centrotherm international AG
FSX:CTNK.F
3.3 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q1 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 38.558 | 50.103 | 79.277 | 59.967 | 41.45 | 30.885 | 28.89 | 30.331 | 14.8 | 12.869 | 26.028 | 29.758 | 29.123 | 26.529 | 51.808 | 25.926 | 36.152 | 84.925 | 105.467 | 106.474 | 108.729 | 107.575 | 89.294 | 83.514 | 89.778 | 137.634 | 121.951 | 153.88 | 198.695 | 180.602 | 188.352 | 163.974 | 126.267 | 133.755 |
Kortetermijnbeleggingen
| 0 | 8.063 | 9.547 | 9.486 | 9.489 | 9.222 | 9.67 | 0.443 | 0.598 | 0.342 | 0.547 | 0.868 | 0.574 | 0.364 | 0.523 | 0.49 | 0.447 | 0.581 | 0.626 | 0.812 | 1.217 | 0 | 0 | 0 | -0.08 | -0.08 | -0.08 | 0.112 | 10.833 | 10.813 | 30.802 | 30.783 | 30.774 | 34.412 |
Liquide middelen en kortetermijnbeleggingen
| 38.558 | 50.103 | 88.824 | 69.453 | 50.939 | 40.107 | 38.56 | 30.774 | 15.398 | 13.211 | 26.575 | 30.626 | 29.697 | 26.893 | 52.331 | 26.416 | 36.599 | 85.506 | 106.093 | 107.286 | 109.946 | 107.575 | 89.294 | 83.514 | 89.778 | 137.634 | 121.951 | 153.992 | 209.528 | 191.415 | 219.154 | 194.757 | 157.041 | 168.167 |
Nettovorderingen
| 31.339 | 27.18 | 16.887 | 22.008 | 19.322 | 32.14 | 15.347 | 29.321 | 15.936 | 35.325 | 26.833 | 20.064 | 8.856 | 17.259 | 13.887 | 28.694 | 11.468 | 18.133 | 13.301 | 37.079 | 41.255 | 56.7 | 47.942 | 67.423 | 87.421 | 0 | 186.292 | 234.685 | 215.073 | 173.943 | 148.133 | 155.532 | 241.153 | 195.852 |
Voorraad
| 258.688 | 178.333 | 135.317 | 107.165 | 88.723 | 153.116 | 215.148 | 137.878 | 92.227 | 95.073 | 79.19 | 52.002 | 108.996 | 112.845 | 84.363 | 61.41 | 64.615 | 48.33 | 57.186 | 45.228 | 67.923 | 115.156 | 118.299 | 190.096 | 181.795 | 202.915 | 185.209 | 184.112 | 128.302 | 96.238 | 60.849 | 60.909 | 58.589 | 39.744 |
Overige vlottende activa
| 11.846 | 0.907 | 3.841 | 0.001 | 2.335 | 0.453 | 3.984 | 0.081 | 2.246 | 0.056 | 5.536 | 0.105 | 2.11 | 0.216 | 2.321 | 0.025 | 2.659 | 0.001 | 4.362 | 0.08 | 8.699 | 17.997 | 17.391 | 10.918 | 14.35 | 153.104 | 27.023 | 36.067 | 26.614 | 18.204 | 24.271 | 20.207 | 18.196 | 30.175 |
Totaal vlottende activa
| 340.431 | 256.523 | 244.869 | 198.627 | 161.319 | 225.816 | 273.039 | 198.054 | 125.807 | 143.665 | 138.134 | 102.797 | 149.659 | 157.213 | 152.902 | 116.545 | 115.341 | 151.97 | 180.942 | 189.673 | 227.823 | 297.428 | 272.926 | 351.951 | 373.344 | 493.653 | 520.475 | 608.856 | 579.517 | 479.8 | 452.407 | 431.405 | 474.979 | 433.938 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 37.017 | 35.283 | 35.289 | 35.13 | 36.388 | 37.255 | 35.596 | 35.245 | 36.562 | 36.582 | 40.486 | 40.474 | 40.958 | 41.407 | 42.4 | 43.477 | 45.585 | 46.681 | 47.645 | 48.795 | 52.973 | 54.114 | 69.255 | 136.912 | 138.369 | 139.331 | 121.405 | 108.549 | 85.275 | 83.258 | 79.65 | 74.507 | 72.577 | 71.303 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0.637 | 0 | 0 | 117.436 | 117.436 | 129.298 | 129.298 | 129.298 | 129.298 | 129.298 | 129.298 | 129.298 |
Immateriële activa
| 1.319 | 1.246 | 1.25 | 1.238 | 1.289 | 1.366 | 1.407 | 1.361 | 1.399 | 1.466 | 1.502 | 1.566 | 1.604 | 1.69 | 1.736 | 1.766 | 1.793 | 1.957 | 2.178 | 2.409 | 2.558 | 3.036 | 3.846 | 0 | 196.934 | 90.881 | 93.811 | 98.106 | 100.2 | 102.233 | 102.201 | 102.366 | 99.852 | 99.739 |
Goodwill en immateriële activa
| 1.319 | 1.246 | 1.25 | 1.238 | 1.289 | 1.366 | 1.407 | 1.361 | 1.399 | 1.466 | 2.139 | 2.203 | 2.241 | 2.327 | 2.373 | 2.403 | 2.43 | 2.594 | 2.815 | 3.046 | 3.195 | 3.673 | 4.483 | 44.251 | 196.934 | 208.317 | 211.247 | 227.404 | 229.498 | 231.531 | 231.499 | 231.664 | 229.15 | 229.037 |
Langetermijnbeleggingen
| 0.923 | 0.94 | -9.468 | -9.406 | -9.409 | -9.044 | -9.473 | -0.262 | 0.44 | 0.7 | 0.493 | 0.205 | 0.471 | 0.68 | 0.523 | -0.343 | -0.298 | -0.536 | -0.58 | -0.767 | -1.147 | 0 | 0 | 0 | 18.875 | 17.21 | 19.03 | 14.139 | 1.313 | -3.717 | -29.45 | -29.793 | -30.308 | -33.946 |
Belastingvorderingen
| 12.544 | 13.011 | 8.135 | 7.937 | 5.675 | 5.266 | 4.804 | 4.141 | 2.957 | 2.86 | 5.008 | 4.134 | 4.37 | 4.561 | 11.362 | 12.276 | 14.505 | 14.493 | 20.383 | 20.318 | 25.853 | 33.004 | 30.705 | 0 | 45.494 | 31.454 | 24.685 | 9.484 | 7.807 | 3.189 | 10.387 | 7.46 | 3.516 | 4.249 |
Overige niet-vlottende activa
| 10.97 | 9.265 | 10.426 | 10.383 | 10.404 | 10.154 | 10.621 | 1.412 | 1.585 | 1.347 | 1.57 | 1.909 | 1.633 | 1.441 | 1.618 | 1.602 | 0.463 | 0.597 | 0.658 | 0.844 | 1.264 | 0.391 | 0.473 | 68.841 | 1.727 | 0.773 | 0.82 | 1.072 | 11.571 | 11.588 | 31.615 | 31.642 | 31.675 | 35.673 |
Totaal niet-vlottende activa
| 62.773 | 59.745 | 45.632 | 45.282 | 44.347 | 44.997 | 42.955 | 41.897 | 42.943 | 42.955 | 49.696 | 48.925 | 49.673 | 50.416 | 58.276 | 59.415 | 62.685 | 63.829 | 70.921 | 72.236 | 82.138 | 91.182 | 104.916 | 250.004 | 401.399 | 397.085 | 377.187 | 360.648 | 335.464 | 325.849 | 323.701 | 315.48 | 306.61 | 306.316 |
Totaal activa
| 403.204 | 316.268 | 290.501 | 243.909 | 205.666 | 270.813 | 315.994 | 239.951 | 168.75 | 186.62 | 187.83 | 151.722 | 199.332 | 207.629 | 211.178 | 175.96 | 178.026 | 215.799 | 251.863 | 261.909 | 309.961 | 388.61 | 377.842 | 601.955 | 774.743 | 890.738 | 897.662 | 969.504 | 914.981 | 805.649 | 776.108 | 746.885 | 781.589 | 740.254 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||
Crediteuren
| 24.299 | 18.58 | 16.423 | 14.368 | 11.568 | 13.349 | 32.646 | 28.797 | 9.167 | 17.839 | 13.063 | 5.622 | 6.306 | 14.792 | 36.262 | 34.918 | 40.201 | 47.404 | 39.151 | 55.266 | 84.064 | 102.534 | 89.249 | 37.467 | 46.907 | 81.653 | 77.81 | 101.528 | 72.528 | 54.648 | 41.985 | 44.719 | 40.688 | 39.711 |
Kortlopende schulden
| 0.772 | 0.318 | 0.986 | 0.397 | -96.378 | 0.438 | 0.147 | 0.499 | 0.001 | 0.437 | 0.046 | 0.12 | 6.032 | 5.867 | 21.464 | 14.604 | 11.844 | 0.045 | 0.045 | 0.045 | 0.044 | 1.399 | 3 | 9.083 | 0 | 0 | 0 | 0 | 60.585 | 42.594 | 57.367 | 89.651 | 113.274 | 112.023 |
Belastingschulden
| 0 | 1.328 | 0 | 0.804 | 2.193 | 0.175 | 0.191 | 0.014 | 0.274 | 0.078 | 0.232 | 0.103 | 0 | 0.02 | 0 | 0.053 | 0 | 0.015 | 0 | 0.099 | 0 | 0 | 0 | 8.168 | 8.282 | 8.964 | 21.649 | 33.649 | 24.356 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 254.374 | 176.265 | 193.5 | 138.107 | 96.378 | 193.403 | 229.947 | 160.071 | 98.368 | 103.506 | 93.776 | 59.785 | 129.067 | 128.852 | 98.8 | 71.764 | 67.051 | 109.002 | 125.393 | 61.631 | 76.248 | 117.331 | 281.269 | 132.332 | 0 | 0 | 0 | 0 | 270.923 | 215.73 | 171.65 | 136.116 | 173.876 | 132.295 |
Overige kortlopende verplichtingen
| 19.686 | 19.032 | 2.531 | 16.618 | 117.567 | 0.355 | 2.36 | 0.066 | 1.787 | 0.295 | 2.916 | 0.355 | 2.247 | 0.439 | 2.689 | 0.18 | 1.858 | 0.043 | 3.702 | 0.498 | 6.892 | 60.176 | 31.638 | 101.215 | 224.402 | 273.746 | 305.627 | 358.39 | 29.869 | 24.25 | 40.113 | 29.696 | 30.056 | 39.605 |
Totaal kortlopende verplichtingen
| 299.131 | 214.195 | 213.44 | 169.49 | 129.135 | 207.545 | 265.1 | 189.433 | 109.323 | 122.077 | 109.801 | 65.882 | 143.652 | 149.95 | 159.215 | 121.466 | 120.954 | 156.494 | 168.291 | 117.44 | 167.248 | 281.44 | 405.156 | 280.097 | 271.309 | 355.399 | 383.437 | 459.918 | 433.905 | 337.222 | 311.115 | 300.182 | 357.894 | 323.634 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 1.782 | 1.617 | 17.079 | 16.809 | 17.2 | 16.623 | 17.038 | 16.438 | 16.346 | 0 | 3.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.196 | 60.287 | 61.864 | 0 | 122.418 | 122.387 | 123.427 | 63.578 | 25.714 | 21.122 | 21.298 | 8.214 | 8.571 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0.279 | 16.164 | 12.252 | 0 | 0 | 0 | 0.447 | 0.463 | 0.48 | 0.506 | 0.531 | 0.56 | 0.588 | 0 | -17.2 | 0.679 | 0.716 | 0.769 | 0.174 | 0.192 | 0.192 | 0.22 | 0.22 | 0.21 | 0.21 | 0.194 | 0.194 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0.352 | 0.006 | 0.006 | 0 | 0 | 1.851 | 1.712 | 1.863 | 1.256 | 9.794 | 9.785 | 8.414 | 8.42 | 11.459 | 9.315 | 8.596 | 7.667 | 10.35 | 28.468 | 44.29 | 43.973 | 51.244 | 49.009 | 49.676 | 49.305 | 59.776 | 56.101 | 51.486 | 50.957 |
Overige niet-vlottende verplichtingen
| 19.568 | 17.087 | 17.292 | 1.939 | 2.467 | 1.709 | -13.239 | -10.635 | 6.517 | 6.444 | 28.291 | 22.224 | 0 | 0 | 0 | 0 | 0 | 0 | 21.902 | 46.045 | 39.792 | 0 | 0 | 2.302 | 1.831 | 1.662 | 1.122 | 1.158 | 1.144 | 1.258 | 14.426 | 14.289 | 21.106 | 21.221 |
Totaal niet-vlottende verplichtingen
| 19.568 | 18.869 | 18.909 | 19.018 | 19.276 | 19.54 | 19.554 | 18.661 | 22.955 | 22.79 | 30.142 | 27.966 | 2.326 | 1.736 | 10.3 | 10.316 | 8.974 | 9.008 | 33.361 | 101.356 | 109.354 | 70.247 | 11.119 | 153.362 | 168.7 | 169.254 | 116.164 | 76.101 | 72.152 | 72.071 | 82.61 | 79.155 | 72.592 | 72.178 |
Totaal passiva
| 318.699 | 233.064 | 232.349 | 188.508 | 148.411 | 227.085 | 284.654 | 208.094 | 132.278 | 144.867 | 139.943 | 93.848 | 145.978 | 151.686 | 169.515 | 131.782 | 129.928 | 165.502 | 201.652 | 218.796 | 276.602 | 351.687 | 416.275 | 433.459 | 440.009 | 524.653 | 499.601 | 536.019 | 506.057 | 409.293 | 393.725 | 379.337 | 430.486 | 395.812 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 | 21.162 |
Ingehouden winsten
| -14.475 | -15.753 | 1.164 | 12.018 | 13.394 | 11.609 | -0.525 | -9.893 | -5.243 | -16.216 | -9.984 | 1.961 | -2.585 | 11.951 | -2.372 | -6.056 | -2.082 | 6.963 | 6.739 | 1.188 | -8.231 | -12.369 | -31.134 | -100.48 | 67.164 | 98.657 | 130.328 | 165.72 | 140.634 | 128.454 | 114.671 | 100.122 | 83.934 | 77.336 |
Overige gereserveerde algehele resultaten
| 0.004 | -0.016 | -0.03 | 0.385 | 78.666 | 0.729 | 78.278 | 78.27 | 78.235 | 78.273 | 78.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 77.803 | 77.803 | 35.819 | 21.828 | -55.975 | 10.219 | -67.584 | -57.691 | -57.691 | -41.475 | -41.475 | 34.744 | 34.771 | 22.825 | 22.868 | 29.07 | 29.017 | 22.172 | 22.31 | 20.763 | 20.428 | 28.13 | -28.945 | 246.876 | 245.256 | 244.608 | 245.003 | 245.01 | 245.632 | 245.615 | 245.62 | 245.603 | 245.595 | 245.557 |
Totaal eigen vermogen van aandeelhouders
| 84.494 | 83.196 | 58.145 | 55.393 | 57.247 | 43.719 | 31.331 | 31.848 | 36.463 | 41.744 | 47.88 | 57.867 | 53.348 | 55.938 | 41.658 | 44.176 | 48.097 | 50.297 | 50.211 | 43.113 | 33.359 | 36.923 | -38.917 | 167.558 | 333.582 | 364.427 | 396.493 | 431.892 | 407.428 | 395.231 | 381.453 | 366.887 | 350.691 | 344.055 |
Totaal eigen vermogen
| 84.505 | 83.204 | 58.152 | 55.401 | 57.255 | 43.728 | 31.34 | 31.857 | 36.472 | 41.753 | 47.887 | 57.874 | 53.354 | 55.943 | 41.663 | 44.178 | 48.098 | 50.297 | 50.211 | 43.113 | 33.359 | 36.923 | -38.433 | 168.496 | 334.734 | 366.085 | 398.061 | 433.485 | 408.924 | 396.356 | 382.383 | 367.548 | 351.103 | 344.442 |
Totaal passiva en aandeelhoudersvermogen
| 403.204 | 316.268 | 290.501 | 243.909 | 205.666 | 270.813 | 315.994 | 239.951 | 168.75 | 186.62 | 187.83 | 151.722 | 199.332 | 207.629 | 211.178 | 175.96 | 178.026 | 215.799 | 251.863 | 261.909 | 309.961 | 388.61 | 377.842 | 601.955 | 774.743 | 890.738 | 897.662 | 969.504 | 914.981 | 805.649 | 776.108 | 746.885 | 781.589 | 740.254 |