Fortis Inc.
TSX:FTS.TO
59.21 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 349 | 477 | 435 | 445 | 346 | 484 | 420 | 371 | 330 | 393 | 371 | 342 | 296 | 396 | 376 | 336 | 324 | 353 | 407 | 324 | 765 | 356 | 308 | 322 | 292 | 364 | 155 | 321 | 312 | 337 | 225 | 158 | 142 | 188 | 163 | 179 | 278 | 220 | 136 | 32 | 63 | 159 | 116 | 67 | 70 | 167 | 102 | 59 | 77 | 133 | 94 | 68 | 69 | 125 | 95 | 55 | 66 | 107 | 85 | 41 | 58 | 96 | 81 | 54 | 32 | 92 | 80.6 | 32.3 | 43.029 | 43.071 | 35.471 | 38.75 | 37.946 | 36.605 | 22.263 | 37.45 | 38.188 | 39.196 | 9.884 | 30.274 | 27.92 | 22.777 | 17.611 | 20.9 | 22.33 | 20.61 | 17.953 | 17.989 | 16.545 | 14.994 | 12.953 | 15.216 | 15.787 | 12.552 | 13.088 | 5.21 | 10.339 | 11.271 | 6.628 | 4.919 | 7.908 | 10.588 | 3.901 | 4.275 | 6.645 | 9.495 | 3.354 | 5.168 | 10.217 | 11.267 |
Afschrijvingen & Amortisatie
| 480 | 467 | 454 | 443 | 440 | 436 | 422 | 422 | 417 | 407 | 384 | 380 | 369 | 372 | 347 | 358 | 366 | 357 | 343 | 335 | 338 | 334 | 319 | 313 | 309 | 302 | 294 | 290 | 298 | 297 | 283 | 234 | 232 | 234 | 221 | 217 | 220 | 215 | 210 | 181 | 149 | 148 | 141 | 141 | 130 | 129 | 119 | 118 | 114 | 118 | 109 | 107 | 102 | 104 | 102 | 111 | 98 | 97 | 86 | 91 | 93 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21 | 30 | 153 | 64 | 24 | 31 | 63 | 64 | 32 | 23 | 38 | 44 | 19 | 46 | 70 | 37 | 60 | 59 | 83 | 53 | 88 | 23 | 13 | 62 | 76 | -15 | 260 | 110 | 102 | 72 | 39 | 29 | 28 | 2 | 60 | 65 | 48 | -9 | 16 | 23 | -9 | -7 | 12 | 4 | -11 | -11 | 9 | 0 | 3 | 5 | 1 | 4 | 1 | -2 | -2 | 0 | 2 | -3 | -4 | 2 | 4 | 3 | -3 | 2 | 12 | 3 | 0 | 2 | 0.988 | -1.488 | 15.615 | -0.979 | -0.88 | -3.499 | 3.04 | -0.152 | 10.623 | -1.189 | 4.874 | 4.851 | 2.141 | -2.86 | 1.917 | 2.715 | 0.748 | -0.253 | 2.186 | 1.235 | -0.363 | 0.19 | 5.529 | 1.254 | 4.767 | 0.657 | -1.021 | 0.372 | -0.82 | -0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 66 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 98 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 4 | 3 | 6 | 9 | 4 | 5 | 4 | 4 | 4 | 4 | 3 | 2 | 1 | 1 | 3 | 1 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -44 | -131 | -225 | -33 | 114 | -19 | -65 | -351 | -40 | -23 | -19 | -78 | 40 | -87 | -103 | -150 | -27 | -154 | -188 | 120 | 38 | -138 | -61 | 50 | 10 | -101 | 105 | -20 | -18 | -164 | -115 | 63 | 44 | 30 | -38 | -100 | 102 | 77 | -61 | -150 | 142 | -55 | -98 | -85 | 120 | 18 | -141 | 57 | 83 | 79 | -4 | -3 | 48 | 57 | -55 | -36 | 44 | 45 | -100 | -80 | 108 | 31 | 39 | -31 | 1 | 9 | 10.5 | -65.3 | -43.389 | -7.811 | -46.653 | 16.822 | -13.022 | -30.25 | 3.021 | 30.532 | -42.95 | 0.189 | 9.331 | 59.097 | -4.844 | -13.236 | 13.259 | 19.058 | -2.65 | -13.14 | 9.062 | 10.477 | -1.123 | -13.231 | -1.823 | 10.532 | -16.082 | -18.364 | 7.741 | 18.48 | -2.829 | -2.998 | -7.683 | 13.78 | -3.352 | 12.48 | 3.157 | 11.531 | 2.371 | -11.139 | -6.862 | 12.649 | -3.209 | -11.437 |
Vorderingen
| 128 | -65 | -279 | -68 | 208 | 281 | -360 | -73 | 49 | -95 | -161 | 31 | 91 | -49 | -209 | 18 | 69 | 38 | -189 | 55 | 237 | -102 | -213 | -23 | 48 | -16 | -103 | 23 | 19 | -13 | -84 | 43 | 21 | 63 | -130 | 51 | 117 | -24 | -118 | 83 | 233 | -145 | -234 | 64 | 205 | -79 | -175 | 96 | 187 | -59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -44 | 30 | 6 | -69 | -29 | 91 | 21 | -129 | -114 | 69 | 52 | -108 | -25 | 25 | 20 | -55 | -45 | 44 | -13 | -16 | -7 | 23 | -13 | -28 | -19 | 52 | 19 | -36 | -40 | 51 | 11 | -39 | -6 | 51 | 21 | -48 | -18 | 60 | 40 | -67 | -54 | 70 | 24 | -35 | -37 | 55 | 24 | -48 | -31 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -160 | -187 | -4 | 151 | -132 | -405 | 358 | 74 | 9 | 8 | 110 | 65 | -41 | 30 | 90 | 4 | 14 | -208 | 155 | 93 | -199 | -57 | 0 | 0 | 0 | -107 | 126 | 14 | -15 | -6 | 4 | 85 | 5 | -69 | -3 | -77 | 8 | -10 | 39 | -128 | -87 | 53 | 89 | -112 | -43 | -30 | 0 | 28 | -76 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32 | 91 | 52 | -47 | 67 | 14 | -84 | -223 | 16 | -5 | -20 | -66 | 15 | -93 | -4 | -117 | -65 | -28 | -141 | -12 | 7 | -2 | -61 | 50 | 10 | -30 | 63 | -21 | 18 | -196 | -46 | -26 | 24 | -15 | 74 | -26 | -5 | 51 | -22 | -38 | 50 | -33 | 23 | -2 | -5 | 72 | 10 | -19 | 3 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | -31 | 1 | 9 | 10.5 | -65.3 | -43.389 | -7.811 | -46.653 | 16.822 | -13.022 | -30.25 | 3.021 | 30.532 | -42.95 | 0.189 | 9.331 | 59.097 | -4.844 | -13.236 | 13.259 | 19.058 | -2.65 | -13.14 | 9.062 | 10.477 | -1.123 | -13.231 | -1.823 | 10.532 | -16.082 | -18.364 | 7.741 | 18.48 | -2.829 | -2.998 | -7.683 | 13.78 | -3.352 | 12.48 | 3.157 | 11.531 | 2.371 | -11.139 | -6.862 | 12.649 | -3.209 | -11.437 |
Overige Niet-Contante Posten
| 1,044 | 1,081 | -137 | 21 | 20 | -17 | -12 | 127 | 20 | 13 | -57 | 23 | 16 | 12 | 10 | 105 | 2 | -25 | -11 | 25 | -15 | -34 | -45 | 55 | -12 | 43 | -65 | 99 | -54 | -2 | 8 | -7 | -7 | 16 | -14 | 38 | -1 | -56 | 16 | -33 | -32 | 29 | 45 | -37 | -14 | -22 | 69 | -13 | -11 | -8 | 26 | -25 | 7 | 16 | 9 | -1 | -6 | 3 | -9 | 9 | 15 | 6 | 97 | -8 | 199 | 84 | 61.1 | 90 | 67.615 | 59.785 | 55.065 | 41.889 | 33.715 | 46.542 | 46.071 | 31.976 | 44.025 | 41.142 | 58.332 | 20.182 | 25.337 | 17.259 | 12.27 | 11.655 | 15.958 | 17.646 | 9.999 | 14.673 | 16.145 | 17.691 | 10.124 | 11.768 | 13.027 | 16.218 | 7.567 | 6.238 | 13.393 | 14.535 | -2.315 | 14.552 | 13.841 | 13.333 | 9.769 | 10.009 | 11.935 | 11.831 | 12.639 | 9.25 | 11.911 | 9.537 |
Kasstroom uit Operationele Activiteiten
| 814 | 768 | 746 | 940 | 944 | 915 | 869 | 633 | 759 | 813 | 717 | 711 | 740 | 739 | 700 | 686 | 725 | 590 | 634 | 857 | 631 | 541 | 537 | 796 | 682 | 589 | 766 | 800 | 649 | 541 | 475 | 478 | 448 | 483 | 397 | 358 | 468 | 450 | 334 | 62 | 321 | 265 | 219 | 102 | 291 | 280 | 172 | 221 | 255 | 328 | 226 | 151 | 228 | 299 | 150 | 129 | 204 | 249 | 70 | 63 | 275 | 229 | 214 | 17 | 244 | 188 | 152.2 | 59 | 68.243 | 93.557 | 59.498 | 96.482 | 57.759 | 49.398 | 74.395 | 99.806 | 49.886 | 79.338 | 82.421 | 114.404 | 50.554 | 23.94 | 45.057 | 54.328 | 36.386 | 24.863 | 39.2 | 44.374 | 31.204 | 19.644 | 26.783 | 38.77 | 17.499 | 11.063 | 27.375 | 30.3 | 20.083 | 22.695 | -3.37 | 33.251 | 18.397 | 36.401 | 16.827 | 25.815 | 20.951 | 10.187 | 9.131 | 27.067 | 18.919 | 9.367 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1,112 | -1,113 | -1,250 | -983 | -982 | -954 | -1,114 | -951 | -885 | -915 | -974 | -818 | -790 | -804 | -1,241 | -861 | -775 | -1,162 | -1,124 | -1,013 | -843 | -740 | -953 | -788 | -792 | -685 | -890 | -706 | -719 | -709 | -680 | -522 | -433 | -426 | -560 | -512 | -617 | -554 | -850 | -340 | -298 | -237 | -366 | -262 | -298 | -250 | -336 | -283 | -282 | -229 | -368 | -287 | -286 | -233 | -370 | -271 | -244 | -188 | -261 | -267 | -277 | -219 | -292 | -223 | -224 | -165 | -254.8 | -215.6 | -195.14 | -137.46 | -154.02 | -118.316 | -116.71 | -110.944 | -141.325 | -103.935 | -104.606 | -158.763 | -137.602 | -61.931 | -51.102 | -28.034 | -90.24 | -50.746 | -33.371 | -33.383 | -76.123 | -42.866 | -62.592 | -47.249 | -45.787 | -59.314 | -25.852 | -18.502 | -96.185 | -20.088 | -22.537 | -18.842 | 10.245 | -43.908 | -16.884 | -16.161 | -24.21 | -14.772 | -14.032 | -10.63 | -13.92 | -11.075 | -11.784 | -12.902 |
Netto Overnames
| 0 | 0 | 454 | -24 | 0 | 0 | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,523 | 0 | -318 | 0 | -38 | 0 | 0 | 0 | 0 | -2,648 | 0 | 0 | 0 | 0 | -1,000 | -55 | -7 | -7 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -50 | -1,250.722 | -2.178 | -93.574 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 1.618 | 0 | 0 | -2.125 | 0.009 | 0 | 0 | -68.588 | -34.679 | 0 | 0.137 | 0 | 0 | -0.312 | -101.775 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.506 | -0.387 | 0 | 0 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | 0 | -0.673 | -70.356 | 0.058 | 0.007 | -1.989 | -10.352 | -0.18 | -0.462 | -0.239 | -0.02 | -1.178 | -0.002 | -0.393 | -79.942 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.001 | 0 | 0.004 | 0 | 0 | 10.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -35 | -26 | 48 | -33 | -31 | 13 | -38 | -22 | -33 | -1 | -11 | -27 | -30 | -34 | 6 | -39 | -33 | -27 | 20 | -18 | -53 | 8 | -46 | 5 | -68 | 7 | 8 | 23 | -22 | -10 | 16 | -7 | -11 | 13 | 364 | 66 | 482 | 1 | 21 | 16 | 10 | 127 | 36 | 13 | 9 | 16 | 24 | 13 | 16 | 18 | -1 | 18 | 18 | 14 | 37 | 18 | 15 | 12 | -245 | 15 | 5 | 9 | 15 | 4 | 9 | 22 | 21.3 | 12.9 | 16.947 | 21.853 | 4.284 | -61.189 | 8.708 | 9.572 | 17.656 | 7.503 | 6.95 | 9.536 | -17.03 | 3.131 | -750.816 | -0.689 | -1.466 | -9.615 | -11.441 | -4.599 | 0.181 | 0.076 | -2.03 | -2.749 | -1.219 | 4.855 | 4.345 | -6.198 | -11.335 | -1.564 | 8.538 | -0.632 | -56.846 | 0.702 | 1.431 | -1.048 | -5.886 | 2.259 | -0.096 | -1.506 | 3.064 | -2.008 | -2.476 | -2.9 |
Kasstroom uit Investeringsactiviteiten
| -1,147 | -1,139 | -748 | -1,040 | -1,013 | -941 | -1,152 | -1,073 | -918 | -916 | -985 | -845 | -820 | -838 | -1,235 | -900 | -808 | -1,189 | -1,104 | -1,031 | 99 | -732 | -999 | -783 | -792 | -678 | -882 | -683 | -741 | -719 | -5,187 | -529 | -762 | -413 | -234 | -446 | -135 | -553 | -829 | -2,972 | -288 | -110 | -330 | -249 | -1,289 | -289 | -319 | -277 | -273 | -211 | -369 | -269 | -268 | -219 | -333 | -253 | -229 | -176 | -319 | -251 | -272 | -210 | -277 | -219 | -215 | -143 | -233.6 | -252.7 | -1,428.915 | -117.785 | -243.31 | -179.505 | -109.508 | -101.759 | -123.629 | -96.432 | -97.656 | -149.227 | -154.632 | -57.161 | -801.918 | -28.723 | -93.831 | -60.352 | -45.485 | -108.338 | -144.443 | -77.461 | -66.611 | -60.209 | -47.186 | -54.921 | -11.124 | -126.495 | -108.698 | -21.654 | -14.392 | -99.416 | -46.601 | -43.206 | -15.453 | -17.209 | -30.096 | -12.513 | -14.128 | -12.136 | -10.856 | -13.083 | -14.26 | -15.802 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -551 | -517 | -113 | -346 | -381 | -575 | -2,137 | -1,940 | -2,161 | -1,827 | -343 | -20 | -500 | -200 | -333 | -540 | -860 | -835 | -541 | -230 | -926 | -100 | -713 | -135 | -64 | -234 | -652 | -33 | -126 | -178 | -3,042 | -91 | -708 | -52 | -314 | -552 | -426 | -218 | -1,526 | -755 | -66 | -438 | -22 | -42 | -588 | -96 | -31 | -9 | -53 | -4 | -10 | -22 | -120 | -102 | -166 | -119 | -112 | -226 | -101 | -57 | -174 | -156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8 | 13 | 9 | 6 | 14 | 14 | 7 | 6 | 18 | 22 | 8 | 8 | 9 | 35 | 8 | 6 | 10 | 34 | 1,195 | 51 | 164 | 32 | 8 | 6 | 5 | 15 | 9 | 8 | 30 | 514 | 5 | 13 | 8 | 19 | 15 | 5 | 3 | 17 | 23 | 5 | 12 | 11 | 4 | 3 | 579 | 10 | 12 | 6 | 4 | 2 | 4 | 40 | 274 | 27 | 22 | 19 | 16 | 23 | 14 | 8 | 11 | 13 | 292 | 5 | 228 | 6 | 4.6 | 8.2 | 1,106.618 | 147.582 | 6.083 | 124.394 | 2.279 | 3.585 | 2.926 | 2.013 | 2.626 | 127.688 | 7.219 | 146.25 | 332.296 | 49.004 | 1.76 | 1.432 | 124.129 | 3.971 | 0.055 | 1.858 | 96.004 | 4.166 | 2.364 | 1.463 | 1.041 | 2.278 | 51.462 | 0.929 | 0.997 | 1.962 | 1.088 | 1.049 | 1.228 | 1.487 | 1.178 | 1.208 | 1.605 | 4.038 | 1.796 | 3.248 | 1.604 | 2.491 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -125 | 0 | 0 | 146 | 17 | 228 | 7 | 304 | -64 | 88 | 15 | 338 | 36 | 0 | 0 | 127 | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -202 | -197 | -201 | -192 | -189 | -186 | -197 | -184 | -180 | -176 | -174 | -168 | -166 | -163 | -167 | -227 | -228 | -229 | -152 | -139 | -135 | -135 | -136 | -126 | -131 | -132 | -127 | -122 | -121 | -114 | -116 | -88 | -88 | -96 | -80 | -75 | -74 | -80 | -68 | -66 | -61 | -61 | -59 | -65 | -58 | -55 | -54 | -53 | -54 | -55 | -52 | -47 | -30 | -60 | -16 | -51 | -59 | -104 | -6 | -53 | -51 | -51 | -49 | -39 | -45 | -43 | 0 | 0 | -33.909 | -25.491 | -23.792 | -19.75 | -16.55 | -16.532 | -16.541 | -16.541 | -14.643 | -14.643 | -5.435 | -16.655 | -15.175 | -11.563 | -9.401 | -9.079 | -8.97 | -8.97 | -9.9 | -8.4 | -7.852 | -7.023 | -7.047 | -6.99 | -6.99 | -6.989 | -7.495 | -6.081 | -6.081 | -6.08 | -6.119 | -5.89 | -5.89 | -5.889 | -5.893 | -5.806 | -5.805 | -5.805 | -5.758 | -5.565 | -5.565 | -5.565 |
Overige Financieringsactiviteiten
| -38 | -29 | -55 | -10 | 3 | -15 | 2,430 | 2,589 | 2,447 | 2,318 | 5 | -61 | 23 | 132 | 142 | 19 | -431 | -120 | 1,320 | 118 | 285 | 129 | 21 | -21 | 36 | -13 | -334 | 68 | 22 | 500 | 1,759 | 48 | -240 | -22 | 114 | 239 | -186 | 18 | -1,201 | 2,059 | 50 | -76 | 68 | 142 | 567 | -18 | 81 | 11 | 14 | -44 | -121 | 20 | 40 | 17 | 50 | 232 | 158 | 242 | 195 | 147 | 255 | 203 | -185 | 245 | -220 | 1 | 84.1 | 173.5 | 310.209 | -95.409 | 180.55 | 12.443 | 72.271 | 53.381 | 77.65 | 3.199 | 22.457 | -16.274 | 67.503 | -196.369 | 439.845 | -53.263 | 43.317 | 58.687 | -98.776 | 91.503 | 102.874 | 13.062 | -3.941 | 45.07 | 27.135 | 16.274 | 4.197 | 114.709 | 45.011 | 0.275 | -4.631 | 80.58 | 57.594 | 19.818 | 1.435 | -17.417 | 15.824 | -7.38 | -10.202 | 7.269 | 7.355 | -10.017 | -3.302 | 13.031 |
Kasstroom uit Financieringsactiviteiten
| 319 | 304 | -134 | 150 | 209 | 388 | 103 | 471 | 124 | 337 | 174 | -249 | 357 | 169 | 308 | 332 | 201 | 486 | 627 | 209 | -776 | 94 | 598 | -12 | -31 | 89 | 191 | -87 | 27 | 208 | 4,685 | 51 | 380 | -66 | -280 | -388 | 166 | 156 | 257 | 2,748 | 55 | 301 | 31 | 35 | 1,097 | 23 | 154 | -28 | 139 | -94 | 125 | -73 | 252 | -103 | 228 | 117 | 3 | -65 | 229 | 159 | 41 | 9 | 58 | 211 | -37 | -36 | 88.7 | 181.7 | 1,382.918 | 26.682 | 162.841 | 117.087 | 58 | 40.434 | 64.035 | -11.329 | 10.44 | 96.771 | 69.287 | -66.774 | 756.966 | -15.822 | 35.676 | 51.04 | 16.383 | 86.504 | 93.029 | 6.52 | 84.211 | 42.213 | 22.452 | 10.747 | -1.752 | 109.998 | 88.978 | -4.877 | -9.715 | 76.462 | 52.563 | 14.977 | -3.227 | -21.819 | 11.109 | -11.978 | -14.402 | 5.502 | 3.393 | -12.334 | -7.263 | 9.957 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 6 | 11 | -13 | 15 | -7 | 5 | -6 | 26 | 8 | 0 | 0 | 9 | 5 | -2 | -18 | -4 | -10 | 15 | -15 | 2 | -5 | -8 | 16 | -3 | 5 | 6 | 0 | -9 | -2 | -1 | -5 | 5 | -2 | -14 | 12 | 24 | -2 | 19 | 10 | 8 | -4 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 1 | -1 | -1 | -2 | -1 | 0 | 3 | 0 | 0 | 0 | -0.1 | -0.8 | -1.948 | -0.152 | 0.498 | -0.035 | -0.409 | 0.034 | -0.007 | -0.27 | -0.027 | 0.119 | 0.076 | -1.53 | 0.701 | 0.32 | -0.958 | -0.088 | -1.227 | -1.122 | 0.667 | 0.341 | -0.864 | 0.158 | 0.065 | -0.038 | 0.191 | -0.199 | 0 | 0 | 0 | 0 | -0.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -8 | -56 | -140 | 75 | 114 | 367 | -186 | 57 | -27 | 234 | -94 | -374 | 282 | 68 | -245 | 114 | 108 | -98 | 142 | 37 | -42 | -99 | 137 | -2 | -136 | 6 | 75 | 21 | -67 | 29 | -32 | 5 | 64 | -10 | -105 | -450 | 498 | 69 | -228 | -154 | 84 | 456 | -83 | -112 | 99 | 14 | 7 | -84 | 121 | 23 | -19 | -190 | 212 | -23 | 45 | -7 | -21 | 7 | -21 | -31 | 43 | 28 | -2 | 9 | -8 | 9 | 7.3 | -12.8 | 20.277 | 2.302 | -20.473 | 34.029 | 5.842 | -11.893 | 14.794 | -8.225 | -37.357 | 27.001 | -2.848 | -11.061 | 6.303 | -20.285 | -14.056 | 44.928 | 6.057 | 1.907 | -11.547 | -26.226 | 47.94 | 1.806 | 2.114 | -5.442 | 4.814 | -5.633 | 7.655 | 3.769 | -4.024 | -0.259 | 2.218 | 5.022 | -0.283 | -2.627 | -2.16 | 1.324 | -7.579 | 3.553 | 1.668 | 1.65 | -2.604 | 3.522 |
Kaspositie aan het Einde van de Periode
| 561 | 569 | 625 | 765 | 690 | 576 | 209 | 395 | 338 | 365 | 131 | 225 | 599 | 317 | 249 | 494 | 380 | 272 | 370 | 228 | 191 | 233 | 332 | 195 | 197 | 333 | 327 | 252 | 231 | 298 | 269 | 301 | 296 | 232 | 242 | 347 | 797 | 299 | 230 | 458 | 612 | 528 | 72 | 155 | 267 | 168 | 154 | 147 | 231 | 110 | 89 | 108 | 298 | 86 | 109 | 64 | 71 | 92 | 85 | 106 | 137 | 94 | 66 | 68 | 59 | 67 | 58 | 50.7 | 63.5 | 43.223 | 40.921 | 61.394 | 27.365 | 21.523 | 33.416 | 18.622 | 26.847 | 64.204 | 37.203 | 40.051 | 51.112 | 44.809 | 65.094 | 79.15 | 34.222 | 28.165 | 26.258 | 37.805 | 64.031 | 16.091 | 14.285 | 12.171 | 17.613 | 12.799 | 18.432 | 10.777 | 7.008 | 11.032 | 11.291 | 9.073 | 4.051 | 4.334 | 6.961 | 9.121 | 7.797 | 15.376 | 11.823 | 10.155 | 8.505 | 11.109 |