 | -142.2 | -64.2 | -141.1 | -38.4 | -4.2 | -6.2 | -8.7 | -2.5 | -116.5 | -82.4 | -108.4 | -136.7 | -0.2 | 0 | 0 | 0 | -19.1 | -11.2 | 0 | 0 | 0 | 0 | 0 | -54.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | 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 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -221.9 | 124.7 | -75 | 73.1 | -45.8 | -4.8 | 49.8 | 12.1 | 530.3 | 13.1 | 5.2 | 1,024.3 | 146.7 | 78.8 | 194.4 | 0 | -214.6 | 0 | 0 | 181.4 | 66.8 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 7.2 | 263.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 9.1 | 4.4 | 2.7 | 11.8 | 17 | 4.4 | 13.1 | 15.9 | 3.9 | 4.9 | 2.4 | 2.3 | 12 | 1.4 | 1.9 | 4.6 | 6.6 | 1 | 2.2 | 11.2 | 27.3 | 0.6 | 0.2 | 0.2 | 2 | 2.6 | 5 | -1.1 | 1.5 | 0.1 | 2.3 | 0.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 0 | 0.1 | 0.3 | 0 | 0.2 | 0.2 | 0 | 1.1 | 0.6 | 0.4 | 0.3 | 0.8 | 0.8 | 0.7 | 1.1 | 3.3 | -0.2 | 0.8 | 0.3 | 0.3 | 0.3 | 3 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 100 | 0 | -100 | -177 | 0 | 0 | 0 | 240 | -100 | -100 | -40 | 0 | 0 | 0 | 0 | -216 | 0 | 0 | 0 | 100 | 0 | -33 | -67 | 150 | -40 | -55 | -55 | 100 | -15.3 | -53.7 | -31 | -38 | -66.2 | -104.3 | -79.5 | -219.5 | -67.4 | -29.2 | -33.7 | -49.9 | -65 | -25 | -22.2 | 225.5 | -75 | -100.6 | -49.9 | -88.2 | -7.4 | -200.3 | 0 | -88.8 | 0 | -86.9 | -181.9 | -128.4 | -42.5 | 0 | 0 | 0 | 0 | 0 | 0 | -7.5 | -20.7 | -14.2 | -13.5 | -9.2 | -21.5 | 0 | 0 | 0 | 0 | 0 | 54.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 0 | -2.3 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | -12.5 | -6.1 | 0 | 0 | 0 | 0 | 0 | -2.1 | -9.7 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 |
Uitgekeerde Dividenden
| -24 | -25 | -25 | -25 | -26 | -40 | -39 | -40 | -39 | -41 | -41 | -40 | -41 | -41 | -40 | -41 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -36 | -35 | -35 | -36 | -35.6 | -29.4 | -29.4 | -29.7 | -29.6 | -27.6 | -28 | -28.2 | -28.8 | -29.2 | -29.3 | -29.4 | -29.3 | -30 | -28.4 | -28.4 | -28.3 | -28.5 | 0 | -9 | -21.9 | 0 | 0 | -12 | -13.9 | 0 | 0 | 0 | -8.2 | -0.4 | -2.8 | -5 | -0.1 | -0.4 | -3.7 | -18.4 | -0.1 | -25.4 | -4.8 | -21 | -9.8 | -5.6 | -25.4 | -9.8 | -8.1 | -9.2 | -16.3 | -18.2 | -16.3 | -7.9 | -7.9 | -7.9 | -7 | -7 | -7 | -6.9 | -4.9 | -4.9 | -4.8 | -4.8 | -4.1 | -3.9 | -4 | -4 | -4 | -3.9 | -3.9 | -4 | -3.9 | -4 | -4 | -4 | -4 | -4 | -4 | -3.5 | -3.5 | -3.5 | -3.6 | -3.5 | -3.6 | -3.6 | -3.6 | -3.5 | -3.5 | -3.5 | -3.5 | -3.6 | -3.4 | -3.6 | -3.4 | -3.5 | -3.5 | -3.5 | -3.4 | -2.9 | 0 | 0 |
Overige Financieringsactiviteiten
| 172 | -33 | -46 | -48 | 475 | -74 | -50 | -270 | -3 | -8 | -112 | -15 | 11 | 1,152 | 15 | -11 | 20 | 1,117 | -13 | -5 | 5 | -3 | -36 | -12 | -33 | -125 | 86 | -5.7 | 58.1 | -2.3 | -21.8 | -4.2 | 6.7 | -3 | -20.5 | 422 | 2 | -2.3 | -29 | -0.8 | -1.7 | -6 | 184.5 | -14.3 | 18.1 | 88.9 | -36.2 | -16.7 | 9.3 | 119.3 | 209.2 | 40.7 | -20.8 | 165.9 | 298.9 | 13.9 | -25.4 | -92.3 | 29 | 113.7 | 58.7 | 218.3 | 120.7 | 22 | 99.8 | -100.3 | 73.9 | 36.7 | -49.2 | -43.4 | -38.1 | -51.1 | 71.9 | -90.5 | 34.5 | -94.4 | -17.3 | -84.3 | 340.7 | 5.1 | -2.2 | -24 | -34.8 | -11.3 | 0.3 | -10.6 | 0.3 | -37.1 | -4.4 | -43.4 | -39 | 7.8 | -3.4 | -58.9 | 7 | -99.4 | -0.8 | -4.5 | -75.2 | 88.4 | -28.7 | -75.3 | 477.1 | 35.2 | -23.7 | 16.7 | 21.4 | 34.4 | -9.2 | 3.8 | -12.3 | -95.7 | 54.5 | 225 | 1.2 | -24.3 | -9.6 | 35 | 22.9 | -37.7 | -9 | -5.1 | -3.6 | -25.8 | 8.3 |
Kasstroom uit Financieringsactiviteiten
| 242 | -59 | -183 | -243 | 13 | -117 | -90 | -74 | -145 | -153 | -195 | -64 | -59 | 460 | -51 | -274 | -288 | 1,061 | -62 | -172 | -30 | -65 | -153 | -60 | -108 | -212 | -3 | -256.3 | 108.1 | -198.5 | -15.8 | -423.7 | -99.2 | -86.1 | -124.8 | 497.1 | -82.6 | -94.7 | 416.8 | -52.2 | -20.4 | -185.1 | 56 | -76.2 | -57 | -61.9 | 59.7 | -137.5 | -61.4 | -87 | 97.3 | -151.2 | -85 | -62.1 | 78.6 | -119.7 | 188.8 | -103.8 | 21.5 | -2.9 | -24.1 | 106.2 | -34.4 | 15.1 | 62.8 | -114.9 | 42.1 | 10.4 | -70.5 | -64.4 | -34.8 | -43.3 | 66.6 | -101.9 | 18.7 | -108.4 | -13.2 | -90.8 | 334.7 | 2.7 | -2.6 | -30 | -39.5 | -5 | 22.7 | -17.1 | -4.5 | -41 | -6.3 | -44.8 | -38 | 2.7 | -5.8 | -62.7 | 5.3 | -102.6 | -8.1 | -20.9 | -85.2 | 84.5 | -32.2 | -79.3 | 473.7 | 32 | -29.3 | 3.6 | 16.9 | 30.8 | -11.7 | 0.8 | -15.4 | -98.9 | 51.8 | 222.3 | -1.7 | -26.6 | -9.9 | 31.4 | 20.2 | -40.9 | -12.2 | -8.2 | -3.5 | -25.9 | 8.3 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 20 | -6 | -11 | 15 | 14 | -25 | -4 | 13 | -53 | -43 | -7 | 13 | -2 | -13 | -1 | 44 | 27 | 4 | -12 | 13 | -18 | 4 | -5 | -11.1 | -17.1 | -0.4 | -5.9 | 12.5 | 9.9 | 10.8 | 2.9 | -32.1 | 5.5 | -13.3 | 8.2 | -19.3 | -10 | 23.8 | -60 | -24.4 | -48.8 | -0.8 | -2.7 | 1 | 41.6 | 5.3 | -22.7 | 18.5 | 6.5 | -15.4 | 1.6 | -5.6 | -21.1 | 8.8 | 3.6 | -1.4 | 30.4 | -12.1 | -20.6 | 1.9 | 6.3 | 5.4 | -0.6 | 1.8 | 3.6 | 19 | -30.3 | 7.4 | -7.5 | -12.2 | 1.3 | -8.7 | 13.4 | -5.8 | -6.4 | 57.9 | 0.9 | -9 | -8.5 | 16 | 0.9 | -0.7 | 0.4 | 0.1 | 1.5 | 1.2 | -1.1 | 0.4 | 1.1 | -0.2 | 1 | 0.7 | 1 | -2.3 | 0.1 | -14.2 | 1.8 | -11.4 | 0 | 0 | 0.1 | -69.2 | -2.9 | 2 | 0.3 | -2.7 | 22.8 | -0.4 | -1 | 0.9 | -0.4 | -88.3 | 0.2 | -0.3 | -0.1 | -30.4 | -7.2 | 30 | 0.5 | -0.3 | 0.1 | -8.4 | -11.6 | -18.4 | 7.5 |
Netto Kasstroomverandering
| 712 | 251 | -497 | 585 | 101 | -102 | -388 | 97 | -149 | -114 | -340 | 334 | -58 | -187 | 105 | -471 | 118 | 1,102 | 69 | -84 | 206 | 193 | -222 | 377.6 | -0.1 | -47.8 | -135.6 | 131 | 27.2 | 28.7 | -85.3 | -75 | 23.7 | 102.7 | -185.4 | -455.6 | -74.6 | 72.4 | 237.7 | 15 | 11.4 | -36.7 | -131.4 | 19.1 | 103.4 | 121.6 | -20.3 | 94.2 | 139.6 | 85 | 37.3 | -17.4 | 4.6 | 149.5 | -227 | 17.7 | 244.7 | -186.6 | 16.7 | 98.6 | 1.9 | 166.1 | -12.6 | -32.4 | -90.1 | 22.5 | 14.9 | 51.1 | 18.9 | 0.4 | -5.2 | 56.3 | -0.2 | 10.4 | -32.9 | -49.8 | -7.1 | -16.6 | -66.5 | 40.7 | 45 | 65.3 | -34.4 | 6.3 | 33.4 | 47.5 | -10.7 | -9.7 | 16.1 | 8.2 | -11 | -5.7 | 15 | 8.1 | -5.9 | -6.7 | 6.8 | 7.9 | -8.3 | -3.5 | -12 | -79.3 | 3.3 | 32.3 | -2.2 | 3.6 | 16.9 | -6 | -10 | 16.2 | 1.7 | -98.9 | 5.3 | 0.4 | 4.3 | -26.6 | -9.9 | 31.4 | 1 | -3.1 | -0.1 | -8.2 | -3.5 | -25.9 | 8.3 |
Kaspositie aan het Einde van de Periode
| 2,000 | 1,288 | 1,037 | 1,534 | 949 | 848 | 950 | 1,338 | 1,241 | 1,390 | 1,504 | 1,844 | 1,510 | 1,568 | 1,755 | 1,650 | 2,121 | 2,003 | 901 | 832 | 916 | 710 | 517 | 739.4 | 361.8 | 361.9 | 409.7 | 545.3 | 414.3 | 387.1 | 358.4 | 443.7 | 518.7 | 495 | 392.3 | 577.7 | 1,033.3 | 1,107.9 | 1,035.5 | 797.8 | 782.8 | 771.4 | 808.1 | 939.5 | 920.4 | 817 | 695.4 | 715.7 | 621.5 | 481.9 | 396.9 | 359.6 | 377 | 372.4 | 222.9 | 449.9 | 432.2 | 187.5 | 374.1 | 357.4 | 258.8 | 256.9 | 90.8 | 103.4 | 135.8 | 225.9 | 203.4 | 188.5 | 137.4 | 118.5 | 118.1 | 123.3 | 67 | 67.2 | 56.8 | 89.7 | 139.5 | 146.6 | 163.2 | 229.7 | 189 | 144 | 78.7 | 113.1 | 106.8 | 73.4 | 25.9 | 36.6 | 46.3 | 30.2 | 22 | 32.9 | 38.6 | 23.6 | 15.5 | 21.4 | 28.1 | 21.3 | 13.4 | 21.7 | 25.2 | -79.3 | 47.3 | 32.3 | -2.2 | 3.6 | 30.3 | -6 | -10 | 16.2 | 13.2 | -98.9 | 5.3 | 0.4 | 16.4 | -26.6 | -9.9 | 31.4 | 15.9 | -3.1 | -0.1 | -8.2 | 5.9 | -25.9 | 8.3 |