McPherson's Limited
ASX:MCP.AX
0.4 (AUD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) AUD.
2024 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 24.769 | 7.031 | 13.139 | 7.354 | 7.149 | 10.472 | 8.607 | 6.584 | 16.49 | 11.283 | 4.12 | 1.666 | 1.253 | 1.705 | 0.467 | 2.281 | 0.94 | 3.144 | 0.972 | 2.398 | 7.46 | 8.326 | 12.217 | 12.075 | 4.571 | 7.229 | 9.137 | 9.979 | 17.421 | 10.351 | 8.467 | 3.507 | 1.203 | 13.09 | 1.238 | 9.185 |
Kortetermijnbeleggingen
| 0 | 0 | 0.364 | 0 | 0 | 2.934 | 1.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.311 | 0.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 24.769 | 7.031 | 13.139 | 7.354 | 7.149 | 13.406 | 8.607 | 6.584 | 16.49 | 11.283 | 4.12 | 1.666 | 1.253 | 1.705 | 0.467 | 2.281 | 0.94 | 3.455 | 1.44 | 2.398 | 7.46 | 8.326 | 12.217 | 12.075 | 4.571 | 7.229 | 9.137 | 9.979 | 17.421 | 10.351 | 8.467 | 3.507 | 1.203 | 13.09 | 1.238 | 9.185 |
Nettovorderingen
| 24.526 | 28.893 | 31.157 | 38.705 | 46.695 | 29.315 | 26.992 | 36.435 | 41.158 | 48.771 | 56.795 | 53.608 | 55.55 | 57.93 | 57.368 | 55.782 | 56.82 | 51.367 | 47.513 | 50.892 | 45.595 | 36.633 | 38.787 | 34.132 | 34.702 | 23.131 | 23.971 | 23.848 | 27.205 | 28.976 | 38.834 | 40.46 | 41.675 | 40.817 | 68.902 | 96.896 |
Voorraad
| 25.663 | 45.159 | 45.542 | 48.1 | 47.086 | 36.688 | 38.438 | 59.365 | 59.787 | 57.785 | 45.489 | 67.577 | 52.932 | 59.672 | 64.297 | 61.251 | 56.226 | 48.899 | 44.551 | 51.211 | 43.994 | 38.648 | 45.42 | 49.736 | 37.055 | 19.175 | 24.887 | 26.841 | 24.242 | 35.945 | 50.069 | 50.694 | 55.615 | 53.451 | 74.895 | 78.507 |
Overige vlottende activa
| 0.821 | 1.599 | 2.927 | 0.016 | 0 | 3.359 | 4.497 | 4.027 | 4.415 | 53.212 | 61.271 | 8.412 | 0.095 | 0 | 0 | 0 | 0 | 0 | 4.304 | 0.282 | 5.426 | 4.034 | 4.009 | 4.563 | 1.503 | 0.672 | 0.575 | 0.732 | 0.636 | 3.874 | 0.561 | 0.389 | 2.115 | 0.48 | 4.535 | 4.765 |
Totaal vlottende activa
| 75.779 | 82.682 | 92.765 | 94.175 | 103.942 | 82.768 | 78.534 | 106.411 | 121.85 | 171.051 | 163.731 | 131.263 | 109.83 | 119.307 | 122.39 | 119.332 | 115.959 | 103.721 | 98.512 | 108.762 | 102.475 | 87.641 | 100.433 | 100.506 | 77.831 | 50.207 | 58.57 | 61.4 | 69.504 | 79.146 | 97.931 | 95.05 | 100.608 | 107.838 | 149.57 | 189.353 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14.476 | 18.113 | 19.682 | 9.895 | 11.293 | 5.93 | 3.268 | 4.928 | 5.843 | 5.501 | 6.04 | 7.667 | 7.076 | 23.713 | 22.262 | 23.707 | 23.534 | 25.867 | 29.93 | 32.967 | 29.184 | 21.379 | 23.727 | 22.885 | 13.207 | 13.444 | 18.628 | 17.205 | 22.49 | 34.386 | 47.006 | 66.135 | 85.058 | 90.303 | 95.318 | 111.71 |
Goodwill
| 23.729 | 33.729 | 33.641 | 33.566 | 15.757 | 15.757 | 15.674 | 28.002 | 37.785 | 34.764 | 37.464 | 124.641 | 137.992 | 133.432 | 142.341 | 142.293 | 141.806 | 138.713 | 138.662 | 125.299 | 80.328 | 19.276 | 19.654 | 20.261 | 11.094 | 0 | 0 | 0 | 0 | 0 | 5.483 | 6.654 | 15.25 | 13.106 | 13.898 | 14.83 |
Immateriële activa
| 30.769 | 78.814 | 90.464 | 90.068 | 64.713 | 58.216 | 58.226 | 64.992 | 77.354 | 54.654 | 50.802 | 43.463 | 45.994 | 179.163 | 188.135 | 188.505 | 188.696 | 181.906 | 180.921 | 180.197 | 109.663 | 33.107 | 33.629 | 34.328 | 25.104 | 6.974 | 7.062 | 6.779 | 6.691 | 6.808 | 27.223 | 27.14 | 0.612 | 0.411 | 0.41 | 0.341 |
Goodwill en immateriële activa
| 54.498 | 112.543 | 124.105 | 123.634 | 80.47 | 73.973 | 73.9 | 92.994 | 115.139 | 89.418 | 88.266 | 168.104 | 183.986 | 179.163 | 188.135 | 188.505 | 188.696 | 181.906 | 180.921 | 180.197 | 109.663 | 33.107 | 33.629 | 34.328 | 25.104 | 6.974 | 7.062 | 6.779 | 6.691 | 6.808 | 32.706 | 33.794 | 15.862 | 13.517 | 14.308 | 15.171 |
Langetermijnbeleggingen
| 0 | -33.729 | -33.641 | 0.111 | 9.673 | 0.716 | 76.118 | 96.642 | 118.981 | 8.829 | 88.296 | 170.174 | 0 | 1.249 | 1.281 | 1.486 | 1.752 | 1.825 | 1.698 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 1.589 | 1.67 | 3.147 | 3.438 | 1.376 | 1.449 | 5.084 | 39.584 | 39.584 | 39.584 | 22.992 | 12.658 |
Belastingvorderingen
| 0 | 2.868 | 4.001 | 5.336 | 1.197 | 2.528 | 1.05 | 1.28 | 2.001 | 5.555 | 6.01 | 5.597 | 5.462 | 6.856 | 6.274 | 9.918 | 6.119 | 6.015 | 5.641 | 2.28 | 2.012 | 1.317 | 1.62 | 1.969 | 0.038 | 0.005 | 0.005 | 0.005 | 0.005 | 0.292 | 0.441 | 0.006 | 26.006 | 24.207 | 10.631 | 9.246 |
Overige niet-vlottende activa
| 2.148 | 7.588 | 8.845 | -33.566 | -15.757 | -2.528 | -77.168 | -97.922 | -120.982 | -5.555 | -94.306 | -175.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.677 | 8.423 | 1.489 | 1.874 | 0.685 | 0.77 | 0.958 | 1.165 | 1.366 | 1.631 | 8.336 | 5.888 | 3.167 | 3.547 | 37.762 | 34.854 |
Totaal niet-vlottende activa
| 71.122 | 107.383 | 122.992 | 105.41 | 86.876 | 80.619 | 77.168 | 97.922 | 120.982 | 103.748 | 94.306 | 175.771 | 196.524 | 210.981 | 217.952 | 223.616 | 220.101 | 215.613 | 218.19 | 215.842 | 148.934 | 64.624 | 60.863 | 61.454 | 40.623 | 22.863 | 29.8 | 28.592 | 31.928 | 44.566 | 93.573 | 145.407 | 169.677 | 171.158 | 181.011 | 183.639 |
Totaal activa
| 146.901 | 190.065 | 215.757 | 199.585 | 190.818 | 165.043 | 155.902 | 204.437 | 249.426 | 282.941 | 264.047 | 312.631 | 306.354 | 330.288 | 340.342 | 342.948 | 336.06 | 319.334 | 316.702 | 324.604 | 251.409 | 152.265 | 161.296 | 161.96 | 118.454 | 73.07 | 88.37 | 89.992 | 101.432 | 123.712 | 191.504 | 240.457 | 270.285 | 278.996 | 330.581 | 372.992 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Crediteuren
| 7.027 | 13.392 | 24.352 | 18.841 | 30.043 | 17.445 | 16.326 | 24.584 | 25.4 | 37.501 | 30.886 | 24.637 | 16.016 | 21.958 | 23.062 | 23.679 | 25.629 | 25.716 | 24.399 | 23.06 | 21.739 | 15.726 | 16.705 | 20.459 | 13.952 | 8.522 | 10.775 | 12.794 | 11.219 | 13.878 | 17.5 | 14.232 | 18.866 | 15.241 | 18.565 | 17.358 |
Kortlopende schulden
| 14.073 | 4.663 | 18.458 | 4.36 | 4.507 | 1.667 | 18.454 | 18.406 | 17.503 | 0.406 | 2.82 | 2.404 | 1.419 | 1.235 | 0.312 | 1.394 | 0.25 | 0.19 | 0.112 | 0.296 | 0.334 | 2.276 | 1.243 | 2.433 | 2.829 | 0 | 1.13 | 1.168 | 2.487 | 4.904 | 6.222 | 11.624 | 11.157 | 9.657 | 7.738 | 38.485 |
Belastingschulden
| 0 | 1.369 | 0.066 | 0.048 | 4.329 | 2.506 | 3.36 | 2.528 | 0.463 | 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
| 12.366 | 14.687 | 13.969 | 14.969 | 13.924 | 9.908 | -18.454 | -18.406 | -17.503 | -0.406 | -2.82 | -2.404 | -14.114 | -14.784 | -18.165 | -15.563 | -16.903 | -15.842 | -16.296 | -15.083 | 14.554 | 6.14 | 7.888 | -12.771 | -12.21 | 0 | -8.164 | -10.673 | -2.487 | -4.904 | -6.222 | 20 | -11.157 | 21.893 | 74.394 | 70.335 |
Overige kortlopende verplichtingen
| 13.264 | 27.802 | 26.749 | 31.147 | 28.257 | 21.106 | 18.219 | 36.113 | 35.891 | 47.148 | 51.833 | 31.305 | 23.948 | 34.567 | 33.006 | 41.041 | 34.403 | 30.951 | 24.162 | 28.039 | 15.498 | 11.856 | 22.755 | 20.661 | 17.191 | 9.633 | 12.662 | 14.78 | 16.11 | 20.813 | 14.276 | 20.154 | 15.654 | 22.698 | 75.879 | 72.138 |
Totaal kortlopende verplichtingen
| 46.73 | 47.226 | 69.625 | 54.396 | 67.174 | 42.724 | 56.359 | 81.631 | 79.257 | 85.055 | 85.539 | 58.346 | 41.383 | 57.593 | 56.38 | 66.114 | 59.389 | 56.857 | 48.673 | 51.395 | 52.125 | 35.998 | 40.703 | 43.553 | 33.972 | 18.155 | 24.567 | 28.742 | 29.816 | 39.595 | 37.998 | 46.01 | 45.677 | 47.596 | 102.182 | 127.981 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5.564 | 20.786 | 9.971 | 16.569 | 20.207 | 16.269 | 0 | 24.6 | 48.886 | 89.67 | 76.978 | 68.851 | 76.5 | 57 | 72.018 | 105.026 | 107.057 | 107.7 | 125 | 142.552 | 86.781 | 48.9 | 66.593 | 69.143 | 42.122 | 18.124 | 26.117 | 22.046 | 18.691 | 47.433 | 49.917 | 50.72 | 48.804 | 48.897 | 41.611 | 54.748 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 8.194 | -0 | 0.796 | 3.785 | 5.014 | 0 | 12.404 | 36.898 | 81.307 | 69.076 | 56.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.646 | -0.064 | 0 | 2.463 | 2.132 | 2.13 | 2.661 | 3.808 | 0 | -0.405 | -1.387 | -1.842 | -2.49 | -1.723 | 36.574 | 40.959 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3.535 | 10.346 | 12.995 | 13.095 | 10.7 | 11.255 | 11.094 | 12.755 | 13.893 | 8.363 | 7.902 | 14.073 | 13.546 | 13.696 | 13.672 | 13.673 | 14.427 | 12.921 | 13.173 | 0.024 | 2.181 | 2.489 | 0 | 0.205 | 0.336 | 0.753 | 1.341 | 1.302 | 1.653 | 1.181 | 1.098 | 1.029 | 7.367 | 6.346 | 6.016 | 6.401 |
Overige niet-vlottende verplichtingen
| 1.435 | 2.255 | 15.355 | 0.901 | 13.208 | 9.522 | 11.837 | -3.066 | 2.905 | 9.478 | 8.765 | 2.269 | 2.283 | 1.201 | 1.374 | 3.301 | 1.652 | 1.556 | 2.124 | 2.644 | 2.181 | 4.914 | 3.69 | 0.725 | 1.257 | 1.615 | 1.971 | 2.343 | 23.016 | 14.743 | 30.589 | 64.672 | 62.423 | 63.028 | 0.944 | 1.811 |
Totaal niet-vlottende verplichtingen
| 10.534 | 33.387 | 25.326 | 30.565 | 33.415 | 16.269 | 11.837 | 25.159 | 50.791 | 89.67 | 76.978 | 70.098 | 92.329 | 71.897 | 87.064 | 122 | 123.136 | 122.177 | 140.297 | 145.22 | 91.789 | 53.814 | 70.283 | 72.536 | 45.847 | 22.622 | 32.09 | 29.499 | 43.36 | 63.357 | 81.604 | 116.421 | 118.594 | 118.271 | 85.145 | 103.919 |
Totaal passiva
| 57.264 | 80.613 | 94.951 | 84.961 | 100.589 | 68.515 | 65.882 | 115.951 | 144.941 | 184.203 | 171.282 | 143.539 | 133.712 | 129.49 | 143.444 | 188.114 | 182.525 | 179.034 | 188.97 | 196.615 | 143.914 | 89.812 | 110.986 | 116.089 | 79.819 | 40.777 | 56.657 | 58.241 | 73.176 | 102.952 | 119.602 | 162.431 | 164.271 | 165.867 | 187.327 | 231.9 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.585 | 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
| 217.218 | 217.218 | 207.244 | 206.363 | 159.444 | 157.751 | 155.882 | 154.79 | 154.042 | 149.191 | 147.003 | 139.117 | 103.253 | 129.338 | 127.193 | 112.727 | 113.024 | 111.589 | 108.698 | 101.666 | 86.949 | 50.196 | 44.212 | 44.212 | 44.212 | 44.212 | 7.836 | 7.836 | 7.836 | 78.363 | 78.363 | 78.363 | 78.363 | 78.363 | 78.069 | 76.063 |
Ingehouden winsten
| -126.109 | -105.8 | -94.981 | -90.936 | -73.557 | -65.897 | -70.69 | -67.54 | -50.192 | -53.386 | -51.653 | 28.574 | 73.833 | 75.641 | 71.995 | 54.013 | 42.008 | 29.244 | 20.586 | 23.269 | 15.999 | 8.61 | -0.691 | -5.637 | -11.962 | -17.891 | -18.726 | -18.873 | -23.552 | -110.05 | -78.202 | -76.614 | -23.971 | -21.886 | 6.382 | 6.026 |
Overige gereserveerde algehele resultaten
| -1.472 | -1.966 | 8.543 | -0.803 | 4.342 | 4.674 | 4.828 | 1.236 | 0.635 | 2.933 | -2.585 | 1.401 | -4.444 | -4.181 | -2.29 | -11.906 | -1.497 | -0.533 | -1.552 | 3.054 | 4.547 | 3.647 | 6.789 | 7.296 | 6.385 | 5.972 | 42.603 | 42.788 | 43.972 | 52.447 | 71.741 | 76.277 | 51.622 | 56.652 | 58.803 | 59.003 |
Overige totale aandeelhoudersvermogen
| -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.585 | 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 |
Totaal eigen vermogen van aandeelhouders
| 89.637 | 109.452 | 120.806 | 114.624 | 90.229 | 96.528 | 90.02 | 88.486 | 104.485 | 98.738 | 92.765 | 169.092 | 172.642 | 200.798 | 196.898 | 154.834 | 153.535 | 140.3 | 127.732 | 127.989 | 107.495 | 62.453 | 50.31 | 45.871 | 38.635 | 32.293 | 31.713 | 31.751 | 28.256 | 20.76 | 71.902 | 78.026 | 106.014 | 113.129 | 143.254 | 141.092 |
Totaal eigen vermogen
| 89.637 | 109.452 | 120.806 | 114.624 | 90.229 | 96.528 | 90.02 | 88.486 | 104.485 | 98.738 | 92.765 | 169.092 | 172.642 | 200.798 | 196.898 | 154.834 | 153.535 | 140.3 | 127.732 | 127.989 | 107.495 | 62.453 | 50.31 | 45.871 | 38.635 | 32.293 | 31.713 | 31.751 | 28.256 | 20.76 | 71.902 | 78.026 | 106.014 | 113.129 | 143.254 | 141.092 |
Totaal passiva en aandeelhoudersvermogen
| 146.901 | 190.065 | 215.757 | 199.585 | 190.818 | 167.485 | 158.657 | 209.005 | 249.426 | 282.941 | 266.478 | 312.388 | 306.354 | 330.288 | 340.342 | 342.948 | 336.06 | 319.334 | 316.702 | 324.604 | 251.409 | 152.265 | 161.296 | 161.96 | 118.454 | 73.07 | 88.37 | 89.992 | 101.432 | 123.712 | 191.504 | 240.457 | 270.285 | 278.996 | 330.581 | 372.992 |