Western Digital Corporation
NASDAQ:WDC
61.7 (USD) • At close December 24, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 493 | 330 | 135 | -287 | -685 | -715 | -572 | -446 | 27 | 301 | 25 | 564 | 610 | 622 | 197 | 62 | -60 | 148 | 17 | -139 | -276 | -197 | -581 | -487 | 511 | 756 | 61 | -823 | 681 | 280 | 248 | 235 | -366 | -351 | 74 | 251 | 283 | 220 | 384 | 460 | 423 | 317 | 375 | 430 | 495 | -265 | 391 | 335 | 519 | 745 | 483 | 145 | 239 | 158 | 146 | 225 | 197 | 264 | 400 | 429 | 288 | 196 | 49 | 14 | 211 | 213 | 280 | 305 | 69 | 212 | 121 | 128 | 103 | 118.6 | 102.9 | 104.3 | 68.8 | 41.2 | 70.8 | 56 | 30.4 | 29.6 | 47.9 | 68.8 | 5 | 31.023 | 54.502 | 74.36 | 22.215 | 13.118 | 19.198 | 12.594 | 20.518 | -64.084 | 18.772 | -8.788 | -44.763 | 4.165 | -70.68 | -91.5 | -196.9 | -101.5 | -114.3 | -82.2 | -194.7 | -162.7 | -45 | -145.2 | 62.7 | 87.9 | 82.6 | 64.2 | 32.9 | 32.7 | 19.5 | 36.4 | 8.3 | 26.4 | 19.6 | 42.6 | 34.7 | 37.3 | 28.4 | 12.5 | -5.1 | -37.8 | 1.6 | 6.9 | 4.2 | 4 | -18.6 | -20.4 | -37.9 | -26.6 | -10.8 | -98.5 | 1.7 | 9.5 | 8.8 | 8.6 | -2.7 |
Afschrijvingen & Amortisatie
| 135 | 138 | 140 | 143 | 147 | 185 | 213 | 214 | 216 | 221 | 216 | 242 | 250 | 251 | 251 | 336 | 374 | 377 | 384 | 399 | 406 | 416 | 444 | 472 | 480 | 489 | 499 | 535 | 533 | 546 | 560 | 514 | 508 | 420 | 246 | 252 | 236 | 250 | 285 | 290 | 289 | 308 | 307 | 317 | 312 | 302 | 309 | 309 | 313 | 339 | 188 | 140 | 158 | 150 | 151 | 151 | 150 | 134 | 128 | 126 | 121 | 121 | 119 | 122 | 117 | 113 | 111 | 111 | 78 | 61 | 55 | 49 | 45 | 43.7 | 41.9 | 38.6 | 35.6 | 37.6 | 35.7 | 32.5 | 29 | 27.7 | 26.8 | 25.8 | 21.4 | 14.102 | 12.862 | 11.802 | 11.634 | 11.47 | 11.715 | 11.349 | 11.26 | 12.213 | 12.905 | 13.027 | 13.76 | 13.503 | 17.749 | 22.5 | 24.7 | 29.3 | 34.5 | 33.7 | 33.6 | 32.8 | 26.4 | 25.4 | 22 | 17.1 | 18.1 | 13.3 | 15 | 12.5 | 13.2 | 13.6 | 12.3 | 11.7 | 12.3 | 10.2 | 9.4 | 8.5 | 11.3 | 12.2 | 14.2 | 14.5 | 12.9 | 13 | 13.3 | 12.3 | 13 | 11.3 | 14.2 | 15.8 | 13.6 | 11.5 | 12.9 | 11.8 | 11.8 | 12.3 | 11.7 |
Uitgestelde Inkomstenbelasting
| 54 | -41 | -52 | -22 | -46 | -68 | 9 | 67 | -42 | 73 | 3 | 11 | 27 | -201 | -36 | -16 | 11 | -29 | -11 | -15 | -27 | 121 | -28 | 80 | 201 | -12 | -207 | 129 | 36 | -49 | -56 | -30 | 147 | -132 | -32 | 22 | -7 | 19 | -22 | 21 | 10 | 53 | -27 | -29 | -10 | -24 | -9 | 80 | -12 | -8 | 24 | 9 | 9 | 16 | 3 | 1 | 0 | 29 | 4 | -5 | 0 | 31 | 0 | 0 | -7 | -78 | 14 | 2 | 60 | -129 | 0 | 0 | 0 | -22.3 | 0 | 0 | -6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -71.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | 0.4 | -0.3 | -0.2 | -17.5 | 0.1 | -7.2 | 8.3 | -0.8 | -0.6 | 0 | -0.2 | 0 | -0.5 | 0.1 | 0.8 | -7.8 | 0 | 5.6 | 0.1 | 8.4 | -0.2 | -0.3 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.4 | 0 | 0 | 0.2 | 2.5 | 0 | 0.4 | 0.2 |
Aandelen Gebaseerde Vergoedingen
| 84 | 69 | 77 | 72 | 77 | 72 | 74 | 86 | 86 | 77 | 86 | 87 | 76 | 79 | 83 | 80 | 76 | 76 | 78 | 77 | 77 | 64 | 84 | 79 | 79 | 78 | 103 | 99 | 97 | 91 | 102 | 102 | 99 | 70 | 42 | 37 | 42 | 45 | 37 | 41 | 39 | 31 | 41 | 42 | 42 | 30 | 36 | 32 | 39 | 31 | 20 | 24 | 17 | 15 | 17 | 18 | 19 | 17 | 16 | 14 | 13 | 14 | 12 | 0 | 10 | 37 | 0 | 0 | 8 | 48 | 0 | 0 | 0 | 37 | 0 | 0 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -753 | 98 | -303 | 30 | -132 | 388 | -41 | 72 | -329 | -401 | 41 | -275 | -440 | 218 | -315 | -35 | -43 | -426 | -351 | -62 | 82 | -253 | 291 | 299 | -597 | -462 | -323 | 1,213 | -236 | 20 | 108 | 168 | -205 | 234 | 130 | 30 | -27 | -123 | 5 | -558 | 61 | -44 | -24 | -47 | -94 | 638 | -1 | 1 | 77 | -39 | 483 | -49 | -71 | 108 | -4 | 110 | 24 | -81 | 40 | -6 | 12 | 5 | 159 | 74 | -40 | -29 | 12 | 84 | -45 | -4 | -28 | -17 | -29 | -26.2 | -32.4 | -42.2 | -71.7 | 34.3 | 5 | 54.5 | 33.7 | 15.7 | -15.8 | -18.5 | -70 | -15.99 | 30.955 | 6.547 | 9.988 | -22.702 | 21.824 | -15.81 | -2.848 | -10.559 | -19.382 | -12.733 | -38.75 | -51.782 | 17.7 | 39.3 | 62.3 | -0.4 | 1.2 | 17.6 | 131.8 | 56.3 | 47.6 | 113.2 | -65.2 | -54 | -55.8 | 22.1 | 12.3 | 0.1 | -35.5 | 10 | -48 | 1.1 | -3.7 | 3.2 | -44.1 | 16.3 | 7.2 | 24.4 | 4.5 | 26 | 10.2 | -16 | 10.2 | 31.2 | 11.7 | -46.5 | 43.2 | 11.2 | -16.1 | 16.5 | -10 | -13 | 27.2 | 33.9 | -14.2 |
Vorderingen
| -292 | -366 | -277 | -72 | 147 | -7 | 314 | 517 | 382 | -450 | 390 | -298 | -188 | -353 | -72 | 264 | 282 | -401 | -187 | -344 | -243 | 18 | 493 | 504 | -22 | -186 | 41 | 49 | -148 | 2 | 51 | 22 | -562 | 188 | 396 | -34 | -84 | 164 | 185 | 35 | 74 | -187 | 157 | -170 | 25 | -81 | 32 | 220 | 413 | 40 | -337 | 609 | -150 | -36 | 79 | 75 | -68 | 1 | 108 | -234 | -205 | -98 | 106 | 0 | -72 | -194 | 0 | 0 | -173 | -218 | 0 | 0 | 0 | -77.3 | 0 | 0 | -67.1 | -2.4 | 0 | 0 | -87.9 | -66.5 | 0 | 0 | -82.3 | -25.1 | 0 | 0 | 0 | -90.529 | 0 | 0 | -84.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -76 | -127 | 1 | 281 | 201 | 281 | -206 | 89 | -224 | 23 | -15 | -103 | 73 | 67 | -108 | -220 | -285 | 21 | 24 | 160 | -5 | 157 | -13 | -308 | -175 | -274 | -389 | 21 | 44 | -87 | -169 | 24 | 28 | 168 | 11 | 22 | 105 | -47 | -40 | -10 | -46 | 50 | 16 | -45 | -21 | 9 | 6 | 101 | -94 | 71 | -94 | 179 | -68 | -3 | -6 | -7 | -1 | -17 | -54 | -58 | -19 | 9 | 69 | 31 | -21 | -1,116 | 3 | 2 | 3 | -15 | 22 | -49 | -11 | -27.5 | -9.3 | 4.5 | -19.9 | -17.3 | -17.3 | 26.1 | 4.3 | 0.4 | 6.7 | -32.9 | -16.1 | 12.868 | -4.871 | -14.289 | -18.108 | 21.035 | 1.928 | -20.098 | 2.562 | -14.484 | 12.919 | -21.15 | 24.519 | -0.083 | 3.485 | 106 | -63.6 | -1 | -2.4 | 6.5 | 19 | 30.7 | 68.2 | 4 | -64.9 | -58.5 | -10.3 | -9.4 | -3.7 | -15.4 | -23.1 | 17.5 | -48.2 | -5.2 | 17.7 | -15.4 | -16.5 | -6.1 | 13.9 | 3.7 | 12.3 | -22.9 | 8 | 11.3 | -2.1 | 19 | 23.1 | 19.6 | 5.9 | 3.3 | -7.3 | -23.5 | -2.3 | 5.2 | 15.7 | 13.7 | -9.7 |
Crediteuren
| 216 | 36 | -29 | 248 | 10 | 9 | -24 | -322 | -150 | -105 | -189 | 148 | -61 | 151 | -206 | -39 | 96 | 70 | -6 | -128 | 331 | -20 | -291 | -155 | -50 | 3 | 267 | -106 | -126 | -83 | 158 | 66 | 120 | -113 | -243 | 13 | -71 | -156 | -86 | 45 | 49 | 74 | -199 | 64 | 29 | -77 | -82 | -285 | -67 | -95 | 902 | -832 | 157 | 107 | -86 | -5 | 162 | -150 | -8 | 170 | 258 | 66 | -36 | 0 | 76 | 114 | 0 | 0 | 72 | 196 | 0 | 0 | 0 | 64.6 | 0 | 0 | 79 | 33.5 | 0 | 0 | 100.7 | 54.3 | 0 | 0 | 34.3 | 49.3 | 0 | 0 | 0 | 52.575 | 0 | 0 | 80.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -601 | 555 | 2 | -427 | -490 | 105 | -125 | -212 | -337 | 131 | -145 | -22 | -264 | 353 | 71 | -40 | -136 | -116 | -182 | 250 | -1 | -408 | 102 | 258 | -350 | -5 | -242 | 1,249 | -6 | 188 | 68 | 56 | 209 | -9 | -34 | 29 | 23 | -84 | -54 | -628 | -16 | 19 | 2 | 104 | -127 | 787 | 43 | -35 | -175 | -55 | 12 | -5 | -10 | 40 | 9 | 47 | -69 | 85 | -6 | 116 | -22 | 28 | 90 | 43 | -23 | 1,167 | 9 | 82 | 53 | 33 | -50 | 32 | -18 | 14 | -23.1 | -46.7 | -63.7 | 51.6 | 22.3 | 28.4 | 16.6 | 27.5 | -22.5 | 14.4 | -5.9 | -53.058 | 35.826 | 20.836 | 28.096 | -5.783 | 19.896 | 4.288 | -1.709 | 3.925 | -32.301 | 8.417 | -63.269 | -51.699 | 14.215 | -66.7 | 125.9 | 0.6 | 3.6 | 11.1 | 112.8 | 25.6 | -20.6 | 109.2 | -0.3 | 4.5 | -45.5 | 31.5 | 16 | 15.5 | -12.4 | -7.5 | 0.2 | 6.3 | -21.4 | 18.6 | -27.6 | 22.4 | -6.7 | 20.7 | -7.8 | 48.9 | 2.2 | -27.3 | 12.3 | 12.2 | -11.4 | -66.1 | 37.3 | 7.9 | -8.8 | 40 | -7.7 | -18.2 | 11.5 | 20.2 | -4.5 |
Overige Niet-Contante Posten
| 21 | 574 | 723 | -28 | 13 | 70 | -64 | 42 | 48 | 24 | 27 | 37 | -2 | 25 | -64 | -2 | 5 | 26 | 25 | -3 | -9 | 18 | -6 | 26 | 31 | 14 | 894 | 29 | 22 | 51 | 36 | 71 | 257 | 114 | 25 | 6 | 18 | 77 | -5 | -11 | 5 | 48 | 25 | 14 | -65 | 3 | 1 | 15 | 519 | 61 | 10 | 109 | 239 | -1 | 146 | 1 | 197 | -38 | 0 | 0 | 0 | -18 | 28 | 90 | 10 | -26 | 10 | 9 | 49 | -34 | 16 | 12 | 9 | -24.5 | 6.6 | 15.9 | 6.9 | 127.5 | 0 | 0 | 0 | -88.6 | 2.8 | -2.8 | 25.6 | 17.682 | 0.351 | -2.422 | 1.189 | -9.069 | -6.253 | -7.134 | 13.521 | 41.338 | -20.607 | 1.091 | 3.238 | 2.934 | 15.647 | 18.3 | 20.1 | 15.6 | 32.9 | 6.3 | 0.1 | 6 | 3 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | -17.3 | 0 | 11.8 | -11.8 | -0.1 | 0.1 | -0.1 | 0.3 | -0.2 | 0 | -0.6 | -2.5 | 0.1 | -0.1 | 1.5 | 0.1 | -15.8 | 0 | 16.8 | -3.6 | 56.6 | 0 | -0.1 | -1.3 | -0.1 | 0 |
Kasstroom uit Operationele Activiteiten
| 34 | 366 | 58 | -92 | -626 | -68 | -381 | 35 | 6 | 295 | 398 | 666 | 521 | 994 | 116 | 425 | 363 | 172 | 142 | 257 | 253 | 169 | 204 | 469 | 705 | 863 | 1,027 | 1,182 | 1,133 | 939 | 998 | 1,060 | 440 | 355 | 485 | 598 | 545 | 488 | 684 | 243 | 827 | 713 | 697 | 727 | 680 | 684 | 727 | 772 | 936 | 1,129 | 1,208 | 378 | 352 | 447 | 313 | 505 | 390 | 363 | 588 | 557 | 434 | 349 | 355 | 300 | 301 | 230 | 431 | 519 | 219 | 154 | 164 | 172 | 128 | 126.3 | 119 | 116.6 | 39.6 | 113.1 | 111.5 | 143 | 93.1 | 73 | 61.7 | 73.3 | -18 | 46.817 | 98.67 | 90.287 | 45.026 | -7.183 | 46.484 | 0.999 | 42.451 | -21.092 | -8.312 | -7.403 | -66.515 | -31.18 | -19.584 | -11.4 | -89.8 | -52.2 | -39 | -25 | -23.3 | -85.1 | 32.1 | -13.8 | 27.8 | 50.3 | 44.3 | 99.5 | 60.1 | 45.4 | -3.3 | 42.8 | -26.6 | 43.2 | 16.4 | 61.5 | 0.2 | 70.4 | 47 | 48.6 | 12.8 | 2.1 | 22.2 | 4 | 27.6 | 49 | 6.2 | -71.4 | 19.5 | 15.8 | -16.9 | -13.9 | 4.8 | 10.7 | 46.5 | 55.1 | -5 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -96 | -116 | -97 | -150 | -124 | -119 | -110 | -258 | -320 | -278 | -290 | -294 | -245 | -304 | -162 | -207 | -330 | -215 | -127 | -160 | -145 | -38 | -222 | -220 | -277 | -190 | -213 | -251 | -155 | -125 | -103 | -146 | -183 | -151 | -133 | -149 | -151 | -156 | -150 | -146 | -160 | -161 | -161 | -170 | -136 | -136 | -188 | -246 | -382 | -324 | -140 | -119 | -134 | -153 | -175 | -250 | -200 | -185 | -177 | -199 | -176 | -111 | -106 | -140 | -162 | -146 | -137 | -169 | -163 | -86 | -69 | -97 | -72 | -95.8 | -103.9 | -52 | -50.2 | -80.4 | -47.5 | -54.8 | -50.7 | -41.2 | -26.4 | -44.2 | -19.9 | -18.328 | -15.785 | -15.425 | -12.362 | -8.259 | -13.446 | -14.025 | -12.013 | -10.681 | -13.107 | -16.308 | -10.587 | -4.943 | -3.301 | -6.3 | -7.5 | -18.8 | -27.7 | -24.1 | -36 | -30.9 | -55.9 | -48.8 | -63 | -50.6 | -35.8 | -20.6 | -49 | -41.7 | -31.6 | -18.8 | -16.6 | -16 | -9.9 | -11.3 | -17.6 | -3 | -4.2 | -3.9 | -5.2 | -1.6 | -14.4 | -6.8 | -12.8 | -5.6 | -1.1 | -0.7 | -15.3 | -18.8 | -12.6 | -15.8 | -29.7 | -26.9 | -28.1 | -17.1 | -14.4 |
Netto Overnames
| 0 | -195 | 2 | 0 | 193 | 0 | 7 | 7 | 0 | 32 | 1 | 12 | 0 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | -22 | -12 | 3 | 21 | -9 | -1 | -12 | -6 | -93 | 20 | 0 | 0 | -20 | -9,835 | 0 | 0 | 0 | -10 | -241 | -6 | 0 | 0 | 0 | -560 | -263 | 1 | 26 | -18 | -9 | 15 | -3,541 | 0 | 0 | 0 | 0 | 0 | 0 | -253 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -2 | -10 | -4 | -911 | 0 | 0 | 0 | 0 | 301.9 | 0 | 0 | 50.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -94.8 | 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 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | -3 | -10 | 0 | 0 | -15 | -1 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 12 | -39 | -32 | -11 | -23 | -9 | -19 | -22 | -12 | -9 | -11 | -1 | -197 | -54 | -172 | -236 | -170 | -92 | -475 | -120 | -91 | -470 | 0 | 0 | 0 | -2 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 118 | -193 | -28 | -44 | -18 | -5 | -1 | -18.8 | -36.2 | -35 | -19 | -14.5 | -7.2 | -31.7 | -42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 239 | 207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 6 | 1 | -3 | -2 | 6 | 15 | 118 | 36 | 11 | 9 | -18 | 21 | 25 | 23 | 6 | 136 | 86 | 9 | 676 | 641 | 142 | 124 | 103 | 35 | 464 | 166 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 0 | 1 | 0 | 0 | 1 | 1 | -103 | 335 | 93 | 8 | 0 | 0 | 1 | 1.5 | 0 | 15.7 | 57 | 14.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.979 | 0 | 0 | 14.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.9 | 23.7 | 23.4 | 2.9 | 19.8 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 51 | 58 | 102 | 90 | 15 | -26 | -35 | -7 | 99 | -114 | 37 | 37 | -67 | 102 | 35 | -69 | 163 | 304 | 161 | 280 | 186 | -310 | -95 | -246 | 29 | -17 | -186 | -378 | -131 | -79 | -154 | -43 | -7 | -90 | -11 | -2 | -10 | -8 | -10 | 35 | -12 | -19 | -470 | -35 | 39 | -1 | -2 | -33 | -9 | 76 | -3,541 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | -44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | -301.9 | 0 | 0 | -50.2 | 14.5 | -80.9 | 0 | -50.7 | -131.7 | 0 | 0 | -94.8 | 3.4 | 0 | 0 | 0 | 0.912 | 0.912 | 9 | -12.013 | 14.979 | 0 | 0 | 0 | -10.667 | 29.756 | 9.9 | 24.9 | 0 | 1.5 | -1.5 | 0 | 4.9 | -0.7 | 9.7 | -4.2 | 0.8 | -12.8 | 12 | -7.5 | 31.7 | -1 | 50.3 | -2.7 | -6.1 | -0.1 | -71.6 | 0 | 0.1 | 6.7 | 103.9 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 29.4 | 0 | 0 | 0 | 0 | -0.5 | 0 | -0.5 | 0 | -0.5 |
Kasstroom uit Investeringsactiviteiten
| -45 | -58 | 7 | -60 | 84 | -142 | -138 | -258 | -224 | -370 | -253 | -257 | -312 | -203 | -126 | -270 | -166 | 86 | 32 | 126 | 34 | -230 | -317 | -466 | -259 | -249 | -399 | -629 | -378 | -190 | -130 | -114 | -202 | -9,597 | 443 | -181 | -273 | -241 | -458 | -128 | -126 | -180 | -631 | -765 | -360 | -136 | -164 | -279 | -391 | -233 | -3,681 | -119 | -134 | -168 | -175 | -250 | -200 | -438 | -176 | -196 | -176 | -100 | -150 | -140 | -161 | -149 | -132 | -31 | -1,009 | -122 | -86 | -103 | -72 | -113.1 | -140.1 | -71.3 | -12.2 | -80.4 | -128.4 | -54.8 | -50.7 | -41.2 | -26.4 | -44.2 | -114.7 | -14.928 | -15.785 | -15.425 | -12.362 | -8.259 | -12.534 | -5.025 | -12.013 | -10.681 | -13.107 | -16.308 | 4.392 | -15.61 | 26.455 | 3.6 | 17.4 | -18.8 | -26.2 | -25.6 | -36 | -26 | -56.6 | -39.1 | -67.2 | -49.8 | -48.6 | 4.3 | -32.8 | 13.4 | -29.7 | 51.3 | -11.8 | -20.7 | -30 | -82.9 | -17.6 | -2.9 | 2.5 | 100 | -5.2 | -1.6 | -14.4 | -6.8 | -12.8 | -0.6 | -1.1 | 28.7 | -15.3 | -18.8 | -12.6 | -15.8 | -30.2 | -26.9 | -28.6 | -17.1 | -14.9 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -38 | -337 | -629 | 757 | 600 | 0 | 0 | 0 | 0 | -150 | -150 | -1,214 | -213 | -213 | -212 | -248 | -213 | -63 | -212 | -388 | -319 | -68 | -38 | -537 | -38 | -37 | -1,546 | -1,089 | -62 | -10 | -9 | -12 | -4,250 | 12,293 | -301 | -32 | -31 | 224 | -31 | -32 | -31 | -31 | 121 | -57 | 442 | -57 | -115 | 0 | -58 | -558 | 1,903 | -32 | -31 | -31 | -25 | -25 | -25 | -25 | -19 | -19 | -19 | -20 | -2 | -3 | -2 | -5 | -261 | -244 | 747 | -5 | -22 | -10 | -6 | -6.3 | -6 | -6 | -5 | -4.9 | -4.9 | -5 | -4.7 | -0.6 | 0 | 0 | 13.8 | -0.255 | -73.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -67.8 | 20.3 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39 | -101.1 | -6.2 | -1.6 | -49.2 | 1.1 | -14.4 | -48.6 | -6 | 39.9 | -2.6 | -1.8 | 31.4 | 42.2 | 12.6 | 19.7 | -13.9 | -31.6 | 3.9 |
Uitgifte van Gewone Aandelen
| 0 | 40 | 0 | 0 | 0 | 0 | 883 | 0 | 0 | -30 | 0 | 58 | 2 | 134 | 0 | 0 | 1 | 141 | 0 | 0 | 26 | 118 | 0 | 0 | 8 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 24 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 33 | 18 | 21 | 2 | 23 | 11 | 22 | 2 | 25 | 7 | 32 | 15 | 15 | 1 | 11 | 1 | 22 | 6 | 22 | 10 | 13 | 1 | 14 | 2 | 10.1 | 39 | 16 | 13 | 18 | 22.7 | 12.4 | 4.7 | 2.7 | 6.2 | 3.5 | 11.5 | 23.334 | 10.931 | 6.668 | 3.367 | 1.349 | 6.174 | 1.074 | 1.562 | 31.373 | 2.905 | 31.145 | 45.051 | 18.724 | 0 | 0 | 33.8 | 0.1 | 8.5 | 3 | 3.7 | 1.2 | 6.7 | 0.9 | 15 | 22.8 | 10.2 | 0.8 | 9.3 | 3.6 | 5.8 | 0.3 | 6 | 6.9 | 4.2 | 0.8 | 3.4 | 2.6 | 78.1 | 1.9 | 0.2 | 0 | 43 | 0.7 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.5 |
Terugkoop van Gewone Aandelen
| 0 | 21 | -16 | -2 | -3 | -11 | -14 | -5 | -50 | -5 | -5 | -2 | 0 | -5 | -8 | -2 | 0 | -79 | -15 | -2 | 0 | -62 | -40 | -3 | -563 | -436 | -155 | -6 | -61 | -13 | -71 | -14 | -26 | -5 | -1 | -1 | -60 | -198 | -240 | -309 | -223 | -272 | -244 | -150 | -150 | -235 | -243 | -146 | -218 | -604 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36 | 0 | -44 | 0 | -16 | -44 | 0 | 0 | 0 | -9.7 | -18 | -12 | -14 | -21.7 | 0 | -8.3 | -15 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.5 | -15.8 | 0 | 0 | -42.4 | -52.4 | -41.2 | -8.6 | -18.4 | -41 | -46.7 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150 | -149 | -149 | -147 | -146 | -146 | -144 | -148 | -150 | -148 | -148 | -147 | -146 | -144 | -142 | -142 | -117 | -116 | -116 | -115 | -116 | -93 | -93 | -94 | -70 | -71 | -59 | -59 | -60 | 0 | -121 | -61 | 0 | 0 | 0 | 0 | -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 |
Overige Financieringsactiviteiten
| -64 | 18 | -16 | -153 | -43 | 30 | 868 | 38 | -50 | 55 | -17 | 47 | -78 | 58 | 0 | 51 | -41 | 59 | -8 | 44 | -52 | 42 | -35 | 50 | -58 | 60 | -97 | 70 | -15 | 120 | -7 | 80 | 80 | -671 | 14 | 13 | -9 | 55 | 48 | 62 | 2 | 76 | 41 | 91 | 7 | 53 | 39 | 53 | 60 | 59 | 29 | 24 | -4 | -11 | -4 | 0 | 7 | -17 | -9 | 5 | 8 | -29 | -1 | -5 | 6 | 111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | 1 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.8 | 0 | 0.966 | -15.311 | 11.334 | -6.954 | -37.826 | 1 | 7.113 | 0 | 5 | 0 | 10 | 99.269 | -33.8 | 0 | 0 | 0 | -2.9 | 0 | -0.6 | 492.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.2 | 0.1 |
Kasstroom uit Financieringsactiviteiten
| -102 | -319 | -645 | 597 | 554 | 19 | 868 | 38 | -50 | -95 | -167 | -1,167 | -289 | -155 | -212 | -197 | -253 | -154 | -369 | -493 | -492 | -172 | -219 | -631 | -807 | -563 | -1,946 | -1,167 | -224 | -49 | -160 | -74 | -4,312 | 11,505 | -404 | -135 | -215 | -35 | -316 | -372 | -346 | -298 | -152 | -176 | 240 | -299 | -319 | -214 | -216 | -1,070 | 1,932 | -10 | -33 | -19 | -18 | -3 | -66 | -17 | -21 | 18 | 4 | -34 | -2 | 3 | -31 | 106 | -299 | -222 | 741 | -36 | -50 | 4 | -4 | -5.9 | 14.3 | -1.1 | -6.6 | -8.6 | 17.8 | -0.9 | -15 | -13.9 | 6.2 | 3.5 | 25.3 | 14.279 | -62.769 | 7.634 | -11.944 | 12.683 | -0.78 | -3.239 | 2.562 | 38.486 | 2.905 | 36.145 | 45.051 | 28.724 | 31.469 | -13.5 | 31.3 | 0.1 | 8.5 | 0.1 | 3.7 | -6.9 | 483 | -11.7 | 15 | -19.6 | -42.2 | -40.5 | 0.8 | -14.8 | -35.2 | -46.4 | -20 | 6.4 | -6.6 | 0.8 | 3.4 | 2.6 | 39 | -99.2 | -6 | -1.6 | -6.2 | 1.7 | -14.2 | -48.5 | -6 | 39.9 | -2.6 | -1.8 | 31.4 | 42.2 | 12.6 | 19.8 | -13.7 | -31.7 | 4.5 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 10 | -4 | -7 | 4 | -3 | -6 | 0 | 7 | -10 | -8 | -4 | -1 | 0 | 0 | 0 | 3 | 3 | 1 | 1 | -1 | -2 | 6 | 1 | -5 | 2 | -9 | 9 | 0 | 1 | 2 | 4 | -9 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.3 | -32.3 | 0 | 0 | 0 | 0 | 0 | 0 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | -0.1 | 0.1 | -0.1 | 0.1 | 0 | 0 | 111.1 | 24.5 | 52.9 | 39.4 | -0.5 | 4.3 | -103.8 | -27.3 | -58.8 | 33 | -94.1 | 38.4 | -22.5 | 13.6 | 21.4 | 17.4 | -67.5 | -49.5 | -148.6 | -7.6 | -0.5 | -7.8 | 2.8 | -14.8 | -48.4 | -5.1 | 42.7 | -4.2 | 3 | 29.5 | 29.7 | 25.4 | 16.2 | -17.9 | -38 | 19.9 |
Netto Kasstroomverandering
| -174 | -15 | -587 | 449 | 9 | -197 | 349 | -178 | -278 | -178 | -26 | -759 | -80 | 636 | -222 | -39 | -53 | 105 | -194 | -111 | -207 | -227 | -331 | -633 | -359 | 42 | -1,309 | -614 | 532 | 702 | 712 | 863 | -4,074 | 2,264 | 524 | 282 | 57 | 212 | -90 | -257 | 355 | 235 | -86 | -214 | 560 | 249 | 244 | 279 | 329 | -169 | -547 | 249 | 185 | 260 | 120 | 252 | 124 | -92 | 391 | 379 | 262 | 215 | 203 | 163 | 109 | 187 | 0 | 266 | -49 | -4 | 28 | 73 | 52 | 7.3 | -6.8 | 44.2 | 20.8 | 24.1 | -31.4 | 87.3 | 27.4 | 17.9 | 41.5 | 32.6 | -107.4 | 46.14 | 20.116 | 82.496 | 20.72 | -2.759 | 33.17 | -7.265 | 33 | 6.713 | -18.514 | 12.434 | -17.072 | -18.066 | 38.387 | -21.4 | -41 | -71 | -56.6 | -50.5 | -55.6 | -6.9 | 483 | -11.7 | 15 | -19.6 | -42.2 | -40.5 | 0.8 | -14.8 | -35.2 | -46.4 | -20 | 6.4 | -6.6 | 0.8 | 3.4 | 2.6 | 39 | -99.2 | -6 | -1.6 | -6.2 | 1.7 | -14.2 | -48.5 | -6 | 39.9 | -2.6 | -1.8 | 31.4 | 42.2 | 12.6 | 19.8 | -13.7 | -31.7 | 4.5 |
Kaspositie aan het Einde van de Periode
| 1,705 | 1,879 | 1,894 | 2,481 | 2,032 | 2,023 | 2,220 | 1,871 | 2,049 | 2,327 | 2,505 | 2,531 | 3,290 | 3,370 | 2,734 | 2,956 | 2,995 | 3,048 | 2,943 | 3,137 | 3,248 | 3,455 | 3,682 | 4,013 | 4,646 | 5,005 | 4,963 | 6,272 | 6,886 | 6,354 | 5,652 | 4,940 | 4,077 | 8,151 | 5,887 | 5,363 | 5,081 | 5,024 | 4,812 | 4,902 | 5,159 | 4,804 | 4,569 | 4,655 | 4,869 | 4,309 | 4,060 | 3,816 | 3,537 | 3,208 | 3,377 | 3,924 | 3,675 | 3,490 | 3,230 | 3,110 | 2,858 | 2,734 | 2,826 | 2,435 | 2,056 | 1,794 | 1,579 | 1,376 | 1,213 | 1,104 | 917 | 917 | 651 | 700 | 704 | 676 | 603 | 550.7 | 543.4 | 550.2 | 506 | 485.2 | 461.1 | 492.5 | 405.2 | 377.8 | 359.9 | 318.4 | 285.8 | 393.2 | 347.06 | 326.944 | 244.448 | 223.728 | 226.487 | 193.317 | 200.582 | 167.582 | 160.869 | 179.383 | 166.949 | 184.021 | 202.087 | 163.7 | 185.1 | 226.1 | 297.1 | 353.7 | 404.2 | -6.9 | 483 | -11.7 | 223.3 | -19.6 | -42.2 | -40.5 | 183.4 | -14.8 | -35.2 | -46.4 | 197.5 | 6.4 | -6.6 | 0.8 | 246.9 | 243.4 | 39 | -99.2 | 27.8 | -1.6 | -6.2 | 1.7 | 19.6 | -48.5 | -6 | 39.9 | 33.5 | -1.8 | 31.4 | 42.2 | 51.9 | 19.8 | -13.7 | -31.7 | 45 |