Finning International Inc.
TSX:FTT.TO
37.44 (CAD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 103 | 144 | 120 | 85 | 155 | 148 | 133 | 135 | 149 | 125 | 92 | 103 | 99 | 91 | 70 | 72 | 88 | 18 | 54 | 50 | 76 | 88 | 28 | 55 | 25 | 81 | 71 | 66 | 52 | 56 | 47 | 9 | 36 | 5 | 15 | -308.573 | 33.053 | 61.384 | 53.135 | 107.118 | 56.796 | 86.42 | 67.907 | 92.929 | 86.233 | 82.705 | 73.388 | 105.398 | 83.941 | 78.622 | 66.974 | 70.525 | 35.473 | 81.828 | 71.539 | 299.195 | 61.494 | -210.038 | 20.065 | 16.314 | 21.668 | 47.815 | 45.026 | -106.829 | 64.891 | 67.143 | 70.794 | 70.52 | 63.59 | 74.057 | 69.89 | 52.67 | 37.884 | 56.587 | 56.935 | 36.184 | 44.841 | 45.645 | 37.36 | 20.181 | 43.115 | 27.781 | 23.869 | 28.079 | 36.574 | 32.184 | 35.114 | 31.227 | 35.6 | 34.69 | 30.736 | 27.78 | 29.91 | 28.882 | 17.345 | 21.496 | 18.695 | 19.8 | 13.4 | 21.2 | 16.2 | 16 | 6.2 | -12.8 | 3.6 | 20.2 | -7.8 | 25.5 | 32.7 | 23 | 22.5 | 20.4 | 22.5 | 22.3 | 23 | 17.3 | 18.5 | 21.7 | 20 |
Afschrijvingen & Amortisatie
| 100 | 98 | 99 | 99 | 94 | 94 | 92 | 87 | 84 | 81 | 81 | 84 | 80 | 78 | 77 | 77 | 77 | 78 | 76 | 73 | 72 | 76 | 72 | 49 | 49 | 45 | 44 | 45 | 46 | 48 | 45 | 47 | 46 | 48 | 51 | 66.601 | 61.902 | 51.473 | 51.025 | 52.118 | 56.048 | 52.912 | 54.896 | 54.801 | 55.075 | 54.368 | 52.916 | 56.104 | 54.661 | 55.957 | 48.666 | 49.042 | 44.902 | 40.988 | 41.418 | 49.477 | 46.013 | 26.165 | 58.099 | 63.149 | 66.514 | 67.083 | 74.361 | 86.66 | 85.381 | 78.27 | 75.784 | 82.198 | 90.054 | 90.261 | 88.776 | 87.707 | 95.863 | 87.808 | 86.711 | 87.665 | 91.52 | 88.908 | 88.741 | 89.443 | 98.501 | 90.516 | 87.627 | 98.379 | 96.085 | 80.477 | 80.018 | 80.658 | 84.159 | 71.293 | 78.883 | 81.926 | 232.035 | 2.578 | 1.963 | 45.194 | 47.837 | 29.2 | 60.3 | 47.4 | 47.7 | 45 | 46.3 | 49.3 | 51.1 | 44 | 47.4 | 49.5 | 57.3 | 45.9 | 46.4 | 44 | 43.7 | 33.5 | 35.7 | 36.1 | 33.5 | 32 | 33.2 |
Uitgestelde Inkomstenbelasting
| 24 | 41 | 42 | 48 | 57 | 52 | 71 | 46 | 52 | 44 | 30 | 35 | 32 | 28 | 19 | 18 | 28 | 10 | 19 | 17 | 27 | 22 | 10 | 16 | 48 | 27 | 24 | 24 | 18 | 19 | 17 | -11 | 15 | 3 | 8 | -62.538 | 7.682 | 22.983 | 2.873 | 14.697 | 36.646 | 27.385 | 22.378 | 31.193 | 26.352 | 1.827 | 7.526 | 12.403 | 6.836 | 1.675 | -0.561 | 6.676 | 5.196 | -9.591 | 2.511 | 5.532 | -5.452 | -3.783 | -0.401 | -4.848 | 1.022 | -1.801 | -2.058 | -2.331 | 5.415 | 4.842 | 1.896 | 21.246 | 7.703 | -5.878 | -4.678 | -1.653 | -8.133 | 2.093 | -1.825 | 1.807 | -7.701 | 5.286 | -2.019 | -7.203 | 1.064 | 2.808 | 1.01 | 31.926 | -11.676 | 0.565 | -3.559 | 16.276 | -1.107 | 0.337 | -4.279 | -9.792 | 2.918 | 2.811 | 1.12 | -1.679 | 0.653 | 1 | 1.8 | 3.2 | 1.4 | 1.2 | 0.2 | -5.2 | -6.8 | -0.2 | -1 | -7.5 | 0 | 0 | 0 | -2.2 | 0 | 0 | 1.7 | -1.4 | -0.1 | 2.4 | -0.7 |
Aandelen Gebaseerde Vergoedingen
| 8 | 8 | 6 | 0 | 7 | 14 | 5 | 29 | 0 | -11 | 18 | 11 | 4 | 7 | 14 | 16 | 6 | 9 | -10 | 3 | 5 | 6 | -1 | -12 | 3 | 11 | 5 | 10 | 12 | 10 | 0 | 8 | 6 | 8 | 2 | -2.312 | -1.053 | 4.737 | -0.371 | -2.879 | 5.385 | 4.867 | 2.411 | 2.122 | 4.425 | 7.363 | 3.135 | 4.557 | 4.403 | 6.643 | -0.259 | 0.705 | 6.722 | 4.677 | 1.64 | 1.057 | 0.899 | 2.273 | 1.745 | 3.915 | 2.578 | 0.872 | 4.155 | 0 | 0 | 5.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 150 | 97 | -369 | 263 | -194 | -97 | -321 | 226 | -258 | -251 | -455 | -30 | 55 | -159 | -143 | 156 | 173 | 206 | -113 | 312 | 77 | -236 | -372 | 373 | -104 | -43 | -329 | 261 | -20 | -174 | -138 | 80 | 124 | 23 | -31 | 320.226 | 81.174 | -14.362 | -311.038 | 230.08 | 1.122 | 30.604 | -279.75 | 233.241 | 14.899 | -36.822 | -153.574 | 161.674 | -112.835 | 5.173 | -244.862 | 288.629 | -151.287 | -210.323 | -207.005 | 91.54 | -44.196 | 5.991 | 32.479 | 48.199 | 162.572 | 52.003 | -105.464 | 40.102 | -72.476 | -117.856 | -235.445 | 56.023 | -9.077 | -167.095 | -98.439 | 215.939 | -402.181 | 43.331 | 3.885 | 299.471 | -33.447 | -177.743 | -131.04 | 235.775 | -173.018 | -306.862 | -8.166 | -55.591 | 119.641 | -235.331 | 49.421 | -100.225 | -36.186 | 59.03 | 79.32 | 297.44 | -274.23 | 16.36 | -28.902 | -121.05 | -17.323 | 49.3 | 71.1 | -29.1 | -8.1 | -14 | 21.7 | -27.4 | -135.5 | 107 | -99 | -14.7 | -115.7 | -130.3 | -102.5 | -81.7 | -53.9 | -91.9 | -80.6 | -106.9 | -50.2 | -116.7 | -89.4 |
Vorderingen
| 59 | -54 | -119 | 131 | 84 | -70 | -33 | -112 | -32 | -47 | -74 | -16 | -66 | -91 | 2 | -84 | 22 | 175 | 75 | 110 | 145 | -163 | -3 | 1 | -18 | 7 | -29 | -32 | -36 | -49 | 6 | -109 | 53 | 9 | -29 | 83.573 | 181.748 | -10.248 | 85.928 | 35.946 | 14.46 | 2.373 | -36.846 | 21.323 | 17.636 | 20.813 | -83.373 | 23.024 | 76.409 | -79.24 | -94.337 | -81.687 | 49.218 | -97.132 | -87.18 | -22.845 | -19.886 | -23.801 | -65.638 | -23.073 | 91.729 | 19.585 | 117.406 | 0 | 0 | -7.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 86 | 112 | -198 | 52 | -139 | -77 | -244 | 70 | -244 | -111 | -430 | -66 | 38 | -58 | -124 | 121 | 255 | 217 | -85 | 221 | 158 | -40 | -310 | 3 | -67 | -59 | -168 | 42 | 27 | -159 | -58 | 137 | -35 | 38 | -6 | 192.295 | 73.477 | 53.23 | -245.003 | 164.618 | 60.109 | 94.107 | -151.896 | 181.858 | 64.505 | -38.613 | 28.528 | 39.279 | -42.155 | -40.883 | -324.941 | 196.38 | -289.283 | -119.908 | -140.979 | 49.016 | -115.669 | -101.89 | 27.879 | 154.753 | 200.867 | 159.678 | -80.508 | -47.849 | -4.74 | -52.48 | -50.563 | 7.106 | 55.46 | -51.775 | -108.236 | -156.432 | -88.893 | 13.909 | -20.952 | -53.116 | 36.796 | -118.894 | 48.391 | -192.12 | -37.779 | -51.582 | -21.457 | -67.944 | 11.759 | 4.813 | 9.752 | -18.64 | -21.569 | 12.54 | 46.187 | -30.029 | 17.606 | 15.374 | -61.732 | 47.853 | -71.673 | 69 | -13 | 116.1 | 29.6 | 16.3 | 22.7 | -7.8 | -62.9 | 40.2 | -88 | -144.3 | -88.9 | -68 | -40.4 | -36.5 | -2.2 | -4.4 | -66.7 | -29.8 | -31.6 | -21.5 | -86.9 |
Crediteuren
| 0 | -22 | 64 | -56 | 77 | -8 | 1 | 70 | 163 | -45 | 220 | 15 | 45 | 29 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.607 | -174.587 | -58.914 | -154.106 | 31.145 | -82.252 | -56.829 | -91.305 | 35.033 | -69.286 | -34.736 | -110.639 | 99.644 | -155.48 | 121.355 | 148.948 | 261.261 | 101.661 | -23.404 | 45.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5 | 61 | -125 | 136 | -216 | 58 | -45 | 198 | -145 | -48 | 49 | 52 | 17 | -10 | -21 | 119 | -104 | -186 | -103 | -19 | -226 | -33 | -59 | 369 | -11 | 9 | -132 | 251 | -11 | 34 | -86 | 52 | 106 | -24 | 4 | 10.751 | 0.536 | 1.57 | 2.143 | -1.629 | 8.805 | -9.047 | 0.297 | -4.973 | 2.044 | 15.714 | 11.91 | -0.273 | 8.391 | 3.941 | 25.468 | -87.325 | -12.883 | 30.121 | -24.099 | 65.369 | 91.359 | 131.682 | 70.238 | -83.481 | -130.024 | -127.26 | -142.362 | 87.951 | -67.736 | -57.817 | -184.882 | 48.917 | -64.537 | -115.32 | 9.797 | 372.371 | -313.288 | 29.422 | 24.837 | 352.587 | -70.243 | -58.849 | -179.431 | 427.895 | -135.239 | -255.28 | 13.291 | 12.353 | 107.882 | -240.144 | 39.669 | -81.585 | -14.617 | 46.49 | 33.133 | 327.469 | -291.836 | 0.986 | 32.83 | -168.903 | 54.35 | -19.7 | 84.1 | -145.2 | -37.7 | -30.3 | -1 | -19.6 | -72.6 | 66.8 | -11 | 129.6 | -26.8 | -62.3 | -62.1 | -45.2 | -51.7 | -87.5 | -13.9 | -77.1 | -18.6 | -95.2 | -2.5 |
Overige Niet-Contante Posten
| -2 | -24 | 22 | -110 | -82 | -145 | -146 | -113 | -51 | -100 | -39 | -10 | -58 | -37 | -25 | -22 | -32 | -2 | -40 | -17 | -53 | -83 | -61 | 9 | -27 | -103 | -57 | -8 | -53 | -71 | -10 | -2 | -50 | -12 | 12 | 357.093 | -24.56 | -52.346 | -19.186 | 1.658 | -19.883 | -67.59 | 4.284 | -12.738 | -27.531 | -89.568 | -49.566 | -79.509 | -24.294 | -101.476 | -55.577 | -70.618 | -24.77 | -116.462 | -47.601 | -300.274 | -38.502 | 226.002 | -2.837 | 1.702 | -7.836 | 0.897 | 4.519 | 201.634 | -210.669 | -57.67 | 2.903 | -5.195 | 7.198 | 173.718 | -150.181 | 20.657 | 194.633 | -108.512 | -80.995 | -326.392 | 11.52 | -0.269 | -2.033 | -358.136 | 2.227 | 87.519 | -82.97 | -48.046 | -213.509 | 56.979 | -56.98 | -36.559 | -126.468 | -67.479 | -75.235 | -309.401 | -1.163 | -59.773 | 74.113 | 90.226 | -37.117 | -21.5 | -30.6 | -7.5 | -0.2 | 0.9 | 0.1 | 8.3 | 6.1 | -1 | 31 | 16.4 | 3.4 | 1.5 | -0.1 | 0.1 | 1 | -5.2 | -3.3 | -4.8 | 0.4 | -0.3 | 5.3 |
Kasstroom uit Operationele Activiteiten
| 383 | 364 | -177 | 291 | 37 | 66 | -166 | 410 | -24 | -112 | -273 | 193 | 212 | 8 | 12 | 317 | 340 | 319 | -14 | 438 | 204 | -127 | -324 | 490 | -6 | 18 | -242 | 398 | 55 | -112 | -58 | 131 | 177 | 75 | 57 | 370.497 | 158.198 | 73.869 | -223.562 | 402.792 | 136.114 | 134.598 | -127.874 | 401.548 | 159.453 | 19.873 | -66.175 | 260.627 | 12.712 | 46.594 | -185.619 | 344.959 | -83.764 | -208.883 | -137.498 | 146.527 | 20.256 | 46.61 | 109.15 | 128.431 | 246.518 | 166.869 | 20.539 | 177.176 | 14.831 | -19.955 | -99.371 | 207.262 | -22.495 | -145.442 | -96.015 | 11.658 | -47.592 | 81.283 | 51.807 | 98.735 | 106.733 | -38.173 | -8.991 | -19.94 | -28.111 | -98.238 | 25.333 | 43.753 | 36.113 | -54.786 | 97.574 | 3.769 | -41.511 | 101.185 | 103.62 | 87.953 | -10.53 | -9.142 | 65.639 | 34.187 | 13.228 | 76.6 | 116.6 | 35.2 | 57 | 49.1 | 80 | 12.2 | -81.5 | 170 | -29.4 | 69.2 | -22.3 | -59.9 | -33.6 | -11.7 | 13.3 | -41.3 | -23.5 | -59.7 | 2.1 | -60.9 | -31.6 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -38 | -34 | -37 | -51 | -50 | -40 | -79 | -78 | -33 | -30 | -30 | -45 | -38 | -17 | -33 | -34 | -26 | -17 | -38 | -54 | -40 | -37 | -23 | -77 | -46 | -46 | -32 | -49 | -33 | -20 | -19 | -20 | -17 | -17 | -38 | -34.415 | -22.026 | -10.256 | -9.304 | -19.526 | -30.117 | -15.767 | -15.855 | -38.536 | -16.825 | -15.762 | -27.409 | -37.178 | -41.499 | -77.544 | -39.139 | -70.991 | -40.306 | -18.912 | -19.044 | -18.662 | -18.714 | -14.204 | -14.895 | -18.629 | -29.421 | -31.669 | -28.089 | -31.619 | -26.746 | -19.606 | -22.446 | -22.455 | -12.348 | -21.31 | -18.113 | -33.169 | -15.673 | -16.217 | -11.015 | -11.439 | -14.618 | -20.734 | -13.344 | -27.162 | -24.312 | -6.744 | -14.81 | -30.927 | -12.013 | -13.335 | -7.325 | 0 | 0 | 0 | 0 | -635.019 | -8.041 | 0 | 0 | -5.076 | -3.217 | -0.7 | -2.9 | -1.7 | -1.8 | -3.6 | -1.9 | -10.9 | -6.1 | -10.7 | -6.2 | -65.4 | -3 | -7.8 | -10.9 | -13.1 | -10.4 | -0.5 | -6.8 | -5 | -6.8 | -7.8 | -5.4 |
Netto Overnames
| 0 | -8 | 4 | 40 | 13 | -11 | -2 | -1 | -16 | 0 | -84 | -7 | -5 | 5 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -229 | -1 | 0 | -1 | 0 | 0 | 0 | -2 | -3 | 0 | 0 | 8 | 0 | 12.587 | -240.587 | 0 | 0 | 0.188 | -14.914 | -3.771 | 0 | -0.218 | 0 | 0 | -4.542 | -160.372 | 21.619 | -301.279 | -8.428 | -2.75 | -1.997 | 0 | 0 | -3.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.91 | 0 | -2.897 | -136.831 | 0 | 0 | 0 | -2.67 | -10.25 | 22.35 | -22.35 | 5.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.665 | -16.25 | -218.023 | -66.197 | 0 | 0 | 0 | 0 | 0 | 0 | -21.374 | -621.555 | 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 | -42 | -12 | 0 | 0 | 0 | 3 | 0 | -3 | 20 | -27 | 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 | -3.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 27 | 2 | -1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1 | 0 | 31 | -2 | 1 | 5 | 0 | 0 | 7 | 0 | -3 | -7 | 2 | 5 | 6 | 2 | 2 | 10 | 2 | 2 | 1 | 2 | 0 | 5 | 3 | -1 | 11 | 1 | 0 | 1 | 1 | 55 | 3 | -47 | 33 | -1.118 | -4.224 | 5.987 | 1.244 | 1.691 | 3.343 | 3.9 | 9.565 | 1.883 | 20.021 | 2.454 | 0.156 | 14.551 | 0.042 | 0.283 | 2.008 | 7.019 | 5.786 | 7.368 | 0.099 | -31.394 | 0.464 | 118.165 | 31.03 | 52.849 | 8.56 | 8.804 | -10.851 | 6.161 | 5.092 | 1.33 | 38.371 | 10.813 | 240.41 | 4.357 | 2.651 | 37.081 | 137.995 | 0 | 13.723 | -0.726 | 0 | 6.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.056 | 34.838 | -42.828 | -24.939 | 82.036 | 675.174 | 0 | -4.912 | 5.043 | -218.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -85.7 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -37 | -42 | -6 | -53 | -49 | -46 | -81 | -79 | -42 | -30 | -117 | -39 | -68 | -12 | -32 | -32 | -24 | -7 | -36 | -52 | -39 | -35 | -252 | -73 | -43 | -47 | -21 | -48 | -33 | -14 | -21 | 35 | -14 | -56 | -5 | -22.946 | -266.837 | -4.269 | -11.949 | -17.647 | -41.688 | -15.638 | -6.29 | -36.871 | 3.196 | -13.308 | -31.795 | -182.999 | -19.838 | -378.54 | -45.559 | -66.722 | -36.517 | -11.544 | -20.32 | -53.437 | -18.25 | 103.961 | 16.135 | 34.22 | -20.861 | -22.865 | -38.94 | -34.368 | -21.654 | -21.173 | -120.906 | -11.642 | 228.062 | -16.953 | -18.132 | -6.338 | 144.672 | -38.567 | 8.039 | -2.686 | -14.618 | -14.213 | -13.344 | -27.162 | -24.312 | -6.744 | -14.81 | -15.262 | -28.263 | -231.358 | -39.466 | 34.838 | -42.828 | -24.939 | 82.036 | 40.155 | -8.041 | -26.286 | -616.512 | -223.126 | -3.217 | -0.7 | -2.9 | -1.7 | -1.8 | -3.6 | -1.9 | -10.9 | -6.1 | -10.7 | -6.2 | -151.1 | -3 | -7.8 | -10.9 | -13.1 | -10.4 | 0.5 | -6.8 | -5 | -6.8 | -7.8 | -5.4 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -112 | -196 | 322 | -107 | 189 | 133 | 175 | -30 | 19 | 87 | 294 | -43 | 76 | -7 | -10 | -118 | -155 | -177 | 56 | -326 | -18 | 72 | 482 | -70 | 10 | 43 | 149 | -366 | 131 | 84 | 12 | -6 | -58 | -27 | -41 | -80.948 | 176 | 12 | 2 | -123.102 | -46.164 | -103.562 | 187.789 | -251.77 | -166.691 | 12.65 | 121.554 | -73.167 | 59.005 | 342.92 | 254.343 | -88.025 | 145.608 | 173.401 | 2.999 | 75.692 | 2.56 | -65.375 | -109.438 | -101.756 | -141.011 | -104.3 | 28.303 | -59.95 | 81.128 | 72.909 | 297.627 | -16.853 | -155.769 | 160.078 | 104.578 | 27.6 | 60.104 | -41.841 | 0.493 | -79.269 | -75.086 | 55.479 | 30.343 | 156.633 | 54.514 | 108.628 | -25.883 | 306.303 | -165.267 | -40.013 | 4.613 | 26.461 | 8.128 | -68.179 | 1.428 | -11.307 | -49.783 | 194.889 | -7.41 | 56.445 | -73.091 | -25 | -1.1 | 89.2 | 20.8 | -23.1 | -3.3 | -40.6 | -61.1 | 61.9 | 29.8 | 4.8 | 16.2 | 23.4 | 1.2 | 59.7 | 34.3 | 10.7 | 9.1 | 0.5 | -0.2 | 0.9 | 35.4 |
Uitgifte 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0 | 0 | 0 | 0.7 | 1.627 | 1.28 | 1.123 | 1.019 | 0.532 | 0.301 | 0.68 | 0.452 | -0.338 | 1.277 | 0.56 | 0.882 | 0.625 | 1.567 | 4.426 | 1.535 | 2.044 | 0.285 | 0.299 | 2.512 | 0.819 | 3.055 | 4.029 | 2.478 | 301.646 | 2.814 | 3.12 | 2.284 | 0.891 | 4.77 | 11.685 | 2.192 | 2 | 1.506 | 9.655 | 8.167 | 2.699 | 4.935 | 5.877 | 1.948 | 0.187 | 0.785 | 0.3 | 0.2 | 0.3 | 0.3 | 1.7 | 0.1 | 0 | 0.5 | 0.5 | 2.2 | 1.5 | 0.6 | 0.8 | 1.4 | 2.3 | 1.7 | 1.9 | 1.7 | 0.1 | 1.5 | 0.9 | 0.3 |
Terugkoop van Gewone Aandelen
| -96 | -87 | -56 | -45 | -65 | -114 | -51 | -74 | -22 | -61 | -61 | -67 | -54 | -34 | 0 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | -31 | -95 | -1 | -9 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | -29.441 | -44 | -17 | 0 | -0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.468 | -32.578 | 0 | -97.45 | -67.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.007 | 0 | 0 | -2.978 | 0 | -1.328 | -28.506 | 0 | 0 | 0 | 0 | -14.656 | -1.79 | 0 | -7.262 | -12.198 | -6.698 | -7.5 | -22.8 | 0 | 0 | -0.9 | -0.1 | 0 | -0.1 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | -0.6 | -0.3 | 0 | -0.1 | 0 | 0 |
Uitgekeerde Dividenden
| -38 | -39 | -36 | -37 | -36 | -37 | -36 | -35 | -37 | -36 | -36 | -36 | -36 | -33 | -34 | -33 | -33 | -33 | -34 | -34 | -33 | -33 | -33 | -33 | -34 | -34 | -32 | -31 | -33 | -30 | -31 | -31 | -31 | -30 | -31 | -30.7 | -31.242 | -31.462 | -30.596 | -30.596 | -30.585 | -30.557 | -26.248 | -26.231 | -26.23 | -26.23 | -24.072 | -24.067 | -24.064 | -24.061 | -22.335 | -22.304 | -22.304 | -22.302 | -20.582 | -20.551 | -20.53 | -20.516 | -18.799 | -18.776 | -18.771 | -18.663 | -18.76 | -18.746 | -18.997 | -18.991 | -17.263 | -17.791 | -16.165 | -16.149 | -14.341 | -14.317 | -11.622 | -11.621 | -11.599 | -9.81 | -9.788 | -9.754 | -9.745 | -7.83 | -7.794 | -7.775 | -7.782 | -7.006 | -6.973 | -6.884 | -6.953 | -6.197 | -6.185 | -5.375 | -5.343 | -3.786 | -3.813 | -3.79 | -3.766 | -3.805 | -3.847 | -3.8 | -4 | -4 | -4 | -3.9 | -4 | -4 | -3.9 | -4 | -4 | -3.9 | -4 | -4 | -3.9 | -4 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 |
Overige Financieringsactiviteiten
| -22 | -2 | 0 | -18 | 0 | -22 | 0 | -21 | 0 | 0 | 0 | -21 | -1 | 0 | 0 | -22 | 0 | -1 | 0 | -200 | -22 | 0 | 0 | -1 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0.87 | 0.541 | 0 | 0 | 0.063 | 0.018 | 0.101 | 0 | 0 | 0 | 0.063 | 0 | 0.045 | 0 | 0 | -150 | 0 | 0 | 0 | 7.825 | 0 | -53.836 | 1.869 | 0 | -18.05 | 0 | 0 | 0 | -0.463 | -8.914 | 0 | -45 | 0 | -17.066 | 0 | -0.604 | -158.809 | 0 | 0 | 0 | 0 | 0 | 0 | -427.629 | 10.991 | -3.942 | -4.569 | -485.511 | -27.929 | 451.506 | 10.856 | -21.527 | -5.105 | -5.174 | -1.584 | -6.556 | -12.856 | 20.669 | 398.37 | 0.5 | 1.981 | 4.4 | -4.2 | 21.9 | -22.8 | 23.5 | 0.1 | 1.4 | -11.8 | -5.2 | 10.1 | -9.4 | 0.4 | 0.3 | -3.8 | 4.1 | -1.2 | -0.6 | 2.1 | -1.1 | 6 | -1.7 | -0.6 |
Kasstroom uit Financieringsactiviteiten
| -268 | -324 | 230 | -207 | 88 | -40 | 88 | -160 | -40 | -10 | 197 | -167 | -15 | -74 | -44 | -173 | -188 | -211 | -1 | -361 | -73 | 39 | 418 | -199 | -25 | -44 | 117 | -407 | 98 | 54 | -21 | -37 | -89 | -57 | -72 | -142.089 | 100.13 | -35.921 | -29.12 | -153.698 | -76.686 | -134.101 | 161.642 | -278.001 | -192.921 | -13.58 | 97.545 | -97.234 | 34.986 | 318.859 | 232.218 | -260.329 | 123.304 | 151.099 | -16.883 | 64.593 | 0.54 | -138.604 | -125.349 | -120 | -177.531 | -122.283 | 9.995 | -96.502 | 30.367 | 45.564 | 183.796 | -146.344 | -205.734 | 131.289 | 91.772 | 14.723 | -110.042 | -53.163 | -8.594 | -88.26 | -81.819 | 49.754 | 23.076 | 22.817 | 60.518 | 90.421 | -35.95 | -188.301 | 0.319 | 414.966 | -17.798 | 0.737 | -1.656 | -69.073 | 2.668 | -33.606 | -63.307 | 217.645 | 381.88 | 41.129 | -80.87 | -31.6 | -31.9 | 107.4 | -5.7 | -3.5 | -7.2 | -43.2 | -76.4 | 53.1 | 38.1 | -7.2 | 13.2 | 20.4 | -5.1 | 62.1 | 30.9 | 7.5 | 8.7 | -4.4 | 3.3 | -3.9 | 31.2 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -13 | 20 | 16 | -47 | 18 | -35 | 0 | -3 | 56 | 27 | -14 | -3 | 11 | -13 | -6 | -26 | -13 | -23 | 43 | -9 | 0 | -7 | -6 | 15 | -5 | 4 | 13 | -1 | -15 | -6 | -4 | 4 | 2 | -3 | -30 | 17.529 | 16.716 | -0.637 | 25.391 | 4.697 | 11.729 | -10.244 | 6.693 | 6.449 | -1.626 | 5.856 | 1.701 | -1.289 | -3.359 | 1.591 | -0.971 | -0.485 | 5.701 | -1.088 | -4.672 | -16.021 | -3.374 | 8.163 | -8.947 | -5.082 | -10.109 | -4.153 | 3.384 | 6.975 | 1.958 | -0.645 | 1.819 | -7.801 | -1.793 | -1.801 | -0.858 | 1.811 | 0.807 | 1.119 | -0.821 | -8.518 | 5.545 | -1.27 | -0.111 | 2.716 | 1.364 | 1.731 | -0.175 | 272.408 | -0.001 | -366.407 | 0 | 0 | 0 | -368.072 | 0 | -933.724 | 933.724 | 0 | 0 | 0 | 0.061 | -0.1 | 0 | -19.8 | 19.9 | -7.9 | 7.9 | 0 | -0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0.1 | -0.1 | 0.1 | -0.1 |
Netto Kasstroomverandering
| 65 | 18 | 63 | -16 | 94 | -55 | -159 | 168 | -50 | -125 | -207 | -16 | 140 | -91 | -70 | 86 | 115 | 78 | -8 | 16 | 92 | -130 | -164 | 233 | -79 | -25 | -133 | -58 | 105 | -78 | -104 | 133 | 76 | -41 | -50 | 222.324 | 8.207 | 33.042 | -239.24 | 236.144 | 29.469 | -25.385 | 34.171 | 93.125 | -31.898 | -1.159 | 1.276 | -20.895 | 24.501 | -11.496 | 0.069 | 17.423 | 8.724 | -70.416 | -179.373 | 141.662 | -0.828 | 20.13 | -9.011 | 37.569 | 38.017 | 17.568 | -5.022 | 53.281 | 25.502 | 3.791 | -34.662 | 41.475 | -1.96 | -32.907 | -23.233 | 21.854 | -12.155 | -9.328 | 50.431 | -0.729 | 15.841 | -3.902 | 0.63 | -21.569 | 9.459 | -12.83 | -25.602 | 112.598 | 8.168 | -237.585 | 40.31 | 39.344 | -85.995 | -360.899 | 188.324 | -839.222 | 851.846 | 182.217 | -168.993 | -147.81 | -70.798 | 44.2 | 81.8 | 121.1 | 69.4 | 34.1 | 78.8 | -41.9 | -164.1 | 212.5 | 2.5 | -89.1 | -12 | -47.3 | -49.6 | 37.4 | 33.9 | -33.4 | -21.6 | -69 | -1.5 | -72.5 | -5.9 |
Kaspositie aan het Einde van de Periode
| 298 | 233 | 215 | 152 | 168 | 74 | 129 | 288 | 120 | 170 | 295 | 502 | 518 | 378 | 469 | 539 | 453 | 338 | 260 | 268 | 252 | 160 | 290 | 454 | 221 | 300 | 325 | 458 | 516 | 411 | 489 | 593 | 460 | 384 | 425 | 475 | 252.676 | 244.469 | 211.427 | 450.667 | 214.523 | 185.054 | 210.439 | 176.268 | 83.143 | 115.041 | 116.2 | 114.924 | 135.819 | 111.318 | 122.814 | 122.745 | 105.322 | 96.598 | 167.014 | 349.857 | 208.195 | 209.023 | 188.893 | 197.904 | 160.335 | 122.318 | 104.75 | 109.772 | 56.491 | 30.989 | 27.198 | 61.86 | 20.385 | 22.345 | 55.252 | 78.485 | 56.631 | 68.786 | 78.114 | 27.683 | 28.412 | 12.571 | 16.473 | 15.843 | 37.412 | 27.953 | 40.783 | 66.385 | -46.213 | -54.381 | 183.204 | -223.514 | -262.858 | -176.863 | 184.036 | -372.36 | 466.862 | -384.984 | -567.201 | -398.208 | -250.398 | -179.6 | -223.8 | -305.6 | -426.7 | -496.1 | -530.2 | -609 | -567.1 | -403 | -615.5 | -618 | -528.9 | -516.9 | -469.6 | -420 | -457.4 | -491.3 | -457.9 | -436.3 | -367.3 | -365.8 | -293.3 |