CPH Chemie + Papier Holding AG
SIX:CPHN.SW
67.6 (CHF) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 107.64 | 143.614 | 95.084 | 116.265 | 93.096 | 89.018 | 80.145 | 70.345 | 53.147 | 69.887 | 63.936 | 64.658 | 31.486 | 54.277 | 66.811 | 88.118 | 58.548 | 68.727 | 121.197 | 107.722 | 101.981 | 87.376 |
Kortetermijnbeleggingen
| 0 | 0 | 0.032 | 0.02 | 0.025 | 0.029 | 0.038 | 0.042 | 0.044 | 5.254 | 10.275 | 8.64 | 11.135 | 19.283 | 34.631 | 105.256 | 124.308 | 107.197 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 107.64 | 143.614 | 95.116 | 116.285 | 93.121 | 89.047 | 80.183 | 70.387 | 53.191 | 75.141 | 74.211 | 73.298 | 42.621 | 73.56 | 101.442 | 193.374 | 182.856 | 175.924 | 121.197 | 107.722 | 101.981 | 87.376 |
Nettovorderingen
| 90.385 | 115.811 | 97.87 | 70.059 | 86.41 | 72.052 | 77.819 | 69.065 | 66.419 | 79.472 | 70.802 | 0 | 0 | 0 | 84.193 | 109.608 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 102.077 | 113.097 | 87.528 | 78.323 | 78.543 | 69.649 | 59.215 | 68.939 | 54.521 | 63.389 | 56.877 | 58.761 | 57.338 | 63.669 | 60.355 | 83.635 | 91.018 | 78.761 | 68.668 | 60.91 | 67.176 | 65.709 |
Overige vlottende activa
| 5.847 | 9.644 | 9.189 | 6.673 | 8.567 | 122.549 | 25.028 | 13.732 | 12.902 | 14.399 | 12.634 | 87.925 | 93.637 | 85.344 | 5.37 | 7.416 | 123.958 | 109.695 | 114.849 | 102.372 | 100.313 | 96.694 |
Totaal vlottende activa
| 305.949 | 382.166 | 289.703 | 271.34 | 266.641 | 353.297 | 242.245 | 222.123 | 187.033 | 232.401 | 214.524 | 219.984 | 193.596 | 222.573 | 251.36 | 394.033 | 397.832 | 364.38 | 304.714 | 271.004 | 269.47 | 249.779 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 221.977 | 213.662 | 196.474 | 352.563 | 366.382 | 376.054 | 384.051 | 384.569 | 404.3 | 419.144 | 433.653 | 719.655 | 769.17 | 853.875 | 709.48 | 506.12 | 525.777 | 489.362 | 490.862 | 472.26 | 491.761 | 520.657 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3.926 | 4.527 | 5.835 | 5.565 | 5.596 | 5.842 | 4.822 | 3.091 | 2.413 | 1.32 | 1.248 | 1.473 | 2.948 | 3.754 | 5.615 | 6.224 | 0.792 | 0.968 | 1.245 | 2.678 | 2.963 | 3.512 |
Goodwill en immateriële activa
| 3.926 | 4.527 | 5.835 | 5.565 | 5.596 | 5.842 | 4.822 | 3.091 | 2.413 | 1.32 | 1.248 | 1.473 | 2.948 | 3.754 | 5.615 | 6.224 | 0.792 | 0.968 | 1.245 | 2.678 | 2.963 | 3.512 |
Langetermijnbeleggingen
| 26.321 | 25.096 | 31.135 | 39.614 | 41.148 | 10 | 10 | 10 | 10 | 10 | 10 | 1.36 | 0 | -19.149 | -34.354 | -104.861 | -124.296 | -107.097 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 15.103 | 16.582 | 13.083 | 12.412 | 0.463 | 0.989 | 0.493 | 0.487 | 0.543 | 0.862 | 0.691 | 0.772 | 0.916 | 0 | 36.956 | 108.365 | 2.481 | 2.3 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 24.915 | 24.158 | 24.168 | 22.739 | 22.428 | -0.989 | -0.493 | -0.487 | -0.543 | -0.862 | -0.691 | 29.137 | 25.504 | 45.422 | 25.564 | 24.915 | 148.696 | 131.617 | 27.135 | 8.676 | 8.884 | 5.649 |
Totaal niet-vlottende activa
| 292.242 | 284.025 | 270.695 | 432.893 | 436.017 | 391.896 | 398.873 | 397.66 | 416.713 | 430.464 | 444.901 | 752.397 | 798.538 | 883.902 | 743.261 | 540.763 | 553.45 | 517.15 | 519.242 | 483.614 | 503.608 | 529.818 |
Totaal activa
| 598.191 | 666.191 | 560.398 | 704.233 | 702.658 | 800.469 | 697.552 | 672.427 | 623.955 | 688.388 | 681.788 | 972.381 | 992.134 | 1,106.475 | 994.621 | 934.796 | 951.282 | 881.53 | 823.956 | 754.618 | 773.078 | 779.597 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 71.039 | 93.011 | 84.787 | 56.751 | 66.253 | 69.746 | 69.529 | 53.085 | 46.7 | 53.756 | 59.366 | 52.939 | 40.017 | 93.584 | 29.241 | 33.293 | 40.121 | 31.018 | 30.739 | 27.408 | 28.626 | 23.675 |
Kortlopende schulden
| 0.723 | 98.851 | 3.227 | 8.088 | 5.889 | 125.788 | 9.802 | 6.997 | 6.845 | 22.627 | 23.003 | 9.754 | 10.265 | 11.64 | 13.442 | 9.529 | 31.696 | 26.877 | 0 | 0 | 0 | 0 |
Belastingschulden
| 3.057 | 1.863 | 1.266 | 1.561 | 0.925 | 2.654 | 1.897 | 3.035 | 1.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 17.99 | 14.334 | 10.572 | 8.251 | 9.541 | -125.788 | -9.802 | -6.997 | -6.845 | -22.627 | -23.003 | 8.303 | 21.502 | 0 | 18.043 | 19.321 | 30.502 | 27.631 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 30.86 | 27.276 | 18.979 | 16.471 | 14.17 | 151.07 | 35.868 | 39.323 | 24.662 | 40.772 | 45.679 | 15.763 | 12.123 | 24.157 | 11.094 | 11.595 | 0.048 | 0.154 | 45.856 | 38.447 | 66.364 | 55.966 |
Totaal kortlopende verplichtingen
| 120.612 | 233.472 | 117.565 | 89.561 | 95.853 | 220.816 | 105.397 | 92.408 | 71.362 | 94.528 | 105.045 | 86.759 | 83.907 | 129.381 | 71.82 | 73.738 | 102.367 | 85.68 | 76.595 | 65.855 | 94.99 | 79.641 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 106.5 | 109.5 | 116.275 | 120.471 | 143.473 | 145.58 | 126.521 | 127.981 | 117.875 | 143.994 | 169.266 | 225.925 | 115.977 | 70.287 | 64.331 | 22.323 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0.095 | 0.246 | 0.495 | 113.409 | 136.04 | 138.745 | 119.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.963 | 13.117 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 11.142 | 5.767 | 7.234 | 6.708 | 6.667 | 7.062 | 7.433 | 6.835 | 7.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.243 | 40.436 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 30.166 | 27.385 | 18.51 | 26.351 | 42.079 | -120.471 | -143.473 | -145.58 | -126.521 | -127.981 | -117.875 | 31.864 | 32.653 | 40.983 | 55.284 | 58.014 | 1.095 | 1.42 | 68.472 | 73.535 | 76.932 | 112.348 |
Totaal niet-vlottende verplichtingen
| 41.308 | 33.152 | 132.339 | 142.805 | 165.516 | 120.471 | 143.473 | 145.58 | 126.521 | 127.981 | 117.875 | 175.858 | 201.919 | 266.908 | 171.261 | 128.301 | 123.632 | 77.296 | 68.472 | 73.535 | 76.932 | 112.348 |
Totaal passiva
| 161.92 | 266.624 | 249.904 | 232.366 | 261.369 | 393.325 | 301.307 | 291.645 | 221.249 | 246.385 | 247.525 | 262.617 | 285.826 | 396.289 | 243.081 | 202.039 | 225.999 | 162.976 | 145.067 | 139.39 | 171.922 | 191.989 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 37.058 | 33.099 | 17.32 | 13.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1.2 | 1.2 | 1.2 | 1.2 | 12 | 12 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
Ingehouden winsten
| 473.594 | 422.728 | 307.982 | 402.372 | 423.582 | 440.333 | 400.429 | 381.362 | 390.186 | 425.541 | 388.063 | 8.061 | -17.991 | -20.01 | 29.467 | 30.596 | 43.379 | 49.464 | 44.899 | 24.46 | 21.388 | 16.888 |
Overige gereserveerde algehele resultaten
| -38.115 | -25.718 | -0.056 | 67.171 | 4.174 | 61.736 | -37.058 | -33.099 | -17.32 | -13.422 | 16.2 | -763.413 | -706.568 | -689.755 | -758.615 | -710.43 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -0.408 | 0 | 0 | -0.027 | -0.045 | -108.581 | -37.154 | -33.261 | -17.48 | -13.538 | 0 | 1,435.116 | 1,400.867 | 1,389.951 | 1,450.688 | 1,382.591 | 651.634 | 638.402 | 603.656 | 560.424 | 549.464 | 540.409 |
Totaal eigen vermogen van aandeelhouders
| 436.271 | 398.21 | 309.126 | 470.716 | 439.711 | 405.488 | 393.275 | 378.101 | 402.706 | 442.003 | 434.263 | 709.764 | 706.308 | 710.186 | 751.54 | 732.757 | 725.013 | 717.866 | 678.555 | 614.884 | 600.852 | 587.297 |
Totaal eigen vermogen
| 436.271 | 399.567 | 310.494 | 471.867 | 441.289 | 407.144 | 396.245 | 380.782 | 402.706 | 442.003 | 434.263 | 709.764 | 706.308 | 710.186 | 751.54 | 732.757 | 725.283 | 718.554 | 678.889 | 615.228 | 601.156 | 587.608 |
Totaal passiva en aandeelhoudersvermogen
| 598.191 | 666.191 | 560.398 | 704.233 | 702.658 | 800.469 | 697.552 | 672.427 | 623.955 | 688.388 | 681.788 | 972.381 | 992.134 | 1,106.475 | 994.621 | 934.796 | 951.282 | 881.53 | 823.956 | 754.618 | 773.078 | 779.597 |