EMCOR Group, Inc.
NYSE:EME
465.82 (USD) • At close December 20, 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
| 270.263 | 247.572 | 197.149 | 211.517 | 169.746 | 140.595 | 111.473 | 126.3 | 105.772 | 100.664 | 73.386 | 101.668 | 99.74 | 97.348 | 84.945 | 79.781 | 61.186 | -83.689 | 75.665 | 86.924 | 81.834 | 83.972 | 72.41 | 77.966 | 79.421 | 70.816 | 55.374 | 53.198 | 64.597 | 56.788 | 52.61 | 40.887 | 51.557 | 55.355 | 34.354 | 51.054 | 41.907 | 46.836 | 32.71 | 43.808 | 46.777 | 41 | 41.842 | 46.269 | 28.893 | 21.474 | 30.718 | 46.788 | 40.31 | 33.98 | 27.808 | 37.49 | 41.483 | 28.809 | 24.594 | 43.983 | -177.64 | 28.556 | 22.417 | 40.001 | 40.477 | 45.228 | 37.371 | 60.287 | 48.635 | 43.954 | 29.328 | 50.33 | 38.336 | 26.15 | 11.992 | 40.207 | 22.553 | 16.861 | 7.013 | 19.332 | 30.864 | 7.933 | 1.913 | 10.579 | 15.466 | 1.445 | 5.717 | 2.624 | 6.468 | 8.273 | 3.256 | 21.344 | 19.479 | 14.828 | 7.251 | 17.442 | 15.291 | 11.622 | 5.657 | 14.523 | 11.478 | 9.158 | 4.93 | 11.7 | 8.6 | 5.4 | 2.1 | 6.9 | 5.7 | 3.7 | 0.8 | 3.2 | 3.2 | 1.9 | 0.3 | 1.9 | 1.9 | 9.3 | -3.7 | 1.2 | 0.6 | -5.7 | -7 | -88.5 | -10 | -3.9 | -6 |
Afschrijvingen & Amortisatie
| 34.538 | 34.232 | 29.588 | 31.186 | 30.286 | 28.995 | 28.498 | 27.978 | 27.496 | 26.008 | 27.129 | 28.189 | 29.141 | 28.116 | 26.99 | 27.025 | 27.022 | 26.11 | 26.514 | 25.175 | 22.352 | 22.365 | 22.195 | 20.748 | 19.582 | 20.206 | 20.379 | 21.954 | 21.944 | 22.24 | 22.371 | 19.994 | 20.519 | 20.474 | 18.802 | 18.992 | 18.304 | 18.67 | 18.223 | 18.782 | 18.747 | 18.59 | 18.371 | 20.114 | 17.642 | 15.091 | 14.491 | 16.053 | 15.215 | 15.202 | 14.496 | 14.97 | 15.213 | 11.987 | 11.606 | 11.411 | 10.136 | 10.263 | 10.105 | 11.594 | 11.177 | 11.216 | 11.758 | 11.841 | 12.151 | 12.602 | 11.923 | 16.582 | 9.444 | 5.199 | 6.446 | 6.118 | 4.876 | 5.196 | 5.12 | 6.847 | 5.031 | 5.508 | 5.245 | 8.09 | 5.942 | 6.345 | 5.931 | 7.681 | 6.172 | 5.399 | 6.699 | 5.279 | 4.172 | 3.928 | 3.377 | 4.979 | 4.467 | 4.418 | 4.336 | 4.696 | 4.13 | 3.826 | 3.449 | 3.8 | 3.7 | 3.7 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -16.651 | 2.35 | 0 | 0 | 10.483 | 0 | 0 | 0 | 13.167 | -2.295 | -1.369 | 0.014 | -8.25 | -8.162 | -24.317 | 4.375 | 2.614 | 0.007 | -3.416 | 2.496 | -0.508 | -0.17 | 1.911 | 2.944 | -53.008 | 0.419 | -0.5 | -5.91 | -8.037 | -2.564 | -0.557 | 2.291 | -7.019 | -5.004 | 0.674 | 0.732 | 3.457 | -0.214 | 0.135 | 4.513 | 1.984 | -0.23 | -3.923 | 3.487 | 5.677 | -0.53 | 0.263 | 1.216 | 4.685 | -0.479 | -3.133 | 7.753 | -8.003 | -17.13 | -2.058 | 11.801 | -1.847 | 0.738 | -3.69 | 7.721 | 5.835 | -3.713 | -12.714 | 1.1 | -5.453 | -18.403 | 0.046 | 0.497 | -14.804 | 4.919 | 1.809 | 1.907 | 9.249 | -11.151 | 0 | 0 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 4.799 | 4.844 | 6.527 | 3.036 | 3.168 | 3.448 | 4.087 | 2.803 | 2.859 | 3.025 | 3.438 | 2.64 | 2.617 | 2.657 | 3.193 | 2.641 | 2.55 | 2.669 | 3.291 | 2.546 | 2.615 | 2.668 | 3.557 | 2.528 | 2.546 | 2.688 | 3.268 | 2.374 | 0 | 0 | -0.864 | 8.902 | 0 | 0 | -1.217 | 8.801 | 0 | 0 | -0.955 | 8.121 | 0 | 0 | -4.869 | 6.943 | 0 | 0 | -0.418 | 6.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 219.163 | -6.896 | -108.069 | 184.737 | 55.595 | 130.324 | -228.803 | 91.635 | 124.05 | -55.25 | -199.541 | 55.25 | -9.604 | -50.106 | -203.899 | 158.324 | 188.742 | 198.864 | -191.314 | 61.95 | 110.873 | -94.335 | -157.388 | 102.313 | -3.786 | -68.823 | -143.394 | 38.374 | 42.33 | 24.943 | -73.921 | 76.001 | 11.667 | 3.939 | -95.801 | 107.08 | 43.31 | -56.222 | -74.636 | 72.504 | 10.677 | 3.626 | -86.339 | 14.718 | 75.068 | 10.547 | -145.558 | 76.441 | -0.11 | -29.918 | -74.389 | 29.798 | 5.685 | 2.098 | -82.726 | 60.127 | 4.067 | -27.847 | -121.379 | 20.617 | 74.4 | 68.572 | -47.564 | 38.836 | 27.509 | 38.226 | -19.578 | 50.609 | 49.009 | 20.082 | -11.685 | 28.584 | 35.199 | 66.577 | -33.606 | 3.081 | 30.841 | 13.684 | -9.046 | -9.106 | 3.932 | -4.483 | -15.04 | 30.77 | -13.805 | -6.376 | -74.551 | 29.039 | -1.574 | -5.035 | 41.266 | 1.119 | -12.532 | -6.898 | -0.077 | 17.767 | 19.247 | -27.611 | -6.234 | -3.7 | 18.5 | -43.4 | -1.8 | -2.2 | -15.8 | 3.8 | 68.2 | 0.2 | 9.2 | -3.9 | 3.6 | 8 | 17.4 | 26.8 | -2.6 | 0.5 | 9.9 | 7.1 | -2.3 | -80.1 | 52.1 | -12.4 | 132.6 |
Vorderingen
| 0 | 0 | 0 | -620.761 | 0 | 0 | 0 | -384.816 | 0 | 0 | 0 | -297.504 | 0 | 0 | 0 | 147.206 | 0 | 0 | 0 | -146.065 | 0 | 0 | 0 | -177.036 | 0 | 0 | 0 | -68.081 | 0 | 0 | 0 | -106.624 | 0 | 0 | 0 | -128.14 | 0 | 0 | 0 | 14.399 | 0 | 0 | 0 | -0.414 | 0 | 0 | 0 | 11.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -23.442 | 0 | 0 | 0 | -31.541 | 0 | 0 | 0 | -0.116 | 0 | 0 | 0 | -12.709 | 0 | 0 | 0 | 4.345 | 0 | 0 | 0 | -3.915 | 0 | 0 | 0 | -4.936 | 0 | 0 | 0 | 0.954 | 0 | 0 | 0 | 9.733 | 0 | 0 | 0 | 5.269 | 0 | 0 | 0 | -0.865 | 0 | 0 | 0 | -5.597 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 571.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 219.163 | -6.896 | -108.069 | 257.02 | 55.595 | 130.324 | -228.803 | 507.992 | 124.05 | -55.25 | -199.541 | 253.308 | -9.604 | -254.005 | 0 | -52.293 | 188.742 | 198.864 | -191.314 | 61.95 | 110.873 | -94.335 | -157.388 | 102.313 | -3.786 | -68.823 | -143.394 | 38.374 | 42.33 | 24.943 | -73.921 | 76.001 | 11.667 | 3.939 | -95.801 | 107.08 | 43.31 | -56.222 | -74.636 | 72.504 | 10.677 | 3.626 | -86.339 | 14.718 | 75.068 | 10.547 | -145.558 | 76.441 | -0.11 | -29.918 | -74.389 | 29.798 | 5.685 | 2.098 | -82.726 | 60.127 | 4.067 | -27.847 | -121.379 | 20.617 | 74.4 | 68.572 | -47.564 | 38.836 | 27.509 | 38.226 | -19.578 | 50.609 | 49.009 | 20.082 | -11.685 | 28.584 | 35.199 | 66.577 | -170.606 | 3.081 | 30.841 | 13.684 | -9.046 | -9.106 | 3.932 | -4.483 | -15.04 | 30.77 | -13.805 | -6.376 | -74.551 | 29.039 | -1.574 | -5.035 | 41.266 | 1.119 | -12.532 | -6.898 | -0.077 | 17.767 | 19.247 | -27.611 | -6.234 | -3.7 | 18.5 | -43.4 | -1.8 | -2.2 | -15.8 | 3.8 | 68.2 | 0.2 | 9.2 | -3.9 | 3.6 | 8 | 17.4 | 26.8 | -2.6 | 0.5 | 9.9 | 7.1 | -2.3 | -80.1 | 52.1 | -12.4 | 0 |
Overige Niet-Contante Posten
| -2.319 | 73.25 | 72.772 | 9.933 | -0.18 | -3.847 | 0.162 | 0.38 | -2.972 | 2.516 | -0.226 | 3.962 | 1.314 | 5.371 | -0.232 | 0.011 | -1.247 | 235.919 | 2.656 | -0.43 | 1.438 | 3.983 | -0.705 | 2.072 | -5.899 | 2.884 | 6.326 | -3.232 | 2.527 | 2.716 | 0.544 | -5.49 | 1.279 | 0.954 | 4.41 | -8.858 | 3.998 | 2.444 | 6.105 | -6.136 | 4.82 | 2.147 | 2.166 | -7.156 | -0.202 | 0.425 | 2.178 | -9.023 | -0.725 | 2.218 | 2.361 | -7.578 | 1.231 | -23.627 | 27.202 | -15.488 | 4.54 | -21.946 | 1.852 | -6.849 | 5.76 | 6.095 | 2.172 | -5.466 | 1.36 | 4.448 | 1.589 | 15.711 | 0.327 | -1.258 | -0.423 | 6.018 | 2.267 | 6.353 | 3.916 | 8.038 | 1.726 | 1.778 | 1.285 | 8.136 | 9.468 | 0.983 | 0.947 | 13.421 | 1.126 | 0.883 | 3.27 | 8.922 | -0.05 | 0.854 | 1.617 | 3.866 | 10.573 | 12.368 | 4.46 | 12.953 | 7.676 | 7.172 | 4.276 | 11.3 | -9 | 2.9 | 18.9 | 20.1 | 20.8 | -27.3 | -49.4 | 14.1 | -4.5 | -4.6 | 2.9 | -2.1 | -14.3 | -19.1 | 9.6 | 15.9 | -6.1 | -8.6 | 5.2 | 211.5 | -45.9 | 0.3 | -143.8 |
Kasstroom uit Operationele Activiteiten
| 526.444 | 279.694 | 132.264 | 423.758 | 260.965 | 299.515 | -84.583 | 259.579 | 257.205 | 76.963 | -95.814 | 204.876 | 120.913 | 82.017 | -88.989 | 259.532 | 270.091 | 355.556 | -78.813 | 178.779 | 219.119 | 15.237 | -57.435 | 205.119 | 98.542 | 26.437 | -59.087 | 127.85 | 135.395 | 108.059 | -5.17 | 135.637 | 81.139 | 84.946 | -37.161 | 171.085 | 101.647 | 11.755 | -17.821 | 137.663 | 69.354 | 63.956 | -24.316 | 82.022 | 120.258 | 42.891 | -95.102 | 142.408 | 53.593 | 21.536 | -33.129 | 90.753 | 53.641 | 41.402 | -36.371 | 99.275 | 49.627 | -1.137 | -79.113 | 86.917 | 133.846 | 126.496 | 11.853 | 135.323 | 88.953 | 85.974 | 24.776 | 126.281 | 70.447 | 53.929 | 8.364 | 60.596 | 71.316 | 94.987 | -17.557 | 46.547 | 68.462 | 28.903 | -0.603 | 17.83 | 34.808 | 4.29 | -2.445 | 54.496 | -0.039 | 8.179 | -61.326 | 64.584 | 22.027 | 14.575 | 53.511 | 27.406 | 17.799 | 21.51 | 14.376 | 49.939 | 42.531 | -7.455 | 6.421 | 23.1 | 21.8 | -31.4 | 22.1 | 24.8 | 10.7 | -19.8 | 19.6 | 17.5 | 7.9 | -6.6 | 6.8 | 7.8 | 5 | 17 | 3.3 | 17.6 | 4.4 | -7.2 | -4.1 | 42.9 | -3.8 | -16 | -17.2 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -17.715 | -19.251 | -20.278 | -22.098 | -19.742 | -13.41 | -23.154 | -10.572 | -10.97 | -16.246 | -11.501 | -10.238 | -9.22 | -8.53 | -8.204 | -13.789 | -8.229 | -13.916 | -12.035 | -12.603 | -13.374 | -9.342 | -13.113 | -14.805 | -12.76 | -9.326 | -6.588 | -8.571 | -8.445 | -7.093 | -10.575 | -10.342 | -10.356 | -9.934 | -9.016 | -12.598 | -7.069 | -8.857 | -6.936 | -10.461 | -10.995 | -8.506 | -8.073 | -11.491 | -9.186 | -7.815 | -7.005 | -8.519 | -10.344 | -11.186 | -7.826 | -10.086 | -8.941 | -6.037 | -4.517 | -5.389 | -6.101 | -4.38 | -3.489 | -6.853 | -4.024 | -5.278 | -7.945 | -12.323 | -9.105 | -8.304 | -7.782 | -7.141 | -4.513 | -4.171 | -5.676 | -6.562 | -3.455 | -3.709 | -6.007 | -4.265 | -2.252 | -2.586 | -3.342 | -6.36 | -1.66 | -5.705 | -2.409 | -4.552 | -4.172 | -3.867 | -5.349 | -2.65 | -3.896 | -4.882 | -4.157 | -5.293 | -5.098 | -3.321 | -4.227 | -8.52 | -3.16 | -1.901 | -3.117 | -2.8 | -4.7 | -57.1 | -1.9 | -4.3 | -28.3 | -3.2 | -3.7 | -2.3 | -2.3 | -2.9 | -2.3 | -2.9 | -2.5 | -0.8 | -1.2 | -1.2 | -1.3 | -0.3 | -1.7 | -1.1 | 2.5 | -2.8 | -2.8 |
Netto Overnames
| -15.943 | -172.449 | 0.839 | -5.161 | -67.357 | -10.55 | -11.834 | -7.578 | -64.464 | -23.7 | -2.914 | -6.176 | -57.812 | -31.52 | -24.326 | -5.427 | -41.736 | -0.612 | -2.582 | -222.454 | -15.993 | -32.867 | -31.918 | -46.37 | -0.503 | -23.198 | -5.493 | -25.174 | 0 | -1.331 | -81.393 | -0.163 | -0.6 | -232.029 | -0.254 | -25.838 | -1.181 | -1.176 | 0 | -2 | -0.275 | -1.303 | 0.821 | -6.528 | -447.893 | -1.05 | 0 | 0 | 0 | 0.431 | -21.044 | 27.149 | 0.017 | -259.417 | -42.428 | -28.437 | -0.019 | -0.62 | -10.826 | -6.187 | -1.936 | -8.051 | -13.512 | -42.312 | -3.724 | -25.638 | -18.485 | -20.124 | -488.939 | -3.4 | -0.601 | -35.296 | -4.65 | -0.671 | 46.271 | -10.017 | -0.176 | 0 | 0 | -0.062 | 0 | -0.196 | -1.31 | -7.816 | 0.351 | -0.481 | -2.997 | -173.571 | -5.138 | -11.824 | -152.825 | -2.114 | -3.653 | 0 | 0 | -1.338 | -1.794 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -1.595 | 0 | 0 | 0 | 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 | -1.29 | -0.3 | 0 | 0 | 0 | 0 | 0 | -4.651 | 0 | 0 | -17.639 | 0 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0.995 | 0 | 0 | -0.225 | 0 | 0 | 0 | -1.456 | 0 | 0 | 0 | -95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.815 | 4.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.938 | 17.632 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0.9 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 1.11 | 0.716 | 0.939 | 1.589 | 1.501 | 0.931 | 9.583 | 0.248 | 5.864 | 0.571 | 0.462 | 0.824 | 0.485 | 0.875 | 0.766 | 1.572 | 1.067 | 0.628 | 0.196 | 4.675 | 0.24 | 0.387 | 1.023 | 0.324 | 0.309 | 0.446 | 0.242 | 2.364 | 0.496 | 1.23 | 0.399 | 0.173 | 0.941 | 0.425 | 0.484 | 0.926 | 0.352 | 0.998 | 1.571 | 6.101 | 12.393 | 2.989 | 1.231 | 1.759 | 0.31 | 4.928 | 0.549 | 1.24 | 1.111 | 0.461 | 0.169 | -25.593 | 26.743 | 0.058 | 0.173 | 0.5 | 0.041 | 8.155 | 17.802 | 0.673 | 0.105 | 0.201 | 0.223 | 3.078 | 0.376 | -0.92 | 0.017 | 1.678 | 5.779 | 1.635 | 0.579 | -3.911 | -2.129 | -3.373 | 3.406 | 5.597 | -1.358 | -1.744 | -0.137 | 5.188 | 9.338 | -2.405 | 1.623 | 9.465 | -0.22 | -2.797 | -0.828 | 2.794 | -14.494 | -0.704 | 6.544 | -5.688 | -0.224 | -2.015 | 0.416 | 16.83 | -2.676 | -1.978 | -3.466 | 0.5 | 3.2 | 2.3 | 0 | 0.1 | 0.3 | -0.2 | -0.9 | -1.7 | 0.2 | 0 | 0 | -1.4 | 0.1 | 66.8 | 0.3 | -0.1 | 0.7 | 0 | 0 | -15.4 | 6 | 5.1 | 5.4 |
Kasstroom uit Investeringsactiviteiten
| -32.548 | -191.7 | -19.439 | -27.259 | -85.598 | -23.029 | -25.405 | -17.902 | -69.57 | -39.375 | -13.953 | -15.59 | -66.547 | -39.175 | -31.764 | -17.644 | -48.898 | -13.9 | -14.421 | -230.382 | -29.127 | -41.822 | -44.008 | -60.851 | -12.954 | -32.078 | -11.839 | -31.381 | -7.949 | -7.194 | -91.569 | -10.332 | -10.015 | -241.538 | -8.786 | -37.51 | -7.898 | -9.035 | -5.365 | -8.36 | 1.123 | -8.11 | -6.321 | -16.26 | -456.769 | -3.937 | -6.456 | 5.536 | -9.087 | -10.294 | -28.701 | -26.169 | 17.819 | -265.396 | -46.772 | -33.326 | -6.04 | 3.155 | 3.487 | -12.367 | -5.855 | -13.128 | -21.221 | -50.562 | -12.453 | -34.862 | -26.25 | -25.587 | -487.673 | -5.936 | -7.154 | -45.769 | -10.234 | -7.082 | -1.33 | -8.685 | -3.61 | -4.33 | -3.479 | -1.234 | 7.678 | -8.306 | -2.096 | -2.903 | -4.041 | -7.145 | -9.174 | -173.427 | -23.528 | -17.41 | -150.438 | -13.095 | -8.975 | -5.336 | -3.811 | 6.972 | -7.63 | -3.879 | -6.583 | -2.3 | -1.5 | -54.8 | -1.9 | -4.2 | -28 | -3.4 | -4.6 | -4 | -3.2 | -2 | -1.5 | -4.3 | -2.4 | 66 | -0.9 | -1.3 | -0.6 | -0.3 | -1.7 | -16.5 | 8.5 | 2.3 | 2.6 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -0.751 | -0.62 | -0.773 | -103.996 | -143.474 | -100.697 | 99.22 | -184.685 | 169.148 | -0.91 | -0.979 | -14.811 | -1.025 | -1.083 | -1.145 | -8.018 | -23.536 | -201.077 | 191.174 | 44.988 | -30.005 | -4.899 | -4.853 | -4.252 | -4.154 | -4.158 | -4.172 | -104.167 | -4.163 | -4.17 | -4.147 | -100.243 | -4.559 | 215.266 | -4.838 | -4.925 | -5.238 | -4.723 | -5.365 | -4.823 | -4.75 | -4.728 | -4.868 | -53.443 | 249.528 | -0.398 | -0.392 | -0.326 | -0.345 | -0.592 | -0.755 | -4.571 | -0.37 | -0.138 | -0.163 | -200.985 | -0.086 | -0.089 | -50.922 | -0.864 | 1.363 | -1.286 | -1.048 | -0.96 | -0.963 | -1.787 | -25.307 | -75.423 | 295.958 | -0.194 | -0.297 | -0.491 | -0.049 | -0.088 | -0.042 | -0.114 | -70.019 | -12.495 | 2.357 | -47.792 | 7.956 | 0.945 | -21.08 | -55.805 | 28.068 | -0.008 | 32.904 | 111.983 | 0.541 | -50.907 | 49.319 | 0.605 | -0.17 | -0.169 | -0.123 | 0.602 | -17.557 | 15.622 | -0.276 | -10.2 | -10.643 | 20.143 | -6.3 | 0.7 | 1.7 | -5.5 | 37 | -8.3 | 4.5 | -17.9 | 5 | 1.7 | -16.1 | -79.3 | -0.6 | -4.6 | -7.1 | 7 | -1.6 | 3.2 | -2.1 | 8.7 | 17.1 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 2.328 | 0 | 2.168 | 0 | 0 | 0 | 1.955 | 0 | 0 | 0 | 1.731 | 0 | 0 | 0 | 1.638 | 0 | 0 | 0 | 0 | 0 | 0 | 1.421 | 1.337 | 1.334 | 1.268 | 1.327 | 0.864 | 0 | 0 | 1.195 | 1.188 | 0 | 1.096 | 1.033 | 1.018 | 0 | 0 | 0 | 0.866 | 0 | 0.744 | 0 | 0.671 | 0 | 0 | 0.629 | 0 | -1.722 | 0.587 | 0.556 | 0.579 | 0.555 | 0.586 | 0.577 | 0.587 | 0.585 | 0.579 | 0.531 | 0.47 | -1.495 | 0.952 | 0.493 | 0.429 | 2.064 | 2.473 | 5.037 | 0.736 | 2.512 | 2.385 | 3.156 | 2.347 | -1.962 | 2.532 | 0.579 | 0.593 | 0.575 | 0.362 | 0.296 | 0.357 | 0.322 | 0.422 | 0.851 | 0.368 | 1.11 | 0.097 | 0.941 | 0.359 | 0.118 | 0.356 | 1.047 | 0.543 | 0.268 | 0.131 | 0 | 0 | 10 | -0.021 | 0.121 | 0.1 | 0 | 0.2 | 0.3 | 22.5 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -256.416 | -110.009 | -39 | -22.414 | -0.07 | -89.266 | -16.033 | -4.28 | -202.256 | -272.507 | -181.81 | -12.299 | -45.217 | -125.113 | -12.917 | -13.505 | -0.024 | -0.058 | -99.048 | -2.68 | -0.036 | 0 | 1.323 | -125.44 | -30.296 | -26.023 | -34.485 | -2.222 | -25.169 | -10.874 | -54.901 | -59.416 | -0.731 | 220.144 | -34.074 | -83.182 | 1.01 | 0 | -21.148 | -125.599 | -58.063 | -18.332 | 0.866 | -21.072 | 250.387 | -4.998 | 0.671 | 0 | -2.723 | -7.997 | -13.192 | -0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.032 | 0.032 | -2.9 | -2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -11.665 | -11.749 | -8.47 | -8.486 | -8.484 | -8.563 | -7.151 | -7.15 | -6.418 | -6.689 | -6.93 | -6.939 | -6.988 | -7.115 | -7.121 | -4.394 | -4.392 | -4.388 | -4.5 | -4.492 | -4.491 | -4.487 | -4.48 | -4.604 | -4.655 | -4.677 | -4.704 | -4.705 | -4.735 | -4.738 | -4.793 | -4.856 | -4.864 | -4.855 | -4.879 | -5.017 | -5.024 | -5.015 | -5.039 | -5.184 | -5.366 | -5.39 | -5.353 | -4.028 | -4.025 | -4.027 | 0 | -22.485 | -3.328 | -3.337 | -3.323 | 0 | 0 | -1.3 | 0 | 0 | 0 | -0.3 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Overige Financieringsactiviteiten
| -4.756 | -0.118 | -10.705 | -1.001 | 2.171 | 0.65 | -4.53 | -1.649 | 2.018 | -1.471 | -3.794 | 1.72 | -2.812 | 0.164 | -2.755 | 1.604 | 1.635 | -1.955 | -1.507 | -0.739 | 0.415 | -1.049 | -3.798 | 1.337 | 1.526 | -2.355 | -1.93 | 1.248 | 0.529 | 0.31 | -1.773 | 0.745 | 1.509 | -0.125 | -3.509 | 2.391 | 2.298 | -3.247 | -6.239 | 3.13 | 0.344 | 1.704 | 7.328 | 6.975 | 1.154 | 1.468 | 0.289 | 8.229 | 0.527 | -3.852 | 4.825 | 1.985 | 0.014 | -0.797 | 1.265 | 202.893 | -5.871 | 0.147 | 6.047 | 2.343 | -1.732 | -0.259 | 1.011 | 2.322 | 0.653 | 0.404 | 0.261 | 2.842 | 4.414 | 5.325 | 0.811 | 3.84 | 0.204 | -1.217 | 13.441 | 0 | 0 | 0 | 0 | 0 | 0.002 | -0.002 | 0 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0.1 | -0.004 | 0 | 0 | -4.4 | 0.1 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.5 | 0 | -0.1 | 5 | -5 | 0 | -16.8 | 0.1 | 0.1 | -0.1 |
Kasstroom uit Financieringsactiviteiten
| -273.588 | -122.496 | -58.948 | -135.897 | -149.787 | -197.876 | 71.506 | -197.52 | -37.508 | -281.577 | -193.513 | -32.329 | -56.042 | -133.147 | -23.938 | -24.313 | -26.293 | -207.42 | 86.119 | 37.077 | -34.081 | -10.435 | -11.808 | -132.959 | -37.579 | -37.213 | -45.291 | -109.846 | -33.538 | -19.472 | -65.614 | -163.77 | -8.645 | 210.286 | -47.3 | -90.733 | -7.964 | -12.985 | -37.791 | -132.476 | -67.835 | -26.746 | -2.893 | -71.568 | 246.657 | -7.955 | -0.103 | -17.526 | -5.869 | -14.747 | -12.445 | -29.521 | 0.231 | -1.679 | 1.681 | 2.463 | -5.371 | 0.335 | -44.588 | 2.064 | 0.21 | -1.014 | 0.433 | -0.133 | 0.642 | -0.89 | -24.617 | -70.517 | 302.845 | 10.168 | 1.25 | 5.861 | 2.54 | 1.851 | 6.246 | -2.076 | -67.487 | -11.916 | 2.95 | -47.217 | 8.32 | 1.239 | -20.723 | -55.495 | 28.49 | 0.843 | 33.272 | 113.093 | 0.638 | -49.966 | 49.678 | 0.723 | 0.186 | 0.878 | 0.42 | 0.87 | -17.426 | 15.649 | -0.276 | -0.1 | -10.7 | 20.3 | -9.1 | -5.8 | -9.9 | -5.2 | 59.5 | -8.2 | 4 | -17.1 | 5 | 1.7 | -16.1 | -78.8 | -0.6 | -4.7 | -2.1 | 2 | -1.6 | -13.6 | -2 | 8.8 | 17 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 8.304 | 0.213 | -1.14 | 5.516 | -5 | 3.617 | 2.239 | 8.025 | -8.783 | -8.338 | -3.419 | 0.591 | -3.092 | 0.336 | 0.886 | 5.35 | 3.397 | -0.023 | -4.678 | 4.639 | -1.872 | -1.473 | 1.298 | -1.436 | -0.864 | -2.854 | 1.733 | 0.311 | 1.192 | 1.249 | 0.49 | -1.476 | -0.94 | -3.039 | -1.22 | -1.411 | -1.234 | 2.22 | -2.185 | -2.217 | -2.315 | 1.351 | 0.385 | 1.582 | 3.506 | 0.284 | -4.54 | 0.505 | 1.471 | -0.878 | 1.608 | -0.107 | -1.871 | 0.235 | 2.61 | 1.313 | 2.954 | -2.973 | -6.2 | 2.13 | -1.441 | 14.041 | -1.858 | -19.608 | -11.804 | 0.3 | -0.557 | -1.617 | 1.123 | 1.605 | 0.374 | 8.525 | 0 | 0 | 0.407 | 0 | 0 | -11.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 228.592 | -33.367 | 51.235 | 266.718 | 20.58 | 82.227 | -36.243 | 52.182 | 141.344 | -252.327 | -306.699 | 157.548 | -4.768 | -89.969 | -143.805 | 222.925 | 198.297 | 134.213 | -11.793 | -9.887 | 154.039 | -38.493 | -111.953 | 9.873 | 47.145 | -45.708 | -114.484 | -13.066 | 95.1 | 82.642 | -161.863 | -39.941 | 61.539 | 50.655 | -94.467 | 41.431 | 84.551 | -8.045 | -63.162 | -5.39 | 0.327 | 30.451 | -33.145 | -4.224 | -86.348 | 31.283 | -106.201 | 130.923 | 40.108 | -4.383 | -72.667 | 34.956 | 69.82 | -225.438 | -78.852 | 69.725 | 41.17 | -0.62 | -126.414 | 78.744 | 126.76 | 126.395 | -10.793 | 65.02 | 65.338 | 50.522 | -26.648 | 28.56 | -113.258 | 59.766 | 2.834 | 29.213 | 63.622 | 89.756 | -12.641 | 35.786 | -2.635 | 1.362 | -1.132 | -30.621 | 50.806 | -2.777 | -25.264 | -3.902 | 24.41 | 1.877 | -37.228 | 4.25 | -0.863 | -52.801 | -47.249 | 15.034 | 9.01 | 17.052 | 10.985 | 57.781 | 17.475 | 4.315 | -0.438 | 20.7 | 9.6 | -160.1 | 11.1 | 14.8 | -27.2 | -28.4 | 74.5 | 5.3 | 8.7 | -25.7 | 10.3 | 5.2 | -13.5 | 4.2 | 1.8 | 11.6 | 1.7 | -5.5 | -7.4 | 12.8 | 2.7 | -4.9 | 2.4 |
Kaspositie aan het Einde van de Periode
| 1,036.81 | 808.218 | 841.585 | 790.35 | 523.632 | 503.052 | 420.825 | 457.068 | 404.886 | 263.542 | 515.869 | 822.568 | 665.02 | 669.788 | 759.757 | 903.562 | 680.637 | 482.34 | 348.127 | 359.92 | 369.807 | 215.768 | 254.261 | 366.214 | 356.341 | 309.196 | 354.904 | 467.43 | 480.496 | 385.396 | 302.754 | 464.617 | 504.558 | 443.019 | 392.364 | 486.831 | 445.4 | 360.849 | 368.894 | 432.056 | 437.446 | 437.119 | 406.668 | 439.813 | 444.037 | 530.385 | 499.102 | 605.303 | 474.38 | 434.272 | 438.655 | 511.322 | 476.366 | 406.546 | 631.984 | 710.836 | 641.111 | 599.941 | 600.561 | 726.975 | 648.231 | 521.471 | 395.076 | 405.869 | 340.849 | 275.511 | 224.989 | 251.637 | 223.077 | 336.335 | 276.569 | 273.735 | 244.522 | 180.9 | 91.144 | 103.785 | 67.999 | 70.634 | 69.272 | 70.404 | 101.025 | 50.219 | 52.996 | 78.26 | 82.162 | 57.752 | 55.875 | 93.103 | 88.853 | 89.716 | 142.517 | 189.766 | 174.732 | 165.722 | 148.67 | 137.685 | 79.904 | 62.429 | 58.114 | 58.6 | 37.9 | -65.9 | 94.2 | 14.8 | -27.2 | -28.4 | 123.9 | 5.3 | 8.7 | -25.7 | 61 | 5.2 | -13.5 | 4.2 | 54.8 | 11.6 | 1.7 | -5.5 | 45.1 | 12.8 | 2.7 | -4.9 | 41.9 |