Medibank Private Limited
ASX:MPL.AX
3.6 (AUD) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||
Vlottende activa: | ||||||||||||
Liquide middelen & kasequivalenten
| 691 | 420.6 | 596.7 | 671.7 | 871.4 | 656.5 | 470.1 | 594.6 | 438.7 | 408.7 | 708 | 895.059 |
Kortetermijnbeleggingen
| 3,048.2 | 2,866.8 | 2,854.5 | 2,311.9 | 1,994.7 | 2,130.7 | 2,276.5 | 2,038.1 | 2,015.8 | 163.3 | 1,490.6 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 927.9 | 420.6 | 596.7 | 671.7 | 871.4 | 656.5 | 470.1 | 594.6 | 438.7 | 408.7 | 708 | 895.059 |
Nettovorderingen
| 39.5 | 248.1 | 225.4 | 215.9 | 207.1 | 283.9 | 292.2 | 317 | 313.1 | 301.2 | 338.6 | 0 |
Voorraad
| -967.4 | -668.7 | -822.1 | -887.6 | -1,078.5 | -3,355 | -3,331 | -3,266.7 | -3,080.7 | 0 | 0 | 0 |
Overige vlottende activa
| 3,778.7 | 3,633.3 | 3,676.6 | 3,205.7 | 3,073.2 | 3,071.1 | 3,038.8 | 2,949.7 | 2,767.6 | 0 | 0 | 0 |
Totaal vlottende activa
| 3,778.7 | 3,633.3 | 3,676.6 | 3,205.7 | 3,073.2 | 656.5 | 470.1 | 594.6 | 438.7 | 408.7 | 708 | 895.059 |
Niet-vlottende activa: | ||||||||||||
Materiële vaste activa, netto
| 192.8 | 59.1 | 78.4 | 91.5 | 106.1 | 49.3 | 53.6 | 87.3 | 93.3 | 106.1 | 138 | 88.628 |
Goodwill
| 323.7 | 204.5 | 204.5 | 204.5 | 204.5 | 204.5 | 141.2 | 107.3 | 107.3 | 108 | 108 | 196.814 |
Immateriële activa
| 143.3 | 328.1 | 332.3 | 345.3 | 363.7 | 281 | 293.8 | 301.3 | 281.7 | 221.5 | 243.5 | 154.292 |
Goodwill en immateriële activa
| 467 | 532.6 | 536.8 | 549.8 | 568.2 | 485.5 | 435 | 408.6 | 389 | 329.5 | 243.5 | 351.106 |
Langetermijnbeleggingen
| 3,106.9 | 2,984.4 | 2,958.2 | 2,389 | 1,994.7 | 212.5 | 208.2 | 191.2 | 199.6 | 163.3 | 1,490.6 | 0 |
Belastingvorderingen
| 142.1 | 130.8 | 243.6 | 85.9 | 90.2 | 322.3 | 280.4 | 304.7 | 282.7 | 272.3 | -1,452.6 | 0 |
Overige niet-vlottende activa
| -3,002.1 | -2,951.4 | -2,940.8 | -2,398.1 | -2,084.7 | -534.8 | -488.6 | -495.9 | -482.3 | -435.6 | 1,846.8 | 1,780.139 |
Totaal niet-vlottende activa
| 906.7 | 755.5 | 876.2 | 718.1 | 674.5 | 534.8 | 488.6 | 495.9 | 482.3 | 435.6 | 2,266.3 | 2,219.873 |
Totaal activa
| 4,685.4 | 4,388.8 | 4,552.8 | 3,923.8 | 3,747.7 | 3,630.8 | 3,544.9 | 3,462.5 | 3,266.2 | 3,140.9 | 2,974.3 | 3,114.932 |
Passiva en Eigen Vermogen: | ||||||||||||
Kortlopende verplichtingen: | ||||||||||||
Crediteuren
| 1,799.9 | 215.7 | 241.4 | 239.9 | 230.2 | 275.6 | 259.8 | 246.9 | 262.7 | 286.3 | 346.4 | 0 |
Kortlopende schulden
| 66.6 | 30.9 | 30.2 | 28.1 | 27.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 48.7 | 0 | 117 | 0 | 57.7 | 21.3 | 47.4 | 85.5 | 63.8 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 48.7 | 0 | 117 | 0 | 57.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 85.1 | 1,060.6 | 1,211.9 | 771.4 | 754 | -230 | -216.5 | -212.8 | -229.7 | -246.6 | -304.4 | 0 |
Totaal kortlopende verplichtingen
| 2,000.3 | 1,307.2 | 1,600.5 | 1,039.4 | 1,069.8 | 45.6 | 43.3 | 34.1 | 33 | 39.7 | 42 | 37.699 |
Langlopende verplichtingen: | ||||||||||||
Langetermijnschulden
| 151.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 13.2 | 15.9 | 27.4 | 11.9 | 5.6 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 228.3 | 997.2 | 1,006.7 | 978.3 | 880.1 | 867.7 | 878.7 | 856.5 | 827.3 | -5.6 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 380 | 997.2 | 1,006.7 | 978.3 | 880.1 | 880.9 | 894.6 | 883.9 | 839.2 | 5.6 | 0 | 0 |
Totaal passiva
| 2,380.3 | 2,304.4 | 2,607.2 | 2,017.7 | 1,949.9 | 45.6 | 43.3 | 34.1 | 33 | 39.7 | 42 | 37.699 |
Eigen vermogen: | ||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 |
Ingehouden winsten
| 2,068.4 | 1,971.5 | 1,834.9 | 1,798.8 | 1,690.4 | 1,826 | 1,722.7 | 1,610.4 | 1,470.3 | 1,335.9 | 1,288 | 1,299.108 |
Overige gereserveerde algehele resultaten
| 152.3 | 27.9 | 25.7 | 22.3 | 22.4 | 24.4 | 21.5 | 24.4 | 23.4 | 21.1 | 20.9 | 18.591 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 2,305.7 | 2,084.4 | 1,945.6 | 1,906.1 | 1,797.8 | 1,935.4 | 1,829.2 | 1,719.8 | 1,578.7 | 1,442 | 1,393.9 | 1,402.699 |
Totaal eigen vermogen
| 2,305.1 | 2,084.4 | 1,945.6 | 1,906.1 | 1,797.8 | 1,935.4 | 1,829.2 | 1,719.8 | 1,578.7 | 1,442 | 1,393.9 | 1,402.699 |
Totaal passiva en aandeelhoudersvermogen
| 4,685.4 | 4,388.8 | 4,552.8 | 3,923.8 | 3,747.7 | 3,630.8 | 3,544.9 | 3,462.5 | 3,266.2 | 3,140.9 | 2,974.3 | 1,440.398 |