Monadelphous Group Limited
ASX:MND.AX
12.77 (AUD) • At close November 8, 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
| 225.864 | 178.323 | 183.329 | 175.708 | 208.292 | 164.042 | 208.773 | 241.909 | 203.515 | 209.835 | 217.859 | 195.341 | 203.556 | 172.479 | 149.192 | 152.235 | 126.447 | 101.364 | 61.65 | 22.237 | 15.864 | 16.094 | 9.894 | 2.927 | 6.93 | 5.452 | 3.312 | 3.491 | 0.364 | 1.884 | 0.017 | 1.202 | 0.011 | 0.033 | 0.037 | 0.572 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.263 | 0.433 | 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
| 225.864 | 178.323 | 183.329 | 175.708 | 208.292 | 164.042 | 208.773 | 241.909 | 203.515 | 209.835 | 217.859 | 195.341 | 203.556 | 172.479 | 149.192 | 152.235 | 126.447 | 101.364 | 61.65 | 22.237 | 15.864 | 16.094 | 9.894 | 2.927 | 6.93 | 5.452 | 3.312 | 3.491 | 0.364 | 1.884 | 0.017 | 1.202 | 0.011 | 0.033 | 0.037 | 0.572 |
Nettovorderingen
| 340.126 | 339.515 | 395.76 | 378.333 | 289.816 | 278.374 | 261.168 | 233.64 | 295.325 | 355.769 | 345.447 | 223.221 | 239.595 | 168.028 | 121.4 | 110.604 | 204.867 | 95.793 | 81.639 | 51.283 | 45.164 | 22.943 | 21.34 | 23.777 | 23.094 | 15.601 | 15.911 | 16.258 | 15.103 | 10.377 | 9.94 | 6.796 | 5.484 | 8.532 | 8.072 | 7.367 |
Voorraad
| 1.93 | 1.463 | 3.22 | 3.6 | 4.786 | 4.607 | 47.2 | 69.774 | 53.435 | 80.544 | 157.58 | 173.732 | 72.09 | 26.134 | 23.547 | 15.36 | 6.571 | 13.075 | 16.402 | 4.771 | 1.141 | 9.13 | 3.75 | 3.694 | 2.985 | 7.992 | 8.255 | 0.816 | 1.719 | 1.324 | 1.373 | 1 | 1.334 | 1.458 | 0.904 | 0.879 |
Overige vlottende activa
| 4.336 | 79.468 | 89.437 | 95.291 | 74.913 | 74.052 | 74.403 | 81.96 | 84.197 | 99.942 | 42.966 | 0.263 | 0.433 | 0 | 0 | 0 | 0 | 0.179 | 0 | 0.118 | 0.486 | 0.305 | 0.301 | 0.488 | 1.44 | 1.473 | 0.916 | 1.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0.21 |
Totaal vlottende activa
| 572.256 | 519.301 | 582.309 | 557.641 | 502.894 | 521.075 | 544.344 | 557.509 | 583.037 | 665.546 | 606.272 | 592.557 | 515.674 | 366.641 | 294.139 | 278.199 | 337.885 | 210.411 | 159.691 | 78.409 | 62.655 | 48.472 | 35.285 | 30.886 | 34.449 | 30.517 | 28.394 | 21.959 | 17.186 | 13.585 | 11.33 | 8.998 | 6.829 | 10.023 | 9.08 | 9.028 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 232.668 | 172.133 | 161.904 | 162.891 | 163.666 | 115.437 | 101.983 | 79.052 | 79.988 | 96.19 | 109.277 | 135.656 | 141.102 | 113.442 | 91.151 | 70.075 | 61.924 | 62.24 | 47.541 | 31.94 | 19.567 | 19.711 | 16.626 | 18.133 | 19.3 | 21.003 | 19.118 | 15.65 | 12.087 | 9.828 | 7.619 | 6.828 | 6.607 | 6.509 | 5.784 | 4.858 |
Goodwill
| 14.89 | 16.683 | 4.902 | 3.917 | 4.181 | 3.12 | 3.12 | 2.72 | 2.947 | 2.947 | 2.947 | 2.947 | 2.947 | 2.933 | 2.551 | 2.551 | 2.551 | 3.285 | 2.311 | 2.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3.353 | 16.683 | 4.902 | 3.917 | 4.181 | 3.12 | 3.12 | 0.625 | 2.947 | 0.065 | 0.844 | 1.85 | 2.971 | 2.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 18.243 | 33.366 | 9.804 | 7.834 | 8.362 | 3.12 | 3.12 | 3.345 | 2.947 | 3.012 | 3.791 | 4.797 | 5.918 | 5.349 | 2.551 | 2.551 | 2.551 | 3.285 | 2.311 | 2.079 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 12.341 | 38.602 | 14.621 | 21.163 | 14.646 | 10.901 | 4.243 | 3.812 | 0.965 | 1.247 | 2.731 | 3.511 | 0 | 25.875 | 16.88 | 8.951 | 0.176 | 0.107 | 0 | 0.341 | 0.332 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 32.364 | 21.455 | 27.625 | 31.455 | 28.775 | 34.164 | 36.009 | 27.892 | 25.764 | 28.204 | 28.086 | 33.73 | 29.215 | 24.933 | 15.981 | 13.455 | 9.396 | 10.646 | 7.783 | 4.836 | 3.548 | 3.479 | 2.667 | 2.651 | 2.889 | 2.93 | 1.895 | 1.569 | 1.347 | 0.723 | 0.77 | 0.229 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 19.491 | -16.683 | -4.902 | -3.917 | -4.181 | -34.164 | -36.009 | -27.892 | -25.764 | -28.204 | -28.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 315.107 | 248.873 | 209.052 | 219.426 | 211.268 | 129.458 | 109.346 | 86.209 | 83.9 | 100.449 | 115.799 | 177.694 | 176.235 | 169.599 | 126.563 | 95.032 | 74.047 | 76.278 | 57.635 | 39.196 | 23.447 | 23.49 | 19.593 | 20.784 | 22.189 | 23.933 | 21.013 | 17.219 | 13.434 | 10.551 | 8.389 | 7.057 | 6.607 | 6.509 | 5.784 | 4.858 |
Totaal activa
| 887.363 | 768.174 | 791.361 | 777.067 | 714.162 | 684.986 | 688.994 | 669.698 | 689.224 | 794.199 | 750.157 | 770.251 | 691.909 | 536.24 | 420.702 | 373.231 | 411.932 | 286.689 | 217.326 | 117.605 | 86.102 | 71.962 | 54.878 | 51.67 | 56.638 | 54.451 | 49.407 | 39.179 | 30.619 | 24.136 | 19.719 | 16.055 | 13.436 | 16.532 | 14.864 | 13.886 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Crediteuren
| 91.718 | 91.089 | 123.451 | 119.652 | 73.64 | 113.661 | 68.946 | 54.109 | 34.119 | 64.908 | 28.965 | 140.519 | 93.696 | 24.293 | 32.956 | 38.326 | 25.748 | 29.169 | 40.949 | 18.561 | 13.26 | 19.055 | 14.09 | 12.697 | 15.773 | 13.23 | 15.355 | 12.057 | 4.641 | 3.109 | 3.126 | 2.296 | 2.109 | 2.468 | 3.258 | 4.96 |
Kortlopende schulden
| 4.529 | 24.472 | 36.868 | 22.878 | 20.313 | 10.868 | 7.944 | 6.904 | 7.868 | 11.891 | 20.001 | 22.547 | 18.783 | 13.654 | 11.529 | 10.703 | 11.758 | 10.557 | 8.092 | 5.717 | 2.786 | 2.326 | 1.782 | 2.392 | 3.146 | 3.392 | 3.066 | 2.319 | 2.266 | 1.398 | 2.339 | 2.354 | 1.371 | 5.294 | 3.729 | 2.646 |
Belastingschulden
| 18.613 | 11.623 | 14.753 | 22.093 | 3.766 | 0 | 8.522 | 3.603 | 1.124 | 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
| 55.206 | 15.919 | 12.539 | 22.617 | 61.322 | 33.579 | 65.599 | 101.391 | 157.232 | -11.891 | -20.001 | 118.386 | 202.668 | 176.891 | 143.913 | 138.625 | 226.283 | 101.693 | 63.149 | 20.373 | 16.095 | -7.141 | 0.39 | 7.844 | 10.533 | -9.399 | -7.546 | 1.175 | 6.207 | 6.637 | 2.903 | 0.42 | 1.493 | 1.985 | 2.142 | 3.989 |
Overige kortlopende verplichtingen
| 195.426 | 127.264 | 124.669 | 124.957 | 93.921 | 100.154 | 132.091 | 117.208 | 105.506 | 344.276 | 333.596 | 140.311 | 93.578 | 93.637 | 63.543 | 45.472 | 30.781 | 35.776 | 21.707 | 13.158 | 9.158 | 17.87 | 8.324 | 0.475 | 2.935 | 20.925 | 15.607 | 3.645 | 3.024 | 1.806 | 1.911 | 4.378 | 1.117 | 0.508 | 0.365 | 0.244 |
Totaal kortlopende verplichtingen
| 346.879 | 258.744 | 297.527 | 290.104 | 249.196 | 258.262 | 274.58 | 279.612 | 304.725 | 409.184 | 362.561 | 421.763 | 408.725 | 308.475 | 251.941 | 233.126 | 294.57 | 177.195 | 133.897 | 57.809 | 41.299 | 32.11 | 24.586 | 23.408 | 32.387 | 28.148 | 26.482 | 19.196 | 16.138 | 12.95 | 10.279 | 9.448 | 6.09 | 10.255 | 9.494 | 11.839 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6.366 | 0.428 | 0.771 | 74.71 | 1.943 | 2.1 | 13.027 | 6.856 | 0.375 | 11.334 | 1.667 | 32.596 | 31.838 | 29.302 | 21.072 | 14.205 | 13.124 | 16.929 | 18.279 | 11.805 | 4.472 | 5.011 | 1.989 | 1.563 | 3.243 | 5.386 | 5.777 | 5.034 | 2.732 | 1.346 | 1.15 | 0.685 | 3.78 | 3.898 | 3.215 | 0.964 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 69.636 | 1.96 | 0 | -0 | -3.323 | 0 | 1.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.009 | -3.208 | -5.202 | -5.352 | -4.587 | -2.306 | -1.342 | 0.79 | -0.625 | -1.205 | 0 | -0.924 | -0.754 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0.125 | 0.14 | 0.705 | 1.926 | 3.698 | 0 | 0.119 | 0 | 0.277 | 0.123 | 0.099 | 0.317 | 0.156 | 0.05 | 1.143 | 0.697 | 0.337 | 0 | 0 | 0.051 | 0.414 | 0.525 | 0.437 | 0.448 | 0.354 | 0.428 | 0.606 | 0.274 | 0.031 | 0 | 0.031 | 0.045 |
Overige niet-vlottende verplichtingen
| 68.524 | 71.024 | 80.879 | 16.672 | 8.82 | -2.1 | 5.259 | 4.972 | -0.375 | 5.583 | -1.667 | 7.858 | 5.427 | 5.106 | 3.304 | 3.018 | 2.265 | 2.034 | 1.873 | 1.202 | 0.723 | 0.741 | 0.509 | 0.051 | 3.755 | 5.818 | 5.886 | 4.957 | 2.609 | 2.395 | 0.075 | 0.728 | 1.334 | 0.027 | 0.924 | 0.754 |
Totaal niet-vlottende verplichtingen
| 74.89 | 71.452 | 81.65 | 91.382 | 80.524 | 2.1 | 18.991 | 13.754 | 0.375 | 16.917 | 1.667 | 40.454 | 37.542 | 34.531 | 24.475 | 17.54 | 15.545 | 19.013 | 21.295 | 13.704 | 5.532 | 5.752 | 2.498 | 2.673 | 4.203 | 6.528 | 6.748 | 5.852 | 3.389 | 2.827 | 2.621 | 1.062 | 3.94 | 3.925 | 3.246 | 1.009 |
Totaal passiva
| 421.769 | 330.196 | 379.177 | 381.486 | 329.72 | 290.305 | 292.866 | 291.454 | 320.335 | 426.101 | 387.492 | 462.217 | 446.267 | 343.006 | 276.416 | 250.666 | 310.115 | 196.208 | 155.192 | 71.513 | 46.831 | 37.862 | 27.084 | 26.081 | 36.589 | 34.676 | 33.23 | 25.048 | 19.527 | 15.777 | 12.9 | 10.51 | 10.03 | 14.18 | 12.74 | 12.848 |
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 |
Gewone aandelen
| 145.781 | 141.115 | 136.096 | 133.877 | 132.576 | 129.992 | 126.972 | 124.234 | 121.992 | 118.579 | 112.115 | 83.448 | 57.876 | 46.612 | 30.083 | 28.941 | 28.678 | 26.017 | 21.063 | 20.303 | 18.304 | 16.227 | 15.5 | 15.5 | 11.607 | 10.103 | 3.791 | 3.647 | 3.525 | 3.116 | 3.108 | 3.108 | 2.026 | 2.026 | 2.026 | 3.803 |
Ingehouden winsten
| 261.866 | 248.178 | 241.554 | 232.097 | 220.064 | 231.006 | 238.486 | 223.38 | 218.317 | 220.347 | 215.763 | 193.669 | 161.535 | 117.296 | 99.27 | 83.928 | 71.691 | 63.143 | 39.343 | 24.496 | 19.674 | 16.58 | 11.002 | 9.411 | 6.639 | 7.869 | 6.963 | 6.509 | 4.553 | 2.848 | 1.321 | 0.097 | -0.805 | -1.663 | -1.891 | -4.753 |
Overige gereserveerde algehele resultaten
| 57.947 | 48.685 | 34.534 | 30.867 | 33.062 | 33.707 | 30.292 | 31.048 | 29.955 | 30.441 | 34.787 | 30.917 | 26.231 | 29.326 | 14.933 | 9.696 | 1.448 | 1.321 | 1.728 | 1.293 | 1.293 | 1.293 | 1.293 | 0.678 | 1.803 | 1.803 | 5.423 | 3.974 | 3.015 | 2.395 | 2.39 | 2.34 | 2.348 | 2.349 | 2.349 | 2.348 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | -1.269 | -1.269 | -1.269 | -1.269 | -1.269 | -1.269 | -1.269 | 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 |
Totaal eigen vermogen van aandeelhouders
| 465.594 | 437.978 | 412.184 | 395.572 | 384.433 | 393.436 | 394.481 | 377.393 | 368.995 | 368.098 | 362.665 | 308.034 | 245.642 | 193.234 | 144.286 | 122.565 | 101.817 | 90.481 | 62.134 | 46.092 | 39.271 | 34.1 | 27.795 | 25.589 | 20.049 | 19.775 | 16.177 | 14.13 | 11.093 | 8.359 | 6.819 | 5.545 | 3.569 | 2.712 | 2.484 | 1.398 |
Totaal eigen vermogen
| 465.594 | 437.978 | 412.184 | 395.581 | 384.442 | 394.681 | 396.128 | 378.244 | 368.889 | 368.098 | 362.665 | 308.034 | 245.642 | 193.234 | 144.286 | 122.565 | 101.817 | 90.481 | 62.134 | 46.092 | 39.271 | 34.1 | 27.795 | 25.589 | 20.049 | 19.775 | 16.177 | 14.13 | 11.093 | 8.359 | 6.819 | 5.545 | 3.406 | 2.352 | 2.124 | 1.038 |
Totaal passiva en aandeelhoudersvermogen
| 887.363 | 768.174 | 791.361 | 777.067 | 714.162 | 684.986 | 689.699 | 671.61 | 692.701 | 794.199 | 750.157 | 770.251 | 691.909 | 536.24 | 420.702 | 373.231 | 411.932 | 286.689 | 217.326 | 117.605 | 86.102 | 71.962 | 54.878 | 51.67 | 56.638 | 54.451 | 49.407 | 39.179 | 30.619 | 24.136 | 19.719 | 16.055 | 13.436 | 16.532 | 14.864 | 13.886 |