Freeport-McMoRan Inc.
NYSE:FCX
39.19 (USD) • At close December 26, 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 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 1,236 | 610 | 468 | 387 | 964 | 731 | 1,049 | 977 | 560 | 1,038 | 1,904 | 1,358 | 1,723 | 1,331 | 953 | 858 | 432 | 124 | -549 | -54 | -139 | -74 | 75 | -9 | 668 | 1,039 | 828 | 1,193 | 242 | 329 | 274 | 216 | 291 | -233 | -4,101 | -4,094 | -3,790 | -1,799 | -2,406 | -2,735 | 704 | 660 | 626 | 959 | 1,048 | 610 | 824 | 945 | 1,140 | 894 | 1,001 | 866 | 1,294 | 1,726 | 1,861 | 1,964 | 1,533 | 832 | 1,215 | 1,312 | 1,203 | 812 | 207 | -13,850 | 587 | 1,010 | 1,186 | 478 | 838 | 1,168.1 | 492.9 | 441.567 | 365.787 | 382.38 | 266.775 | 478.305 | 180.93 | 190.372 | 145.52 | 227.63 | 32.258 | -38.238 | -19.383 | 2.394 | 53.49 | 66.944 | 58.832 | 73.598 | 70.963 | 15.035 | 5.058 | 7.072 | 13.432 | 45.417 | 47.104 | 67.278 | 0.154 | -9.176 | 18.731 | 46.9 | 35.6 | 27.6 | 26.4 | 50.8 | 32.6 | 34.8 | 35.6 | 48.6 | 45.6 | 79.1 | 71.8 | 87.8 | 59.6 | 42.7 | 36.1 | 67.9 | 74.1 | 54.2 | 57.4 | 55.2 | 26.8 | 22.3 | 25.9 | 50.5 | 29 | -26.9 | 8.1 | 36.4 | 26.5 | 49.7 | 17.3 | 45.8 | 24.8 | 9.3 | 22.1 | 20.9 | 33.3 | 22.8 | 15.6 | 24.2 | 25.3 |
Afschrijvingen & Amortisatie
| 600 | 509 | 595 | 589 | 531 | 557 | 399 | 1,023 | 508 | 996 | 489 | 1,998 | 470 | 481 | 419 | 1,528 | 472 | 394 | 341 | 1,412 | 414 | 387 | 347 | 1,754 | 409 | 409 | 451 | 1,714 | 418 | 443 | 389 | 2,610 | 643 | 632 | 722 | 3,497 | 823 | 760 | 939 | 3,863 | 945 | 1,078 | 966 | 2,797 | 1,124 | 402 | 329 | 1,179 | 184 | 291 | 267 | 1,022 | 257 | 2,151 | 232 | 582 | 0.2 | 275 | 271 | 344 | 269 | 259 | 265 | 577 | 442 | 462 | 418 | 400 | 369 | 378.7 | 116.3 | 85.107 | 60.827 | 43.355 | 43.25 | 80.398 | 63.615 | 56.13 | 58.965 | 84.645 | 57.804 | 44.761 | 27.699 | 33.588 | 67.769 | 73.823 | 71.819 | 71.037 | 80.074 | 68.31 | 53.054 | 66.441 | 71 | 78.319 | 68.129 | 88.044 | 77.825 | 54.328 | 63.359 | 76 | 74.1 | 72.4 | 70.7 | 80 | 75.1 | 64 | 58.3 | 53.3 | 58.7 | 54.6 | 47.3 | 50.2 | 45.2 | 43.4 | 35.2 | 40.1 | 33.9 | 28.2 | 21.9 | 21.3 | 18.4 | 18.3 | 17.1 | 29.3 | 8.2 | 14.9 | 15.5 | 31.2 | 11 | 16 | 7.4 | 5.3 | 16.3 | 6.3 | 10.5 | 10.1 | 9.7 | 8.1 | 7.6 | 6.5 | 6.3 |
Uitgestelde Inkomstenbelasting
| -1 | -9 | 46 | 52 | 56 | 39 | 35 | -47 | 20 | 15 | 48 | -267 | 17 | 41 | 38 | 62 | 128 | 90 | -118 | -60 | 99 | -13 | 33 | -380 | 141 | 39 | 22 | -394 | 22 | 35 | 20 | 261 | -191 | 17 | 152 | -113 | -494 | -723 | -709 | -1,036 | 70 | -53 | 90 | 108 | 126 | -93 | 136 | 46 | -65 | 120 | 168 | 104 | 82 | 210 | 127 | 34 | 145 | 100 | 7 | 167 | -93 | -12 | 73 | -4,306 | -233 | -66 | -48 | -9 | -177 | -56 | -46 | 3.083 | -50.635 | 21.409 | 41.886 | -8.262 | -29.412 | 17.347 | -12.02 | 0.146 | 6.543 | 19.212 | 50.352 | 29.639 | 43.563 | 19.559 | 17.892 | 16.859 | 9.249 | 12.666 | 12.702 | 15.915 | 9.085 | 19.302 | 22.784 | 30.447 | 5.132 | -6.799 | 20.374 | 10.9 | 14.1 | 15.4 | 19.7 | 28.5 | 9.4 | 9.8 | 14.5 | 14.5 | -2.8 | 23.2 | 26.8 | 24.4 | 15 | 4.8 | 10 | -13.8 | 8.1 | 14.5 | 13.9 | 48.5 | 12.8 | 7.9 | 8.3 | 8.4 | -6.7 | 1.9 | 4.9 | 26 | 7.6 | 13.9 | 4.7 | -11.5 | 12.3 | 4.8 | 11.5 | 12 | 9.3 | 11 | 4.9 | -6 | 19.3 |
Aandelen Gebaseerde Vergoedingen
| 17 | 24 | 53 | 20 | 17 | 19 | 53 | 20 | 13 | 13 | 49 | 19 | 23 | 15 | 41 | 39 | 17 | 16 | 27 | 11 | 12 | 11 | 29 | 6 | 10 | 11 | 49 | 13 | 0 | 10 | 34 | 85 | 0 | -42 | 42 | 84 | 0 | 0 | 0 | 107 | 0 | 41 | 28 | 79 | 29 | 24 | 41 | 23 | 23 | 22 | 32 | 25 | 23 | 26 | 43 | 28 | 18 | 28 | 47 | 27 | 18 | 24 | 33 | 98 | 0 | 0 | 37 | 214 | 0 | 0 | 25.5 | 4.78 | 0 | 0 | 9.637 | 10.079 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5 | 73 | -97 | -167 | -483 | 237 | -467 | -548 | -269 | 100 | -811 | 388 | 180 | 523 | -336 | 346 | 178 | 22 | 119 | 219 | -118 | 304 | -56 | -360 | 75 | -176 | 1 | 244 | 167 | 216 | 186 | -312 | 12 | 232 | 135 | 2 | 453 | -126 | -168 | 16 | 27 | -445 | -463 | -30 | -406 | 125 | -556 | -147 | -765 | -54 | -720 | -335 | 256 | -496 | 114 | -305 | -636 | -173 | 280 | -383 | 515 | 17 | -919 | 362 | 574 | -765 | -1,341 | 415 | 724 | 121.2 | -202.2 | 185.924 | 219.371 | -18.084 | -501.119 | 24.119 | -7.875 | 185.795 | -23.191 | 69.22 | 45.436 | 16.894 | -262.254 | 48.1 | -21.155 | 52.694 | -97.439 | 28.185 | -11.948 | 26.356 | -60.712 | -60.534 | 88.928 | 32.781 | -38.68 | 18.58 | -31.775 | 24.558 | 29.847 | 17.1 | -28.7 | -12.8 | 13 | -58.6 | 34.8 | -26.6 | -15.1 | 35.6 | 88.7 | 6.9 | -79.1 | 105.6 | -76.6 | 100.2 | -68.1 | 17.9 | -42.5 | -17.1 | -21.9 | 45.9 | -4.9 | -40.5 | 34 | -15.5 | -5.3 | -12 | 21.2 | 57.5 | 13.3 | -90.5 | -7.4 | -29.8 | -62.1 | 5.3 | -19.7 | -11.5 | 9.4 | -15.3 | -15.7 | 11.2 | -4.9 |
Vorderingen
| 1 | 674 | -582 | -384 | -206 | 599 | 157 | -400 | 142 | 536 | -222 | -254 | 61 | 82 | -361 | -5,615 | 49 | -122 | 205 | -90 | -47 | 237 | 19 | 328 | 12 | 173 | 136 | 7 | -169 | -34 | 623 | -432 | -2 | 166 | 93 | -177 | 497 | 177 | 316 | 15 | 443 | -422 | 179 | -61 | -299 | 463 | -113 | 238 | -421 | 300 | -482 | 212 | 457 | 66 | 511 | -289 | -893 | 469 | 33 | -208 | 49 | -348 | -455 | 542 | 0 | 0 | -950 | 428 | 0 | 0 | -398 | -1,021.709 | 0 | 0 | 65.15 | -503.179 | 0 | 0 | 34.774 | -659.729 | 0 | 0 | -27.294 | -426.836 | 0 | 0 | -18.101 | -77.616 | 0 | 0 | 0 | 31.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40 | -407 | 66 | -135 | -208 | -73 | -457 | -389 | -144 | -87 | 47 | -308 | -11 | -74 | -225 | -17 | -109 | 14 | 154 | 30 | -58 | 66 | 221 | -305 | 142 | -326 | -142 | -79 | -213 | 34 | -135 | -134 | 61 | 76 | 114 | 296 | 75 | -157 | 165 | 18 | -37 | -50 | -180 | -222 | 94 | -93 | -67 | -148 | -421 | 88 | -248 | -165 | 80 | -93 | -253 | -404 | -150 | 74 | -113 | 17 | -229 | 88 | -35 | 80 | -187 | -290 | -81 | -86 | 60 | 217.3 | 80.7 | 35.867 | 36.318 | -178.055 | -40.318 | -115.997 | -17.383 | 6.158 | 18.997 | -31.865 | -26.872 | 32.085 | -65.092 | -15.248 | -4.05 | -4.274 | -7.035 | 3.197 | -8.712 | -33.867 | 15.589 | 0.601 | 4.872 | 13.356 | 2.015 | -9.053 | -14.276 | -12.999 | -3.296 | -13.7 | -19 | 16.5 | -36.7 | -13.8 | 2.9 | 17.4 | -0.2 | 29.9 | 45.9 | -44.8 | 21 | 29.3 | -23.7 | 9.5 | -21.6 | 26.9 | -43.4 | 3.8 | -34.6 | -23.8 | 6.6 | -24.7 | -18.9 | -2.7 | -23.6 | 0.8 | -11.2 | 8.2 | -4.6 | 15.4 | -29.6 | -18 | 9.6 | -32.7 | -9 | -17.8 | 0.8 | -1.5 | -8.1 | 4 | -10.4 |
Crediteuren
| -182 | 263 | -160 | 19 | 51 | 72 | -303 | -84 | -101 | 704 | -519 | 372 | -149 | 314 | -42 | 92 | 113 | 76 | -149 | -15 | -54 | 256 | -247 | -104 | -116 | 210 | -96 | 210 | 167 | 166 | -433 | 52 | -124 | 35 | 9 | -67 | 55 | 197 | -402 | -15 | -193 | 140 | -326 | 237 | -225 | -170 | -201 | 209 | -6,953 | -7,676 | -64 | -387 | -7,808 | -7,536 | -264 | 331 | -5,399 | -5,026 | -17 | -438 | 659 | 229 | -731 | -171 | 0 | 0 | -527 | 313 | 0 | 0 | -30 | -6.822 | 0 | 0 | -157.573 | -10.109 | 0 | 0 | -73.027 | -1.571 | 0 | 0 | -35.397 | 21.833 | 0 | 0 | -32.913 | 2.497 | 0 | 0 | 0 | -5.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 136 | -457 | 579 | 333 | -120 | -361 | 136 | 325 | -166 | -1,053 | -117 | 578 | 279 | 201 | 292 | 5,886 | 125 | 54 | -91 | 294 | 41 | -255 | -49 | -279 | 37 | -233 | 103 | 106 | 382 | 50 | 131 | 202 | 77 | -45 | -81 | -50 | -174 | -343 | -247 | -2 | -186 | -113 | -136 | 16 | 24 | -75 | -175 | -446 | 7,030 | 7,234 | 74 | 5 | 7,527 | 7,067 | 120 | 57 | 5,806 | 4,310 | 377 | 246 | 36 | 48 | 302 | -89 | 761 | -475 | 217 | -240 | 664 | -96.1 | 145.1 | 1,178.588 | 183.053 | 159.971 | -368.378 | 653.404 | 9.508 | 179.637 | -3.935 | 762.385 | 72.308 | -15.191 | -134.471 | 468.351 | -17.105 | 56.968 | -39.39 | 100.107 | -3.236 | 60.223 | -76.301 | -87.596 | 84.056 | 19.425 | -40.695 | 27.633 | -17.499 | 37.557 | 33.143 | 30.8 | -9.7 | -29.3 | 49.7 | -44.8 | 31.9 | -44 | -14.9 | 5.7 | 42.8 | 51.7 | -100.1 | 76.3 | -52.9 | 90.7 | -46.5 | -9 | 0.9 | -20.9 | 12.7 | 69.7 | -11.5 | -15.8 | 52.9 | -12.8 | 18.3 | -12.8 | 32.4 | 49.3 | 17.9 | -105.9 | 22.2 | -11.8 | -71.7 | 38 | -10.7 | 6.3 | 8.6 | -13.8 | -7.6 | 7.2 | 5.5 |
Overige Niet-Contante Posten
| 25 | 1,261 | 2,750 | 439 | 151 | 90 | -19 | -356 | -74 | -541 | 12 | -1,216 | -448 | 4 | -40 | -1,506 | 10 | -155 | 142 | -1,358 | -44 | -61 | 106 | -1,073 | -56 | -13 | 18 | -1,114 | 752 | 4 | -111 | -1,726 | 868 | 858 | 10 | 1,235 | 4,653 | 3,717 | 48 | 973 | 1,125 | 69 | -10 | -1,576 | -43 | -34 | 57 | -781 | 9 | -91 | 53 | -936 | -77 | -1,937 | -18 | -248 | 275.8 | 2 | -2 | 80 | 42 | 54 | 83 | 17,320 | 88 | 129 | 363 | -109 | 83 | 255.9 | 282.4 | 77.508 | 12.529 | 70.621 | 15.818 | 84.879 | 55.258 | 8.629 | -7.036 | 8.157 | -14.533 | -6.076 | -21.918 | -11.444 | 47.071 | 16.879 | -1.946 | 18.793 | 3.087 | 9.721 | 10.645 | 4.972 | 1.848 | 9.499 | 6.169 | 6.75 | 25.351 | 19.742 | 13.27 | 30.2 | 14 | 20.7 | 0.1 | 19.5 | 26.6 | 7.1 | -2.2 | -0.1 | 0.3 | -33.3 | 7.3 | 7.5 | 73.7 | -15 | 18.8 | 13 | 22.5 | -24.8 | -0.1 | 18.8 | -2.5 | 6.3 | -3.7 | 17.9 | 13 | -3.8 | 1.3 | 31.1 | -26.2 | 26.2 | -0.1 | 30.9 | -1.5 | 3.3 | -0.1 | 1.4 | 5.2 | 4.4 | 3.1 | 7 | 3.9 |
Kasstroom uit Operationele Activiteiten
| 1,872 | 1,956 | 1,896 | 1,320 | 1,236 | 1,673 | 1,050 | 1,069 | 758 | 1,621 | 1,691 | 2,280 | 1,965 | 2,395 | 1,075 | 1,327 | 1,237 | 491 | -38 | 170 | 224 | 554 | 534 | -62 | 1,247 | 1,309 | 1,369 | 1,670 | 1,183 | 1,037 | 792 | 1,135 | 980 | 874 | 740 | 612 | 822 | 1,069 | 717 | 1,118 | 1,926 | 1,350 | 1,237 | 2,337 | 1,878 | 1,034 | 831 | 1,265 | 526 | 1,182 | 801 | 746 | 1,835 | 1,680 | 2,359 | 2,055 | 1,336 | 1,064 | 1,818 | 1,547 | 1,954 | 1,154 | -258 | 201 | 1,545 | 1,009 | 615 | 1,389 | 2,086 | 2,081.1 | 668.9 | 797.969 | 692.527 | 499.681 | -123.753 | 669.518 | 262.516 | 458.273 | 162.238 | 402.798 | 127.508 | 36.553 | -225.504 | 102.277 | 190.738 | 229.899 | 49.158 | 208.472 | 151.425 | 132.088 | 20.747 | 33.866 | 184.293 | 185.318 | 105.506 | 211.099 | 76.687 | 82.653 | 145.581 | 181.1 | 109.1 | 123.2 | 155.4 | 120.2 | 178.5 | 89 | 91.1 | 127.9 | 181.1 | 130.5 | 74.1 | 275.5 | 116.9 | 176.1 | 32 | 143.7 | 110.8 | 55 | 83.6 | 173.3 | 67 | 14.3 | 81.6 | 67.7 | 28 | 14.9 | 47.9 | 144.9 | 70.5 | 1.7 | 35.5 | 34.9 | -10.2 | 29.1 | 26.6 | 32.9 | 66.9 | 31 | 15.5 | 42.9 | 49.9 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1,199 | -1,116 | -1,254 | -1,362 | -1,178 | -1,163 | -1,121 | -1,047 | -836 | -863 | -723 | -771 | -541 | -433 | -370 | -388 | -436 | -527 | -610 | -725 | -669 | -628 | -630 | -586 | -512 | -478 | -492 | -396 | -308 | -362 | -344 | -504 | -494 | -833 | -982 | -1,298 | -1,527 | -1,661 | -1,867 | -1,800 | -1,853 | -1,950 | -1,612 | -1,663 | -1,645 | -1,173 | -805 | -976 | -971 | -840 | -707 | -785 | -678 | -530 | -434 | -535 | -350 | -344 | -183 | -449 | -244 | -375 | -519 | -779 | -766 | -655 | -508 | -617 | -466 | -529.6 | -142.4 | -72.528 | -67.667 | -58.223 | -52.122 | -47.379 | -36.316 | -33.045 | -26.246 | -32.593 | -33.566 | -40.499 | -34.341 | -42.933 | -34.065 | -32.106 | -30.082 | -42.344 | -64.191 | -49.635 | -31.834 | -48.19 | -38.114 | -41.331 | -39.337 | -50.349 | -35.08 | -33.379 | -57.868 | -58.2 | -26 | -41.6 | -35 | -31.3 | -41.4 | -122.4 | -97 | -172.5 | -169.4 | -125.4 | -127.2 | -207.5 | -92.5 | -97.1 | -95.1 | -100.7 | -178.1 | -139.1 | -169 | -215.8 | -203.8 | -155.4 | -168.5 | -144.3 | -110.9 | -98.6 | -99.3 | -133.3 | -89.7 | -82.1 | -62.7 | -77.3 | -57.3 | -58.6 | -53.3 | -60.2 | -40.1 | -44.2 | -43 | -47.4 | -50.6 |
Netto Overnames
| -13 | 8 | 5 | -50 | 0 | 0 | 50 | 47 | 48 | 47 | 47 | -150 | 150 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,704 | -496 | -925 | 0 | 1,976 | -27 | -5,093 | -321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 594 | -1 | -17.9 | -13,888.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.959 | -73.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -28 | 109 | -48 | -37 | -24 | 51 | -17 | -25 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -0.703 | -0.835 | -0.317 | -1.931 | 0 | 0 | 1.931 | -10.382 | 0 | 0 | 10.382 | 73.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -139.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 26 | 0 | 0 | -26 | -98 | -31 | -22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.458 | 0 | 19.346 | 1.781 | 48.203 | 0 | 23.645 | 23.678 | 24.26 | 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 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -200 | 8 | -23 | -119 | 7 | -1 | -43 | -12 | -15 | 47 | 9 | 188 | -7 | -32 | 2 | 557 | 29 | 47 | 64 | 447 | 11 | 7 | 84 | -2,960 | 10 | 4 | -90 | 1 | 50 | 17 | -21 | 2,284 | 135 | 1,278 | 2 | -7 | -22 | 9 | 127 | -61 | 546 | 2,639 | 7 | -2,133 | 240 | -278 | 14 | 50 | -15 | 3 | -7 | -25 | -34 | 22 | -71 | -477 | 12 | 54 | -46 | -6 | -7 | -4 | 3 | 332 | 3 | 34 | 22 | 128 | -11 | 89 | 1 | -3.626 | 29.726 | 0.884 | 2.003 | 8.562 | -0.131 | 0.216 | -24.315 | 56.068 | -0.244 | -0.601 | -23.959 | -0.358 | -68.793 | -0.041 | 1.931 | -31.738 | -0.011 | 0.573 | 22.949 | 141.12 | -139.762 | -0.02 | 4.592 | 1.166 | 6.455 | -6.442 | -5.717 | 5 | -3.4 | -0.8 | 0 | 3.1 | 1.9 | 2.6 | -2.6 | 26.4 | -7.3 | -9 | -8.2 | 32.2 | -11.6 | -12.1 | -5 | -4.1 | -27.1 | 0 | 0 | 5.8 | 0 | -0.1 | -5.7 | 16.2 | 0.3 | 26.6 | -26.9 | -211.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -91.6 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -1,412 | -1,108 | -1,277 | -1,372 | -1,219 | -1,201 | -1,164 | -1,059 | -851 | -816 | -714 | -733 | -398 | -465 | -368 | 169 | -407 | -480 | -546 | -278 | -658 | -621 | -546 | -3,546 | -502 | -478 | -492 | -395 | -258 | -345 | -365 | 4,444 | -359 | 445 | -980 | -1,305 | -1,549 | -1,652 | -1,740 | -157 | -1,803 | -236 | -1,605 | -1,820 | -1,432 | -6,544 | -1,112 | -926 | -986 | -837 | -714 | -810 | -712 | -508 | -505 | -1,012 | -338 | -290 | -229 | -455 | -251 | -379 | -516 | -447 | -763 | -621 | -487 | 105 | -478 | -458.5 | -14,029.5 | -76.244 | -38.644 | -58.174 | -50.436 | -40.748 | -36.447 | -32.829 | -24.315 | 13.093 | -31.352 | -41.1 | -4.613 | -41.51 | -54.655 | -32.147 | -4.506 | -50.404 | -39.942 | -49.062 | -8.885 | -46.832 | -177.876 | -41.351 | -34.745 | -49.183 | -28.625 | -39.821 | -63.585 | -53.2 | -29.4 | -42.4 | -35 | -28.2 | -39.5 | -119.8 | -99.6 | -146.1 | -176.7 | -134.4 | -135.4 | -175.3 | -104.1 | -109.2 | -100.1 | -104.8 | -205.2 | -139.1 | -169 | -210 | -203.8 | -155.5 | -174.2 | -128.1 | -110.6 | -98.6 | -126.2 | -345.2 | -89.7 | -82.1 | -62.7 | -77.3 | -57.3 | -58.6 | -53.3 | -151.8 | -40.1 | -44.2 | -43 | -47.4 | -50.6 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 249 | -1 | 1 | 12 | -87 | -137 | -989 | -81 | -380 | 1,503 | 170 | -221 | -66 | -117 | 98 | -324 | 73 | -178 | 236 | -82 | -1 | 7 | -1,242 | -150 | 10 | -434 | -1,511 | -1,661 | -552 | 14 | -658 | -2,868 | -238 | -1,192 | 354 | -264 | -203 | 591 | 1,471 | -746 | -487 | -525 | 162 | -388 | -67 | -96 | 6,576 | -1 | -1 | 0 | -155 | 1 | -1 | -1,261 | -4 | -28 | -6 | -1,315 | -305 | -291 | -629 | -6 | -124 | 139 | -155 | -215 | 355 | -1,285 | -1,236 | -2,054 | 10,130 | -94.374 | -27 | -24.5 | -145.5 | -92.549 | -230.877 | 13.194 | -182.817 | -62.63 | -19.743 | -88.528 | 153.406 | -119.763 | -121.571 | -220.919 | 721.014 | -180.323 | -60.329 | -79.474 | -2.876 | 16.327 | 34.419 | -123.387 | -53.005 | -25.41 | 9.872 | 62.579 | -4.524 | -107.8 | -51.7 | -62.8 | -96 | -49.2 | 61.4 | 66.5 | 86.2 | -2.7 | 224.8 | 123.7 | 133.8 | -41.2 | 124.2 | 35.3 | 272.5 | -136.7 | 413 | 54.1 | 27.2 | 226.1 | 91.6 | 57.8 | 5.4 | 96.6 | -420 | 0 | 0 | 160.8 | -4.2 | 0 | 0 | 0 | 193.6 | 53 | 65 | 55 | 30 | 38 | 41 | 60 | 20 |
Uitgifte van Gewone Aandelen
| 0 | 22 | 4 | 6 | 7 | 3 | 31 | 19 | 0 | 0 | 0 | 21 | 5 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,073 | 410 | 0 | 32 | 937 | 999 | 0 | 0 | 0 | 0 | 0 | 0 | 276 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 740 | -22 | 0 | 0 | 0 | 0 | 0 | 0 | 5,619 | 0.834 | 0.616 | 2.69 | 11.1 | -3.427 | 6.492 | 0.505 | 1.511 | -5.765 | 1.735 | 1.776 | 1,069.254 | 24.937 | 23.364 | 18.442 | 2.033 | 0.228 | 0 | 5.178 | 2.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -116.3 | 0 | 0 | 158.5 | 0 | 0 | 0 | 0 | -217.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.4 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -59 | -8 | -27 | 53 | -3 | 0 | -47 | 1,347 | -162 | -644 | -541 | -488 | 0 | 0 | -19 | -12 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | -4 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36 | -456 | -8 | 1 | 9 | 21 | -45 | 0 | 0 | 0 | 0 | 12.501 | 197.408 | -290.136 | -0.215 | 1.432 | -14.115 | -99.508 | -882.947 | -5.792 | 0 | 0 | 0 | 0 | 6.679 | 0 | 0 | 10.386 | -10.386 | 0 | -3.436 | -41.214 | -48.266 | -61.709 | -60.649 | 0 | -11.9 | -0.1 | -7.8 | -21.7 | -170.6 | -17.4 | -49.5 | -187.5 | -148.6 | -54.9 | -47.4 | 0 | -64.1 | -10.2 | -146.7 | -93.1 | -31.9 | 0 | 0 | 0 | 0 | 0 | -41.1 | 0 | 0 | -33.5 | -33.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -216 | -215 | -218 | -216 | -215 | -215 | -217 | -214 | -214 | -218 | -220 | -111 | -109 | -111 | 0 | -70 | 0 | 0 | -73 | -73 | -72 | -73 | -73 | -73 | -72 | -73 | 0 | -2 | 0 | -1 | -1 | -1 | 0 | -1 | -4 | -58 | -167 | -53 | -327 | -326 | -326 | -327 | -326 | -324 | -1,362 | -298 | -297 | -297 | -297 | -297 | -238 | -278 | -237 | -578 | -371 | -283 | -327 | -180 | -190 | -101 | -147 | -123 | -60 | -253 | 0 | 0 | -233 | -183 | -201 | -134 | -78 | -372.082 | -221.45 | -214.463 | -168.28 | -174.562 | -391.66 | -125.872 | -197.297 | -115.948 | -48.948 | -41.557 | -39.246 | -23.194 | -21.688 | -22.561 | -9.595 | -9.398 | 0 | 0 | -9.081 | -9.193 | -11.759 | -13.242 | -9.204 | -43.43 | -41.241 | -5.526 | -13.454 | -11.9 | -13.2 | -14 | -12.6 | -21 | -20.8 | -21 | -20.9 | -87.2 | -37.6 | -63.6 | -64.3 | -69 | -69.2 | -68 | -66 | -69.8 | -54.9 | -51.2 | -51.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.3 | -27.3 | -27.3 | -27.4 | -27.3 | -27.3 | -18.2 | -48 | -22.2 | -21.4 | -27.3 | -23.1 | -21.7 |
Overige Financieringsactiviteiten
| -621 | -570 | -129 | -220 | -112 | -288 | 34 | -149 | -72 | -289 | -112 | -353 | -42 | 32 | 127 | 146 | 23 | 29 | 10 | 29 | 13 | 27 | -16 | 3,463 | 0 | -182 | -77 | -107 | -31 | -38 | -20 | -622 | -47 | -27 | -35 | -36 | -30 | -38 | -36 | -83 | -110 | -182 | -75 | -98 | -92 | -397 | -108 | -63 | -23 | -36 | -20 | 35 | -135 | 955 | -1,127 | -714 | 158 | -59 | -73 | -313 | 23 | 29 | -10 | 52 | -1,086 | 540 | 12 | -778 | 119 | -503.6 | -46.4 | -47.529 | -65 | -50.226 | -170.94 | 0.021 | -0.021 | 0.013 | -0.013 | 1.164 | 1.886 | -1.414 | -0.472 | -1.896 | -6.666 | -0.063 | -3.241 | 1.234 | -28.469 | 8.912 | -0.492 | -19.455 | -0.763 | -3.779 | -1.697 | -49.872 | 31.69 | -37.555 | -4.827 | -4.8 | -4.1 | -4.7 | -4.5 | -4.1 | -4.3 | -4 | -4.4 | 292.8 | -54.8 | -2.8 | 27.2 | -2 | 0.3 | 1.3 | 1.2 | 254.2 | -0.6 | 78.1 | 99.4 | -177.9 | 45.8 | 67.6 | -6.3 | 95.7 | -104.9 | -133.8 | -6.2 | 282.9 | 397.2 | -8.8 | 212.5 | -4.1 | -1.7 | -2 | -1.2 | 84.3 | -3.9 | -3.6 | -5 | -3.8 | -4 |
Kasstroom uit Financieringsactiviteiten
| -646 | -786 | -342 | -424 | -414 | -640 | -1,222 | -444 | -828 | 352 | -703 | -1,152 | -217 | -196 | 225 | -248 | 96 | -149 | 173 | -126 | -60 | -39 | -1,331 | 3,240 | -63 | -689 | -1,588 | -1,768 | -583 | -25 | -679 | -2,418 | 125 | -1,220 | 347 | 579 | 599 | 500 | 1,108 | -1,155 | -923 | -1,034 | -239 | -751 | -1,521 | -791 | 6,171 | -361 | -321 | -333 | -413 | -242 | -373 | -884 | -1,502 | -1,025 | -320 | -1,484 | -493 | -705 | -753 | -100 | 546 | -84 | -1,228 | -571 | 77 | -2,245 | -1,309 | -2,670.6 | 15,579.6 | -513.151 | -312.744 | -367.826 | -305.34 | -258.016 | -418.658 | -150.552 | -378.831 | -178.551 | -81.798 | -229.231 | 299.995 | -125.708 | -347.85 | -220.091 | 710.211 | -188.259 | -82.119 | -83.734 | -10.078 | -12.321 | 11.511 | -140.408 | -67.342 | -159.926 | -47.945 | -42.211 | -83.454 | -124.5 | -80.9 | -81.6 | -120.9 | -96 | -134.3 | 24.1 | 11.4 | 15.4 | -16.2 | 2.4 | 49.3 | -112.2 | -8.8 | -41.6 | 61 | -45.4 | 96.7 | 81 | 75.4 | 58.4 | 137.4 | 125.4 | 116.5 | 50.7 | 102.9 | -167.3 | -39.4 | 114.4 | 354.7 | -36.1 | 185.2 | -31.5 | 164.6 | 23.7 | 45.6 | 91.3 | 3.9 | 13 | 8.7 | 33.1 | -5.7 |
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 | 24 | 11 | 12 | 32 | -17 | -52 | -1 | 8 | -24 | 10 | -78 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | -36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 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 | -0.1 | 0 | -80.8 | -120.4 | -92 | -139 | 30.8 | 8.5 | 18.2 | -4.4 | 3.9 | 61.3 | -100.2 | -12.8 | -66.9 | 68.1 | -38.9 | 94.4 | 84.1 | 85.4 | 36.7 | 136.8 | 141.2 | 92.6 | 60.4 | 82.6 | 83.7 | 78.3 | 200.3 | 19.2 | 80.4 | 27.2 | 42.4 | 67.5 | 29.5 | 26.7 | 118.9 | -26.8 | 13.2 | 27.5 | 4.5 | 0.7 |
Netto Kasstroomverandering
| 13 | 61 | 476 | -476 | -397 | -168 | -1,286 | -434 | -921 | 1,157 | 274 | 395 | 1,350 | 1,734 | 932 | 1,248 | 926 | -138 | -411 | -234 | -494 | -106 | -1,343 | -344 | 693 | 154 | -679 | -510 | 290 | 666 | -244 | 3,137 | 756 | 100 | 57 | -114 | -128 | -83 | 85 | -194 | -800 | 80 | -607 | -234 | -1,075 | -6,301 | 5,890 | -22 | -781 | 12 | -326 | -306 | 750 | 288 | 352 | 18 | 678 | -710 | 1,096 | 387 | 950 | 675 | -228 | -330 | -446 | -183 | 205 | -751 | 299 | -1,048.5 | 2,219 | 208.574 | 341.139 | 73.681 | -479.529 | 370.754 | -192.589 | 274.892 | -240.908 | 237.34 | 14.358 | -233.778 | 69.878 | -64.941 | -211.767 | -22.339 | 754.863 | -30.191 | 29.364 | -0.708 | 1.784 | -25.287 | 17.928 | 3.559 | 3.419 | 1.99 | 0.117 | 0.621 | -1.458 | 3.3 | -1.2 | -81.6 | -120.9 | -96 | -134.3 | 24.1 | 11.4 | 15.4 | -16.2 | 2.4 | 49.3 | -112.2 | -8.8 | -41.6 | 61 | -45.4 | 96.7 | 81 | 75.4 | 58.4 | 137.4 | 125.4 | 116.5 | 50.7 | 102.9 | -167.3 | -39.4 | 114.4 | 354.7 | -36.1 | 185.2 | -31.5 | 164.6 | 23.7 | 45.6 | 91.3 | 3.9 | 13 | 8.7 | 33.1 | -5.7 |
Kaspositie aan het Einde van de Periode
| 6,216 | 6,203 | 6,142 | 5,666 | 6,539 | 6,936 | 7,104 | 8,390 | 8,824 | 9,745 | 8,588 | 8,314 | 7,919 | 6,569 | 4,835 | 3,903 | 2,655 | 1,729 | 1,867 | 2,278 | 2,512 | 3,006 | 3,112 | 4,455 | 4,799 | 4,106 | 3,952 | 4,447 | 4,957 | 4,667 | 4,001 | 4,245 | 1,108 | 352 | 252 | 224 | 338 | 466 | 549 | 464 | 658 | 1,458 | 1,378 | 1,985 | 2,219 | 3,294 | 9,595 | 3,705 | 3,727 | 4,508 | 4,496 | 4,822 | 5,128 | 4,378 | 4,090 | 3,738 | 3,720 | 3,042 | 3,752 | 2,656 | 2,269 | 1,319 | 644 | 872 | 1,202 | 1,648 | 1,831 | 1,626 | 2,377 | 2,078 | 3,126.5 | 907.464 | 698.89 | 357.751 | 284.07 | 763.599 | 392.845 | 585.434 | 310.542 | 551.45 | 314.11 | 299.752 | 533.53 | 463.652 | 528.593 | 740.36 | 762.699 | 7.836 | 38.027 | 8.663 | 9.371 | 7.587 | 32.874 | 14.946 | 11.387 | 7.968 | 5.978 | 5.861 | 5.24 | 6.7 | 3.4 | 4.6 | -115 | -96 | -134.3 | 24.1 | 20.4 | 15.4 | -16.2 | 2.4 | 86.4 | -112.2 | -8.8 | -41.6 | 87.9 | -45.4 | 96.7 | 81 | 119.7 | 58.4 | 137.4 | 125.4 | 130.3 | 50.7 | 102.9 | -167.3 | 332.4 | 114.4 | 354.7 | -36.1 | 266 | -31.5 | 164.6 | 23.7 | 90 | 91.3 | 3.9 | 13 | 69 | 33.1 | -5.7 |