George Weston Limited
TSX:WN.TO
223.44 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 410 | 246 | -28 | 944 | 782 | 652 | 135 | 903 | 868 | 615 | 554 | 399 | 354 | 118 | 513 | 498 | -172 | 743 | 578 | 264 | 353 | -372 | 412 | 130 | 78 | 378 | 66 | 904 | 364 | 240 | 231 | 487 | 227 | 145 | 216 | 248 | 154 | 246 | 296 | 130 | -456 | 147 | 232 | 228 | 164 | 225 | 116 | 243 | 193 | 171 | 173 | 351 | 230 | 165 | -111 | 273 | 201 | 89 | 82 | 86 | 80 | 10 | 293 | 244 | 173 | 154 | 174 | 225 | 172 | 122 | -717 | 308 | 260 | 177 | 317 | 273 | 258 | 156 | 306 | 266 | 216 | 188 | 364 | 297 | 263 | 192 | 333 | 369 | 112 | 157 | 324 | 271 | 124 | 75 | 188 | 118 | 103 | 72 | 127 | 94 | 79 | 51 | 423.3 | 150 | 67 | 40 | 88 | 70 | 55 | 31 | 67 | 54 | 40 | 78 | 59 | 52 | 49 | 30 |
Afschrijvingen & Amortisatie
| 598 | 613 | 602 | 763 | 585 | 582 | 577 | 729 | 552 | 549 | 533 | 753 | 573 | 560 | 572 | 729 | 566 | 560 | 548 | 701 | 534 | 535 | 416 | 530 | 400 | 400 | 407 | 509 | 385 | 384 | 392 | 497 | 370 | 395 | 401 | 509 | 388 | 388 | 410 | 521 | 400 | 211 | 212 | 274 | 207 | 198 | 195 | 261 | 193 | 184 | 188 | 0 | 0 | 166 | 167 | 217 | 161 | 164 | 155 | 197 | 149 | 144 | 96 | 225 | 161 | 161 | 162 | 214 | 165 | 163 | 159 | 219 | 166 | 161 | 168 | 211 | 155 | 150 | 162 | 187 | 137 | 134 | 127 | 166 | 129 | 124 | 123 | 156 | 115 | 113 | 123 | 154 | 107 | 104 | 97 | 136 | 96 | 94 | 95 | 118 | 105 | 91 | 70 | 48 | 77 | 74 | 75 | 84 | 68 | 67 | 59 | 73 | 63 | 62 | 43 | 71 | 72 | 69 |
Uitgestelde Inkomstenbelasting
| 131 | 264 | -247 | 202 | 244 | 234 | 213 | 0 | 113 | 229 | 61 | 203 | 199 | 166 | 148 | 162 | 52 | 113 | 133 | 103 | 109 | 86 | 60 | 347 | 126 | 106 | -34 | 237 | 140 | 100 | 83 | 166 | 141 | 75 | 66 | 93 | 129 | 96 | 95 | 28 | -145 | 40 | 56 | 82 | 64 | 73 | 0 | 99 | 53 | 58 | 0 | 0 | 0 | 0 | 67 | 40 | 27 | -40 | -34 | -16 | -18 | -11 | -5 | -13 | 1 | 3 | 15 | 24 | -2 | -14 | -54 | 58 | 9 | -2 | 96 | 39 | 48 | -31 | -67 | 9 | 5 | 16 | 26 | 16 | 31 | 12 | 77 | 28 | 23 | 9 | 14 | 26 | 20 | -4 | 13 | 1 | 26 | -11 | 9 | 7 | 14 | 14 | 20 | 0 | 0 | -8 | 5 | -1 | 5 | -2 | -12 | 9 | 5 | 1 | 0 | 5 | 6 | 7 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 87 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 17 | 22 | 18 | 21 | 16 | 20 | 15 | 14 | 12 | 22 | 13 | 22 | 16 | 18 | 16 | 9 | 14 | 19 | 16 | 23 | 17 | 20 | 21 | 19 | 22 | 26 | 17 | 20 | 18 | 29 | 27 | 9 | 10 | 14 | 9 | 11 | 15 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -165 | -396 | -167 | 277 | -167 | -278 | -70 | -141 | -349 | -513 | -101 | -269 | 305 | -246 | 134 | -385 | -3 | 556 | 53 | -361 | -52 | 144 | -419 | -69 | -167 | -296 | 220 | -95 | 33 | -185 | -13 | 35 | -69 | 19 | 31 | 63 | 175 | -209 | 91 | -254 | 233 | -458 | 272 | -399 | 84 | -440 | 265 | -138 | 221 | -580 | 282 | 59 | -20 | -420 | 236 | 101 | 204 | -515 | 300 | 490 | 436 | -551 | 396 | 13 | 19 | -609 | 253 | 142 | 203 | -589 | 660 | -67 | 62 | -790 | 451 | 38 | -4 | -536 | 519 | -136 | 60 | -644 | 85 | -50 | 88 | -540 | 78 | 133 | 188 | -611 | 286 | 11 | 104 | -618 | 331 | 67 | 50 | -446 | 258 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| -118 | 369 | -135 | -23 | -215 | 113 | -279 | 0 | -289 | 115 | -289 | -121 | -119 | 227 | -142 | -174 | 414 | 270 | -255 | -20 | -268 | 282 | -227 | -73 | -226 | 199 | -182 | -10 | -219 | 237 | -157 | -2 | -173 | 196 | -127 | -16 | -169 | 152 | -81 | 12 | -162 | 139 | -108 | -151 | -104 | 130 | 0 | -15 | -71 | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 176 | -121 | 68 | -316 | 173 | 120 | -698 | 0 | -75 | -122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -261 | -506 | -62 | 630 | -34 | -478 | 698 | 0 | 133 | -307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38 | -138 | -38 | -14 | -91 | -33 | 209 | -141 | -118 | -199 | 188 | -148 | 424 | -473 | 276 | -211 | -417 | 286 | 308 | -341 | 216 | -138 | -192 | 4 | 59 | -495 | 402 | -85 | 252 | -422 | 144 | 37 | 104 | -177 | 158 | 79 | 344 | -361 | 172 | -266 | 395 | -597 | 380 | -248 | 188 | -570 | 0 | -138 | 292 | -580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 396 | 13 | 19 | -609 | 253 | 142 | 203 | -589 | 660 | -67 | 62 | -790 | 451 | 38 | -4 | -536 | 519 | -136 | 60 | -644 | 0 | -50 | 88 | -540 | 78 | 133 | 188 | -611 | 286 | 11 | 104 | -618 | 331 | 67 | 50 | -446 | 258 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 1,759 | 1,634 | 2,483 | 136 | 103 | -276 | 547 | 113 | -66 | -123 | 462 | 405 | 273 | 259 | 550 | 312 | 569 | -243 | -548 | 519 | 293 | 878 | 217 | 357 | 347 | 31 | 367 | 88 | 145 | 195 | 195 | 100 | 176 | 294 | 72 | 258 | 206 | 196 | 311 | 409 | 1,035 | 174 | 115 | 174 | 142 | 87 | 299 | 442 | 66 | 187 | 26 | 361 | 330 | 83 | 197 | 41 | 61 | 32 | -199 | 211 | 37 | -68 | -162 | -22 | 30 | -46 | 258 | -199 | 98 | 70 | 880 | -58 | -6 | 27 | -108 | 120 | -64 | 12 | 40 | 18 | -6 | 30 | 53 | -44 | -21 | -35 | -22 | -127 | 77 | -37 | -38 | 8 | -25 | -21 | -27 | -65 | 18 | 6 | -57 | -48 | 159 | -360 | -91.3 | -66 | 81 | -239 | 203 | -83 | 142 | -228 | 137 | -38 | 142 | -281 | 217 | -96 | 135 | -227 |
Kasstroom uit Operationele Activiteiten
| 1,203 | 613 | 1,304 | 2,100 | 1,324 | 914 | 1,424 | 1,604 | 1,118 | 757 | 1,150 | 1,339 | 1,707 | 911 | 1,574 | 1,171 | 1,008 | 1,760 | 1,272 | 1,053 | 1,123 | 1,107 | 455 | 1,205 | 601 | 458 | 1,213 | 912 | 916 | 384 | 976 | 1,167 | 777 | 840 | 684 | 1,132 | 1,034 | 517 | 1,090 | 746 | 1,013 | 2 | 813 | 312 | 633 | -20 | 680 | 547 | 663 | -38 | 669 | 771 | 540 | -6 | 641 | 681 | 660 | -241 | 638 | 774 | 866 | -396 | 618 | 447 | 388 | -280 | 601 | 641 | 639 | -209 | 884 | 498 | 487 | -422 | 924 | 681 | 411 | -162 | 1,042 | 397 | 412 | -275 | 655 | 385 | 490 | -247 | 589 | 558 | 522 | -346 | 629 | 403 | 375 | -428 | 672 | 362 | 300 | -289 | 499 | 160 | 357 | -204 | 422 | 132 | 225 | -133 | 371 | 71 | 270 | -132 | 251 | 98 | 250 | -140 | 319 | 32 | 262 | -121 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -517 | -429 | -710 | -756 | -479 | -397 | -800 | -388 | -362 | -207 | -487 | -430 | -304 | -235 | -635 | -469 | -222 | -266 | -543 | -482 | -297 | -236 | -620 | -445 | -284 | -244 | -575 | -425 | -287 | -187 | -568 | -439 | -270 | -188 | -525 | -430 | -274 | -271 | -447 | -372 | -265 | -130 | -341 | -291 | -213 | -143 | -397 | -317 | -295 | -144 | -362 | -334 | -170 | -162 | -463 | -468 | -222 | -151 | -371 | -293 | -210 | -137 | -348 | -226 | -106 | -127 | -206 | -247 | -152 | -117 | -307 | -372 | -215 | -227 | -390 | -442 | -270 | -256 | -366 | -470 | -348 | -241 | -506 | -469 | -310 | -224 | -470 | -469 | -231 | -227 | -473 | -407 | -259 | -191 | -392 | -88 | -407 | -160 | -281 | -256 | -178 | -240 | -1,170 | -307 | -184 | -287 | -242 | -227 | -157 | -112 | -201 | -220 | -135 | -73 | -240 | -159 | -118 | -76 |
Netto Overnames
| 37 | 24 | 193 | -132 | 60 | 123 | 69 | 0 | -813 | 47 | 1,207 | 39 | 10 | 41 | 0 | 0 | 0 | 14 | 5 | 6 | 2 | 7 | 9 | 5 | -1,623 | 8 | 8 | 546 | 2 | 10 | -142 | 13 | 3 | 15 | 31 | 2 | 0 | -1 | -6 | 0 | -6,619 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | -121 | -187 | 0 | 0 | -45 | -194 | -3,091 | 3,097 | 467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43 | -2,737 | 0 | -14 | -13 | 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
| -91 | -1 | 174 | -146 | 27 | -55 | -32 | 0 | 83 | -83 | -245 | 10 | -298 | 0 | 0 | 0 | -198 | -119 | 0 | -125 | -84 | -67 | -75 | -109 | -74 | -86 | 0 | -74 | -66 | -54 | -119 | -90 | -1 | 130 | 0 | 0 | -93 | -27 | 1,662 | -91 | -15 | 0 | 0 | 0 | -51 | -235 | 0 | -439 | 0 | 0 | 0 | 0 | 0 | -1 | 2 | 0 | 0 | -241 | -144 | 299 | -236 | -868 | 63 | 15 | 0 | 0 | 64 | -145 | 98 | -116 | 111 | -93 | -282 | -291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122 | 0 | 0 | -1 | 0 | 0 | 0 | -106 | 32 | -115 | 83 | -100 | 122 | 0 | 0 | 0 | 0 | 0 | -30 | -78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| -91 | 151 | 31 | 76 | -87 | -123 | -37 | 0 | 520 | 0 | -106 | 10 | -261 | 261 | 0 | 149 | 0 | -94 | 0 | 6 | 122 | -92 | -58 | 597 | 109 | 184 | 0 | 226 | -80 | 30 | -89 | 93 | -65 | 157 | -19 | 84 | 0 | 85 | -12 | 0 | -17 | 620 | 0 | 251 | 0 | -7 | 0 | 0 | 217 | 103 | 0 | 0 | 550 | 901 | -278 | 122 | -53 | 266 | -222 | 28 | -21 | 229 | -81 | 0 | -49 | 193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | -26 | 0 | 355 | 7 | 24 | 91 | 14 | 0 | 0 | 207 | 11 | 0 | 0 | 0 | 0 | 12 | 10 | 0 | 4 | 10 | 0 | -24 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -206 | 25 | 169 | 402 | -129 | 90 | 90 | -453 | -97 | -56 | 323 | 44 | -116 | 97 | -14 | 44 | -299 | 175 | 33 | 135 | 53 | 65 | 627 | -284 | 1,340 | -1,233 | -383 | 113 | 57 | 64 | 143 | 132 | 75 | -49 | 276 | -199 | -10 | -3 | -1,647 | 149 | 1,586 | 20 | 946 | -1,658 | 13 | 63 | 303 | -431 | 47 | -2 | -107 | -320 | 371 | 181 | 55 | -303 | 6 | 47 | 43 | 3,103 | 125 | -35 | -45 | 211 | -219 | 27 | -94 | -6 | -46 | 135 | -171 | 108 | -64 | 104 | -113 | 19 | -3 | 25 | -58 | -35 | 1 | 46 | -56 | -208 | -25 | 58 | 425 | -429 | 206 | 967 | 340 | -165 | 3 | -12 | -65 | -489 | 22 | 3 | -277 | -22 | 139 | 53 | 91 | 450 | -1 | 17 | 64 | 9 | -5 | -3 | 36 | -16 | -4 | 221 | -3 | -15 | 384 | 3 |
Kasstroom uit Investeringsactiviteiten
| -777 | -229 | -143 | -556 | -608 | -362 | -710 | -841 | -669 | -346 | 692 | -376 | -718 | 123 | -649 | -276 | -521 | -290 | -505 | -460 | -204 | -323 | -117 | -236 | -532 | -1,371 | -950 | 386 | -374 | -137 | -775 | -291 | -258 | 65 | -268 | -545 | -377 | -217 | -450 | -314 | -5,330 | 510 | 605 | -1,698 | -251 | -331 | -94 | -748 | -31 | -43 | -469 | -654 | 201 | 907 | -805 | -649 | -269 | 162 | -739 | 2,943 | -3,433 | 2,286 | 56 | -48 | -374 | 93 | -236 | -398 | -100 | -98 | -367 | -357 | -561 | -414 | -494 | -449 | -273 | 124 | -417 | -481 | -256 | -181 | -440 | -677 | -103 | -155 | -45 | -898 | -25 | 634 | -132 | -3,414 | -173 | -313 | -338 | -577 | -409 | -107 | -558 | -256 | -39 | -187 | -1,079 | 143 | -185 | -270 | -178 | -218 | -162 | -115 | -165 | -236 | -139 | 148 | -243 | -174 | 266 | -73 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -1,055 | -224 | -170 | -898 | -391 | -884 | -399 | -272 | -562 | -280 | -1,041 | -1,136 | -489 | -152 | -275 | -1,000 | -1,031 | -915 | -79 | -1,087 | -993 | -401 | -1,378 | -927 | -652 | -873 | -53 | -162 | -47 | -418 | -408 | -82 | -629 | -532 | -164 | -21 | -353 | -101 | -187 | -90 | -2,662 | -143 | -469 | -178 | -198 | -26 | -21 | -24 | -44 | -35 | -398 | -28 | -4 | -869 | -27 | -20 | -311 | -11 | -272 | -79 | -229 | -423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -578 | -155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 88 | 73 | 22 | 10 | 16 | 20 | 29 | 0 | 9 | 60 | 36 | 40 | 44 | 14 | 2 | 5 | 3 | 21 | 3 | 50 | 375 | 39 | 142 | 24 | 8 | 38 | 38 | 3 | 13 | 9 | 5 | 5 | 7 | 29 | 16 | 26 | 16 | 14 | 21 | 51 | 68 | 10 | 8 | 16 | 57 | 11 | 17 | 3 | 2 | 2 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 195 | 194 | 6 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | -436 | 459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 15 | 2 | 1 | 0 | 7 | 3 | 3 | 7 | 12 | 3 | 5 | 2 | 2 | 4 | 3 | 4 | 2 | 0 | 1 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -664 | -406 | -421 | -625 | -494 | -422 | -430 | -407 | -607 | -190 | -328 | -575 | -348 | -180 | -398 | -181 | 809 | -127 | -230 | -310 | -250 | -240 | -341 | -56 | -300 | -544 | -182 | -495 | -260 | -240 | -202 | -145 | -149 | -321 | 33 | -16 | -4 | -1 | -16 | -24 | -59 | 0 | 0 | -73 | -106 | -103 | -11 | -2 | -2 | -2 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | -67 | -290 | -4 | -16 | -41 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -15 | 0 | 0 | -10 | -31 | 0 | 0 | 0 | 0 | -77 | 0 | 0 | -1 | -41 | -4 | -37 | 0 | -23 | -59 | -9 | 0 | 0 | 0 | -60 |
Uitgekeerde Dividenden
| -104 | -98 | -11 | -215 | -103 | -96 | -11 | -209 | -99 | -92 | -10 | -191 | -95 | -90 | -8 | -181 | -91 | -92 | -3 | -180 | -90 | -90 | -3 | -144 | -69 | -69 | -3 | -135 | -68 | -67 | -3 | -131 | -66 | -65 | -3 | -127 | -65 | -3 | -64 | -130 | -61 | -64 | -3 | -128 | -56 | -60 | -3 | -112 | -57 | -57 | -25 | -112 | -58 | -1,057 | -169 | -155 | -58 | -57 | -18 | -144 | -80 | -3 | -167 | -115 | -55 | -60 | -3 | -118 | -62 | -60 | -3 | -118 | -59 | -58 | -26 | -176 | -53 | -53 | -24 | -142 | -73 | -46 | -18 | -126 | -58 | -39 | -16 | -101 | -45 | -30 | -21 | -63 | -37 | -36 | 0 | -64 | -27 | -16 | -6 | -40 | -18 | -13 | -5 | -34 | -17 | -11 | -14 | -17 | -13 | -10 | -13 | -14 | -11 | -12 | -10 | -11 | -11 | -11 |
Overige Financieringsactiviteiten
| -94 | -19 | 100 | -17 | 351 | 391 | 219 | -510 | 262 | -66 | 471 | 116 | -132 | -380 | -100 | 38 | -95 | 587 | -118 | 515 | 603 | -264 | 902 | 500 | 854 | 1,901 | 131 | -186 | 25 | 232 | 102 | -233 | 179 | 364 | -457 | -465 | -29 | -151 | -355 | -342 | -147 | -153 | 66 | 2,502 | -23 | -95 | -50 | -143 | -115 | -57 | 198 | -43 | 8 | 329 | 205 | 29 | 370 | 34 | 32 | 25 | -307 | 402 | -324 | -267 | -221 | 417 | -194 | -53 | -255 | 234 | -394 | 51 | -114 | 619 | -369 | -277 | -134 | 517 | -487 | 71 | 21 | 626 | -125 | 246 | 78 | 1,105 | 333 | -283 | -65 | -203 | -699 | 2,896 | 75 | 827 | -395 | 251 | 119 | 1,452 | 411 | -208 | -102 | 69 | 761 | 269 | -46 | 193 | 94 | -6 | -8 | 95 | -24 | 92 | -6 | -5 | -27 | -34 | -11 | -5 |
Kasstroom uit Financieringsactiviteiten
| 52 | -898 | -480 | -1,745 | -621 | -991 | -592 | -854 | -997 | -568 | -872 | -1,746 | -1,020 | -788 | -779 | -1,319 | -405 | -526 | -427 | -1,012 | -355 | -956 | -678 | -603 | -159 | 453 | -69 | -975 | -337 | -484 | -506 | -586 | -658 | -525 | -624 | -587 | -451 | -256 | -622 | -586 | 2,454 | -74 | -398 | 2,139 | -326 | -273 | -68 | -278 | -216 | -149 | -225 | -177 | -50 | -1,597 | 9 | -131 | -14 | -34 | -14 | -198 | -616 | -24 | -491 | -382 | -276 | 357 | -197 | -171 | -317 | 174 | -391 | -67 | -173 | 561 | -395 | -236 | -15 | 470 | -511 | -71 | -52 | 513 | -433 | 118 | 4 | 448 | -307 | 75 | -110 | -233 | -720 | 2,833 | 38 | 790 | -410 | 189 | 95 | 710 | 376 | -247 | -120 | 63 | 759 | 161 | -56 | 194 | 82 | -59 | -23 | 50 | -33 | 58 | -72 | -24 | -37 | -44 | -22 | -76 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 1 | 4 | 3 | -2 | 1 | 0 | 3 | -2 | 1 | 1 | 1 | 1 | -1 | 0 | -1 | -1 | -5 | 6 | -1 | 1 | 0 | 0 | 8 | 0 | 2 | 1 | 2 | -11 | -3 | 1 | 2 | 9 | -8 | -17 | 16 | 13 | -7 | 16 | 11 | 6 | -6 | 14 | 12 | 8 | -3 | 10 | 4 | -13 | 9 | -8 | -2 | 13 | 1 | -3 | 29 | -13 | -4 | -29 | 31 | -124 | -64 | -8 | 135 | 53 | -1 | 46 | -11 | -83 | -100 | -1 | 36 | -1 | -36 | 2 | -33 | -51 | 15 | 15 | -38 | -96 | 45 | 12 | -35 | 22 | -224 | -50 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 479 | -510 | 684 | -203 | 96 | -439 | 125 | -93 | -547 | -156 | 971 | -782 | -32 | 246 | 145 | -425 | 77 | 950 | 339 | -418 | 564 | -172 | -332 | 366 | -88 | -459 | 196 | 312 | 202 | -236 | -303 | 299 | -147 | 298 | -192 | 13 | 199 | 60 | 29 | -148 | -1,869 | 452 | 1,032 | 809 | 53 | -614 | 522 | -492 | 425 | -238 | -27 | -47 | 692 | -699 | -1,959 | -112 | 373 | -142 | -84 | 393 | -264 | 1,858 | 318 | 118 | -263 | 216 | 158 | -11 | 121 | -134 | 162 | 73 | -283 | -273 | 2 | -73 | 141 | 447 | 76 | -251 | 149 | 69 | -253 | -152 | 167 | 46 | 389 | -265 | 387 | 55 | -223 | -178 | 240 | 49 | -76 | -26 | -14 | 314 | 492 | -343 | 198 | -328 | 102 | 436 | -16 | -209 | 275 | -206 | 85 | -197 | 53 | -80 | 39 | -16 | 66 | -186 | 506 | -270 |
Kaspositie aan het Einde van de Periode
| 2,420 | 1,941 | 2,451 | 1,767 | 1,970 | 1,874 | 2,313 | 2,188 | 2,281 | 2,828 | 2,984 | 2,013 | 2,795 | 2,827 | 2,581 | 2,436 | 2,861 | 2,784 | 1,834 | 1,495 | 1,913 | 1,349 | 1,521 | 1,853 | 1,487 | 1,575 | 2,034 | 1,838 | 1,526 | 1,324 | 1,560 | 1,863 | 1,564 | 1,711 | 1,413 | 1,605 | 1,592 | 1,393 | 1,333 | 1,304 | 1,452 | 3,321 | 2,869 | 1,837 | 1,028 | 975 | 1,589 | 1,067 | 1,559 | 1,134 | 1,372 | 1,399 | 1,446 | 754 | 1,528 | 3,487 | 3,599 | 3,226 | 3,368 | 3,452 | 3,059 | 3,323 | 1,465 | 1,147 | 1,029 | 1,292 | 1,353 | 1,195 | 1,206 | 1,085 | 1,219 | 1,057 | 984 | 1,267 | 1,540 | 1,538 | 1,611 | 1,470 | 1,008 | 932 | 1,183 | 1,034 | 965 | 1,218 | 1,370 | 1,203 | 1,157 | 768 | 1,033 | 646 | 591 | 814 | 992 | 752 | 703 | 779 | 805 | 819 | 505 | 13 | 356 | 158 | 486 | 384 | -52 | -36 | 173 | -102 | 104 | 19 | 216 | 163 | 243 | 204 | 230 | 164 | 350 | -156 |