General Dynamics Corporation
NYSE:GD
257.99 (USD) • At close January 6, 2025
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
| 930 | 905 | 799 | 1,005 | 836 | 744 | 730 | 992 | 902 | 766 | 730 | 952 | 860 | 737 | 708 | 1,002 | 834 | 625 | 706 | 1,020 | 913 | 806 | 745 | 909 | 851 | 786 | 799 | 636 | 764 | 749 | 763 | 797 | 683 | 758 | 717 | 764 | 733 | 752 | 716 | 701 | 696 | 541 | 595 | 495 | 651 | 640 | 571 | -2,130 | 600 | 634 | 564 | 603 | 652 | 653 | 618 | 2,620 | -1,246 | 651 | 599 | 618 | 575 | 621 | 593 | 631 | 634 | 641 | 572 | 587 | 546 | 513 | 434 | 262 | 438 | 636 | 374 | 406 | 374 | 344 | 344 | 315 | 323 | 296 | 269 | 279 | 255 | 242 | 221 | 291 | 268 | 263 | 229 | 246 | 230 | 227 | 240 | 219 | 294 | 204 | 184 | 198 | 312 | 105 | 265 | 96 | 94 | 92 | 82 | 83 | 82 | 80 | 71 | 70 | 68 | 67 | 65 | 107 | 80 | 74 | 60 | 58 | 39 | 71 | 55 | 64 | 73 | 61 | 687 | 165 | 113 | 86 | 77 | 166 | 71 | 211 | 57 | -530.2 | 68.5 | -240 | 123.7 | 82.8 | 76.5 |
Afschrijvingen & Amortisatie
| 218 | 203 | 197 | -222 | 208 | 207 | 226 | 240 | 219 | 212 | 213 | 240 | 211 | 224 | 215 | 235 | 212 | 219 | 212 | 204 | 210 | 210 | 205 | 221 | 215 | 218 | 109 | 115 | 106 | 109 | 111 | 112 | 110 | 115 | 117 | 122 | 117 | 119 | 124 | 120 | 124 | 120 | 132 | 141 | 135 | 138 | 142 | 162 | 154 | 150 | 154 | 157 | 147 | 145 | 143 | 145 | 141 | 140 | 143 | 144 | 139 | 140 | 139 | 121 | 113 | 111 | 102 | 111 | 105 | 106 | 101 | 110 | 97 | 94 | 83 | 87 | 85 | 83 | 87 | 78 | 85 | 86 | 77 | 84 | 80 | 56 | 57 | 44 | 58 | 59 | 52 | 76 | 68 | 67 | 60 | 55 | 60 | 55 | 56 | 53 | 75 | 39 | 33 | 35 | 30 | 30 | 31 | 27 | 21 | 22 | 21 | 18 | 20 | 16 | 13 | 12 | 9 | 9 | 8 | 9 | 10 | 11 | 9 | 19 | 9 | 15 | 13 | -17 | 21 | 5 | 47 | 69 | 72 | 82 | 80 | 106.5 | 93 | 90.5 | 88 | 97.2 | 93.1 |
Uitgestelde Inkomstenbelasting
| -17 | -51 | -39 | -19 | -4 | -63 | -91 | -46 | 86 | -112 | -106 | -28 | -1 | -18 | -19 | -15 | -29 | -55 | -28 | 164 | -55 | -7 | -10 | 63 | -60 | -10 | 4 | 246 | 62 | 48 | 45 | 158 | 156 | 42 | 20 | 79 | 67 | 29 | -8 | 42 | 30 | 22 | 42 | 57 | 5 | 31 | 11 | -201 | 50 | -1 | 3 | -49 | 29 | 15 | 19 | -9 | 35 | 20 | 10 | 38 | 103 | 46 | 40 | 113 | 57 | 27 | -1 | 72 | -3 | 29 | 24 | 15 | 19 | 30 | -19 | 41 | 56 | 35 | 12 | 44 | 7 | 117 | 111 | 50 | 43 | 8 | 33 | 54 | 33 | 35 | 57 | 15 | 0 | 0 | -15 | 15 | 101 | -2 | 14 | -7 | 19 | 30 | -1 | -47 | 14 | 19 | 12 | -33 | -16 | 41 | -7 | -15 | -5 | 2 | -43 | -2 | 13 | -5 | 30 | -33 | 45 | -7 | -1 | -89 | 89 | 15 | -10 | 6 | -26 | -65 | -8 | -12 | -392 | -164 | 14 | -269.2 | -65.8 | 0 | 0 | 71.7 | -77.2 |
Aandelen Gebaseerde Vergoedingen
| 50 | 53 | 34 | 45 | 49 | 49 | 38 | 25 | 20 | 24 | 96 | 30 | 24 | 32 | 40 | 37 | 30 | 31 | 30 | 30 | 31 | 32 | 40 | 30 | 39 | 42 | 29 | 48 | 26 | 27 | 22 | 24 | 25 | 24 | 27 | 26 | 13 | 31 | 40 | 34 | 30 | 37 | 27 | 30 | 29 | 30 | 31 | 10 | 35 | 34 | 35 | 32 | 32 | 32 | 32 | 30 | 30 | 29 | 29 | 30 | 29 | 30 | 28 | 105 | 0 | 0 | 23 | 86 | 0 | 0 | 19 | 61 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30 | -310 | -1,283 | -57 | 200 | -157 | 500 | -307 | -93 | -27 | 1,107 | 1,426 | -137 | 73 | -681 | 1,648 | 106 | -514 | -1,405 | 1,131 | -251 | -650 | -1,824 | 1,144 | -258 | -249 | -1,462 | 948 | -117 | -606 | -461 | -70 | -448 | -621 | -497 | -910 | 55 | -303 | -91 | -1,033 | 1,735 | 106 | -216 | 433 | -113 | -298 | -269 | 627 | -57 | 100 | -448 | 1,244 | -619 | -70 | -491 | 523 | 26 | -345 | -571 | 474 | -174 | -364 | -588 | 97 | 38 | 246 | -269 | 258 | 294 | -283 | -25 | 193 | -49 | -265 | 29 | 321 | 181 | -328 | -40 | 273 | -202 | -81 | -105 | 496 | 39 | -67 | -131 | 218 | -89 | 48 | -424 | -6 | -112 | -27 | -147 | 45 | -111 | 202 | -241 | 286 | -203 | 112 | -226 | 153 | -34 | -96 | -96 | 552 | -208 | -103 | -40 | 433 | -202 | 594 | 69 | 12 | -39 | -196 | 63 | 279 | -142 | -154 | -127 | 27 | -75 | 109 | -72 | -190 | 41 | 102 | 74 | -99 | 428 | 283 | -142 | 847.3 | 64 | 66.1 | -20.4 | 127 | -79.2 |
Vorderingen
| -287 | -125 | -634 | 592 | 70 | -231 | 72 | -213 | 431 | -198 | 26 | 5 | 227 | -64 | -30 | 707 | -335 | 32 | -33 | -77 | 189 | 15 | 49 | -55 | 128 | 494 | -150 | -221 | 317 | -207 | -84 | -109 | 31 | 112 | -195 | 350 | -201 | 67 | 388 | 141 | 293 | -220 | 116 | -39 | -76 | -33 | -57 | 101 | 249 | 123 | -233 | -277 | 242 | 4 | -389 | 26 | -329 | 202 | -51 | 173 | -175 | 143 | -292 | -386 | 0 | 0 | -97 | -519 | 0 | 0 | 74 | -160 | 0 | 0 | 308 | -555 | 0 | 0 | -61 | -66 | 0 | 0 | -147 | -90 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -460 | -141 | -1,011 | -315 | -640 | -636 | -628 | -65 | -99 | -582 | -234 | 311 | 152 | -115 | 57 | 636 | 299 | 113 | -546 | 270 | -90 | -346 | -210 | 263 | -312 | -306 | -236 | -239 | 71 | -16 | 2 | 58 | -476 | -299 | -470 | -287 | 181 | 212 | -31 | -143 | 529 | -295 | -113 | 314 | -45 | -99 | -193 | 11 | -24 | -202 | -114 | 160 | -122 | -70 | -154 | -172 | -12 | 18 | 143 | 64 | 136 | -115 | -64 | -58 | -52 | -31 | -42 | -65 | 30 | -8 | -92 | -84 | 61 | -71 | -143 | 16 | -142 | 21 | -15 | 76 | -51 | 29 | -108 | 38 | 152 | 78 | -80 | 139 | -184 | -22 | -74 | -43 | -98 | -26 | -56 | -18 | 53 | 133 | -239 | 128 | -301 | 15 | -31 | -11 | -83 | -16 | -99 | -30 | -21 | 165 | -28 | -63 | 6 | 80 | 18 | 0 | 0 | 67 | -8 | 0 | 0 | 98 | -8 | 0 | 0 | 0 | 0 | -211 | -54 | 101 | 88 | 42 | 194 | 218 | -217 | 113.1 | 10.2 | -13.3 | 22 | 12.6 | -86 |
Crediteuren
| 318 | -225 | 100 | -220 | -50 | 117 | -150 | 292 | -39 | -52 | 23 | 485 | 73 | -148 | -216 | 343 | 224 | -407 | -375 | 170 | 137 | -134 | -167 | 127 | -345 | 34 | -358 | 490 | 85 | 154 | -72 | 262 | 148 | -22 | 179 | -423 | 112 | 12 | 210 | -335 | -96 | 303 | -33 | -197 | -1 | -59 | 34 | -73 | -26 | 45 | -387 | 188 | -68 | 123 | -226 | 165 | 175 | 140 | -114 | 54 | -128 | -169 | 151 | -38 | 0 | 0 | -231 | 340 | 0 | 0 | -54 | 180 | 0 | 0 | 12 | 190 | 0 | 0 | -54 | 168 | 0 | 0 | 0 | 137 | 0 | 0 | 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 |
Overig Werkkapitaal
| 459 | 181 | 262 | -114 | 820 | 593 | 1,206 | -321 | -386 | 805 | 1,292 | 625 | -589 | 400 | -492 | -38 | -82 | -252 | -451 | 768 | -487 | -185 | -1,496 | 809 | 271 | -471 | -718 | 918 | -590 | -537 | -307 | -281 | -151 | -412 | -11 | -550 | -37 | -594 | -658 | -696 | 1,009 | 318 | -186 | 355 | 9 | -107 | -53 | 588 | -256 | 134 | 286 | 1,173 | -671 | -127 | 278 | 504 | 192 | -705 | -549 | 183 | -7 | -223 | -383 | 579 | 90 | 277 | 101 | 502 | 264 | -275 | 47 | 257 | -110 | -194 | -148 | 670 | 323 | -349 | 90 | 95 | -151 | -110 | 150 | 411 | -113 | -145 | -21 | 79 | 95 | 70 | -350 | 37 | -14 | -1 | -91 | 63 | -164 | 69 | -2 | 158 | 98 | 97 | -195 | 164 | 49 | -80 | 3 | 582 | -187 | -268 | -12 | 496 | -208 | 514 | 51 | 0 | 0 | -263 | 71 | 0 | 0 | -252 | -119 | 0 | 0 | 0 | 0 | 21 | 95 | 1 | -14 | -141 | 234 | 65 | 75 | 734.2 | 53.8 | 79.4 | -42.4 | 114.4 | 6.8 |
Overige Niet-Contante Posten
| 205 | 964 | 1,987 | 444 | 32 | -49 | 59 | -235 | 149 | -204 | -72 | -938 | 514 | 67 | -260 | -345 | -34 | 537 | -181 | -155 | 243 | -100 | 49 | -300 | 3 | -19 | 25 | 5 | 30 | 150 | 53 | -195 | -27 | 116 | 55 | 248 | -163 | -25 | -36 | 66 | -111 | 40 | -152 | 400 | -240 | 38 | 18 | 2,314 | -80 | -128 | 106 | 39 | -105 | -26 | 6 | -1,886 | 1,893 | -18 | -3 | 191 | -81 | 133 | -64 | -271 | 21 | 17 | 3 | -47 | 16 | 14 | -40 | 160 | 13 | -167 | -18 | 1,511 | -82 | 60 | -43 | 49 | 99 | -49 | -15 | -11 | -52 | 17 | 33 | -73 | -16 | 19 | 0 | 7 | 108 | 23 | -59 | 36 | -97 | -8 | -10 | 18 | 23 | -44 | -2 | -11 | -5 | -7 | -10 | -5 | 6 | -5 | 1 | 17 | 2 | -14 | -18 | -24 | 33 | -25 | 11 | 45 | -7 | 9 | -32 | 22 | -145 | -210 | -725 | -13 | -41 | -1 | 19 | 34 | 33 | -49 | 18 | 178 | -157.1 | 400.9 | -53.3 | -55.4 | 11.4 |
Kasstroom uit Operationele Activiteiten
| 1,416 | 814 | -278 | 1,196 | 1,321 | 731 | 1,462 | 669 | 1,283 | 659 | 1,968 | 1,682 | 1,471 | 1,115 | 3 | 2,562 | 1,119 | 843 | -666 | 2,394 | 1,091 | 291 | -795 | 2,067 | 790 | 787 | -496 | 1,998 | 871 | 477 | 533 | 826 | 499 | 434 | 439 | 329 | 822 | 603 | 745 | -70 | 2,504 | 866 | 428 | 1,556 | 467 | 579 | 504 | 782 | 702 | 789 | 414 | 2,026 | 136 | 749 | 327 | 1,423 | 879 | 477 | 207 | 1,495 | 591 | 606 | 148 | 796 | 863 | 1,021 | 430 | 1,067 | 939 | 406 | 513 | 801 | 534 | 328 | 465 | 900 | 599 | 199 | 358 | 803 | 309 | 361 | 329 | 897 | 368 | 257 | 201 | 533 | 254 | 424 | -86 | 440 | 294 | 290 | 79 | 376 | 246 | 447 | 2 | 546 | 159 | 242 | 69 | 225 | 92 | 37 | 16 | 622 | -121 | 44 | 12 | 484 | -148 | 623 | 77 | 105 | 96 | -143 | 172 | 358 | -55 | -119 | -45 | 18 | -49 | -10 | -107 | 12 | 174 | 110 | 194 | 128 | 164 | 362 | 19 | 150.9 | 2.6 | 317.5 | 138 | 323.3 | 24.6 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -201 | -201 | -159 | -304 | -227 | -212 | -161 | -494 | -255 | -224 | -141 | -385 | -196 | -172 | -134 | -345 | -216 | -221 | -185 | -381 | -244 | -181 | -181 | -243 | -168 | -175 | -104 | -155 | -120 | -91 | -62 | -148 | -110 | -69 | -65 | -209 | -170 | -92 | -98 | -184 | -175 | -75 | -87 | -169 | -103 | -93 | -75 | -164 | -110 | -86 | -90 | -185 | -121 | -91 | -61 | -151 | -96 | -63 | -60 | -134 | -81 | -89 | -81 | -176 | -114 | -115 | -85 | -180 | -128 | -113 | -53 | -137 | -80 | -63 | -54 | -112 | -72 | -54 | -41 | -88 | -60 | -65 | -53 | -109 | -48 | -36 | -31 | -118 | -46 | -56 | -44 | -119 | -127 | -57 | -53 | -69 | -41 | -99 | -79 | -40 | -1,107 | -92 | -48 | -321 | -28 | -20 | -45 | -1,263 | -13 | -27 | -10 | -26 | -10 | -29 | -10 | -10 | -8 | -9 | -5 | -8 | -5 | -4 | -6 | 0 | 0 | 0 | 0 | -5 | -4 | 2 | -11 | -18 | -5 | -29 | -30 | -68.8 | -69.5 | -91.2 | -91.5 | -138.6 | -99.2 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -203 | 0 | 0 | 0 | -17 | -2 | 0 | 0 | -60 | 0 | -10,039 | 0 | -35 | -275 | -89 | 0 | -2 | -56 | 0 | 0 | 209 | 0 | 0 | 0 | 184 | 0 | 0 | 0 | -444 | 0 | 0 | 0 | -18 | -261 | -139 | -26 | -417 | -1,143 | 91 | -116 | 151 | 4 | -189 | -48 | -6 | -640 | 3 | -168 | -2,921 | -237 | -1 | -65 | -31 | 0 | -1 | -298 | -24 | -164 | -2,001 | -153 | -641 | -240 | 0 | -37 | -17 | -490 | -5 | -31 | -57 | -1,859 | -53 | -1,075 | 6 | -68 | 0 | 0 | 1 | -741 | -356 | -355 | -30 | -6 | -33 | -8 | 5 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -123 | 0 | 0 | 0 | -136 | 0 | 0 | -60 | -209 | 0 | -14 | -29 | -51 | -201 | -69 | -191 | -54 | -243 | -283 | -252 | -16 | 22 | -227 | -247 | -360 | -22 | -21 | -86 | -41 | -118 | -274 | -973 | -2,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | -46 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -5 | 0 | 0 | -11 | -2 | -18 | -6 | -4 | -307 | -44 | -88 | -80 | -31 | -86 | -243 | -225 | -90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 372 | -357 | 146 | -270 | 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 | 128 | 0 | 0 | 500 | -62 | 0 | 0 | 66 | 110 | 0 | 0 | 0 | 370 | 342 | 16 | 3 | 127 | 328 | 105 | 116 | 485 | -144 | 63 | 0 | 20 | 80 | 105 | 49 | 82 | 155 | 218 | 968 | 2,321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 6 | 0 | 0 | 16 | 2 | 66 | 7 | 200 | 208 | 44 | 41 | 191 | 179 | 254 | 292 | 294 | 176 | 12 | 2 | 2 | 3 | 5 | 3 | 13 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | -60 | -18 | 90 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -81 | 75 | -24 | -29 | 23 | -2 | -29 | 3 | -378 | 6 | -6 | 4 | 3 | -5 | 3 | 163 | -151 | 176 | 8 | 8 | 5 | 5 | -6 | 386 | 95 | -9,964 | -1 | -17 | -269 | -19 | -23 | 4 | 13 | 2 | -53 | -223 | 37 | 147 | 94 | -78 | -506 | 7 | 4 | 561 | 51 | 19 | 28 | -125 | 68 | 36 | 40 | 12 | -27 | 65 | 175 | -616 | 399 | 252 | 73 | 9 | 29 | 0 | 1 | 4 | 0 | 0 | 31 | 15 | -183 | 76 | 10 | 233 | -152 | 285 | -6 | 636 | 79 | -82 | 375 | 9 | 10 | 0 | 16 | 28 | 3 | 13 | -6 | 95 | 12 | -210 | 29 | -3 | -3 | -1 | 68 | 22 | 7 | 7 | -1 | -7 | -1 | 0 | 13 | 9 | 62 | -14 | 11 | 438 | 10 | -1 | -452 | 7 | -2 | -649 | -55 | 5 | -293 | 15 | 0 | 0 | 0 | 209 | 50 | 16 | 51 | -16 | 1,529 | 314 | 0 | -2 | 602 | -87 | 4 | 16 | 0 | -84 | 2.1 | -10.5 | 104.4 | -16.5 | -0.3 |
Kasstroom uit Investeringsactiviteiten
| -282 | -126 | -183 | -333 | -204 | -214 | -190 | -491 | -633 | -218 | -147 | -381 | -193 | -177 | -131 | -385 | -367 | -45 | -177 | -390 | -241 | -176 | -187 | 83 | -73 | -10,139 | -105 | -207 | -389 | -110 | -85 | -144 | -97 | -67 | -118 | -218 | -133 | 55 | 496 | -276 | -681 | -68 | -77 | -151 | -52 | -88 | -76 | 12 | -162 | -242 | -264 | -517 | -1,206 | -113 | -138 | -147 | 185 | -164 | -282 | -471 | -634 | -2 | -285 | -3,052 | -314 | -172 | -124 | -162 | -311 | -38 | -341 | 72 | -396 | -1,779 | -213 | -109 | -233 | -136 | 297 | -105 | -540 | -70 | -68 | -140 | -1,904 | -76 | -1,112 | -17 | -102 | -266 | -15 | -121 | -871 | -414 | -340 | -77 | -39 | -125 | -88 | -37 | -1,108 | -44 | -34 | -116 | -65 | -7 | -81 | -680 | 145 | 140 | -413 | 50 | 74 | -666 | -63 | -3 | -298 | 11 | -2 | 5 | -5 | 205 | 48 | 388 | -306 | 130 | 1,259 | 249 | -22 | 90 | 611 | -105 | -1 | -13 | -30 | -152.8 | -67.4 | -101.7 | 12.9 | -155.1 | -99.5 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | -500 | -750 | 0 | -1,000 | 0 | 0 | 0 | -1,991 | -500 | 994 | 0 | -441 | -1,236 | -3,535 | 6,231 | -1,797 | -447 | 384 | 1,010 | -817 | -1,118 | 7,753 | 2,494 | -900 | 984 | 0 | 0 | 0 | 492 | 0 | 0 | 0 | 0 | 0 | -500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18 | 0 | 0 | 0 | -200 | 0 | 0 | 0 | 0 | -700 | 0 | 0 | 747 | -51 | 33 | -139 | 1,899 | -150 | 0 | 0 | 0 | 0 | 0 | 0 | -319 | -543 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | -129 | -41 | -186 | -3,627 | 1,464 | -32 | 1,644 | -555 | 69 | -118 | 77 | -297 | 1,035 | 39 | 415 | -502 | -67 | -108 | 141 | -307 | 812 | -67 | -27 | -72 | -11 | -115 | -3 | 215 | -4 | -5 | -3 | -4 | 0 | 0 | 4 | -9 | -3 | 0 | 0 | -1 | -2 | -9 | -4 | -15 | -46 | 0 | 0 | -74 | -20 | 39 | -399 | -51 | -31 | 12 | 47 | -6.7 | 7.7 | -259.9 | 42.9 | -251.1 | 105.6 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | -750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -148 | 59 | 59 | 30 | -128 | 26 | 44 | 58 | -55 | 55 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | 21 | 3 | 21 | -55 | 11 | 13 | 31 | -58 | 20 | 24 | 14 | 64 | 22 | 23 | 2 | 2 | 22 | 0 | 14 | 9 | 4 | 0 | 0 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 1 | 0 | 0 | 2 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 |
Terugkoop van Gewone Aandelen
| -44 | -34 | -105 | 0 | -56 | -288 | -90 | -110 | -25 | -800 | -294 | -337 | -139 | -593 | -759 | -86 | 0 | -52 | -449 | 0 | 0 | -98 | -133 | -1,236 | -97 | -169 | -267 | -386 | -271 | -547 | -354 | -482 | -325 | -163 | -1,026 | -504 | -1,164 | -945 | -620 | -265 | -426 | -1,261 | -1,430 | -44 | -211 | -485 | 0 | -866 | -10 | -516 | -76 | -19 | -328 | -807 | -314 | -459 | -215 | -311 | -200 | -100 | 0 | 0 | -109 | -475 | -387 | -141 | -519 | -39 | -313 | 0 | -153 | 0 | 0 | -67 | -18 | -148 | 0 | -100 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | -26 | -274 | -19 | -71 | 0 | -10 | -93 | 0 | 0 | -20 | 0 | -19 | -146 | -43 | 0 | 0 | 0 | -46 | -3 | 0 | 0 | 0 | 0 | 0 | -34 | -26 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | -22 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.6 | 0 |
Uitgekeerde Dividenden
| -390 | -389 | -361 | -360 | -363 | -360 | -345 | -345 | -345 | -349 | -330 | -332 | -332 | -336 | -315 | -315 | -315 | -315 | -295 | -294 | -295 | -295 | -268 | -274 | -275 | -276 | -250 | -251 | -252 | -253 | -230 | -233 | -231 | -232 | -215 | -218 | -223 | -226 | -206 | -204 | -207 | -213 | -198 | -197 | -196 | -198 | 0 | -360 | -180 | -184 | -169 | -169 | -171 | -176 | -157 | -160 | -161 | -163 | -147 | -147 | -147 | -147 | -136 | -136 | -140 | -140 | -117 | -117 | -118 | -117 | -93 | -93 | -93 | -93 | -80 | -82 | -80 | -80 | -72 | -72 | -72 | -71 | -63 | -63 | -63 | -63 | -60 | -60 | -60 | -60 | -56 | -56 | -55 | -56 | -52 | -51 | -51 | -52 | -48 | -48 | -30 | -30 | -28 | -27 | -28 | -27 | -26 | -25 | -26 | -25 | -26 | -26 | -26 | -26 | -23 | -24 | -23 | 0 | 0 | -22 | -22 | -22 | -18 | -20 | -12 | -12 | -12 | -11 | -17 | -17 | -10 | -11 | -10 | -11 | -10 | -9.9 | -10.3 | -10.4 | -10.4 | -10.5 | -10.4 |
Overige Financieringsactiviteiten
| 39 | 61 | 50 | 58 | 2 | -2 | -40 | 24 | -7 | 3 | 107 | -173 | -115 | 137 | 201 | 39 | -16 | 84 | -202 | 29 | 177 | -58 | 88 | 136 | -71 | -422 | -25 | 19 | -66 | 130 | -22 | 74 | 76 | 89 | 7 | 36 | 38 | 56 | 117 | 88 | 72 | 188 | 281 | 76 | 302 | 204 | 24 | 8 | -16 | 60 | 79 | 13 | 954 | 20 | 153 | 115 | 2 | -11 | 184 | -670 | 36 | -2 | 26 | 120 | 5 | -403 | 14 | 237 | 16 | 7 | -96 | 372 | 7 | 274 | 114 | 143 | -1 | -52 | 52 | -445 | 17 | 52 | -3 | 3,141 | 0 | 0 | 0 | 36 | -9 | 6 | -6 | 48 | -7 | 0 | 7 | 100 | 0 | 0 | 0 | 0 | -84 | 0 | 0 | 0 | 175 | 6 | 2 | 0 | 0 | -5 | 5 | -5 | -22 | -5 | -5 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 4 | -367 | -549 | -712 | 5 | -12 | -948 | 0 | 0 | -53 | -2 | -2 | 2 | 79.8 | -4.5 | -30.8 | 13.5 | 7.1 | 0.3 |
Kasstroom uit Financieringsactiviteiten
| -395 | -362 | -416 | -302 | -917 | -1,400 | -475 | -1,431 | -377 | -1,146 | -517 | -2,833 | -1,086 | 202 | -873 | -803 | -1,567 | -3,818 | 5,285 | -2,062 | -565 | -67 | 697 | -2,191 | -1,561 | 6,886 | 1,952 | -1,518 | 395 | -670 | -606 | -641 | 12 | -347 | -1,193 | -686 | -1,334 | -1,030 | -1,209 | -381 | -561 | -1,286 | -1,347 | -165 | -105 | -479 | 24 | -370 | -206 | -640 | -166 | -375 | 455 | -963 | -318 | -504 | -1,074 | -485 | -163 | -170 | -162 | -116 | -358 | 1,260 | -672 | -714 | -592 | -47 | -389 | -66 | -284 | -232 | -574 | 251 | 16 | -214 | -50 | -136 | -120 | -408 | -184 | -60 | -252 | -594 | 1,422 | -118 | 1,331 | -653 | -60 | -159 | 36 | -456 | 993 | 7 | 364 | -489 | -115 | -283 | 52 | -353 | 720 | -71 | -29 | -93 | -54 | -136 | -27 | 192 | -27 | -44 | -50 | -27 | -48 | -31 | -24 | -30 | -26 | -28 | -21 | -26 | -24 | -48 | -6 | -402 | -607 | -724 | -7 | -40 | -985 | 22 | -409 | -115 | -43 | -1 | 39 | 63.2 | -7.1 | -301.1 | 46 | -272.6 | 97.3 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | -1 | 4 | -2 | -1 | -1 | -1 | 0 | 21 | 0 | -4 | -3 | -1 | -12 | -19 | -16 | -10 | -14 | -14 | -13 | -19 | -5 | -6 | -8 | -4 | -2 | -12 | -11 | -9 | -8 | -10 | -10 | -28 | -6 | -12 | -15 | -8 | -8 | 10 | 2 | 33 | -9 | -4 | -2 | 0 | -3 | -2 | 0 | 1 | -1 | -25 | -2 | 0 | 0 | -2 | 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 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 949 | -198 | -35 | -109 | -27 | -30 | 65 | 58 | -24 | -184 | 401 | -534 | 74 | 43 | -14 | -102 | 202 | 132 | -170 | -363 | 60 | 0 | 0 | -406 | 355 | -120 | -1,152 | -261 | -152 | -200 | -805 | -23 | -163 | -349 | 11 | 1.9 | 64.8 | -215.8 | -150.9 | -168.2 | 74.9 |
Netto Kasstroomverandering
| 739 | 326 | -877 | 561 | 198 | -884 | 796 | -1,254 | 273 | -684 | 1,304 | -1,536 | 189 | 1,139 | -1,013 | 1,355 | -831 | -3,030 | 4,428 | -72 | 272 | 29 | -290 | -47 | -852 | -2,470 | 1,349 | 261 | 866 | -312 | -166 | 31 | 404 | -8 | -878 | -587 | -660 | -380 | 24 | -717 | 1,264 | -455 | -1,005 | 1,236 | 308 | 12 | 449 | 422 | 334 | -92 | -17 | 1,109 | -617 | -327 | -129 | 770 | -10 | -172 | -238 | 854 | -205 | 488 | -495 | -996 | -123 | 135 | -286 | 858 | 239 | 302 | -112 | 641 | -436 | -1,200 | 268 | 577 | 316 | -73 | 535 | 290 | -414 | 231 | 9 | 163 | -114 | 63 | 420 | -140 | 92 | -1 | -65 | -137 | 416 | -117 | 103 | -190 | 92 | 39 | -34 | 201 | 720 | -71 | -29 | -93 | -54 | -136 | -27 | 192 | -27 | -44 | -50 | -27 | -48 | -31 | -24 | -30 | -26 | -28 | -21 | -26 | -24 | 38 | -3 | -402 | -607 | -724 | -7 | -40 | -985 | 22 | -409 | -115 | -43 | -1 | 39 | 63.2 | -7.1 | -301.1 | 46 | -272.6 | 97.3 |
Kaspositie aan het Einde van de Periode
| 2,101 | 1,362 | 1,036 | 1,913 | 1,352 | 1,154 | 2,038 | 1,242 | 2,496 | 2,223 | 2,907 | 1,603 | 3,139 | 2,950 | 1,811 | 2,824 | 1,469 | 2,300 | 5,330 | 902 | 974 | 702 | 673 | 963 | 1,010 | 1,862 | 4,332 | 2,983 | 2,722 | 1,856 | 2,168 | 2,334 | 2,303 | 1,899 | 1,907 | 2,785 | 3,372 | 4,032 | 4,412 | 4,388 | 5,105 | 3,841 | 4,296 | 5,301 | 4,065 | 3,757 | 3,745 | 3,296 | 2,874 | 2,540 | 2,632 | 2,649 | 1,540 | 2,157 | 2,484 | 2,613 | 1,843 | 1,853 | 2,025 | 2,263 | 1,409 | 1,614 | 1,126 | 1,621 | 2,617 | 2,740 | 2,605 | 2,891 | 2,033 | 1,794 | 1,492 | 1,604 | 963 | 1,399 | 2,599 | 2,331 | 1,754 | 1,438 | 1,511 | 976 | 686 | 1,100 | 869 | 860 | 697 | 811 | 748 | 328 | 468 | 376 | 377 | 442 | 579 | 163 | 280 | 177 | 367 | 275 | 236 | 270 | 69 | -71 | 98 | -93 | -54 | -136 | 309 | 192 | -27 | -44 | 466 | -27 | -48 | -31 | 191 | -30 | -26 | -28 | 361 | -26 | 105 | 129 | 91 | -402 | -607 | -724 | 506 | -40 | -985 | 22 | 104 | -115 | -43 | -1 | 154 | 63.2 | -7.1 | -301.1 | 60.4 | -272.6 | 97.3 |