The ODP Corporation
NASDAQ:ODP
27.95 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -4 | 15 | -37 | 69 | 35 | 72 | 36 | 67 | 20 | 55 | 32 | 190 | -88 | 53 | 18 | 57 | -439 | 45 | 55 | 60 | -24 | 8 | -14 | 61 | 19 | 33 | -49 | 100 | 21 | 74 | 55 | 368 | 210 | 46 | 15 | 6 | -58 | 45 | -84 | 30 | -190 | -108 | -120.051 | 160.9 | -54.206 | -6.643 | -7.307 | -61.925 | -57.387 | 49.499 | 20.348 | 100.849 | -20.116 | -5.39 | -128.619 | 62.865 | -9.691 | 29.24 | -61.483 | -399.045 | -83.457 | -54.739 | -1,539.011 | -6.698 | -2.002 | 68.773 | 18.774 | 111.921 | 109.076 | 155.844 | 135.04 | 133.259 | 118.306 | 129.53 | 106.266 | -47.881 | 100.099 | 115.308 | 50.137 | 89.946 | 79.857 | 115.564 | 45.804 | 91.666 | 59.629 | 79.196 | 62.882 | 88.172 | 56.945 | 102.709 | 40.28 | 62.46 | 41.974 | 56.329 | -168.263 | 50.622 | 57.937 | 109.036 | 84 | -1.1 | 74.1 | 100.6 | 68.7 | 63 | 45.7 | 55.8 | 46.7 | 43.7 | 30.5 | 38.8 | 35.4 | 31.9 | 28.2 | 33.5 | 35.7 | 36.8 | 27.4 | 32.5 | 32.2 | 28.9 | 21 | 22.9 | 21.2 | 17.2 | 10.9 | 14.1 | 12.2 | 9.8 | 6.4 | 9.4 | 6.8 | 6.1 | -2.9 | 4.4 | 2.7 | 2.5 | 1.6 | 2.9 | 1.6 |
Afschrijvingen & Amortisatie
| 20 | 29 | 28 | 28 | 29 | 30 | 31 | 32 | 34 | 34 | 36 | 21 | 43 | 46 | 46 | 46 | 48 | 49 | 50 | 52 | 53 | 49 | 50 | 44 | 47 | 51 | 43 | 37 | 39 | 40 | 41 | 30 | 55 | 55 | 63 | 70 | 76 | 74 | 80 | 78 | 78 | 77 | 64.48 | 48.617 | 47.326 | 48.577 | 52.115 | 49.452 | 50.72 | 50.902 | 53.649 | 53.65 | 52.842 | 51.269 | 52.638 | 52.1 | 50.879 | 52.702 | 62.35 | 54.969 | 53.134 | 53.662 | 61.754 | 61.955 | 66.823 | 63.567 | 74.929 | 66.845 | 67.899 | 71.71 | 74.35 | 67.282 | 62.601 | 74.772 | 62.824 | 69.791 | 63.672 | 71.811 | 77.48 | 63.914 | 60.969 | 66.803 | 76.602 | 60.982 | 57.505 | 53.256 | 51.423 | 50.007 | 50.19 | 49.127 | 52.555 | 49.135 | 49.464 | 48.28 | 61.076 | 48.455 | 48.759 | 47.42 | 44.9 | 44.6 | 40.6 | 38.5 | 38 | 48.6 | 27.9 | 26.4 | 24.6 | 24.5 | 24.2 | 23.7 | 22.1 | 21.4 | 19.9 | 19.1 | 17.5 | 16.9 | 15.9 | 14.5 | 13.9 | 13.1 | 11.8 | 10.8 | 9.9 | 7.8 | 6.7 | 6 | 5.6 | 5.4 | 5.1 | 4.7 | 4.3 | 4 | 4.8 | 2.2 | 2.1 | 1.7 | 1.5 | 1.3 | 1 |
Uitgestelde Inkomstenbelasting
| -10 | -8 | 1 | 16 | 6 | 17 | 7 | 21 | 2 | 10 | -11 | -1 | 112 | 6 | -2 | 14 | -27 | 24 | 77 | 32 | -9 | 29 | -4 | 19 | 6 | 19 | 101 | -6 | 7 | 35 | 4 | -237 | 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 | 0 | 318.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.256 | 10.3 | 0 | 0 | 0 | -31.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 9 | 11 | 8 | 10 | 9 | 9 | 9 | 12 | 10 | 9 | 12 | 6 | 10 | 10 | 13 | 12 | 9 | 7 | 8 | 8 | 9 | 8 | 8 | 6 | 9 | 4 | 4 | 7 | 6 | 11 | 15 | 11 | 0 | 0 | 41 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -37 | -24 | -14 | -18 | -98 | 20 | 63 | 22 | -185 | -83 | 15 | 67 | -91 | -48 | -97 | 158 | -23 | 41 | -30 | 41 | -101 | -39 | -15 | 155 | -41 | 86 | -60 | 139 | -75 | -79 | -124 | 99 | 5 | -259 | -7 | 42 | -125 | -186 | 54 | 62 | -13 | -113 | 6.172 | 83.785 | -11.1 | -155.857 | 38.133 | 124.445 | -89.092 | -108.386 | 75.468 | -0.016 | -97.017 | -158.912 | -37.722 | 62.483 | -77.331 | -41.503 | -49.352 | 154.092 | 27.389 | 75.158 | 141.961 | 104.93 | -26.64 | -32.78 | -150.094 | -93.579 | -90.193 | -21.173 | -174.564 | 35.963 | 35.085 | 63.494 | 48.264 | 118.835 | -16.752 | -247.756 | 0 | 35.35 | -88.475 | 72.916 | -60.76 | 132.51 | -88.331 | -81.643 | -113.747 | 100.01 | -34.64 | 112.67 | -31.232 | 74.768 | -70.708 | 206.24 | -135.453 | 10.146 | -96.513 | 115.098 | -254.7 | 175 | -177 | 55 | 84.1 | 153.1 | -112.8 | 93.2 | -39.4 | 46.3 | -68 | 114.4 | -45.1 | 52.9 | -121.7 | -43.2 | -107.6 | 95 | -107.7 | -69.8 | -47.9 | -17.5 | -24.3 | -34.7 | -20.8 | -5.3 | -34.1 | 48.5 | -72.2 | 22 | -18.9 | -2.3 | -60.4 | 0.8 | -9.5 | -2.9 | -10.7 | 9.8 | -5.5 | -11.8 | -17.1 |
Vorderingen
| 0 | 0 | 41 | 0 | 0 | 0 | -42 | 0 | 0 | 0 | -61 | 0 | 0 | 0 | 185 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 47 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 76 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | -99 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -34 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.758 | 30.958 | 0 | 0 | 7.903 | 31.508 | 0 | 0 | 22.383 | 35.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159.248 | -239.5 | 23.1 | -40.8 | 7.2 | -74.9 | 87.3 | 58.5 | 35.3 | -85 | -60.9 | 79 | 74.3 | -100.4 | -1.6 | 14.4 | -8.5 | -285.1 | 11.6 | 20.8 | -69.7 | -198.1 | -47.1 | 27.9 | -55.6 | -134.4 | -2 | -68.4 | 54.6 | -95 | -44.7 | -3 | 24.3 | -72.9 | -38.8 | 1.5 | 3.1 | -40.8 | -19.5 | 5.1 | -22.4 | -23.1 |
Crediteuren
| 0 | 0 | -88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -37 | -24 | -14 | -18 | -98 | 20 | 92 | 0 | -185 | -83 | 38 | 67 | -91 | -48 | 176 | 110 | -25 | 43 | 422 | 44 | -106 | -39 | -196 | 155 | -41 | 86 | 18 | 139 | -75 | -79 | -124 | 99 | 5 | -259 | -7 | 42 | -125 | -186 | 54 | 62 | -13 | -113 | 81 | 83.785 | -11.1 | -155.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.93 | -26.64 | -32.78 | 0 | -93.579 | -90.193 | -21.173 | 0 | 35.963 | 23.327 | 32.536 | 0 | 118.835 | -24.655 | -279.264 | 0 | 93.556 | -110.858 | 37.093 | 0 | 132.51 | -88.331 | -81.643 | 0 | 100.01 | -34.64 | 112.67 | 0 | 74.768 | -70.708 | 206.24 | 0 | 10.146 | -96.513 | -44.15 | -15.2 | 151.9 | -136.2 | 47.8 | 159 | 65.8 | -171.3 | 57.9 | 45.6 | 107.2 | -147 | 40.1 | 55.3 | 54.5 | -136.1 | -34.7 | 177.5 | 83.4 | -128.5 | -0.1 | 150.2 | 29.6 | -52.2 | 20.9 | 113.6 | -3.3 | 34.3 | -6.1 | 22.8 | 66.7 | -15.9 | -26.6 | 12.5 | 39.6 | -11 | -6 | 30.1 | 29.3 | -10.6 | 10.6 | 6 |
Overige Niet-Contante Posten
| 60 | 84 | 84 | 7 | 11 | 9 | 12 | 7 | 83 | 5 | 16 | -112 | 3 | 19 | 18 | 22 | 424 | 22 | -8 | 19 | 14 | 5 | 36 | 19 | 5 | 24 | 1 | 5 | 17 | 18 | 32 | -311 | 17 | 19 | 55 | 17 | 18 | 21 | 71 | 27 | 37 | 70 | 62.196 | -318.863 | 17.677 | 19.99 | 12.298 | 103.962 | 57.283 | -85.38 | 30.209 | 13.508 | 10.913 | 18.413 | 138.246 | -31.131 | 15.775 | 12.195 | -284.847 | 350.756 | 11.568 | 23.671 | 1,405.271 | 100.353 | -27.569 | 27.569 | 13.001 | 76.425 | -24.651 | 24.651 | -0.194 | 72.151 | 0 | 0 | 4.166 | 187.223 | 0 | 0 | -53.744 | 110.498 | 0 | 0 | 100.475 | 30.328 | 49.737 | 44.784 | 24.084 | 50.847 | 19.3 | 31.918 | 16.43 | 59.578 | 39.468 | 52.145 | 123.893 | 6.84 | 21.359 | 16.326 | 0.2 | 48.7 | 20 | 30.6 | 39.8 | 24.3 | 17.1 | 18.7 | 23.1 | 21.7 | 15.4 | 16.2 | 21.8 | 26.5 | 5.1 | 5.2 | 16.7 | 2.3 | -0.1 | 0 | 15.9 | 0 | 0 | 0 | 0.2 | -0.1 | -0.1 | 0.1 | 1.4 | 0 | -0.1 | 0.1 | 0.5 | 0 | 0.2 | -0.1 | 0.2 | 0 | 0.1 | 0 | 0 |
Kasstroom uit Operationele Activiteiten
| -11 | 38 | 70 | 112 | -8 | 157 | 158 | 163 | -114 | 30 | 100 | 171 | -11 | 86 | -4 | 309 | -8 | 188 | 152 | 212 | -58 | 60 | 61 | 304 | 45 | 217 | 40 | 282 | 34 | 102 | 36 | 186 | 287 | -139 | 126 | 135 | -89 | -46 | 121 | 197 | -88 | -74 | 12.797 | -25.561 | -0.303 | -93.933 | 95.239 | 215.934 | -38.476 | -93.365 | 179.674 | 167.991 | -53.378 | -94.62 | 24.543 | 146.317 | -20.368 | 52.634 | 29.281 | 160.772 | 8.634 | 97.752 | 69.975 | 260.54 | 10.612 | 127.129 | -43.39 | 161.612 | 62.131 | 231.032 | 34.632 | 308.655 | 215.992 | 267.796 | 221.52 | 327.968 | 147.019 | -60.637 | 73.873 | 264.358 | 52.351 | 255.283 | 162.121 | 315.486 | 78.54 | 95.593 | 24.642 | 289.036 | 91.795 | 296.424 | 78.033 | 245.941 | 60.198 | 362.994 | -118.747 | 116.063 | 31.542 | 287.624 | -76.4 | 267.2 | -42.3 | 224.7 | 199 | 289 | -22.1 | 194.1 | 55 | 136.2 | 2.1 | 193.1 | 34.2 | 132.7 | -68.5 | 14.6 | -37.7 | 151 | -64.5 | -22.8 | 14.1 | 24.5 | 8.5 | -1 | 10.5 | 19.6 | -16.6 | 68.7 | -53 | 37.2 | -7.5 | 11.9 | -48.8 | 10.9 | -7.4 | 3.6 | -5.7 | 14 | -2.3 | -7.6 | -14.5 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -15 | -35 | -29 | -25 | -24 | -27 | -31 | -25 | -22 | -21 | -26 | -18 | -16 | -13 | -14 | -14 | -15 | -25 | -27 | -32 | -45 | -46 | -66 | -47 | -37 | -37 | -49 | -79 | -25 | -30 | -40 | -22 | -23 | -26 | -40 | -52 | -44 | -27 | -33 | -24 | -27 | -39 | -42.685 | -28.488 | -37.178 | -28.649 | -31.544 | -26.245 | -27.833 | -34.638 | -41.174 | -28.714 | -31.842 | -28.587 | -48.983 | -37.267 | -41.762 | -41.44 | -56.79 | -20.258 | -22.939 | -30.86 | -90.794 | -31.206 | -140.759 | -105.853 | -126.561 | -108.68 | -121.252 | -104.078 | -125.819 | -96.107 | -64.484 | -57.005 | -59.556 | -46.136 | -74.609 | -80.472 | -144.388 | -78.856 | -97.765 | -70.213 | -66.739 | -53.737 | -52.921 | -38.544 | -71.178 | -54.599 | -40.623 | -35.818 | -63.36 | -72.381 | -44.051 | -27.495 | -86.525 | -54.833 | -74.785 | -51.585 | -99.6 | -106.9 | -127.9 | -61.6 | -93 | -103.9 | -47 | -11.1 | -41 | -13.7 | -18.3 | -21.2 | -49.1 | -48.4 | -51.2 | -28.2 | -65.5 | -56.3 | -50.8 | -47.3 | -57 | -44.5 | -28.7 | -41.6 | -37.3 | -30.8 | -17 | -17.3 | -17 | -13.1 | -17.8 | -14.6 | -19.4 | -7.3 | -16.3 | -10.9 | -6.4 | -11.6 | -9.3 | -9 | -7.8 |
Netto Overnames
| 0 | 1 | -3 | 1 | 100 | -10 | 2 | 0 | 0 | 6 | 1 | -1 | 3 | -28 | -2 | -10 | 0 | -18 | -1 | 1 | -17 | -5 | -17 | -34 | 0 | -30 | -848 | -24 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 1 | 0 | -10 | 0 | 43 | 0 | 0 | 457.174 | 674.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -72.667 | 21.786 | -21.786 | -10.952 | 0 | 0 | 0 | 0 | 0 | -0.966 | -17.127 | -84.389 | -0.27 | -0.188 | -0.257 | -25.541 | -22.05 | -48.402 | -23.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -293.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.175 | -896.275 | -502.8 | -943.54 | -421.92 | -168.755 | -14.5 | -3.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.639 | 0 | 0 | -5.5 | -3 | -15.872 | -5.74 | -44.2 | -7.7 | 0 | 0 | 33 | 3.8 | -62.2 | -11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43 | 0 | 21 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167.525 | 794.125 | 751.275 | 911.865 | 270.8 | 263.022 | 0 | 0 | 0 | 0 | 0 | 0 | 1.782 | 4.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.046 | 0 | 18.96 | 72.1 | 37 | 2.6 | 2.4 | 16.6 | 17.2 | 2.6 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -4 | 1 | 2 | 6 | 1 | 6 | 4 | 1 | 8 | 74 | 1 | -2 | 16 | 8 | 6 | 8 | 1 | 819 | 51 | 2 | 1 | -1 | 15 | 5 | 34 | 31 | -850 | -75 | 25 | -41 | -53 | -2 | 11 | 1 | 24 | 23 | 75 | -33 | 47 | 40 | -1 | 9 | 32.068 | 1.721 | -0.988 | 0.199 | 0.749 | 10.749 | 10.627 | 68.408 | -8.574 | 0.276 | 3.377 | 50.747 | -36.94 | 8.078 | -6.976 | 13.77 | 1.187 | 0.198 | 56.574 | 98.209 | 69.081 | 8.733 | 28.693 | 26.188 | 28.402 | 24.39 | 70.321 | 12.969 | 82.335 | 3.004 | -155.879 | 0.899 | 2.21 | 9.499 | 29.572 | 7.348 | 16.599 | 10.835 | -31.903 | -12.94 | -96.419 | 2.116 | -622.53 | 36.47 | 2.752 | 0 | 0 | 0 | 4.987 | 22.837 | -6.842 | 0 | 4.469 | 0 | 0 | 0 | -1.2 | -0.4 | -121.5 | 0.2 | -22 | -25.3 | -0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.7 | 1.7 | 0 | -24.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -19 | -34 | -30 | -18 | 77 | -31 | -25 | -24 | -14 | 53 | -25 | -21 | 16 | -33 | -10 | -16 | -14 | 776 | 23 | -29 | -61 | -52 | -68 | -76 | -3 | -36 | -899 | -154 | 23 | -71 | -93 | -24 | -12 | -25 | -7 | -28 | 31 | -70 | -29 | 16 | -7 | -8 | 446.557 | 648.059 | -38.166 | -28.45 | -30.795 | -15.496 | -17.206 | 33.77 | -49.748 | -28.438 | -28.465 | -50.507 | -64.137 | -50.975 | -48.738 | -27.67 | -55.603 | -20.06 | 33.635 | 67.349 | -22.679 | -39.6 | -196.455 | -79.935 | -98.347 | -84.547 | -76.472 | -113.159 | -91.886 | -116.998 | -118.013 | -158.256 | 191.129 | -68.312 | -196.157 | 21.143 | -142.289 | -71.496 | -129.668 | -83.153 | -163.158 | -345.589 | -673.669 | 2.579 | -68.426 | -54.599 | -40.623 | -35.818 | -58.373 | -95.183 | -50.893 | -27.495 | -87.556 | -22.787 | -90.657 | -38.365 | -68.9 | -76.8 | -246.8 | -59 | -65.4 | -129.2 | -47 | -11.1 | -41 | -13.7 | -18.3 | -21.2 | -49.1 | -48.4 | -51.2 | -28.2 | -65.5 | -56.3 | -50.8 | -47.3 | -57 | -44.5 | -30.4 | -39.9 | -37.3 | -55.1 | -16.8 | -17.3 | -17 | -13.1 | -17.8 | -14.6 | -19.4 | -7.3 | -16.3 | -10.9 | -6.4 | -11.6 | -9.3 | -9 | -7.8 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -57 | -56 | -3 | -42 | -109 | -65 | -5 | -5 | -5 | -49 | -105 | -7 | -7 | -6 | -4 | -316 | -457 | -760 | -759 | -26 | -24 | -24 | -224 | -23 | -26 | -25 | -14 | -94 | -9 | -6 | -7 | -272 | -6 | -26 | -28 | -11 | -3 | -9 | -31 | -4 | 0 | -5 | -27.739 | -155.94 | -11.321 | -17 | -302.232 | -243.317 | -254.923 | -6.275 | -0.641 | -59.195 | -9.333 | -9.927 | -22.927 | -4.5 | -0.058 | -2.799 | -28.282 | -8.538 | -0.965 | -140.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 732 | 3 | -3 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.155 | -0.197 | 0.801 | 0.054 | 1.419 | 2.619 | 15.961 | 9.333 | 10.658 | 8.265 | 41.766 | 40.345 | 34.059 | 85.256 | 25.424 | 54.183 | 14.329 | 10.589 | 23.894 | 21.78 | 4.131 | 33.06 | 7.225 | 2.248 | 5.414 | 1.751 | 38.746 | 42.987 | 32.281 | 11.83 | 5.451 | 3.4 | 2.675 | 2.282 | 3.315 | 4.116 | 7.1 | 6.2 | 9.9 | 35.9 | 27.7 | 19.2 | 10.7 | 6.6 | 4.8 | 2.5 | 2.3 | 2.8 | 2.8 | 2.4 | 2.9 | 6.5 | 5.3 | 128.6 | 4.8 | 4 | 3.8 | 4.3 | 3.2 | 3.7 | 2.6 | 2.4 | 2.9 | 2.4 | 7.3 | 4.6 | 1.7 | 2.2 | 95.2 | 1.5 | 42.4 | 0.6 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 |
Terugkoop van Gewone Aandelen
| -103 | -50 | -31 | -36 | -34 | -220 | -198 | -71 | -3 | -14 | -186 | -78 | -46 | -23 | 0 | 0 | -1 | -34 | -29 | 0 | -5 | -15 | -16 | -15 | -8 | -3 | -22 | -20 | -12 | -19 | -51 | -55 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -203.614 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | -0.071 | -0.064 | -0.88 | -0.829 | -0.571 | -109.317 | -100.076 | -112.86 | -200.354 | -271.745 | -398.477 | -330.368 | -394.294 | -62.345 | -28.229 | -30.325 | -21.064 | 0 | 0 | 0 | 0 | 0 | 0 | -9.489 | -12.532 | -11.682 | -12.166 | 0 | 0 | 0 | 0 | -20.419 | -79.921 | -56.132 | -144.325 | -171.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -14 | -14 | -13 | -14 | -13 | -14 | -14 | -14 | -14 | -13 | -13 | -13 | -13 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.723 | -23 | -10 | -10 | 0 | 0 | 0 | 0 | -9.213 | -9.213 | -9.213 | -9.213 | -8.951 | -9.475 | -9.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financieringsactiviteiten
| -15 | -7 | 0 | 35 | 65 | 100 | -1 | -1 | -5 | -1 | -1 | -2 | 0 | -1 | -1 | 0 | 394 | -1 | -1 | 2 | -1 | -11 | -2 | 0 | -18 | 1 | -10 | -3 | -5 | -9 | 2 | -11 | -31 | 0 | 20 | 3 | 2 | 1 | 56 | 3 | -11 | 2 | -6.823 | -197.251 | -18.779 | 16.736 | 285.71 | 236.728 | 249.387 | -20.26 | 8.618 | 10.061 | -21.05 | 9.816 | 22.777 | 6.69 | -8.11 | -3.545 | 24.323 | -2.061 | 328.807 | 0.018 | -282.179 | 27.034 | 160.099 | -90.764 | 179.081 | -17.993 | 32.701 | -4.402 | -9.525 | -7.022 | 23.747 | -13.896 | 6.809 | 11.593 | -27.214 | -5.599 | -252.309 | -2.378 | -18.389 | -2.604 | -53.182 | 379.407 | 18.645 | -2.683 | -4.703 | -245.263 | -0.659 | -5.029 | -19.759 | 173.959 | 43.581 | -336.146 | 147.628 | 1.588 | -1.767 | 6.867 | 23.3 | -314.2 | -1.8 | -0.9 | 4.6 | -3.7 | -4.2 | 0.8 | -13.2 | -0.8 | -0.8 | -141.5 | 27.9 | -68.7 | 97.9 | -18.4 | 99.1 | -191.7 | 111.5 | 61.9 | 8.7 | -3.2 | -2.3 | -2.6 | 78.1 | -25.9 | -11.5 | 1.3 | 150.4 | -0.4 | -0.7 | -1.1 | -2.3 | -4.7 | -17.2 | 9.7 | 13.6 | -6.3 | 7 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -61 | -113 | -34 | -43 | -78 | -185 | -204 | -77 | -10 | -64 | -291 | -85 | -53 | -30 | -5 | -316 | -64 | -808 | -67 | -38 | -43 | -64 | -255 | -52 | -66 | -41 | 672 | -127 | -42 | -38 | -69 | -338 | -37 | -26 | -8 | -8 | -1 | -8 | 25 | -1 | -11 | 2 | -230.168 | -376.129 | -40.27 | 6.567 | -16.522 | -6.589 | -5.536 | -26.535 | -1.236 | -58.347 | -39.596 | 0.603 | -9.101 | -7.285 | -8.168 | -6.344 | -3.959 | -10.599 | 327.842 | -139.99 | -282.263 | 26.766 | 160.836 | -91.59 | 179.671 | -15.945 | -60.655 | -95.145 | -111.727 | -199.111 | -206.232 | -372.028 | -289.5 | -297.445 | -64.135 | 20.355 | -268.305 | -12.853 | 5.505 | 19.176 | -49.051 | 412.467 | 25.87 | -0.435 | -8.778 | -256.044 | 26.405 | 25.792 | 12.522 | 185.789 | 49.032 | -332.746 | 129.884 | -76.051 | -54.584 | -133.342 | -140.9 | -308 | 8.1 | 35 | 32.3 | 15.5 | 6.5 | 7.4 | -8.4 | 1.7 | 1.5 | -138.7 | 30.7 | -66.3 | 100.8 | -11.9 | 104.4 | -63.1 | 116.3 | 65.9 | 12.5 | 1.1 | 0.9 | 1.1 | 80.7 | -23.5 | -8.6 | 3.7 | 157.7 | 4.2 | 1 | 1.1 | 92.9 | -3.2 | 25.2 | 10.3 | 13.8 | -6.1 | 7.3 | 0.1 | 0.1 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -1 | -1 | 2 | -1 | 1 | 0 | 1 | -5 | -2 | 1 | 0 | -3 | 2 | 1 | 5 | 2 | 6 | -12 | 2 | -1 | 2 | 2 | -5 | 1 | -3 | -2 | -1 | 3 | 3 | 2 | -10 | 1 | 1 | 0 | 29 | -8 | -1 | -20 | -11 | -19 | 3 | -5 | 0.884 | 6.417 | 1.431 | -5.732 | 3.357 | 3.004 | -4.877 | 4.223 | -10.661 | -2.709 | 1.387 | 11.253 | -2.544 | 12.82 | -8.185 | -15.219 | -2.707 | 4.063 | 12.642 | -4.899 | -3.862 | -9.739 | 0.09 | 2.966 | -2.017 | 3.222 | 3.513 | -2.102 | 13.609 | -4.972 | 1.878 | 7.016 | -4.653 | -5.569 | -22.649 | -10.607 | 44.019 | 1.858 | 2.087 | -7.908 | 18.016 | -19.431 | 50.424 | 4.038 | -10.537 | -7.585 | 45.196 | -5.18 | -8.648 | 13.72 | -3.114 | -19.849 | 2.218 | -4.665 | -17.213 | 9.334 | 1.9 | -1.3 | 2.4 | -4.5 | 0 | 0 | -10.5 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -102 | -110 | 8 | 50 | -8 | -59 | -70 | 57 | -140 | 20 | -216 | 62 | -62 | 24 | -14 | -21 | -80 | 144 | 110 | 144 | -160 | -54 | -267 | 177 | -27 | 138 | -188 | 4 | 18 | -5 | -136 | -175 | 239 | -190 | 111 | 91 | -60 | -144 | 106 | 197 | -102 | -85 | 230.259 | 252.786 | -77.308 | -121.548 | 51.279 | 196.853 | -66.095 | -81.907 | 118.029 | 78.497 | -120.052 | -133.271 | -51.239 | 100.877 | -85.459 | 3.401 | -32.988 | 134.176 | 382.753 | 20.212 | -238.829 | 237.967 | -24.917 | -41.43 | 35.917 | 64.342 | -71.483 | 20.626 | -155.372 | -12.426 | -106.375 | -255.472 | 118.496 | -43.358 | -135.922 | -29.746 | -292.702 | 181.867 | -69.725 | 183.398 | -32.072 | 362.933 | -518.835 | 101.775 | -63.099 | -27.214 | 122.773 | 281.218 | 23.534 | 350.267 | 55.223 | -17.096 | -74.201 | 12.56 | -130.912 | 125.251 | -284.5 | -118.9 | -1,179.2 | 196.2 | 165.9 | 175.3 | -73.1 | 190.4 | 5.6 | 124.2 | -14.7 | 33.2 | 15.8 | 18 | -18.9 | -25.5 | 1.2 | 32.9 | 1 | -4.2 | -30.4 | -18.9 | -21 | -39.6 | 54 | -59 | -42 | 55.1 | 87.7 | 28.3 | -24.3 | -1.6 | 24.7 | 0.4 | 1.5 | 3 | 1.7 | -3.7 | -4.3 | -16.5 | -22.2 |
Kaspositie aan het Einde van de Periode
| 180 | 282 | 392 | 387 | 337 | 345 | 404 | 474 | 417 | 557 | 537 | 753 | 691 | 753 | 729 | 743 | 764 | 844 | 700 | 590 | 446 | 606 | 660 | 927 | 750 | 777 | 636 | 824 | 820 | 802 | 807 | 943 | 1,118 | 879 | 1,069 | 958 | 867 | 927 | 1,071 | 965 | 768 | 870 | 955 | 724.741 | 471.955 | 549.263 | 670.811 | 619.532 | 422.679 | 488.774 | 570.681 | 452.652 | 374.155 | 494.207 | 627.478 | 678.717 | 577.84 | 663.299 | 659.898 | 692.886 | 558.71 | 175.957 | 155.745 | 394.574 | 156.607 | 181.524 | 222.954 | 187.037 | 122.695 | 194.178 | 173.552 | 328.924 | 341.35 | 447.725 | 703.197 | 584.701 | 628.059 | 763.981 | 793.727 | 1,086.429 | 904.562 | 974.287 | 790.889 | 822.961 | 460.028 | 978.863 | 877.088 | 940.187 | 967.401 | 844.628 | 563.41 | 539.876 | 189.609 | 134.386 | 151.482 | 225.683 | 213.123 | 344.035 | 218.8 | 503.3 | -278.6 | 900.7 | 704.6 | 175.3 | -62.6 | 390 | 5.6 | 124.2 | -14.7 | 84.6 | 15.8 | 18 | -18.9 | 36.5 | 1.2 | 32.9 | 1 | 28.2 | -30.4 | -18.9 | -21 | 98.9 | 54 | -59 | -42 | 185.3 | 87.7 | 28.3 | -24.3 | 38.6 | 24.7 | 0.4 | 1.5 | 11.1 | 1.7 | -3.7 | -4.3 | 11.9 | -22.2 |