New Hope Corporation Limited
ASX:NHC.AX
4.7 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 638.76 | 730.654 | 715.714 | 424.663 | 70.377 | 58.827 | 274.975 | 236.885 | 91.162 | 24.789 | 57.015 | 21.564 | 70.99 | 75.149 | 103.608 | 220.348 | 9.691 | 56.892 | 19.207 | 590.499 | 26.818 | 14.225 | 27.145 | 45.331 |
Kortetermijnbeleggingen
| 185.765 | 19.984 | 100 | 0 | 0 | 0 | 205 | 18.075 | 0.116 | 1,040.48 | 1,094.424 | 1,229.608 | 1,446.975 | 1,599.552 | 1,312.863 | 2,486.666 | 172.293 | 189.548 | 344.559 | 0 | 7.115 | 11.308 | -0.003 | -0.003 |
Liquide middelen en kortetermijnbeleggingen
| 824.525 | 730.654 | 815.714 | 424.663 | 70.377 | 58.827 | 479.975 | 236.885 | 91.278 | 1,065.269 | 1,151.439 | 1,251.172 | 1,517.965 | 1,674.701 | 1,416.471 | 2,707.014 | 181.984 | 246.44 | 363.766 | 590.499 | 26.818 | 14.225 | 27.145 | 45.331 |
Nettovorderingen
| 145.172 | 181.757 | 487.25 | 109.575 | 64.366 | 74.261 | 77.763 | 39.502 | 54.282 | 26.108 | 29.515 | 35.801 | 14.121 | 106.554 | 42.596 | 33.999 | 30.224 | 17.906 | 14.355 | 45.941 | 46.862 | 41.526 | 25.917 | 169.478 |
Voorraad
| 116.753 | 59.239 | 59.743 | 73.343 | 80.985 | 96.269 | 61.175 | 62.394 | 53.518 | 57.613 | 56.519 | 58.673 | 59.56 | 63.408 | 45.115 | 39.057 | 26.614 | 18.866 | 15.538 | 15.146 | 10.593 | 14.452 | 11.905 | 16.88 |
Overige vlottende activa
| 176.486 | 138.135 | 14.722 | 33.561 | 60.83 | 33.808 | 27.71 | 63.164 | 32.771 | 17.188 | 25.879 | 22.718 | 0.299 | 2.802 | 0.118 | 0.124 | 1.506 | 0.187 | 0.125 | 2.268 | 4.029 | 5.278 | 14.17 | 26.219 |
Totaal vlottende activa
| 1,262.936 | 1,109.785 | 1,377.429 | 641.142 | 276.558 | 263.165 | 646.623 | 401.945 | 231.849 | 1,166.178 | 1,263.352 | 1,368.364 | 1,615.341 | 1,883.753 | 2,099.217 | 2,797.275 | 258.31 | 292.146 | 403.5 | 653.854 | 88.302 | 75.481 | 67.232 | 257.908 |
Niet-vlottende activa: | ||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,822.714 | 1,769.755 | 1,756.246 | 1,951.833 | 2,084.827 | 2,439.822 | 1,630.358 | 1,717.206 | 1,722.463 | 879.233 | 890.33 | 841.247 | 698.43 | 672.286 | 441.053 | 396.93 | 311.724 | 224.585 | 159.117 | 136.404 | 266.595 | 276.085 | 298.851 | 501.328 |
Goodwill
| 5.595 | 5.595 | 5.595 | 5.595 | 5.595 | 17.866 | 17.866 | 17.866 | 17.866 | 17.867 | 22.024 | 22.024 | 17.867 | 51.254 | 5.596 | 5.596 | 5.596 | 0 | 0 | 0 | 0 | 0 | 0 | 1.938 |
Immateriële activa
| 59.409 | 68.639 | 71.627 | 76.552 | 80.627 | 78.591 | 40.176 | 41.354 | 41.807 | 1.865 | 2.857 | 3.939 | 2.932 | 3.494 | 1.488 | 2.857 | 4.418 | 3.09 | 2.86 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 65.004 | 74.234 | 77.222 | 82.147 | 86.222 | 96.457 | 58.042 | 59.22 | 59.673 | 19.732 | 24.881 | 25.963 | 20.799 | 54.748 | 7.084 | 8.453 | 10.014 | 3.09 | 2.86 | 0 | 7.115 | 11.308 | -279.145 | 1.938 |
Langetermijnbeleggingen
| 291.87 | 276.934 | 135.895 | 0.593 | 9.401 | 0.723 | 1.845 | 1.977 | 3.364 | 7.986 | 2.256 | 30.215 | 105.67 | 124.214 | 89.185 | 528.02 | 398.37 | 322.673 | 56.558 | 3.743 | 55.606 | 51.861 | 57.693 | 1.81 |
Belastingvorderingen
| 0 | -5.595 | 14.795 | 0.214 | 113.734 | 96.428 | 53.793 | 53.859 | 60.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.643 | 6.134 | 6.879 | 4.892 | 12.528 |
Overige niet-vlottende activa
| 26.047 | 18.194 | 65.448 | 99.938 | 88.628 | -96.428 | -53.793 | -53.859 | -60.052 | -906.951 | -917.467 | -897.425 | 19.179 | 14.247 | 15.959 | 12.664 | 12.143 | 6.835 | 5.765 | 13.94 | 18.331 | 19.159 | 303.743 | 6.076 |
Totaal niet-vlottende activa
| 2,205.635 | 2,133.522 | 2,049.606 | 2,134.725 | 2,382.812 | 2,537.002 | 1,690.245 | 1,778.403 | 1,785.5 | 906.951 | 917.467 | 897.425 | 844.078 | 865.495 | 553.281 | 946.067 | 732.251 | 557.183 | 224.3 | 160.73 | 353.781 | 365.292 | 386.035 | 523.681 |
Totaal activa
| 3,468.571 | 3,243.307 | 3,427.035 | 2,775.867 | 2,659.37 | 2,801.413 | 2,338.367 | 2,181.645 | 2,018.549 | 2,075.158 | 2,185.842 | 2,268.564 | 2,459.419 | 2,749.248 | 2,652.498 | 3,743.342 | 990.561 | 849.329 | 627.8 | 814.584 | 442.083 | 440.773 | 453.267 | 781.589 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||
Crediteuren
| 189.285 | 95.416 | 94.478 | 78.786 | 81.999 | 108.701 | 78.753 | 65.289 | 64.604 | 42.512 | 42.504 | 46.758 | 40.46 | 51.639 | 57.053 | 35.724 | 18.739 | 11.984 | 13.863 | 22.316 | 21.007 | 15.272 | 12.359 | 204.175 |
Kortlopende schulden
| 279.576 | 9.787 | 10.69 | 11.019 | 10.738 | 2.532 | 2.442 | 2.356 | 2.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 39.214 | 42.188 | 37.915 | 30.12 |
Belastingschulden
| 0 | 219.454 | 379.5 | 24.528 | 0 | 5.817 | 81.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 83.986 | 1.281 | 0.906 | 24.528 | 0 | -2.532 | -2.442 | -2.356 | -2.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.825 | 16.621 | 9.892 | 0 | 5.953 |
Overige kortlopende verplichtingen
| 61.838 | 276.172 | 431.131 | 53.433 | 47.841 | 105.393 | 153.635 | 45.988 | 48.005 | 60.138 | 31.38 | 80.793 | 47.335 | 185.524 | 42.547 | 761.189 | 28.954 | 20.091 | 31.202 | 1.946 | 1.053 | 8.654 | 13.936 | 6.725 |
Totaal kortlopende verplichtingen
| 614.685 | 382.656 | 537.205 | 167.766 | 140.578 | 214.094 | 232.388 | 111.277 | 112.609 | 102.65 | 73.884 | 127.551 | 87.795 | 237.163 | 99.6 | 796.913 | 47.693 | 32.075 | 45.065 | 88.166 | 77.895 | 76.006 | 64.209 | 246.973 |
Langlopende verplichtingen: | ||||||||||||||||||||||||
Langetermijnschulden
| 93.293 | 75.136 | 191.241 | 496.294 | 355.024 | 352.948 | 7.79 | 10.232 | 12.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.818 | 109.488 | 159.075 | 206.337 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 2.349 | 2.844 | 0 | 73.335 | 203.887 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.622 | 3.711 | 4.641 | 5.195 |
Uitgestelde belastingverplichtingen niet-vlottend
| 97.152 | 99.064 | 86.59 | 0 | 116.708 | 149.061 | 103.655 | 155.726 | 111.627 | 60.186 | 85.197 | 67.733 | 82.917 | 122.566 | 194.4 | 181.118 | 102.916 | 74.311 | 3.499 | 3.366 | 8.116 | 10.25 | 11.095 | 67.559 |
Overige niet-vlottende verplichtingen
| 120.29 | 162.696 | 293.624 | 365.194 | 248.345 | -352.948 | 159.927 | 104.841 | 91.365 | 59.697 | 52.902 | 56.824 | 35.791 | 22.136 | 18.973 | 16.813 | 12.345 | 11.745 | 10.946 | 23.006 | 23.416 | 20.429 | 5.255 | 8.237 |
Totaal niet-vlottende verplichtingen
| 310.735 | 339.245 | 574.299 | 861.488 | 793.412 | 352.948 | 271.372 | 270.799 | 215.58 | 119.883 | 138.099 | 124.557 | 118.708 | 144.702 | 213.373 | 197.931 | 115.261 | 86.056 | 14.445 | 26.372 | 66.972 | 143.878 | 180.066 | 287.327 |
Totaal passiva
| 925.42 | 721.901 | 1,111.504 | 1,029.254 | 933.99 | 840.401 | 449.967 | 328.217 | 268.137 | 222.533 | 211.983 | 252.108 | 206.503 | 381.865 | 312.973 | 994.844 | 162.954 | 118.131 | 59.51 | 114.538 | 144.867 | 219.884 | 244.275 | 534.3 |
Eigen vermogen: | ||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 2.977 | 0 | 0 | 0 | 0 | 0 | 3.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8.453 | 8.453 | 97.536 | 97.536 | 96.692 | 96.315 | 95.905 | 95.772 | 95.692 | 95.444 | 95.119 | 93.342 | 92.509 | 91.5 | 81.426 | 63.427 | 48.922 | 48.834 | 46.028 | 109.879 | 82.391 | 78.271 | 78.271 | 78.271 |
Ingehouden winsten
| 2,634.054 | 2,555.506 | 2,307.224 | 1,632.187 | 1,586.135 | 1,867.674 | 1,770.878 | 1,721.118 | 1,630.362 | 1,750.525 | 1,851.289 | 1,925.767 | 2,109.104 | 2,157.849 | 1,851.795 | 2,347.613 | 529.03 | 501.007 | 505.247 | 580.193 | 162.982 | 108.887 | 85.997 | 58.866 |
Overige gereserveerde algehele resultaten
| -99.356 | -42.553 | -89.229 | 16.89 | 42.553 | -2.977 | 21.617 | 36.518 | 24.353 | 6.632 | 27.4 | -3.988 | 50.57 | 73.851 | 406.304 | 337.458 | 249.655 | 181.357 | 17.015 | 9.974 | 7.841 | 9.724 | 21.884 | 33.879 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | -2.977 | 0 | 0 | 0 | 0 | 0 | -3.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.839 | 76.272 |
Totaal eigen vermogen van aandeelhouders
| 2,543.151 | 2,521.406 | 2,315.531 | 1,746.613 | 1,725.38 | 1,961.012 | 1,888.4 | 1,853.408 | 1,750.407 | 1,852.601 | 1,973.808 | 2,015.121 | 2,252.183 | 2,323.2 | 2,339.525 | 2,748.498 | 827.607 | 731.198 | 568.29 | 700.046 | 253.214 | 196.882 | 208.992 | 247.289 |
Totaal eigen vermogen
| 2,543.151 | 2,521.406 | 2,315.531 | 1,746.613 | 1,725.38 | 1,961.012 | 1,888.4 | 1,853.428 | 1,750.412 | 1,852.625 | 1,973.859 | 2,016.456 | 2,252.916 | 2,367.383 | 2,339.525 | 2,748.498 | 827.607 | 731.198 | 568.29 | 700.046 | 297.216 | 220.889 | 231.831 | 323.561 |
Totaal passiva en aandeelhoudersvermogen
| 3,468.571 | 3,243.307 | 3,427.035 | 2,775.867 | 2,659.37 | 2,897.841 | 2,392.16 | 2,235.504 | 2,078.601 | 2,075.158 | 2,185.842 | 2,268.564 | 2,459.419 | 2,749.248 | 2,652.498 | 3,743.342 | 990.561 | 849.329 | 627.8 | 814.584 | 442.083 | 440.773 | 453.267 | 781.589 |