Medifast, Inc.
NYSE:MED
19.57 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 94.44 | 87.691 | 104.183 | 163.723 | 76.974 | 81.364 | 75.077 | 52.436 | 42.037 | 24.459 | 36.382 | 39.937 | 14.262 | 17.165 | 12.708 | 1.841 | 2.195 | 1.085 | 1.484 | 0.612 | 2.524 | 0.837 | 0.27 | 0.102 | 0.154 | 0.503 | 0.255 | 0.286 |
Kortetermijnbeleggingen
| 55.601 | 0 | 5.361 | 10.752 | 15.704 | 19.67 | 23.757 | 24.412 | 25.072 | 28.185 | 31.42 | 20.057 | 19.538 | 17.271 | 3.594 | 1.099 | 1.439 | 1.54 | 2.7 | 2.626 | 3.983 | 0.418 | 0.312 | 0.2 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 150.041 | 87.691 | 109.544 | 174.475 | 92.678 | 101.034 | 98.834 | 76.848 | 67.109 | 52.644 | 67.802 | 59.994 | 33.8 | 34.436 | 16.302 | 2.94 | 3.634 | 2.625 | 4.184 | 3.238 | 6.507 | 1.255 | 0.582 | 0.302 | 0.154 | 0.503 | 0.255 | 0.286 |
Nettovorderingen
| 0 | 0 | 0 | 0.584 | 1.437 | 1.011 | 0.576 | 1.387 | 1.633 | 1.65 | 0.942 | 2.148 | 1.477 | 0.623 | 0.722 | 0.628 | 0.673 | 0.622 | 0.985 | 1.063 | 0.641 | 0.284 | 0.283 | 0.252 | 0.308 | 3.341 | 1.112 | 1.573 |
Voorraad
| 54.591 | 118.856 | 180.043 | 53.392 | 48.771 | 38.888 | 19.328 | 18.311 | 13.335 | 15.735 | 18.059 | 20.804 | 19.969 | 19.534 | 11.232 | 13.856 | 9.181 | 8.255 | 5.475 | 4.251 | 2.988 | 1.259 | 0.64 | 0.611 | 0.549 | 2.718 | 2.397 | 3.894 |
Overige vlottende activa
| 19.397 | 16.237 | 17.279 | 12.31 | 11.265 | 4.586 | 6.46 | 4.751 | 4.788 | 11.885 | 5.673 | 5.629 | 8.74 | 6.077 | 7.413 | 4.057 | 3.641 | 3.362 | 3.798 | 1.419 | 1.853 | 1.328 | 0.431 | 0.294 | 0.027 | 0.416 | 0.266 | 0.476 |
Totaal vlottende activa
| 224.029 | 222.784 | 306.866 | 234.314 | 154.151 | 145.519 | 125.198 | 101.297 | 88.073 | 81.914 | 91.954 | 88.575 | 63.986 | 60.67 | 34.967 | 21.22 | 17.129 | 14.864 | 14.442 | 9.971 | 11.989 | 4.126 | 1.936 | 1.459 | 1.038 | 6.978 | 4.03 | 6.229 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 67.112 | 75.645 | 80.588 | 38.141 | 38.842 | 19.747 | 18.611 | 19.753 | 29.029 | 33.477 | 40.336 | 40.109 | 38.852 | 30.589 | 23.237 | 21.709 | 17.031 | 14.02 | 9.535 | 8.698 | 7.449 | 4.498 | 0.767 | 0.914 | 1.01 | 3.253 | 2.674 | 3.589 |
Goodwill
| 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 | 0.474 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.428 | 1.003 | 1.072 | 4.104 | 5.547 | 7.356 | 6.274 | 6.508 | 7.138 | 4.419 | 0.608 | 0 | 0 | 0 | 0 | 0 | 0.113 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.428 | 1.003 | 1.072 | 4.104 | 5.547 | 7.356 | 6.274 | 6.508 | 7.138 | 4.419 | 0.608 | 0 | 0 | 0 | 0 | 0 | 0.587 |
Langetermijnbeleggingen
| 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
| 4.117 | 5.328 | 4.404 | 0.692 | 1.307 | 2.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.341 | 1.131 | 0.897 | 0.367 | 0 | 0.091 | 0 | 0.655 | 0.454 | 0.508 | 0 | 0 | 0 | 0.166 |
Overige niet-vlottende activa
| 14.65 | 12.456 | 6.468 | 2.937 | 0.353 | 1.183 | 2.12 | 0.166 | 0.224 | 0.519 | 0.36 | 1.139 | 1.824 | 1.728 | 0.379 | 1.43 | 1.311 | 1.402 | 0.06 | 0.07 | 0.375 | 0.001 | 0.2 | 0.244 | 0.064 | 0.109 | 0.24 | 0.88 |
Totaal niet-vlottende activa
| 85.879 | 93.429 | 91.46 | 41.77 | 40.502 | 23.91 | 20.731 | 19.919 | 29.253 | 33.996 | 40.696 | 41.676 | 41.679 | 33.389 | 29.173 | 29.817 | 26.595 | 22.063 | 16.103 | 15.997 | 12.243 | 5.762 | 1.421 | 1.666 | 1.074 | 3.362 | 2.914 | 5.222 |
Totaal activa
| 309.908 | 316.213 | 398.326 | 276.084 | 194.653 | 169.429 | 145.929 | 121.216 | 117.326 | 115.91 | 132.65 | 130.251 | 105.665 | 94.059 | 64.14 | 51.037 | 43.724 | 36.927 | 30.545 | 25.968 | 24.232 | 9.888 | 3.357 | 3.125 | 2.112 | 10.34 | 6.944 | 11.451 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||
Crediteuren
| 39.193 | 53.12 | 70.894 | 36.092 | 22.608 | 19.017 | 13.797 | 9.58 | 11.264 | 12.178 | 12.031 | 16.226 | 12.678 | 0 | 4.966 | 5.13 | 3.181 | 2.214 | 2.263 | 0.94 | 1.714 | 1.189 | 0.337 | 0.348 | 0.878 | 0 | 0 | 0 |
Kortlopende schulden
| 11.77 | 11.552 | 6.523 | 7.346 | 3.168 | 0 | 0 | 0 | 0.219 | 0.232 | 0.444 | 0.528 | 1.426 | 0.944 | 0.796 | 3.421 | 1.863 | 1.804 | 1.525 | 0.827 | 0.819 | 0.395 | 0.098 | 0.369 | 0.904 | 0.722 | 0.333 | 2.053 |
Belastingschulden
| 9.857 | 1.999 | 2.571 | 2.981 | 1.549 | 1.074 | 0.596 | 0.522 | 0.542 | 0.806 | 1.434 | 3.295 | 5,434 | 3,266 | 0.022 | 1.131 | 0.592 | 0.535 | 0.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.574 | 7.357 | 8.05 | 7.606 | 4.333 | 0 | 0 | 0 | 0 | 0 | 10.899 | -8.7 | 0 | 0 | -0.399 | 0.168 | 1.098 | 0.699 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 48.468 | 66.866 | 81.794 | 57.325 | 47.73 | 40.232 | 22.747 | 14.319 | 11.539 | 13.728 | 13.192 | 8.7 | -5,427.848 | -3,250.98 | -0.02 | -1.131 | 1.098 | 0.699 | -0.331 | 0.739 | 0.058 | 0.025 | 0 | 0 | 0 | 2.705 | 1.623 | 2.214 |
Totaal kortlopende verplichtingen
| 92.3 | 140.894 | 169.832 | 111.35 | 79.388 | 60.323 | 37.14 | 24.421 | 23.564 | 26.944 | 27.101 | 28.749 | 20.256 | 15.964 | 5.764 | 8.551 | 6.734 | 5.252 | 4.446 | 2.506 | 2.591 | 1.609 | 0.435 | 0.717 | 1.782 | 3.427 | 1.956 | 4.267 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||
Langetermijnschulden
| 16.127 | 40.55 | 26.02 | 14.976 | 10.433 | 0 | 0 | 0 | 0 | 0.242 | 0.474 | 3.809 | 4.251 | 4.855 | 5.444 | 4.313 | 4.57 | 3.509 | 3.977 | 4.256 | 4.564 | 2.701 | 0.234 | 0.573 | 0.543 | 4.087 | 2.198 | 0.861 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -288 | 0 | -474 | -696 | -914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| -16.343 | -16.566 | 14.131 | -7.758 | 4.409 | 1.973 | 0.208 | 0.779 | 4.89 | 5.492 | 6.659 | 6.907 | 7.756 | 1.284 | 1.553 | 0 | 0 | 0 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | -20.275 | 0 | -7.488 | 0 | -1.973 | 0 | 0 | 0.288 | 2.756 | 0 | 0 | 0 | 0 | -1.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.625 | 0 | 0.679 | 0.774 | 0.749 |
Totaal niet-vlottende verplichtingen
| 16.127 | 20.275 | 26.02 | 7.488 | 10.433 | 1.973 | 0.208 | 0.779 | 5.178 | 8.49 | 7.133 | 10.716 | 12.007 | 6.139 | 5.444 | 4.313 | 4.57 | 3.509 | 4.078 | 4.256 | 4.564 | 2.701 | 0.384 | 1.198 | 0.543 | 4.766 | 2.972 | 1.61 |
Totaal passiva
| 108.427 | 161.169 | 195.852 | 118.838 | 89.821 | 60.323 | 37.348 | 25.2 | 28.742 | 35.434 | 34.234 | 39.465 | 32.263 | 22.103 | 11.208 | 12.864 | 11.304 | 8.761 | 8.524 | 6.762 | 7.155 | 4.31 | 0.819 | 1.915 | 2.325 | 8.193 | 4.928 | 5.877 |
Eigen vermogen: | ||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.406 | 0 | 0 | 0 | 0 | 0.501 | 0.671 | 0.985 | 1.402 | 0.553 | 0.605 | 0 | 0 | 0 |
Gewone aandelen
| 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.013 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.014 | 0.014 | 0.013 | 0.011 | 0.01 | 0.007 | 0.007 | 0.007 | 0.006 | 0.005 | 0.004 | 0.004 |
Ingehouden winsten
| 174.649 | 139.852 | 190.333 | 154.351 | 168.788 | 131.344 | 103.762 | 93.497 | 88.634 | 78.897 | 97.7 | 76.534 | 60.658 | 42.117 | 27.216 | 15.253 | 9.818 | 6.231 | 1.149 | -1.287 | -3.016 | -5.381 | -7.786 | -8.322 | -9.39 | -6.147 | -5.129 | -1.364 |
Overige gereserveerde algehele resultaten
| 0.248 | 0.024 | 0.111 | 0.041 | 0.025 | -0.173 | -0.16 | -0.165 | -0.062 | 0.435 | 0.703 | 0.553 | 0.396 | 0.24 | 0.159 | -5.926 | -2.394 | -3.022 | 0.175 | -0.039 | -0.025 | -1.507 | -1.278 | -1.141 | -0.605 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 26.573 | 15.157 | 12.018 | 2.842 | -63.993 | -22.077 | 4.967 | 2.672 | 0 | 1.132 | 0 | 13.683 | 12.332 | 29.583 | 25.136 | 20.342 | 24.982 | 24.943 | 20.684 | 20.02 | 19.437 | 9.446 | 8.915 | 8.972 | 9.171 | 8.289 | 7.141 | 6.934 |
Totaal eigen vermogen van aandeelhouders
| 201.481 | 155.044 | 202.474 | 157.246 | 104.832 | 109.106 | 108.581 | 96.016 | 88.584 | 80.476 | 98.416 | 90.786 | 73.402 | 71.956 | 52.932 | 38.173 | 32.42 | 28.166 | 22.021 | 19.206 | 17.077 | 5.578 | 2.538 | 1.21 | -0.213 | 2.147 | 2.016 | 5.574 |
Totaal eigen vermogen
| 201.481 | 155.044 | 202.474 | 157.246 | 104.832 | 109.106 | 108.581 | 96.016 | 88.584 | 80.476 | 98.416 | 90.786 | 73.402 | 71.956 | 52.932 | 38.173 | 32.42 | 28.166 | 22.021 | 19.206 | 17.077 | 5.578 | 2.538 | 1.21 | -0.213 | 2.147 | 2.016 | 5.574 |
Totaal passiva en aandeelhoudersvermogen
| 309.908 | 316.213 | 398.326 | 276.084 | 194.653 | 169.429 | 145.929 | 121.216 | 117.326 | 115.91 | 132.65 | 130.251 | 105.665 | 94.059 | 64.14 | 51.037 | 43.724 | 36.927 | 30.545 | 25.968 | 24.232 | 9.888 | 3.357 | 3.125 | 2.112 | 10.34 | 6.944 | 11.451 |