Schaeffler AG
FSX:SHA.DE
4.634 (EUR) • At close September 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 33 | 231 | -107 | 322 | 283 | 244 | 224 | 316 | 186 | 247 | 243 | 278 | 355 | 388 | 270 | -191 | -135 | -88 | -5 | 312 | 253 | 230 | 205 | 376 | 382 | 391 | 319 | 416 | 358 | 435 | 280 | 417 | 438 | 421 | 151 | 433 | 384 | 434 | 215 | 229 | 383 | 220 |
Afschrijvingen & Amortisatie
| 243 | 245 | 261 | 245 | 248 | 249 | 259 | 244 | 242 | 245 | 245 | 241 | 242 | 238 | 251 | 273 | 242 | 493 | 255 | 246 | 237 | 242 | 216 | 208 | 201 | 196 | 196 | 189 | 193 | 189 | 196 | 183 | 181 | 177 | 180 | 171 | 173 | 170 | 154 | 161 | 158 | 154 |
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 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.7 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 7.3 | 0 | 0 | 0 | -1.6 | 0 | 0 | 0 | 6.3 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -5 | -406 | 413 | -38 | -108 | -205 | 149 | -4 | -365 | -179 | -57 | 37 | -240 | -238 | 185 | 536 | -212 | 50 | 404 | 111 | -169 | -227 | 283 | -72 | -181 | -234 | 256 | 97 | -86 | -330 | 280 | 53 | 16 | -262 | 335 | 24 | 21 | -263 | 141 | -34 | -418 | -319 |
Vorderingen
| -45 | -202 | 110 | -102 | 90 | -240 | 246 | -265 | -125 | -142 | -13 | 65 | 40 | -138 | -17 | -479 | 255 | 76 | 110 | -1 | -23 | -241 | 244 | 71 | -49 | -132 | 117 | -29 | 57 | -231 | 51 | 8 | -38 | -226 | 115 | 51 | 24 | -269 | 123 | 0 | 28 | -293 |
Voorraden
| 17 | -293 | 136 | 18 | -13 | -151 | 121 | 22 | -157 | -262 | -40 | -145 | -173 | -193 | 105 | 191 | -1 | -151 | 117 | 101 | -24 | -117 | 186 | -72 | -121 | -159 | 36 | -81 | -68 | -93 | 73 | -49 | -36 | -76 | 20 | -54 | -27 | -14 | 98 | -53 | -70 | -83 |
Crediteuren
| 18 | 121 | -40 | -25 | -67 | 180 | -147 | 93 | -34 | 308 | 106 | 95 | -46 | 156 | 0 | 0 | 0 | 0 | 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
| 5 | -32 | 207 | 71 | -118 | 6 | -71 | 146 | -49 | 83 | -17 | 182 | -67 | -45 | 80 | 345 | -211 | 201 | 287 | 10 | -145 | -110 | 97 | 72 | -60 | -75 | 220 | 178 | -18 | -237 | 207 | 102 | 52 | -186 | 315 | 78 | 48 | -249 | -80 | 19 | -348 | 57 |
Overige Niet-Contante Posten
| 508 | 873 | -110 | -101 | -116 | -132 | -139 | -79 | -93 | -114 | -161 | -98 | -91 | -107 | -182 | -85 | -25 | -128 | -70 | -59 | -92 | -91 | -81 | -49 | -119 | -116 | -109 | -92 | -145 | -108 | -185 | -125 | -64 | -130 | -206 | -138 | -340 | -157 | -20 | 83 | -286 | 79 |
Kasstroom uit Operationele Activiteiten
| 283 | 79 | 457 | 428 | 307 | 156 | 493 | 477 | -30 | 199 | 270 | 458 | 266 | 281 | 524 | 533 | -130 | 327 | 584 | 610 | 229 | 154 | 623 | 463 | 283 | 237 | 662 | 610 | 320 | 186 | 571 | 528 | 571 | 206 | 460 | 490 | 238 | 184 | 490 | 439 | -163 | 134 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -196 | -222 | -273 | -246 | -199 | -221 | -241 | -219 | -175 | -156 | -188 | -214 | -136 | -132 | -152 | -181 | -136 | -164 | -222 | -228 | -220 | -373 | -375 | -262 | -289 | -306 | -400 | -279 | -295 | -299 | -317 | -268 | -243 | -318 | -282 | -242 | -257 | -244 | -324 | -194 | -143 | -151 |
Netto Overnames
| 3 | 1 | -319 | -26 | -18 | -681 | -91 | -43 | 1 | -62 | -12 | -9 | 2 | -3 | 12 | 0 | 0 | 0 | 0 | -40 | 4 | -65 | -161 | 1 | 0 | -2 | -24 | 0 | 16 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -144 | -1,224 | -309 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Overige Investeringsactiviteiten
| 80 | -86 | 44 | 18 | 12 | 9 | 9 | -2 | 2 | -13 | -10 | -6 | -2 | -9 | -1 | -5 | -5 | -11 | -7 | -5 | 11 | -2 | 9 | -2 | 1 | -1 | 6 | 2 | -1 | 2 | 2 | 3 | -5 | -1 | -4 | 16 | 7 | -1 | -31 | -7 | -2 | -2 |
Kasstroom uit Investeringsactiviteiten
| -257 | -1,531 | -548 | -254 | -205 | -893 | -323 | -264 | -172 | -231 | -210 | -229 | -136 | -141 | -141 | -186 | -141 | -175 | -229 | -273 | -205 | -440 | -527 | -261 | -288 | -308 | -418 | -277 | -279 | -316 | -315 | -265 | -243 | -318 | -282 | -226 | -250 | -244 | -355 | -201 | -143 | -153 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -566 | -2,162 | -91 | -51 | -9 | -2 | -1 | -74 | -16 | -544 | -259 | -8 | -8 | -43 | -1,035 | -9 | -13 | -168 | -504 | -238 | -1,431 | -635 | -150 | -30 | -1 | -1 | -352 | -1 | -586 | -2 | -1,757 | -945 | -221 | -1 | -966 | -7 | -209 | -8 | -120 | -18 | -171 | -2 |
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 |
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 |
Uitgekeerde Dividenden
| -294 | 0 | -11 | 0 | -295 | 0 | -8 | 0 | -336 | 0 | -3 | -3 | -165 | 0 | 0 | -3 | -295 | 0 | 0 | 0 | -364 | 0 | 0 | 0 | -363 | 0 | 0 | 0 | -330 | 0 | 0 | -58.57 | -329 | 0 | 0 | 0 | -251 | 0 | 0 | 0 | -1 | 0 |
Overige Financieringsactiviteiten
| -14 | -1 | 163 | 97 | -7 | 482 | -35 | 132 | -2 | -15 | -17 | -15 | -7 | -13 | 1,185 | -15 | 877 | 1 | 173 | -15 | 266 | 2,176 | 116 | 30 | 202 | 56 | 89 | 1 | 350 | 0 | 1 | 2,674 | 98 | 15 | 855 | 66 | 292 | 8 | -57 | -25 | 722 | -57 |
Kasstroom uit Financieringsactiviteiten
| -891 | 2,143 | 72 | 46 | -322 | 480 | -36 | 58 | -354 | -559 | -276 | -23 | -172 | -56 | 150 | -27 | 569 | -167 | -331 | -253 | -1,529 | 1,541 | -34 | 30 | -162 | 55 | -263 | 1 | -566 | -2 | -1,757 | 1,729 | -452 | 14 | -111 | 59 | -168 | 8 | -177 | -43 | 550 | -59 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -2 | 4 | -12 | 5 | -9 | -7 | -42 | 12 | 8 | 12 | 20 | 4 | -2 | 11 | -3 | -14 | -8 | -25 | -5 | 6 | -8 | 15 | 8 | -8 | 2 | -10 | -2 | -14 | -23 | 8 | 7 | 1 | 3 | -8 | 8 | -19 | -9 | 25 | 3 | 9 | 5 | 0 |
Netto Kasstroomverandering
| -867 | 694 | -27 | 220 | -229 | -264 | 92 | 283 | -549 | -579 | -198 | 210 | -44 | 96 | 532 | 307 | 290 | -39 | 20 | 89 | -1,512 | 1,270 | 70 | 224 | -165 | -26 | -21 | 320 | -548 | -124 | -1,494 | 1,993 | -121 | -106 | 75 | 304 | -189 | -27 | -39 | 204 | 249 | -78 |
Kaspositie aan het Einde van de Periode
| 596 | 1,463 | 769 | 796 | 576 | 805 | 1,069 | 977 | 694 | 1,243 | 1,822 | 2,020 | 1,810 | 1,854 | 1,758 | 1,226 | 919 | 629 | 668 | 648 | 559 | 2,071 | 801 | 731 | 507 | 672 | 698 | 719 | 399 | 947 | 1,071 | 2,565 | 572 | 693 | 799 | 724 | 420 | 609 | 636 | 675 | 471 | 222 |