Proximus PLC
EBR:PROX.BR
6.685 (EUR) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 185 | 90 | 101 | 90 | 79 | 94 | 94 | 81 | 126 | 122 | 120 | 87 | 116 | 118 | 123 | 113 | 160 | 150 | 158 | -24 | 136 | 143 | 138 | 132 | 139 | 132 | 129 | 152 | 146 | 130 | 124 | 131 | 166 | 133 | 118 | 137 | 75 | 153 | 135 | 104 | 163 | 263 | 152 | 148 | 156 | 155 | 171 | 168 | 184 | 161 | 202 | 174 | 203 | 202 | 195 | 236 | 195 | 203 | 638 | 288 | 217 | 188 | 212 |
Afschrijvingen & Amortisatie
| 320 | 315 | 301 | 301 | 295 | 297 | 292 | 303 | 289 | 295 | 292 | 295 | 298 | 301 | 289 | 281 | 271 | 286 | 278 | 280 | 277 | 287 | 276 | 253 | 252 | 261 | 250 | 246 | 239 | 243 | 234 | 229 | 228 | 234 | 226 | 221 | 216 | 218 | 214 | 211 | 207 | 207 | 196 | 193 | 197 | 200 | 192 | 190 | 185 | 188 | 182 | 180 | 182 | 198 | 195 | 205 | 204 | 206 | 194 | 185 | 169 | 178 | 174 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 9 | 1 | 0 | -2 | -7 | -10 | -5 | -2 | -3 | -3 | -1 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0.916 | 0 | 0 | 0 | 1.155 | 0 | 0 | 0 | 1.125 | 0 | 0 | 0 | 1.205 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 4.5 | 0 | 1 | 0 | 6.5 | 3 | 0 | 0 | 5.2 | 0 | 0 | 0 | 9.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 40 | -80 | -145 | 36 | 95 | -50 | -40 | 98 | 86 | -111 | 45 | -126 | 363 | -26 | 74 | -206 | 108 | -88 | -11 | 16 | 102 | -34 | 48 | -31 | 101 | -54 | 14 | -68 | 120 | -108 | 77 | -116 | 130 | -50 | 73 | -190 | 225 | 116 | -105 | 108 | 78 | -62 | -45 | 19 | 88 | -142 | -92 | 6 | 36 | -96 | -5 | -87 | 143 | -94 | 21 | -96 | -3 | 12 | -12 | -61 | 34 | -171 | 7 |
Vorderingen
| 52 | 15 | -92 | 88 | -19 | -12 | 17 | 38 | -19 | -20 | -61 | -11 | -22 | 39 | 5 | 72 | 30 | 36 | -16 | 28 | 3 | 46 | -26 | 38 | -13 | 49 | 16 | 36 | -48 | 5 | 59 | -21 | 28 | -40 | 31 | 53 | 28 | 15 | -41 | 54 | -49 | 7 | 31 | -34 | 67 | 57 | -44 | 35 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -11 | 24 | -26 | 28 | 8 | 6 | -14 | 2 | -15 | -20 | -20 | -1 | -12 | 4 | -18 | 32 | 0 | 0 | -6 | 4 | -5 | 11 | -14 | 0 | 13 | 9 | -26 | 11 | 2 | -5 | -6 | 4 | -12 | 20 | -29 | 26 | 4 | 11 | -32 | 21 | 2 | -4 | 12 | -2 | -15 | 1 | -14 | 6 | 11 | -10 | -17 | 5 | -9 | 0 | -4 | 16 | -9 | -22 | -12 | 5 | 6 | 2 | 1 |
Crediteuren
| 0 | -64 | -33 | -9 | 5 | -9 | 23 | 14 | 31 | -49 | 56 | 92 | 31 | -44 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1 | -55 | 6 | -71 | 101 | -35 | -26 | 44 | 89 | -22 | 65 | -125 | 375 | -30 | 92 | -238 | 60 | -85 | -5 | 12 | 107 | -45 | 62 | -39 | 88 | -63 | 40 | -79 | 118 | -103 | 83 | -120 | 142 | -70 | 102 | -216 | 221 | 105 | -73 | 87 | 76 | -58 | -57 | 21 | 103 | -26 | -78 | 0 | 25 | -86 | 12 | -92 | 152 | 0 | 25 | -112 | 6 | 34 | 0 | -66 | 28 | -173 | 6 |
Overige Niet-Contante Posten
| 2 | 642 | 32 | 506 | 19 | -4 | 2 | -12 | -9 | -4 | 1 | 512 | 6 | 1 | 532 | 20 | 21 | -9 | 4 | 14 | 2 | -9 | 3 | 5 | -7 | -12 | -6 | -34 | -21 | -11 | -3 | -1 | -9 | 33 | -4 | -19 | 5 | -7 | -8 | 11 | -1 | -108 | -2 | 16 | 7 | 11 | 2 | 15 | 26 | 31 | 7 | 24 | 13 | 3 | -1 | 6 | -4 | 45 | -363 | -84 | 33 | 4 | 33 |
Kasstroom uit Operationele Activiteiten
| 547 | 312 | 295 | 447 | 488 | 337 | 348 | 465 | 492 | 302 | 458 | 256 | 485 | 394 | 486 | 208 | 539 | 339 | 429 | 286 | 517 | 387 | 465 | 359 | 485 | 327 | 387 | 296 | 484 | 254 | 435 | 243 | 515 | 350 | 413 | 149 | 521 | 480 | 236 | 434 | 447 | 300 | 301 | 376 | 448 | 224 | 271 | 379 | 431 | 284 | 386 | 291 | 541 | 309 | 410 | 351 | 392 | 466 | 457 | 328 | 453 | 199 | 426 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -355 | -302 | -395 | -354 | -359 | -315 | -426 | -341 | -361 | -334 | -406 | -277 | -310 | -257 | -293 | -342 | -269 | -221 | -258 | -298 | -257 | -236 | -299 | -285 | -274 | -238 | -302 | -272 | -242 | -209 | -266 | -239 | -215 | -231 | -277 | -266 | -227 | -278 | -230 | -374 | -209 | -188 | -180 | -306 | -176 | -177 | -193 | -233 | -180 | -174 | -186 | -259 | -164 | -161 | -173 | -219 | -139 | -222 | -154 | -192 | -135 | -135 | -135 |
Netto Overnames
| -167 | -583 | -2 | 32 | -62 | -25 | 1 | 3 | -28 | -2 | -3 | 3 | -11 | -130 | -33 | 0 | 0 | -2 | 0 | 28 | 2 | -4 | -30 | -9 | -24 | -9 | -8 | -214 | -3 | -7 | 0 | 1 | 0 | -2 | -4 | -13 | -1 | -1 | -3 | 2 | -1 | 97 | -2 | -6 | 0 | 0 | 0 | 1 | -3 | 0 | -25 | -10 | -6 | 0 | 0 | -2 | -7 | -12 | 51 | -20 | 0 | 2 | -3 |
Aankoop van Beleggingen
| 0 | 1 | -1 | -3 | -87 | 0 | 0 | 0 | -28 | -2 | 0 | 0 | -11 | -2 | -31 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | -2 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | -1 | -1 | -1 | 0 | 1 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 1 | 0 | -32 | 0 | 0 | 0 | 0 | 28 | 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 | 12 | 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 |
Overige Investeringsactiviteiten
| -355 | 7 | 1 | 32 | 87 | 1 | 1 | 1 | 2 | 7 | 1 | 3 | -11 | -2 | 3 | 4 | 2 | 4 | 2 | 16 | -1 | 1 | 7 | 37 | 3 | 1 | 4 | 3 | 28 | 3 | 4 | -1 | 0 | 6 | 1 | 18 | 2 | -2 | 6 | 18 | 1 | 63 | -1 | 37 | 2 | 0 | 12 | 6 | -3 | 0 | 4 | 4 | 4 | -1 | 2 | 1 | 5 | 3 | 9 | 5 | -2 | 10 | -1 |
Kasstroom uit Investeringsactiviteiten
| -522 | -883 | -396 | -325 | -421 | -339 | -425 | -337 | -387 | -329 | -408 | -274 | -321 | -387 | -323 | -338 | -267 | -219 | -256 | -254 | -256 | -240 | -329 | -257 | -295 | -247 | -308 | -483 | -217 | -215 | -262 | -239 | -215 | -229 | -280 | -262 | -215 | -273 | -227 | -353 | -209 | -28 | -182 | -281 | -174 | -177 | -181 | -226 | -183 | -174 | -207 | -265 | -166 | -162 | -171 | -220 | -141 | -231 | -94 | -212 | -135 | -123 | -139 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -51 | -604 | -693 | -1,351 | -115 | -269 | -477 | -96 | -110 | -212 | -10 | -512 | -220 | -195 | -1 | -22 | -297 | -129 | -20 | -1 | -1 | -18 | -77 | -1 | -1 | -2 | -405 | -405 | -161 | -1 | -350 | -675 | -1 | -1 | 0 | -537 | 0 | -57 | -1 | -1 | -1 | -597 | -282 | -48 | -262 | -2 | -77 | -1 | -146 | -2 | -5 | -375 | -1 | -3 | -394 | -4 | -4 | -9 | -49 | -292 | -4 | -16 | -27 |
Uitgifte van Gewone Aandelen
| 0 | 1 | 0 | 1 | 1 | 0 | 0 | -2 | 0 | -1 | 1 | 0 | 2 | -3 | 3 | 3 | 0 | 0 | 3 | 111 | 0 | 7 | 2 | 165 | 0 | 12 | 0 | 0 | 1 | 75 | 3 | 9 | -4 | 8 | 5 | 0 | 4 | 6 | 9 | 11 | 0 | 12 | 8 | 7 | 3 | 8 | 7 | 0 | 5 | 8 | 4 | 5 | 0 | -1 | 1 | 0 | 5 | 14 | 6 | -1 | 2 | 7 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 1 | -2 | -770 | 0 | 0 | 0 | 2 | -3 | -4 | -1 | 0 | -1 | -3 | -4 | -1 | -1 | -1 | -4 | -1 | 0 | 0 | 0 | 1 | -1 | -2 | 0 | -4 | 0 | -1 | 0 | 405 | -5 | 0 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | 0 | -33 | -1 | -1 | -3 | -1 | -2 | 0 | -1 | 0 | 3 | -64 | -27 | 496 | 0 | 2 | -2 | -1 | -3 | 11 | -1 | 0 |
Uitgekeerde Dividenden
| 0 | -226 | 0 | -161 | 0 | -226 | 0 | -161 | 0 | -226 | 0 | -161 | 0 | -226 | -194 | -161 | 0 | -323 | 0 | -162 | 0 | -324 | -1 | -162 | 0 | -323 | 0 | -162 | -1 | -325 | -1 | -161 | 0 | -323 | -1 | -161 | -2 | -324 | -3 | -165 | -9 | -542 | -3 | -162 | -1 | -536 | -2 | -258 | -3 | -535 | -2 | -160 | 0 | -540 | -1 | -161 | -1 | -539 | -1 | -128 | -1 | -537 | -18 |
Overige Financieringsactiviteiten
| -25 | -10 | -2 | 2,692 | -23 | 517 | 492 | 229 | -23 | 195 | 1 | 783 | -16 | 174 | -1 | 140 | -22 | 400 | -177 | 1 | -212 | 151 | -153 | 2 | -165 | -2 | 441 | 566 | 1 | -1 | 503 | 103 | -101 | -26 | -1 | 494 | 1 | -2 | 9 | 2 | 23 | 51 | 563 | 231 | -1 | 341 | 145 | -58 | -140 | 166 | 19 | 6 | 10 | -2 | -4 | 3 | 5 | 19 | -11 | 11 | -5 | -29 | 1 |
Kasstroom uit Financieringsactiviteiten
| 52 | -508 | 661 | 411 | -137 | 22 | 15 | -28 | -136 | -35 | -8 | 110 | -237 | -52 | -197 | -19 | -320 | 77 | -181 | -52 | -213 | -173 | -154 | 5 | -167 | -317 | 36 | -1 | -160 | -253 | 155 | -319 | -106 | -342 | 3 | -204 | 2 | -413 | 5 | -152 | 13 | -479 | 253 | 27 | -261 | -192 | 72 | -317 | -144 | -364 | 16 | -521 | -55 | -573 | 98 | -162 | 7 | -517 | -56 | -413 | 3 | -576 | -44 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -3 | 0 | 1 | -1 | -255 | -236 | -1 | -2 | 1 | 1 | -249 | 0 | -80 | -7 | 1 | -1 | -1 | -1 | 1 | -1 | 1 | -1 | -1 | 0 | -123 | 114 | -2 | 0 | 1 | 2 | 0 | -1 | 2 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 1 | 0 | 1 | 0 | 1 | 162 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 |
Netto Kasstroomverandering
| 74 | -1,081 | 560 | 533 | -325 | -216 | -63 | -103 | -260 | -353 | -207 | 92 | -153 | -52 | -34 | -150 | -372 | -118 | -9 | -21 | 50 | -27 | -19 | 107 | -100 | -123 | 113 | -188 | 108 | -212 | 328 | -316 | 196 | -221 | 136 | -317 | 309 | -205 | 13 | -71 | 252 | -207 | 373 | 122 | 14 | 17 | 163 | -163 | 104 | -254 | 195 | -495 | 320 | -426 | 337 | -31 | 258 | -282 | 307 | -297 | 321 | -501 | 244 |
Kaspositie aan het Einde van de Periode
| 74 | 195 | 1,276 | 716 | -70 | 20 | 236 | 98 | -30 | -61 | 42 | 92 | 157 | -52 | 276 | -150 | -49 | 196 | 314 | 323 | 344 | 294 | 321 | 340 | 233 | 210 | 446 | 333 | 521 | 413 | 625 | 297 | 613 | 417 | 638 | 502 | 819 | 510 | 715 | 702 | 773 | 521 | 728 | 355 | 233 | 219 | 365 | 202 | 365 | 261 | 515 | 320 | 815 | 495 | 921 | 584 | 615 | 357 | 639 | 332 | 629 | 308 | 809 |