Aurubis AG

FSX:NDA.DE

72.45 (EUR) • At close September 19, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.

2024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 69144.938134493.741243451.096540706.048449559.931663942.435581438.839140481.064268.5261.139264.524421.48163.39822.74883.155461.045233.025132.438307.883570.569332.082298.795342.205471.874311.943175.288391.312452.971478.964296.363253.576187.44122.781559.134232.94932.765305.655396.391666.633669.306577.68483.738470.718490.981524.205347.394159.258147.80331.26884.26834.413257.243
Kortetermijnbeleggingen 0167.1080115.9820184.325060.3190175.02032.2170106.186017.947110.522139.77574.92434.59774.15472.46441.42726.45156.33956.589107.89433.942100.44781.184112.2131.23110.97497.08779.78366.17104.70515171.39822.322107.5182.38562.65528.533191.234178.238148.89629.290.4270.4270.4790.4790.4740.4730.3860.3010.3430.3430.4640.464
Liquide middelen en kortetermijnbeleggingen 69144.938134609.723243635.421540766.367449734.951663974.652581545.025140499.011379.042200.914339.448456.078137.55295.212124.582487.496289.364189.027415.777604.511432.529379.979454.415503.104422.917272.375471.095519.141583.669447.363324.974209.762230.291641.519295.60461.298496.889574.629815.529698.596578.107484.165471.197491.46524.679347.867159.644148.10431.61184.61134.877257.707
Nettovorderingen 935728.603-27656.89836794.747902808.4991,1631,018.644882780.696881613.114780587.252874.066877.896836.382908.464891.7481,002.927928.988911.731943.4851,032.17482.137424.939414.754422.664292.777287.862350.396342.669247.794395.171423.039448.127223.914511.152384.362422.095264.351503.747475.9566.060610.823000000000118.05600
Voorraad 3,9413,830.6122,3773,399.3983,9074,064.6883,8983,552.9223,5243,677.5392,0792,804.2092,3573,118.1472,3062,463.7712,316.6271,917.4352,126.0361,728.1352,226.232,240.0621,951.8971,680.4282,122.9341,887.0662,160.0641,750.891,840.7491,920.1961,921.1181,698.7221,731.0831,813.011,666.4881,620.161,815.6911,813.2321,930.6881,754.8521,966.4571,806.9521,949.2791,946.1821,833.8072,169.7822,107.0892,052.7042,380.3172,314.0212,312.441,822.521,903.1821,912.0082,222.8731,517.5111,799.3451,603.1541,465.2671,093.627
Overige vlottende activa 935222.21773565.44783664.7390260.4251,31448.15388241.19288142.1031034.89549.8932.18331.61222.57627.79351.30534.63437.35852.22250.88139.82953.363.75571.21945.24451.48732.66142.85534.346.20148.17149.1438.70337.87942.34347.1768.27166.327221.749196.696079.36100000000050000
Totaal vlottende activa 4,9454,926.373,2194,731.4584,9865,559.5865,3405,188.2135,2875,479.2873,6654,600.7493,8194,318.3893,2303,584.9293,619.6253,028.4283,333.4783,115.2533,283.3233,389.5063,040.1013,117.0133,408.0053,159.1443,097.8072,833.642,751.7872,794.0582,713.5542,541.1752,537.0572,470.9092,419.6772,580.6732,870.572,757.8622,518.2792,513.6452,623.4532,917.7362,577.5052,577.5542,837.5363,329.3543,325.8563,441.4843,653.7773,582.6723,365.4313,167.6043,087.7632,980.5673,026.5482,310.1542,417.4092,305.8212,102.8551,803.075
Niet-vlottende activa:
Materiële vaste activa, netto 2,8672,413.2862,5172,208.5852,2811,870.9422,0881,813.6111,9991,686.6541,9611,656.9271,8791,627.3041,8731,640.81,526.3821,303.5691,302.9631,248.451,203.3841,218.9081,208.0591,198.0421,169.81,165.9071,279.1751,269.8361,275.9931,279.7871,289.2081,288.1551,288.991,286.3761,289.1451,287.0821,280.4751,285.2631,288.6391,330.6671,321.5091,331.7631,336.3631,313.3961,286.6671,258.3971,256.5771,249.317957.462959.5521,106.425970.502861.752859.455863.737858.345862.706863.783872.008874.427
Goodwill 0001.2090001.2090009.8650009.86500018.64800018.64800018.64800018.64800018.64800018.64800018.64800024.970000000000024.97
Immateriële activa 0143.6550141.9860142.5380142.2050154.1160148.8680174.450162.08189.992119.736121.001103.376122.784123.275122.98104.401121.934122.274131.089112.97132.047132.891132.46666.09284.22385.75684.56565.2583.45283.59783.38664.71583.33883.81384.17965.69490.44890.341065.38389.8292.35094.39195.49696.266101.648101.887101.902101.653101.99216.952
Goodwill en immateriële activa 0143.6550143.1950142.5380143.4140154.1160158.7330174.450171.945189.992119.736121.001122.024122.784123.275122.98123.049121.934122.274131.089131.618132.047132.891132.46684.7484.22385.75684.56583.89883.45283.59783.38683.36383.33883.81384.17984.34290.44890.34190.26690.35389.8292.35094.39195.49696.266101.648101.887101.902101.653101.99241.922
Langetermijnbeleggingen 0110.863018.6310-24.009066.253054.640124.387039.551087.532-47.253-87.146-32.472-6.873-25.199-24.6820.04919.878-1.2935.63511.59467.4013.4716.043-14.82657.221-26.919-12.56310.20416.126-11.679-63.61412.622.545-58.027-34.219-11.30521.241-119.671-93.046-69.44820.34937.37346.684030.57642.57645.09346.82338.79139.63655.2954.92952.587
Belastingvorderingen 1817.491917.7681212.2191218.4461817.1681818.076188.692168.7114.0453.9713.9813.9652.7482.7542.7452.7422.5032.5012.6885.74710.04910.52410.60610.4188.4318.2518.5288.082.6992.7672.772.788.8158.3828.1045.3292.8042.8272.8282.8672.9092.8992.912.915.0195.0185.0195.1821.8651.3822.3871.433
Overige niet-vlottende activa 3636.76533139.99444185.69575217.39370177.8864254.47734109.2584039.586110.838140.15575.36749.11574.72473.09842.12441.74557.16257.475110.10152.777111.19892.189123.3445.268119.46105.53588.4468.726105.949152.2772.48723.902108.41883.27563.48156.429192.017178.985149.58984.32470.03674.15962.90167.41992.04196.67490.8895.92490.67885.29482.32763.891
Totaal niet-vlottende activa 2,9212,722.0592,5692,528.1732,3372,187.3852,1752,259.1172,0872,090.4642,0212,012.61,9311,959.2551,9291,948.5741,784.0041,480.2851,470.841,416.6811,378.4411,393.3531,375.9571,385.4561,350.1061,353.7921,534.6471,527.3791,532.7571,531.4341,540.7941,485.8021,474.1851,473.3551,480.8821,463.9121,460.8961,460.2831,459.8821,463.2571,464.0531,473.0141,480.8221,480.7371,452.2651,437.5041,429.8121,447.211,157.61,175.6441,172.2361,165.7981,096.8841,102.5061,108.1071,100.1291,096.7871,107.4021,113.6431,034.26
Totaal activa 7,8667,648.4295,7887,259.6317,3237,746.9717,5157,447.337,3747,569.7515,6866,613.3495,7506,277.6445,1595,533.5035,403.6294,508.7134,804.3184,531.9344,661.7644,782.8594,416.0584,502.4694,758.1114,512.9364,632.4544,361.0194,284.5444,325.4924,254.3484,026.9774,011.2423,944.2643,900.5594,044.5854,331.4664,218.1453,978.1613,976.9024,087.5064,390.754,058.3274,058.2914,289.8014,766.8584,755.6684,888.6944,811.3774,758.3164,537.6674,333.4024,184.6474,083.0734,134.6553,410.2833,514.1963,413.2233,216.4982,837.335
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 1,7371,800.491,4521,566.191,6561,975.3581,7961,582.6951,6811,991.5871,9211,386.5252,0651,517.021,5651,144.0251,128.912867.193929.217768.695948.331,041.847820.625836.7481,078.681923.2111,023.388905.083891.959963.886930.17797.71849.711798.696692.451761.409954.332893.291882.965801.272888.491,027.841927.192817.77926.1171,117.298939.0311,023.7391,252.2111,227.1071,050.339868.173970.702931.0761,213.419792.53882.429895.322749.701600.853
Kortlopende schulden 17077.8624358.2812394.85294118.3989328.389134137.045116122.41027.63623.59918.269145.006152.887206.215203.24313.70632.81210.4699.43414.1411.06819.508109.339154.137158.13111.84932.11326.21425.42120.38345.372151.311165.179261.274530.79855.36683.722181.651183.204191.976234.19781.02661.50754.19642.8348.89656.505476.619290.919425.408361.465240.908165.065
Belastingschulden 021.095035.982039.693044.108041.409041.449026.24029.09214.57612.72112.85319.9135.7167.3648.90114.60313.8215.82213.94219.95913.95911.6517.6214.5229.25215.88741.67753.92638.842.50911.3215.3998.5163.895.334.9383.89414.1532.25712.63137.60537.92227.36922.06922.71315.7811.7477.9477.83418.36214.96824.262
Uitgestelde opbrengsten -1,90721.095-1,452321.916-1,6790-1,79675.838-1,774351.622-2,055389.939-2,181289.288-1,575276.509323.727376.991307.965326.253282.252311.346294.55329.653332.911312.092165.693188.701183.511161.824182.284146.588155.86153.753237.253275.698269.054269.706189.21213.959177.537192.878205.935186.0771.96890.788085.33189.943100.47890.0986.85265.43264.25653.86966.26859.564110.742102.893122.137
Overige kortlopende verplichtingen 2,326397.7521,80545.3641,987338.1662,143427.4622,26188.0372,15319.2732,24774.4451,67423.35726.12630.36419.60211.32924.18921.11119.75213.64720.00628.23333.23433.69629.8536.11231.58939.42637.46439.27933.53639.49644.91640.54137.11382.33571.87677.33675.18170.325280.924199.224302.768187.224214.866214.86256.31417.639192.317215.191216.057219.302234.285195.781204.974165.932
Totaal kortlopende verplichtingen 2,3262,297.1991,8481,991.7511,9872,408.3762,2372,204.3932,2612,459.6352,1531,932.7822,2472,003.1531,6741,471.5271,502.3641,292.8171,401.791,259.1641,460.9861,577.5471,148.6331,212.861,442.0671,272.971,236.4551,138.5481,124.8281,271.1611,298.181,141.8551,054.8841,023.841989.4541,102.0241,288.6851,248.911,260.5991,262.7451,399.1771,828.8531,263.6741,157.8871,460.661,590.5141,433.7751,530.4911,638.0461,603.9521,450.9351,415.4941,277.3471,267.0281,959.9641,369.0191,601.6861,563.311,298.4761,053.987
Langlopende verplichtingen:
Langetermijnschulden 223166.908167204.391207206.961167209.107167291.103247444.269400451.335553555.676555.801160.538174.624149.811151.876152.684278.322280.864283.727285.469358.803340.266340.325333.577335.237337.112499.247503.561506.745480.678510.443529.52305.382286.485287.293287.19413.137414.624418.33431.591535.715540.27668.982679.742683.294686.183653.096655.681334.135332.617336.718339.792444.179451.149
Uitgestelde opbrengsten niet-vlottend -22338-167272.198-2070-1670-167278.431-247348.315-400357.765-553352.93500000298.0720000328.209310.112341.146344.168344.004404.826380.23341.18283.503305.278303.56387.348336.456322.528226.491226.825216.795186.698168.805194.5670217.599183.142185.748193.09181.703128.776125.958131.269124.672115.148115.964113.217110.955
Uitgestelde belastingverplichtingen niet-vlottend 534522.25170545.336583600.245620638.087590584.701122443.56898346.963107301.211275.043180.715194.822170.138167.944184.413178.063187.768206.608203.568218.43205.134205.321196.527175.951150.847142.889158.858173.329182.986224.003183.273208.513227.433259.424235.566251.565298.512292.511375.241364.313402.274308.612326.852310.412288.128334.487327.807285.915257.035230.764208.693200.533167.13
Overige niet-vlottende verplichtingen 561341.4793790.943438221.708337137.5584931.2776451.6988531.329051.176301.212291.54340.268359.52326.773-0.316255.995254.649280.22278.3081.2581.2131.2011.2051.3041.2011.1751.111.2035.041.2111.2381.0560.99911.4439.914.540.74317.543-4.097207.7650.63540.56723.48230.06721.78610.9735.45912.68416.73733.18821.23712.81225.248
Totaal niet-vlottende verplichtingen 1,0951,068.6375491,022.8681,0211,028.914957984.7521,0831,155.5127671,237.859511,157.3831,0121,210.9981,132.056632.793709.714679.469646.593634.853712.38723.281770.555767.345906.7856.725887.993875.477856.496893.9861,023.5411,004.709964.78973.9821,039.2171,101.379851.407837.445784.651759.481896.037900.577897.189997.3021,107.7931,160.7781,201.3031,215.8241,216.8631,177.81,127.3321,114.905764.003731.061715.818685.686770.741754.482
Totaal passiva 3,4213,365.8362,3973,014.6193,0083,437.293,1943,189.1453,3443,615.1472,9203,170.6323,1983,160.5362,6862,682.5252,634.421,925.612,111.5041,938.6332,107.5792,212.41,861.0131,936.1412,212.6222,040.3152,143.1551,995.2732,012.8212,146.6382,154.6762,035.8412,078.4252,028.551,954.2342,076.0062,327.9022,350.2892,112.0062,100.192,183.8282,588.3342,159.7112,058.4642,357.8492,587.8162,541.5682,691.2692,839.3492,819.7762,667.7982,593.2942,404.6792,381.9332,723.9672,100.082,317.5042,248.9962,069.2171,808.469
Eigen vermogen:
Preferente aandelen 0000000000000001.04219.2531.94919.66330.32818.97222.07521.93200000000000015.76414.63941.41307.52900005.3768.87200000000000000
Gewone aandelen 115115.089115115.089115115.089115115.089115115.089115115.0892,552115.0892,473115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089115.089104.627104.627104.627104.627104.627104.627
Ingehouden winsten 4,0313,874.913,8813,823.0983,8853,880.6443,8523,794.0713,5943,499.0023,3263,025.0192,8692,703.3992,6072,434.6642,355.3232,175.5872,253.7452,164.9692,114.3832,133.7782,118.282,090.6772,067.8031,977.3971,988.8721,870.5731,784.7891,708.5991,634.9251,520.7811,470.4031,452.91,498.3541,523.4441,557.5861,448.8241,418.7791,423.0512.7592.8691,407.0131,532.431,475.9831,726.5511,756.5941,747.0021,510.4041,477.2161,407.5181,278.0911,318.3281,239.9611,114.7661,021.138901.642869.467851.919723.481
Overige gereserveerde algehele resultaten 158.92523.2543130.3377265.5883757.0082019.28810397.8724-1.042-19.25-31.949-19.663-30.328-18.972-22.075-21.93216.97416.53234.4424033.95526.610.1243.579.4651.254345.232329.849-15.764-14.639-41.413328.944-7.5292.7592.86930.2675.846-5.376-8.87200000000000000
Overige totale aandeelhoudersvermogen 283282.784-610.787282.784283.174282.785281282.784283282.785-695.537282.784-2,879-99.903-2,631300.686298.119291.826323.369312.704324.06320.957321.1343.032343.032343.032343.032343.032343.032343.032343.032343.032343.03200327.268328.393301.6190335.5031,779.9761,678.894343.032343.032337.656333.91338.238331.291342.782342.782342.782342.782342.782342.782187.055180.591187.055187.055187.055194.112
Totaal eigen vermogen van aandeelhouders 4,4444,281.7033,390.2134,244.2254,314.1744,308.8554,3204,257.5324,0293,953.8842,765.4633,442.182,5523,116.4552,4732,850.4392,768.5312,582.5022,692.2032,592.7622,553.5322,569.8242,554.4692,565.7722,542.4562,469.962,486.9932,362.6492,269.512,176.8442,096.6161,988.3671,929.7781,913.2211,943.2921,965.8012,001.0681,865.5321,862.8121,873.6431,900.5831,799.7211,895.4011,996.3971,928.7282,175.552,209.9212,193.3821,968.2751,935.0871,865.3891,735.9621,776.1991,697.8321,406.4481,306.3561,193.3241,161.1491,143.6011,022.22
Totaal eigen vermogen 4,4454,282.5933,391.2134,245.0124,315.1744,309.6814,3214,258.1854,0303,954.6042,766.4633,442.7172,5533,117.1082,4742,850.9782,769.2092,583.1032,692.8142,593.3012,554.1852,570.4592,555.0452,566.3282,545.4892,472.6212,489.2992,365.7462,271.7232,178.8542,099.6721,991.1361,932.8171,915.7141,946.3251,968.5792,003.5641,867.8561,866.1551,876.7121,903.6781,802.4161,898.6161,999.8271,931.9522,179.0422,214.12,197.4251,972.0281,938.541,869.8691,740.1081,779.9681,701.141,410.6881,310.2031,196.6921,164.2271,147.2811,025.543
Totaal passiva en aandeelhoudersvermogen 7,8667,648.4295,787.2137,259.6317,322.1747,746.9717,5157,447.337,3747,569.7515,685.4636,613.3495,7506,277.6445,1595,533.5035,403.6294,508.7134,804.3184,531.9344,661.7644,782.8594,416.0584,502.4694,758.1114,512.9364,632.4544,361.0194,284.5444,325.4924,254.3484,026.9774,011.2423,944.2643,900.5594,044.5854,331.4664,218.1453,978.1613,976.9024,087.5064,390.754,058.3274,058.2914,289.8014,766.8584,755.6684,888.6944,811.3774,758.3164,537.6674,333.4024,184.6474,083.0734,134.6553,410.2833,514.1963,413.2233,216.4982,830.689