International Flavors & Fragrances Inc.
NYSE:IFF
84.79 (USD) • At close December 23, 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
| 60 | 170 | 60 | -2,607 | 27 | 27 | -8 | 4 | -2,195 | 109 | 246 | 92 | 197 | 30 | -40 | 66.564 | 86.231 | 87.366 | 127.211 | 80.378 | 129.807 | 138.869 | 111.214 | 15.5 | 95.717 | 99.148 | 129.416 | -40.155 | 110.261 | 109.795 | 115.764 | 79.917 | 89.777 | 116.734 | 118.603 | 79.167 | 106.448 | 105.374 | 128.258 | 90.135 | 107.416 | 110.285 | 106.707 | 61.479 | 99.045 | 102.323 | 90.697 | 68.118 | 16.365 | 88.595 | 81.056 | 24.394 | 82.241 | 76.188 | 84.043 | 55.577 | 77.038 | 67.152 | 63.789 | 47.448 | 52.799 | 48.082 | 47.197 | 48.969 | 57.684 | 67.027 | 55.948 | 47.223 | 58.844 | 78.372 | 62.689 | 47.982 | 63.646 | 61.182 | 53.69 | 15.238 | 68.572 | 56.713 | 52.543 | 40.906 | 42.305 | 56.502 | 56.358 | 38.111 | 51.071 | 51.398 | 32.017 | 38.996 | 49.6 | 45.401 | 41.947 | 29.17 | 33.555 | 33.005 | 20.272 | 1.386 | 28.927 | 48.916 | 43.776 | 36.6 | 49.2 | 27.4 | 48.8 | 35 | 50.3 | 55.9 | 62.6 | 34.9 | 56.7 | 63.4 | 63.2 | 40.9 | 53.1 | 29.7 | 66.2 | 39.8 | 63.3 | 75.7 | 70 | 43.2 | 58.9 | 65 | 58.9 | 35.7 | 49.6 | 61 | 56.2 | 20.9 | 49.7 | 55.5 | 50.6 | 30.4 | 42.4 | 48.9 | 47 | 28.9 | 40.3 | 45.9 | 41.6 | 24.4 | 34.2 |
| Afschrijvingen & Amortisatie
| 248 | 246 | 278 | 287 | 292 | 287 | 276 | 282 | 293 | 301 | 303 | 295 | 297 | 322 | 242 | 81.784 | 83.332 | 79.649 | 80.595 | 87.901 | 80.615 | 73.039 | 81.775 | 77.798 | 31.026 | 31.584 | 33.384 | 32.521 | 29.641 | 29.003 | 26.802 | 27.36 | 25.366 | 23.046 | 26.697 | 24.498 | 24.058 | 21.056 | 19.985 | 20.676 | 19.547 | 26.301 | 22.83 | 22.143 | 21.277 | 20.402 | 19.405 | 20.335 | 19.238 | 18.055 | 19.039 | 19.082 | 18.889 | 19.394 | 17.962 | 19.105 | 19.916 | 20.189 | 20.032 | 20.451 | 19.811 | 19.632 | 18.631 | 15.97 | 17.487 | 23.035 | 19.494 | 19.963 | 20.538 | 21.148 | 21.139 | 22.823 | 22.308 | 22.341 | 22.261 | 22.382 | 23.117 | 23.54 | 22.889 | 22.608 | 22.306 | 23.098 | 22.984 | 22.296 | 21.407 | 21.615 | 21.403 | 21.067 | 20.993 | 21.924 | 20.474 | 30.31 | 30.853 | 32.917 | 29.413 | 24.612 | 15.038 | 15.194 | 14.5 | 16.6 | 14.3 | 12.8 | 12.7 | 12.7 | 12.3 | 12 | 12 | 12.8 | 12.7 | 12.5 | 12.3 | 13.1 | 11.6 | 11.4 | 11.7 | 9.6 | 10.7 | 10.7 | 9.7 | 9.7 | 8.9 | 9.1 | 8.7 | 8.9 | 8.6 | 8.8 | 8.8 | 8.6 | 8.7 | 8.5 | 8.2 | 7.6 | 7.2 | 7.1 | 7.5 | 7.7 | 7.2 | 6.8 | 6.5 | 6.4 | 6.1 |
| Uitgestelde Inkomstenbelasting
| -51 | -68 | -9 | -310 | -32 | 1 | -28 | -72 | -44 | -113 | -65 | -88 | -11 | -51 | -86 | -30.572 | -29.303 | -10.064 | 2.221 | -24.145 | -7.92 | -14.825 | -12.389 | -1.221 | 6.281 | -4.062 | 18.404 | 62.328 | -4.944 | 5.271 | -3.766 | 6.027 | -8.22 | 12.35 | 4.193 | -0.091 | -4.757 | 3.959 | 13.932 | 15.854 | -2.732 | 1.982 | 8.246 | 4.683 | -10.138 | -7.261 | 12.232 | 70.314 | -0.044 | 2.527 | -16.313 | -0.315 | -1.543 | 9.3 | 17.915 | 27.419 | -25.983 | -9.568 | -5.169 | -19.775 | -4.744 | 1.18 | 5.985 | 6.075 | 0.335 | 0.83 | 0.021 | 5.859 | -16.831 | -7.066 | 11.695 | -3.519 | -9.233 | -9.624 | 9.953 | -7.215 | -43.155 | 5.793 | 11.695 | -1.053 | -9.286 | -1.512 | 5.387 | 7.606 | 1.089 | -16.524 | -3.736 | 9.786 | -7.92 | -10.136 | 1.889 | -9.732 | -6.35 | -0.425 | -1.606 | -17.753 | -4.641 | -5.986 | -2.116 | -8.4 | -0.9 | -2.4 | 7.5 | 10.5 | 3.2 | 0.6 | 1.6 | 5.9 | 4.4 | -2.5 | 0.4 | 10 | -1 | -18.6 | 7.3 | -0.2 | 1.5 | 3.7 | 1.4 | -5.4 | -2 | -3.9 | 7.5 | -0.5 | 0.5 | 2 | -1.4 | 9.3 | -2.5 | 0 | -1.9 | 1.3 | -1.5 | -0.8 | -1.9 | 0.1 | 0.5 | -1.8 | 1.4 | 0 | 0.5 |
| Aandelen Gebaseerde Vergoedingen
| 16 | 25 | 18 | 15 | 18 | 20 | 12 | 12 | 12 | 16 | 9 | 10 | 17 | 16 | 11 | 8.621 | 8.195 | 10.358 | 8.624 | 8.056 | 8.126 | 10.696 | 7.604 | 7.36 | 6.868 | 7.553 | 7.62 | 6.418 | 7.256 | 7.074 | 5.819 | 5.116 | 5.697 | 7.844 | 5.93 | 4.805 | 5.495 | 7.473 | 5.387 | 3.021 | 5.593 | 9.339 | 4.695 | 4.817 | 4.869 | 9.527 | 4.523 | 4.353 | 4.091 | 8.282 | 2.99 | 1.091 | 3.544 | 9.583 | 6.329 | 5.293 | 5.928 | 5.319 | 5.461 | 4.587 | 4.929 | 5.377 | 4.759 | 17.246 | 0 | 0 | 0 | 18.168 | 0 | 0 | 0 | 18.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 48 | -104 | -240 | 647 | 93 | -128 | -127 | -61 | -5 | -518 | -489 | 6 | -48 | -351 | 240 | 175.783 | 62.533 | 32.476 | -197.063 | 169.833 | -7.172 | -64.322 | -136.828 | 140.047 | -21.637 | -63.347 | -182.794 | 132.65 | 4.698 | -52.561 | -85.42 | 97.462 | 67.117 | -4.742 | -113.685 | 37.557 | 1.12 | 0.445 | -82.072 | 72.618 | 34.431 | -28.112 | -106.674 | 55.891 | 25.058 | -8.731 | -107.053 | 101.634 | 1.748 | -34.884 | -33.33 | 29.031 | 12.235 | -80.186 | -160.386 | 0.138 | 4.9 | 13.378 | -51.098 | 38.812 | 40.619 | 28.312 | -90.131 | 10.064 | -21.693 | -23.94 | -71.779 | 54.569 | 15.254 | 1.805 | -91.459 | -52.285 | 50.984 | 8.108 | -43.065 | 5.264 | 36.004 | -13.728 | -100.384 | 43.057 | 77.201 | -21.786 | -63.454 | 51.671 | 19.058 | -13.528 | -35.358 | -8.17 | 32.732 | -7.583 | -27.656 | 15.058 | 31.894 | -15.678 | -71.151 | 49.641 | 56.446 | 13.875 | -12.705 | 32.2 | -9.1 | -19.4 | -22.2 | -0.2 | 3.8 | -7.5 | -48.4 | -1 | 7.2 | -15 | -33.1 | 19.2 | 30.4 | 11.5 | -38.1 | 37.7 | 6.4 | -42.5 | -53.3 | 23.2 | 10.7 | -21.2 | -31.7 | 5.6 | -1.1 | -8.4 | -27.9 | -0.2 | 17 | -24.5 | -24.3 | 22.4 | 5.8 | -7.8 | -31.3 | 41.6 | 1.8 | -12.4 | -23.7 | 11 | 7.6 |
| Vorderingen
| 17 | -3 | -290 | 129 | -8 | -7 | -63 | 192 | 54 | -91 | -272 | 45 | -9 | -30 | -175 | 71.459 | 67.182 | 0.853 | -133.291 | 146.666 | 28.498 | -31.176 | -55.935 | 43.24 | 6.765 | -38.662 | -61.301 | 26.094 | -17.365 | -16.722 | -60.858 | 14.526 | 34.291 | -9.706 | -60.655 | 16.851 | -16.234 | -29.438 | -62.891 | 45.294 | 2.307 | -8.667 | -41.569 | 18.895 | -11.298 | -26.305 | -34.448 | -33.056 | -8.329 | 0 | -41.22 | -35.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 127 | -30 | 34 | 116 | 156 | 114 | 219 | -85 | -235 | -262 | -311 | -133 | -100 | -248 | 118 | 60.695 | 24.477 | -66.68 | -0.568 | 22.011 | -12.595 | -46.826 | -24.719 | -24.936 | -24.765 | -37.755 | -30.185 | -25.122 | 10.439 | -4.119 | -0.109 | 15.612 | 7.111 | -10.527 | 3.256 | -5.973 | -21.821 | -23.006 | 13.172 | -18.433 | -23.459 | 2.441 | -0.591 | -5.857 | -4.015 | -3.514 | 18.208 | 8.322 | 1.892 | -4.842 | -0.801 | -18.25 | 7.149 | -2.165 | -11.933 | -33.095 | -22.771 | -24.328 | -6.056 | -14.22 | 14.042 | 34.465 | 12.803 | 6.724 | -1.309 | -20.254 | -4.897 | -10.025 | -1.123 | -2.906 | 1.648 | -2.836 | 11.165 | 2.857 | -1.694 | 1.652 | -2.961 | -4.092 | 5.284 | -4.786 | 20.679 | -15.466 | -0.064 | -7.119 | 11.866 | -1.433 | 4.376 | -9.335 | 0.71 | 20.007 | 5.877 | -4.75 | 3.803 | -5.716 | 5.456 | 26.644 | -0.724 | 17.958 | 20.713 | -17.1 | -13.9 | -10.3 | 7.3 | -2.2 | -9.7 | -9.9 | -9.6 | -12 | -14 | 4 | 1.5 | 0.9 | 3.9 | 15.2 | 10.2 | -9.9 | -3.3 | -9 | -21.3 | -18.8 | -15.8 | -14.4 | 3 | -8.9 | -5.4 | -2.1 | -0.7 | -7.7 | -3.9 | -4.4 | -2.7 | -4.6 | -7.2 | 1.2 | -2.5 | 0.7 | -7.2 | -2.8 | -1.3 | -9.1 | 1.1 |
| Crediteuren
| -88 | -29 | 83 | 201 | -148 | 52 | -144 | -168 | -32 | -35 | 178 | 163 | 6 | -37 | 250 | 6.33 | -40.672 | 93.9 | -31.635 | 94.796 | -31.687 | -16.633 | 8.988 | 72.334 | -10.059 | 1.296 | -8.435 | 49.674 | 2.919 | -21.501 | -1.978 | 21.881 | -0.356 | 0.208 | -29.375 | 34.791 | 26.047 | 31.496 | -3.061 | 15.343 | 23.241 | -18.842 | -11.989 | 21.655 | -1.383 | 19.141 | -29.339 | -0.74 | 0 | 0 | -22.286 | 12.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8 | -42 | -67 | 201 | 93 | -287 | -139 | 23 | 208 | -24 | -84 | -69 | 55 | -36 | 47 | 37.299 | 11.546 | 4.403 | -31.569 | -93.64 | 8.612 | 30.313 | -65.162 | 49.409 | 6.422 | 11.774 | -82.873 | 82.004 | 8.705 | -10.219 | -22.475 | 45.443 | 26.071 | 15.283 | -26.911 | -8.112 | 13.128 | 21.393 | -29.292 | 30.414 | 32.342 | -3.044 | -52.525 | 21.198 | 41.754 | 1.947 | -61.474 | 127.108 | -0.144 | -30.042 | 30.977 | 70.726 | 5.086 | -78.021 | -148.453 | 33.233 | 27.671 | 37.706 | -45.042 | 53.032 | 26.577 | -6.153 | -102.934 | 3.34 | -20.384 | -3.686 | -66.882 | 64.594 | 16.377 | 4.711 | -93.107 | -49.449 | 39.819 | 5.251 | -41.371 | 3.612 | 38.965 | -9.636 | -105.668 | 47.843 | 56.522 | -6.32 | -63.39 | 58.79 | 7.192 | -12.095 | -39.734 | 1.165 | 32.022 | -27.59 | -33.533 | 19.808 | 28.091 | -9.962 | -76.607 | 22.997 | 57.17 | -4.083 | -33.418 | 49.3 | 4.8 | -9.1 | -29.5 | 2 | 13.5 | 2.4 | -38.8 | 11 | 21.2 | -19 | -34.6 | 18.3 | 26.5 | -3.7 | -48.3 | 47.6 | 9.7 | -33.5 | -32 | 42 | 26.5 | -6.8 | -34.7 | 14.5 | 4.3 | -6.3 | -27.2 | 7.5 | 20.9 | -20.1 | -21.6 | 27 | 13 | -9 | -28.8 | 40.9 | 9 | -9.6 | -22.4 | 20.1 | 6.5 |
| Overige Niet-Contante Posten
| 45 | 547 | 739 | 2,612 | 22 | 41 | 2 | -9 | 2,228 | -9 | -8 | -4 | -24 | 374 | -9 | -3.11 | -4.356 | -8.334 | -4.643 | -6.093 | -5.337 | -5.773 | -4.144 | -3.867 | 28.534 | -4.312 | -17.425 | -2.495 | -5.344 | -62.362 | -37.498 | -9.829 | -4.934 | -32.297 | -10.123 | -7.053 | -3.987 | -3.465 | -54.014 | -1.417 | -0.782 | -0.758 | -0.811 | 1.233 | -0.838 | -16.936 | -1.085 | -74.58 | -33.859 | 0.155 | -0.806 | -0.819 | -0.785 | 2.81 | -0.807 | -0.721 | -1.114 | -1.222 | -0.623 | 0.042 | -0.879 | -0.678 | -0.809 | -14.209 | 4.655 | 5.013 | 3.885 | -19.743 | 5.062 | 3.971 | 4.277 | -8.154 | -10.801 | -2.237 | -1.644 | -0.103 | -0.485 | -0.767 | -0.753 | -0.238 | -19.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.4 | 4.8 | -2.1 | -0.1 | 0.1 | -0.1 | 0 | 0 | 4.3 | 0.1 | -0.1 | 0 | -0.1 | 0 | 49.8 | -0.1 | 0.1 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | -0.1 | 0.1 | 0 | 26.1 | 0.1 | -0.1 | 0 | -0.1 | 0 | 0.2 | -0.1 | 0 | -0.2 | 0.2 | 0 | 0 | -0.1 |
| Kasstroom uit Operationele Activiteiten
| 366 | 237 | 99 | 644 | 420 | 248 | 127 | 156 | 289 | -96 | -4 | 311 | 428 | 340 | 358 | 299.07 | 206.632 | 191.451 | 16.945 | 315.93 | 198.119 | 137.684 | 47.232 | 235.617 | 146.789 | 66.564 | -11.395 | 191.267 | 141.568 | 36.22 | 21.701 | 206.053 | 174.803 | 122.935 | 31.615 | 138.883 | 128.377 | 134.842 | 31.476 | 200.887 | 163.473 | 119.037 | 34.993 | 150.246 | 139.273 | 99.324 | 18.719 | 190.174 | 7.539 | 82.73 | 52.636 | 72.464 | 114.581 | 37.089 | -34.944 | 106.811 | 80.685 | 95.248 | 32.392 | 91.565 | 112.535 | 101.905 | -14.368 | 84.115 | 57.648 | 71.209 | 7.641 | 126.039 | 88.189 | 92.308 | 7.526 | 25.032 | 116.904 | 79.77 | 41.195 | 35.566 | 84.053 | 71.551 | -14.01 | 105.28 | 112.99 | 56.302 | 21.275 | 119.684 | 92.625 | 42.961 | 14.326 | 61.679 | 95.405 | 49.606 | 36.654 | 64.806 | 89.952 | 49.819 | -23.072 | 57.886 | 95.77 | 71.999 | 43.455 | 39.6 | 58.3 | 51.2 | 46.7 | 58.1 | 69.5 | 61 | 27.8 | 56.9 | 81.1 | 58.3 | 42.8 | 83.1 | 94.1 | 83.8 | 47 | 87 | 81.8 | 47.7 | 27.8 | 70.6 | 76.5 | 49 | 43.4 | 49.7 | 57.5 | 63.4 | 35.7 | 58.6 | 73 | 39.4 | 32.6 | 61.6 | 53.9 | 47.6 | 21.2 | 78.3 | 49.6 | 38.7 | 25.8 | 41.8 | 48.3 |
| Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investeringen in Materiële Vaste Activa
| -108 | -82 | -118 | -113 | -100 | -115 | -175 | -160 | -108 | -104 | -134 | -151 | -81 | -72 | -93 | -67.724 | -44.037 | -31.739 | -48.294 | -75.529 | -47.425 | -61.485 | -57.609 | -70.999 | -35 | -34.316 | -33.105 | -51.655 | -31.165 | -19.491 | -26.662 | -56.233 | -26.943 | -20.724 | -22.512 | -34.398 | -28.695 | -18.556 | -19.381 | -45.362 | -37.576 | -26.408 | -33.836 | -47.709 | -25.759 | -30.828 | -29.861 | -41.964 | -30.343 | -25.075 | -28.758 | -52.714 | -29.044 | -26.324 | -19.375 | -52.704 | -16.584 | -24.063 | -12.95 | -37.064 | -11.21 | -10.901 | -7.644 | -36.324 | -20.263 | -16.842 | -11.966 | -29.11 | -15.173 | -12.741 | -8.59 | -27.399 | -11.077 | -10.773 | -9.033 | -32.149 | -23.135 | -22.462 | -15.687 | -29.527 | -14.368 | -14.468 | -12.244 | -25.009 | -14.221 | -15.425 | -11.3 | -22.805 | -17.387 | -22.018 | -19.605 | -18.123 | -13.733 | -10.807 | -9.353 | -15.967 | -12.439 | -17.83 | -14.46 | -20.8 | -18 | -28.7 | -34.4 | -33 | -25.7 | -18.1 | -12.9 | -21.1 | -13 | -14.5 | -9.6 | -15.9 | -18.2 | -24.4 | -20.9 | -38.4 | -19.1 | -18.9 | -18.1 | -27.6 | -29.3 | -28.1 | -16.1 | -38.2 | -14.7 | -16.9 | -11.3 | -14.3 | -13.5 | -12.2 | -9.4 | -14.4 | -14.9 | -14.3 | -9.7 | -15.1 | -9.1 | -8.3 | -8.9 | -10.1 | -8.2 |
| Netto Overnames
| 30 | 824 | 40 | 10 | 185 | 820 | 1 | 11 | 1,171 | -123 | 11 | 53 | 115 | -14 | 207 | 0 | 0 | 0 | 0 | 4.655 | -0.001 | -15.169 | -38.55 | -4,847.164 | 0 | 0 | -0.022 | -1.024 | 0 | -53.211 | -138.093 | -236.836 | 0 | 0 | 0 | 0.045 | -304.634 | -188.835 | 0 | 0 | 0 | -0.1 | -102.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.478 | 0 | 0 | 0 | -1.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2,268.778 | 0 | 0 | 0 | -2.226 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | -9.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.127 | -0.092 | -0.399 | -0.636 | 3.953 | -2.582 | -1.154 | -0.217 | -0.266 | -1.148 | -0.588 | -1.856 | 1.039 | -1.406 | -3.372 | -12.114 | -1.499 | -1.716 | -0.084 | -3.899 | -12.859 | 0 | 0 | -0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.161 | 0 | -0.163 | 0.001 | -0.014 | 0 | -4.24 | -10.054 | -5.492 | 0 | -0.838 | 0 | 0 | -0.2 | 0 | -0.4 | -0.4 | 0 | 0 | 0 | 0 | -1.6 | -3.4 | -3.2 | -1.7 | -9.9 | -3.6 | -31.5 | -12.3 | 0 | -61.5 | -44.2 | -25.1 | -43.1 | -19 | -40.3 | -9.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.7 | -21.6 | -6.7 | 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 | -14.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,265.452 | 0 | 0 | -2.405 | 1.434 | 0 | 0 | 1.948 | 0.637 | 0 | 0 | 0 | 12.128 | 0 | 0 | 0 | 3.304 | 0 | 0 | -0.472 | 0.646 | 0 | 0 | 0.53 | 0 | 0 | 0 | 1.96 | -2.475 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.006 | 0.224 | 0.001 | 0 | 0 | 0.021 | 2.809 | 5.092 | 0.328 | -0.048 | 1.49 | -0.003 | 0.127 | 0.1 | 0.5 | 0.3 | 0.2 | -0.1 | 11 | 0.9 | 30 | 5.4 | 3.1 | 11.6 | 3 | 14.8 | 17.4 | 10.4 | 2 | 90.2 | 20.8 | 29.6 | 19.5 | 62 | 10.4 | 28.1 | 64.9 | 19.3 | 41.3 | -7.2 | 36.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige Investeringsactiviteiten
| 0 | 13 | 3 | 5 | 1 | 14 | 7 | 7 | 170 | 2 | 2 | 5 | 11 | 1 | 1 | 13.584 | 2.913 | -3.114 | 5.545 | 2.85 | 35.822 | 20.715 | 5.86 | 10.541 | 2.18 | 0.088 | 0.293 | 16.721 | 0.012 | 2.863 | 0.619 | 3.192 | 0.955 | 1.623 | 1.366 | 0.871 | 2.236 | 10.348 | 1.45 | 1.261 | 0.432 | 5.474 | 14.35 | 9.904 | 0.315 | 16.359 | 0.997 | 0.413 | 0.099 | 0.056 | 0.068 | -0.222 | -0.906 | 1.231 | 0.144 | 0.167 | 0.103 | 3.042 | 0.064 | 0.592 | 0.357 | 0.16 | 0.675 | 1.367 | 0.547 | 0.463 | 0.471 | 18.291 | 0.388 | 8.265 | 0.452 | 12.107 | 8.384 | 1.834 | 4.67 | 2.031 | 0.323 | 0.267 | 0.201 | 1.181 | 37.056 | 0.35 | 0.542 | -5.966 | 0.346 | 91.233 | 5.662 | 7.91 | -7.922 | 51.692 | 5.064 | 9.182 | 3.196 | 1.048 | 1.474 | -941.994 | 0 | -0.273 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.2 | 0.1 | 0 | 62.4 | -30.3 | 31.5 | 0 | 0.1 | -0.1 | -16.1 | 0 | -236.3 | 0 | 0 | 0 | 0 | 0 |
| Kasstroom uit Investeringsactiviteiten
| -78 | 742 | -78 | -103 | 86 | 719 | -167 | -142 | 1,233 | -225 | -121 | -93 | 45 | -85 | 115 | -68.737 | -41.124 | -34.853 | -42.749 | -68.024 | -11.604 | -55.939 | -90.299 | -4,910.948 | -32.82 | -34.228 | -35.239 | -36.75 | -31.153 | -69.839 | -162.188 | -289.228 | -25.988 | -19.101 | -21.146 | -31.089 | -331.093 | -197.043 | -17.931 | -40.797 | -37.144 | -21.034 | -122.358 | -37.159 | -25.444 | -14.469 | -28.334 | -40.424 | -30.336 | -25.418 | -27.366 | -52.936 | -32.532 | -26.247 | -19.448 | -52.803 | -17.629 | -21.609 | -14.742 | -35.433 | -12.259 | -14.113 | -19.083 | -36.456 | -21.432 | -16.463 | -15.394 | -23.678 | -14.785 | -4.476 | -8.415 | -15.317 | -2.693 | -8.939 | -4.338 | -30.118 | -22.812 | -22.195 | -15.486 | -28.346 | 22.688 | -14.118 | -11.702 | -30.975 | -13.875 | 75.835 | -5.793 | -18.54 | -25.471 | 29.675 | -14.555 | -8.92 | -11.968 | -14.721 | -13.043 | -958.009 | -11.787 | -18.106 | -14.333 | -20.9 | -17.5 | -28.8 | -34.6 | -33.2 | -14.7 | -17.2 | 17.1 | -17.2 | -13.3 | -6.2 | -8.3 | -11 | -4.4 | -45.5 | -31.2 | 51.9 | -59.8 | -33.6 | -23.6 | -8.7 | -37.9 | -40.3 | 39.4 | -18.8 | 26.4 | -24 | 25.1 | 48.1 | -43.8 | 19.3 | -23.1 | -35.9 | -21.7 | -30.4 | 3.7 | -251.4 | -9.1 | -8.3 | -8.9 | -10.1 | -8.2 |
| Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schuldaflossingen
| -314 | -910 | 250 | -299 | -214 | -721 | 293 | 81 | -1,238 | 505 | 308 | -79 | -405 | -9 | -116 | -11.691 | -114.542 | -12.987 | -11.415 | -55.508 | -53.365 | -14.148 | -33.261 | 129.103 | 2,639.828 | 56.571 | 53.688 | -40.497 | -235.597 | 311.923 | 204.716 | -0.657 | -115.182 | -13.54 | 430.957 | -113.172 | 194.119 | 55.614 | 0.265 | -1.085 | 10.92 | 0.797 | 1.309 | -0.31 | -98.854 | 14.077 | -0.352 | 130.38 | 34.41 | -9.84 | -16.194 | -14.338 | -75.791 | 7.511 | 51.572 | -27.104 | -42.449 | -38.988 | 5.351 | -137.276 | -75.24 | -18.614 | -7.264 | 42.825 | -27.787 | 24.235 | -36.568 | 6.758 | 362.659 | -2.399 | 1.903 | -11.91 | 89.189 | -230.889 | -19.404 | 270.815 | -58.462 | 34.39 | 53.698 | -51.213 | -106.73 | -21.283 | -12.913 | -85.074 | 136.048 | -282.575 | 18.691 | -35.453 | -44.746 | -57.79 | -12.543 | 557.558 | -46.365 | -15.861 | 22.42 | 242.647 | 64.388 | 51.802 | 58.171 | 37.5 | 3.931 | 1.469 | 21 | 0.1 | 10.1 | 5.3 | -0.3 | -8 | -4.7 | 4.1 | -1.1 | 6.5 | -5.4 | 1.8 | 2 | 0.4 | -3 | 2.5 | -0.3 | -2.9 | -2.8 | -3 | -2.7 | 0 | 0 | 0.4 | -1 | 0.8 | -4.6 | 2.5 | 0.2 | -1.1 | -3.4 | 2.9 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 3 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 202.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.547 | 2.264 | 4.296 | 1.104 | 0.337 | 1.164 | 9.676 | 3.479 | 9.119 | 2.431 | 7.302 | 7.372 | 4.907 | 0.596 | 1.16 | 0.347 | -0.091 | 4.604 | 0.526 | 2.314 | 1.675 | 0 | 20.697 | 15.764 | 70.373 | 17.348 | 16.51 | 6.636 | 1.118 | 4.133 | 4.212 | 13.552 | 23.677 | 13.304 | 10.49 | 28.981 | 5.967 | 10.37 | 2.497 | 7.444 | 1.274 | 2.218 | 17.793 | 8.294 | 4.348 | 1.343 | 0 | 0 | 0.068 | 0 | 0.203 | 1.116 | 0.7 | 1.164 | 1.836 | 0.6 | 0.7 | 0.4 | 2.5 | 1 | 1.3 | 6.7 | 2.8 | 4.6 | 2 | 1.3 | 3.3 | 3 | 1.8 | 1.5 | 1.4 | 3.9 | 0.6 | 2.2 | 1.1 | 1.7 | 18.6 | 0.5 | 1.2 | 1.4 | 2.5 | 0.7 | 0.5 | 1.5 | 0.6 | 0.6 | 1 | 1.7 | 0.8 | 0.9 | 0.9 | 0.7 | 0.7 | 2.8 |
| Terugkoop van Gewone Aandelen
| 0 | -13 | -1 | -1 | -1 | -5 | -6 | -1 | 0 | -7 | -13 | -1 | -1 | -13 | 0 | 0 | 0 | -7 | -1 | 0 | -0.111 | -8.516 | 0 | 15.475 | -0.629 | -4.858 | -10.617 | -4.858 | -0.024 | -15.599 | -37.612 | -33.295 | -22.434 | -31.707 | -40.007 | -40.956 | -42.424 | -28.153 | -10.66 | -35.75 | -18.35 | -13.981 | -20.122 | -19.44 | -12.749 | -4.932 | -14.242 | 138.756 | 68.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.967 | 0 | 0 | 0 | -29.995 | -0.169 | -496.121 | -49.231 | -31.48 | -108.777 | -70.906 | -15.754 | -75.561 | -14.706 | -22.625 | -31.002 | -29.986 | -16.141 | -23.212 | -16.335 | -10.781 | 0 | -19.579 | -16.833 | -19.035 | -4.325 | -23.416 | -27.501 | -17.031 | -15.28 | -15.987 | -5.858 | -34.109 | -23.879 | -51.861 | -66.039 | -59.174 | -43.7 | -1.753 | -0.047 | -0.8 | -13.4 | -40.2 | -20 | -60.8 | -7.3 | -3.9 | -13.9 | -45.9 | -27.3 | -27.2 | -5.2 | -0.1 | -4.5 | -15.9 | 0 | 0 | 0 | 0 | -9.5 | -22.9 | -40.1 | -44.8 | -19.9 | -20.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgekeerde Dividenden
| -102 | -102 | -207 | -207 | -206 | -207 | -206 | -206 | -202 | -201 | -201 | -201 | -192 | -192 | -82 | -82.311 | -80.173 | -80.062 | -80.038 | -80.033 | -77.899 | -77.799 | -77.779 | -66.9 | -54.494 | -54.404 | -54.42 | -54.44 | -50.494 | -50.507 | -50.677 | -50.846 | -44.588 | -44.637 | -44.826 | -44.995 | -37.948 | -37.956 | -37.971 | -38.126 | -31.696 | -31.674 | -31.743 | -31.822 | -27.792 | -27.733 | 0 | -55.485 | -25.252 | -25.12 | -25.086 | -25.076 | -21.825 | -21.692 | -21.657 | -21.576 | -19.974 | -19.845 | -19.786 | -0.4 | -39.103 | 0 | -39.338 | -19.651 | -18.071 | -18.515 | -18.628 | -20.352 | -19.018 | -18.466 | -18.764 | -16.566 | -16.825 | -16.801 | -17.189 | -17.286 | -17.389 | -16.533 | -16.571 | -16.537 | -16.52 | -15.161 | -14.996 | -14.959 | -14.975 | -14.102 | -14.138 | -14.18 | -14.242 | -14.189 | -14.215 | -14.282 | -14.357 | -14.365 | -14.614 | -37.902 | -38.565 | -39.153 | -39.882 | -40.3 | -40.3 | -40.3 | -40.3 | -39.4 | -39.9 | -39.9 | -40.4 | -39.4 | -39.3 | -39.4 | -39.6 | -37.6 | -37.8 | -37.8 | -37.7 | -34.4 | -34.4 | -34.6 | -34.6 | -30.1 | -30 | -30.1 | -30.3 | -28.4 | -28.6 | -28.8 | -28.8 | -26.2 | -26.2 | -26.1 | -26 | -22.9 | -23 | -22.9 | -22.9 | -20.6 | -20.6 | -20.5 | -20.6 | -18.3 | -18.2 |
| Overige Financieringsactiviteiten
| -5 | -51 | -3 | -52 | -7 | -16 | -9 | -10 | -24 | -22 | -12 | -2 | 2 | -11 | -20 | 0.441 | -8.878 | -14.951 | -15.547 | -3.508 | -0.111 | -30.307 | -1.339 | -12.595 | 2,260.298 | -7.231 | -3.266 | -0.259 | -0.024 | -19.139 | -2.7 | -0.671 | 0.116 | -5.688 | -15.173 | 0.949 | 0.098 | 3.07 | 8.824 | 0.753 | 0.629 | 4.561 | 1.228 | 0.715 | 0.444 | 3.238 | 2.714 | 3.007 | 2.671 | 9.497 | 2.416 | 0.71 | 0.148 | 4.259 | 0.816 | 1.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0.053 | 0.038 | 0 | 0.215 | 2.439 | 2.182 | 1.732 | 4.653 | 0 | -0.083 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -189.922 | 189.922 | 0 | 0 | 0 | 0 | 0 | -605.123 | 0 | 0 | 0 | 746.152 | 0 | 0 | 0 | -0.1 | 0.1 | 0.04 | 0 | -0.2 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0.1 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | -4.7 | 5.5 | 0 | -0.1 | 0 | 0 | -0.1 | 0.1 | -0.1 | 0.1 | 0.1 | -0.1 | -2.1 | -7.7 | -5.8 | 7.8 | -0.7 | 2.9 |
| Kasstroom uit Financieringsactiviteiten
| -421 | -1,063 | 40 | -558 | -427 | -944 | 78 | -140 | -1,440 | 282 | 101 | -282 | -595 | -212 | -215 | -93.561 | -203.42 | -107.361 | -107.228 | -139.249 | -131.375 | -122.254 | -112.179 | 49.608 | 4,845.632 | -9.922 | -14.615 | -100.054 | -286.115 | 229.884 | 113.727 | -85.469 | -187.35 | -86.154 | 339.279 | -198.174 | 113.845 | -7.425 | -39.542 | -74.208 | -38.497 | -40.297 | -49.328 | -50.857 | -138.951 | -15.35 | -11.88 | 77.902 | 11.829 | -25.463 | -38.864 | -38.367 | -96.304 | -0.246 | 34.21 | -38.158 | -59.992 | -51.531 | -7.063 | -132.769 | -113.747 | -17.454 | -48.222 | 23.125 | -41.201 | 6.284 | -82.877 | -11.873 | -138.061 | -47.217 | -30.845 | -62.227 | 18.806 | -246.934 | -105.518 | 239.941 | -94.343 | -8.933 | 20.693 | -60.214 | -133.158 | -42.289 | -9.709 | -94.066 | -78.058 | -121.091 | -7.038 | -52.684 | -80.186 | -81.687 | -35.495 | -72.779 | -75.366 | -34.933 | -26.303 | 927.086 | -26.038 | -53.187 | -39.769 | -45.9 | -36.9 | -37 | -19.5 | -52.2 | -69.5 | -52.2 | -100.4 | -53.4 | -41.2 | -46.4 | -82 | -56.3 | -69.1 | -37.8 | -32.9 | -36.6 | -51.9 | -51.7 | -31 | -32.3 | -30.7 | -41.5 | -54.2 | -54.6 | -67.4 | -47.1 | -49.4 | -40.8 | -30.1 | -23.2 | -24.2 | -32.5 | -25.7 | -18.9 | -17.1 | -21.9 | -27.4 | -25.4 | -12.1 | -18.3 | -12.5 |
| Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect van Wisselkoersveranderingen op Kas
| 28 | -13 | -25 | 51 | -69 | 12 | 27 | 73 | -76 | -50 | -24 | -15 | -26 | 19 | -37 | 39.574 | 9.504 | 14.313 | -42.529 | 11.234 | -5.906 | -1.8 | 3.853 | -0.214 | -7.565 | -5.267 | -1.521 | -2.419 | 0.316 | -4.946 | 2.835 | -6.094 | -2.727 | -6.565 | -2.859 | 0.092 | -16.107 | 3.191 | -8.887 | -12.145 | -9.849 | 0.563 | -0.228 | 0.126 | 2.374 | -3.654 | -2.881 | -0.411 | 3.512 | -3.738 | 1.841 | -0.165 | -1.893 | 0.865 | 0.82 | 0.597 | 1.269 | -1.374 | -0.904 | 2.2 | 4.228 | 5.888 | -9.205 | -1.053 | -5.769 | -1.998 | -0.383 | -0.981 | 2.45 | 0.351 | 0.431 | 4.257 | -0.087 | 0.685 | 1.367 | -1.132 | 1.526 | -3.372 | -0.98 | 1.612 | 0.499 | -0.446 | -0.149 | 2.444 | -1.124 | 1.855 | -0.487 | 1.259 | -0.719 | 2.049 | -0.653 | -0.97 | 3.077 | -5.41 | -0.517 | -4.914 | -3.528 | 0.634 | -0.425 | -2.1 | 1.6 | -1.3 | -5.7 | 0 | 6.9 | -0.8 | -2.3 | -2.9 | -1.6 | -4.5 | -6.6 | -1.5 | -0.4 | -3.9 | -4.1 | -1.6 | -2.9 | 0.2 | 17.1 | -3.4 | 3.1 | 7.4 | 3 | -6.4 | 3.8 | -9 | -8.4 | -9.7 | 1.1 | 6 | -6.3 | 7.8 | 3.4 | -4.2 | -7.3 | -4.2 | 9.6 | 5.2 | 1 | 13.9 | 4.5 |
| Netto Kasstroomverandering
| -105 | -68 | 30 | 70 | 10 | 35 | 65 | -55 | -18 | -89 | -54 | -79 | -148 | 62 | 221 | 176.346 | -28.408 | 63.55 | -175.561 | 119.891 | 49.234 | -42.309 | -151.393 | -4,625.937 | 4,952.036 | 17.147 | -62.77 | 52.044 | -175.384 | 191.319 | -23.925 | -174.738 | -41.262 | 11.115 | 346.889 | -90.288 | -104.978 | -66.435 | -34.884 | 73.737 | 77.983 | 58.269 | -136.921 | 62.356 | -22.748 | 65.851 | -24.376 | 227.241 | -7.456 | 28.111 | -11.753 | -19.004 | -16.148 | 11.461 | -19.362 | 16.447 | 4.333 | 20.734 | 9.683 | -74.437 | -9.243 | 76.226 | -90.878 | 69.731 | -10.754 | 59.032 | -91.013 | 89.507 | -62.207 | 40.966 | -31.303 | -48.255 | 132.93 | -175.418 | -67.294 | 244.257 | -31.576 | 37.051 | -9.783 | 18.332 | 3.019 | -0.551 | -0.285 | -2.913 | -0.432 | -0.44 | 1.008 | -8.286 | -10.971 | -0.357 | -14.049 | -17.863 | 5.695 | -5.245 | -62.935 | 22.049 | 54.417 | 1.34 | -11.072 | -29.3 | 5.5 | -15.9 | -13.1 | -27.3 | -7.8 | -9.2 | -57.8 | -16.6 | 25 | 1.2 | -54.1 | 14.3 | 20.2 | -3.4 | -21.2 | 100.7 | -32.8 | -37.4 | -9.7 | 26.2 | 11 | -25.4 | 31.6 | -30.1 | 20.3 | -16.7 | 3 | 56.2 | 0.2 | 41.5 | -21 | 1 | 9.9 | -5.9 | 0.5 | -199.2 | 22.7 | 10.2 | 5.8 | 27.3 | 32.1 |
| Kaspositie aan het Einde van de Periode
| 569 | 671 | 739 | 709 | 662 | 652 | 617 | 500 | 555 | 573 | 662 | 716 | 795 | 943 | 881 | 659.872 | 483.526 | 511.934 | 448.384 | 623.945 | 504.054 | 454.82 | 497.129 | 648.522 | 5,274.459 | 322.423 | 305.276 | 368.046 | 316.002 | 491.386 | 300.067 | 323.992 | 498.73 | 539.992 | 528.877 | 181.988 | 272.276 | 377.254 | 443.689 | 478.573 | 404.836 | 326.853 | 268.584 | 405.505 | 343.149 | 365.897 | 300.046 | 324.422 | 97.181 | 104.637 | 76.526 | 88.279 | 107.283 | 123.431 | 111.97 | 131.332 | 114.885 | 110.552 | 89.818 | 80.135 | 154.572 | 163.815 | 87.589 | 178.467 | 108.736 | 119.49 | 60.458 | 151.471 | 61.964 | 124.171 | 83.205 | 114.508 | 162.763 | 29.833 | 205.251 | 272.545 | 28.288 | 59.864 | 22.813 | 32.596 | 14.264 | 11.245 | 11.796 | 12.081 | 14.994 | 15.426 | 15.866 | 14.858 | 23.144 | 34.115 | 34.472 | 48.521 | 66.384 | 60.689 | 65.934 | 128.869 | 106.82 | 52.403 | 51.063 | 62.1 | 91.4 | -15.9 | 101.9 | -27.3 | -7.8 | -9.2 | 159.2 | -16.6 | 25 | 1.2 | 207.3 | 14.3 | 20.2 | -3.4 | 230.2 | 100.7 | -32.8 | -37.4 | 219.9 | 26.2 | 11 | -25.4 | 218.8 | -30.1 | 20.3 | -16.7 | 213.8 | 56.2 | 0.2 | 41.5 | 113 | 1 | 9.9 | -5.9 | 129 | -199.2 | 22.7 | 10.2 | 294.8 | 27.3 | 32.1 |