DMG MORI AKTIENGESELLSCHAFT
FSX:GIL.DE
45 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 158.685 | 177.413 | 241.896 | 123.489 | 154.005 | 152.681 | 363.405 | 396.725 | 552.127 | 432.996 | 371.149 | 173.328 | 105.151 | 111.769 | 84.44 | 257.922 | 95.552 | 42.181 | 22.019 | 60.297 | 11.425 | 17.689 |
Kortetermijnbeleggingen
| 3.342 | 5.686 | 7.653 | 8.665 | 9.805 | 10.935 | 7.343 | 14.776 | 21.9 | 26.881 | -4.917 | -1.4 | -6.294 | -1.739 | -0.679 | -0.603 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 162.027 | 183.099 | 249.549 | 132.154 | 163.81 | 163.616 | 370.748 | 411.501 | 574.027 | 459.877 | 371.149 | 173.328 | 105.151 | 111.769 | 84.44 | 257.922 | 95.552 | 42.181 | 22.019 | 60.297 | 11.425 | 17.689 |
Nettovorderingen
| 258.63 | 0 | 0 | 0 | 751.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 294.471 | 0 | 0 | 0 | 0 |
Voorraad
| 782.023 | 686.34 | 579.091 | 538.683 | 611.81 | 625.381 | 547.662 | 505.041 | 522.259 | 495.297 | 483.84 | 486.259 | 451.986 | 410.289 | 391.235 | 425.858 | 361.044 | 292.964 | 288.777 | 276.565 | 264.365 | 250.768 |
Overige vlottende activa
| 657.232 | 1,025.892 | 821.53 | 710.019 | 60.404 | 893.407 | 585.828 | 589.119 | 341.143 | 394.672 | 339.055 | 394.543 | 351.399 | 3.426 | 0 | 358.618 | 5.295 | 9.04 | 4.925 | 311.281 | 294.315 | 316.803 |
Totaal vlottende activa
| 1,841.014 | 1,895.331 | 1,650.17 | 1,380.856 | 1,577.708 | 1,682.404 | 1,504.238 | 1,505.661 | 1,437.429 | 1,349.846 | 1,224.381 | 1,056.051 | 908.536 | 939.048 | 774.063 | 1,042.398 | 821.719 | 638.656 | 659.218 | 648.142 | 570.105 | 585.26 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 492.384 | 496.691 | 468.686 | 464.468 | 506.579 | 434.88 | 440.005 | 486.37 | 463.733 | 395.232 | 317.341 | 263.174 | 218.025 | 201.807 | 197.354 | 201.606 | 200.946 | 176.745 | 176.144 | 163.348 | 170.55 | 174.482 |
Goodwill
| 136.407 | 136.416 | 138.044 | 138.103 | 138.082 | 139.399 | 139.419 | 135.417 | 134.335 | 135.173 | 121.51 | 119.521 | 83.017 | 81.451 | 75.74 | 75.723 | 0 | 0 | 0 | 67.929 | 67.156 | 73.883 |
Immateriële activa
| 59.754 | 97.618 | 83.344 | 73.075 | 61.464 | 50.973 | 51.262 | 59.859 | 75.576 | 78.808 | 71.307 | 65.077 | 49.337 | 31.306 | 24.409 | 23.645 | 0 | 0 | 0 | 30.983 | 0 | 0 |
Goodwill en immateriële activa
| 196.161 | 234.034 | 221.388 | 211.178 | 199.546 | 190.372 | 190.681 | 195.276 | 209.911 | 213.981 | 192.817 | 184.598 | 132.354 | 112.757 | 100.149 | 99.368 | 100.057 | 97.387 | 100.928 | 98.912 | 67.156 | 73.883 |
Langetermijnbeleggingen
| 124.711 | 156.914 | 146.467 | 61.181 | 108.966 | 60.456 | 45.385 | 60.307 | 55.349 | 184.254 | 213.206 | 54.325 | 59.84 | 52.514 | 29.2 | 0.959 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 30.845 | 55.212 | 58.468 | 62.555 | 55.606 | 49.931 | 58.264 | 53.4 | 53.81 | 48.29 | 44.174 | 41.342 | 41.265 | 35.428 | 27.857 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 113.479 | 12.693 | 14.104 | 15.383 | 14.212 | 16.781 | 11.058 | 33.3 | 64.053 | 32.686 | 14.01 | 12.975 | 11.711 | 10.136 | 16.46 | 18.17 | 27.403 | 42.069 | 25.126 | 29.593 | 67.1 | 64.739 |
Totaal niet-vlottende activa
| 926.735 | 931.177 | 905.857 | 810.678 | 891.858 | 758.095 | 737.06 | 833.517 | 846.446 | 879.963 | 785.664 | 559.246 | 463.272 | 418.479 | 378.591 | 347.96 | 328.406 | 316.201 | 302.198 | 291.852 | 304.807 | 313.103 |
Totaal activa
| 2,767.749 | 2,826.508 | 2,556.027 | 2,191.534 | 2,469.566 | 2,440.499 | 2,241.298 | 2,339.178 | 2,283.875 | 2,229.809 | 2,010.045 | 1,615.297 | 1,371.808 | 1,357.527 | 1,152.654 | 1,390.358 | 1,150.125 | 954.857 | 961.416 | 939.995 | 874.912 | 898.363 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 185.7 | 176.461 | 134.714 | 137.093 | 207.368 | 287.386 | 169.759 | 236.024 | 269.105 | 301.298 | 331.776 | 329.391 | 267.472 | 264.431 | 141.12 | 198.554 | 142.565 | 0 | 0 | 140.446 | 125.099 | 131.296 |
Kortlopende schulden
| 31.149 | 23.458 | 19.336 | 27.004 | 25.623 | 0 | 12.147 | 15.275 | 11.412 | 11.759 | 14.035 | 10.186 | 20.658 | 100.057 | 93.648 | 0 | 0 | 0 | 0 | 36.584 | 322.216 | 324.223 |
Belastingschulden
| 22.746 | 44.79 | 48.42 | 37.285 | 27.001 | 25.869 | 28.796 | 26.008 | 27.404 | 19.145 | 20.433 | 22.469 | 0 | 7.145 | 12.105 | 19.043 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 418.237 | 496.61 | 741.186 | 491.133 | 571.085 | 25.869 | 543.265 | 491.46 | 417.596 | 429.508 | 409.371 | 415.862 | 298.123 | 230.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 589.325 | 542.454 | 406.744 | 381.431 | 527.033 | 415.677 | 423.712 | 737.214 | 480.155 | 492.933 | 393.097 | 397.326 | 344.236 | 46.155 | 199.855 | 450.916 | -142.565 | 0 | 0 | -177.03 | -447.315 | -455.519 |
Totaal kortlopende verplichtingen
| 1,247.157 | 1,283.773 | 1,028.568 | 800.89 | 1,040.454 | 1,131.554 | 938.669 | 1,022.326 | 795.117 | 831.307 | 764.632 | 763.647 | 636.423 | 647.928 | 446.728 | 668.513 | 0 | 0 | 0 | 297.18 | 447.315 | 455.519 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 54.316 | 30.377 | 30.977 | 35.905 | 43.469 | 0.138 | 31.392 | 40.244 | 41.057 | 42.395 | 2.018 | 3.174 | 14.506 | 220.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 6.252 | 7.773 | 8.049 | 6.305 | 4.29 | 2.57 | 81.958 | 82.205 | 82.82 | 66.234 | 42.116 | 38.976 | 46.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 6.506 | 2.598 | 1.775 | 3.124 | 2.505 | 1.787 | 2.975 | 3.924 | 3.851 | 6.287 | 7.548 | 7.727 | 5.88 | 2.781 | 3.586 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 84.096 | 83.356 | 84.329 | 93.469 | 94.765 | 104.324 | 98.609 | 85.97 | 90.227 | 86.105 | 72.667 | 10.931 | 19.018 | 24.057 | 322.33 | 338.569 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 138.412 | 120.239 | 125.677 | 131.149 | 147.663 | 111.257 | 138.011 | 129.189 | 131.284 | 132.351 | 80.972 | 63.769 | 80.227 | 296.706 | 325.111 | 342.155 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 1,385.569 | 1,404.012 | 1,154.245 | 932.039 | 1,188.117 | 1,242.811 | 1,076.68 | 1,151.515 | 926.401 | 963.658 | 845.604 | 827.416 | 716.65 | 944.634 | 771.839 | 1,010.668 | 820.261 | 665.881 | 695.496 | 690.492 | 687.319 | 704.539 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 38.699 | 47.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 204.927 | 204.927 | 204.927 | 204.927 | 204.927 | 204.927 | 204.927 | 204.927 | 204.927 | 204.927 | 200.234 | 151.744 | 151.744 | 118.513 | 118.513 | 112.587 | 0 | 0 | 0 | 112.587 | 75.087 | 75.087 |
Ingehouden winsten
| 707.403 | 736.972 | 681.341 | 542.253 | 563.702 | 489.823 | 458.095 | 444.346 | 507.487 | 427.982 | 389.442 | 294.351 | 0 | 0 | 0 | 0 | 50.087 | 27.243 | 13.719 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -48.858 | -38.699 | -47.4 | 542.253 | 563.702 | -405.129 | -371.963 | -360.085 | -338.943 | -315.935 | -290.731 | -272.888 | -254.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 498.485 | 421.087 | 403.685 | 498.485 | 498.485 | 468.791 | 498.485 | 498.485 | 476.83 | 498.485 | 480.383 | 240.719 | 257.177 | 80.113 | 262.54 | 68.319 | 68.319 | 68.319 | 68.319 | 136.917 | 112.506 | 118.738 |
Totaal eigen vermogen van aandeelhouders
| 1,361.957 | 1,401.685 | 1,384.753 | 1,245.665 | 1,267.114 | 1,193.235 | 1,161.507 | 1,147.758 | 1,210.899 | 1,131.394 | 1,070.059 | 703.272 | 643.058 | 406.33 | 381.053 | 379.973 | 329.864 | 288.976 | 265.92 | 249.503 | 187.593 | 193.824 |
Totaal eigen vermogen
| 1,382.18 | 1,422.496 | 1,401.782 | 1,259.495 | 1,281.449 | 1,197.688 | 1,164.618 | 1,187.663 | 1,357.474 | 1,266.151 | 1,164.441 | 787.881 | 655.158 | 412.893 | 380.815 | 379.69 | 329.864 | 288.976 | 265.92 | 249.503 | 187.593 | 193.824 |
Totaal passiva en aandeelhoudersvermogen
| 2,767.749 | 2,826.508 | 2,556.027 | 2,191.534 | 2,469.566 | 2,440.499 | 2,241.298 | 2,339.178 | 2,283.875 | 2,229.809 | 2,010.045 | 1,615.297 | 1,371.808 | 1,357.527 | 1,152.654 | 1,390.358 | 1,150.125 | 954.857 | 961.416 | 939.995 | 874.912 | 898.363 |