Medion AG
FSX:MDN.DE
14.9 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 9.662 | 9.662 | -2.258 | -1.129 | -29.206 | -14.603 | 1.055 | 0.528 | 17.872 | 8.936 | 13.892 | 6.946 | 27.155 | 13.578 | 10.831 | 5.416 | 18.412 | 9.206 | 10.181 | 5.091 | 9.618 | 9.618 | 6.244 | 5.265 | 10.832 | 10.832 | 5.538 | 4.773 | 2.483 | 11.827 | 4.047 | 4.2 | 4.382 | 11.661 | 3.748 | 3.5 | 4.307 | 14.267 | 6.083 | 3.2 | 5.724 | 12.072 | 2.568 | 1.8 | 1.001 | 15.007 | 5.682 | 5.4 | 5.808 | 13.172 | 4.387 | 3.181 | 5.055 | 16.289 | 4.663 | 3.157 | 4.007 | 0 | 0 | 0 | 0 |
Afschrijvingen & Amortisatie
| 0.014 | 0.014 | 1.281 | 0.641 | 1.917 | -0.078 | 1.515 | 0.758 | 1.587 | -0.053 | 1.482 | 0.741 | 2.628 | -0.311 | 1.849 | 0.925 | 2.107 | -0.179 | 1.57 | 0.785 | -0.319 | -0.319 | 1.011 | 1.011 | -0.092 | -0.092 | 1.168 | 1.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.851 | 0.931 | 0.954 | 0.942 | 0.915 | 1.297 | 1.022 | 1.053 | 1.015 | 0.921 | 1.09 | 1.228 | 1.247 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.64 | 0 | 0 | 0 | 0.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 13.043 | 13.043 | 50.796 | 18.105 | 167.421 | 92.291 | 6.241 | 17.752 | -39.299 | -15.378 | -41.759 | -23.218 | -45.105 | -32.055 | -12.582 | -17.429 | -22.504 | -12.972 | -5.889 | -20.223 | 7.055 | 7.055 | -5.587 | -5.587 | 28.238 | 28.238 | 4.743 | 4.743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.573 | -30.058 | -0.66 | 33.954 | 29.75 | -22.919 | -53.594 | 11.291 | -23.809 | -34.175 | -52.556 | 41.074 | 65.16 |
Vorderingen
| 0 | 0 | -24.065 | 0 | -81.831 | 0 | -21.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.676 | 16.676 | 24.065 | 24.065 | 81.831 | 81.831 | 21.514 | 21.514 | -17.595 | -17.595 | -20.869 | -20.869 | -29.338 | -29.338 | -17.188 | -17.188 | -9.107 | -9.107 | -17.869 | -17.869 | 8.467 | 8.467 | -0.369 | -0.369 | 34.093 | 34.093 | 4.1 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105.722 | 0 | 0 | 0 | 0 | -6.712 | -68.327 | 11.492 | -20.92 | 21.064 | -128.243 | 27.016 | 99.666 |
Crediteuren
| -44.456 | 0 | 14.586 | 0 | -17.161 | 0 | -29.263 | 0 | -8.543 | 0 | 4.676 | 0 | 0 | 0 | 22.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.633 | -3.633 | 36.21 | -5.96 | 184.582 | 10.461 | 35.504 | -3.762 | -30.756 | 2.217 | -46.435 | -2.349 | -22.83 | -2.717 | -34.857 | -0.241 | -22.504 | -3.865 | -5.889 | -2.354 | -1.412 | -1.412 | -5.219 | -5.219 | -5.855 | -5.855 | 0.644 | 0.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.149 | 0 | 0 | 0 | 0 | -16.207 | 14.733 | -0.201 | -2.889 | -55.239 | 75.687 | 14.058 | -34.506 |
Overige Niet-Contante Posten
| -26.355 | -26.355 | -12.71 | 6.043 | 2.953 | -17.246 | 31.413 | -14.946 | 15.613 | -1.203 | -1.461 | 2.603 | 13.532 | 15.236 | -17.105 | 11.401 | -0.917 | 0.406 | 3.576 | 17.556 | -7.36 | -7.36 | 23.421 | 24.4 | -17.085 | -17.085 | 0.472 | 1.237 | -2.483 | -11.827 | -4.047 | -4.2 | -4.382 | -11.661 | -3.748 | -3.5 | -4.307 | -14.267 | -6.083 | -3.2 | -6.364 | -12.072 | -2.568 | -1.8 | -1.641 | -15.007 | -5.682 | -5.4 | -1.095 | 1.944 | 2.611 | -15.445 | -10.496 | 6.555 | -38.557 | 1.341 | -1.866 | 34.899 | 9.052 | -16.869 | 0.204 |
Kasstroom uit Operationele Activiteiten
| -3.637 | -3.637 | 49.133 | 23.66 | 122.09 | 60.364 | 7.931 | 4.092 | -15.944 | -7.698 | -26.134 | -12.928 | -7.046 | -3.552 | 1.57 | 0.313 | -7.116 | -3.539 | 6.298 | 3.209 | 8.994 | 8.994 | 25.089 | 25.089 | 21.893 | 21.893 | 11.921 | 11.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.137 | -14.011 | 7.292 | 22.632 | 25.224 | 1.222 | -86.466 | 16.842 | -20.653 | 1.645 | -42.414 | 25.433 | 66.611 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.261 | -0.261 | -0.868 | -0.434 | 0.418 | -0.363 | -0.869 | -0.435 | -0.039 | -0.592 | -0.816 | -0.408 | -1.918 | -0.959 | -3.401 | -1.701 | -3.294 | -2.732 | -0.927 | -0.464 | -0.181 | -0.181 | -0.456 | -0.456 | -0.93 | -0.93 | -1.322 | -1.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.973 | -0.633 | -0.45 | -0.222 | -2.021 | -0.786 | -0.956 | -1.276 | -1.365 | -0.539 | -0.734 | -0.507 |
Netto Overnames
| 170.007 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 30.01 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -12.304 | -12.304 | -120 | -58.783 | -0.497 | 0.394 | -16.572 | -8.195 | 19.999 | 10.142 | 60 | 29.997 | -40 | 20.243 | 40 | 20.353 | 0.002 | 15.242 | -0.002 | 0.189 | 0.017 | 0.017 | -9.395 | -9.395 | -29.971 | -29.971 | 0.109 | 0.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.764 | 0.406 | 0.134 | 0.041 | 0.097 | 0.128 | 0.496 | 0.003 | 0 | -0.013 | 0 | 0.009 | 0.023 |
Kasstroom uit Investeringsactiviteiten
| -12.565 | -12.565 | -120.868 | -59.217 | -1.141 | 0.032 | -17.441 | -8.629 | 18.928 | 9.551 | 59.184 | 29.589 | 38.082 | 19.284 | 36.599 | 18.652 | 24.548 | 12.51 | -0.907 | -0.275 | -0.164 | -0.164 | -9.85 | -9.85 | -30.9 | -30.9 | -1.214 | -1.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.764 | -0.567 | -0.499 | -0.409 | -0.125 | -1.893 | -0.29 | -0.953 | -1.276 | -1.378 | -0.539 | -0.725 | -0.484 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | -28.318 | 0 | -6.156 | 0 | -12.313 | 0 | -46.597 | 0 | -1.612 | 0 | -1.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.096 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0.636 | 0 | 0 | 0.048 | 0.454 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.097 | 0 | -4.213 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.097 | -0.097 | 17.673 | 17.673 | -28 | -28.08 | -7.387 | -0.833 | -29.31 | -8.86 | -23.435 | -23.435 | -18.201 | -13.94 | -0.686 | -0.686 | -23.042 | -9.83 | 6.012 | 2.767 | -1.377 | -1.377 | -10.796 | -10.796 | 3.644 | 3.644 | -9.801 | -9.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.948 | 0.302 | -9.994 | 0.394 | -0.654 | -0.486 | -7.998 | 0.703 | -0.225 | 0.226 | -5.642 | 1.637 |
Kasstroom uit Financieringsactiviteiten
| -0.097 | -0.097 | 35.966 | 17.673 | -56.318 | -28.08 | -1.231 | -0.833 | -16.997 | -8.86 | -46.597 | -23.435 | -27.452 | -13.94 | -1.612 | -0.686 | -19.15 | -9.83 | 6.012 | 2.767 | -1.377 | -1.377 | -10.796 | -10.796 | 3.644 | 3.644 | -9.801 | -9.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.775 | 0.948 | 0.302 | -9.947 | 1.03 | -0.654 | -0.486 | -7.95 | 1.157 | -0.129 | 0.323 | -5.642 | -2.576 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.289 | -0.289 | 0.056 | 0.056 | -1.061 | -1.061 | -0.295 | -0.295 | 1.827 | 1.827 | -1.029 | -1.029 | 1.408 | 1.408 | 1.204 | 1.204 | -1.488 | -1.488 | -0.19 | -0.19 | 0.18 | 0.18 | 0.062 | 0.062 | -0.412 | -0.412 | -0.415 | -0.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.024 | 0.064 | 0.097 | 0.014 | -0.136 | 0.103 | -0.166 | 0.185 | 0.114 | 0 | -0.031 | 0 | 0 |
Netto Kasstroomverandering
| -33.174 | -16.587 | -35.658 | -17.829 | 62.51 | 31.255 | -11.331 | -5.666 | -10.359 | -5.18 | -15.604 | -7.802 | 6.4 | 3.2 | 38.964 | 19.482 | -3.206 | -2.347 | 11.213 | 5.512 | 7.633 | 7.633 | 4.505 | 4.505 | -5.775 | -5.775 | 0.492 | 0.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.574 | -13.566 | 7.192 | 12.29 | 25.993 | -1.222 | -87.408 | 8.124 | -20.658 | 0.177 | -42.661 | 18.985 | 63.628 |
Kaspositie aan het Einde van de Periode
| 123.086 | -16.587 | 156.26 | -17.829 | 191.918 | 31.255 | 129.408 | -5.666 | 140.739 | -5.18 | 151.098 | -7.802 | 166.702 | 3.2 | 160.302 | 19.482 | 121.338 | -2.347 | 126.031 | 5.512 | 7.633 | 7.633 | 4.505 | 4.505 | -5.775 | -5.775 | 0.492 | 0.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218.619 | 155.045 | 168.611 | 161.419 | 149.129 | 123.136 | 124.358 | 211.766 | 203.642 | 224.3 | 224.123 | 266.784 | 247.799 |