EnerSys
NYSE:ENS
93.71 (USD) • At close December 26, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 82.266 | 70.111 | 60.912 | 76.158 | 65.229 | 66.797 | 65.95 | 44.41 | 34.472 | 30.978 | 28.092 | 36.264 | 35.626 | 43.929 | 33.836 | 38.624 | 35.731 | 35.183 | -1.523 | 27.305 | 62.698 | 48.636 | 18.546 | 48.614 | 47.447 | 46.02 | 54.139 | -25.779 | 43.151 | 48.322 | 33.716 | 37.095 | 42.793 | 44.619 | 5.908 | 38.214 | 39.768 | 47.934 | 26.529 | 49.331 | 56.55 | 49.115 | 12.809 | 52.39 | 41.151 | 40.417 | 37.706 | 38.677 | 43.011 | 45.564 | 45.359 | 36.859 | 28.289 | 33.496 | 30.091 | 33.759 | 26.549 | 23.027 | 17.829 | 23.159 | 12.905 | 8.411 | 3.309 | 30.591 | 25.194 | 25.493 | 19.504 | 16.04 | 16.759 | 7.393 | 10.619 | 10.979 | 11.453 | 12.159 | 11.68 | 7.767 | 2.52 | 8.759 | 10.154 | 6.818 | 6.384 | 9.027 |
Afschrijvingen & Amortisatie
| 25.207 | 23.55 | 23.717 | 23.09 | 22.521 | 22.693 | 22.155 | 22.593 | 22.781 | 23.624 | 23.556 | 23.982 | 23.907 | 24.433 | 23.89 | 23.133 | 23.402 | 23.657 | 21.556 | 24.735 | 20.328 | 20.725 | 20.837 | 15.209 | 13.606 | 13.696 | 13.997 | 13.696 | 13.425 | 13.199 | 13.477 | 13.329 | 13.371 | 13.768 | 14.079 | 14.064 | 14.236 | 13.615 | 14.916 | 13.758 | 14.075 | 14.291 | 15.069 | 13.583 | 12.713 | 12.607 | 12.723 | 12.709 | 12.62 | 12.45 | 13.338 | 12.769 | 12.131 | 12.122 | 11.172 | 10.776 | 11.269 | 11.176 | 10.205 | 12.115 | 11.606 | 10.925 | 11.427 | 11.647 | 12.982 | 13.039 | 12.635 | 12.311 | 12.204 | 12.065 | 12.235 | 11.874 | 11.798 | 11.451 | 10.79 | 11.161 | 10.623 | 10.696 | 10.565 | 10.562 | 10.236 | 10.178 |
Uitgestelde Inkomstenbelasting
| 0.083 | 0.031 | -29.086 | -0.304 | 0.004 | 0.042 | -14.52 | -0.59 | -0.146 | 0.02 | 1.139 | -0.132 | -0.037 | 0.145 | -7.209 | 0.035 | -1.766 | -0.054 | 4.462 | 0.025 | -21.01 | 0.037 | -6.234 | -1.049 | 1.022 | -0.195 | -13.085 | -6.783 | -0.202 | -0.243 | 2.138 | -1.963 | 1.484 | -0.204 | 2.495 | 0.07 | 1.034 | -4.352 | 9.935 | -0.319 | 22.212 | 0.058 | -24.806 | -25.086 | -0.009 | 0.153 | 2.808 | -0.233 | -0.195 | -0.707 | -3.4 | 0.131 | -0.004 | 0.046 | -2.634 | 0.015 | -0.375 | -0.07 | 6.386 | 0.486 | 0.286 | -0.183 | 14.744 | 0.051 | -1.067 | -3.47 | 12.177 | -2.859 | -0.833 | -0.513 | 8.609 | -0.684 | -0.164 | 0.209 | 5.84 | -0.01 | 0.003 | -0.315 | 10.593 | -0.369 | 0 | -289 |
Aandelen Gebaseerde Vergoedingen
| 5.125 | 7.062 | 7.713 | 9.817 | 5.144 | 7.933 | 7.601 | 6.906 | 6.534 | 5.33 | 8.472 | 6.393 | 5.765 | 3.659 | 2.835 | 6.396 | 5.533 | 5.053 | 6.021 | 5.891 | 4.994 | 3.874 | 8.021 | 5.458 | 4.788 | 4.341 | 4.68 | 5.25 | 4.293 | 5.23 | 4.629 | 4.699 | 4.79 | 5.067 | 4.72 | 4.545 | 6.099 | 4.239 | 3.92 | 4.28 | 11.963 | 5.096 | 4.556 | 4.594 | 4.569 | 3.023 | 3.777 | 3.762 | 3.825 | 3.373 | 2.821 | 3.03 | 3.016 | 2.718 | 2.362 | 2.358 | 2.226 | 2.11 | 1.59 | 1.633 | 2.135 | 1.606 | -6.309 | 10.29 | 0 | 1.04 | -5.096 | 0 | 0 | 0 | 0.381 | 0 | 0 | 0.764 | 0.21 | 0 | 0 | 0 | 0 | -0.57 | 0 | 193 |
Verandering in Werkkapitaal
| 91.038 | -91.038 | 61.63 | 2.468 | 14.86 | -27.979 | 60.366 | 133.843 | -63.731 | -138.746 | -57.25 | -79.712 | -85.117 | -124.003 | 29.158 | -15.068 | 35.571 | 51.362 | -0.079 | 12.624 | -4.158 | -44.784 | -32.876 | 10.109 | -8.37 | -39.94 | 17.279 | 97.699 | -37.937 | -45.423 | 4.74 | -15.441 | -20.104 | -3.87 | 5.627 | 0.574 | 28.619 | 22.692 | -22.817 | 12.262 | -80.465 | -29.642 | 77.833 | -54.623 | -4.6 | -23.516 | 46.153 | 0.836 | -6.697 | -37.764 | 26.049 | 39.319 | -36.215 | -33.908 | -12.92 | -12.388 | -22.653 | -50.988 | -12.608 | -7.086 | -11.281 | 40.439 | 53.81 | 17.387 | 15.581 | -20.049 | -24.514 | -43.988 | -19.698 | -33.037 | -12.109 | 4.774 | -6.814 | -18.128 | -5.28 | -9.273 | -8.906 | -16.764 | -17.953 | -2.97 | -14.173 | -24.882 |
Vorderingen
| -21.506 | 12.183 | -30.877 | 46.14 | 20.17 | 73.198 | -55.845 | 141.807 | -23.947 | 5.538 | -88.692 | -56.178 | -8.92 | 24.834 | -62.364 | -35.504 | 13.829 | 92.752 | -32.293 | 32.016 | 24.666 | 2.097 | -15.886 | 23.416 | -4.84 | 3.284 | -45.229 | 10.575 | 6.303 | -3.891 | -36.378 | 1.666 | -7.861 | 29.038 | -22.827 | 13.07 | 19.453 | 21.446 | -36.806 | 40.985 | -20.685 | 3.256 | -23.586 | -31.04 | 5.887 | -21.395 | 4.573 | 12.381 | 11.308 | -22.841 | 0.443 | 31.613 | -25.933 | 0.983 | -26.192 | -6.766 | -47.841 | 18.907 | -12.855 | -20.199 | -11.428 | 37.179 | 103.49 | 0 | 0 | -17.575 | 0 | 0 | 0 | 0 | -56.017 | 0 | 0 | -6.562 | -13.396 | 0 | 0 | 0 | -17.556 | 0 | 0 | -10,461 |
Voorraden
| 4.083 | -16.484 | 48.232 | 16.872 | 21.494 | -10.965 | 39.492 | 2.422 | -56.873 | -81.454 | -49.092 | -38.268 | -79.172 | -46.307 | -3.893 | 6.989 | 6.228 | 14.852 | 15.509 | -13.201 | 7.25 | -18.937 | -10.174 | -14.749 | -1.346 | -20.345 | 6.314 | 6.7 | -32.809 | -18.28 | 13.096 | -14.683 | -19.089 | -22.116 | 17.372 | -0.906 | 1.12 | -5.919 | 41.897 | -11.746 | -15.881 | -24.423 | 2.37 | 1.67 | -8.976 | 13.08 | 17.101 | -3.945 | -13.887 | -0.19 | 3.248 | -1.432 | -5.723 | -15.748 | -16.612 | -8.419 | -9.815 | -32.404 | -5.824 | -12.957 | -10.338 | 5.674 | 40.938 | 29.9 | 13.94 | 6.152 | 12.208 | -12.26 | -52.673 | -17.553 | -8.77 | -12.077 | -3.138 | -15.657 | -14.586 | 1.203 | 0.066 | -12.44 | -0.693 | 1.01 | -1.37 | -7.152 |
Crediteuren
| -29.755 | -10.349 | 30.519 | 11.583 | -17.926 | -39.307 | 27.378 | -10.197 | 11.656 | -33.073 | 74.402 | 23.608 | 4.052 | -36.746 | 61.73 | 8.624 | -8.948 | -40.609 | 11.395 | -22.88 | -15.208 | -6.797 | 10.593 | -1.513 | 10.441 | -9.577 | 31.885 | -12.531 | 5.264 | -3.352 | 15.546 | 3.362 | -13.632 | -4.431 | 13.422 | -3.821 | -12.926 | 15.503 | -17.444 | -18.208 | 7.392 | 1.76 | 11.369 | -7.412 | -12.916 | -6.02 | 23.811 | -2.913 | -3.057 | -12.471 | -4.14 | 1.685 | 1.099 | -11.021 | 26.958 | 10.508 | 20.12 | -15.164 | 12.243 | 21.434 | 11.486 | 13.953 | -106.488 | 0 | 0 | -3.224 | 0 | 0 | 0 | 0 | 42.531 | 0 | 0 | 4.067 | 1.713 | 0 | 0 | 0 | 9.533 | 0 | 0 | -10,939 |
Overig Werkkapitaal
| 138.216 | -76.388 | 13.756 | -72.127 | -8.878 | -22.926 | 49.341 | -0.189 | 5.433 | -29.757 | 6.132 | -8.874 | -1.077 | -65.784 | 33.685 | 4.823 | 24.462 | -15.633 | 5.31 | 16.689 | -20.866 | -21.147 | -17.409 | 2.955 | -12.625 | -13.302 | 24.309 | 92.955 | -16.695 | -19.9 | 12.476 | -5.786 | 20.478 | -6.361 | -2.34 | -7.769 | 20.972 | -8.338 | -10.464 | 1.231 | -51.291 | -10.235 | 87.68 | -17.841 | 11.405 | -9.181 | 0.668 | -4.687 | -1.061 | -2.262 | 26.498 | 7.453 | -5.658 | -8.122 | 2.926 | -7.711 | 14.883 | -22.327 | -6.172 | 4.636 | -1.001 | -16.367 | 12.872 | -12.513 | 1.641 | -5.402 | -36.722 | -31.728 | 32.975 | -15.484 | 10.147 | 16.851 | -3.676 | 0.024 | 20.989 | -10.476 | -8.972 | -4.324 | -9.237 | -3.98 | -12.803 | 21,382.27 |
Overige Niet-Contante Posten
| -170.071 | 0.682 | 19.169 | 23.295 | 3.019 | 5.46 | 2.543 | -1.018 | 1.68 | 6.903 | 8.436 | 0.746 | 2.428 | 3.694 | 3.766 | 1.706 | 2.238 | 1.363 | 47.129 | 0.19 | 11.826 | 1.896 | 23.137 | 4.051 | -0.037 | 1.654 | 4.136 | 0.362 | 1.108 | 0.534 | 20.623 | 15.115 | 3.982 | 8.177 | 42.027 | 0.628 | 2.534 | -1.798 | 29.075 | 3.036 | -15.591 | 2.903 | 9.11 | 17.015 | 2.961 | 1.708 | 5.736 | 0.976 | 1.991 | 1.299 | 0.043 | 0.656 | 3.003 | 2.528 | 3.476 | 3.319 | 2.794 | 2.008 | 3.047 | -1.54 | 2.974 | 1.563 | -1.91 | -7.596 | 2.243 | -6.705 | 1.709 | 0.976 | 0.951 | 0.828 | 0.496 | 0.718 | 0.915 | 0.335 | -5.114 | 2.154 | 6.03 | 0.301 | 1.249 | 0.165 | 3.905 | 96.434 |
Kasstroom uit Operationele Activiteiten
| 33.648 | 10.398 | 136.782 | 134.524 | 110.777 | 74.946 | 144.095 | 206.144 | 1.59 | -71.891 | 12.445 | -12.459 | -17.428 | -48.143 | 86.276 | 54.826 | 100.709 | 116.564 | 77.566 | 70.77 | 74.678 | 30.384 | 31.431 | 82.392 | 58.456 | 25.576 | 81.146 | 84.445 | 23.838 | 21.619 | 79.323 | 52.834 | 46.316 | 67.557 | 74.856 | 58.095 | 92.29 | 82.33 | 61.558 | 82.348 | 8.744 | 41.821 | 94.571 | 7.873 | 56.785 | 34.392 | 108.903 | 56.727 | 54.555 | 24.215 | 84.21 | 92.764 | 10.22 | 17.002 | 31.547 | 37.839 | 19.81 | -12.737 | 26.449 | 28.767 | 18.625 | 62.761 | 92.786 | 62.37 | 54.933 | 9.348 | 20.323 | -17.421 | 9.42 | -8.304 | 20.231 | 27.933 | 17.47 | 6.79 | 18.126 | 11.799 | 10.27 | 2.677 | 14.608 | 13.636 | 6.352 | -5.243 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -30.349 | -36.137 | -27.432 | -23.151 | -19.761 | -16.093 | -31.26 | -17.859 | -16.639 | -23.014 | -21.69 | -17.729 | -18.187 | -16.435 | -16.278 | -13.837 | -13.575 | -26.33 | -40.489 | -17.558 | -26.063 | -17.315 | -17.7 | -17.172 | -19.961 | -15.539 | -26.746 | -16.447 | -13.537 | -13.102 | -14.064 | -15.295 | -13.226 | -7.487 | -10.185 | -12.176 | -13.849 | -19.67 | -16.441 | -19.671 | -12.752 | -14.761 | -13.139 | -24.12 | -11.908 | -12.828 | -17.662 | -10.95 | -10.614 | -16.06 | -13.911 | -10.879 | -12.479 | -11.674 | -18.738 | -16.95 | -13.381 | -10.871 | -14.446 | -10.866 | -9.837 | -9.962 | -17.286 | -13.036 | -13.564 | -13.257 | -18.532 | -9.197 | -8.359 | -8.949 | -14.867 | -8.125 | -10.36 | -9.003 | -10.05 | -10.986 | -10.094 | -8.535 | -8.414 | -8.63 | -7.008 | -7.776 |
Netto Overnames
| -0.005 | 0.005 | 0.191 | 0.03 | 1.963 | -8.27 | 0.134 | 0.076 | 0.237 | 0.139 | 0.107 | 1.3 | 0.084 | 3.317 | 0.031 | 0 | 0 | 0 | 0 | -176.548 | 0 | 0 | -4.614 | -650 | 0 | 0 | -0.024 | 0 | 0 | -2.964 | 12.392 | 0 | 0 | -12.392 | 3.64 | 0 | -38.136 | -0.943 | 0 | 0 | 0 | 0 | -25.332 | -145.34 | -0.856 | 0 | 0 | 0 | 0 | 0 | -3.507 | -19.936 | -1.11 | 0 | -30.803 | 0.098 | -0.3 | -1.195 | -10.526 | -18.556 | 0 | 0 | 0 | 0 | 0 | 0 | -0.081 | -0.583 | -1.571 | -15.199 | -0.6 | -0.018 | -6.09 | -0.271 | -0.047 | -5.115 | 0.065 | -33.038 | -0.056 | -0.066 | 0 | 0 |
Aankoop van Beleggingen
| 10.852 | -10.852 | 0 | 0 | 0 | 0 | 0 | 0 | -43.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 43.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -216.039 | 0 | 0.191 | 0.03 | 1.963 | 0.044 | 0.134 | 0.076 | 43.621 | 0.139 | 0.107 | 1.3 | 0.084 | 3.317 | 0.031 | 4.864 | 0.031 | 0.05 | 0.033 | -176.072 | 2.601 | 0.044 | 0.554 | 0.36 | 0.177 | 0.012 | 0.068 | 0.153 | 0.178 | 0.064 | -12.329 | 0.374 | 0.112 | 0.082 | 0.351 | 0.086 | 0.711 | 9.248 | 1.832 | 0.074 | 2.069 | 0.034 | 0.145 | 0.11 | -0.721 | 1.128 | 0.081 | 0.024 | 0.075 | 0.014 | -0.018 | 0.023 | 0.027 | 0.044 | 0.119 | 0.307 | 0.053 | 0 | -0.023 | -0.049 | -4.173 | 1.194 | 0 | 2.806 | -0.061 | 7.588 | 0.071 | 0.137 | 0.108 | 0.005 | 0.096 | 0.092 | 0.01 | 0.084 | 0.099 | 0.017 | 0.706 | 0.102 | 0.202 | 0.257 | -1.006 | 3.506 |
Kasstroom uit Investeringsactiviteiten
| -235.541 | -46.984 | -27.241 | -23.121 | -17.798 | -24.319 | -31.126 | -17.783 | 26.982 | -22.875 | -21.583 | -16.429 | -18.103 | -13.118 | -16.247 | -8.973 | -13.544 | -26.28 | -40.456 | -193.63 | -23.462 | -17.271 | -21.76 | -666.812 | -19.784 | -15.527 | -26.702 | -16.294 | -13.359 | -16.002 | -14.001 | -14.921 | -13.114 | -19.797 | -6.194 | -12.09 | -51.274 | -11.365 | -14.609 | -19.597 | -10.683 | -14.727 | -38.326 | -169.35 | -12.629 | -11.7 | -17.581 | -10.926 | -10.539 | -16.046 | -17.436 | -30.792 | -13.562 | -11.63 | -49.422 | -16.545 | -13.628 | -12.066 | -24.995 | -29.471 | -14.01 | -8.768 | -17.286 | -10.23 | -13.625 | -5.669 | -18.542 | -9.643 | -9.822 | -24.143 | -15.371 | -8.051 | -16.44 | -9.19 | -9.998 | -16.084 | -9.323 | -41.471 | -8.268 | -8.439 | -8.014 | -4.27 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 334.748 | 64.81 | -77.456 | -71.759 | 43.987 | -136.784 | -64.021 | -195.857 | -85.045 | 127.978 | 71.663 | 112.548 | 56.643 | 54.065 | -92.312 | 17.778 | -58.95 | -29.389 | 36.44 | -28.851 | 139.48 | -15.144 | -65.31 | 477.395 | 4.193 | 12.453 | -108.239 | -35.901 | 84.346 | 52.979 | -31.637 | 15.115 | 0.073 | -8.249 | -22.179 | -10.127 | 27.416 | 124.23 | 0.824 | 49.679 | 102.715 | 34.548 | 1.267 | 131.505 | 0.843 | -0.561 | -62.219 | -11.504 | -26.681 | 17.169 | -27.129 | -29.634 | 25.739 | 8.279 | -79.958 | -3.879 | -13.29 | -6.026 | -11.749 | -7.075 | -8.603 | -4.374 | -16.823 | -8.421 | -9.799 | 30.702 | -11.123 | 13.004 | 1.322 | 9.537 | -4.44 | -0.17 | -2.257 | 2.288 | -4.831 | 3.327 | 0.585 | 27.58 | -1.684 | -5.861 | -135.382 | 6.136 |
Uitgifte van Gewone Aandelen
| 0 | 0.261 | 0 | 0 | 0 | 7.654 | 3.332 | 0.946 | 0.114 | 0 | 0 | 0 | 0.772 | 0 | 4.296 | 0 | 0 | 0 | 22.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.958 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.159 | 0 | 0 | 6.159 | 5.262 | 15.549 | 1.014 | 0.989 | -0.64 | -0.016 | 1.016 | 1.442 | 0.33 | 0.336 | 0.396 | 0.43 | 1.97 | 0.051 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -63.546 | -11.641 | -13.357 | -34.991 | -47.34 | -7.654 | -0.068 | -0.128 | -5.624 | -22.907 | -41.832 | -83.022 | -4.197 | -31.512 | -0.194 | -0.357 | -1.467 | -3.135 | 34.561 | -0.031 | -11.532 | -23.029 | -31.436 | -25 | 0.069 | -3.453 | 0 | -0.07 | -100 | -21.191 | 0 | -0.024 | 0 | -7.644 | 2.393 | 0 | -180.002 | -0.637 | 176.028 | -55.09 | -75.351 | -45.587 | 49.568 | -15.975 | -11.595 | -21.993 | 22.593 | -22.593 | 0 | 0 | 58.383 | -8.495 | -40.135 | -9.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -9.555 | -9.043 | -9.057 | -9.082 | -9.168 | -7.173 | -7.151 | -7.14 | -7.138 | -7.108 | -7.166 | -7.296 | -7.456 | -7.435 | -7.474 | -7.459 | -7.451 | -7.428 | -7.406 | -7.401 | -7.399 | -7.499 | -7.463 | -7.533 | -7.376 | -7.371 | -7.335 | -7.372 | -7.372 | -7.595 | -7.6 | -7.6 | -7.6 | -7.6 | -7.558 | -7.769 | -7.768 | -7.785 | -7.718 | -7.865 | -7.96 | -8.196 | -5.872 | -5.907 | -5.937 | -5.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.078 | 6.559 | 0.534 | -1.924 | -4.998 | 8.008 | 3.518 | 0.146 | -6.359 | -0.426 | -0.574 | 0.209 | -6.198 | -4.203 | 3.636 | 2.906 | 0.064 | -2.645 | 0.214 | 0.874 | 0.006 | -6.07 | -0.429 | -0.456 | 1.512 | 3.398 | -0.751 | 0.018 | -2.624 | -6.809 | 0.293 | -0.049 | -0.023 | -7.668 | 0.181 | 0.725 | -0.356 | -16.495 | 0.596 | 0.265 | 1.272 | -12.111 | -2.958 | -10.83 | -0.818 | -3.338 | -2.445 | -0.058 | 11.08 | 1.289 | -0.713 | 0.456 | 0.845 | 2.158 | -3.689 | 16.687 | 0.875 | 6.603 | 4.178 | 1.128 | 1.873 | 0.15 | 6.894 | -19.961 | -0.333 | -5.753 | -0.502 | 2.866 | 1.034 | 11,121.474 | 0.848 | 0.593 | 0.168 | -0.155 | 0.128 | -0.056 | -0.028 | -0.292 | -0.721 | 0 | 138.704 | 6,129.864 |
Kasstroom uit Financieringsactiviteiten
| 254.308 | 50.946 | -99.336 | -117.756 | -17.519 | -135.949 | -67.654 | -201.905 | -98.428 | 97.537 | 22.091 | 22.439 | 42.989 | 10.915 | -96.15 | 13.225 | -66.337 | -39.462 | 29.248 | -35.378 | 120.555 | -51.742 | -104.638 | 444.406 | -1.671 | 8.48 | -115.367 | -43.255 | -25.65 | 17.384 | -38.941 | 7.466 | -7.55 | -23.517 | -27.163 | -17.171 | -160.708 | 99.313 | -35.632 | -13.011 | 20.676 | -31.346 | -27.862 | 98.793 | -17.512 | -31.857 | -64.664 | -34.155 | -15.601 | 18.458 | -27.842 | -37.673 | -13.551 | 0.684 | -83.647 | 12.808 | -12.415 | 0.577 | -7.571 | -5.947 | -6.73 | -4.224 | -15.79 | -28.382 | -10.132 | 31.108 | -6.363 | 31.419 | 3.37 | 11.132 | -4.232 | 0.407 | -1.073 | 3.575 | -4.373 | 3.607 | 0.982 | 27.689 | -0.435 | -5.81 | 3.322 | 6.136 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 11.435 | -3.615 | -9.595 | 11.316 | -6.051 | -3.001 | 3.269 | 17.202 | -18.964 | -22.016 | -7.525 | -3.997 | -6.185 | 4.771 | -10.722 | 15.341 | 9.025 | 6.578 | -11.889 | 5.902 | -9.038 | 1.53 | -2.979 | -8.011 | -4.281 | -28.184 | 11.719 | 6.313 | 12.245 | 19.709 | 6.799 | -18.516 | 1.075 | -7.991 | 9.691 | -3.282 | -4.522 | 5.58 | -22.379 | -9.657 | -13.735 | -0.953 | 0.079 | 1.635 | 5.988 | -0.125 | -5.956 | 4.658 | 3.216 | -6.406 | 1.791 | -0.126 | -4.09 | 1.652 | 4.597 | -1.336 | 5.447 | -3.002 | -3.812 | -1.366 | 3.441 | 4.732 | -1.821 | -4.092 | -1.199 | 0.222 | 0.48 | 0.303 | 0.248 | 0.378 | 0.022 | 0.137 | 0.108 | 0.252 | 0.145 | -0.031 | 0.125 | -0.264 | -0.121 | 0.503 | 0.222 | -0.045 |
Netto Kasstroomverandering
| 63.85 | 10.745 | 0.61 | 4.963 | 69.409 | -88.323 | 48.584 | 3.658 | -88.82 | -19.245 | 5.428 | -10.446 | 1.273 | -45.575 | -36.843 | 74.419 | 29.853 | 57.4 | 54.469 | -152.336 | 162.733 | -37.099 | -97.946 | -148.025 | 32.72 | -9.655 | -49.204 | 31.209 | -2.926 | 42.71 | 33.18 | 26.863 | 26.727 | 16.252 | 51.19 | 25.552 | -124.214 | 175.858 | -11.062 | 40.083 | 5.002 | -5.205 | 28.462 | -61.049 | 32.632 | -9.29 | 20.702 | 16.304 | 31.631 | 20.221 | 40.723 | 24.173 | -20.983 | 7.708 | -96.925 | 32.766 | -0.786 | -27.228 | -9.929 | -8.017 | 1.326 | 54.501 | 57.889 | 19.666 | 29.977 | 35.009 | -4.102 | 4.658 | 3.216 | -20.937 | 0.65 | 20.426 | 0.065 | 1.427 | 3.9 | -0.709 | 2.054 | -11.369 | 5.784 | -0.11 | 1.882 | -3.422 |
Kaspositie aan het Einde van de Periode
| 407.919 | 344.069 | 333.324 | 332.714 | 327.751 | 258.342 | 346.665 | 298.081 | 294.423 | 383.243 | 402.488 | 397.06 | 407.506 | 406.233 | 451.808 | 488.651 | 414.232 | 384.379 | 326.979 | 272.51 | 424.846 | 262.113 | 299.212 | 397.158 | 545.183 | 512.463 | 522.118 | 571.322 | 540.113 | 543.039 | 500.329 | 467.149 | 440.286 | 413.559 | 397.307 | 346.117 | 320.565 | 444.779 | 268.921 | 279.983 | 239.9 | 234.898 | 240.103 | 211.641 | 272.69 | 240.058 | 249.348 | 228.646 | 212.342 | 180.711 | 160.49 | 119.767 | 95.594 | 116.577 | 108.869 | 205.794 | 173.028 | 173.814 | 201.042 | 210.971 | 218.988 | 217.662 | 163.161 | 105.272 | 85.606 | 55.629 | 20.62 | 24.722 | 20.064 | 16.848 | 37.785 | 37.135 | 16.709 | 16.644 | 15.217 | 11.317 | 12.026 | 9.972 | 21.341 | 15.557 | 15.667 | 13.785 |