CMS Energy Corporation
NYSE:CMS
68.39 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 352 | 198 | 287 | 251 | 173 | 167 | 232 | 68 | 258 | 142 | 345 | 634 | 183 | 171 | 342 | 162 | 210 | 137 | 243 | 168 | 207 | 94 | 213 | 109 | 169 | 140 | 241 | -2 | 172 | 93 | 199 | 78 | 186 | 125 | 164 | 107 | 148 | 68 | 202 | 97 | 94 | 84 | 204 | 102 | 127 | 81 | 144 | 67 | 149 | 101 | 67 | 41 | 140 | 101 | 135 | 25 | 146 | 84 | 88 | 7 | 75 | 77 | 72 | 64 | 81 | 49 | 106 | -124 | 84 | 36 | -211 | -29 | -101 | 75 | -24 | -3 | -263 | 30 | 152 | 47 | 59 | 26 | -11 | -1 | -77 | -45 | 79 | -957 | 23 | -85 | 399 | -138 | -569 | 53 | 109 | -175 | 55 | 81 | 80 | 21 | 83 | 75 | 98 | 51 | 81 | 70 | 40 | 64 | 66 | 54 | 84 | 44 | 58 | 50 | 88 | 38 | 47 | 33 | 86 | 31 | 40 | 30 | 78 |
Afschrijvingen & Amortisatie
| 407 | 273 | 368 | 310 | 262 | 245 | 344 | 324 | 215 | 242 | 345 | 282 | 250 | 242 | 340 | 281 | 228 | 223 | 316 | 263 | 215 | 216 | 298 | 244 | 206 | 204 | 279 | 229 | 193 | 197 | 262 | 214 | 183 | 176 | 238 | 186 | 173 | 169 | 222 | 182 | 153 | 151 | 199 | 165 | 145 | 137 | 181 | 158 | 138 | 130 | 172 | 142 | 120 | 122 | 162 | 140 | 133 | 131 | 172 | 148 | 128 | 121 | 173 | 574 | 0 | 0 | 0 | 524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -61 | 28 | 51 | 61 | 25 | 36 | 37 | 10 | 40 | 6 | 33 | 139 | 35 | 27 | 48 | 30 | 45 | 28 | 67 | 61 | 29 | 17 | 43 | 92 | 30 | 23 | 37 | 219 | 66 | 42 | 90 | 45 | 92 | 59 | 68 | 37 | 75 | 36 | 99 | 49 | 41 | 35 | 102 | 55 | 78 | 48 | 87 | 34 | 91 | 60 | 42 | 18 | 75 | 1 | 73 | 22 | 98 | 65 | 42 | -9 | 37 | 45 | 49 | 12 | 34 | 16 | 67 | -142 | 49 | 15 | -143 | -48 | -39 | -155 | -29 | 0 | -172 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | -113 | 142 | 27 | 0 | 21 | -95 | -31 | 0 | -129 | 68 | 31 | 10 | 0 | 0 | -68 | -6 | -27 | 45 | -2 | -7 | -23 | 96 | -12 | 13 | -3 | 20 | 3 | 21 | 8 | 11 | 6 | 10 | 8 | 28 | 29 | -5 | 12 | 32 | 17 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -47 | 295 | 310 | -136 | -212 | 259 | 474 | -305 | -792 | -27 | 11 | -73 | -222 | 130 | 119 | -204 | -139 | 196 | 97 | -107 | -221 | 248 | 47 | -84 | -281 | 329 | 141 | 19 | -382 | 115 | 74 | 111 | -342 | 97 | 141 | 83 | -276 | 189 | 226 | 145 | -294 | 34 | 83 | 47 | -358 | 63 | 246 | -2 | -433 | -28 | 307 | -39 | -406 | 110 | 429 | -20 | -503 | 70 | 420 | 55 | -471 | 155 | 254 | 75 | -739 | -44 | 380 | -105 | -455 | 15 | 17 | 109 | -397 | 249 | -19 | -259 | -200 | 24 | 56 | 231 | -426 | 92 | -32 | -58 | 63 | -485 | 162 | -263 | -290 | 58 | 282 | 50 | -459 | -182 | 101 | 12 | -348 | 53 | -31 | 206 | -160 | -127 | 94 | -15 | -66 | -198 | 93 | 115 | -162 | -172 | 184 | -28 | -121 | -7 | 144 | 160 | -118 | -56 | 103 | 55 | -150 | -72 | 179 |
Vorderingen
| -138 | 126 | 27 | -256 | 23 | 300 | 174 | -420 | -177 | 41 | -121 | -232 | 28 | 71 | 29 | -226 | 89 | 0 | -17 | -252 | 107 | 251 | -61 | -284 | 1 | 291 | 7 | -251 | 31 | 117 | 37 | -206 | -46 | 81 | 16 | -99 | 25 | 242 | -48 | -142 | 125 | 413 | -427 | -8 | -99 | 207 | -204 | -129 | -120 | 74 | -10 | -116 | 7 | 259 | -65 | -239 | 61 | 142 | 36 | -90 | 90 | 326 | -213 | -389 | 0 | 0 | 0 | -391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 377 | -101 | 259 | 122 | -173 | -153 | 389 | 186 | -457 | -392 | 213 | 92 | -221 | -132 | 168 | 62 | -133 | -72 | 171 | 93 | -147 | -111 | 209 | 90 | -177 | -127 | 228 | 115 | -205 | -157 | 201 | 111 | -163 | -76 | 274 | 93 | -181 | -143 | 378 | 125 | -269 | -237 | 345 | 208 | -259 | -194 | 447 | 187 | -218 | -177 | 312 | 92 | -310 | -258 | 462 | 221 | -318 | -230 | 460 | 208 | -389 | -299 | 566 | 357 | -572 | -347 | 526 | 176 | -378 | -325 | 517 | 141 | -349 | -274 | 377 | 106 | -463 | -306 | 418 | 164 | -354 | -285 | 366 | 66 | -352 | -243 | 241 | 188 | -138 | -89 | 179 | 12 | -262 | -228 | 125 | 89 | 0 | 0 | 0 | 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
| -15 | 67 | -69 | -13 | 66 | -36 | -153 | -9 | -28 | 182 | -129 | 69 | 84 | 103 | 0 | 0 | 0 | 0 | 0 | 13 | -34 | 41 | -89 | 68 | -5 | 51 | -92 | 55 | -43 | 77 | -40 | 83 | -3 | 27 | -48 | 8 | 1 | 1 | -36 | 64 | -16 | -115 | 117 | 9 | -22 | 63 | -44 | 11 | -26 | 99 | -89 | 20 | -24 | 43 | -9 | 2 | -50 | 85 | -44 | 5 | -29 | 49 | -75 | 1 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -20 | 203 | 93 | 11 | -128 | 148 | 64 | -62 | -130 | 142 | -202 | -165 | -1 | 262 | -49 | -266 | -6 | 268 | -74 | 39 | -147 | 67 | -12 | 42 | -100 | 114 | -2 | 100 | -165 | 78 | -124 | 123 | -130 | 65 | -101 | 81 | -121 | 89 | -68 | 98 | -134 | -27 | 48 | -162 | 22 | -13 | 47 | -71 | -69 | -24 | 94 | -35 | -79 | 66 | 41 | -4 | -196 | 73 | -32 | -68 | -143 | 79 | -24 | 106 | -167 | 303 | -146 | 133 | -77 | 340 | -500 | -32 | -48 | 523 | -396 | -365 | 263 | 330 | -362 | 67 | -72 | 377 | -398 | -124 | 415 | -242 | -79 | -451 | -152 | 147 | 103 | 38 | -197 | 46 | -24 | -77 | -348 | 53 | -31 | 206 | -160 | -127 | 94 | -15 | -66 | -198 | 93 | 115 | -162 | -172 | 184 | -28 | -121 | -7 | 144 | 160 | -118 | -56 | 103 | 55 | -150 | -72 | 179 |
Overige Niet-Contante Posten
| 452 | 367 | 459 | -115 | -49 | -18 | -47 | -29 | -19 | -11 | -27 | -11 | -42 | -12 | -17 | -227 | 4 | 11 | -522 | -57 | -20 | -7 | 16 | -277 | 25 | 12 | 10 | 4 | 31 | 26 | 21 | -110 | 21 | 12 | 21 | -274 | 15 | 18 | -12 | -74 | 25 | 17 | 17 | -157 | 6 | -7 | 20 | -107 | 16 | 16 | 19 | -32 | 26 | 18 | 21 | 32 | 3 | 8 | 13 | -47 | -455 | 194 | 14 | 225 | 156 | 156 | -79 | 423 | -195 | 20 | 652 | 220 | 484 | 147 | 245 | 304 | 733 | 190 | 54 | 100 | 63 | -46 | 452 | -178 | -20 | 121 | 132 | 1,300 | 68 | 371 | -398 | 259 | 1,075 | 28 | 120 | 443 | 273 | -65 | 133 | 256 | 104 | 126 | 131 | 101 | 85 | 92 | 128 | 102 | 81 | 100 | 108 | 104 | 89 | 83 | 111 | 85 | 71 | 70 | 88 | 107 | 78 | 74 | 106 |
Kasstroom uit Operationele Activiteiten
| 1,103 | 707 | 956 | 405 | 199 | 665 | 1,040 | 94 | -298 | 352 | 707 | 336 | 116 | 535 | 832 | 132 | 348 | 595 | 201 | 395 | 210 | 568 | 617 | 138 | 149 | 708 | 708 | 506 | 80 | 473 | 646 | 388 | 140 | 469 | 632 | 220 | 158 | 502 | 760 | 485 | 25 | 326 | 611 | 303 | 23 | 370 | 725 | 307 | -9 | 308 | 635 | -26 | -21 | 375 | 841 | -39 | -50 | 391 | 657 | 210 | -165 | 197 | 606 | 376 | -468 | 177 | 474 | 143 | -517 | 86 | 315 | 252 | -53 | 316 | 173 | 42 | 98 | 244 | 262 | 378 | -287 | 72 | 409 | -237 | -147 | -267 | 400 | 80 | -178 | 249 | 252 | 171 | -82 | -33 | 361 | 290 | -20 | 69 | 114 | 477 | 47 | 119 | 321 | 130 | 77 | 60 | 249 | 294 | -18 | 2 | 379 | 141 | 34 | 137 | 349 | 293 | 8 | 75 | 306 | 188 | -20 | 64 | 380 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 2,041 | -681 | -613 | 771 | -658 | -1,383 | -588 | -766 | -571 | -600 | -544 | -671 | -597 | -473 | -468 | -647 | -796 | -458 | -547 | -563 | -653 | -512 | -508 | -546 | -746 | -477 | -451 | -494 | -486 | -421 | -379 | -461 | -451 | -432 | -435 | -491 | -461 | -343 | -358 | -465 | -488 | -381 | -318 | -443 | -335 | -320 | -283 | -383 | -318 | -281 | -294 | -258 | -225 | -208 | -191 | -222 | -198 | -243 | -201 | -213 | -217 | -240 | -197 | -315 | -171 | -185 | -155 | -750 | -163 | -112 | -266 | -152 | -198 | -191 | -129 | -158 | -155 | -131 | -149 | -148 | -140 | -124 | -113 | -183 | -93 | -103 | -156 | -224 | -162 | -169 | -192 | -400 | -308 | -281 | -273 | -300 | -244 | -279 | -209 | -645 | -188 | -134 | -157 | -847 | -159 | -161 | -128 | -173 | -173 | -233 | -132 | -229 | -179 | -141 | -110 | -8 | -91 | -149 | -287 | -160 | -147 | -154 | -114 |
Netto Overnames
| 0 | 124 | 0 | 0 | 0 | 0 | 6 | -3 | 0 | 0 | 5 | 0 | 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 | 0 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 2 | 0 | 38 | 21 | 4 | 149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74 | -39 | 0 | 0 | -1,899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -31 | 0 | 0 | 0 | -13 | 0 | -101 | -17 | -3 | -44 | -97 | -312 | -2,458 | -292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | -31 | -89 | -33 | -56 | -202 | -64 | -94 | -62 | -125 | -255 | -67 | -533 | -25 | -28 | -27 | -73 | -84 | -81 | -168 | -20 | -24 | -25 | -29 | -13 | -35 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 18 | 10 | 126 | 0 | 0 | 2 | 94 | 96 | 421 | 2,350 | 292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 305 | -2 | 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
| -2,056 | -52 | -24 | -1,420 | -44 | -45 | -69 | 8 | -5 | -32 | -24 | 898 | -12 | -95 | 185 | 78 | -334 | -151 | -12 | -41 | -149 | -223 | -167 | -245 | -61 | -75 | -5 | -20 | -62 | -39 | 33 | -49 | -44 | -27 | -16 | -213 | -97 | -17 | -64 | -98 | -76 | -56 | -28 | -85 | -53 | -3 | -10 | -29 | -10 | -16 | -19 | -48 | -56 | -35 | -37 | -55 | -38 | -35 | -11 | -44 | -26 | -4 | 6 | 14 | -23 | -7 | 3 | -7 | 78 | 1,585 | 254 | -229 | -114 | 84 | 104 | 15 | -158 | -34 | 11 | -8 | 73 | 25 | -2 | -115 | 133 | 617 | 103 | 409 | 309 | 292 | 821 | 268 | -27 | -46 | -59 | -195 | -91 | 261 | -17 | -71 | -56 | -16 | 23 | -33 | 30 | 2 | 7 | 14 | 5 | -12 | -13 | 38 | 14 | 9 | -11 | -147 | -13 | -13 | -15 | -7 | -5 | -13 | -7 |
Kasstroom uit Investeringsactiviteiten
| -15 | -609 | -637 | -649 | -658 | -1,428 | -651 | -761 | -576 | -600 | -539 | 227 | -609 | -568 | -283 | -569 | -1,130 | -609 | -559 | -604 | -802 | -735 | -675 | -791 | -807 | -552 | -456 | -514 | -548 | -460 | -346 | -510 | -495 | -459 | -451 | -704 | -558 | -360 | -422 | -563 | -564 | -437 | -346 | -528 | -388 | -323 | -293 | -412 | -328 | -297 | -313 | -306 | -281 | -243 | -228 | -277 | -236 | -278 | -212 | -256 | -243 | -244 | -192 | -301 | -194 | -192 | -152 | -736 | -85 | 1,473 | 6 | -315 | -186 | -208 | -42 | -142 | -263 | -128 | -8 | -260 | 82 | -99 | -115 | -298 | 40 | 514 | -53 | 185 | 147 | 123 | 629 | -132 | -335 | -327 | -332 | -495 | -335 | -11 | -26 | -846 | -277 | -206 | -2,235 | -944 | -223 | -221 | -246 | -414 | -235 | -778 | -157 | -219 | -192 | -205 | -225 | -236 | -272 | -182 | -326 | -192 | -181 | -180 | -156 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -1,261 | -9 | -187 | -206 | -366 | -895 | -25 | -556 | -1,304 | -44 | -3 | -217 | -300 | -16 | -2 | -110 | -902 | -765 | -1,196 | -40 | -555 | -148 | -203 | -558 | -248 | -43 | -48 | -252 | -7 | -13 | -395 | -303 | -318 | -282 | -2 | -81 | -24 | -128 | -27 | -282 | -202 | -297 | -20 | -92 | -191 | -473 | -20 | -369 | -205 | -523 | -465 | -119 | -14 | -285 | -19 | -487 | -90 | -319 | -45 | -71 | -686 | -145 | -310 | 0 | 0 | 0 | 0 | -325 | 0 | 0 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -134 | -192 | 0 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 348 | 7 | 272 | 182 | 3 | -68 | 75 | 59 | 3 | 3 | 4 | 3 | 3 | 11 | 9 | 146 | 3 | 3 | 101 | 3 | 3 | 3 | 3 | 2 | 3 | 33 | 3 | 3 | 4 | 73 | 3 | 3 | 3 | 3 | 63 | 3 | 13 | 23 | 4 | 3 | 3 | 4 | 33 | 4 | 4 | 4 | 24 | 3 | 4 | 0 | 0 | 3 | 4 | 0 | 0 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | -489 | 493 | 2 | 2 | 4 | 7 | -10 | 6 | 6 | 6 | 6 | 6 | 277 | 6 | 0 | 0 | 0 | 0 | 43 | 225 | 0 | 0 | 7 | 301 | 20 | 29 | 9 | 6 | 133 | 316 | 329 | 220 | 0 | 3 | 187 | 572 | 24 | 27 | 220 | 19 | 10 | 20 | 164 | 143 | 186 | 17 | 66 | 13 | 8 | 105 | 12 | 109 | 6 | 33 | 6 | 7 | 4 | 206 |
Terugkoop van Gewone Aandelen
| 0 | -272 | -320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | -138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 37 | 0 | 0 | -226 | 642 | 0 | 79 | 0 | 714 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 0 | 0 | -32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -219 | 0 | 0 | 322 | -301 | 0 | 0 | -1 | 0 | 0 | 0 | -16 | -250 | -27 | -102 | 0 | 0 | -192 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 |
Uitgekeerde Dividenden
| -156 | -158 | -156 | -144 | -145 | -145 | -145 | -136 | -137 | -137 | -136 | -129 | -127 | -127 | -126 | -115 | -117 | -117 | -116 | -109 | -108 | -109 | -108 | -101 | -101 | -102 | -101 | -94 | -94 | -93 | -94 | -86 | -87 | -86 | -86 | -81 | -80 | -81 | -80 | -75 | -74 | -74 | -72 | -70 | -68 | -68 | -67 | -64 | -63 | -63 | -62 | -52 | -53 | -53 | -53 | -51 | -37 | -37 | -37 | -32 | -30 | -31 | -32 | -24 | -24 | -24 | -23 | -14 | -14 | -14 | -14 | -3 | -2 | -3 | -3 | -3 | -2 | -4 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -27 | -19 | -78 | -54 | -41 | -49 | -45 | -45 | -40 | -40 | -42 | -1 | -85 | -39 | -38 | -38 | -36 | -33 | -33 | -32 | -31 | -28 | -28 | -28 | -27 | -24 | -24 | -24 | -23 | -19 | -18 | -18 | -18 | -16 | -15 |
Overige Financieringsactiviteiten
| 412 | -10 | -9 | 64 | 13 | -27 | -12 | -14 | -10 | 48 | -35 | -15 | 561 | 71 | -91 | 69 | 755 | 109 | -18 | 82 | 244 | 195 | 55 | 5 | 376 | 177 | -176 | -119 | 301 | 45 | -395 | 407 | 78 | 2 | -186 | 759 | 164 | -1 | 80 | 146 | 947 | 78 | 380 | 295 | 343 | 441 | 124 | 500 | 542 | 404 | 402 | -2 | -43 | 399 | 11 | 628 | -71 | 22 | 221 | 55 | -434 | 420 | 538 | -3 | 319 | 214 | -299 | 1 | -32 | -275 | -1 | -32 | -157 | -18 | -224 | 153 | -59 | -317 | 13 | 165 | 68 | -10 | -266 | 371 | -148 | 8 | -50 | -403 | 393 | -269 | -861 | 2 | 489 | 230 | -260 | -162 | 466 | 41 | 129 | 81 | -189 | 403 | 1,930 | 632 | 34 | 340 | 15 | -79 | 224 | 612 | -210 | 41 | 167 | 102 | -219 | -26 | 170 | 117 | -26 | 69 | 194 | 130 | -399 |
Kasstroom uit Financieringsactiviteiten
| -681 | -170 | 294 | 308 | 237 | 797 | -199 | 465 | 1,160 | -130 | -170 | -323 | 437 | -199 | -210 | 64 | -264 | 757 | 1,062 | -67 | 691 | 234 | 150 | 462 | 523 | 118 | -229 | 39 | 200 | -35 | -94 | 18 | 309 | 198 | -270 | 600 | 73 | -187 | -23 | -208 | 674 | -289 | 321 | 137 | 88 | -96 | 61 | 70 | 278 | -182 | -125 | -130 | -69 | 61 | -61 | -133 | 446 | -332 | 221 | -46 | -434 | 246 | 199 | -24 | 297 | -299 | 171 | -304 | -44 | -285 | -57 | -45 | -153 | -15 | -221 | 156 | -55 | -44 | 17 | 165 | 68 | -10 | -266 | 414 | -142 | 8 | -50 | -233 | 174 | -268 | -910 | -63 | 454 | 314 | 11 | 106 | 396 | -26 | -12 | 267 | 298 | 196 | 1,917 | 814 | 17 | 317 | 2 | 53 | 336 | 770 | -221 | 79 | 153 | 86 | -138 | -38 | 256 | 104 | -11 | 57 | 182 | 118 | -209 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 432 | -432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 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 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | -2 | 0 | 1 | 0 | -174 | 175 | 8 | -9 | -3 | -18 | 1 | 1 | -62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | 0 |
Netto Kasstroomverandering
| 283 | -72 | 613 | 64 | -222 | -192 | 416 | 72 | 14 | -378 | -2 | 240 | -56 | -232 | 339 | -373 | -1,046 | 743 | 704 | -276 | 99 | 67 | 92 | -191 | -135 | 274 | 23 | 31 | -268 | -22 | 206 | -82 | -46 | 208 | -89 | 116 | -327 | -45 | 315 | -286 | 135 | -400 | 586 | -88 | -277 | -49 | 493 | -35 | -59 | -171 | 197 | -462 | -371 | 193 | 554 | -449 | 160 | -219 | 665 | -93 | -842 | 199 | 613 | 51 | -365 | -314 | 493 | -897 | -646 | 1,275 | 265 | -108 | -392 | 93 | -89 | 54 | -220 | 73 | 271 | 109 | -136 | 145 | 19 | -132 | -267 | 256 | 298 | -30 | 143 | 104 | -29 | -24 | 37 | -46 | 40 | -99 | 41 | 32 | 76 | -102 | 21 | 109 | 3 | 0 | -129 | 158 | 5 | -67 | 83 | -6 | 1 | 1 | -5 | 18 | -14 | 19 | -8 | -3 | -31 | 53 | -19 | -25 | 15 |
Kaspositie aan het Einde van de Periode
| 467 | 789 | 861 | 248 | 184 | 406 | 598 | 182 | 110 | 96 | 474 | 476 | 236 | 292 | 524 | 185 | 558 | 1,604 | 861 | 157 | 433 | 334 | 267 | 175 | 366 | 501 | 227 | 204 | 173 | 441 | 463 | 257 | 339 | 385 | 177 | 266 | 150 | 477 | 522 | 207 | 493 | 358 | 758 | 172 | 260 | 537 | 586 | 93 | 128 | 187 | 358 | 161 | 623 | 994 | 801 | 247 | 696 | 536 | 755 | 90 | 183 | 1,025 | 826 | 213 | 162 | 527 | 841 | 348 | 1,245 | 1,891 | 616 | 351 | 459 | 851 | 758 | 847 | 793 | 1,013 | 940 | 669 | 560 | 696 | 551 | 532 | 664 | 931 | 675 | 377 | 407 | 264 | 160 | 189 | 213 | 176 | 222 | 182 | 281 | 240 | 208 | 132 | 234 | 213 | 104 | 101 | 101 | 230 | 72 | 67 | 134 | 51 | 57 | 56 | 55 | 60 | 42 | 56 | 37 | 45 | 48 | 79 | 26 | 45 | 70 |