DTE Energy Company
NYSE:DTE
121.63 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 477 | 322 | 312 | 419 | 332 | 201 | 445 | 265 | 387 | 37 | 394 | 305 | 22 | 179 | 397 | 275 | 477 | 277 | 342 | 268 | 317 | 179 | 408 | 196 | 335 | 236 | 351 | 280 | 263 | 175 | 394 | 124 | 325 | 145 | 240 | 77 | 264 | 105 | 274 | 301 | 157 | 126 | 327 | 126 | 200 | 107 | 235 | 83 | 230 | 147 | 158 | 157 | 185 | 202 | 176 | 156 | 166 | 87 | 230 | 114 | 158 | 85 | 178 | 129 | 177 | 28 | 212 | 255 | 197 | 385 | 134 | 142 | 188 | -33 | 136 | 382 | 4 | 29 | 122 | 113 | 93 | 39 | 186 | 229 | 176 | -39 | 155 | 203 | 161 | 68 | 200 | 218 | 63 | -87 | 138 | 139 | 104 | 108 | 117 | 97 | 161 | 110 | 115 | 106 | 132 | 101 | 104 | 129.2 | 131.9 | 84.9 | 71 | 77.7 | 44.9 | 78.3 | 108.4 | 52.9 | 148 | 91.5 | 113.5 |
Afschrijvingen & Amortisatie
| 417 | 436 | 435 | 421 | 373 | 427 | 385 | 349 | 384 | 377 | 358 | 367 | 344 | 380 | 368 | 384 | 356 | 350 | 353 | 340 | 322 | 305 | 296 | 298 | 273 | 272 | 281 | 274 | 258 | 249 | 249 | 274 | 230 | 243 | 229 | 227 | 196 | 220 | 209 | 290 | 307 | 296 | 280 | 1,094 | 292 | 276 | 259 | 1,018 | 284 | 0 | 232 | 995 | 0 | 0 | 245 | 1,027 | 0 | 0 | 251 | 1,020 | 0 | 0 | 232 | 899 | 0 | 0 | 225 | 926 | 0 | 0 | 225 | 1,014 | 0 | 0 | 225 | 872 | 0 | 0 | 208 | 744 | 0 | 0 | 167 | 691 | 0 | 0 | 201 | 759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -116 | 109 | 23 | 62 | 31 | 36 | 52 | 29 | 15 | -18 | 18 | 4 | -104 | 27 | 41 | 57 | 64 | 73 | 213 | 44 | 205 | 31 | 49 | -4 | 38 | 20 | 60 | -65 | 97 | 64 | 100 | 21 | 110 | 54 | 80 | -14 | 103 | 64 | 84 | 112 | 48 | 119 | 77 | 2 | 39 | 58 | 65 | -49 | 15 | 23 | 58 | 97 | 109 | -34 | 48 | 284 | 101 | 36 | 36 | 64 | 53 | 22 | 66 | 68 | 100 | -10 | 190 | 54 | 94 | 2 | -6 | 4 | -29 | -11 | 64 | 26 | 56 | 14 | 51 | 25 | -8 | -1 | 113 | -165 | -116 | 43 | 18 | -65 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.5 | -8.3 | -14 | 20.2 | -46.9 | 11.5 | 17.1 | 13.1 | 9.3 | 13.8 | 26.3 |
Aandelen Gebaseerde Vergoedingen
| -17 | 9 | 8 | 21 | 7 | 10 | 10 | 32 | 9 | 9 | 12 | 36 | 10 | 11 | 14 | 35 | 12 | 7 | 9 | 38 | 9 | 11 | 13 | 37 | 11 | 8 | 9 | 30 | 10 | 10 | 8 | 35 | 7 | 9 | 10 | 14 | 7 | 8 | 4 | 31 | 22 | 16 | 33 | 19 | 18 | 35 | 28 | 22.7 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -12 | -58 | 282 | -71 | -136 | 211 | 61 | -276 | -489 | -44 | 58 | 63 | -167 | 255 | 247 | 255 | 213 | -110 | 156 | 85 | -336 | 60 | 1 | 134 | 18 | 85 | 144 | 43 | -255 | -96 | 47 | -115 | -185 | 85 | 179 | 56 | -282 | 16 | 182 | -178 | -282 | 15 | -151 | 23 | -85 | 231 | 44 | 84 | 58 | 109 | 191 | 46 | -218 | 26 | 240 | -366 | -184 | -42 | 299 | -301 | -105 | 109 | 366 | 136 | -997 | 385 | 389 | -85 | -713 | 667 | 327 | -44 | -207 | 49 | 210 | -9 | -274 | 38 | 134 | -49 | -50 | 135 | -27 | 456 | -233 | -19 | -131 | 96 | -80 | 173 | -385 | -272 | -166 | -33 | 75 | 127 | 50 | 9 | -147 | 93 | 34 | 31 | -189 | -81 | 39 | -36 | -33 | 61.4 | 23.8 | -74.9 | -52.3 | 84.9 | 16.1 | -70.1 | -5.2 | 2.7 | 45.5 | -82.4 | -158.1 |
Vorderingen
| 137 | -135 | 172 | -216 | -71 | 199 | 486 | -202 | 178 | -346 | 18 | -138 | -93 | -22 | 107 | -232 | 187 | 5 | 151 | -139 | -181 | 226 | 143 | -129 | 65 | -13 | 33 | -295 | -6 | -35 | 84 | -232 | -75 | -16 | 97 | -18 | 43 | 242 | -8 | -225 | 128 | 415 | -270 | -331 | 107 | 148 | -78 | -185 | 117 | 39 | 81 | -110 | 116 | 75 | -10 | -278 | 97 | 146 | 114 | -360 | 39 | 369 | 119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -227 | -117 | 7 | 60 | -171 | -132 | 133 | 106 | -207 | -126 | 129 | 56 | -156 | -105 | 52 | 99 | -30 | -79 | 55 | 54 | -41 | -161 | 207 | -43 | -93 | -78 | 182 | 37 | -73 | -103 | 135 | 27 | -76 | -57 | 143 | 37 | -109 | -99 | 172 | -12 | -174 | -138 | 147 | 88 | -98 | -88 | 221 | 30 | -76 | -44 | 125 | -14 | -92 | -148 | 125 | 67 | -166 | -122 | 88 | 75 | -125 | -28 | 106 | 230 | -187 | -96 | 149 | 125 | -52 | -141 | 148 | 94 | 0 | 0 | 210 | 184 | 0 | 0 | 154 | 58 | -176 | -182 | 260 | 137 | -241 | -150 | 193 | 121 | -162 | -31 | 1 | 13 | -84 | -34 | 29 | -7 | 8 | -6 | 18 | -35 | 13 | -8 | 25 | -4 | -6 | -42 | 12 | -26.1 | 15.5 | -29.2 | 3.8 | 2 | 27.6 | -6.4 | 18.6 | -7.3 | 16.2 | -22.8 | -4.9 |
Crediteuren
| 2 | 88 | -179 | 132 | 52 | -71 | -419 | -119 | -135 | 405 | -42 | 83 | 113 | 132 | -20 | 80 | -2 | -54 | -24 | 3 | -44 | 41 | -288 | 137 | 43 | 102 | -136 | 104 | 2 | 56 | -33 | 106 | 49 | 83 | -93 | -33 | -6 | 4 | -123 | 80 | -56 | 4 | 100 | 30 | 13 | 97 | -126 | 75 | -31 | 49 | -53 | 11 | -61 | 88 | -61 | 26 | -21 | 54 | -47 | 52 | -11 | -90 | -113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 76 | 106 | 282 | -47 | 54 | 215 | -139 | -61 | -250 | 23 | -47 | 62 | -31 | 250 | 108 | 308 | 58 | 18 | -26 | 167 | -70 | -46 | -61 | 169 | 3 | 74 | 65 | 197 | -178 | -14 | -139 | -16 | -83 | 75 | 32 | 70 | -210 | -131 | 141 | -21 | -180 | -266 | -128 | 236 | -107 | 74 | 27 | 164 | 48 | 65 | 38 | 159 | -181 | 11 | 186 | -181 | -94 | -120 | 144 | -68 | -8 | -142 | 254 | -94 | -810 | 481 | 240 | -210 | -661 | 808 | 179 | -138 | -207 | 49 | -385 | -193 | -274 | 38 | -20 | -107 | 126 | 317 | -287 | 319 | 8 | 131 | -324 | -25 | 82 | 204 | -386 | -285 | -82 | 1 | 46 | 134 | 42 | 15 | -165 | 128 | 21 | 39 | -214 | -77 | 45 | 6 | -45 | 87.5 | 8.3 | -45.7 | -56.1 | 82.9 | -11.5 | -63.7 | -23.8 | 10 | 29.3 | -59.6 | -153.2 |
Overige Niet-Contante Posten
| -8 | 1,002 | 863 | 10 | 19 | -42 | -29 | 166 | -23 | -24 | -20 | -1 | -57 | 28 | -6 | -39 | -14 | 18 | -13 | 14 | 20 | 15 | -23 | -2 | -29 | -5 | 8 | 8 | 10 | 7 | 5 | 8 | 10 | 9 | 10 | 1 | 6 | 20 | -2 | 6 | 299 | 284 | -1 | -1,099 | 294 | 274 | -6 | 362 | 265 | 262 | 213 | 222 | 251 | 243 | 178 | 242 | 275 | 253 | 252 | 268 | 267 | 246 | 229 | 208 | 203 | 240 | 101 | 29 | 216 | -688 | 177 | -48 | 317 | 296 | 203 | 9 | 128 | 185 | 106 | 316 | 36 | 66 | -137 | 188 | 116 | 180 | 92 | 55 | 63 | 123 | 193 | 294 | 96 | 248 | 24 | 28 | 162 | 107 | 214 | 170 | 91 | 154 | 230 | 101 | 111 | 156 | 168 | 136.6 | 147.7 | 130.3 | 230.2 | 114 | 323.8 | 168.4 | 135.5 | 187.5 | 156 | 167.6 | 125.7 |
Kasstroom uit Operationele Activiteiten
| 758 | 775 | 1,045 | 845 | 616 | 835 | 924 | 565 | 276 | 328 | 808 | 695 | 456 | 859 | 1,057 | 916 | 1,100 | 620 | 1,061 | 748 | 534 | 615 | 752 | 633 | 614 | 595 | 838 | 567 | 367 | 396 | 787 | 317 | 495 | 531 | 741 | 443 | 288 | 433 | 747 | 541 | 222 | 544 | 532 | 439 | 448 | 670 | 597 | 480 | 568 | 541 | 620 | 522 | 327 | 437 | 722 | 316 | 358 | 334 | 817 | 145 | 373 | 462 | 839 | 541 | -517 | 643 | 892 | 333 | -206 | 366 | 632 | 273 | 269 | 301 | 613 | 408 | -86 | 266 | 413 | 405 | 71 | 239 | 280 | 708 | -57 | 165 | 134 | 458 | 144 | 364 | 8 | 453 | -7 | 128 | 237 | 294 | 316 | 224 | 184 | 360 | 286 | 295 | 156 | 126 | 282 | 221 | 239 | 327.2 | 311.9 | 132 | 234.9 | 296.8 | 337.9 | 188.1 | 255.8 | 256.2 | 358.8 | 190.5 | 107.4 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1,128 | -1,041 | -1,051 | -1,121 | -937 | -939 | -937 | -981 | -866 | -767 | -764 | -1,072 | -826 | -1,205 | -669 | -969 | -865 | -835 | -1,188 | -838 | -763 | -728 | -668 | -934 | -622 | -630 | -527 | -678 | -536 | -481 | -555 | -703 | -481 | -437 | -424 | -619 | -506 | -490 | -405 | -547 | -422 | -583 | -497 | -505 | -466 | -523 | -382 | -598 | -383 | -447 | -392 | -455 | -310 | -449 | -270 | -281 | -303 | -276 | -239 | -216 | -206 | -287 | -326 | -377 | -342 | -325 | -329 | -343 | -335 | -246 | -375 | -359 | -326 | -383 | -335 | -356 | -279 | -232 | -198 | -297 | -211 | -217 | -179 | -189 | -162 | -189 | -211 | -334 | -195 | -225 | -230 | -194 | -339 | -391 | -172 | -41 | -150 | -220 | -176 | -209 | -174 | -194 | -162 | 77 | -391 | -116 | -125 | -131.4 | -108.5 | -335.7 | -91.4 | -132.6 | -145.9 | -136.2 | -115.8 | -160.7 | -113.1 | -94.8 | -85.2 |
Netto Overnames
| -42 | 45 | -3 | 5 | -5 | -12 | -10 | -1 | -5 | -6 | -1 | -1 | -1 | -4 | -2 | -5 | -15 | 5 | -143 | -2,317 | -264 | -16 | -22 | -92 | -312 | -169 | -64 | -105 | -19 | -63 | -112 | -1,187 | -78 | -95 | -26 | -98 | 0 | -1 | -240 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 19 | 0 | 0 | 295 | 0 | 0 | 0 | -303 | 0 | 0 | 82 | 336 | 0 | 1,145 | 113 | -15 | 0 | -76 | 49 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -7 | 0 | 0 | 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
| -90 | -1,091 | -313 | -154 | -105 | -251 | -168 | -168 | -194 | -307 | -209 | -193 | -213 | -367 | -273 | -299 | -813 | -800 | -438 | -195 | -200 | -221 | -178 | -378 | -197 | -276 | -337 | -290 | -248 | -310 | -378 | -323 | -396 | -482 | -262 | -260 | -192 | -196 | -250 | -491 | -182 | -208 | -275 | -1,082 | -17 | -19 | -16 | -41 | -17 | -29 | -15 | -3 | -21 | -48 | -28 | -206 | -108 | -77 | -68 | -103 | -78 | -91 | -137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -5.1 | -0.9 | -1.7 | -0.2 | -0.7 | -5.6 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 91 | 239 | 108 | 154 | 104 | 257 | 166 | 172 | 194 | 306 | 207 | 193 | 217 | 366 | 271 | 296 | 816 | 799 | 439 | 194 | 198 | 220 | 176 | 393 | 194 | 280 | 336 | 289 | 246 | 311 | 394 | 322 | 394 | 481 | 260 | 258 | 187 | 194 | 246 | 494 | 177 | 204 | 271 | 1,078 | 13 | 15 | 12 | 49 | 12 | 25 | 11 | 11 | 1 | 44 | 24 | 170 | 79 | 56 | 72 | -295 | 96 | 86 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.5 |
Overige Investeringsactiviteiten
| -1,190 | -76 | -363 | -38 | -40 | -32 | -32 | -25 | -15 | -12 | -15 | -10 | -29 | -13 | -32 | -18 | -31 | -12 | -12 | -18 | -15 | -21 | -56 | -1 | -19 | 1 | 6 | 24 | 2 | -65 | 10 | 6 | -4 | 32 | 15 | 87 | -25 | 13 | 93 | -59 | 37 | -38 | 59 | -60 | 44 | -52 | 54 | 203 | 36 | -38 | 53 | -61 | 45 | -70 | 30 | -56 | -29 | -24 | 64 | 50 | 3 | -62 | 94 | 205 | -254 | -146 | 266 | -255 | 116 | 136 | 38 | 20 | 89 | 116 | 26 | -361 | 102 | 40 | 86 | 50 | 90 | -2 | 85 | -33 | 90 | -50 | 754 | -125 | 70 | -110 | 34 | -162 | 131 | -1,148 | 0 | 0 | 0 | 0 | 0 | -29 | 60 | -40 | -20 | -243 | 13 | -29 | -223 | -32.9 | -4.1 | -21.1 | -8.9 | -27.7 | -12.5 | -25.3 | -12.6 | -16.5 | -20 | -21.2 | -12.3 |
Kasstroom uit Investeringsactiviteiten
| -1,189 | -1,924 | -1,619 | -1,154 | -983 | -977 | -981 | -978 | -885 | -786 | -782 | -1,083 | -852 | -1,223 | -705 | -977 | -908 | -843 | -1,342 | -3,174 | -1,044 | -766 | -748 | -1,011 | -956 | -794 | -586 | -760 | -555 | -608 | -641 | -1,885 | -565 | -501 | -437 | -632 | -536 | -480 | -556 | -603 | -390 | -625 | -442 | -569 | -426 | -579 | -332 | -585 | -352 | -489 | -343 | -508 | -285 | -523 | -244 | -392 | -342 | -321 | -171 | -269 | -185 | -354 | -256 | -475 | -596 | -471 | 19 | -262 | -219 | 1,035 | -224 | -354 | -237 | -343 | -260 | -321 | -177 | -192 | -112 | -247 | -121 | -219 | -94 | -209 | -85 | -239 | 543 | -459 | -125 | -335 | -196 | -360 | -215 | -1,539 | -172 | -41 | -150 | -220 | -176 | -238 | -114 | -234 | -182 | -166 | -378 | -145 | -348 | -164.3 | -113.6 | -361.9 | -101.2 | -162 | -158.6 | -162.2 | -134 | -177.3 | -133.1 | -116 | -96 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -1,575 | -1,092 | -1,088 | -470 | -102 | -1,044 | -354 | -871 | -66 | -571 | -869 | -541 | -2,369 | -2,480 | -1,003 | -768 | -657 | -593 | -792 | -821 | -5 | -794 | -644 | -3 | -3 | 0 | 0 | -385 | -379 | -1 | -5 | -485 | -68 | -302 | -11 | -26 | -142 | -1 | -117 | -15 | -558 | -549 | -115 | -360 | -57 | -375 | -231 | -192 | -307 | -54 | -86 | -294 | -440 | -627 | -94 | -127 | -549 | -1 | -417 | -91 | -64 | -430 | -500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -299 | 0 | 0 | 0 | -168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | -260 | -846 | 0 | 0 | 0 | 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 | 1,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2,288 | 0 | 0 | 0 | -7 | 1 | 0 | 0 | 0 | 0 | 0 | 56 | 654 | 0 | 0 | -134 | 0 | 0 | 0 | 9 | 0 | 0 | 731 | 244 | 10 | 10 | 9 | 10 | 10 | 9 | 10 | 10 | 0 | 0 | 698 | -150 | 10 | 3 | 14 | 9 | 8 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 172 | 0 | 0 | 0 | 10 | 10 | 10 | 11 | 11 | 12 | 11 | 10 | 180 | 0 | 85 | 180 | 846 | 0 | 0 | 0 | 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 | 55 | 0 | 0 | -55 | 66 | -12 | 0 | -54 | 0 | 0 | 0 | 0 | 1,177 | 0 | 0 | 0 | 534 | 516 | 0 | 0 | 0 | 0 | 0 | -51 | 1,478 | 0 | 0 | -33 | -9 | 0 | 0 | 97 | 0 | 0 | -2 | -50 | 0 | 0 | 0 | 0 | 406 | 58 | 222 | -106 | 0 | 0 | -9 | -9 | 19 | 595 | 0 | 0 | 182 | 0 | 363 | 0 | 0 | 0 | -3 | -13 | -22 | -353 | -278 | -55 | -51 | 0 | -2 | -8 | -1 | -1 | -2 | -9 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -185 | -3 | 1 | -2 | -94 | -74 | -102 | -168 | 0 | 0 | -8 | -62 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -185 | 0 | 0 | -82 | -82 |
Uitgekeerde Dividenden
| -203 | -202 | -202 | -188 | -188 | -188 | -188 | -171 | -172 | -171 | -171 | -160 | -211 | -210 | -210 | -186 | -184 | -195 | -195 | -174 | -173 | -173 | -172 | -161 | -150 | -151 | -158 | -148 | -148 | -148 | -148 | -138 | -131 | -131 | -131 | -131 | -124 | -124 | -122 | -122 | -116 | -116 | -116 | -116 | -114 | -108 | -107 | -107 | -101 | -100 | -99 | -100 | -99 | -95 | -95 | -95 | -89 | -88 | -88 | -88 | -87 | -87 | -86 | -86 | -86 | -86 | -86 | -86 | -91 | -93 | -94 | -91 | -92 | -91 | -91 | -92 | -89 | -89 | -90 | -89 | -89 | -89 | -87 | -87 | -86 | -87 | -86 | -86 | -84 | -84 | -84 | -93 | -85 | -74 | -73 | -97 | -73 | -74 | -75 | -75 | -75 | -74 | -75 | -75 | -75 | -74 | -75 | -74.8 | -74.7 | -74.8 | -74.7 | -74.7 | -74.7 | -74.8 | -74.7 | -52.5 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -5 | -3 | -14 | 952 | 682 | 1,278 | 693 | 1,447 | -15 | 555 | -548 | -23 | -419 | -36 | -49 | -967 | -324 | -230 | 267 | -27 | 697 | 325 | 153 | -13 | -4 | 250 | 3 | 729 | 716 | 341 | -8 | 85 | 303 | 400 | 3 | 316 | 351 | 303 | -7 | 187 | 827 | -6 | -7 | -133 | 60 | 220 | -236 | -6 | -1 | -2 | -7 | 402 | 482 | -17 | 2 | 250 | -16 | -7 | -9 | 82 | -5 | -9 | -4 | -117 | 966 | 282 | -855 | 8 | 39 | -181 | -262 | 596 | 49 | 136 | -267 | -1 | 358 | 43 | -198 | -97 | 128 | 70 | -100 | -453 | 203 | 117 | -598 | 113 | 98 | -22 | 159 | 257 | 144 | 942 | 1,099 | -149 | -87 | 93 | 121 | -68 | -78 | 7 | 12 | 168 | 258 | -31 | 208 | -81.8 | -111.8 | 318.3 | -44.7 | -87 | -66.6 | 25.6 | 138.2 | 26.2 | -226.1 | 3.6 | 79.1 |
Kasstroom uit Financieringsactiviteiten
| 1,367 | 887 | 872 | 294 | 392 | 46 | 151 | 405 | 578 | 384 | 95 | 358 | -3,011 | 2,234 | 690 | -385 | 149 | 168 | 864 | 2,443 | 524 | 152 | -19 | 350 | 360 | 99 | -155 | 196 | 189 | 192 | -156 | 1,594 | 104 | -33 | -306 | 159 | 85 | 178 | -140 | 50 | 153 | 58 | -44 | 111 | 3 | -263 | -112 | 111 | -342 | 76 | -288 | 8 | -57 | -50 | -346 | 57 | -56 | -82 | -505 | 93 | -147 | -154 | -581 | -203 | 880 | 193 | -954 | -100 | -405 | -552 | -411 | 163 | -43 | 43 | -366 | -90 | 268 | -48 | -297 | -176 | 49 | -9 | -176 | -535 | 129 | 41 | -674 | 22 | 11 | -20 | -7 | 70 | -15 | 766 | 858 | -246 | -160 | 11 | -16 | -143 | -153 | -67 | -63 | 43 | 183 | -105 | 133 | -156.6 | -186.5 | 243.5 | -119.4 | -161.7 | -141.3 | -49.2 | -121.5 | -26.3 | -226.1 | -78.4 | -2.9 |
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 | 11 | 3 | 0 | -4 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | -0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 936 | -262 | 298 | -15 | 25 | -96 | 94 | -8 | -31 | -74 | 121 | -21 | -3,394 | 1,880 | 1,054 | -446 | 341 | -55 | 583 | 17 | 14 | 1 | -15 | -28 | 18 | -100 | 97 | 3 | 1 | -20 | -10 | 26 | 34 | -3 | -2 | -30 | -163 | 131 | 51 | -12 | -15 | -23 | 46 | -19 | 25 | -172 | 153 | 6 | -126 | 128 | -11 | 22 | -15 | -136 | 132 | -19 | -40 | -69 | 141 | -31 | 41 | -46 | 2 | -137 | -222 | 368 | -43 | -33 | -837 | 849 | -3 | 82 | -11 | 1 | -13 | -3 | 5 | 26 | 4 | -18 | -1 | 11 | 10 | -36 | -13 | -33 | 3 | 21 | 30 | 9 | -195 | 163 | -237 | -645 | 923 | -22 | 6 | 15 | -8 | -21 | 19 | -6 | -89 | -51 | 87 | -29 | 24 | 6.2 | 11.9 | 13.6 | 14.3 | -26.9 | 37.8 | -23.1 | 0.3 | 52.6 | -0.4 | -3.9 | 8.5 |
Kaspositie aan het Einde van de Periode
| 1,023 | 87 | 349 | 51 | 66 | 41 | 137 | 43 | 51 | 82 | 156 | 35 | 56 | 3,450 | 1,570 | 516 | 962 | 621 | 676 | 93 | 76 | 62 | 61 | 76 | 104 | 86 | 186 | 66 | 63 | 62 | 82 | 92 | 66 | 32 | 35 | 37 | 67 | 230 | 99 | 48 | 60 | 75 | 98 | 52 | 71 | 46 | 218 | 65 | 59 | 185 | 57 | 68 | 46 | 61 | 197 | 65 | 84 | 124 | 193 | 52 | 83 | 42 | 88 | 86 | 223 | 445 | 77 | 123 | 156 | 993 | 144 | 147 | 65 | 76 | 75 | 88 | 91 | 86 | 60 | 56 | 74 | 75 | 64 | 54 | 90 | 103 | 136 | 133 | 112 | 82 | 73 | 268 | 105 | 342 | 987 | 24 | 46 | 40 | 25 | 33 | 54 | 35 | 41 | 130 | 181 | 94 | 123 | 99 | 92.8 | 80.9 | 67.3 | 53 | 79.9 | 42.1 | 65.2 | 64.9 | 12.3 | 12.7 | 16.6 |