DATRON AG
FSX:DAR.DE
7.95 (EUR) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||
Net Income
| 1.623 | 2.294 | 2.253 | 2.368 | 1.955 | 2.186 | 1.671 | 1.214 | 0.268 | 1.522 | 1.268 | 1.843 | 1.688 | 2.171 | 1.793 | 2.041 | 0.034 | 1.408 | 0.844 | 1.283 | 0.814 | 0.664 | 0.59 | 0.314 | 0.4 | 0.4 | 0.4 | 0.4 |
Depreciation & Amortization
| 0.548 | 0.583 | 0.591 | 0.631 | 0.616 | 0.649 | 0.582 | 0.55 | 0.64 | 0.676 | 0.608 | 0.51 | 0.409 | 0.417 | 0.406 | 0.445 | 0.352 | 0.383 | 0.334 | 0.356 | 0.332 | 0.302 | 0.289 | 0.148 | 0.13 | 0.13 | 0.13 | 0.13 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -0.789 | 2.774 | -3.508 | -2.782 | -1.005 | -0.798 | -1.518 | 2.264 | 0.568 | -0.169 | -1.578 | 2.453 | -1.399 | -1.017 | -1.093 | -0.309 | -1.008 | 0.494 | -1.948 | 0.476 | -2.496 | 2.434 | -2.09 | 0.106 | -0.952 | -0.952 | -0.952 | -0.952 |
Accounts Receivables
| 4.276 | 1.615 | -2.899 | -1.228 | -0.566 | 1.292 | -1.619 | 0.232 | 0.764 | 0.918 | -0.907 | 0.146 | -0.29 | 0.276 | -0.906 | -0.218 | -0.342 | 1.101 | -0.749 | 1.782 | -2.04 | 0.969 | -0.808 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -5.835 | 0.797 | -0.427 | -3.464 | -1.631 | -0.282 | -1.149 | 1.818 | 0.046 | -0.975 | -1.19 | 2.317 | -1.207 | -1.502 | 0.121 | 0.604 | -0.847 | -0.19 | -0.8 | -1.361 | -0.374 | 0.872 | -0.965 | -0.023 | -0.151 | -0.151 | -0.151 | -0.151 |
Change In Accounts Payables
| 0.45 | 1.481 | -0.889 | 1.018 | 0.897 | -1.05 | 0.838 | 0.44 | -0.974 | -0.303 | 0.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.119 | -0.129 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.77 | -1.119 | 0.707 | 0.892 | 0.295 | -0.758 | 0.412 | -0.226 | 0.732 | 0.191 | -0.184 | -0.01 | 0.098 | 0.209 | -0.309 | -0.694 | 0.181 | -0.417 | -0.399 | 0.055 | -0.083 | 0.594 | -0.317 | 0.129 | -0.802 | -0.802 | -0.802 | -0.802 |
Other Non Cash Items
| 0.212 | -3.238 | 4.481 | 5.076 | 2.638 | 0.381 | 4.376 | -1.097 | 1.942 | 1.166 | 2.293 | -0.773 | 0.296 | 0.786 | -1.078 | -2.362 | 1.552 | -0.895 | 1.201 | -0.555 | 1.091 | -0.223 | 0.633 | 0.083 | -0.227 | -0.227 | -0.227 | -0.227 |
Operating Cash Flow
| 1.594 | 5.14 | -1.579 | 0.357 | 1.672 | 1.08 | 2.017 | 4.321 | 1.974 | 1.483 | -0.019 | 4.033 | 0.994 | 2.357 | 0.028 | -0.184 | 0.929 | 1.389 | 0.431 | 1.56 | -0.259 | 3.178 | -0.577 | 0.65 | -0.65 | -0.65 | -0.65 | -0.65 |
Investing Activities: | ||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -10.023 | -12.185 | -3.04 | -2.335 | -0.559 | -1.391 | -0.329 | -2.041 | -0.619 | -0.669 | -1.399 | -1.357 | -0.315 | -0.524 | -0.344 | -0.884 | -0.177 | -0.816 | -0.393 | -0.225 | -0.352 | -0.217 | -0.282 | -0.155 | -0.363 | -0.363 | -0.363 | -0.363 |
Acquisitions Net
| 0 | 0.049 | 0 | -0.037 | 0.089 | 0.013 | 0.003 | 0.342 | 0.073 | 0.045 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.081 | -0.041 | -0.686 | -0.869 | 0.039 | -0.73 | -0.016 | 0.264 | -0.264 | 0.096 | -0.486 | -0.241 | -0.053 | -1.346 | 1.397 | 0.372 | -0.188 | 0.032 | -0.052 | 0.298 | 0.074 | 0.337 | -0.245 | 0.155 | 0.363 | 0.363 | 0.363 | 0.363 |
Investing Cash Flow
| -9.942 | -12.177 | -3.726 | -2.372 | -0.47 | -1.378 | -0.326 | -1.435 | -0.81 | -0.528 | -1.858 | -1.598 | -0.368 | -1.87 | 1.053 | -0.512 | -0.364 | -0.785 | -0.446 | 0.073 | -0.278 | 0.119 | -0.527 | -0.105 | -0.567 | -0.567 | -0.567 | -0.567 |
Financing Activities: | ||||||||||||||||||||||||||||
Debt Repayment
| 8.847 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -0.05 | 0.099 | 0.501 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0.006 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0.205 | 0 | 0.162 | 0 | 0.156 | 0.004 | 0.112 | 0 | -0.006 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.796 | 0 | 0 | 0 | 0 | 0 | -0.465 | -0.009 | 0 | -0.44 | 0 | 0 | -0.215 | 0 | 0 | -0.005 | -0.042 | -0.095 | 0 | -0.071 | -0.08 | -0.038 | -0.1 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 |
Dividends Paid
| -0.796 | 0 | -0.792 | 0 | -0.788 | -0.001 | -0.196 | 0 | -0.395 | 0 | -0.799 | -0.004 | -0.797 | -0.598 | 0 | -0.001 | -0.598 | 0 | -0.598 | -0.399 | 0 | -0.1 | -0.4 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 |
Other Financing Activities
| -0.075 | 5.539 | 0.035 | 0.009 | 0 | 0.322 | -0.024 | 0.067 | 0.048 | 0.228 | 0.062 | 0.99 | 0.354 | 1.156 | 0.157 | 0.043 | 0.134 | 0.022 | -0.337 | 0.384 | -0.39 | 0.108 | 0.006 | -0.097 | 0.4 | -0.154 | 0.4 | -0.154 |
Financing Cash Flow
| 7.976 | 5.744 | -0.757 | 0.171 | -0.788 | 0.477 | -0.657 | 0.12 | -0.397 | -0.058 | -0.144 | 0.986 | -0.659 | 0.557 | 0.157 | 0.038 | -0.504 | -0.072 | -0.929 | -0.087 | -0.465 | 0.008 | -0.394 | -0.197 | -0.354 | -0.354 | -0.354 | -0.354 |
Other Information: | ||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 12.918 | 1.082 | 0.348 | -14.348 | 13.135 | -13.135 | 9.362 | -9.362 | 10.486 | -10.486 | 7.098 | -6.992 | 4.709 | -4.709 | 5.307 | -5.307 | 5.718 | -5.718 | 5.173 | 0.134 | 0.103 | 0.103 | 0.334 | 0.334 | 0.334 | 0.334 |
Net Change In Cash
| -0.372 | -1.294 | -6.062 | -1.844 | 0.413 | 0.179 | 1.034 | 3.006 | 0.767 | 0.897 | 8.465 | -7.065 | 7.065 | -5.947 | 5.947 | -5.367 | 5.367 | -4.774 | 4.774 | -4.171 | 4.171 | -0.439 | 1.027 | 0.452 | -1.237 | -1.237 | -1.237 | -1.237 |
Cash At End Of Period
| 5.191 | 5.563 | 6.856 | 12.918 | 14.762 | 14.348 | 14.169 | 13.135 | 10.129 | 9.362 | 8.465 | 0 | 7.065 | 0 | 5.947 | 0 | 5.367 | 0 | 4.774 | 0 | 4.171 | 1.43 | 1.869 | 1.293 | 0.842 | 0.842 | 0.842 | 0.842 |