Michael Hill International Limited
ASX:MHJ.AX
0.575 (AUD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2021 Q4 | 2020 Q4 | 2019 Q4 | 2018 Q4 | 2017 Q4 | 2016 Q4 | 2015 Q4 | 2014 Q4 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1998 Q4 | 1997 Q4 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 22.043 | 24.566 | 22.709 | 84.419 | 106.269 | 77.749 | 11.992 | 8.289 | 7.872 | 5.96 | 9.286 | 6.797 | 8.109 | 12.459 | 13.019 | 13.424 | 13.424 | 12.064 | 8.54 | 6.27 | 23.529 | 10.013 | 4.088 | 7.234 | 14.017 | 2.294 | 0.685 | 0.637 | 0 | 0 | 1.327 | 0.15 | 1.335 |
Kortetermijnbeleggingen
| 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 |
Liquide middelen en kortetermijnbeleggingen
| 22.043 | 24.566 | 22.709 | 84.419 | 106.269 | 77.749 | 11.992 | 8.289 | 7.872 | 5.96 | 9.286 | 6.797 | 8.109 | 12.459 | 13.019 | 13.424 | 13.424 | 12.064 | 8.54 | 6.27 | 23.529 | 10.013 | 4.088 | 7.234 | 14.017 | 2.294 | 0.685 | 0.637 | 0 | 0 | 1.327 | 0.15 | 1.335 |
Nettovorderingen
| 16.175 | 21.444 | 15.816 | 16.753 | 8.361 | 8.974 | 26.764 | 31.027 | 27.672 | 25.429 | 27.547 | 21.667 | 22.504 | 15.418 | 0 | 21.322 | 0 | 8.922 | 5.702 | 3.722 | 4.8 | 6.275 | 10.809 | 19.253 | 17.511 | 18.634 | 14.621 | 8.212 | 7.588 | 7.585 | 5.987 | 5.508 | 4.485 |
Voorraad
| 213.926 | 237.077 | 221.199 | 212.542 | 201.285 | 183.997 | 191.311 | 187.804 | 209.413 | 214.041 | 209.735 | 182.232 | 179.28 | 183.77 | 192.017 | 213.836 | 213.836 | 187.017 | 173.055 | 150.875 | 119.105 | 143.708 | 122.051 | 76.962 | 67.462 | 63.694 | 59.016 | 58.767 | 54.546 | 51.497 | 41.82 | 37.28 | 34.056 |
Overige vlottende activa
| 9.656 | 9.067 | 6 | 6.992 | 6.945 | 4.279 | 3.035 | 4.109 | 0.871 | 0.899 | 1.033 | 3.143 | 2.7 | 3.253 | 0 | -0 | 0 | 2.925 | 2.849 | 5.04 | 4.025 | 1.042 | 0.722 | 0 | 0 | 0.833 | 4.188 | 0.558 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 261.8 | 292.153 | 266.473 | 320.705 | 323.907 | 291.254 | 236.49 | 233.63 | 249.246 | 250.505 | 251.848 | 228.407 | 212.593 | 214.9 | 224.516 | 248.582 | 248.582 | 210.928 | 190.146 | 165.907 | 151.459 | 161.038 | 137.67 | 103.449 | 98.99 | 85.455 | 78.51 | 68.174 | 62.134 | 59.082 | 49.134 | 42.938 | 39.876 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 211.642 | 212.41 | 214.232 | 195.226 | 164.538 | 152.933 | 181.222 | 66.136 | 72.684 | 83.406 | 75.449 | 64.845 | 55.4 | 60.067 | 61.155 | 54.896 | 54.896 | 47.116 | 42.211 | 34.898 | 35.28 | 35.291 | 27.846 | 23.636 | 21.402 | 21.889 | 16.485 | 22.311 | 18.52 | 13.773 | 12.349 | 12.206 | 12.701 |
Goodwill
| 21.004 | 19.245 | 19.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.143 | 0.214 | 0.286 | 0.357 | 0.429 | 0.5 | 0.572 | 0.643 | 0.714 | 0.786 |
Immateriële activa
| 42.155 | 41.74 | 39.411 | 12.887 | 12.184 | 35.291 | 26.147 | 16.153 | 13.766 | 9.223 | 5.833 | 6.491 | 6.413 | 2.786 | 4.52 | 0.044 | 0.044 | 0.07 | 0.152 | 0.28 | 0.471 | 0.884 | 1.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 63.159 | 60.985 | 58.668 | 12.887 | 12.184 | 35.291 | 26.147 | 16.153 | 13.766 | 9.223 | 5.833 | 6.491 | 6.413 | 2.786 | 4.52 | 0.044 | 0.044 | 0.07 | 0.152 | 0.28 | 0.471 | 0.884 | 1.537 | 0.143 | 0.214 | 0.286 | 0.357 | 0.429 | 0.5 | 0.572 | 0.643 | 0.714 | 0.786 |
Langetermijnbeleggingen
| 0 | 0 | 1.083 | 0 | 0.252 | -0 | 11.481 | 7.308 | 2.906 | 2.49 | 0.341 | 0.636 | 0.48 | 1.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.115 | 0.81 | 0.82 | 0.9 | 0.92 |
Belastingvorderingen
| 57.372 | 0 | 53.453 | 0 | 64.921 | 65.096 | 79.705 | 70.839 | 67.483 | 60.786 | 67.206 | 48.381 | 62.324 | 66.775 | 0 | 0 | 0 | 64.085 | 60.599 | 57.758 | 61.336 | 7.822 | 7.285 | 3.193 | 2.225 | 1.598 | 1.061 | 0.417 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1.792 | 56.503 | 0.811 | 61.705 | 0.978 | 1.371 | 1.846 | 2.662 | 3.149 | 2.16 | 2.299 | 2.253 | 2.608 | 2.382 | -65.675 | 0 | -54.94 | 1.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.125 | 0.184 | 0.249 | 0.26 | 0.36 |
Totaal niet-vlottende activa
| 333.965 | 329.897 | 328.247 | 269.818 | 242.873 | 254.691 | 300.401 | 163.098 | 159.987 | 158.065 | 151.128 | 122.606 | 127.225 | 133.282 | 65.675 | 54.94 | 54.94 | 112.72 | 102.962 | 92.936 | 97.087 | 43.997 | 36.668 | 26.972 | 23.841 | 23.773 | 17.903 | 23.157 | 20.26 | 15.339 | 14.061 | 14.08 | 14.767 |
Totaal activa
| 595.765 | 622.05 | 594.72 | 590.524 | 566.78 | 545.945 | 536.892 | 396.728 | 409.232 | 408.57 | 402.976 | 351.013 | 339.818 | 348.182 | 363.81 | 372.953 | 372.953 | 323.648 | 293.108 | 258.843 | 248.546 | 205.035 | 174.338 | 130.421 | 122.831 | 109.228 | 96.413 | 91.331 | 82.394 | 74.421 | 63.195 | 57.018 | 54.643 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Crediteuren
| 42.01 | 92.269 | 42.901 | 81.565 | 49.405 | 47.812 | 31.02 | 21.648 | 26.915 | 29.03 | 24.894 | 25.334 | 22.957 | 28.532 | 29.812 | 71.102 | 71.102 | 32.882 | 33.803 | 28.162 | 25.083 | 23.63 | 35.036 | 10.624 | 9.102 | 6.179 | 4.586 | 4.926 | 3.682 | 3.112 | 3.144 | 2.771 | 3.276 |
Kortlopende schulden
| 76.448 | 0 | 44.7 | 0 | 42.336 | 36.858 | 45.129 | 59.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.32 | 0 | 0 | 0 | 0.172 | 0.174 | 0.225 | 0.411 | 0.974 | 0.181 | 0.153 | 0.648 |
Belastingschulden
| 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 opbrengsten
| 0.258 | 0 | 2.205 | 0 | 0.886 | 0.809 | 0.393 | 1.31 | 28.866 | 27.22 | 25.892 | 21.516 | 24.736 | 15.653 | 0 | 0 | 0 | 8.33 | 2.201 | 0.76 | 0 | 0 | 0 | 0 | 0 | 0 | -0.174 | 4.232 | -0.411 | -0.974 | -0.181 | -0.153 | -0.648 |
Overige kortlopende verplichtingen
| 39.765 | 89.02 | 78.875 | 98.673 | 83.22 | 77.325 | 94.073 | 27.259 | 40.476 | 27.385 | 55.136 | 23.029 | 23.312 | 28.442 | 46.074 | 23.245 | 23.245 | 27.574 | 21.188 | 17.043 | 12.217 | 15.27 | 1.405 | 12.57 | 14.031 | 9.351 | 9.505 | 3.877 | 14.257 | 12.409 | 9.432 | 7.321 | 7.258 |
Totaal kortlopende verplichtingen
| 158.481 | 181.29 | 168.681 | 180.238 | 175.847 | 162.804 | 170.614 | 109.992 | 96.257 | 83.634 | 105.922 | 69.879 | 71.005 | 72.627 | 75.886 | 94.347 | 94.347 | 68.786 | 57.192 | 45.965 | 37.3 | 62.22 | 36.441 | 23.194 | 23.133 | 15.702 | 14.091 | 13.26 | 17.939 | 15.521 | 12.576 | 10.092 | 10.534 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Langetermijnschulden
| 64.358 | 159.897 | 141.493 | 123.416 | 101.326 | 106.782 | 135.427 | 34.216 | 38.392 | 47.285 | 42.885 | 45.116 | 56 | 33.349 | 34.846 | 34.112 | 34.112 | 33.058 | 45.413 | 51.707 | 60.487 | 50.927 | 62.134 | 40.163 | 40.604 | 42.299 | 27.965 | 27.525 | 21.859 | 21.049 | 17.169 | 17.707 | 16.577 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 2.783 | 0 | 0 | 0 | 0 | 1.932 | 62.931 | 58.817 | 53.204 | 44.143 | 29.788 | 33.341 | 0 | 0 | 0 | 25.383 | 10.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 11.839 | 0 | 0 | 0 | 0 | 7.268 | 0 | -58.817 | -53.204 | -44.143 | -29.788 | -33.341 | 0 | 0 | 0 | -25.383 | -10.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.8 | 1.133 | 1.197 | 1.424 |
Overige niet-vlottende verplichtingen
| 190.582 | 76.325 | 64.662 | 72.818 | 73.292 | 68.557 | 66.229 | 58.394 | 5.35 | 65.363 | 58.656 | 48.397 | 31.528 | 35.341 | -34.846 | -34.112 | -34.112 | 27.445 | 12.127 | 1.248 | 1.275 | 0.887 | 1.004 | 1.675 | 1.487 | 1.179 | 1.029 | 0.978 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 254.94 | 236.221 | 220.777 | 196.234 | 174.618 | 175.339 | 201.656 | 101.811 | 106.672 | 112.648 | 101.542 | 93.513 | 87.528 | 68.69 | 34.846 | 34.112 | 34.112 | 60.503 | 57.54 | 52.955 | 61.762 | 51.814 | 63.138 | 41.838 | 42.091 | 43.478 | 28.994 | 28.503 | 21.868 | 21.849 | 18.302 | 18.904 | 18.001 |
Totaal passiva
| 413.421 | 417.511 | 389.458 | 376.473 | 350.465 | 338.143 | 372.27 | 211.803 | 202.93 | 196.282 | 207.464 | 163.392 | 158.533 | 141.317 | 147.66 | 164.617 | 164.617 | 129.289 | 114.732 | 98.92 | 99.062 | 114.034 | 99.579 | 65.032 | 65.224 | 59.18 | 43.085 | 41.763 | 39.807 | 37.37 | 30.878 | 28.996 | 28.535 |
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 |
Gewone aandelen
| 13.946 | 12.005 | 12.093 | 11.913 | 12.627 | 12.125 | 11.791 | 11.492 | 11.193 | 10.516 | 3.951 | 3.76 | 3.651 | 4.162 | 4.374 | 4.263 | 4.263 | 4.083 | 3.983 | 3.85 | 3.85 | 3.85 | 13.858 | 7.894 | 7.483 | 7.712 | 7.712 | 7.712 | 0 | 7.712 | 7.712 | 7.712 | 7.712 |
Ingehouden winsten
| 168.51 | 190.686 | 190.33 | 206.361 | 199.953 | 191.141 | 148.1 | 167.36 | 193.116 | 201.477 | 187.228 | 176.416 | 171.838 | 205.547 | 210.485 | 202.922 | 202.922 | 188.483 | 171.111 | 153.298 | 141.008 | 82.965 | 56.811 | 57.919 | 49.927 | 41.825 | 44.548 | 37.837 | 30.316 | 25.593 | 21.263 | 17.74 | 15.281 |
Overige gereserveerde algehele resultaten
| -0.111 | 1.848 | 2.839 | -4.223 | 3.735 | 4.535 | 4.731 | 6.073 | 1.994 | 0.295 | 4.333 | 7.445 | 5.796 | -2.844 | 0 | 0 | 0 | 1.793 | 3.282 | 2.775 | 4.626 | 4.186 | 4.09 | -0.424 | 0.197 | 1.211 | 1.483 | 4.019 | 4.559 | 3.746 | 3.342 | 2.57 | 3.115 |
Overige totale aandeelhoudersvermogen
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -214.86 | 1.151 | -207.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | -0.415 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 182.344 | 204.539 | 205.262 | 214.051 | 216.316 | 207.802 | 164.622 | 184.926 | 206.303 | 212.288 | 195.512 | 187.621 | 181.285 | 206.865 | 214.86 | 208.336 | 207.185 | 194.359 | 178.376 | 159.923 | 149.484 | 91.001 | 74.759 | 65.389 | 57.607 | 50.048 | 53.328 | 49.568 | 34.875 | 37.051 | 32.317 | 28.022 | 26.108 |
Totaal eigen vermogen
| 182.344 | 204.539 | 205.262 | 214.051 | 216.316 | 207.802 | 164.622 | 184.926 | 206.303 | 212.288 | 195.512 | 187.621 | 181.285 | 206.865 | 214.86 | 208.336 | 207.185 | 194.359 | 178.376 | 159.923 | 149.484 | 91.001 | 74.759 | 65.389 | 57.607 | 50.048 | 53.328 | 49.568 | 34.875 | 37.051 | 32.317 | 28.022 | 26.108 |
Totaal passiva en aandeelhoudersvermogen
| 595.765 | 622.05 | 594.72 | 590.524 | 566.78 | 545.945 | 536.892 | 396.728 | 409.232 | 408.57 | 402.976 | 351.013 | 339.818 | 348.182 | 0 | 0 | 0 | 323.648 | 293.108 | 258.843 | 248.546 | 205.035 | 174.338 | 130.421 | 122.831 | 109.228 | 96.413 | 91.331 | 74.682 | 74.421 | 63.195 | 57.018 | 54.643 |