Chocoladefabriken Lindt & Sprüngli AG
SIX:LISP.SW
10220 (CHF) • At close November 12, 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 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 462.2 | 864.6 | 937.2 | 848.4 | 654.8 | 996.1 | 853 | 592.2 | 404.3 | 171.8 | 619.4 | 295.8 | 441.8 | 540.4 | 367.2 | 192 | 189.1 | 223 | 167.7 | 213.2 | 153.7 | 141.9 | 169.1 | 137.4 | 110.1 |
Kortetermijnbeleggingen
| 0.3 | 0.3 | 250.3 | 401.7 | 405.2 | 1.6 | 0.2 | 0.2 | 0.2 | 0.2 | 100 | 259.2 | 54.1 | 36.7 | 7.9 | 11.3 | 37.6 | 34.3 | 35.5 | 29.3 | 0 | 86.9 | 36.3 | 58.8 | 65.3 |
Liquide middelen en kortetermijnbeleggingen
| 462.5 | 864.9 | 1,187.5 | 1,250.1 | 1,060 | 997.7 | 853.2 | 592.4 | 404.5 | 172 | 730.5 | 555 | 495.9 | 577.1 | 375.1 | 203.3 | 226.7 | 257.3 | 203.2 | 242.5 | 153.7 | 141.9 | 205.4 | 196.2 | 175.4 |
Nettovorderingen
| 1,118 | 1,070 | 1,004.8 | 948.9 | 973.8 | 1,023.2 | 1,047.5 | 994.5 | 907.1 | 917.5 | 683.7 | 0 | 0 | 0 | 0 | 0 | 0 | 811.1 | 0 | 0 | 598.1 | 502.3 | 0 | 0 | 0 |
Voorraad
| 921.5 | 875.6 | 761.6 | 701.5 | 750.1 | 752.2 | 731.4 | 657.6 | 647.5 | 611.7 | 454.8 | 405.1 | 402.5 | 392.1 | 424.6 | 437.9 | 442.4 | 358.5 | 314.8 | 265.1 | 251.1 | 223.7 | 243.6 | 222.4 | 207.1 |
Overige vlottende activa
| 107 | 79.3 | 70.9 | 53.4 | 191.8 | 159.9 | 149.2 | 130.2 | 152.8 | 121.1 | 107.8 | 754.1 | 745.1 | 703.5 | 736.1 | 833 | 930.3 | -7.3 | 737.2 | 629 | 39.3 | 72.1 | 0 | 0 | 0 |
Totaal vlottende activa
| 2,609 | 2,889.8 | 3,024.8 | 2,953.9 | 2,975.7 | 2,933 | 2,781.1 | 2,374.5 | 2,111.7 | 1,822.1 | 1,965.7 | 1,714.2 | 1,643.5 | 1,672.7 | 1,535.8 | 1,474.2 | 1,599.4 | 1,419.6 | 1,255.2 | 1,136.6 | 1,042.2 | 940 | 915 | 877.4 | 810.6 |
Niet-vlottende activa: | |||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,745.1 | 1,768.4 | 1,783.3 | 1,736 | 1,773.6 | 1,344.8 | 1,289.3 | 1,240.4 | 1,150.3 | 1,088.1 | 853.3 | 771.4 | 742.1 | 740.1 | 834.2 | 839.4 | 802 | 671.5 | 615.4 | 539 | 546.9 | 547.5 | 579.4 | 584.2 | 603.9 |
Goodwill
| 670.7 | 740.1 | 731.8 | 706.5 | 763.1 | 776.2 | 768.7 | 803.6 | 779.5 | 779.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 566.5 | 1,321.2 | 1,308.8 | 1,300.9 | 603.7 | 602.1 | 610 | 620.8 | 614.4 | 614.8 | 20.6 | 13.2 | 0 | 14.7 | 17.9 | 13.4 | 16.5 | 43.6 | 8.6 | 10.1 | 1.4 | 2.6 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,237.2 | 2,061.3 | 2,040.6 | 2,007.4 | 1,366.8 | 1,378.3 | 1,378.7 | 1,424.4 | 1,393.9 | 1,394.5 | 20.6 | 13.2 | 13.3 | 14.7 | 17.9 | 13.4 | 16.5 | 11.4 | 8.6 | 10.1 | 1.4 | 2.6 | 4 | 5.3 | 6.6 |
Langetermijnbeleggingen
| -0.2 | 0.3 | 0.3 | -706.5 | 1.1 | 1.2 | 1.4 | 1.3 | 1.3 | 2.3 | 2.3 | -256.9 | 55.4 | 55.3 | 76.1 | 68.7 | -36.9 | -12.8 | -34.8 | -27.5 | 0 | -84.9 | -34.5 | -56.4 | -62.7 |
Belastingvorderingen
| 206.4 | 300.5 | 305.4 | 259.4 | 258.1 | 176.9 | 155.8 | 163.3 | 31.8 | 61.1 | 0 | 7.7 | 7.6 | 5.2 | 4.1 | 2.9 | 3.2 | 7.1 | 7.5 | 8.5 | 0 | 84.9 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2,062.5 | 1,070.4 | 1,921.5 | 1,898.2 | -258.1 | -176.9 | -155.8 | -163.3 | -31.8 | -61.1 | 1,038.8 | 370.3 | 54.1 | 36.7 | 7.9 | 11.3 | 85.2 | 34.3 | 56.2 | 47.9 | 1.8 | 2 | 36.3 | 58.8 | 65.3 |
Totaal niet-vlottende activa
| 5,251 | 5,200.9 | 6,051.1 | 5,194.5 | 3,141.5 | 2,724.3 | 2,669.4 | 2,666.1 | 2,545.5 | 2,484.9 | 1,915 | 905.7 | 872.5 | 852 | 940.2 | 935.7 | 870 | 711.5 | 652.9 | 578 | 550.1 | 552.1 | 585.2 | 591.9 | 613.1 |
Totaal activa
| 7,860 | 8,090.7 | 9,075.9 | 8,148.4 | 8,040.8 | 7,249.8 | 6,975.6 | 6,428.8 | 6,259 | 5,581.5 | 3,880.7 | 2,619.9 | 2,516 | 2,524.7 | 2,476 | 2,409.9 | 2,469.4 | 2,131.1 | 1,908.1 | 1,714.6 | 1,592.3 | 1,492.1 | 1,500.2 | 1,469.3 | 1,423.7 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||
Crediteuren
| 305.9 | 290.5 | 237.9 | 187.4 | 233.9 | 214.2 | 217.3 | 180.4 | 183.3 | 190.1 | 181.5 | 161 | 164.9 | 186.5 | 172.7 | 168.5 | 237.4 | 209.4 | 185.1 | 160.6 | 119.2 | 95.3 | 99.8 | 141.3 | 126.7 |
Kortlopende schulden
| 331.2 | 75.8 | 85.5 | 72 | 573 | 12.3 | 9.2 | 316.4 | 87.1 | 18.3 | 6 | 10.9 | 8.4 | 15.9 | 18.8 | 93.9 | 155.7 | 46.8 | 82.6 | 143.9 | 63.7 | 162 | 236.4 | 177.2 | 231.3 |
Belastingschulden
| 105.1 | 129.1 | 120.2 | 90.4 | 99.8 | 52.5 | 55 | 39.4 | 28 | 76.4 | 0 | 21.1 | 20 | 29.4 | 30.3 | 30.2 | 32.9 | 34.6 | 20.3 | 16.9 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 129.1 | 120.2 | 90.4 | -573 | -12.3 | -9.2 | -316.4 | -87.1 | -18.3 | 0 | 72.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 794.9 | 662.3 | 684 | 652.7 | 1,122.1 | 547.2 | 560.2 | 858.7 | 592.4 | 484.8 | 369.6 | 260.8 | 324.5 | 224.3 | 242.9 | 264.1 | 195 | 156.3 | 151.2 | 125 | 178.9 | 150.8 | 139.5 | 52.9 | 58.3 |
Totaal kortlopende verplichtingen
| 1,843 | 1,577.3 | 1,485.7 | 1,280.3 | 1,689.7 | 1,028.1 | 1,049.8 | 1,258.9 | 987 | 941.4 | 738.6 | 687 | 682.7 | 642.6 | 637.4 | 725.2 | 858.4 | 656.5 | 624.3 | 607 | 481 | 503.4 | 575.5 | 512.7 | 543 |
Langlopende verplichtingen: | |||||||||||||||||||||||||
Langetermijnschulden
| 1,074.6 | 998.3 | 997.8 | 997.4 | 498.5 | 998.7 | 998.2 | 748.9 | 998.9 | 997.9 | 1 | 1.1 | 1.1 | 0.8 | 1.1 | 0.8 | 0.9 | 100.5 | 100.6 | 101.6 | 210.3 | 209 | 212.3 | 310.7 | 261.2 |
Uitgestelde opbrengsten niet-vlottend
| 154.7 | 362.1 | 398.9 | 390.1 | -178.1 | 414.5 | 441.2 | 239.4 | 537.2 | 626.3 | 0 | 161.2 | 173.8 | 172.2 | 183.5 | 166.1 | 47 | 176.8 | 44.9 | 49.2 | 0 | -38.2 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 520.7 | 605.5 | 789.6 | 677.1 | 676.6 | 584.2 | 557 | 509.5 | 461.7 | 371.6 | 0 | 33.1 | 29.2 | 26.2 | 25.6 | 29 | 30.6 | 31.4 | 31.2 | 30.7 | 0 | 38.2 | 41.4 | 46.2 | 50.3 |
Overige niet-vlottende verplichtingen
| 9.4 | 146.9 | 180.3 | 197.2 | -498.5 | -998.7 | -998.2 | -748.9 | -998.9 | -997.9 | 506.4 | 10.4 | 10.1 | 10.4 | 10.7 | 9.8 | 143.1 | 10.1 | 136 | 132.4 | 172.3 | 170.8 | 132.4 | 101.8 | 106.5 |
Totaal niet-vlottende verplichtingen
| 1,759.4 | 2,112.8 | 2,366.6 | 2,261.8 | 498.5 | 998.7 | 998.2 | 748.9 | 998.9 | 997.9 | 507.4 | 205.8 | 214.2 | 209.6 | 220.9 | 205.7 | 221.6 | 318.8 | 312.7 | 313.9 | 382.6 | 379.8 | 386.1 | 458.7 | 418 |
Totaal passiva
| 3,602.4 | 3,690.1 | 3,852.3 | 3,542.1 | 3,370.6 | 2,763.4 | 2,780.6 | 2,754.8 | 2,769.3 | 2,579.8 | 1,246 | 892.8 | 896.9 | 852.2 | 858.3 | 930.9 | 1,080 | 975.3 | 937 | 920.9 | 863.6 | 883.2 | 961.6 | 971.4 | 961 |
Eigen vermogen: | |||||||||||||||||||||||||
Preferente aandelen
| 617.2 | 0 | 0 | 0 | 272.9 | 217.7 | 236.7 | 238.9 | 219.5 | 163.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 23.6 | 23.9 | 24.2 | 24 | 24.3 | 24.3 | 24.1 | 23.7 | 23.5 | 23.2 | 22.9 | 22.6 | 23.3 | 23 | 22.8 | 22.7 | 22.4 | 22.2 | 22 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 |
Ingehouden winsten
| 5,054.2 | 5,029.2 | 5,708.8 | 4,696 | 4,982.2 | 4,539.9 | 4,135.9 | 3,665.1 | 3,447.1 | 2,981.6 | 2,554.6 | 1,818.3 | 1,848.1 | 1,683 | 1,624.4 | 1,457.1 | 1,072.5 | 1,141.9 | 697.4 | 774 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -617.2 | -435.2 | -413.6 | -426.9 | -272.9 | -217.7 | -236.7 | -238.9 | -219.5 | -163.8 | -242.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -820.2 | -217.3 | -95.8 | 307.7 | -346.7 | -86.9 | 26.3 | -21.6 | 14.9 | -4.7 | 300.1 | -113.8 | -252.3 | -33.5 | -29.5 | -0.8 | 294.5 | -8.3 | 251.7 | -2.1 | 706.9 | 587.1 | 516.8 | 476.1 | 440.9 |
Totaal eigen vermogen van aandeelhouders
| 4,257.6 | 4,400.6 | 5,223.6 | 4,600.8 | 4,659.8 | 4,477.3 | 4,186.3 | 3,667.2 | 3,485.5 | 3,000.1 | 2,634.7 | 1,727.1 | 1,619.1 | 1,672.5 | 1,617.7 | 1,479 | 1,389.4 | 1,155.8 | 971.1 | 793.7 | 728.7 | 608.9 | 538.6 | 497.9 | 462.7 |
Totaal eigen vermogen
| 4,257.6 | 4,400.6 | 5,223.6 | 4,606.3 | 4,670.2 | 4,486.4 | 4,195 | 3,674 | 3,489.7 | 3,001.7 | 2,634.7 | 1,727.1 | 1,619.1 | 1,672.5 | 1,617.7 | 1,479 | 1,389.4 | 1,155.8 | 971.1 | 793.7 | 728.7 | 608.9 | 538.6 | 497.9 | 462.7 |
Totaal passiva en aandeelhoudersvermogen
| 7,860 | 8,090.7 | 9,075.9 | 8,148.4 | 8,175.9 | 7,367 | 7,088.4 | 6,504.8 | 6,259 | 5,581.5 | 3,880.7 | 2,619.9 | 2,516 | 2,524.7 | 2,476 | 2,409.9 | 2,469.4 | 2,131.1 | 1,908.1 | 1,714.6 | 1,592.3 | 1,492.1 | 1,500.2 | 1,469.3 | 1,423.7 |