The Sherwin-Williams Company
NYSE:SHW
344.89 (USD) • At close December 24, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 806.2 | 889.9 | 505.2 | 356.2 | 761.5 | 793.7 | 477.4 | 386.3 | 685.1 | 577.9 | 370.8 | 304 | 502.2 | 648.6 | 409.6 | 407 | 705.8 | 595.9 | 321.7 | 248.622 | 576.438 | 471.003 | 245.237 | 100.988 | 354.027 | 403.604 | 250.127 | 897.393 | 316.606 | 360.651 | 239.152 | 203.03 | 386.733 | 395.812 | 147.128 | 198.017 | 374.491 | 349.937 | 131.404 | 132.743 | 326.24 | 291.447 | 115.457 | 116.123 | 262.966 | 257.287 | 116.185 | 68.052 | 234.953 | 227.813 | 100.216 | 14.552 | 179.877 | 179.115 | 68.316 | 72.918 | 175.258 | 181.706 | 32.603 | 65.338 | 175.208 | 158.023 | 37.279 | 50.166 | 177.081 | 171.683 | 77.946 | 100.82 | 200.349 | 202.607 | 111.802 | 98.683 | 179.112 | 184.592 | 113.671 | 75.135 | 151.608 | 153.221 | 83.294 | 82.485 | 132.863 | 126.438 | 51.468 | 70.831 | 120.297 | 110.128 | 30.802 | 57.058 | 111.333 | 107.525 | -148.351 | 45.433 | 90.321 | 90.48 | 36.924 | -247.459 | 106.719 | 115.843 | 40.923 | 56 | 111.5 | 107.6 | 28.8 | 47.5 | 100.8 | 99.4 | 25.2 | 45.1 | 99.2 | 93.2 | 23.1 | 39.2 | 88.5 | 81.9 | 19.6 | 33.8 | 75 | 73.2 | 18.7 | 30.7 | 71.2 | 69.2 | 15.5 | 26.4 | 64.4 | 60.6 | 13.8 | 19.2 | 57.3 | 55.1 | 13 | 22.6 | 50.4 | 47.7 | 7.5 | 21 | 46.8 | 44.9 | 10 | 19.8 | 41.6 |
Afschrijvingen & Amortisatie
| 155.6 | 153.3 | 153.2 | 154.3 | 155.4 | 158.7 | 154.1 | 148.5 | 145.8 | 143.3 | 143.5 | 139.6 | 139.6 | 148.8 | 144.6 | 147.2 | 146.1 | 143.5 | 144.6 | 145.543 | 142.757 | 143.113 | 143.487 | 145.748 | 147.458 | 146.435 | 156.64 | 210.748 | 150.96 | 79.276 | 50.777 | 49.226 | 49.758 | 50.05 | 48.677 | 51.621 | 48.64 | 48.896 | 49.405 | 50.573 | 49.713 | 49.699 | 48.96 | 48.628 | 46.738 | 45.872 | 46.556 | 45.767 | 44.965 | 43.987 | 44.483 | 44.834 | 48.136 | 44.208 | 43.726 | 52.864 | 43.035 | 39.562 | 39.85 | 42.474 | 43.034 | 43.285 | 42.111 | 41.294 | 42.395 | 40.689 | 41.133 | 45.204 | 41.416 | 39.169 | 37.69 | 38.322 | 36.497 | 35.782 | 35.316 | 45.287 | 35.893 | 35.43 | 35.63 | 48.072 | 31.807 | 28.873 | 28.532 | 30.279 | 29.348 | 28.72 | 28.217 | 30.044 | 29.251 | 28.334 | 28.019 | 37.891 | 36.693 | 37.186 | 36.328 | 40.678 | 39.983 | 40.589 | 38.78 | 37.9 | 42 | 38.5 | 37.4 | 39 | 36.9 | 36.4 | 35.6 | 36 | 36.8 | 30.1 | 36.3 | 27.8 | 25.8 | 25.7 | 24.3 | 21.7 | 19.3 | 18.4 | 18.5 | 17 | 15 | 14.4 | 14.1 | 14.2 | 14.1 | 13.6 | 13.2 | 28.8 | 12.7 | 12.6 | 12.2 | 12.5 | 12.2 | 11.8 | 11.4 | 11.5 | 11.2 | 11 | 10.8 | 9.8 | 11.3 |
Uitgestelde Inkomstenbelasting
| -10.6 | -22.2 | -16.4 | 0.2 | -62 | -24.4 | -2.7 | -36 | -84.6 | -12.6 | -11.6 | -56 | -5.1 | 6.8 | -26 | -147.4 | -3.8 | -3.6 | 9.5 | -87.701 | -13.184 | -27.61 | -2.605 | -144.862 | -25.971 | 62.637 | 6.905 | -512.806 | 28.463 | 7.149 | 10.44 | -11.251 | 3.404 | 5.759 | 27.108 | 78.565 | 14.923 | 13.02 | 3.487 | 64.501 | 15.298 | 10.099 | 5.761 | 97.184 | 6.953 | 7.546 | 6.365 | 648.924 | -229.126 | -216.158 | -100.216 | 511.53 | -179.63 | -256.203 | 10.572 | 83.67 | -8.488 | 5.212 | 4.914 | 41.307 | 8.894 | 8.078 | 9.704 | 0 | 0 | 0 | -19.961 | 0 | 0 | 0 | -12.263 | 0 | 0 | 0 | 4.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.9 | 30.1 | 24.6 | 43.1 | 26.8 | 23.5 | 22.5 | 19.7 | 26.3 | 26.9 | 26.8 | 32.8 | 25.9 | 25.5 | 13.5 | 23 | 26.5 | 26.3 | 20.1 | 30.805 | 23.2 | 24.6 | 23.1 | 29.456 | 16.356 | 22.165 | 14.611 | 31.146 | 23.28 | 18.545 | 17.321 | 23.994 | 16.167 | 16.183 | 15.765 | 24.504 | 15.26 | 14.499 | 18.079 | 20.922 | 14.25 | 13.705 | 15.858 | 22.056 | 11.971 | 12.071 | 11.906 | 21.304 | 11.099 | 11.177 | 10.768 | 16.401 | 10.342 | 10.34 | 11.093 | 13.778 | 9.009 | 8.977 | 10.512 | 3.12 | 8.904 | 8.895 | 2.352 | 0 | 0 | 0 | 9.205 | 0 | 0 | 0 | 7.816 | 0 | 0 | 0 | 5.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1 | 47.1 | -799.9 | -52.3 | 324.9 | 178.3 | -643.8 | -19.3 | -253.5 | -268.9 | -608.6 | -190.1 | 71.6 | 58.2 | -593 | 234.4 | 470.4 | 90.4 | -519.2 | -300.864 | 171.191 | 77.634 | -495.961 | 258.082 | 390.075 | -88.833 | -382.842 | 165.279 | 75.982 | -181.093 | -58.402 | 13.424 | -30.047 | 86.769 | -298.341 | 181.046 | 130.976 | 15.412 | -254.221 | -37.796 | 143.202 | 54.973 | -257.041 | 39.429 | 143.129 | 73.897 | -269.219 | 120.817 | 75.766 | 80.471 | -301.361 | 134.521 | 102.326 | 31.608 | -276.747 | 21.268 | 1.479 | 138.589 | -206.444 | 73.743 | 112.614 | 168.404 | -208.088 | 33.967 | 94.249 | 79.605 | -176.599 | 52.208 | 29.438 | 105.838 | -238.55 | 70.542 | 79.795 | 72.868 | -229.768 | 148.028 | 84.585 | -13.646 | -221.369 | -46.448 | 48.958 | 95.563 | -188.481 | 58.245 | 74.071 | 37.678 | -165.503 | 61.178 | 75.496 | 128.528 | -180.815 | 13.009 | 129.127 | 73.154 | -126.109 | 69.803 | 100.529 | -63.636 | -135.423 | 100.2 | 6.2 | 72.6 | -157.4 | -4.7 | 41.1 | 30.6 | -48.3 | 180.2 | 74.4 | 34.1 | -237.3 | 97.8 | 20.6 | -10.4 | -98.2 | 95.8 | 45.8 | -41.2 | -99.5 | 101 | -12.7 | 2.9 | -107.6 | 105.9 | -5.2 | 6.9 | -80.6 | 90.7 | 1.8 | -9.1 | -84.8 | 26.1 | 38 | 9.4 | -123.4 | 67.1 | 4.1 | -19.3 | -60.7 | 42.1 | 46.6 |
Vorderingen
| 0 | 0 | 0 | 85.6 | 0 | 0 | 0 | -200.2 | 0 | 0 | 0 | -287.8 | 0 | 0 | 0 | -73.2 | 0 | 0 | 0 | -73.2 | 0 | 0 | 0 | 18.4 | 0 | 0 | 0 | -49.85 | 0 | 0 | 0 | -113.855 | 0 | 0 | 0 | -56.873 | 0 | 0 | 0 | -80.252 | 0 | 0 | 0 | -41.473 | 0 | 0 | 0 | -33.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 323.4 | 0 | 0 | 0 | -666.7 | 0 | 0 | 0 | -228.1 | 0 | 0 | 0 | -75.5 | 0 | 0 | 0 | -75.5 | 0 | 0 | 0 | -119.5 | 0 | 0 | 0 | -89.959 | 0 | 0 | 0 | -52.577 | 0 | 0 | 0 | -40.733 | 0 | 0 | 0 | -101.112 | 0 | 0 | 0 | 25.031 | 0 | 0 | 0 | 19.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.5 | 46.7 | 2.5 | -28.3 | -30.7 | 21.6 | 1.1 | -34.3 | -7.9 | 27.9 | -7.9 | -19.5 | -14.9 | 41.7 |
Crediteuren
| 0 | 0 | 0 | -409 | 0 | 0 | 0 | 46.6 | 0 | 0 | 0 | 346.1 | 0 | 0 | 0 | 36.2 | 0 | 0 | 0 | 36.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 47.1 | -682.1 | -52.3 | 324.9 | 178.3 | -643.8 | 801 | -253.5 | -268.9 | -608.6 | -20.3 | 71.6 | 58.2 | -593 | 346.9 | 470.4 | 90.4 | -519.2 | -188.364 | 171.191 | 77.634 | -495.961 | 258.082 | 390.075 | -88.833 | -382.842 | 165.279 | 75.982 | -181.093 | -58.402 | 13.424 | -30.047 | 86.769 | -298.341 | 181.046 | 130.976 | 15.412 | -254.221 | -37.796 | 143.202 | 54.973 | -257.041 | 39.429 | 143.129 | 73.897 | -269.219 | 120.817 | 75.766 | 80.471 | -301.361 | 134.521 | 102.326 | 31.608 | -276.747 | 21.268 | 1.479 | 138.589 | -206.444 | 73.743 | 112.614 | 168.404 | -208.088 | 33.967 | 94.249 | 79.605 | -176.599 | 52.208 | 29.438 | 105.838 | -238.55 | 70.542 | 79.795 | 72.868 | -229.768 | 148.028 | 84.585 | -13.646 | -221.369 | -46.448 | 48.958 | 95.563 | -188.481 | 58.245 | 74.071 | 37.678 | -165.503 | 61.178 | 75.496 | 128.528 | -180.815 | 13.009 | 129.127 | 73.154 | -126.109 | 69.803 | 100.529 | -63.636 | -135.423 | 100.2 | 6.2 | 72.6 | -157.4 | -4.7 | 41.1 | 30.6 | -48.3 | 180.2 | 74.4 | 34.1 | -237.3 | 97.8 | 20.6 | -10.4 | -98.2 | 95.8 | 45.8 | -41.2 | -99.5 | 101 | -12.7 | 2.9 | -107.6 | 0 | 0 | 0 | 0 | 96.2 | -44.9 | -11.6 | -56.5 | 56.8 | 16.4 | 8.3 | -89.1 | 75 | -23.8 | -11.4 | -41.2 | 57 | 4.9 |
Overige Niet-Contante Posten
| 94.6 | 441.4 | 60.2 | 417.1 | 102.1 | 76.6 | 80.7 | 141.8 | 120.1 | 146.8 | 105.4 | -36.4 | 115.2 | 117.7 | 247 | 180.6 | 144.2 | 167.2 | 78.2 | 623.488 | 2.969 | 105.219 | 50.824 | 123.073 | -29.826 | -7.661 | -4.692 | -166.624 | 77.408 | 69.789 | -27.472 | 63.615 | 30.536 | 35.217 | -20.144 | 11.206 | -30.806 | -37.676 | -3.222 | -30.725 | 1.027 | -5.224 | -12.114 | -17.565 | 4.079 | -3.467 | -2.924 | -586.243 | 229.496 | 209.661 | 91.271 | -431.989 | 176.746 | 252.264 | -10.126 | -15.518 | 20.861 | -21.772 | 2.747 | 17.563 | 0.563 | -7.993 | 4.374 | 158.221 | 16.06 | 31.353 | 7.746 | 112.558 | 21.862 | 11.238 | 5.343 | 71.428 | 8.444 | 19.152 | -7.901 | 84.882 | -7.564 | 22.601 | 3.687 | 102.793 | 0.023 | -3.634 | 5.369 | 122.481 | -18.162 | 6.721 | -5.224 | 72.493 | -14.255 | -16.87 | 189.949 | 153.437 | -4.924 | 27.3 | -114.604 | 346.851 | -13.832 | -13.098 | -6.142 | 40.9 | -52.7 | -64.9 | 80.5 | 177.5 | 2.7 | -48.7 | -92.5 | -80 | -44 | -44.2 | 156.5 | -31.9 | 16.6 | 11.8 | -6.5 | 10.4 | -5.6 | -3.2 | 1.6 | 5.3 | 6.6 | 5.1 | 2.8 | -7 | -1.7 | 4.2 | 11.5 | -15.2 | 11.7 | 0.5 | 7.6 | -9.5 | 13.7 | -0.9 | 6 | -14.9 | 11.1 | -7.9 | 8 | 4.4 | 3.2 |
Kasstroom uit Operationele Activiteiten
| 1,074.7 | 1,202.9 | -58.9 | 918.6 | 1,308.7 | 1,206.4 | 88.2 | 641 | 639.2 | 613.4 | 26.3 | 193.9 | 849.4 | 1,005.6 | 195.7 | 844.8 | 1,489.2 | 1,019.7 | 54.9 | 659.893 | 903.406 | 793.951 | -35.95 | 512.485 | 852.119 | 538.347 | 40.749 | 625.136 | 672.699 | 354.317 | 231.816 | 342.038 | 456.551 | 589.79 | -79.807 | 544.959 | 553.484 | 404.088 | -55.068 | 200.218 | 549.73 | 414.699 | -83.119 | 305.855 | 475.836 | 393.206 | -91.131 | 318.621 | 367.153 | 356.951 | -154.839 | 289.849 | 337.797 | 261.332 | -153.166 | 228.98 | 241.154 | 352.274 | -115.818 | 243.545 | 349.217 | 378.692 | -112.268 | 283.648 | 329.785 | 323.33 | -60.53 | 310.79 | 293.065 | 358.852 | -88.162 | 278.975 | 303.848 | 312.394 | -79.376 | 353.332 | 264.522 | 197.606 | -98.758 | 186.902 | 213.651 | 247.24 | -103.112 | 281.836 | 205.554 | 183.247 | -111.708 | 220.773 | 201.825 | 247.517 | -111.198 | 249.77 | 251.217 | 228.12 | -167.461 | 209.873 | 233.399 | 79.698 | -61.862 | 235 | 107 | 153.8 | -10.7 | 259.3 | 181.5 | 117.7 | -80 | 181.3 | 166.4 | 113.2 | -21.4 | 132.9 | 151.5 | 109 | -60.8 | 161.7 | 134.5 | 47.2 | -60.7 | 154 | 80.1 | 91.6 | -75.2 | 139.5 | 71.6 | 85.3 | -42.1 | 123.5 | 83.5 | 59.1 | -52 | 51.7 | 114.3 | 68 | -98.5 | 84.7 | 73.2 | 28.7 | -31.9 | 76.1 | 102.7 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -235.3 | -250.9 | -283.8 | -319.5 | -152.9 | -206.1 | -209.9 | -233.8 | -174.9 | -129.5 | -106.3 | -123.9 | -96.7 | -87.1 | -64.3 | -110 | -51.5 | -35.7 | -106.6 | -104.075 | -96.946 | -76.519 | -51.36 | -84.773 | -64.358 | -59.573 | -42.253 | -79.361 | -59.771 | -42.156 | -41.479 | -65.925 | -59.02 | -62.082 | -51.999 | -76.35 | -70.448 | -44.639 | -42.903 | -64.642 | -69.033 | -37.506 | -29.364 | -58.18 | -36.374 | -40.894 | -31.232 | -54.123 | -33.017 | -37.189 | -32.783 | -56.918 | -27.954 | -41.978 | -26.951 | -49.046 | -28.663 | -22.03 | -25.423 | -27.772 | -22.66 | -18.46 | -22.436 | -25.404 | -20.914 | -31.061 | -39.824 | -48.664 | -33.875 | -44.844 | -38.487 | -65.571 | -49.937 | -52.968 | -41.463 | -40.049 | -33.53 | -39.231 | -30.262 | -30.421 | -23.419 | -27.156 | -25.826 | -28.64 | -25.844 | -29.059 | -32.964 | -36.654 | -36.065 | -35.446 | -18.365 | -18.497 | -18.827 | -22.636 | -22.612 | -35.122 | -19.001 | -43.976 | -34.679 | -35.1 | -34 | -33.8 | -46.7 | -37.8 | -30.4 | -38.8 | -39.1 | -41.9 | -49.8 | -38.4 | -33.9 | -36.7 | -16.7 | -37.4 | -31.9 | -33.4 | -25.7 | -27.2 | -22.1 | -31 | -17.5 | -21.4 | -18 | -21.8 | -13.5 | -18.9 | -12 | -18.4 | -14.5 | -21.7 | -17.2 | -28.9 | -12.1 | -36.2 | -10.8 | -84 | -20.7 | -153.6 | -13.1 | -21.3 | -15.6 |
Netto Overnames
| 0 | 9.3 | 0 | -241.5 | 70.7 | 10.1 | -0.3 | -376.3 | -415 | -211.4 | -0.4 | -185.6 | 6.3 | -0.4 | 91.3 | -77.3 | 0 | 0 | 0 | -4.664 | -72.6 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -4.032 | -8,806.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.84 | -87.78 | -5 | 0 | -52.349 | -2.9 | 0 | 0 | -14.589 | -27.235 | -2.612 | 0 | -33.821 | -215.279 | -49.061 | 0 | -1.347 | -0.035 | -1.04 | -13.018 | -20.223 | -33.788 | 0.696 | -15.373 | -34.231 | -98.869 | 0 | 1.002 | 0 | 0 | 0 | 0 | -0.018 | 3.188 | -1.825 | -24.63 | -2.413 | -545.266 | 0 | 0 | -47.531 | 0 | 0 | 0 | -0.401 | 0 | 1.157 | -27.405 | -13.283 | 0 | 0 | 0 | -1.184 | -15.714 | 0 | 0 | 0 | 0 | 0 | -8.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 65.5 | -65.5 | 9.2 | 0 | 0 | 7.7 | 0 | 0 | 52.115 | 0 | -28.52 | -23.595 | 0 | 0 | -13.861 | -5.65 | 0 | 0 | 11.75 | -23.194 | -34.039 | -32.193 | -26.424 | -10.526 | -50.647 | -13.46 | -1.43 | -0.056 | -80.344 | -13.189 | -2.115 | -15.373 | -38.867 | -3.018 | -35.086 | -17.768 | -59.556 | 0 | 0 | 0 | -25.966 | -45.945 | -12.189 | -8.274 | -3.535 | -12.381 | -41.41 | -17.635 | 1.067 | 8.121 | -22.996 | -15.422 | -49.937 | 12.439 | -13.069 | -11.5 | -19.157 | -12.308 | -3.555 | -17.494 | -44.708 | -7.373 | -8.014 | -11.086 | -17.347 | -3.91 | -9.588 | -6.289 | 4.542 | -0.659 | 0 | 0 | -21.944 | 1.494 | 0 | 0 | 0 | 0 | -0.284 | -12.924 | 0 | 0 | -0.766 | -9.58 | 0 | 0 | 0 | 0 | -12.3 | -2.5 | 0 | 0 | -4.2 | -8.1 | 1.5 | -8.5 | 0 | 2.7 | 1 | -16 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.5 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.1 | 96.7 | 0 | 0 | 0 | 0 | 0 | 0 | 104.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.18 | 36.374 | 0 | 0 | 54.123 | 0 | 11.686 | 3.162 | 56.918 | 27.954 | 41.978 | 0 | 33.821 | 215.279 | 22.03 | 0 | 27.772 | 22.66 | 18.46 | 0 | -8.772 | 5.091 | 3.594 | 0.087 | 4.164 | 16.837 | 0 | 21.2 | 0 | 0 | 0 | 0 | 2.586 | 10.876 | 0 | 0 | 0.605 | 0 | 0 | 0 | 45.038 | 0 | 0 | 0 | 0 | 0 | 1.145 | 11.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.8 | -28.8 | 28.8 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 21.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -3 | 1.8 | 17.8 | 50.3 | 0 | 0 |
Overige Investeringsactiviteiten
| -93.4 | -19.2 | -37.5 | 30.7 | -8.9 | 11.5 | -23.2 | 53 | 13.3 | 62.6 | -88.9 | -30.8 | -95 | 21.4 | -33.4 | 41.5 | 21.7 | -13.2 | 8.7 | -221.53 | -14.331 | -28.5 | 2.75 | -51.589 | 56.063 | 7.002 | 7.352 | -57.307 | 17.34 | -8,803.913 | 34.762 | 32.889 | 3.506 | 1.051 | 0.988 | 0.141 | 3.138 | 1.344 | 6.677 | 0.479 | 0.664 | 0.705 | -0.332 | -58.433 | -35.662 | -3.405 | 0.991 | -55.511 | -48.984 | -26.908 | 6.742 | -56.274 | -22.369 | -41.59 | 6.225 | -30.32 | -211.554 | -21.441 | 0.52 | -23.924 | -22.413 | -17.23 | 0.274 | 23.137 | -13.209 | -5.558 | 6.76 | 10.629 | -14.852 | -140.844 | -3.268 | -47.676 | 6.604 | -0.98 | 3.42 | -8.017 | -4.073 | 4.613 | -2.241 | -3.951 | 3.471 | -23.98 | -7.408 | 16.839 | 1.893 | -3.628 | -11.707 | -11.083 | -6.14 | 2.241 | -3.338 | 30.799 | -21.763 | 0.198 | 6.075 | -2.947 | -63.739 | -23.491 | -13.185 | -1.5 | 3.6 | 4.9 | -6.5 | -15.9 | -1.6 | 0.6 | 13.6 | -8.3 | -1.4 | 3.4 | -877.9 | -80.8 | 0.1 | -103.4 | -470.7 | -57.5 | -28.2 | 2.4 | -19.1 | 15.1 | -4.3 | 3 | -7.4 | 3.3 | -4.5 | -36.3 | -6 | 1.4 | -4.8 | 1.2 | -1.1 | 2.8 | -3.6 | -1.9 | -0.8 | 24 | -0.3 | 3.2 | -1.6 | 12.1 | -54.3 |
Kasstroom uit Investeringsactiviteiten
| -328.7 | -260.8 | -321.3 | -530.3 | -91.1 | -184.5 | -233.4 | -557.1 | -576.6 | -278.3 | -195.6 | -249.7 | -154.2 | -66.1 | -6.4 | -145.8 | -29.8 | -48.9 | -97.9 | -174.079 | -111.277 | -105.039 | -72.205 | -136.362 | -8.295 | -66.432 | -40.551 | -136.669 | -46.463 | -8,834.319 | -29.911 | -67.075 | -87.707 | -87.455 | -61.537 | -126.856 | -80.77 | -44.725 | -36.282 | -144.507 | -81.558 | -38.916 | -45.069 | -84.46 | -126.46 | -79.385 | -48.009 | -167.416 | -84.901 | -64.097 | -26.041 | -96.829 | -95.549 | -56.391 | -29 | -82.901 | -252.598 | -111.912 | -42.538 | -24.204 | -14.327 | -41.266 | -50.602 | -81.199 | -50.381 | -45.398 | -59.85 | -87.259 | -143.067 | -189.243 | -37.047 | -157.955 | -50.706 | -61.962 | -49.129 | -62.845 | -27.449 | -46.031 | -63.422 | -31.638 | -565.873 | -51.136 | -33.234 | -36.238 | -22.457 | -32.687 | -44.671 | -48.138 | -42.205 | -31.187 | -51.031 | -0.981 | -40.59 | -23.204 | -26.117 | -39.253 | -98.454 | -67.467 | -47.864 | -48.9 | -32.9 | -28.9 | -53.2 | -57.9 | -40.1 | -36.7 | -34 | -50.2 | -48.5 | -34 | -927.8 | -79.7 | -45.4 | -112 | -482.6 | -105.9 | -53.9 | -24.8 | -41.2 | -15.9 | -21.8 | -0.4 | -3.7 | -26.5 | -6.7 | -55.2 | -18 | -17 | -19.3 | -20.5 | -18.3 | -26.1 | -15.7 | -38.1 | -8.6 | -63 | -19.2 | -132.6 | 35.6 | 8.3 | -69.9 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -152.8 | -397.8 | 959.5 | 0 | -380.8 | -600.9 | 0 | 237.2 | -71.7 | 16.1 | 972.2 | 642.7 | -78.6 | -57.8 | 818 | -0.1 | -559.5 | -928.2 | 1,067.5 | -233.323 | -566.654 | -376.352 | 496.2 | -99.686 | -705.801 | -327.286 | 287.945 | -426.412 | -669.09 | 7,709.712 | 0.248 | -11.093 | -9.337 | -19.667 | -41.85 | 0.054 | 0 | -247.001 | 731.637 | 128.473 | 0.462 | -23.065 | -0.68 | -205.926 | 245.457 | -18.754 | 0.398 | 726.923 | -275.94 | -76.62 | 326.495 | -176.019 | -42.091 | -117.208 | 282.868 | 1.522 | 141.062 | -153.149 | 223.776 | 105.678 | -91.764 | -280.224 | 242.963 | -184.252 | -209.569 | -110.071 | 380.484 | 0.002 | 201.747 | -288.573 | 158.833 | 91.444 | -6.901 | -423.091 | 590.067 | -159.414 | -118.157 | -95.119 | 258.298 | -139.323 | 297.247 | 0.519 | -0.894 | -3.494 | -1.043 | -101.289 | 97.731 | -0.349 | -47.446 | -168.725 | 121.215 | -90.623 | -158.827 | -121.929 | 248.315 | -115.988 | -70.348 | 35.688 | 154.117 | -138.7 | 22.3 | -87.614 | 102.014 | -145.6 | -120.2 | -12.9 | 121.7 | -125.6 | -94.5 | -113.1 | 1,020 | -71.5 | -97.2 | 13.8 | 319 | 0 | 0 | 0 | 0 | -0.4 | -4.8 | -13.2 | -1.2 | -10.3 | -20.6 | -1.2 | -1.6 | -5.5 | -0.1 | -21.9 | -16.7 | 2.5 | -27.6 | -17.8 | 17.6 | 33 | -0.1 | -0.2 | -17.3 | -10.6 | -0.4 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 11.7 | 0 | 125 | 0 | 0 | 57.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.412 | 0 | 0 | -38.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.869 | 0 | 0 | 0 | 37.417 | 19.8 | 0 | 33.746 | 7.629 | 0 | 0 | 0 | 21.875 | 0 | 0 | 27.101 | 27.276 | 13.503 | 4.689 | 2 | 4.681 | 0.404 | 21.999 | 10.432 | 11.166 | 0.905 | 0.532 | 5.195 | 2.407 | 1.817 | 1.422 | 0.773 | 0.7 | 0.9 | 2.636 | 2.864 | 0.8 | 2.5 | 2.8 | 10.7 | 7.2 | 4.8 | 0.4 | 2.4 | 4.6 | 1 | 4.3 | 2.9 | 3.3 | 1.2 | 3.5 | 3.1 | 1.5 | 1.4 | 1.5 | 1.9 | 3.9 | 2.4 | 0 | 0 | 7.5 | 2.2 | 1.7 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -448.7 | -434.4 | -545.5 | -486 | -410.1 | -234.2 | -301.7 | -132.1 | -47.6 | -296.4 | -407.1 | -675.8 | -431 | -870.1 | -775.4 | -1,151.6 | -404.4 | 0 | -890.3 | -201.023 | -127.3 | -145.4 | -305.1 | -244.978 | -34.179 | -93.007 | -241.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -269.204 | -86.638 | -64.538 | -614.911 | -394.593 | -428.578 | -409.101 | -256.391 | -277.249 | -259.5 | -151.084 | -81.438 | -124.713 | -70.43 | -181.829 | -180.794 | -38.63 | -196.008 | 0 | -90.817 | -122.119 | -78.066 | -149.721 | -25.771 | -254.141 | -226.855 | 0 | -22.31 | -13.599 | -41.957 | -117.87 | -220.114 | -182.892 | -370.661 | -77.548 | -232.038 | -161.652 | -87.133 | -41.173 | -21.175 | -88.442 | -102.798 | -43.285 | -121.968 | -63.986 | -80.594 | -58.601 | -64.177 | -98.129 | -44.069 | -23.323 | -72.627 | -39.513 | -51.566 | -51.556 | -47.685 | -31.056 | -41.048 | -47.11 | -37.874 | -36.088 | -43.236 | -29.293 | -38.24 | -17.5 | -78.2 | -18.275 | -33.425 | -29.3 | -21.3 | -14.9 | -19.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.5 | -7.1 | -1.6 | -1.2 | -25 | -0.1 | -79.9 | -23.1 | -12.3 | -1.6 | 0 | 0 | -0.8 | 0 | -0.5 | -3 | 0 | -0.1 | -0.1 | -1.1 | -0.3 | 0 | -0.9 | -0.1 | -2 | -0.4 |
Uitgekeerde Dividenden
| -182.5 | -178.6 | -182.5 | -155.3 | -155.6 | -156.3 | -156.5 | -155.6 | -155.8 | -156.2 | -150.9 | -144.2 | -145.2 | -145.9 | -151.8 | -120.2 | -122.2 | -122.7 | -122.9 | -105.941 | -105.1 | -105 | -104.8 | -80.395 | -80.898 | -80.613 | -81.028 | -80.013 | -80.082 | -79.484 | -79.45 | -78.219 | -78.142 | -77.987 | -77.734 | -62.405 | -61.991 | -62.642 | -62.609 | -53.085 | -53.342 | -53.746 | -55.09 | -50.626 | -51.052 | -51.555 | -51.745 | -40.345 | -40.156 | -40.075 | -40.363 | -37.861 | -37.802 | -38.845 | -39.004 | -38.738 | -38.903 | -39.415 | -39.368 | -37.927 | -41.444 | -41.547 | -41.643 | -40.949 | -40.987 | -41.137 | -42.038 | -39.164 | -40.186 | -41.444 | -41.507 | -33.348 | -33.902 | -34.057 | -34.05 | -27.874 | -28.502 | -28.314 | -28.898 | -24.044 | -23.987 | -24.343 | -24.541 | -22.53 | -22.587 | -22.754 | -22.818 | -22.5 | -22.643 | -22.979 | -22.885 | -22.399 | -22.668 | -22.717 | -23.2 | -21.71 | -21.952 | -22.088 | -22.374 | -19.9 | -20.3 | -20.418 | -20.382 | -19.4 | -19.4 | 0 | 0 | -16.4 | -17.3 | -18.1 | -17.2 | -15 | -15 | -15 | -15 | -13.7 | -13.7 | -13.6 | -13.6 | -12 | -12 | -12.1 | -12.3 | -11.1 | -11.1 | -11.1 | -11.1 | -9.7 | -9.7 | -9.7 | -9.7 | -9.2 | -9.2 | -9.1 | -9.2 | -8.2 | -8.3 | -8.2 | -8.2 | -7.6 | -7.5 |
Overige Financieringsactiviteiten
| 65.5 | 93.4 | 58.1 | 1.8 | 31 | 23.7 | 556.3 | 31.7 | 19.5 | 12.8 | -20.5 | 81 | 42.4 | 31.6 | 14.4 | 43 | 56 | 49.1 | 4 | 35.56 | 41.979 | -9.248 | -34.929 | 3.892 | 12.105 | 11.642 | 6.782 | 30.461 | 135.463 | 33.677 | 19.06 | 17.665 | 22.63 | -49.523 | 113.652 | 22.592 | -298.565 | 38.85 | 57.018 | 38.623 | 20.629 | 14.554 | 57.855 | 28.017 | 14.328 | 32.041 | 25.38 | 94.339 | 112.838 | 26.791 | 70.457 | 46.796 | 4.989 | 18.043 | 28.297 | 12.709 | 13 | 52.704 | 16.909 | 3.484 | 19.032 | 6.886 | 4.039 | 41.966 | 0.677 | 5.359 | -3.853 | -7.019 | 3.727 | -7.073 | 25.898 | 13.779 | 6.876 | 1.62 | 10.393 | -19.164 | 19.172 | -3.45 | -0.468 | -3.425 | 5.569 | -7.055 | -0.246 | 0.384 | 0.129 | -1.732 | -0.091 | -2.129 | 0.147 | -2.892 | 0.147 | -0.183 | 0.232 | -0.597 | -0.238 | 1.142 | 0.041 | 0.25 | 0.229 | 3.3 | 0.5 | 0.279 | 0.321 | 7.8 | -0.4 | -37.9 | 0.3 | -2.6 | -0.1 | 0.8 | 0.3 | 27.5 | -1.3 | -0.2 | -0.2 | 0.1 | 2 | -0.3 | 0.2 | 1.7 | 1.1 | 0.2 | -0.6 | -0.1 | -0.1 | 0.1 | 3.3 | -5.6 | -0.1 | 0.1 | 0.1 | -0.9 | 1.1 | 1.8 | 5.7 | -6.9 | 6.9 | 4.5 | 2.5 | 7.1 | 3.3 |
Kasstroom uit Financieringsactiviteiten
| -718.5 | -917.4 | 289.6 | -639.5 | -915.5 | -967.7 | 98.1 | -18.8 | -255.6 | -423.7 | 415.7 | -96.3 | -612.4 | -1,030.5 | -94.8 | -1,103.9 | -1,030.1 | -1,001.8 | 115.7 | -504.727 | -757.075 | -635.969 | 51.371 | -421.167 | -808.773 | -489.264 | -27.449 | -475.964 | -613.709 | 7,663.905 | -60.142 | -71.647 | -64.849 | -164.925 | -5.932 | -308.963 | -447.194 | -335.331 | 111.135 | -280.582 | -460.829 | -471.358 | -254.306 | -505.784 | -50.767 | -189.352 | -107.405 | 656.204 | -273.688 | -271.733 | 175.795 | -205.714 | -270.912 | -179.927 | 181.344 | -146.626 | 37.093 | -289.581 | 175.546 | -182.906 | -341.031 | -341.942 | 183.049 | -222.578 | -284.034 | -251.463 | 120.165 | -222.204 | -194.844 | -407.182 | -42.387 | -52.36 | -101.26 | -489.01 | 578.981 | -287.265 | -220.248 | -147.03 | 124.537 | -208.903 | 216.563 | -68.295 | -62.757 | -96.493 | -54.067 | -144.409 | 4.195 | -59.81 | -121.104 | -224.153 | 61.224 | -133.095 | -221.406 | -191.821 | 192.198 | -170.237 | -133.678 | -14.021 | 94.505 | -172.1 | -74.8 | -123.4 | 51.4 | -185.7 | -158.8 | -62.9 | 113.2 | -145.8 | -107.1 | -130 | 1,005.5 | -57.5 | -112.5 | 2.9 | 306.7 | -17.8 | -17.6 | -12 | -11.5 | -34.2 | -14.4 | -103.5 | -35.3 | -29.9 | -31 | -12.2 | -9.4 | -14.1 | -7.7 | -30.3 | -23 | 5.8 | -35.8 | -25.2 | 13 | 17.6 | -1.5 | -4.8 | -23.1 | -13.1 | -5 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 10.7 | -4.6 | -6.3 | 24.6 | -8.1 | 3.8 | -0.3 | 3.2 | 10.9 | 0.1 | -11 | 4.5 | 10.9 | -4.1 | -6.4 | 11.6 | 2.5 | -19.4 | 4 | -8.927 | 9.014 | -1.759 | -4.328 | 19.038 | -8.513 | 13.709 | -18.349 | -16.227 | -14.639 | 8.338 | -13.748 | -16.092 | -4.082 | -5.302 | 12.08 | 5.575 | -9.559 | -12.977 | 3.496 | 4.257 | -13.195 | -3.692 | 4.07 | -6.435 | -3.98 | 2.685 | -2.115 | 0 | 0.001 | 0.002 | -2.118 | -0.636 | 3.127 | -7.398 | -3.816 | -5.816 | -9.102 | 6.447 | 4.654 | 0.124 | -10.348 | 11.53 | -4.146 | 5.414 | -0.017 | -1.02 | -6.985 | 4.765 | 8.537 | -4.724 | -1.735 | 0.15 | -0.166 | -7.03 | 7.735 | 2.983 | 0.491 | 0.479 | -0.793 | 2.349 | -0.668 | 2.17 | -0.14 | 4.99 | -0.328 | 1.031 | 1.006 | 1.331 | -0.163 | -0.007 | 1.524 | 0.606 | -0.084 | -0.869 | -0.365 | -0.491 | 0.011 | -0.117 | 0.231 | -0.5 | -1.6 | 2.4 | -3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -113 | -64.9 | -30.1 | 60.1 | -106.5 | -64.2 | -38.6 | 70.3 | -25.6 | -98.6 | -29.9 | 107.1 | -21.7 | -54 | 103.9 | -3.7 | -84.4 | -32.8 |
Netto Kasstroomverandering
| 38.2 | 20.1 | -96.9 | -226.6 | 294 | 58 | -47.4 | 68.3 | -182.1 | -88.5 | 235.4 | -147.6 | 93.7 | -95.1 | 88.1 | -393.3 | 431.8 | -50.4 | 76.7 | -27.845 | 44.068 | 51.184 | -61.112 | -26.006 | 26.538 | -3.64 | -45.6 | -3.724 | -2.112 | -807.759 | 128.015 | 187.224 | 299.913 | 332.108 | -135.196 | 114.715 | 15.961 | 11.055 | 23.281 | -220.614 | -5.852 | -99.267 | -378.424 | -290.824 | 294.629 | 127.154 | -248.66 | 807.409 | 8.565 | 21.123 | -7.203 | -13.33 | -25.537 | 17.616 | -4.638 | -6.363 | 16.547 | -42.772 | 21.844 | 36.559 | -16.489 | 7.014 | 16.033 | -14.715 | -4.647 | 25.449 | -7.2 | 6.092 | -36.309 | -242.297 | -169.331 | 68.81 | 151.716 | -245.608 | 458.211 | 6.205 | 17.316 | 5.024 | -38.436 | -51.29 | -136.327 | 129.979 | -199.243 | 154.095 | 128.702 | 7.182 | -151.178 | 114.156 | 38.353 | -7.83 | -99.481 | 116.3 | -10.863 | 12.226 | -1.745 | -0.108 | 1.278 | -1.907 | -14.99 | 13.6 | -2.3 | 0.397 | -15.6 | 15.7 | -17.4 | 18.1 | -0.8 | -14.7 | 10.8 | -50.8 | 56.3 | -4.3 | -6.4 | -0.1 | -236.7 | 38 | 63 | 10.4 | -113.4 | 103.9 | 43.9 | -12.3 | -114.2 | -29.9 | -31 | -12.2 | -9.4 | -14.1 | -7.7 | -30.3 | -23 | 5.8 | -35.8 | -25.2 | 13 | 17.6 | -1.5 | -4.8 | -23.1 | -13.1 | -5 |
Kaspositie aan het Einde van de Periode
| 238.2 | 200 | 179.9 | 276.8 | 503.4 | 209.4 | 151.4 | 198.8 | 130.5 | 312.6 | 401.1 | 165.7 | 313.3 | 219.6 | 314.7 | 226.6 | 619.9 | 188.1 | 238.5 | 161.8 | 189.645 | 145.577 | 94.393 | 155.505 | 181.511 | 154.973 | 158.613 | 204.213 | 207.937 | 210.049 | 1,017.808 | 889.793 | 702.569 | 402.656 | 70.548 | 205.744 | 91.029 | 75.068 | 64.013 | 40.732 | 261.346 | 267.198 | 366.465 | 744.889 | 1,035.713 | 741.084 | 613.93 | 862.59 | 55.181 | 46.616 | 25.493 | 32.696 | 46.026 | 71.563 | 53.947 | 58.585 | 64.948 | 48.401 | 91.173 | 69.329 | 32.77 | 49.259 | 42.245 | 26.212 | 40.927 | 45.574 | 20.125 | 27.325 | 21.233 | 57.542 | 299.839 | 469.17 | 400.36 | 248.644 | 494.252 | 36.041 | 29.836 | 12.52 | 7.496 | 45.932 | 97.222 | 233.549 | 103.57 | 302.813 | 148.718 | 20.016 | 12.834 | 164.012 | 49.856 | 11.503 | 19.333 | 118.814 | 2.514 | 13.377 | 1.151 | 2.896 | 3.004 | 1.726 | 3.633 | 18.6 | 5 | 3.9 | 3.5 | 15.7 | -17.4 | 18.1 | 2.7 | -14.7 | 10.8 | -50.8 | 58.2 | -4.3 | -6.4 | -0.1 | 12.8 | 38 | 63 | 10.4 | 138 | 103.9 | 43.9 | -12.3 | 115.9 | -29.9 | -31 | -12.2 | 155.3 | -14.1 | -7.7 | -30.3 | 77.8 | 5.8 | -35.8 | -25.2 | 109 | 17.6 | -1.5 | -4.8 | 109.1 | -13.1 | -5 |