Kardex Holding AG
SIX:KARN.SW
277.5 (CHF) • At close September 19, 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
| 107.3 | 71.2 | 85.9 | 122.4 | 133.6 | 129.2 | 114.9 | 105.7 | 112.5 | 85.1 | 79.1 | 34.1 | 36.9 | 42.8 | 26.8 | 27.4 | 24.8 | 23.7 | 24.6 | 19.805 | 14.809 | 24.154 |
Kortetermijnbeleggingen
| 12.3 | 31.5 | 43.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 119.6 | 102.7 | 129.1 | 122.4 | 133.6 | 129.2 | 114.9 | 105.7 | 112.5 | 85.1 | 79.1 | 34.1 | 36.9 | 52.8 | 26.8 | 27.4 | 24.8 | 23.7 | 24.6 | 19.805 | 14.809 | 24.154 |
Nettovorderingen
| 110.2 | 90 | 70.5 | 60.3 | 73 | 67.8 | 64.4 | 59.6 | 48 | 48.1 | 49.4 | 0 | 0 | 0 | 78 | 96.7 | 91.4 | 94.1 | 92.6 | 145.055 | 0 | 0 |
Voorraad
| 93.7 | 33.5 | 6.5 | 14.8 | 19.2 | 15 | 12.7 | 18.8 | 15.2 | 17.6 | 18.6 | 43.4 | 41.4 | 30.2 | 36.1 | 34.8 | 27 | 38 | 61.2 | 38.052 | 27.83 | 36.94 |
Overige vlottende activa
| 41.5 | 31.7 | 22.4 | 15 | 12.1 | 10.7 | 10.6 | 10.5 | 10.8 | 12.5 | 9.6 | 94.8 | 104.1 | 88.5 | -9.5 | 8.2 | 9.2 | 28.8 | 7.5 | 4.113 | 130.048 | 104.745 |
Totaal vlottende activa
| 294.7 | 257.9 | 228.5 | 212.5 | 237.9 | 222.7 | 202.6 | 194.6 | 186.5 | 163.3 | 156.7 | 172.3 | 182.4 | 171.5 | 131.4 | 167.1 | 152.4 | 184.6 | 185.9 | 207.026 | 172.688 | 165.839 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 68.9 | 59.4 | 52.3 | 49.1 | 39.4 | 31.2 | 26.8 | 26.2 | 23.7 | 23.5 | 24 | 51.5 | 57.3 | 62.7 | 61.3 | 66 | 61.8 | 67.1 | 60.4 | 62.792 | 63.399 | 68.455 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.9 | 30.6 | 28.8 | 28.8 | 28.8 | 28.8 | 0 | 0 | 0 |
Immateriële activa
| 8.4 | 13 | 9.3 | 7.6 | 5.9 | 4.4 | 4.3 | 3.4 | 3.1 | 3.7 | 4.6 | 5 | 5.5 | 20.1 | 9.9 | 7.1 | 4.2 | 3.7 | 6.3 | 54.112 | 56.602 | 61.566 |
Goodwill en immateriële activa
| 8.4 | 13 | 9.3 | 7.6 | 5.9 | 4.4 | 4.3 | 3.4 | 3.1 | 3.7 | 4.6 | 5 | 5.5 | 64 | 40.5 | 35.9 | 33 | 32.5 | 35.1 | 54.112 | 56.602 | 61.566 |
Langetermijnbeleggingen
| 5.1 | 15.9 | 37.8 | 1.6 | 1.5 | 2.6 | 2.6 | 2.6 | 2.3 | 1.4 | 1.4 | 0 | 0 | -8.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 8 | 6.2 | 6.2 | 5.6 | 5.1 | 4 | 3.9 | 5.2 | 4.8 | 3.2 | 2.8 | 3.8 | 0 | 8.9 | 5.3 | 5.1 | 4.5 | 5.8 | 4.9 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 37.1 | -6.2 | -6.2 | -5.6 | -5.1 | -4 | -3.9 | -5.2 | -4.8 | -3.2 | -2.8 | 3.2 | 7.3 | 10.3 | 4.4 | 4.5 | 0.6 | 0.6 | 0.3 | 4.485 | 4.011 | 4.381 |
Totaal niet-vlottende activa
| 127.5 | 88.3 | 99.4 | 58.3 | 46.8 | 38.2 | 33.7 | 32.2 | 29.1 | 28.6 | 30 | 63.5 | 70.1 | 137 | 111.5 | 111.5 | 99.9 | 106 | 100.7 | 121.389 | 124.012 | 134.402 |
Totaal activa
| 422.2 | 364.1 | 337.8 | 277.3 | 289.8 | 264.9 | 240.2 | 232 | 220.4 | 195.1 | 191.3 | 235.8 | 252.5 | 308.5 | 242.9 | 278.6 | 252.3 | 290.6 | 286.6 | 328.415 | 296.7 | 300.241 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 25.7 | 26.3 | 19.5 | 12.1 | 17.3 | 14.2 | 13.8 | 14.5 | 11.8 | 10.7 | 13.9 | 52.6 | 55.7 | 52.5 | 47.5 | 62.6 | 57.7 | 50.1 | 76.7 | 90.293 | 83.203 | 74.972 |
Kortlopende schulden
| 0 | 0 | 0.6 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.692 | 32.904 | 34.805 |
Belastingschulden
| 24.3 | 15.4 | 14.2 | 10.8 | 15 | 14.2 | 13.4 | 10.3 | 12.6 | 10.7 | 6.5 | 6.9 | 0 | 1.6 | 2.2 | 2.6 | 3.7 | 2.9 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | -0.6 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 125.2 | 106.1 | 99.6 | 69.4 | 79.9 | 78 | 69 | 60.9 | 61.5 | 52.2 | 50.1 | 5.1 | 69.3 | 102.5 | 43.9 | 51.7 | 60.4 | 151.2 | 85.9 | 19.058 | 18.168 | 16.33 |
Totaal kortlopende verplichtingen
| 150.9 | 132.4 | 119.1 | 81.5 | 97.2 | 92.2 | 82.8 | 75.4 | 73.3 | 62.9 | 64 | 113.7 | 125 | 155 | 91.4 | 114.3 | 118.1 | 201.3 | 162.6 | 131.044 | 134.275 | 126.107 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 15.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.486 | 40.677 | 44.521 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 1 | 2.1 | 2.7 | 2.9 | 4.2 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.1 | 21.4 | 63 | 56.7 | 52.4 | 54.9 | 57.3 | 30.6 | 29.5 | 16.186 | 17.824 | 22.492 |
Totaal niet-vlottende verplichtingen
| 31.2 | 27.1 | 24.8 | 21.5 | 20.6 | 19.4 | 18.4 | 18.4 | 17.7 | 16.4 | 2.1 | 36.7 | 63 | 60.9 | 53.4 | 57 | 60 | 33.5 | 33.7 | 50.672 | 58.501 | 67.013 |
Totaal passiva
| 182.1 | 159.5 | 143.9 | 103 | 117.8 | 111.6 | 101.2 | 93.8 | 91 | 79.3 | 84.4 | 150.4 | 188 | 215.9 | 144.8 | 171.3 | 178.1 | 234.8 | 196.3 | 181.716 | 192.776 | 193.12 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 11.9 | 7.4 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 21.9 | 40.1 | 56.4 | 59.9 | 59.9 | 59.9 | 59.9 | 39.4 | 39.4 | 48.7 | 48.7 | 48.7 | 48.7 | 51.873 | 51.23 | 55.119 |
Ingehouden winsten
| 251.1 | 211 | 205 | 144.8 | 138.2 | 120.8 | 88 | 65.5 | 39.9 | 21.5 | -1.9 | -57.8 | -79.5 | 0 | 0 | 0 | 0 | 0 | 0 | 15.273 | -2.817 | -10.698 |
Overige gereserveerde algehele resultaten
| -11.9 | -7.4 | -12 | 28.5 | 31.8 | 31.1 | 30.3 | 33.9 | 33.1 | 34.4 | 48.9 | -86.8 | -82.3 | -76 | -69.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -14.5 | -9.6 | -13.7 | -1.9 | -1 | -1.1 | -1.2 | -1.3 | 0 | 0 | 0 | 170.1 | 166.4 | 129.2 | 127.9 | 58.6 | 25.5 | 7.1 | 41.6 | 79.336 | 55.36 | 59.562 |
Totaal eigen vermogen van aandeelhouders
| 239.1 | 203.9 | 193.8 | 173.9 | 171.5 | 153.3 | 139 | 138.2 | 129.4 | 115.8 | 106.9 | 85.4 | 64.5 | 92.6 | 98.1 | 107.3 | 74.2 | 55.8 | 90.3 | 146.482 | 103.773 | 103.984 |
Totaal eigen vermogen
| 240.1 | 204.6 | 193.9 | 174.3 | 172 | 153.3 | 139 | 138.2 | 129.4 | 115.8 | 106.9 | 85.4 | 64.5 | 92.6 | 98.1 | 107.3 | 74.2 | 55.8 | 90.3 | 146.698 | 103.924 | 107.121 |
Totaal passiva en aandeelhoudersvermogen
| 422.2 | 364.1 | 337.8 | 277.3 | 289.8 | 264.9 | 240.2 | 232 | 220.4 | 195.1 | 191.3 | 235.8 | 252.5 | 308.5 | 242.9 | 278.6 | 252.3 | 290.6 | 286.6 | 328.415 | 296.7 | 300.241 |