DEMIRE Deutsche Mittelstand Real Estate AG
FSX:DMRE.DE
0.78 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -21.96 | 0.887 | -119.985 | -2.489 | -35.563 | -19.424 | -101.539 | 10.744 | 8.723 | 8.766 | 53.474 | 8.567 | 7.462 | 11.311 | -17.665 | 12.229 | 3.937 | 7.981 | 52.149 | 4.832 | 33.748 | 7.126 | 22.505 | 3.893 | 31.88 | 30.479 | 15.99 | 0.815 | 7.105 | 3.719 | 34.134 | -4.173 | 4.846 | 5.155 | 27.2 | 4.033 | 1.198 | 0.581 | 57.729 | 4.789 | -4.868 | -0.064 | -2.479 | -2.249 | -0.569 | -0.63 | 16.059 | 0.239 |
Depreciation & Amortization
| 1.49 | 1.215 | 17.528 | 0.381 | 0.931 | 1.053 | 8.971 | 0.746 | 0.438 | 0.116 | 0.808 | 2.325 | 0.415 | 0.508 | 2.343 | 1.016 | 3.209 | 0.657 | -0.124 | 0.296 | 0.527 | 0.098 | -0.391 | 0.307 | 2.07 | 0.127 | 2.092 | -0.23 | 0.89 | 0.189 | -1.051 | 2.197 | 0.196 | 0.716 | 0.022 | 0 | 0 | 0.005 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0.107 | -0.1 | 0.097 | 0 | 0.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.009 | 0 | 0.04 | -0.033 | -0.107 | 0.1 | -0.097 | -0.32 | -0.355 | 0.246 | 0.288 | 0.038 | -0.171 | 0.246 | -0.128 | 0.118 | 0.039 | 0.038 | 0.049 | 0.044 | 0.036 | 0.033 | 1.632 | 0.025 | -0.274 | 0.424 | 0.248 | 0.119 | 0.117 | 0.121 | 0.14 | 0 | 0.152 | 0.302 | 0.444 | 0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 2.495 | -2.806 | 12.843 | 1.053 | -3.677 | 0.422 | 9.956 | -2.602 | -2 | -3.761 | 1.893 | -0.366 | -1.858 | 6.601 | -12.216 | -1.842 | 0.936 | -1.437 | 3.57 | -1.657 | -3.029 | -6.285 | 7.012 | -4.061 | 5.031 | -2.687 | 15.115 | -3.268 | 0.339 | -1.063 | 1.278 | -0.025 | -1.182 | -0.118 | 5.736 | -6.947 | 0.552 | 3.763 | 1.74 | -5.317 | -3.114 | 0.402 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -0.975 | 0 | 1.24 | -1.363 | -0.533 | -0.96 | -1.537 | 1.838 | -4 | -2.976 | -3.097 | 0.648 | -0.102 | -2.249 | -11.011 | -1.486 | 1.943 | -6.727 | 1.852 | 0.691 | -2.217 | -4.827 | 0.977 | 0.871 | 4.453 | -5.052 | 2.672 | 1.104 | 0.299 | -2.567 | 1.129 | 2.399 | -3.284 | 1.942 | 6.143 | 0.572 | -0.549 | 1.467 | -4.67 | -2.802 | -3 | 0.415 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.849 | -5.892 | 0 | 0 | 0 | 0 | 1.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.676 | 0.47 | -0.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -1.045 | 0 | 0 | -1.362 | -4.708 | 5.899 | 4.975 | -6.339 | 3.452 | 2.804 | 3.241 | -4.772 | -3.354 | 0.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Working Capital
| 0.149 | 0 | 0.791 | 3.778 | 1.564 | -4.517 | 6.518 | 1.899 | -1.452 | -3.589 | 1.749 | 3.758 | 1.598 | 8.226 | -0.355 | 1.741 | -0.654 | 0.059 | 1.721 | 4.235 | -0.373 | 0.501 | 0.779 | 0.789 | -1.644 | 1.719 | 11.759 | -1.012 | 1.49 | -1.252 | -1.949 | 0.348 | 3.123 | 0.577 | -9.412 | -7.417 | -3.541 | 1.424 | 6.41 | -2.515 | -0.114 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 3.56 | 3.073 | 3.903 | 16.466 | 47.232 | 33.668 | 131.759 | 3.526 | -30.542 | 4.7 | -39.161 | 5.695 | -63.628 | 3.513 | 22.531 | -54.225 | 2.661 | 5.784 | -35.469 | 6.866 | -23.365 | 6.561 | -12.884 | 8.11 | -31.984 | -20.545 | -17.529 | 9.384 | -1.081 | 3.347 | -23.95 | 9.762 | 5.226 | 2.341 | -25.6 | 0.458 | -2.363 | 2.051 | -58.474 | -0.766 | 2.512 | 0.113 | 2.479 | 2.249 | 0.569 | 0.63 | -16.059 | -0.239 |
Operating Cash Flow
| 12.812 | 6.251 | 0.656 | 15.411 | 8.923 | 15.719 | 49.147 | 12.414 | -23.381 | 9.821 | 17.014 | 16.221 | -57.609 | 21.933 | -5.007 | -42.822 | 10.743 | 12.985 | 20.126 | 10.337 | 7.881 | 7.5 | 16.242 | 8.249 | 6.997 | 7.374 | 15.668 | 6.701 | 7.253 | 6.192 | 10.411 | 7.761 | 9.086 | 8.094 | 7.336 | -2.308 | -0.613 | 6.4 | 0.998 | -1.294 | -5.47 | 0.451 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.593 | 0 | 0 | -3.505 | -2.272 | -3.359 | -6.166 | -6.602 | -10.115 | -9.467 | -9.899 | -7.321 | -3.863 | -3.641 | 0 | -2.563 | 52.658 | -6.41 | -251.485 | 0 | -145.952 | -1.1 | -24.462 | -1.04 | -0.431 | -0.134 | -2.831 | -0.355 | -1.218 | -2.059 | -5.8 | -0.372 | 9.573 | 0 | -8.522 | -2.676 | 0.3 | -0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 5.57 | 0 | -65.854 | 0 | 0 | -0.6 | 0 | 0 | 18.032 | 7.841 | -18.157 | -7.716 | 0 | 0 | 0 | -0.065 | -69.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.973 | 0 | 0 | 0 | 0 | 0 | 0 | -4.352 | -4.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | -5.57 | 0 | 0 | -0.549 | 0 | -0.051 | -3.045 | -0.228 | -18.074 | -7.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.54 | 0 | 0 | 0.595 | 73.696 | 8.232 | 1.999 | 1.244 | 0 | 1.3 | 44.671 | 11.01 | 55.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.159 | 0 | -2.417 | 0.001 | 65.853 | 0 | 2.141 | 0.6 | -10.115 | -8.217 | 16.137 | -64.38 | 51.729 | -3.724 | 38.052 | 12.2 | -58.955 | -6.345 | 214.25 | -69.198 | 0.273 | -1.1 | 1.605 | 0.464 | -0.026 | -0.015 | 10.688 | 2.29 | 0.2 | 13.839 | 8.041 | -0.001 | -12.588 | 11.225 | -11.201 | -3.525 | 17.763 | -16.625 | -279.439 | -45.704 | 2.325 | -17.457 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -4.133 | 94.451 | -2.396 | -2.909 | 65.853 | 4.873 | -2.026 | -5.907 | -10.115 | -8.217 | 34.169 | -56.539 | 33.572 | -11.44 | 38.052 | 9.637 | -6.297 | -6.41 | -37.235 | -69.198 | -145.679 | -1.1 | -22.857 | -0.576 | -0.457 | -0.149 | 7.857 | 1.935 | -1.018 | 11.78 | 2.241 | -0.373 | -3.015 | 6.873 | -24.042 | -6.201 | 18.063 | -16.985 | -279.439 | -45.704 | 2.325 | -17.457 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -9.561 | 0 | -48.095 | -2.481 | -14.715 | -3.326 | -42.314 | -8.91 | -2.962 | -2.962 | -2.965 | -18.968 | -2.947 | -45.745 | -15.983 | -2.254 | -2.29 | -21.908 | -77.958 | -3.042 | -83.844 | -2.167 | -43.154 | -2.247 | -35.9 | -3.694 | -193.016 | -163.843 | -5.043 | -8.879 | -5.769 | -29.164 | -22.347 | -24.301 | -7.871 | -7.099 | -37.101 | -0.363 | -40.818 | -47.623 | -0.208 | -15.576 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.658 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0 | -0.067 | 0 | 0 | 0.314 | -0.314 | -1.178 | 0 | -8.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities
| -3.311 | -38.646 | 43.591 | -1.051 | -10.088 | -1.277 | -43.072 | 4.545 | -6.988 | -1.277 | -74.645 | -1.397 | -7.123 | -1.438 | -23.979 | 44.733 | -6.63 | -1.326 | -24.324 | -3.275 | -2.486 | -7.443 | 1.544 | -10.725 | 53.664 | -7.873 | 113.163 | 247.846 | -7.173 | 3.162 | -3.738 | 20.906 | 13.655 | 12.503 | 42.886 | 4.906 | -0.024 | 35.928 | 323.666 | 0 | 0 | -0.076 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -22.208 | -40.051 | -10.618 | -3.532 | -24.803 | -4.603 | -85.319 | -4.365 | -10.017 | -4.239 | -77.61 | 17.571 | -10.07 | 43.129 | -23.979 | 44.733 | -8.92 | -23.234 | 53.634 | -6.317 | 81.358 | -9.61 | 108.52 | -12.972 | 17.764 | -11.567 | -79.853 | 84.003 | -12.216 | -5.717 | -9.507 | -8.258 | -8.692 | -11.798 | 35.015 | 8.965 | -37.125 | 35.565 | 282.848 | 47.623 | 0.208 | 15.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0.001 | -0.001 | 0 | 0.001 | 0 | -0.001 | 0 | -0.001 | 0.001 | 0 | 0.001 | 0 | -0.001 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -13.529 | 60.651 | -12.358 | 8.97 | 49.973 | 15.989 | -38.197 | 2.141 | -43.513 | -2.635 | 41.231 | -22.747 | -34.108 | 53.623 | 9.066 | 11.548 | -4.473 | -16.66 | 36.525 | -65.177 | -56.44 | -3.211 | 101.905 | -5.3 | 24.305 | -4.342 | -56.327 | 92.639 | -5.982 | 12.255 | 3.144 | -0.87 | -2.621 | 3.169 | 18.309 | 0.456 | -19.675 | 24.98 | 4.409 | 0.625 | -2.92 | -1.508 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 167.111 | 180.64 | 119.989 | 132.347 | 123.377 | 73.404 | 57.415 | 95.612 | 93.471 | 136.984 | 139.619 | 98.388 | 121.135 | 155.243 | 101.62 | 92.554 | 81.006 | 85.479 | 102.139 | 65.614 | 130.791 | 187.231 | 190.442 | 88.537 | 93.837 | 69.532 | 73.874 | 130.201 | 37.562 | 43.544 | 31.289 | 28.145 | 29.015 | 31.636 | 28.467 | 10.158 | 9.702 | 29.377 | 6.069 | 1.66 | 1.035 | 3.955 | 0 | 0 | 0 | 0 | 0 | 0 |