Stantec Inc.
TSX:STN.TO
111.32 (CAD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 103.2 | 84.6 | 79.4 | 74.4 | 103.9 | 88 | 64.9 | 73.5 | 68 | 60.7 | 44.8 | 16.6 | 70 | 63.2 | 50.9 | 16.7 | 62.1 | 52.6 | 39.7 | 42.4 | 57.8 | 49.3 | 44.9 | -11 | -18 | 39.6 | 36.8 | 11.24 | 46.132 | 97.634 | -58.006 | 29.488 | 49.269 | 21.171 | 30.621 | 25.317 | 49.937 | 43.167 | 37.957 | 38.067 | 48.593 | 44.305 | 33.533 | 35.661 | 45.962 | 36.131 | 28.447 | 31.133 | 34.097 | 30.747 | 24.9 | -65.783 | 28.911 | 25.706 | 23.828 | 25.061 | 32.125 | 22.708 | 13.701 | 22.909 | -9.989 | 22.359 | 20.661 | 19.992 | -29.017 | 21.105 | 16.937 | 18.949 | 17.474 | 17.428 | 15.428 | 15.63 | 16.414 | 16.72 | 11.418 | 7.988 | 12.833 | 13.066 | 6.735 | 9.599 | 8.488 | 6.445 | 5.658 | 5.87 | 7.392 | 6.638 | 5.17 | 5.892 | 6.293 | 5.164 | 3.497 | 4.15 | 4.599 | 3.732 | 2.9 | 2.962 | 3.364 | 2.7 | 2.2 | 2.3 | 2.4 | 2.1 | 1.8 | 2.6 | 2.1 | 1.6 | 0.9 | 1.8 | 1.5 | 1.3 | 0.7 |
Afschrijvingen & Amortisatie
| 85.8 | 81 | 78.3 | 69.1 | 70.5 | 71.3 | 72.7 | 73.2 | 70.7 | 70.5 | 69.1 | 59.8 | 55.2 | 53.4 | 53.4 | 53.9 | 57.5 | 59.1 | 58.3 | 62.2 | 61.4 | 60.8 | 56.5 | 21.3 | 29.1 | 30.4 | 34.3 | 32.111 | 32.978 | 32.295 | 37.416 | 35.425 | 38.059 | 32.488 | 20.86 | 21.017 | 21.806 | 19.841 | 21.069 | 17.814 | 15.985 | 14.963 | 14.188 | 13.336 | 13.217 | 13.985 | 13.086 | 13.004 | 12.11 | 11.636 | 11.119 | 102.326 | 11.323 | 11.528 | 11.151 | 12.092 | 10.804 | 8.683 | 10.422 | 11.657 | 9.924 | 10.295 | 12.491 | 9.284 | 9.378 | 9.389 | 8.033 | 7.057 | 5.597 | 5.06 | 5.027 | 5.549 | 5.848 | 5.338 | 5 | 5.32 | 3.501 | 3.108 | 3.002 | 3.007 | 3.697 | 3.448 | 2.761 | 3.917 | 2.351 | 2.383 | 2.186 | 3.058 | 2.787 | 2.013 | 1.644 | 3.422 | 2.308 | 1.589 | 1.439 | 1.528 | 1.859 | 0.8 | 1.2 | 1.5 | 1.5 | 0.9 | 0.9 | 0.9 | 1.3 | 0.8 | 0.7 | 0.7 | 0.7 | 0.4 | 0.4 |
Uitgestelde Inkomstenbelasting
| 25.6 | -5.2 | 0 | -17.5 | -12.9 | -8.9 | -6.3 | -16.4 | -12.9 | -8.2 | -5.7 | 12.9 | -13 | -2.3 | -2 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | 0 | 0 | 11.2 | -4.6 | -0.3 | -19.062 | 20.358 | -120.912 | 93.216 | 9.625 | 2.692 | 2.378 | -2.133 | -2.119 | -3.746 | -0.73 | 0.297 | 1.145 | -3.875 | -0.69 | 2.394 | -3.903 | -1.038 | -2.502 | 0.013 | -5.632 | 3.285 | 1.278 | -0.008 | 1.245 | 1.748 | 0.82 | 0.468 | -9.776 | -1.191 | 2.329 | 6.13 | -5.768 | 2.59 | 0.323 | -3.018 | 0.953 | -5.78 | -4.199 | 3.295 | -3.089 | -2.898 | 0.453 | 0.375 | -0.145 | -1.498 | 1.274 | -1.874 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -1.1 | -0.3 | 0.6 | 0.4 |
Aandelen Gebaseerde Vergoedingen
| 4.6 | 9.3 | 16.2 | 19.9 | 12.6 | 12 | 15.6 | 7.8 | 10.6 | 4.4 | 3.2 | 18.6 | 10.7 | 5 | 12.4 | 5.3 | 1.2 | 7.7 | 2.2 | 6.9 | 2.9 | 4 | 4.3 | -2.2 | 2.1 | 3.7 | 1.7 | 0.163 | 6.2 | 0.5 | 2.6 | 5.38 | 2.256 | 0.393 | 0.883 | 4.376 | -0.594 | 4.954 | 2.464 | -0.332 | 3.942 | 2.187 | 1.862 | 4.809 | 4.169 | 1.433 | 2.296 | 2.362 | 2.641 | 0.574 | 1.93 | 2.142 | 0.657 | 1.333 | 1.443 | 0.422 | 1.041 | 0.779 | 0.58 | 0.836 | 0.928 | 1.401 | 0.82 | 0 | 1.287 | 1.041 | 0.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -61.2 | -134.7 | -124.5 | 120 | 22.4 | -138 | -111.5 | 74.4 | -50.3 | -152.5 | -125.6 | 11.1 | -31.1 | -60.4 | -46 | 136.5 | 26.4 | 88.4 | -174.1 | 0 | 0 | 0 | 0 | 0 | -24.6 | 7.5 | -202.3 | 112.553 | -66.193 | 142.837 | -104.731 | 127.864 | -37.325 | -28.971 | -64.097 | 95.015 | 16.14 | 0.746 | -151.866 | 40.722 | 30.515 | -41.622 | -57.708 | 73.631 | 40.571 | -15.741 | -45.522 | 34.181 | 28.033 | -21.754 | -41.901 | 20.965 | 18.267 | -35.675 | -50.63 | 26.759 | 10.426 | -16.556 | -41.959 | -33.552 | 94.744 | -31.857 | -62.887 | 68.333 | 21.651 | 22.73 | -84.036 | 28.139 | -3.76 | 8.33 | -38.614 | 31.434 | -2.249 | 18.682 | -40.64 | -10.44 | 8.155 | 7.002 | -14.27 | 22.254 | 11.321 | 13.639 | -9.676 | 0 | 15.102 | 0.026 | -8.303 | 0 | 0 | 0 | -8.884 | 0 | 0 | -10.462 | -5.696 | 0 | 0 | 0 | -3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| -148.2 | -104.8 | -33.7 | 141.6 | -70.1 | -20.3 | -20.7 | -100.9 | -69.7 | -44.7 | 3.6 | 18.4 | -28.3 | -97.9 | 62.7 | 123.5 | 24.4 | 88.1 | 1.2 | 0 | 0 | 0 | 0 | 0 | -17.5 | -38.7 | 4.4 | 56.852 | 8.243 | 8.194 | -2.589 | -21.59 | -21.375 | 1.421 | 74.31 | 52.75 | 0.646 | -27.249 | -34.044 | 10.145 | -0.673 | -20.602 | 25.961 | 54.331 | -23.835 | 11.223 | -22.464 | 55.254 | -16.476 | -11.859 | -6.038 | 17.475 | -0.389 | -8.343 | 3.174 | 18.442 | -11.282 | 7.079 | -2.653 | 10.079 | -7.666 | -14.96 | 49.845 | 0 | 12.439 | -0.517 | -16.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -54 | -4.6 | 0 | -62 | -58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | -51.8 | -93.9 | 127.045 | 12.529 | 97.124 | -18.198 | 74.393 | -15.607 | -9.176 | -54.048 | 27.774 | 7.078 | -1.635 | -27.752 | 40.95 | -24.1 | -12.913 | -60.914 | 36.572 | -0.778 | -16.954 | -31.42 | 0 | 6.011 | -16.63 | 0 | 16.321 | -13.406 | -20.898 | -17.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -15 | -76.8 | -54.8 | 54 | 4.6 | -58.2 | 62 | 58 | -43 | -54.2 | -38.4 | 24.4 | 30.3 | -82.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.9 | 98.7 | -98.1 | -51.232 | -56.285 | 45.734 | -110.751 | 72.057 | 17.209 | -7.253 | -80.314 | 9.191 | 5.518 | 37.643 | -73.454 | -17.691 | 54.197 | -11.198 | -22.986 | -18.445 | 57.481 | -5.634 | -0.675 | 0 | 32.601 | 7.543 | -23.843 | -17.271 | 29.853 | 2.993 | -31.511 | 0 | 28.867 | -6.78 | -20.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 87 | -14.9 | -14 | 33.2 | 92.5 | -117.7 | -32.6 | 175.3 | 19.4 | -107.8 | -129.2 | -7.3 | -2.8 | 7.2 | -108.7 | 13 | 2 | 0.3 | -9.1 | 0 | 0 | 0 | 0 | 0 | 17.8 | -0.7 | -14.7 | -20.112 | -30.68 | -8.215 | 26.807 | 3.004 | -17.552 | -13.963 | -4.045 | 5.3 | 2.898 | -8.013 | -16.616 | 7.318 | 1.091 | 3.091 | 0.231 | 1.173 | 7.703 | -4.376 | 9.037 | 0 | 5.897 | -0.808 | 0.801 | 4.44 | 2.209 | -9.427 | -4.469 | 8.317 | 21.708 | -23.635 | -39.306 | -43.631 | 102.41 | -16.897 | -112.732 | 0 | 0 | 22.73 | -84.036 | 28.139 | -3.76 | 8.33 | -38.614 | 0 | 0 | 18.682 | -40.64 | -10.44 | 8.155 | 7.002 | -14.27 | 0 | 11.321 | 13.639 | -9.676 | 0 | 15.102 | 0.026 | -8.303 | 0 | 0 | 0 | -8.884 | 0 | 0 | -10.462 | -5.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 20.9 | 45.3 | 290.8 | -2.3 | 16.9 | 6.6 | 241.2 | -2.9 | 7 | 20.7 | 20.2 | 43.1 | 9.2 | -38.4 | -13 | -70.6 | -119.6 | 140.7 | -98 | -104.6 | -119.2 | -110.1 | -101.4 | 144.8 | 58.5 | 5.5 | 6.9 | 8.34 | 2.815 | -48.692 | 2.137 | -2.58 | 4.232 | 3.498 | 4.212 | 5.47 | 0.549 | -7.369 | 1.821 | -1.694 | 1.322 | -0.501 | 2.106 | -2.759 | 8.669 | 5.921 | 2.257 | 1.723 | 1.778 | 1.803 | 1.93 | 1.407 | 1.663 | -0.577 | 0.32 | 1.378 | -9.418 | 6.491 | 1.753 | 67.739 | -35.296 | 1.375 | 1.292 | -60.346 | 61.091 | 6.369 | 2.06 | 0.869 | 2.101 | 2.401 | 2.1 | 2.317 | 2.388 | 3.747 | -1.178 | 20.924 | -3.501 | -3.108 | -3.002 | 6.616 | -3.697 | -3.448 | -2.761 | -18.778 | 12.61 | -2.383 | -2.186 | 12.459 | 5.482 | -1.807 | -1.644 | 4.382 | 1.07 | 0 | 0 | 13.983 | 6.409 | -1.6 | 7.3 | 7.8 | -5.5 | -3.9 | -4.9 | 7.1 | -0.4 | -1 | -4.1 | -0.3 | -0.3 | -4.4 | -2.1 |
Kasstroom uit Operationele Activiteiten
| 178.9 | 80.3 | 56.9 | 263.6 | 213.4 | 31 | 36.7 | 209.6 | 93.1 | -4.4 | 6 | 162.1 | 101 | 78.2 | 55.7 | 70.6 | 119.6 | 252.4 | 98 | 104.6 | 119.2 | 110.1 | 101.4 | 155.1 | 58.3 | 82.1 | -122.9 | 145.345 | 42.278 | 103.701 | -27.358 | 205.202 | 59.183 | 30.957 | -9.654 | 149.076 | 84.092 | 60.609 | -88.258 | 95.722 | 96.482 | 18.642 | -3.625 | 120.775 | 111.55 | 39.227 | 0.577 | 76.771 | 81.944 | 24.284 | -2.03 | 62.302 | 62.569 | 3.135 | -13.42 | 55.936 | 43.787 | 24.434 | -9.373 | 63.821 | 62.901 | 3.896 | -30.641 | 104.152 | 54.606 | 55.046 | -53.774 | 51.589 | 18.299 | 33.348 | -15.737 | 54.901 | 20.322 | 42.128 | -23.962 | 23.792 | 20.988 | 20.068 | -7.534 | 41.476 | 19.809 | 20.084 | -4.018 | -8.991 | 22.353 | 6.664 | -3.133 | 21.409 | 14.562 | 5.37 | -5.387 | 11.954 | 7.977 | -5.141 | -1.357 | 18.473 | 11.632 | 1.9 | 7.1 | 11.6 | -1.6 | -0.9 | -2.2 | 10.6 | 2.5 | 1.4 | -2.5 | 1.1 | 1.6 | -2.1 | -0.6 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -35.1 | -40.3 | -20.5 | -20.3 | -39.9 | -18.6 | -21.8 | -28.6 | -20.1 | -13.3 | -12.9 | -15.1 | -17.2 | -10.5 | -7.8 | -9 | -7.7 | -8.5 | -9 | -7.1 | -12.4 | -18.6 | -22.2 | -42.6 | -33.5 | -34.1 | -24 | -18.204 | -16.993 | -15.862 | -15.741 | -17.981 | -20.575 | -11.471 | -15.799 | -10.681 | -9.559 | -6.523 | -14.912 | -6.563 | -9.171 | -14.861 | -15.476 | -12.17 | -14.94 | -18.922 | -11.097 | -2.55 | -8.276 | -6.862 | -14.038 | -6.362 | -4.518 | -7.548 | -7.362 | -4.805 | -10.117 | -6.065 | -8 | -5.037 | -2.347 | -4.798 | -8.246 | -7.131 | -9.043 | -10.45 | -9.013 | -8.521 | -7.233 | -5.461 | -6.076 | -4.358 | -3.744 | -5.173 | -5.646 | -6.361 | -2.54 | -3.954 | -4.151 | -5.912 | -3.644 | -3.182 | -4.75 | -8.067 | -6.912 | -7.35 | -6.384 | -6.513 | -3.775 | -3.977 | -3.179 | -2.295 | -3.79 | -2.549 | -2.054 | -0.837 | -4.857 | -6.1 | -7.1 | -1.8 | -5.6 | -1.2 | -1.7 | 1.8 | -4.4 | -5 | -3.7 | -10.3 | -6.5 | -0.9 | -0.4 |
Netto Overnames
| 0 | -123.7 | -431.3 | 0 | 0 | -75.6 | 0 | -2.8 | 0 | -47.6 | 0 | -664.2 | -3.3 | -18.2 | -16.8 | -50.6 | 0 | 0 | 0 | 33.6 | -14.8 | -12.8 | -83.1 | -34.2 | -53.7 | -33.5 | -21.1 | -8.007 | -22.778 | 319.21 | -31.197 | -9.306 | -23.299 | -932.562 | -107.398 | -51.977 | -19.242 | -16.398 | -115.844 | -18.311 | -28.798 | -38.518 | -38.086 | -12.513 | -17.963 | -11.624 | -0.286 | -27.998 | -34.102 | -14.291 | -25.628 | -22.227 | -8.876 | -13.582 | -31.749 | -28.453 | -36.602 | -0.884 | -1.05 | -5.376 | -3.36 | -0.342 | -64 | -0.487 | -19.55 | -0.635 | -71.414 | -62.773 | -4.845 | -37.958 | 0.224 | 1.7 | 17.991 | -12.111 | 0.032 | -3.981 | -86.71 | 0.008 | -0.7 | -3.821 | -0.754 | 0 | 0 | -0.1 | -0.035 | -2.202 | -3.709 | -3.819 | -0.656 | -1.976 | -10.958 | -2.171 | -1.191 | 0 | -0.424 | -11.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -6.4 | -12.7 | -9.8 | -40.6 | -18.8 | -35.7 | -15.3 | -62 | -101.1 | -26 | -17.1 | -17 | -25.8 | -2.4 | -1.3 | -3.5 | -2.6 | -2.9 | -11.7 | 0 | -3.5 | 0 | 0 | 0 | -4.3 | -1.9 | -0.1 | -4.584 | -1.607 | -0.838 | -1.606 | -5.539 | -1.388 | -5.401 | 1.114 | 2.143 | -5.573 | 0.049 | -10.935 | -8.686 | -0.415 | -4.941 | -5.555 | -18.583 | -4.445 | -3.254 | 0.177 | -4.406 | -3.445 | -2.658 | -2.344 | -2.04 | -1.982 | -1.26 | -1.391 | -2.973 | -4.234 | 2.122 | -2.216 | -8.116 | -1.69 | -1.186 | -0.048 | 0.017 | 0.104 | 0.085 | 0.204 | -3.758 | 0.079 | 0.01 | 0.017 | 0.043 | 0.048 | 0.002 | 0.011 | 5.69 | -2.383 | -3.248 | 0.002 | 0 | -1.351 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 6.8 | 10.3 | 51.3 | 27.7 | 13.3 | 24.8 | 7 | 65.7 | 75.2 | 48.3 | 55.4 | 12.2 | 19.2 | 9.8 | 1.1 | -0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0.1 | 2 | 0.002 | 0.133 | -0.798 | 0.174 | 1.149 | -3.818 | 11.916 | 1.332 | 0.588 | 4.652 | 6.56 | -0.534 | 0.254 | 0.014 | 1.678 | -2.89 | 2.538 | 0.104 | 1.679 | 0.36 | -0.86 | 0.454 | 1.259 | 2.346 | 10.767 | 0 | 0 | -2.6 | 1.283 | 0.27 | 0.1 | 2.524 | 3.062 | 0 | 0 | 0 | 5.82 | -0.001 | 0.007 | 0.002 | 0.028 | 0.002 | 0.017 | 0.005 | 0.003 | 0.002 | 0.002 | 0.002 | 0.009 | 0 | 0.081 | 0.432 | 0 | 0 | 0 | 0 | 0 | 0.133 | 0.015 | 0.047 | 1.252 | 0.897 | 0.004 | 0.005 | 0 | 1.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 2 | 2 | 2.2 | 6.4 | -1.1 | 0.7 | 6.1 | 10.2 | 1.3 | -1.4 | 3 | 0.9 | -0.6 | -30.3 | 1.2 | 6.4 | -2.5 | 0.2 | -11.6 | 3.8 | -2.7 | -0.4 | 1.1 | 5.8 | 3.4 | 7.7 | -1.9 | 2.412 | -4.388 | -121.785 | 2.491 | 2.789 | 4.006 | 1.17 | -5.521 | -1.955 | 1.106 | 0.457 | -3.816 | 7.393 | 3.734 | 1.849 | 3.031 | 0.047 | 0.648 | 2.397 | 0.414 | 0.035 | -0.244 | 0.355 | 0.245 | -9.66 | 7.072 | -0.412 | 1.104 | 0.058 | 9.869 | 0.033 | -2.462 | -2.907 | -1.556 | -0.196 | 0.052 | 2.707 | -0.339 | 0.121 | -8.668 | 1.596 | -0.155 | 2.207 | -2.576 | -1.183 | -17.826 | 15.535 | -0.882 | -7.295 | 0.249 | 1.975 | -1.726 | 32.879 | 0.301 | -19.953 | 0.033 | -0.348 | 0.027 | 0.072 | 1.324 | -0.117 | 1.38 | 2.193 | 0.014 | 1.167 | 0.213 | 0.662 | 0.007 | 0.075 | -7.914 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | -1 | 1.2 | 0.4 | 0.2 | 0.3 | -0.1 | 0 | 0.1 |
Kasstroom uit Investeringsactiviteiten
| -32.7 | -164.4 | -408.1 | -26.8 | -46.5 | -104.4 | -24 | -17.5 | -44.7 | -40 | 28.4 | -683.2 | -27.7 | -30.3 | -23.6 | -57.4 | -12.8 | -11.2 | -20.6 | 30.3 | -29.9 | -31.4 | -104.2 | -71 | -88.3 | -61.7 | -45.1 | -28.381 | -45.633 | 179.927 | -45.879 | -28.888 | -45.074 | -936.348 | -126.272 | -61.882 | -28.616 | -15.855 | -146.041 | -25.913 | -34.636 | -54.793 | -58.976 | -40.681 | -36.596 | -29.724 | -10.432 | -35.779 | -45.613 | -22.197 | -39.419 | -29.522 | -6.322 | -21.542 | -41.998 | -34.89 | -40.814 | -4.694 | -11.204 | -18.374 | -7.263 | -5.336 | -72.242 | 0.928 | -28.829 | -10.872 | -88.89 | -73.428 | -12.153 | -41.184 | -8.406 | -3.794 | -3.528 | -1.745 | -6.483 | -11.937 | -91.383 | -5.138 | -6.143 | 23.146 | -5.448 | -23.135 | -4.717 | -8.515 | -6.787 | -9.465 | -8.722 | -9.199 | -2.154 | -3.756 | -14.118 | -3.299 | -3.697 | -1.887 | -2.54 | -12.219 | -12.771 | -6 | -7 | -1.7 | -5.5 | -1.1 | -1.4 | 0.8 | -3.2 | -4.6 | -3.5 | -10 | -6.6 | -0.9 | -0.3 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -79.1 | 122.8 | 216.5 | -279.9 | -195.3 | 202.9 | -5.6 | -113.7 | -89.8 | 65.5 | 12.7 | 509.8 | -57.8 | 3.7 | -65.1 | -11.7 | -211.4 | -72.9 | 2.5 | -177.2 | -41.5 | -67.8 | 118.1 | -14 | 25.5 | -13.3 | 149 | -68.608 | 22.2 | -241.3 | 68.7 | -79.673 | -35.654 | 464.393 | 136.682 | -67.173 | -12.167 | -32.746 | 96.644 | 4.262 | -90.348 | 40.862 | 43.547 | 2.742 | -33.576 | -7.521 | -2.521 | -13.29 | -19.145 | 1.005 | 10.552 | -9.354 | -39.044 | 8.793 | 7.054 | 4.547 | -20.689 | -3.551 | 43.785 | -45.545 | -54.954 | -4.796 | 18.809 | -15.831 | -37.234 | -20.141 | 134.715 | 24.194 | -16.918 | -12.808 | 37.786 | -26.013 | -23.43 | -35.701 | 6.887 | -17.934 | 74.988 | -2.119 | -5.881 | -44.925 | 4.337 | 8.126 | -6.275 | -4.725 | -6.592 | -0.594 | -8.626 | -4.251 | -2.816 | 14.346 | 4.642 | -6.903 | -2.436 | -4.961 | 1.713 | -17.623 | 5.989 | -4.1 | -0.1 | -1.1 | 3.4 | -1.5 | -2.1 | -4.5 | -4.9 | 3.2 | -0.2 | 3.2 | 6.8 | -0.2 | -0.1 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 277.8 | 0 | 0 | 7 | 2.1 | 0.5 | 0 | 0 | 5.7 | 4.8 | 0 | 20.4 | 0 | 0 | 0 | 22.7 | 14.5 | 0.4 | 1 | 3 | 0.9 | 0.8 | 1.5 | 3.7 | 2.102 | 1.4 | 1.9 | 2.4 | 2.751 | 0.679 | 604.955 | 0.548 | 1.305 | 2.526 | 4.024 | 1.625 | 0.706 | 4.366 | 2.477 | 3.038 | 6.372 | 3.718 | 2.073 | 4.341 | 2.855 | 3.306 | 0.796 | 3.248 | 1.755 | 0.386 | 0.241 | 0.485 | 1.118 | 0.89 | 0.729 | 0.307 | 0.671 | 1.137 | 0.322 | 0.216 | 0.086 | 0.081 | 0.303 | 0.73 | 0.146 | 0.292 | 0.384 | 1.098 | 0.376 | 0.04 | 0.2 | 1.249 | 0.151 | 0.274 | 0.095 | 0.44 | 2.435 | 0.137 | 0.063 | 0.855 | 0.069 | 0.071 | 0.092 | 0.419 | 0.001 | 0.034 | 0.094 | 18.355 | 0.608 | 0.119 | 1.117 | 0.296 | 17.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | -10 | -21.6 | -2.1 | -0.5 | -36.7 | -28.6 | 0 | 0 | -50.7 | 0 | -46.9 | 0 | -0.1 | -33.3 | -17.1 | -12.2 | 0 | -11.9 | -58.7 | -3.2 | -3.8 | -8.9 | 0.008 | 0 | -14.4 | 0 | 0 | 0 | 0 | -18.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.585 | -1.666 | -1.823 | 0 | 0 | -4.887 | 0 | 0 | 0 | 0 | 0 | -2.55 | -1.025 | -1.863 | -3.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0.112 | -0.083 | -0.059 | -0.116 | -0.106 | -0.439 | -0.399 | -0.318 | -0.319 | -0.357 | -0.223 | -0.308 | -0.274 | -0.075 | -0.345 | 0 | 0 | -0.622 | -0.247 | -0.178 | 0 | -0.1 | -0.3 | -0.1 | -0.2 | -0.4 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -23.9 | -23.9 | -22.3 | -21.6 | -21.6 | -21.7 | -20 | -20 | -19.9 | -20 | -18.3 | -18.4 | -18.3 | -18.4 | -17.2 | -17.4 | -17.3 | -17.2 | -16.1 | -16.2 | -16.2 | -16.2 | -15.4 | -15.7 | -15.7 | -15.7 | -14.3 | -14.167 | -14.2 | -14.3 | -12.8 | -12.819 | -12.814 | -10.563 | -9.916 | -9.907 | -9.885 | -9.862 | -8.68 | -8.676 | -8.647 | -8.634 | -7.684 | -7.649 | -7.625 | -7.611 | -6.897 | -6.882 | -6.863 | -6.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -30.8 | -7.9 | -7.7 | -2.6 | -43.8 | 0.5 | 5.5 | 9.9 | 5.7 | 4.8 | -22 | 20.4 | 3.4 | 13.3 | -10.2 | 22.7 | -33.3 | 15.2 | 13.8 | -25.6 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | -35.223 | 0 | 1.305 | 2.526 | 4.024 | 0 | 0.706 | 4.366 | 0 | 0 | 0 | 3.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -0.975 | 0 | 0 | 24.039 | 0.917 | -20.757 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | -0.537 | -1.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.054 | 0 | 0 | 0.155 | 0 | 0 | 0 | 0.159 | 0.852 | -0.852 | 0 | 0.081 | -0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 1 | 14.3 | 0.4 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -103 | 98.9 | 194.2 | -54.5 | -224.8 | 173.5 | -28.2 | -177.5 | -109.2 | 14.3 | -24.3 | 497.1 | -71.3 | -87.4 | -61.9 | -72.6 | -215.4 | -100.4 | -24.2 | -229.3 | -54.7 | -70.2 | 68.2 | -87.6 | 7.4 | -31.3 | 129.5 | -80.665 | 9.35 | -268.063 | 58.278 | -89.741 | -47.789 | 1,023.562 | 109.104 | -75.775 | -19.526 | -38.584 | 89.589 | -3.708 | -94.629 | 34.705 | 38.901 | 1.465 | -37.483 | -13.059 | -5.077 | -17.317 | -22.702 | -5.055 | 13.8 | -7.599 | -46.383 | 6.393 | 5.716 | 5.665 | 4.24 | -6.792 | 23.335 | -44.874 | -53.817 | -4.474 | 19.025 | -18.296 | -38.178 | -21.701 | 131.969 | 24.046 | -16.626 | -12.425 | 38.884 | -25.636 | -24.405 | -35.503 | 8.136 | -18.32 | 73.831 | -2.136 | -5.525 | -42.549 | 4.358 | 8.083 | -5.859 | -5.055 | -6.893 | -0.821 | -8.564 | -4.318 | -3.09 | 14.166 | 22.922 | -6.481 | -3.413 | -4.074 | 1.387 | -0.334 | 5.775 | -4 | -0.2 | -1.4 | 3.4 | -1.7 | -2.5 | -4.7 | -1.4 | 2.2 | 0.8 | 17.5 | 7.2 | -0.2 | -0.1 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 1.1 | 3.9 | 3.6 | -1.4 | 2.1 | -4.2 | -0.9 | -5 | 30.3 | 7.1 | -4.6 | -1.6 | 9.8 | -47.9 | -5.5 | -14.3 | -5.2 | -5.5 | 16.6 | -0.2 | -1.2 | -5.8 | -5.3 | 18.5 | -2 | -0.2 | 4.9 | 4.774 | -11.094 | -6.073 | -1.907 | 1.243 | 0.594 | -0.373 | -2.145 | 1.565 | 1.112 | 0.018 | 2.114 | 0.986 | 1.664 | -1.392 | 1.244 | 1.521 | -0.286 | 0.662 | -0.117 | -0.042 | -0.195 | 0.145 | -0.189 | 0.472 | 0.349 | -0.259 | -0.511 | -1.097 | -0.896 | 0.945 | -0.541 | -0.513 | -0.929 | -1.001 | 0.532 | 3.311 | 0.196 | -0.055 | 0.191 | -0.053 | 0.403 | -0.418 | -0.326 | 0.185 | -0.369 | 0.067 | -0.093 | -0.02 | -0.494 | 0.039 | 0.163 | -0.517 | -0.212 | -0.007 | 0.053 | 0.088 | -0.705 | -0.006 | -0.458 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -0.1 | 0 | 0.1 | -0.1 | 2 | 3.6 | 0.1 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 44.3 | 18.7 | -153.4 | 180.9 | -55.8 | 95.9 | -16.4 | 9.6 | -30.5 | -23 | 5.5 | -25.6 | 11.8 | -336.9 | -35.3 | 88.3 | -69.8 | 133.5 | -71.2 | 45.5 | 51.8 | 52.9 | -131.4 | 15 | -24.6 | -11.1 | -33.6 | 41.07 | -5.099 | 9.492 | -16.866 | 87.816 | -33.086 | 117.798 | -28.967 | 12.984 | 37.062 | 6.188 | -142.596 | 67.087 | -31.119 | -2.838 | -22.456 | 83.08 | 37.185 | -2.894 | -15.049 | 23.633 | 13.434 | -2.823 | -27.838 | 25.653 | 10.213 | -12.273 | -50.213 | 25.614 | 6.317 | 13.893 | 2.217 | 0.06 | 0.892 | -6.915 | -83.326 | 90.095 | -12.205 | 22.418 | -10.504 | 2.154 | -10.077 | -20.68 | 14.415 | 25.656 | -7.981 | 4.947 | -22.402 | -6.484 | 2.943 | 12.834 | -19.04 | 21.556 | 35.658 | 5.025 | -14.541 | -22.473 | 7.968 | -3.628 | -20.877 | 7.832 | 9.318 | 15.78 | 3.417 | 2.174 | 0.867 | -11.102 | -2.51 | 5.92 | 4.706 | -8.2 | -0.1 | 8.6 | -3.8 | -1.7 | -2.5 | 6.8 | -2.2 | -0.9 | -5.2 | 8.5 | 2.2 | -3.2 | -1 |
Kaspositie aan het Einde van de Periode
| 262.5 | 218.2 | 199.5 | 352.9 | 172 | 227.8 | 131.9 | 148.3 | 138.7 | 169.2 | 192.2 | 186.7 | 212.3 | -87.4 | 249.5 | 284.8 | 196.5 | 266.3 | 132.8 | 204 | 158.5 | 106.7 | 53.8 | 185.2 | 170.2 | 194.8 | 205.9 | 239.5 | 198.43 | 203.529 | 194.037 | 210.903 | 123.087 | 156.173 | 38.375 | 67.342 | 54.358 | 17.296 | 11.108 | 153.704 | 86.617 | 117.736 | 120.574 | 143.03 | 59.95 | 22.765 | 25.659 | 41.753 | 17.188 | 3.754 | 8.273 | 36.111 | 10.458 | 0.245 | 12.518 | 62.731 | 37.117 | 30.8 | 16.907 | 14.69 | 14.63 | 13.738 | 20.653 | 103.979 | 13.884 | 26.089 | 3.671 | 14.175 | 12.021 | 22.098 | 42.778 | 28.363 | 2.707 | 10.688 | 5.741 | 28.143 | 34.627 | 31.684 | 18.85 | 37.89 | 16.334 | -19.324 | -24.349 | -9.808 | 12.665 | 4.697 | 8.325 | 29.202 | 21.37 | 12.052 | -3.728 | -7.145 | -9.319 | -10.186 | 0.916 | 3.426 | -2.494 | -7.2 | 1 | 1.1 | -7.5 | -3.7 | 3.6 | 6.1 | -0.7 | 1.5 | 2.4 | 7.6 | -0.9 | -3.1 | 0.1 |