PENN Entertainment, Inc.
NASDAQ:PENN
19.06 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -26.8 | -114.7 | -358.1 | -725.1 | 78.1 | 514.4 | 20.8 | 123.2 | 26.1 | 51.6 | 44.8 | 86.1 | 198.7 | 90.9 | 12.7 | 141.2 | -214.4 | -608.6 | -92.9 | 43.656 | 51.357 | 40.987 | -42.036 | 36.125 | 53.988 | 45.437 | -338.06 | 789.34 | 17.079 | 5.104 | 5.032 | 46.535 | 34.035 | 23.708 | -9.066 | -18.13 | 16.886 | 10.996 | -250.407 | 8.499 | 4.176 | 4.537 | -888.747 | 41.317 | -12.18 | 65.271 | 20.239 | 46.446 | 66.667 | 78.619 | 44.031 | 70.803 | 75.989 | 51.528 | -153.132 | 48.345 | 6.972 | 36.155 | -357.905 | 21.351 | 28.48 | 40.661 | -378.573 | 147.491 | 37.023 | 40.736 | 32.223 | 46.59 | 38.299 | 42.941 | 87.35 | 155.06 | 42.695 | 41.983 | 37.604 | 55.401 | 12.123 | 15.802 | 16.858 | 8.211 | 28.628 | 17.787 | 9.182 | 13.629 | 15.473 | 13.187 | 7.622 | 9.943 | 9.167 | 4.131 | 4.945 | 7.713 | 6.484 | 4.616 | 2.727 | 6.002 | 6.227 | 3.619 | 1.3 | 2.8 | 2.5 | 0 | 1.5 | 2.3 | 2.5 | 1.2 | -0.6 | 0.7 | 2 | 1.7 | 1.1 | 1.4 | 1.8 | 1.2 | 1.2 | 1.4 | 1.5 | 0.9 | 0.8 | 1.2 | 0.8 | -0.1 |
Afschrijvingen & Amortisatie
| 109.1 | 108.7 | 111.2 | 105.8 | 110.6 | 107.5 | 150.3 | 148.7 | 150.3 | 118.2 | 97.6 | 83.7 | 81.9 | 81.3 | 91.4 | 87.7 | 91.9 | 95.7 | 97.8 | 106.327 | 75.586 | 134.487 | 93.189 | 56.852 | 58.559 | 60.39 | 61.374 | 66.483 | 68.969 | 70.236 | 71.109 | 67.903 | 66.182 | 66.02 | 67.676 | 107.111 | 41.752 | 42.922 | 44.179 | 40.253 | 47.183 | 47.366 | 60.672 | 79.968 | 80.615 | 77.071 | 72.821 | 62.399 | 56.791 | 53.337 | 51.893 | 52.195 | 54.23 | 53.158 | 54.712 | 53.842 | 52.653 | 51.18 | 53.009 | 50.055 | 46.942 | 44.43 | 46.609 | 47.35 | 48.348 | 42.951 | 40.928 | 40.507 | 40.882 | 38.609 | 38.119 | 34.007 | 30.54 | 32.646 | 29.196 | 15.968 | 16.503 | 16.557 | 17.784 | 17.092 | 15.769 | 20.665 | 19.636 | 20.816 | 18.89 | 13.909 | 11.596 | 10.135 | 9.171 | 8.847 | 9.458 | 9.157 | 8.987 | 6.935 | 5.137 | 4.089 | 2.192 | 2.176 | 2.2 | 2.4 | 2.1 | 2 | 1.4 | 1.5 | 1.4 | 1.4 | 1.3 | 1 | 0.9 | 0.8 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 |
Uitgestelde Inkomstenbelasting
| 28.1 | -72.3 | -37.6 | -106.7 | 31 | 80.6 | -4.6 | -185.7 | 16.7 | 22.9 | -23.9 | -2.4 | 13.5 | 8.3 | 5.7 | -9.8 | -46.8 | -67.4 | -7.7 | 13.371 | 4.449 | 10.98 | -34.559 | -0.331 | 2.284 | 5.926 | 244.882 | -764.875 | 1.435 | 0.652 | 6.677 | -1.481 | 4.28 | -0.74 | 6.776 | 41.655 | -6.569 | 15.374 | -47.306 | -17.571 | -9.204 | 1.803 | -208.416 | -27.287 | 2.546 | 8.174 | 40.536 | 18.83 | -11.24 | -3.143 | -17.346 | 11.314 | 19.75 | 7.842 | 3.427 | 3.763 | -14.176 | 4.782 | -133.317 | -16.199 | 2.126 | 0.982 | -94.034 | -2.598 | 2.073 | 3.461 | 6.337 | 7.495 | 1.272 | 3.161 | 29.16 | -12.955 | -3.424 | 1.613 | 67.8 | 23.645 | -12.262 | -107.856 | 12.705 | 1.805 | 2.807 | 0.867 | 26.003 | 1.267 | 2.175 | 2.319 | 8.145 | 0.513 | 0.769 | 1.027 | 3.166 | 3.577 | -0.834 | 1.05 | 0.873 | 0.295 | 0.1 | 0.176 | 0.1 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0 | 0 | -0.3 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 |
Aandelen Gebaseerde Vergoedingen
| 14.2 | 11.9 | 14.5 | 35.2 | 19.7 | 16.5 | 13 | 13.6 | 14.5 | 17 | 13.2 | 8.5 | 9.2 | 4.2 | 2.8 | 2.8 | 2.9 | 6 | 4.5 | 3.736 | 3.247 | 3.417 | 3.187 | 2.915 | 3.003 | 2.929 | 1.953 | 1.853 | 1.801 | 2.173 | 2.317 | 1.517 | 1.582 | 1.455 | 1.777 | 2.025 | 2.337 | 2.084 | 2.654 | 2.916 | 2.517 | 2.579 | 4.739 | 6.369 | 5.45 | 6.251 | 6.414 | 6.888 | 7.396 | 7.911 | 5.874 | 6.107 | 6.124 | 6.225 | 6.197 | 6.704 | 6.669 | 6.384 | 6.456 | 6.632 | 6.787 | 8.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -95.9 | -112.7 | -50.6 | -116.8 | -129.6 | -93.6 | -108.8 | 65.4 | -69.6 | -48.4 | -99.5 | 60.9 | -31.5 | -19.3 | -71.5 | 43.4 | -22.4 | -123.8 | 1.8 | 16.797 | -10.236 | -72.161 | -19.823 | -11.031 | 33.963 | -53.176 | 60.59 | 39.448 | 28.924 | -22.114 | 1.008 | 3.727 | 7.463 | -21.475 | -20.799 | -1.685 | 51.487 | -11.842 | -56.511 | 42.394 | 40.189 | -37.152 | -49.035 | 28.593 | 4.358 | -30.797 | 27.267 | -36.827 | -11.847 | -13.119 | 34.769 | 9.837 | 30.135 | -21.882 | 3.001 | 25.95 | 35.338 | -9.745 | -33.27 | 29.434 | -17.658 | 4.126 | -15.042 | -10.88 | -0.246 | -5.532 | -1.298 | -32.114 | 21.639 | 76.547 | -36.818 | 73.784 | -83.143 | -0.019 | -47.852 | -54.464 | 13.418 | 81.468 | 19.091 | -10.853 | -2.615 | 0.696 | -6.142 | -9.462 | -20.799 | 26.961 | 5.024 | -1.14 | 1.593 | -0.146 | 11.875 | -3.12 | 15.003 | -2.653 | 2.588 | 4.774 | -1.886 | 0.077 | 2.6 | 2.6 | -0.8 | 2.8 | 0.4 | -2.5 | -3.1 | 3 | -1.6 | -0.7 | 1.3 | 3 | 1.7 | 0.4 | -3 | 1.6 | -0.7 | 0.6 | -0.8 | 0.9 | 0.5 | -0.3 | -1.5 | 1.4 |
Vorderingen
| 28.3 | 35.9 | -65.1 | -16.9 | -23.9 | 31.1 | -90.3 | 1.4 | -46.5 | 54.2 | -25 | -15.2 | -1 | -41.1 | 11 | -45.8 | -21 | 39.3 | 3.4 | 16.005 | 10.521 | -2.926 | -12.924 | 5.427 | 1.793 | 3.973 | -11.52 | -5.044 | 0.845 | 6.533 | -11.216 | 7.105 | 0.003 | -1.803 | -4.305 | 8.477 | -4.189 | 0.727 | 0.577 | 26.452 | -16.384 | -0.599 | -4.409 | 9.631 | 3.619 | -3.807 | 5.641 | -3.249 | -0.391 | -0.114 | -12.586 | 8.953 | -5.382 | 2.951 | -0.891 | 1.876 | -8.977 | 6.654 | 2.24 | -4.924 | -17.235 | 3.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.369 | 0 | 0 | 0 | 4.81 | 0 | 0 | 0 | -2.773 | 0 | 0 | 0 | 2.219 | 0 | 0 | 0 | 3.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 33.3 | -0.3 | -1.4 | 1.6 | 1 | -0.2 | -0.3 | -0.5 | -44.4 | 88.3 | -43 | 12.2 | -65 | 54.8 | 52 | -160.5 | 4.8 | 4.932 | -22.275 | -75.457 | 3.024 | -4.908 | 22.023 | -59.079 | 57.069 | 50.155 | 24.971 | -36.267 | 14.831 | -0.657 | 11.395 | -40.547 | 7.336 | -5.44 | 35.394 | -7.446 | -28.339 | 17.091 | 24.516 | -35.646 | -73.123 | 19.992 | 5.82 | -32.883 | 91.431 | -17.846 | -6.402 | -18.063 | 50.065 | -5.494 | 44.492 | -32.703 | 17.358 | 17.483 | 43.551 | -19.491 | -21.048 | 32.753 | -550.967 | -477.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.154 | 0 | 0 | 0 | 91.425 | 0 | 0 | 0 | 108.488 | 0 | 0 | 0 | -18.209 | 0 | 0 | 0 | -3.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 7.8 | 1.5 | -7.8 | 3.3 | 6.2 | -10.3 | -0.8 | 1.8 | -6.6 | -7.8 | -29.2 | -2.2 | 11.6 | -10.6 | -28.9 | 34.3 | -41.1 | 29.1 | -3.7 | 7.981 | -0.808 | 0.927 | -0.979 | -3.087 | 2.128 | -4.142 | 1.411 | 2.176 | -1.459 | -2.47 | 0.992 | -2.467 | -4.074 | -1.951 | -2.65 | -1.87 | 3.746 | 2.887 | -1.991 | -20.096 | 21.929 | 2.186 | 0.497 | 0.6 | -7.194 | 3.922 | 3.603 | 0.378 | -2.844 | 0.197 | -3.202 | 2.461 | 0.014 | 1.124 | -2.129 | 0.683 | 0.447 | 1.476 | -2.644 | 0.049 | 0.712 | -3.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.035 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | -6.824 | 0 | 0 | 0 | 21.649 | 0 | 0 | 0 | -1.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -132 | -150.1 | -11 | -102.9 | -110.5 | -116 | -18.7 | 62.4 | -16.2 | -94.8 | -0.9 | -10 | 0.9 | 20.2 | 11.4 | 0.1 | -12.3 | -31.7 | -2.7 | -12.121 | 2.326 | 5.295 | -8.944 | -8.463 | 8.019 | 6.072 | 13.63 | -7.839 | 4.567 | 10.09 | -3.599 | -0.254 | 0.139 | 22.826 | -21.18 | -2.852 | 16.536 | -8.01 | -26.758 | 18.947 | 10.128 | -3.093 | 28 | -1.63 | 2.113 | 1.971 | -73.408 | -16.11 | -2.21 | 4.861 | 0.492 | 3.917 | -8.989 | 6.746 | -11.337 | 5.908 | 0.317 | 1.616 | -11.818 | 1.556 | 549.832 | 481.157 | -15.042 | -10.88 | -0.246 | -5.532 | -1.298 | -32.114 | 21.639 | 76.547 | -36.818 | 73.784 | -83.143 | 5.493 | -47.852 | -54.464 | 13.418 | -14.697 | 19.091 | -10.853 | -2.615 | -98.195 | -6.142 | -9.462 | -20.799 | 21.302 | 5.024 | -1.14 | 1.593 | 1.17 | 11.875 | -3.12 | 15.003 | -2.653 | 2.588 | 4.774 | -1.886 | 0.077 | 2.6 | 2.6 | -0.8 | 2.8 | 0.4 | -2.5 | -3.1 | 3 | -1.6 | -0.7 | 1.3 | 3 | 1.7 | 0.4 | -3 | 1.6 | -0.7 | 0.6 | -0.8 | 0.9 | 0.5 | -0.3 | -1.5 | 1.4 |
Overige Niet-Contante Posten
| 318 | 299.7 | 235.8 | 1,024.6 | 66.2 | -477.7 | 47.5 | 158.4 | 73.5 | 63.6 | 84.9 | 37.6 | 52.3 | 15.1 | 76.9 | 86.4 | 91.1 | 664.9 | 181.2 | 20.119 | 65.112 | 7.969 | 51.812 | 9.409 | -11.649 | 5.431 | 91.011 | 9.174 | 10.878 | 10.769 | 7.159 | 3.657 | 4.788 | 2.365 | 46.473 | -0.225 | 3.94 | 6.027 | 322.708 | 6.32 | 13.404 | 4.475 | 1,093.631 | 7.568 | 76.853 | 7.818 | 2.152 | 9.138 | 0.495 | -0.981 | 10.072 | -3.161 | 2.459 | 5.419 | 209.267 | 7.753 | 42.157 | 4.98 | 526.437 | 20.249 | -5.476 | 5.429 | 490.758 | 8.991 | 5.383 | 4.145 | 6.281 | 6.33 | 6.256 | 6.598 | 25.09 | 4.831 | 4.363 | 2.643 | -34.94 | -3.893 | 10.049 | 16.212 | 7.086 | 9.397 | 9.74 | 1.926 | -2.772 | 8 | 0.258 | 2.421 | 0.36 | 2.879 | 5.57 | 5.652 | 0.763 | -0.327 | -1.539 | 0.577 | -0.077 | 10.208 | -0.067 | -0.587 | -0.9 | -0.1 | -0.2 | 0.1 | 0.5 | -0.2 | 0.3 | 0 | 1.8 | -0.1 | 0.1 | 0.2 | 0 | 0 | 0.1 | 0.1 | 0 | -0.2 | 0.2 | 0 | 0.1 | 0.1 | 0.3 | 0.1 |
Kasstroom uit Operationele Activiteiten
| 150.4 | -71.3 | -84.8 | 217 | 176 | 147.7 | 118.2 | 323.6 | 211.5 | 224.9 | 117.1 | 274.4 | 324.1 | 180.5 | 118 | 351.7 | -97.7 | -33.2 | 184.7 | 204.006 | 189.515 | 125.679 | 51.77 | 93.939 | 140.148 | 66.937 | 121.75 | 141.423 | 129.086 | 66.82 | 93.302 | 121.858 | 118.33 | 71.333 | 92.837 | 130.751 | 109.833 | 65.561 | 15.317 | 82.811 | 98.265 | 23.608 | 12.844 | 136.528 | 157.642 | 133.788 | 169.429 | 106.874 | 108.262 | 122.624 | 129.293 | 147.095 | 188.687 | 102.29 | 123.472 | 146.357 | 129.613 | 93.736 | 61.41 | 111.522 | 61.201 | 104.113 | 49.718 | 191.135 | 92.978 | 86.632 | 85.084 | 69.238 | 108.158 | 168.739 | 64.711 | 142.29 | -8.969 | 83.777 | 51.808 | 36.657 | 39.827 | 22.183 | 73.524 | 34.631 | 45.358 | 41.941 | 45.907 | 34.239 | 15.999 | 58.797 | 32.747 | 22.331 | 26.265 | 19.511 | 30.207 | 17 | 28.101 | 10.525 | 11.248 | 18.785 | 6.565 | 5.461 | 5.3 | 8 | 4.1 | 5.1 | 3.9 | 1.3 | 1.1 | 5.6 | -0.5 | 1.2 | 4.3 | 5.7 | 3.4 | 2.1 | -0.8 | 3.2 | 0.8 | 2 | 1.1 | 2 | 1.7 | 1.2 | -0.3 | 1.5 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -88.2 | -41.4 | -157 | -80.4 | -81.3 | -63.2 | -78.7 | -66.2 | -61.9 | -65.6 | -109.9 | -75.1 | -57.6 | -25.7 | -44.2 | -23.9 | -30.9 | -42.8 | -64.1 | -41.793 | -58.398 | -38.009 | -117.2 | -24.003 | -21.145 | -11.813 | -30.519 | -27.282 | -25.804 | -17.156 | -34.397 | -22.099 | -22.297 | -21.517 | -82.81 | -46.546 | -71.7 | -48.789 | -66.878 | -80.953 | -17.687 | -62.627 | -40.84 | -42.404 | -52.841 | -63.828 | -108.033 | -110.774 | -134.519 | -119.659 | -89.572 | -96.259 | -52.726 | -54.524 | -77.671 | -55.147 | -109.752 | -120.385 | -61.976 | -88.554 | -75.446 | -63.575 | -71.943 | -76.347 | -76.214 | -120.39 | -129.094 | -76.959 | -80.917 | -74.185 | -162.21 | -128.618 | -63.662 | -54.393 | -52.65 | -16.792 | -36.38 | -15.313 | -20.824 | -19.306 | -15.72 | -13.107 | -9.942 | -15.079 | -22.511 | -9.95 | -5.267 | -30.668 | -32.912 | -20.055 | -18.544 | -9.602 | -9.35 | -4.015 | -9.947 | -10.05 | -5.447 | -1.851 | -8.2 | -2.4 | -1.1 | -1.5 | -15 | -2.4 | -1.1 | -3.8 | -5 | -10.9 | -13 | -18.5 | -49.5 | -2.8 | -1.5 | -0.5 | -0.3 | -1.5 | -0.3 | -1.9 | -1.2 | -0.1 | -1.1 | -0.5 |
Netto Overnames
| 3.5 | 0 | -8 | -42.9 | 0.1 | -314.6 | 15 | -15 | 0.8 | 3.8 | -844.6 | -70.2 | -6.2 | 0 | -1.5 | -0.3 | -3.6 | -3 | -0.4 | 0.039 | -28.077 | -370.262 | -1,237.124 | 18.981 | 4.329 | -50.879 | -1.536 | -1.629 | -124.212 | -2.441 | -30.111 | -56.748 | 0.148 | -0.148 | 50.906 | -452.393 | -0.248 | -0.328 | -0.285 | -30.493 | -89.185 | 0 | 0.342 | 4.406 | -0.052 | -0.5 | -640.434 | -55.016 | -50 | 0 | -0.711 | -3 | 27.597 | -15.012 | -225.679 | -42.345 | 0 | -13.55 | -9.395 | -28.5 | 16 | 0 | -0.002 | -0.031 | -0.085 | -0.266 | -12.404 | -0.101 | -201.865 | -51.112 | 0 | 0 | 0 | 0 | -2,250.326 | -0.7 | 0 | -0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -264.081 | 0 | 0 | 0 | 0 | 0.303 | -0.538 | 0 | 0 | 0.876 | -198.061 | 0 | 0 | 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 | -8 | 0 | 0 | 0 | -15 | 15 | -15 | 0 | -1.4 | -26 | 0 | 0 | 0 | 0 | 0 | -135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.768 | 0 | 0 | 0 | 39.6 | 0 | 0 | -39.6 | -26.2 | 6.527 | -70.525 | -10.2 | -13.366 | 0 | 0 | 0 | 0.507 | 28.5 | 0 | 0 | -42.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8 | 0 | 0 | 0 | 0 | 0 | 14.2 | 0 | 0 | 75.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.191 | 0 | 0 | 0 | 2.179 | 0 | 0 | 0 | 1.323 | 11.033 | -27.597 | 15.012 | 0.202 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.1 | -5.9 | 8.4 | 0.2 | -3.5 | -0.4 | 0.1 | -0.1 | -12.2 | 26 | 2.2 | -74.2 | -8 | -1.6 | 47.9 | 6.8 | -0.6 | -2.6 | -0.9 | -5.726 | 0.055 | 0.071 | 15.321 | 0.037 | 0.17 | 0.222 | 2.899 | 2.67 | 7.116 | -3.714 | 262.532 | -111.451 | -50.258 | -49.69 | -65.258 | -21.762 | -25.882 | -16.195 | -16.101 | -10.647 | -18.809 | 18.129 | -258.202 | 0.454 | 6.98 | 28.517 | 8.825 | 0.641 | -8.63 | 26.933 | -0.925 | 3.762 | 58.049 | -14.854 | -4.781 | -42.801 | -48.389 | 16.906 | 3.557 | -43.168 | 58.179 | 1.212 | 0.182 | -4.809 | 0.402 | 0.179 | 0.769 | 0.37 | 13.079 | 0.802 | 104.272 | 1.277 | 0.828 | 0.165 | 118.518 | 0.493 | 0.017 | 274.683 | 0.937 | 0.067 | -0.668 | 3.217 | 0.059 | 0.155 | 403.848 | -403.452 | -4.596 | -2.56 | -6.553 | 0.178 | 1.812 | -0.26 | 18.137 | -194.278 | -0.099 | -0.035 | 0.178 | -5.845 | -4.6 | -1 | 0.2 | -11.2 | 0 | 0 | 0 | 0 | 0.1 | -0.2 | 0 | -0.1 | 1.5 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.7 | 0 |
Kasstroom uit Investeringsactiviteiten
| -98.8 | -47.3 | -156.6 | -123.1 | -84.7 | -378.2 | -78.6 | -66.3 | -74.1 | -39.6 | -952.3 | -170.4 | -71.8 | -27.3 | 2.2 | -17.4 | -35.1 | -183.4 | -65.4 | -47.48 | -86.42 | -408.2 | -1,339.003 | -4.985 | -16.646 | -62.47 | -29.156 | -26.241 | -142.9 | -23.311 | 198.024 | -133.55 | -72.555 | -71.207 | -97.162 | -520.701 | -97.83 | -65.312 | -83.264 | -122.093 | -125.681 | -44.498 | -295.741 | -37.544 | -45.861 | -35.811 | -697.863 | -165.149 | -193.149 | -132.326 | -116.085 | -77.937 | -65.202 | -79.578 | -321.295 | -140.293 | -158.141 | -117.029 | -67.306 | -131.723 | -1.267 | -62.363 | -113.937 | -81.187 | -75.897 | -120.477 | -140.729 | -76.69 | -269.703 | -124.495 | -57.938 | -127.341 | -62.834 | -54.228 | -2,184.458 | -16.999 | -36.363 | 259.02 | -19.887 | -19.239 | -16.388 | -9.89 | -9.883 | -14.924 | 381.337 | -677.483 | -9.863 | -33.228 | -39.465 | -19.877 | -16.429 | -10.4 | 8.787 | -198.293 | -9.17 | -208.146 | -5.269 | -7.696 | -12.8 | -3.4 | -0.9 | -12.7 | -15 | -2.4 | -1.1 | -3.8 | -4.9 | -11.1 | -13 | -18.6 | -48 | -5.8 | -1.5 | -0.5 | -0.3 | -1.5 | -0.3 | -1.9 | -1.2 | -0.1 | 2.6 | -0.5 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -41.6 | -32.3 | -6 | -39.9 | -31 | -31.2 | -62.3 | -53.5 | -1,596.2 | -62 | -36.1 | -27.9 | -34.7 | -27.2 | -134.8 | -691.2 | -302.1 | -512.6 | -89.2 | -110.2 | -157.7 | -38 | -322.875 | -77.833 | -165.425 | -99.727 | -97.092 | -84.46 | -113.141 | -1,373.537 | -318.441 | -57.229 | -53.361 | -42.951 | -33.743 | -77.871 | -31.887 | -21.886 | -8.838 | -41.837 | -6.641 | -7.225 | -3,799.698 | -75.648 | -138.764 | -136.949 | -360.941 | -31.281 | -42.013 | -60.656 | -49.249 | -1,788.872 | -37.051 | -66.044 | -99.431 | -1.543 | -230.049 | -65.874 | -181.543 | -517.191 | -103.645 | -76.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.7 | 0.5 | 3.6 | 0.6 | 0 | 1.1 | 3.8 | 0.3 | 0.5 | 2.3 | 2 | 0.3 | 2.8 | 5.7 | -957.6 | 957.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.942 | 1.148 | 0.049 | 0.745 | 3.521 | 14.061 | 2.367 | 4.962 | 2.29 | 0.358 | 0.781 | 8.772 | 0.5 | 0.375 | 4.485 | 5.516 | 1.537 | 2.334 | 2.716 | 1.229 | 0.577 | 0.365 | 1.069 | 0.321 | 0.231 | 0.379 | 9.799 | 96.314 | -1.938 | 0.057 | 4.702 | 0.111 | 0.331 | 0.027 | 0.529 | 0.07 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | -0.1 | 23.2 | 0.1 | 0 | 1.1 | 0.4 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 149.8 | 0 | -99.8 | -50 | -91 | -168 | -167 | -175.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | -0.015 | -24.9 | 0 | -50.046 | 0 | 0 | 0 | 24.796 | -19.002 | 0 | -5.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -627.243 | 0 | 0 | -22.275 | 0 | 0 | 0 | 0 | -78.17 | -27.036 | 0 | 0 | 47.058 | -25.946 | -9.912 | -11.2 | 0 | 0 | 0 | 0 | -120.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -37.6 | -15.7 | -2.3 | -4.5 | -0.3 | -2.9 | 5.5 | -6.4 | 1,525.1 | -2.1 | 0.8 | 384.3 | -6.6 | 87.3 | -0.6 | 981.6 | 344.2 | -3.8 | 0.7 | -10.6 | -0.2 | -7.7 | 1,895.379 | 33.276 | 24.077 | 35.304 | -7.252 | 28.788 | 91.866 | 1,365.8 | 54.857 | 49.329 | 14.708 | 20.054 | 51.588 | 458.192 | 15.273 | 50.693 | 54.751 | 60.527 | -2.339 | 22.815 | 4,734.962 | 9.4 | 14.416 | 48.482 | 932.41 | 102.862 | 113.575 | 49.369 | 144.83 | 1,632.586 | 1.073 | 31.425 | 141.139 | -21.337 | 24.186 | 29.756 | 136.148 | 506.684 | 100.592 | 27.022 | 807.517 | -109.811 | -60.658 | 26.627 | 47.359 | 12.934 | 147.95 | -46.899 | 23.13 | -9.303 | 63.221 | -32.822 | 2,090.829 | -1.564 | -160.06 | -66.86 | -50.899 | -56.855 | -2.402 | -21.837 | -12.292 | -31.337 | -422.415 | 681.171 | -13.255 | 7.749 | 5.414 | -88.319 | -9.863 | -7.929 | -32.962 | 193.415 | 0.476 | 195.905 | 0.576 | 4.161 | 7.2 | -5.4 | -2.9 | 10.9 | 8.5 | -13 | 0.1 | -0.2 | 23.4 | 8.3 | 0.1 | -2.3 | 44.5 | 0 | -0.1 | 0 | 0.2 | 0 | -0.1 | 0 | -0.2 | -0.1 | -0.3 | 0.2 |
Kasstroom uit Financieringsactiviteiten
| -78.5 | -47.5 | -4.7 | -43.8 | -131.1 | -83 | -147.8 | -227.9 | -238.1 | -239.2 | -35.3 | 356.4 | -41.3 | 60.1 | -135.4 | 290.4 | 646.3 | 508.8 | -88.5 | -120.8 | 132.6 | -45.7 | 1,522.458 | -44.557 | -141.348 | -64.423 | -79.548 | -74.674 | -21.275 | -13.531 | -263.584 | -7.9 | -38.653 | -22.897 | 17.845 | 380.321 | -16.614 | 28.807 | 45.913 | 18.69 | -8.98 | 15.59 | 308.021 | -66.248 | -124.348 | -110.742 | 571.469 | 71.581 | 71.562 | -11.287 | 17.411 | -183.322 | -35.978 | -34.619 | 88.766 | -48.826 | -215.775 | -47.318 | -45.395 | -10.507 | -3.053 | -49.792 | 684.841 | -108.663 | -60.609 | 27.372 | 50.88 | 26.995 | 150.317 | -41.937 | 25.42 | -8.945 | 64.002 | -24.05 | 2,091.329 | -1.189 | -155.575 | -61.344 | -49.362 | -54.521 | 0.314 | -20.608 | -11.715 | -30.972 | -421.346 | 681.492 | -13.024 | 8.128 | 15.213 | 7.995 | -11.801 | -7.872 | -28.26 | 193.526 | 0.807 | 195.932 | 1.105 | 4.231 | 7.2 | -5.3 | -2.9 | 10.9 | 8.5 | -13 | 0.1 | -0.2 | 23.4 | 8.9 | -0.2 | 20.9 | 44.6 | 0 | 1 | 0.4 | 0.2 | 0 | -0.1 | 0 | -0.1 | -0.2 | -0.3 | 0.2 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.1 | -0.8 | -1.4 | 53.4 | -0.5 | 1.5 | -0.5 | -1.4 | 0.3 | -0.9 | 145.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.038 | 0 | 0 | 1.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | -0.002 | 0.171 | -0.049 | -0.016 | 0.145 | 0.141 | -0.055 | -0.051 | 0.11 | 0.009 | 0.156 | 0.125 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -27 | -167 | -246.3 | 50.1 | -40.3 | -312 | -108.7 | 28 | -1,924.5 | -1,933.7 | -875 | 460.4 | 211 | 213.3 | -15.2 | 624.7 | 513.5 | 292.2 | 30.8 | 35.644 | -25.331 | -67.151 | 236.69 | 44.397 | -17.846 | -59.956 | 13.046 | 40.508 | -35.089 | 29.978 | 27.742 | -19.592 | 7.122 | -22.771 | 13.52 | -9.629 | -4.611 | 29.056 | -22.034 | -20.592 | -36.396 | -5.3 | 25.124 | 32.736 | -12.567 | -12.765 | 43.035 | 13.306 | -13.325 | -20.989 | 30.619 | -114.164 | 87.507 | -11.907 | -109.057 | -42.762 | -244.303 | -70.611 | -51.291 | -30.708 | 56.881 | -8.042 | 620.622 | 1.285 | -43.528 | -6.473 | -4.765 | 19.543 | -11.228 | 2.307 | 32.193 | 6.004 | -7.802 | 5.5 | -41.323 | 18.64 | -152.16 | 219.843 | 4.42 | -39.373 | 4.212 | 11.392 | 24.419 | -11.648 | -23.854 | 62.931 | 9.87 | -2.769 | 2.013 | 7.629 | 1.977 | -1.272 | 8.628 | 5.758 | 2.885 | 6.571 | 2.401 | 1.996 | -0.4 | -0.7 | 0.3 | 3.3 | -2.6 | -14.1 | 0.1 | 1.6 | 18 | -1 | -8.9 | 8 | 0 | -3.7 | -1.3 | 3.1 | 0.7 | 0.5 | 0.7 | 0.1 | 0.4 | 0.9 | 2 | 1.2 |
Kaspositie aan het Einde van de Periode
| 899.3 | 926.3 | 1,094.5 | 1,342 | 1,291.9 | 1,332.2 | 1,644.2 | 1,752.9 | -100.4 | -54.8 | 1,880.1 | 2,755.1 | 2,294.7 | 2,083.7 | 1,870.4 | 1,885.6 | 1,260.9 | 747.4 | 455.2 | 424.4 | 388.756 | 414.087 | 481.238 | 244.548 | 200.151 | 217.997 | 277.953 | 264.907 | 224.399 | 259.488 | 229.51 | 201.768 | 221.36 | 214.238 | 237.009 | 223.489 | 233.118 | 237.729 | 208.673 | 230.707 | 251.299 | 287.695 | 292.995 | 267.871 | 235.135 | 247.702 | 260.467 | 217.432 | 204.126 | 217.451 | 238.44 | 207.821 | 321.985 | 234.478 | 246.385 | 355.442 | 398.204 | 642.507 | 713.118 | 764.409 | 795.117 | 738.236 | 746.278 | 125.656 | 124.371 | 167.899 | 174.372 | 179.137 | 159.594 | 170.822 | 168.515 | 136.322 | 130.318 | 138.12 | 132.62 | 173.943 | 155.303 | 307.463 | 87.62 | 83.2 | 122.573 | 118.361 | 106.969 | 82.55 | 94.198 | 118.052 | 55.121 | 45.251 | 48.02 | 46.007 | 38.378 | 36.401 | 37.673 | 29.045 | 23.287 | 20.402 | 13.831 | 11.43 | 9.4 | 9.8 | 10.5 | 10.1 | -2.6 | -14.1 | 0.1 | 23.5 | 18 | -1 | -8.9 | 13.6 | 0 | -3.7 | -1.3 | 10.6 | 0.7 | 0.5 | 0.7 | 5.6 | 0.4 | 0.9 | 2 | 2.2 |