
The Progressive Corporation
NYSE:PGR
279.32 (USD) • At close June 6, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | 1989 Q2 | 1989 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 2,567 | 2,356.5 | 2,333.4 | 1,459.1 | 2,331 | 1,987.8 | 1,121.3 | 345.4 | 447.9 | 826.4 | 124.1 | -542.9 | 313.9 | 962.3 | 118.5 | 790.1 | 1,480 | 1,684.3 | 1,530.8 | 1,790.4 | 699.1 | 1,074.6 | 843.6 | 979 | 1,082.8 | 259.8 | 930.2 | 701.2 | 729.8 | 580.3 | 214.8 | 372.7 | 430.3 | 398.1 | 205.5 | 194.9 | 258.7 | 349.9 | 286.5 | 368.5 | 295.6 | 370.2 | 296.1 | 293.4 | 321.3 | 299.8 | 232.4 | 324.6 | 308.6 | 249.1 | 277 | 118.6 | 257.6 | 256.7 | 150.7 | 245.2 | 362.9 | 299.2 | 261.6 | 211.9 | 295.6 | 305 | 269.9 | 250.1 | 232.5 | 159.3 | -684.2 | 215.5 | 239.4 | 236.5 | 299.2 | 283.7 | 363.5 | 401.8 | 409.6 | 400.4 | 436.6 | 281.6 | 305.3 | 394.3 | 412.7 | 413.5 | 388.9 | 386.3 | 460 | 357.8 | 319.8 | 286.3 | 291.5 | 152.2 | 178.5 | 160.4 | 176.2 | 124.7 | 96.4 | 103.7 | 86.6 | 48 | 58.8 | -14.1 | -46.6 | 3.8 | 74 | 112.1 | 105.3 | 78.5 | 135.1 | 123 | 120.1 | 105.2 | 116.2 | 102.1 | 76.5 | 91.7 | 80.2 | 78.4 | 63.4 | 66.4 | 62.6 | 60.8 | 60.7 | 100.9 | 64.8 | 60.5 | 48.1 | 53.4 | 82.6 | 79.7 | 51.6 | 32.9 | 44.7 | 40.1 | 21.9 | -13.7 | 11.2 | 9.7 | 25.7 | 11.1 | 18.1 | 36.8 | 27.4 | 0.3 | 23.7 | 31.5 | 22.5 |
Afschrijvingen & Amortisatie
| 70 | 75.8 | 70.7 | 67.5 | 70 | 76.3 | 74.3 | 75.7 | 73.4 | 83.6 | 83.3 | 84 | 85.7 | 90.4 | 89.1 | 80.8 | 77.1 | 87.8 | 85.1 | 81.8 | 77.1 | 83.4 | 72.2 | 80 | 70.5 | 70.6 | 69.2 | 63.7 | 58.9 | 61.2 | 59.9 | 58.5 | 56.5 | 58.3 | 52 | 46.2 | 43 | 43.2 | 41.9 | 41.6 | 23.8 | 25.3 | 25.1 | 23.9 | 22.8 | 26.4 | 25.9 | 25.3 | 23.7 | -20.5 | 37.9 | 37.9 | 39.1 | -13.2 | 34.6 | 33.9 | 33.2 | 31.4 | 32 | 34 | 31.6 | 34.4 | 30.7 | 32.6 | 29.9 | 35.7 | 33.9 | -36.2 | 100.2 | 108.1 | 107.3 | 103.7 | 98.4 | 99 | 92.5 | 83.8 | 81.3 | 82.9 | 86.1 | 75.8 | 70.9 | 72.9 | 76.8 | 76.5 | 65.9 | 29.8 | 25.7 | 24.6 | 20.2 | 22.4 | 21.6 | 20.9 | 19 | 22.8 | 20.6 | 19.5 | 18.1 | 19.5 | 20.3 | 19.4 | 18.4 | 22.1 | 19.2 | 15.5 | 15 | 15.1 | 13.8 | 14.3 | 12.9 | 11.7 | 9.8 | 8.5 | 6.6 | 5.9 | 5.1 | 7.6 | 5.2 | 5.3 | 5.1 | 5.2 | 4.8 | 5.1 | 5.9 | 4.3 | 4 | 3.8 | 3.6 | 4.3 | 4.4 | 4.9 | 5.8 | 6.4 | 7.2 | 7.7 | 8.5 | 6 | 6.2 | 0 | 3.6 | 3.7 | 4.1 | 4.8 | 4.5 | 4.2 | 3.9 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | -187.2 | -191.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.4 | -3.8 | -1.9 | 0.4 | -4.4 | 4.9 | -1.8 | 3 | -11.8 | 30.3 | 9.2 | -5.1 | -28.5 | -14.9 | -6.8 | -4 | -0.5 | -19.5 | -8.2 | -5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2.4 | 0 | 0 | 0 | -2.4 | 0 | 0 | 0 | -1.8 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 44.5 | 0 | 0 | 0 | 48.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16 | 36.2 | 37.3 | 31.5 | 17 | 34.6 | 42.9 | 27.9 | 15.9 | 53 | 26 | 26.4 | 17.3 | 32 | 26 | 26.9 | 15.8 | 27.5 | 16.7 | 21.9 | 23.3 | 25.5 | 18.7 | 26.8 | 19.2 | 23.2 | 15.5 | 21.1 | 17.4 | 18.8 | 22.7 | 23 | 30.9 | 20.6 | 22.5 | 29.3 | 12.8 | 20.3 | 19.4 | 13.4 | 13.1 | 13 | 8.6 | 14.6 | 15.2 | 15.1 | 14.7 | 17.3 | 17.8 | 2 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,296 | 477.7 | 2,460.7 | 1,593.6 | 1,982 | 579.8 | 2,017.3 | 2,025.7 | 1,972.6 | -73.5 | 1,601.8 | 418.7 | 1,609.8 | -240.8 | 2,143.8 | 1,855.9 | 1,596.3 | 471.7 | 346.8 | 1,224.2 | 253.7 | 283.8 | 875.9 | 605.3 | 1,105.2 | 128.2 | 873.2 | 974.3 | 876.6 | -141.6 | 822.3 | 471.9 | 629.8 | -35.2 | 386.2 | 466.6 | 506.8 | -289.2 | 337.5 | 284.6 | 454.2 | -334.1 | 297.6 | 68.8 | 399.6 | -136.5 | 324.7 | 143 | 411.6 | -247.5 | 338.8 | 214.4 | 436.8 | -321.1 | 167.4 | 41.5 | 316.4 | -311.1 | 153.2 | 194.7 | 316.2 | -279.1 | 158.1 | 60 | 145.7 | -205 | -286.9 | 127.7 | 153.5 | -199.4 | 125.4 | 173.4 | 197.5 | -270.7 | -40.9 | 135.2 | 186.3 | -335.6 | 106.6 | 106.1 | 369.4 | -471.8 | 660.2 | 763.8 | 555.2 | -1,386.5 | 1,917.3 | 23.5 | 539.6 | -1,046.6 | 764.3 | 1,097.8 | 266.7 | -425.9 | 318.8 | 417.7 | 319.7 | 509.7 | 434.5 | -91.9 | 552.3 | -413.8 | 461 | 670.5 | 511 | -37.3 | -506.1 | 774.9 | 58.3 | 405.3 | -256.2 | 957.3 | 54.3 | -100.1 | 271.7 | 605.9 | 39.1 | 742.9 | -41.3 | -56.3 | 46.2 | 17.4 | 475.2 | -220.4 | 228 | 8.1 | 152.1 | 178.3 | -22.9 | -18.1 | -58.2 | 57.5 | 19.2 | -223.2 | 45.9 | 207 | 75.2 | -45.4 | 16 | 19.4 | -46.6 | 71.8 | 96.9 | 97.6 | 24.3 |
Vorderingen
| -2,126 | 882.8 | -591 | -229.8 | -2,144 | 687.1 | 51 | 237.4 | -1,778.6 | 925.5 | -1,651.5 | 21 | -1,164 | 911.6 | -1,146.3 | -238.3 | -1,182.5 | 382.1 | -1,349.9 | -3.8 | -321.7 | 99.4 | -767 | -186 | -839.4 | 73.9 | -626.2 | -358 | -587 | 524.6 | -1,102 | -328.8 | -395.6 | 251.2 | -453.3 | -234.1 | -470.5 | 78.3 | -285.4 | -151.7 | -264.9 | 101.8 | -170.4 | -73.7 | -226.5 | 131.7 | -168.7 | -44.5 | -235.1 | 89.4 | -133.9 | -54.6 | -237.7 | 156.2 | -103.4 | -54.1 | -190.1 | 120.2 | -92.4 | -43.3 | -268.1 | 181.3 | -91.1 | -28.2 | -108.2 | 176.2 | -69.3 | -28.1 | -92.3 | 247.4 | 35.2 | 33 | -94.1 | 162.2 | -27.9 | -15.4 | -130.3 | 123.6 | -95.5 | -56 | -193.6 | 30.2 | -80.9 | -75.1 | -197.2 | 55.9 | -118 | -141.1 | -207.2 | 40.7 | -64.5 | -129.4 | -125.8 | 77.6 | -36.6 | -20.7 | 103.9 | 277.3 | 67 | -58 | -82.9 | 100.9 | -86.4 | -139.7 | -163.7 | -58.1 | 309.3 | -64 | -148.6 | -391.7 | 375.8 | -108.3 | -90.7 | -5.2 | -10 | -62.9 | -80 | 40.1 | -18.3 | -94.6 | 19.6 | -17.7 | -32.6 | -41.7 | -67.2 | -46 | -19.3 | -18.3 | -14.7 | 11.6 | 5.7 | -5.3 | 1.3 | 17.2 | 5.5 | -49.8 | -11.2 | 10.4 | -3 | -33.3 | -3.3 | -4.3 | -25.3 | -24.5 | 29.5 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | -1,920.6 | 0 | 1,920.6 | 0 | 0 | 0 | 0 | 0 | -535.9 | 3,042.3 | 2,129.6 | 2,034.9 | 37.9 | 2,008.6 | 637.9 | 602.4 | 467.2 | 1,364.1 | 945.5 | 1,208.4 | 538.3 | 1,156.5 | 1,149.5 | 975.1 | -341.1 | 1,805.4 | 816.3 | 711 | -148.4 | 826.6 | 693.2 | 712.9 | -89.3 | 487.5 | 624.1 | 518 | -168.6 | 271.5 | 149.2 | 372.3 | -98.8 | 368.9 | 232.2 | 362.4 | -327.4 | 0 | 0 | 0 | -496.7 | 0 | 0 | 0 | -476.6 | 0 | 0 | 0 | -432 | 0 | 0 | 0 | -270.8 | 0 | 0 | 33.4 | 42.7 | 57 | 79.3 | 59.6 | -417.4 | 104 | 234.1 | 144.7 | -344.1 | 361.5 | -6,391.5 | -5,662.9 | 10,482.2 | -6,389.8 | -5,959.9 | -5,876.2 | 8,410.7 | -4,977.6 | -4,863.6 | -4,593.3 | 7,094.2 | 8,653.3 | -3,536.2 | 7,690.5 | 6,337.7 | -3,190.6 | 6,830.9 | 6,734.7 | 6,441.7 | 6,805.9 | 7,036.8 | 6,510.4 | 5,445.1 | 6,254 | 6,278.5 | 5,819.4 | 5,167.2 | 4,615 | 5,556.9 | 5,021.4 | 5,055.5 | 4,266.4 | 5,019.3 | 4,316.2 | 3,594.6 | 3,811 | 3,929.3 | 3,593.4 | 3,570.3 | 3,152.6 | 3,110.2 | 2,972.1 | 2,788.6 | 3,163.5 | 2,760 | 2,870.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 334 | -364.3 | 542.6 | 599.7 | 458 | -747.5 | 0 | 194.5 | 565.5 | -347 | 110 | -108.6 | 545.1 | -633.3 | 315.2 | 337.7 | 380.1 | 9.2 | 321.7 | 187.9 | -189.9 | -308.9 | 314.7 | 314.3 | 291.5 | -286.2 | 332.4 | 417.2 | 283.2 | -222.1 | 191.9 | 292.8 | 137.4 | -155.9 | 88.2 | 176.5 | 200.1 | -180.8 | 151.8 | -40 | 106.9 | -241.1 | 169.1 | 87 | 77 | -112.4 | 108.8 | 33.5 | 135.1 | 0.3 | 0 | 0 | 0 | 7.3 | 0 | 0 | 0 | 7.3 | 0 | 0 | 0 | 12.5 | 0 | 0 | 0 | -132.3 | 0 | 0 | 132.3 | -438.8 | 118.6 | 237.3 | 178.4 | -451.8 | 94.8 | 259.3 | 169.4 | -406.1 | 369.3 | 382.4 | 305.7 | -239.2 | 384.2 | 435.1 | 412.7 | -92.1 | 1,480.3 | -316.1 | 406.1 | 125.5 | 426.5 | 786.2 | 81 | -65.2 | 201.8 | 265.5 | 33.1 | 223.7 | 211.6 | -296.7 | 326.8 | -56.8 | 234.4 | 337.7 | 274.3 | -17.4 | -282.4 | 381 | 37.5 | 389.5 | -194.4 | 476.3 | 16.8 | 41.5 | 131.7 | 297.5 | 29.7 | 333.5 | 31.4 | 13.1 | -12.5 | 93.5 | 241.3 | -116.7 | 147.3 | 51.7 | 90.2 | 112 | -8.1 | -15.6 | -28.2 | 27 | 4.9 | -113.6 | 18.9 | 116.1 | 29 | -11.6 | 9.1 | 26.3 | -22.9 | 35.8 | 57.1 | 63.8 | -4.8 |
Overig Werkkapitaal
| 4,088 | -40.8 | 2,509.1 | 1,223.7 | 3,668 | -107.3 | 1,966.3 | -326.8 | 3,185.7 | -652 | 3,143.3 | -735 | 2,228.7 | 16.8 | -67.4 | -373.1 | 363.8 | 42.5 | -633.6 | 402.2 | 162.9 | 26.1 | -35.9 | -468.5 | 444.7 | -197.8 | 10.5 | -234.4 | 205.3 | -103 | -73 | -308.4 | 177 | 17.9 | -75.3 | -169 | 64.3 | -97.4 | -16.4 | -147.8 | 94.2 | -26.2 | 27.4 | -93.7 | 176.8 | -57 | 15.7 | -78.2 | 149.2 | -9.8 | 472.7 | 269 | 674.5 | 12.1 | 270.8 | 95.6 | 506.5 | 38 | 245.6 | 238 | 584.3 | -40.9 | 249.2 | 88.2 | 253.9 | 21.9 | -217.6 | 155.8 | 80.1 | -50.7 | -85.4 | -176.2 | 53.6 | 436.3 | -211.8 | -342.8 | 2.5 | 291 | -528.7 | 6,171.2 | 5,920.2 | -10,745 | 6,746.7 | 6,363.7 | 6,215.9 | -9,761 | 5,532.6 | 5,344.3 | 4,934 | -8,307 | -8,251 | 3,977.2 | -7,379 | -6,776 | 3,344.2 | -6,658 | -6,552 | -6,433 | -6,650 | -6,774 | -6,202 | -5,903 | -5,941 | -5,806 | -5,419 | -5,129 | -5,148 | -5,099 | -4,852 | -4,648 | -4,704 | -4,430 | -4,188 | -3,731 | -3,661 | -3,558 | -3,504 | -3,201 | -3,207 | -3,085 | -2,933 | -2,847 | -2,897 | -2,822 | -2,723 | 2.4 | 81.2 | 84.6 | -0.1 | -14.1 | -35.7 | 35.8 | 13 | -126.8 | 21.5 | 140.7 | 57.4 | -44.2 | 9.9 | 26.4 | -20.4 | 40.3 | 65.1 | 58.3 | -0.4 |
Overige Niet-Contante Posten
| 194 | 61.1 | -291.6 | 114.5 | -165 | -54 | 355.2 | -137.7 | -60.3 | 40.1 | 192.1 | 1,124.8 | 475.6 | -391.8 | -6.2 | -429.8 | -554.7 | -724 | -499.7 | -865.5 | 579 | -335.3 | -49.8 | -185.3 | -404.8 | 596.6 | -168.1 | -27.1 | 76.2 | 1.2 | 41 | -3.1 | -0.2 | 15.4 | 45.4 | -2.7 | 3.7 | 28.7 | 52.4 | -44 | -15.6 | -6.3 | -11.1 | -20.1 | -98.3 | -52.9 | 13.1 | -95.1 | -39.6 | 45 | -123.5 | 55.8 | -25.1 | 80.2 | 111.5 | 37 | -39 | -18.1 | 26.6 | 93.9 | 26.6 | 11.4 | 28.3 | 44 | 133.3 | 120.7 | 1,436 | 171.3 | -31.7 | -75.9 | -58.2 | 6.7 | -23.4 | -56.9 | -3.9 | 22.8 | -0.5 | 40.2 | 4.1 | 188.1 | -194.5 | 236.8 | -421.8 | -420.1 | -180.6 | 1,321.1 | -1,468.9 | 418.8 | -283.7 | 1,228.4 | -439.9 | -704.2 | -5.7 | 395.2 | -10.5 | -192.7 | -80.1 | -451.8 | -228.6 | 317.4 | -342.9 | 462.4 | -334 | -565.4 | -383.6 | -33.3 | 575.7 | -729.3 | 2.3 | -425.5 | 353.3 | -871.1 | 80.7 | 114 | -129.1 | -538.2 | 51.4 | -719.5 | 163.2 | 126.5 | -2 | -65.4 | -415 | 276 | -138.1 | -11.1 | -119.8 | -184 | 39.4 | 24.1 | 21.1 | -43.4 | -15.5 | 282.3 | -18.1 | -181.7 | -58.1 | -154.4 | 20.4 | -21.9 | 35.5 | -36.6 | -77.8 | -81.6 | 3 |
Kasstroom uit Operationele Activiteiten
| 5,143 | 3,007.3 | 4,610.5 | 3,266.2 | 4,235 | 2,437.3 | 3,419.5 | 2,337 | 2,449.5 | 929.6 | 2,027.3 | 1,389.6 | 2,502.3 | 452.1 | 2,371.2 | 2,323.9 | 2,614.5 | 1,547.3 | 1,479.7 | 2,252.8 | 1,625.8 | 1,128.2 | 1,758.7 | 1,506.2 | 1,868.5 | 1,083.3 | 1,718.2 | 1,736.2 | 1,747.1 | 550.2 | 1,169.9 | 917.9 | 1,118.8 | 442.3 | 704.8 | 730.3 | 824.5 | 133.4 | 729.5 | 658.9 | 771.1 | 68.1 | 616.3 | 380.6 | 660.6 | 151.9 | 610.8 | 415.1 | 722.1 | 26.1 | 530.2 | 426.7 | 708.4 | 2.6 | 464.2 | 357.6 | 673.5 | 1.4 | 473.4 | 534.5 | 670 | 71.7 | 487 | 386.7 | 541.4 | 110.7 | 498.8 | 478.3 | 461.4 | 113.8 | 473.7 | 567.5 | 636 | 221.4 | 457.3 | 642.2 | 703.7 | 69.1 | 502.1 | 764.3 | 658.5 | 251.4 | 704.1 | 806.5 | 900.5 | 322.2 | 793.9 | 753.2 | 567.6 | 356.4 | 524.5 | 574.9 | 456.2 | 116.8 | 425.3 | 348.2 | 344.3 | 125.4 | 285 | 230.8 | 181.2 | 74.5 | 220.2 | 232.7 | 247.7 | 23 | 218.5 | 182.9 | 193.6 | 96.7 | 223.1 | 196.8 | 218.1 | 111.5 | 227.9 | 153.7 | 159.1 | 95.1 | 189.6 | 136.2 | 109.7 | 58 | 130.9 | 120.4 | 142 | 54.2 | 118.5 | 78.3 | 72.5 | 43.8 | 13.4 | 60.6 | 32.8 | 53.1 | 47.5 | 41 | 49 | -188.7 | 58.1 | 38 | 20.4 | 40.3 | 47.3 | 51.7 | 53.7 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -59 | -110.2 | -56.7 | -68.1 | -50 | -82.1 | -36.3 | -90.4 | -43.2 | -47 | -108.3 | -63.7 | -73 | -55.2 | -89.8 | -48 | -50.5 | -47.1 | -65.7 | -48.3 | -62.4 | -82.3 | -78 | -127.4 | -75.8 | -101.2 | -62.8 | -66.2 | -35.8 | -46 | -36.5 | -38.2 | -35 | -52.9 | -53 | -54.8 | -54.3 | -44.1 | -33 | -31.4 | -22.2 | -34.5 | -28.9 | -28.5 | -16.2 | -34.8 | -36.1 | -41.8 | -27.7 | -43.5 | -30.7 | -24.2 | -29.3 | -25.6 | -17.7 | -18.1 | -17.5 | -25.2 | -9.6 | -12.9 | -17 | -16.3 | -12 | -17.1 | -21.2 | -23 | -24.2 | -27.1 | -24.2 | -37.5 | -30.2 | -35 | -33.6 | -67 | -73.6 | -105.7 | -88 | -86.9 | -49.5 | -66.3 | -16.6 | -24.4 | -52.6 | -60.8 | -54.2 | -62 | -45 | -37.8 | -26.3 | -27.5 | -21.6 | -19.9 | -20.9 | -14.3 | -20.7 | -17.5 | -22.4 | -27.3 | -36.1 | -28.6 | -38.3 | -25.4 | -43.3 | -35.5 | -43.3 | -135.4 | 44.4 | -44.3 | -38.9 | -44.2 | -40.7 | -17.5 | -19.5 | -10.1 | -7.6 | -7 | -11.1 | -9.7 | -7.6 | -9.4 | -11.6 | -12.3 | -18.4 | -12.8 | -14.7 | -24.5 | -13.5 | -15.2 | -6.8 | -5.5 | -3.2 | 0.2 | -3.6 | -6.3 | -20.7 | -12.2 | -5.9 | 0 | -4.5 | -3.5 | -5.6 | -4.7 | -1.5 | -7.7 | -3 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 12.2 | 6.2 | 24.5 | 4.3 | 19.1 | 4.4 | 5.1 | 6.5 | 3.1 | 51.6 | -309.2 | 7.5 | 8.4 | 8.7 | 1.3 | 3.5 | 11.2 | 15.3 | 7.2 | 6.2 | 1.3 | -1 | -290.7 | 1.5 | 1.5 | 1.3 | -16.8 | 11.2 | 1.7 | 1.2 | 1.3 | 2 | 1.9 | 1.6 | -759.6 | 1.4 | 1.4 | 1.4 | 0.9 | 2.2 | 1.3 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.1 | 0.4 | 1.2 | 1.4 | 9.2 | 4.8 | 0 | 0 | 36.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19,374 | -11,999.9 | -11,381.1 | -11,245 | -13,320 | -6,884.1 | -6,587.4 | -6,254.7 | -6,137.3 | -6,470.9 | -3,977.3 | -6,560.8 | -11,527.7 | -8,328.5 | -6,906.5 | -8,162.5 | -10,618.1 | -6,781.1 | -7,852.9 | -10,229.4 | -11,518.5 | -8,747.9 | -7,158.1 | -8,434.4 | -4,804.7 | -7,026.3 | -3,749.1 | -5,313.5 | -5,602.9 | -5,064.6 | -2,886 | -3,500.3 | -3,392.5 | -4,313.1 | -2,951.6 | -2,131.8 | -2,648.3 | -2,390.2 | -1,994.1 | -2,355.2 | -3,218.7 | -1,790.1 | -2,068.3 | -2,936.2 | -2,418.6 | -1,091.8 | -1,860.2 | -2,114.3 | -2,356.5 | -1,099 | -2,227.8 | -1,064.9 | -1,708.8 | -821 | -1,378.5 | -1,442.1 | -3,434.4 | -409.5 | -1,362.6 | -1,722 | -1,574.5 | -2,565.8 | -1,946.6 | -1,644.8 | -4,759.8 | -4,034.1 | -2,018 | -1,256.2 | -2,109.2 | -1,207 | -4,937.5 | -7,722.1 | -2,964.9 | 3,118.1 | -3,710.3 | -5,887.4 | -3,946.2 | -21,273.6 | -7,310 | -1,318.6 | -3,314.7 | 827.6 | 1,193.8 | -2,284.4 | -465.6 | -10,277.3 | 490.1 | -295.3 | -260.5 | -8,267.9 | -115.8 | -19.4 | -202.5 | -6,510.4 | 18 | 1,795.1 | -1,933.9 | -2,480.6 | -1,336.1 | -1,460.6 | -1,209.1 | -971.2 | -1,409.7 | -2,626.4 | -2,164.1 | -882.3 | -940.7 | -1,221.2 | -1,930 | -1,568.6 | -2,607.1 | -1,844.7 | -1,650.7 | -1,363 | -1,296.1 | -670.8 | -1,842.6 | -619.7 | -684.3 | -1,036.4 | -1,022.1 | -471.7 | -838.6 | -41.6 | -599.3 | -400.8 | -576.5 | -355.4 | -359.4 | -367.7 | -213.7 | -527 | -260.9 | -466.4 | -207.2 | -329.5 | -278.5 | 1,132 | -240.2 | -417.1 | -487.1 | 171.6 | -1,148.7 | -753.6 | -334.3 |
Verkoop/verval van Beleggingen
| 16,907 | 9,499.3 | 6,603.9 | 7,949.8 | 10,181 | 4,820.6 | 3,346.1 | 3,228.4 | 3,841.8 | 5,612.8 | 2,225 | 5,598.3 | 7,579.1 | 9,092.2 | 5,400.5 | 6,227.3 | 10,618.4 | 5,727.3 | 6,338.2 | 8,379.2 | 9,937.5 | 8,206.1 | 5,563.9 | 6,661.7 | 4,679.3 | 5,450.3 | 2,468 | 3,616.3 | 3,367.2 | 4,845.8 | 1,973.1 | 2,139.4 | 2,670.5 | 4,181.6 | 1,929.8 | 1,237.7 | 2,380.6 | 2,494.5 | 1,322.5 | 2,632.3 | 2,478.6 | 1,937.6 | 1,663.2 | 1,726.8 | 3,180.9 | 1,208.3 | 1,435.5 | 1,692.6 | 1,714.4 | 1,752 | 1,840 | 735.3 | 1,676.2 | 977.6 | 882.5 | 1,375.4 | 3,171.5 | 1,124.2 | 1,195.3 | 1,257 | 1,062.3 | 2,569.1 | 1,549.9 | 1,310.8 | 4,373.4 | 3,934.3 | 1,538 | 856.6 | 1,873.5 | 1,531.6 | 6,383 | 6,170.9 | 2,941.3 | -3,133 | 12,733.5 | 205.2 | 310.7 | -337.3 | -2,560.5 | 3,127.2 | 457.6 | 165.5 | 144.6 | -1,242.4 | 1,650.2 | 2,055.9 | 1,682.5 | 1,342.8 | 3,316.8 | 4,198.5 | 837.9 | 1,761.5 | 1,467.3 | 4,943.6 | 317.2 | 724.1 | 605.7 | 2,152.9 | 872.2 | 560.2 | 727.4 | -129.1 | 1,332.6 | 2,394.2 | 1,660.6 | -980.2 | 891.7 | 1,056.1 | 1,762.2 | 108.2 | 2,428.4 | 1,648.5 | 1,525.8 | 18.6 | 1,126.6 | 469.3 | 1,700.4 | -616.4 | 491.8 | 861.4 | 988.4 | -182.4 | 2,042.6 | -1,321.5 | 290 | -744.4 | 217.6 | 298 | 298 | 392 | 443.9 | 268.6 | 253.4 | 421.5 | 223.5 | 245.8 | 274.5 | 0 | 234.1 | 410.4 | 481.6 | -182.6 | 1,112.5 | 360.3 | 489.9 |
Overige Investeringsactiviteiten
| 185 | -330.6 | 413.1 | 100.5 | 65 | -212.9 | -80.7 | 225.2 | 57.2 | -109.1 | 74.7 | -356 | 219.1 | -256.3 | -12.4 | 49 | 267.6 | -373.7 | 191.3 | -320.1 | 586.1 | -261.2 | -17 | 380 | -82.4 | 0.7 | -355.5 | 278.5 | 89.4 | -244.1 | -48.8 | 176.1 | 83.2 | -157.5 | -61.6 | 208.1 | 70.4 | -126.8 | -9.8 | 63.9 | 64.5 | -126.7 | -77.8 | 585.8 | -411.3 | -2.4 | -53.3 | 109.5 | 98.4 | -43.6 | 1.9 | 0.7 | 0.8 | 1.1 | 0.7 | 0.7 | 0.5 | 0.4 | 7.1 | 0.3 | 0.2 | 0.8 | 0.2 | 0.6 | 0.2 | 0.3 | 0.8 | -2.4 | 2.4 | -59.5 | 67.2 | 291 | -263.6 | 202.5 | -9,076.9 | 5,496.1 | 3,239.4 | 21,636.7 | 9,451.2 | -2,289.6 | 2,368.7 | 258.9 | -1,925.2 | 2,835.1 | -1,814.6 | 7,965 | -2,810.1 | -1,692.1 | -3,499.9 | 3,343.9 | -1,175.4 | -2,153.3 | -1,676.2 | 1,096.2 | -674.8 | -2,808 | 1,019.7 | 519 | 235.2 | 688.6 | 350.5 | 1,050.6 | -116 | 59.5 | 0 | 1,955.7 | -168.4 | 32.2 | 0 | 1,460.2 | -5.6 | 5.6 | -48 | 1,250.1 | -50.2 | 76.8 | 0 | 1,156 | 18.1 | 50.8 | -68.9 | 619.3 | -1,310.4 | 1,281.8 | 0 | 1,214.8 | 78.9 | 0 | 0 | -48.3 | -174 | 220 | 2.3 | 0 | 0 | 0 | 0 | -1,034.4 | 0.1 | 0.4 | 4.1 | 0 | 0 | 388.7 | -388.7 |
Kasstroom uit Investeringsactiviteiten
| -2,341 | -2,941.4 | -4,420.8 | -3,262.8 | -3,124 | -2,346.3 | -3,352.1 | -2,867 | -2,277.2 | -995.1 | -1,781.5 | -1,377.1 | -3,802.5 | 455.3 | -1,556.6 | -2,243.4 | 224.9 | -1,466.2 | -1,380.4 | -2,217.3 | -1,053.8 | -874.1 | -1,673.9 | -1,512.9 | -277.4 | -1,675.2 | -1,700.4 | -1,775.6 | -2,180.6 | -507.4 | -996.9 | -1,239.8 | -662.6 | -340.2 | -1,135.2 | -739.5 | -249.6 | -64.7 | -712.8 | -450 | -696.4 | -12.3 | -510.4 | -651.2 | 337 | 80.6 | -513.3 | -353.2 | -570.6 | 565.9 | -416.6 | -353.1 | -61.1 | 132.1 | -513 | -84.1 | -279.9 | 689.9 | -169.8 | -477.6 | -529 | -12.2 | -408.5 | -350.5 | -407.4 | -122.5 | -503.4 | -429.1 | -257.5 | 227.9 | 1,482.6 | -1,294.8 | -319.6 | 122 | -118.1 | -287 | -484.1 | -61.1 | -432.7 | -547.3 | -505 | 1,227.6 | -639.4 | -752.5 | -684.2 | -318.4 | -682.5 | -682.4 | -469.9 | -753 | -474.9 | -431.1 | -432.3 | -484.9 | -360.3 | -306.3 | -330.9 | 164 | -264.8 | -240.4 | -169.5 | -72.9 | -236.4 | -208.2 | -546.8 | -42.2 | -173 | -177.2 | -206.7 | -92.4 | -225 | -208.1 | -192.4 | -104.4 | -227.3 | -131.7 | -153.3 | -89.8 | -182 | -133.6 | -114.2 | -47.1 | -124.8 | -94.1 | -324 | 45.1 | -293.5 | -72.6 | -68.2 | -29.5 | 53 | -38.2 | -8.8 | -51.2 | -4.4 | -95.9 | -9.9 | 97.6 | -10.5 | -9.8 | -7 | -15.7 | -37.7 | -12.3 | -236.1 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 496.3 | 0 | 0 | 0 | 0 | 1,486 | 0 | -500 | 0 | 0 | 0 | 0 | 0 | 986.3 | 0 | 0 | 0 | 0 | 544.5 | 0 | 0 | 552.4 | -6.2 | -71.5 | 271.1 | -36.9 | -6.3 | 489.4 | -24.4 | -6.8 | -7.7 | -26.1 | -6.8 | 382 | 0 | -48.9 | 344.7 | 0 | -150 | -58.1 | 0 | 0 | 0 | -0.6 | -18.6 | -363.3 | -2.3 | 479.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,021.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | -200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300.4 | 0 | 0 | 0 | 7.7 | 0 | -30 | 293.7 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -20.1 | -0.1 | -0.1 | 99.5 | -0.1 | -0.1 | -0.1 | -0.3 | 0.1 | -0.1 | 0 | -0.1 | 198.2 | -91.8 | 0 | -0.1 | -0.1 | -0.2 | -0.5 | -0.2 | 0 | -0.1 | -0.5 | -0.1 | -0.1 | 0.7 | -0.5 | -0.1 | -1.1 | 158.4 | 3 | -12.2 | 22.2 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.1 | -16.7 | 3.9 | 6.3 | 6.5 | -31.5 | 6.2 | 14.3 | 11 | 8.5 | 7.6 | 12.4 | 15.7 | -44.1 | 7.7 | 10.5 | 25.9 | 10.3 | 3.4 | 22.7 | 13.6 | 3.7 | 3.4 | 7.1 | 8.4 | 5.1 | 1.6 | 14.1 | 5.2 | 5.2 | 3.1 | 6.7 | 3.6 | 0.8 | -11 | 5.7 | 17.1 | 3.7 | -6.7 | 6.5 | 8 | 0.9 | -4.4 | 6 | 11.6 | -2.1 | 2 | 1.3 | 5.7 | 0.2 | 2.7 | 0.9 | 6.3 | 3.4 | 0.2 | 0.5 | 1 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0.8 | 1.5 | 0.6 | 1.5 | 1.6 | 1.8 |
Terugkoop van Gewone Aandelen
| -54 | -0.2 | -85.8 | -11 | -537 | -60.9 | -39.7 | -7.4 | -32.7 | -20.4 | -49.1 | -0.8 | -28.7 | -55.8 | -71.8 | -10.6 | -84.8 | -37.1 | -45.4 | -2.6 | -26.5 | -3.2 | -59.7 | -2.3 | -26.1 | -0.3 | -39.3 | -2.2 | -37.2 | -0.4 | -38 | -2.7 | -21.4 | -28.9 | -51.5 | -41.8 | -70.3 | -33.6 | -66.8 | -42.2 | -65.9 | -36.7 | -94.7 | -45.3 | -94.7 | -108.6 | -38.1 | -75.4 | -51.3 | -4.1 | -87.1 | -45.3 | -37.7 | -165.7 | -411.2 | -282.9 | -138 | -53.1 | -98.2 | -64.7 | -42.6 | -87.2 | -73.4 | -14.9 | -5.1 | -1.9 | 0 | -61.4 | -116.1 | -363.3 | -561.7 | -300.3 | -323.1 | -369 | -346.7 | -267.5 | -231.3 | -11.9 | -84 | -220.5 | -166.4 | -1,489.1 | -53.4 | -60.2 | -25.8 | -18.5 | -105.4 | -93.4 | -99.5 | -0.2 | -44.8 | -145.8 | -23.5 | -9 | -76.7 | -34.5 | 0 | 0 | -1.7 | 0 | -16.1 | -0.3 | 0 | 0 | -0.3 | -1 | -41.1 | 0 | -0.5 | -0.3 | 0 | 0 | 0 | -0.4 | -0.2 | -120.3 | -7.8 | -1.4 | -0.9 | 0 | 0 | -6.7 | -0.1 | -27 | -2.5 | -6.8 | 0 | 0 | 0 | -2.7 | -60.2 | -30.6 | -12.4 | 0 | -38.9 | -40.6 | -27.8 | -6 | -44.5 | -30.2 | -15 | -28.3 | -7.2 | -16.1 | -0.9 |
Uitgekeerde Dividenden
| -2,695 | -59.1 | -58.6 | -58.3 | -506 | -68.9 | -68.8 | -68 | -71.9 | -58.5 | -71.9 | -58.5 | -71.9 | -935 | -71.9 | -58.5 | -2,707.9 | -58.6 | -71.9 | -58.5 | -1,388.8 | -58.5 | -71.8 | -58.4 | -1,481.3 | -13.5 | -13.5 | 0 | -654.9 | 0 | 0 | 0 | -395.4 | -115.4 | 0 | 0 | -519 | 0 | 0 | 0 | -403.6 | 0 | 0 | 0 | -892.6 | 0 | 0 | 0 | -175.6 | -601.3 | -1.4 | 0 | -251 | -500.1 | 0 | 0 | -263.6 | -655.5 | 0 | 0 | -108.2 | -78.7 | 0 | 0 | 0 | -98.3 | 0 | 0 | -98.3 | -1,406.5 | -1,406.5 | 0 | 0 | -6.5 | -6.8 | -5.9 | -5.8 | -5.9 | -5.9 | -5.9 | -6 | -6 | -6.5 | -5.4 | -5.4 | -5.4 | -5.4 | -5.5 | -5.4 | -5.4 | -5.5 | -5.1 | -5.1 | -5.1 | -5.2 | -5.1 | -5.2 | -5.2 | -5.1 | -4.8 | -4.7 | -4.8 | -4.8 | -4.7 | -4.7 | -4.7 | -4.7 | -4.4 | -4.3 | -4.3 | -4.4 | -4.3 | -4.3 | -4.3 | -4.2 | -5.2 | -5.9 | -6 | -6 | -6.1 | -6 | -5.9 | -6.1 | -5.7 | -5.7 | -5.7 | -6 | -5.7 | -5.7 | -5.2 | -5.1 | -5.2 | -5.3 | -5.1 | -5.1 | -3.9 | -2.9 | -2.8 | -2.7 | -3 | -3 | -2.8 | -2.9 | -2.9 | -3 |
Overige Financieringsactiviteiten
| 0 | 0 | 0 | 0 | -500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | -235.7 | 0 | -11.2 | 0 | -9.6 | 0 | 13.5 | 0 | 2.7 | 494.5 | 0 | 0 | 0 | 0.5 | 1.2 | 1.3 | 0.1 | 6.6 | 2 | 6.3 | 2.4 | 6.3 | 0 | 2.1 | 0 | 10.7 | 0 | 2.9 | 0.8 | 6.6 | 0.2 | 1.5 | 0 | 4.6 | 19.3 | 1.7 | 3.4 | 4.4 | 20.8 | -204.8 | 6.7 | 4.2 | 14.2 | 6.7 | 4.9 | 2.7 | 10 | 1.3 | 13.6 | 13.2 | 390.4 | 5.6 | 1,038.2 | 4.5 | 11.4 | 5 | -89.1 | 11.5 | 11.898 | 0 | 0 | 0 | 11.298 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 397.8 | 0 | 0 | 0 | 364.9 | 0 | 0 | 0 | 0.7 | -6.2 | 5.6 | 0.5 | 0.6 | 19.8 | 0 | 0 | 7.7 | 17.9 | 0 | 0 | 2.1 | 15.5 | 0 | 0 | -74.9 | 0 | 0 | 0 | 0.2 | 1.5 | 0.9 | 5.9 | -0.1 | 0.1 | 0 | 0 | 0 | 172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | -157.5 | -3.5 | -1.7 | 162.7 |
Kasstroom uit Financieringsactiviteiten
| -2,749 | -59.3 | -144.4 | -69.3 | -1,043 | -129.8 | -108.5 | 420.9 | -104.6 | -78.9 | -121 | -59.3 | 1,385.4 | -990.8 | -643.7 | -89.1 | -2,792.7 | -95.7 | -117.3 | -296.8 | -429 | -72.9 | -131.5 | -59.1 | -1,507.4 | 544.2 | -52.8 | 0.5 | 354.8 | -6.6 | -109.5 | 268.4 | -453.2 | -34 | 439.2 | -66.1 | -589.5 | -39.3 | -85.7 | -46.6 | -81.2 | -36.7 | -141.5 | 299.4 | -976.6 | -258.6 | -93.3 | -74.6 | -220.3 | -605.2 | -87.6 | -63.9 | -647.4 | -148.7 | 69.7 | -279.5 | -397.2 | -687.8 | -303 | -58 | -146.6 | -73 | -66.7 | -10 | -2.4 | 8.1 | 1.3 | -47.8 | -201.2 | -343.6 | -1,962.6 | 731.4 | -312.1 | -352.3 | -342.3 | -348.2 | -214.6 | -9.3 | -82.3 | -214 | -156.7 | -1,493.5 | -52.2 | -55.1 | -205.3 | -13.6 | -107.4 | -76.2 | -91.3 | 395.9 | -46.9 | -143.8 | -20.2 | 355.9 | -80.3 | -25.5 | 0 | -299.7 | -9.9 | 7.5 | -14.9 | 4 | 4 | -29 | 305.8 | 5.7 | -34.6 | 2.1 | 3.2 | -1.7 | 4 | 1.6 | -12.8 | -1 | -2.5 | -24.7 | -8.1 | -7.1 | -2.8 | -4.6 | 6.3 | -9.4 | -5.9 | -32.3 | 191 | -102.9 | 166 | -5.8 | -5.8 | -3.9 | -65.8 | -36 | -17.7 | -5.2 | -44.5 | 51.8 | -30.8 | 98.7 | -46.8 | -32.5 | -17.6 | -29.6 | -9.1 | -31.3 | 182.8 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | 0.4 | 0 | 0 | -0.4 | 0.2 | 0.1 | 0.1 | 0.5 | -0.3 | 0 | -0.4 | -1.3 | 0.1 | 0.6 | 0.6 | 0.3 | -0.2 | -0.6 | -0.1 | 0.1 | 0.7 | -0.2 | 0.4 | -0.6 | -0.3 | 0.2 | 0.2 | 0.4 | 0.6 | -0.2 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -99.3 | 175 | -5.7 | -4.3 | -14.3 | -66.4 | -22.4 | -24 | -1.9 | -43.1 | 54.9 | -39.1 | 91.1 | -47.6 | -28.2 | -13.4 | -24.6 | -9.6 | -39.4 | 182.4 |
Netto Kasstroomverandering
| 53 | 7 | 45.3 | -66.3 | 68 | -38.8 | -41.1 | -109.1 | 67.7 | -144.4 | 124.8 | -46.8 | 85.2 | -83.4 | 170.9 | -8.6 | 46.7 | -14.6 | -18 | -261.3 | 143 | 181.2 | -46.7 | -65.8 | 83.7 | -47.7 | -35 | -38.9 | -78.7 | 50.4 | 63.9 | -53.5 | 3 | 68.1 | 8.7 | -75.2 | -14.5 | 29.9 | -69.3 | 162.3 | -6.9 | 17.8 | -35.5 | 29.4 | 21.6 | -25.8 | 4 | -13.3 | -68.9 | -13.1 | 26.7 | 9.5 | 0.3 | -14.6 | 20.6 | -5.8 | -3.4 | 3.9 | 1.2 | -1.3 | -5.6 | -11.8 | 11.8 | 26.2 | 131.6 | -3.7 | -3.3 | 1.4 | 2.7 | -1.9 | -6.3 | 4.1 | 4.3 | -8.9 | -3.1 | 7 | 5 | -1.3 | -12.9 | 3 | -3.2 | -14.5 | 12.5 | -1.1 | 11 | -9.8 | 4 | -5.4 | 6.4 | -0.7 | 2.7 | 0 | 3.7 | -12.2 | -15.3 | 16.4 | 13.4 | -10.3 | 10.3 | -2.1 | -3.2 | 5.6 | -12.2 | -4.5 | 6.7 | -13.5 | 10.9 | 7.8 | -9.9 | 2.6 | 2.1 | -9.7 | 12.9 | 6.1 | -1.9 | -2.7 | -2.3 | -1.8 | 4.8 | -2 | 1.8 | 1.5 | 0.2 | -6 | 9 | -102.9 | 166 | -5.8 | -5.8 | -3.9 | -65.8 | -36 | -17.7 | -5.2 | -44.5 | 51.8 | -30.8 | 98.7 | -46.8 | -32.5 | -17.6 | -29.6 | -9.1 | -31.3 | 182.8 |
Kaspositie aan het Einde van de Periode
| 207 | 154 | 147 | 101.7 | 168 | 99.6 | 138.4 | 179.5 | 288.6 | 220.9 | 365.3 | 240.5 | 287.3 | 202.1 | 285.5 | 114.6 | 123.2 | 76.5 | 91.1 | 109.1 | 370.4 | 227.4 | 46.2 | 92.9 | 158.7 | 75 | 122.7 | 157.7 | 196.6 | 275.3 | 224.9 | 161 | 214.5 | 211.5 | 143.4 | 134.7 | 209.9 | 224.4 | 194.5 | 263.8 | 101.5 | 108.4 | 90.6 | 126.1 | 96.7 | 75.1 | 100.9 | 96.9 | 110.2 | 179.1 | 192.2 | 165.5 | 156 | 155.7 | 170.3 | 149.7 | 155.5 | 158.9 | 155 | 153.8 | 155.1 | 160.7 | 172.5 | 160.7 | 134.5 | 2.9 | 6.6 | 9.9 | 8.5 | 5.8 | 7.7 | 14 | 9.9 | 5.6 | 14.5 | 17.6 | 10.6 | 5.6 | 6.9 | 19.8 | 16.8 | 20 | 34.5 | 22 | 23.1 | 12.1 | 21.9 | 17.9 | 23.3 | 16.9 | 17.6 | 14.9 | 14.9 | 11.2 | 23.4 | 38.7 | 22.3 | 8.9 | 19.2 | 8.9 | 11 | 14.2 | -12.2 | -4.5 | 25.3 | 18.6 | 10.9 | 7.8 | 13.4 | 23.3 | 20.7 | 18.6 | 28.3 | 15.4 | 9.3 | 11.2 | 13.9 | 16.2 | 18 | 13.2 | 15.2 | 13.4 | 11.9 | 11.7 | 17.7 | -102.9 | 166 | -5.8 | 17.1 | -3.9 | -65.8 | -36 | 1.5 | -5.2 | -44.5 | 51.8 | -12.1 | 98.7 | -46.8 | -32.5 | 4.1 | -29.6 | -9.1 | -31.3 | 200.5 |