LCI Industries
NYSE:LCII
113.76 (USD) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 | 1985 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 66.157 | 47.499 | 62.896 | 51.821 | 35.359 | 14.928 | 26.049 | 86.17 | 12.305 | 0.004 | 66.28 | 9.939 | 6.584 | 38.88 | 52.365 | 8.692 | 56.213 | 6.785 | 5.085 | 2.424 | 8.781 | 0.316 | 1.247 | 0.55 | 5.1 | 2.7 | 1 | 1.5 | 4 | 0.5 | 0.3 | 0.3 | 0 | 0.1 | 0.9 | 0.8 | 2.4 | 1.8 | 1.6 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.999 | 12.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 66.157 | 47.499 | 62.896 | 51.821 | 35.359 | 14.928 | 26.049 | 86.17 | 12.305 | 0.004 | 66.28 | 9.939 | 6.584 | 43.879 | 65.36 | 8.692 | 56.213 | 6.785 | 5.085 | 2.424 | 8.781 | 0.316 | 1.247 | 0.55 | 5.1 | 2.7 | 1 | 1.5 | 4 | 0.5 | 0.3 | 0.3 | 0 | 0.1 | 0.9 | 0.8 | 2.4 | 1.8 | 1.6 |
Nettovorderingen
| 214.707 | 214.262 | 319.782 | 268.625 | 199.976 | 121.812 | 82.157 | 57.374 | 41.509 | 37.987 | 31.015 | 21.846 | 22.62 | 12.89 | 12.541 | 7.913 | 15.74 | 17.828 | 33.583 | 26.099 | 14.844 | 12.969 | 10.733 | 13.451 | 11.3 | 13.6 | 9.2 | 4.9 | 4.2 | 3.1 | 9.5 | 8.3 | 11.7 | 10.4 | 14.4 | 11.6 | 12.5 | 8.8 | 17.9 |
Voorraad
| 768.407 | 1,029.705 | 1,095.907 | 493.899 | 393.607 | 340.615 | 274.748 | 188.743 | 170.834 | 132.492 | 101.211 | 97.367 | 92.052 | 69.328 | 57.757 | 93.934 | 76.279 | 83.076 | 100.617 | 72.332 | 37.311 | 37.143 | 27.898 | 33.703 | 33.4 | 35.4 | 29.5 | 22.7 | 11 | 10.5 | 19.3 | 16.3 | 13.5 | 13 | 19.1 | 15.8 | 15.3 | 9.4 | 14 |
Overige vlottende activa
| 67.599 | 99.31 | 88.3 | 55.456 | 41.849 | 49.296 | 34.125 | 35.107 | 43.794 | 37.153 | 27.024 | 24.871 | 16.312 | 16.768 | 13.793 | 16.556 | 12.702 | 13.351 | 11.812 | 10.552 | 7.478 | 1.211 | 4.427 | 3.476 | 4.4 | 6 | 6.6 | 2.6 | 1.5 | 2 | 2.7 | 2.3 | 1.1 | 10.1 | 11.4 | 10.1 | 9.4 | 10.6 | 1.3 |
Totaal vlottende activa
| 1,116.87 | 1,390.776 | 1,566.885 | 869.801 | 670.791 | 526.651 | 417.079 | 367.394 | 268.442 | 207.636 | 225.53 | 154.023 | 137.568 | 142.865 | 149.451 | 127.095 | 160.934 | 121.04 | 151.097 | 111.407 | 68.414 | 60.257 | 44.305 | 51.18 | 54.2 | 57.7 | 46.3 | 31.7 | 20.7 | 16.1 | 31.8 | 27.2 | 26.3 | 33.6 | 45.8 | 38.3 | 39.6 | 30.6 | 34.8 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 711.169 | 729.192 | 591.073 | 491.397 | 465.083 | 322.876 | 228.95 | 172.748 | 150.6 | 146.788 | 125.982 | 107.936 | 95.05 | 79.848 | 80.276 | 88.731 | 100.616 | 124.558 | 116.828 | 99.781 | 72.211 | 74.041 | 69.944 | 66.301 | 51 | 43.1 | 38.1 | 10.9 | 5.6 | 4.3 | 13.2 | 6.9 | 5.3 | 5.6 | 8.6 | 8.8 | 10.7 | 8.2 | 9.7 |
Goodwill
| 589.55 | 567.063 | 543.18 | 454.728 | 351.114 | 180.168 | 124.183 | 89.198 | 83.619 | 66.521 | 21.545 | 21.177 | 20.499 | 7.497 | 0 | 44.113 | 39.547 | 34.344 | 22.118 | 16.755 | 12.333 | 0 | 38.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 448.759 | 503.32 | 519.957 | 420.885 | 341.426 | 176.342 | 130.132 | 112.943 | 100.935 | 96.959 | 59.392 | 69.218 | 79.059 | 57.419 | 39.171 | 42.787 | 32.578 | 24.801 | 32.77 | 22.825 | 17.286 | 7.857 | 0 | 37.24 | 46.1 | 47.9 | 44.2 | 11.6 | 0.3 | 0.2 | 5.6 | 5.8 | 6.1 | 6.3 | 11.8 | 11 | 11.6 | 7.5 | 8.1 |
Goodwill en immateriële activa
| 1,038.309 | 1,070.383 | 1,063.137 | 875.613 | 692.54 | 356.51 | 254.315 | 202.141 | 184.554 | 163.48 | 80.937 | 90.395 | 99.558 | 64.916 | 39.171 | 86.9 | 72.125 | 59.145 | 32.77 | 22.825 | 17.286 | 7.857 | 38.303 | 37.24 | 46.1 | 47.9 | 44.2 | 11.6 | 0.3 | 0.2 | 5.6 | 5.8 | 6.1 | 6.3 | 11.8 | 11 | 11.6 | 7.5 | 8.1 |
Langetermijnbeleggingen
| 0 | 0 | 0 | -73.32 | -60.843 | 0 | 0 | 0 | 0 | -11.744 | 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 |
Belastingvorderingen
| 0 | 0 | 0 | 73.32 | 60.843 | 10.948 | 24.156 | 31.078 | 6.775 | 11.744 | 12.236 | 14.993 | 14.496 | 15.77 | 16.532 | 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 niet-vlottende activa
| 92.971 | 56.561 | 66.999 | 61.22 | 34.181 | 26.908 | 21.358 | 12.633 | 12.575 | 25.937 | 8.499 | 6.521 | 4.411 | 3.382 | 2.635 | 8.632 | 12.062 | 6.533 | 6.733 | 4.04 | 2.193 | 3.241 | 4.423 | 4.577 | 4.7 | 5.7 | 1.7 | 1.1 | 1.6 | 1.5 | 3.4 | 3.6 | 2.4 | 0.9 | 1.8 | 1.6 | 2.6 | 1.8 | 2.3 |
Totaal niet-vlottende activa
| 1,842.449 | 1,856.136 | 1,721.209 | 1,428.23 | 1,191.804 | 717.242 | 528.779 | 418.6 | 354.504 | 336.205 | 227.654 | 219.845 | 213.515 | 163.916 | 138.614 | 184.263 | 184.803 | 190.236 | 156.331 | 126.646 | 91.69 | 85.139 | 112.67 | 108.118 | 101.8 | 96.7 | 84 | 23.6 | 7.5 | 6 | 22.2 | 16.3 | 13.8 | 12.8 | 22.2 | 21.4 | 24.9 | 17.5 | 20.1 |
Totaal activa
| 2,959.319 | 3,246.912 | 3,288.094 | 2,298.031 | 1,862.595 | 1,243.893 | 945.858 | 785.994 | 622.946 | 543.841 | 453.184 | 373.868 | 351.083 | 306.781 | 288.065 | 311.358 | 345.737 | 311.276 | 307.428 | 238.053 | 160.104 | 145.396 | 156.975 | 159.298 | 156 | 154.4 | 130.3 | 55.3 | 28.2 | 22.1 | 54 | 43.5 | 40.1 | 46.4 | 68 | 59.7 | 64.5 | 48.1 | 54.9 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Crediteuren
| 183.697 | 143.529 | 282.183 | 184.931 | 99.262 | 78.354 | 79.164 | 50.616 | 29.7 | 49.534 | 24.063 | 21.725 | 15.742 | 45.074 | 35.707 | 4.66 | 17.524 | 12.027 | 26.404 | 13.371 | 9.089 | 7.998 | 6.025 | 5.435 | 6.4 | 8 | 6.4 | 4 | 3.5 | 2.9 | 7 | 5.7 | 6.5 | 5.9 | 6.7 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 36.858 | 58.533 | 101.595 | 43.263 | 39.576 | 0.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.833 | 8.881 | 9.714 | 11.14 | 12.121 | 9.931 | 9.993 | 9.63 | 8.867 | 1.7 | 0.8 | 0.6 | 0.3 | 0.1 | 0.7 | 0.4 | 0.7 | 2.2 | 9.1 | 8.7 | 8 | 10.1 | 2.2 | 9.4 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 4 | 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 |
Uitgestelde opbrengsten
| 0 | 0 | 170.482 | 118.676 | 89.639 | -0.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -9.26 | 75.709 | -209.227 | -115.407 | -56.481 | 20.874 | 19.685 | 48.119 | 39.462 | 8.117 | 70.065 | 26.33 | 20.427 | -45.074 | -35.707 | 27.564 | 27.144 | 25.293 | 11.003 | 15.34 | 10.605 | -7.498 | 10.149 | 9.076 | 10.7 | 9.3 | 8.9 | 7.3 | 4.8 | 3.6 | 3.7 | 3.3 | 1.1 | 5.6 | 6.9 | 16.4 | 19 | 14.7 | 12.1 |
Totaal kortlopende verplichtingen
| 394.992 | 421.3 | 627.216 | 416.394 | 271.258 | 177.582 | 182.013 | 149.351 | 98.862 | 107.185 | 118.191 | 69.78 | 51.911 | 45.074 | 35.707 | 42.717 | 71.073 | 59.061 | 74.951 | 54.203 | 38.714 | 36.19 | 31.829 | 28.813 | 25.2 | 26.1 | 22.3 | 15.6 | 11.9 | 10.1 | 18.1 | 15.4 | 16.3 | 26.5 | 29 | 24.4 | 29.1 | 16.9 | 21.5 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 846.834 | 1,318.366 | 1,375.395 | 803.125 | 692.754 | 293.528 | 49.924 | 49.949 | 50 | 15.65 | 0 | 0 | 0 | 0 | 0 | 2.85 | 18.381 | 45.966 | 62.093 | 59.303 | 24.825 | 38.812 | 43.691 | 58.076 | 44.6 | 57.9 | 54.8 | 3.7 | 0 | 3.9 | 13.5 | 12.4 | 13.5 | 11 | 16.3 | 10.9 | 10.6 | 7.3 | 8.1 |
Uitgestelde opbrengsten niet-vlottend
| 222.68 | 0 | 0 | 0 | 0 | -32.86 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 32.345 | 30.58 | 43.184 | 53.833 | 35.74 | 32.86 | 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 niet-vlottende verplichtingen
| 107.432 | 95.658 | 149.424 | 116.353 | 62.171 | 66.528 | 61.176 | 36.425 | 35.509 | 26.108 | 21.38 | 19.843 | 21.876 | 18.248 | 8.243 | 6.913 | 4.747 | 1.361 | 2.675 | 2.503 | 2.912 | 0.29 | 0.245 | 0.245 | 2.1 | 1.6 | 1.2 | 1.2 | 0.3 | 0 | 0 | -0.1 | -0.1 | 0.2 | 0.5 | 0.7 | 1.3 | 0.1 | -0.1 |
Totaal niet-vlottende verplichtingen
| 1,209.291 | 1,444.604 | 1,568.003 | 973.311 | 790.665 | 360.056 | 111.1 | 86.374 | 85.509 | 41.758 | 21.38 | 19.843 | 21.876 | 18.248 | 8.243 | 9.763 | 23.128 | 47.327 | 64.768 | 61.806 | 27.737 | 39.102 | 43.936 | 58.321 | 46.7 | 59.5 | 56 | 4.9 | 0.3 | 3.9 | 13.5 | 12.3 | 13.4 | 11.2 | 16.8 | 11.6 | 11.9 | 7.4 | 8 |
Totaal passiva
| 1,604.283 | 1,865.904 | 2,195.219 | 1,389.705 | 1,061.923 | 537.638 | 293.113 | 235.725 | 184.371 | 148.943 | 139.571 | 89.623 | 73.787 | 63.322 | 43.95 | 52.48 | 94.201 | 106.388 | 139.719 | 116.009 | 66.451 | 75.292 | 75.765 | 87.134 | 71.9 | 85.6 | 78.3 | 20.5 | 12.2 | 14 | 31.6 | 27.7 | 29.7 | 37.7 | 45.8 | 36 | 41 | 24.3 | 29.5 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||
Preferente 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 |
Gewone aandelen
| 0.287 | 0.285 | 0.284 | 0.282 | 0.281 | 0.28 | 0.277 | 0.274 | 0.27 | 0.265 | 0.261 | 0.254 | 0.248 | 0.247 | 0.246 | 0.241 | 0.241 | 0.238 | 0.236 | 0.125 | 0.124 | 0.121 | 0.118 | 0.118 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 1,177.034 | 1,221.279 | 930.795 | 731.71 | 644.945 | 563.496 | 475.506 | 395.279 | 301.206 | 276.914 | 216.459 | 213.046 | 222.126 | 192.067 | 197.43 | 221.483 | 209.805 | 170.038 | 139.015 | 105.413 | 80.305 | 60.882 | 75.48 | 66.546 | 65 | 47.8 | 32.6 | 20.6 | 7.2 | -0.6 | -6.1 | -11.7 | -17.1 | -18.7 | -5.3 | -4 | -4.2 | -5.8 | -4.4 |
Overige gereserveerde algehele resultaten
| 14.272 | 6.704 | -0.501 | 7.089 | 1.123 | -2.605 | 2.439 | -1.798 | -141.176 | -125.389 | -115.634 | -103.153 | -94.034 | -86.277 | -82.053 | -74.57 | 0.038 | 0.106 | 0.27 | 0.059 | -37.276 | -30.888 | -25.176 | -22.341 | -16.8 | -11.9 | -8.7 | -6.7 | -5.7 | -5.1 | -10.6 | 0 | -8.8 | -7.7 | -7.6 | -6.1 | -4.6 | -3.1 | -3.6 |
Overige totale aandeelhoudersvermogen
| 163.443 | 152.74 | 162.297 | 169.245 | 154.323 | 145.084 | 174.523 | 156.514 | 278.275 | 243.108 | 212.527 | 174.098 | 148.956 | 137.422 | 128.492 | 111.724 | 41.452 | 34.506 | 28.188 | 16.447 | 50.5 | 39.989 | 30.788 | 27.841 | 35.8 | 32.9 | 28.1 | 20.9 | 14.5 | 13.8 | 39.1 | 27.5 | 36.3 | 35.1 | 35.1 | 33.8 | 32.3 | 32.7 | 33.4 |
Totaal eigen vermogen van aandeelhouders
| 1,355.036 | 1,381.008 | 1,092.875 | 908.326 | 800.672 | 706.255 | 652.745 | 550.269 | 438.575 | 394.898 | 313.613 | 284.245 | 277.296 | 243.459 | 244.115 | 258.878 | 251.536 | 204.888 | 167.709 | 122.044 | 93.653 | 70.104 | 81.21 | 72.164 | 84.1 | 68.8 | 52 | 34.8 | 16 | 8.1 | 22.4 | 15.8 | 10.4 | 8.7 | 22.2 | 23.7 | 23.5 | 23.8 | 25.4 |
Totaal eigen vermogen
| 1,355.036 | 1,381.008 | 1,092.875 | 908.326 | 800.672 | 706.255 | 652.745 | 550.269 | 438.575 | 394.898 | 313.613 | 284.245 | 277.296 | 243.459 | 244.115 | 258.878 | 251.536 | 204.888 | 167.709 | 122.044 | 93.653 | 70.104 | 81.21 | 72.164 | 84.1 | 68.8 | 52 | 34.8 | 16 | 8.1 | 22.4 | 15.8 | 10.4 | 8.7 | 22.2 | 23.7 | 23.5 | 23.8 | 25.4 |
Totaal passiva en aandeelhoudersvermogen
| 2,959.319 | 3,246.912 | 3,288.094 | 2,298.031 | 1,862.595 | 1,243.893 | 945.858 | 785.994 | 622.946 | 543.841 | 453.184 | 373.868 | 351.083 | 306.781 | 288.065 | 311.358 | 345.737 | 311.276 | 307.428 | 238.053 | 160.104 | 145.396 | 156.975 | 159.298 | 156 | 154.4 | 130.3 | 55.3 | 28.2 | 22.1 | 54 | 43.5 | 40.1 | 46.4 | 68 | 59.7 | 64.5 | 48.1 | 54.9 |