New Hope Corporation Limited
ASX:NHC.AX
4.7 (AUD) • At close November 8, 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 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 638.76 | 296.079 | 730.654 | 971.242 | 715.714 | 513.083 | 424.663 | 114.816 | 70.377 | 60.983 | 58.827 | 106.508 | 274.975 | 353.084 | 236.885 | 150.436 | 91.162 | 36.586 | 24.789 | 31.814 | 57.015 | 54.972 | 21.564 | 13.311 | 70.99 | 75.149 | 103.608 | 220.348 | 9.691 | 56.892 | 19.207 | 590.499 | 44.989 | 17.325 |
Kortetermijnbeleggingen
| 185.765 | 188.971 | 19.984 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205 | 0 | 18.075 | 0.085 | 0.116 | 981.611 | 1,040.48 | 1,076.362 | 1,094.424 | 1,083.567 | 1,229.608 | 1,275.606 | 1,446.975 | 1,599.552 | 1,312.863 | 2,486.666 | 172.293 | 189.548 | 344.559 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 824.525 | 485.05 | 730.654 | 1,071.242 | 815.714 | 513.083 | 424.663 | 114.816 | 70.377 | 60.983 | 58.827 | 106.508 | 479.975 | 353.084 | 236.885 | 150.521 | 91.278 | 1,018.197 | 1,065.269 | 1,108.176 | 1,151.439 | 1,138.539 | 1,251.172 | 1,288.917 | 1,517.965 | 1,674.701 | 1,416.471 | 2,707.014 | 181.984 | 246.44 | 363.766 | 590.499 | 44.989 | 17.325 |
Nettovorderingen
| 145.172 | 184.068 | 181.757 | 161.009 | 487.25 | 175.308 | 109.575 | 110.228 | 64.366 | 122.646 | 74.261 | 102.958 | 77.763 | 68.004 | 39.502 | 75.484 | 54.282 | 58.127 | 26.108 | 39.852 | 29.515 | 34.403 | 51.873 | 26.919 | 14.121 | 106.554 | 42.596 | 33.999 | 30.224 | 17.906 | 14.355 | 45.941 | 28.691 | 38.526 |
Voorraad
| 116.753 | 95.371 | 59.239 | 70.622 | 59.743 | 50.663 | 73.343 | 83.594 | 80.985 | 97.053 | 96.269 | 96.229 | 61.175 | 68.12 | 62.394 | 83.934 | 53.518 | 48.787 | 57.613 | 47.465 | 56.519 | 55.025 | 58.673 | 79.258 | 59.56 | 63.408 | 45.115 | 39.057 | 26.614 | 18.866 | 15.538 | 15.146 | 10.593 | 14.452 |
Overige vlottende activa
| 176.486 | 184.965 | 138.135 | 7.697 | 14.722 | 118.046 | 33.561 | 45.505 | 60.83 | 1.685 | 33.808 | 12.35 | 27.71 | 3.796 | 63.164 | 9.17 | 32.771 | 3.598 | 17.188 | 5.397 | 25.879 | 9.877 | 0.614 | 10.8 | 0.299 | 2.802 | 0.118 | 0.124 | 1.506 | 0.187 | 0.125 | 0.119 | 4.029 | 0.858 |
Totaal vlottende activa
| 1,262.936 | 949.454 | 1,109.785 | 1,310.57 | 1,377.429 | 857.1 | 641.142 | 354.143 | 276.558 | 282.367 | 263.165 | 318.045 | 646.623 | 493.004 | 401.945 | 319.109 | 231.849 | 1,128.709 | 1,166.178 | 1,200.89 | 1,263.352 | 1,237.844 | 1,368.364 | 1,405.894 | 1,615.341 | 1,883.753 | 2,099.217 | 2,797.275 | 258.31 | 292.146 | 403.5 | 653.854 | 88.302 | 75.481 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,822.714 | 1,780.12 | 1,769.755 | 1,742.419 | 1,756.246 | 1,816.703 | 1,951.833 | 2,049.316 | 2,084.827 | 2,180.029 | 2,439.822 | 2,257.453 | 1,630.358 | 1,761.376 | 1,717.206 | 1,725.831 | 1,722.463 | 887.913 | 879.233 | 875.033 | 890.33 | 890.284 | 841.247 | 790.183 | 698.43 | 672.286 | 441.053 | 396.93 | 311.724 | 224.585 | 159.117 | 136.404 | 266.595 | 276.085 |
Goodwill
| 5.595 | 0 | 5.595 | 0 | 5.595 | 0 | 5.595 | 0 | 5.595 | 0 | 17.866 | 0 | 17.866 | 0 | 17.866 | 0 | 17.866 | 0 | 17.867 | 0 | 22.024 | 0 | 22.024 | 0 | 17.867 | 51.254 | 5.596 | 5.596 | 5.596 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 59.409 | 67.297 | 68.639 | 70.589 | 71.627 | 73.597 | 76.552 | 78.567 | 80.627 | 94.552 | 78.591 | 87.899 | 40.176 | 59.076 | 41.354 | 58.635 | 41.807 | 19.145 | 1.865 | 20.208 | 2.857 | 25.414 | 3.939 | 24.98 | 2.932 | 3.494 | 1.488 | 2.857 | 4.418 | 3.09 | 2.86 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 65.004 | 67.297 | 74.234 | 70.589 | 77.222 | 73.597 | 82.147 | 78.567 | 86.222 | 94.552 | 96.457 | 87.899 | 58.042 | 59.076 | 59.22 | 58.635 | 59.673 | 19.145 | 19.732 | 20.208 | 24.881 | 25.414 | 25.963 | 24.98 | 20.799 | 54.748 | 7.084 | 8.453 | 10.014 | 3.09 | 2.86 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 291.87 | 245.097 | 276.934 | 150.547 | 135.895 | 0.404 | 0.593 | 0.479 | 9.401 | 1.044 | 0.723 | 1.53 | 1.845 | 1.701 | 1.977 | 2.91 | 3.364 | 4.905 | 7.986 | 8.341 | 2.256 | 43.194 | 30.215 | 85.032 | 105.67 | 124.214 | 89.185 | 528.02 | 398.37 | 322.673 | 56.558 | 3.743 | 62.721 | 63.169 |
Belastingvorderingen
| 0 | 0 | -5.595 | 12.12 | 14.795 | 0 | 0.214 | 0 | 113.734 | 0 | 96.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.643 | 6.134 | 6.879 |
Overige niet-vlottende activa
| 26.047 | 11.491 | 18.194 | 78.859 | 65.448 | 68.823 | 99.938 | 97.429 | 88.628 | 306.424 | -96.428 | 1.404 | -1,690.245 | 1.387 | -1,778.403 | 0.74 | -1,785.5 | 1.457 | -906.951 | 2.368 | -917.467 | 2.741 | 2.775 | -900.195 | 19.179 | 14.247 | 15.959 | 12.664 | 12.143 | 6.835 | 5.765 | 13.94 | 18.331 | 19.159 |
Totaal niet-vlottende activa
| 2,205.635 | 2,104.005 | 2,133.522 | 2,054.534 | 2,049.606 | 1,959.527 | 2,134.725 | 2,225.791 | 2,382.812 | 2,582.049 | 2,537.002 | 2,348.286 | 1,690.245 | 1,823.54 | 1,778.403 | 1,788.116 | 1,785.5 | 913.42 | 906.951 | 905.95 | 917.467 | 961.633 | 900.2 | 900.195 | 844.078 | 865.495 | 553.281 | 946.067 | 732.251 | 557.183 | 224.3 | 160.73 | 353.781 | 365.292 |
Totaal activa
| 3,468.571 | 3,053.459 | 3,243.307 | 3,365.104 | 3,427.035 | 2,816.627 | 2,775.867 | 2,579.934 | 2,659.37 | 2,864.416 | 2,801.413 | 2,666.331 | 2,338.367 | 2,316.544 | 2,181.645 | 2,107.225 | 2,018.549 | 2,042.129 | 2,075.158 | 2,106.84 | 2,185.842 | 2,199.477 | 2,268.564 | 2,323.951 | 2,459.419 | 2,749.248 | 2,652.498 | 3,743.342 | 990.561 | 849.329 | 627.8 | 814.584 | 442.083 | 440.773 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||
Crediteuren
| 189.285 | 124.088 | 95.416 | 109.97 | 94.478 | 104.196 | 78.786 | 91.455 | 81.999 | 84.72 | 108.701 | 130.165 | 78.753 | 64.731 | 65.289 | 63.178 | 64.604 | 45.112 | 42.512 | 44.998 | 42.504 | 43.921 | 46.758 | 47.929 | 40.46 | 51.639 | 57.053 | 35.724 | 18.739 | 11.984 | 13.863 | 12.504 | 21.007 | 11.092 |
Kortlopende schulden
| 279.576 | 9.471 | 9.787 | 62.493 | 10.69 | 11.226 | 11.019 | 14.472 | 10.738 | 8.622 | 2.532 | 0 | 2.442 | 0 | 2.356 | 0 | 2.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 39.443 | 50.268 |
Belastingschulden
| 0 | 0 | 219.454 | 209.256 | 379.5 | 115.275 | 24.528 | 0 | 0 | 0 | 5.817 | 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
| 83.986 | 0 | 1.281 | 0.906 | 0.906 | 115.275 | 24.528 | 0 | 0 | 0 | -2.532 | 0 | -2.442 | 0 | -2.356 | 0 | -2.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.637 | 16.621 | 14.071 |
Overige kortlopende verplichtingen
| 61.838 | 99.81 | 276.172 | 418.918 | 431.131 | 89.687 | 53.433 | 67.953 | 47.841 | 76.163 | 105.393 | 121.682 | 153.635 | 87.822 | 45.988 | 50.864 | 48.005 | 45.348 | 60.138 | 50.926 | 31.38 | 55.715 | 80.793 | 47.164 | 47.335 | 185.524 | 42.547 | 761.189 | 28.954 | 20.091 | 31.202 | 1.946 | 0.824 | 0.575 |
Totaal kortlopende verplichtingen
| 614.685 | 233.369 | 382.656 | 592.287 | 537.205 | 320.384 | 167.766 | 173.88 | 140.578 | 169.505 | 214.094 | 251.847 | 232.388 | 152.553 | 111.277 | 114.042 | 112.609 | 90.46 | 102.65 | 95.924 | 73.884 | 99.636 | 127.551 | 95.093 | 87.795 | 237.163 | 99.6 | 796.913 | 47.693 | 32.075 | 45.065 | 88.166 | 77.895 | 76.006 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 93.293 | 76.888 | 75.136 | 16.675 | 191.241 | 188.317 | 496.294 | 376.063 | 355.024 | 358.986 | 352.948 | 208.437 | 7.79 | 9.022 | 10.232 | 11.421 | 12.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.818 | 109.809 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -0 | 2.349 | 2.844 | 2.844 | 88.481 | 0 | 100.454 | 73.335 | 61.202 | 203.887 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.622 | 3.711 |
Uitgestelde belastingverplichtingen niet-vlottend
| 97.152 | 109.478 | 99.064 | 80.759 | 86.59 | 18.42 | 0 | 1.337 | 116.708 | 61.439 | 149.061 | 0 | 49.862 | 0 | 101.867 | 0 | 51.575 | 0 | 60.186 | 0 | 85.197 | 0 | 67.733 | 0 | 82.917 | 122.566 | 194.4 | 181.118 | 102.916 | 74.311 | 3.499 | 3.366 | 8.116 | 10.25 |
Overige niet-vlottende verplichtingen
| 120.29 | 132.041 | 162.696 | 176.512 | 293.624 | 189.993 | 365.194 | 264.283 | 248.345 | 260.618 | -352.948 | 252.878 | 159.927 | 246.061 | 104.861 | 174.445 | 91.365 | 0 | 59.697 | 0 | 52.902 | 0 | 56.824 | 0 | 35.791 | 22.136 | 18.973 | 16.813 | 12.345 | 11.745 | 10.946 | 23.006 | 23.416 | 20.108 |
Totaal niet-vlottende verplichtingen
| 310.735 | 318.407 | 339.245 | 276.79 | 574.299 | 485.211 | 861.488 | 742.137 | 793.412 | 742.245 | 352.948 | 461.315 | 217.579 | 255.083 | 216.94 | 185.866 | 155.528 | 0 | 119.883 | 0 | 138.099 | 0 | 124.557 | 0 | 118.708 | 144.702 | 213.373 | 197.931 | 115.261 | 86.056 | 14.445 | 26.372 | 66.972 | 143.878 |
Totaal passiva
| 925.42 | 551.776 | 721.901 | 869.077 | 1,111.504 | 805.595 | 1,029.254 | 916.017 | 933.99 | 911.75 | 840.401 | 713.162 | 449.967 | 407.636 | 328.217 | 299.908 | 268.137 | 90.46 | 222.533 | 95.924 | 211.983 | 99.636 | 252.108 | 217.545 | 206.503 | 381.865 | 312.973 | 994.844 | 162.954 | 118.131 | 59.51 | 114.538 | 144.867 | 219.884 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 18.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8.453 | 8.453 | 8.453 | 158.346 | 97.536 | 97.536 | 97.536 | 97.535 | 96.692 | 96.692 | 96.315 | 96.315 | 95.905 | 95.905 | 95.772 | 95.772 | 95.692 | 95.692 | 95.444 | 95.444 | 95.119 | 95.119 | 93.342 | 93.342 | 92.509 | 91.5 | 81.426 | 63.427 | 48.922 | 48.834 | 46.028 | 109.879 | 82.391 | 78.271 |
Ingehouden winsten
| 2,634.054 | 2,553.574 | 2,555.506 | 2,485.469 | 2,307.224 | 1,904.279 | 1,632.187 | 1,530.76 | 1,586.135 | 1,862.604 | 1,867.674 | 1,852.447 | 1,770.878 | 1,786.837 | 1,721.118 | 1,682.098 | 1,630.362 | 1,703.384 | 1,750.525 | 1,782.446 | 1,851.289 | 1,865.359 | 1,925.767 | 1,970.267 | 2,109.104 | 2,157.849 | 1,851.795 | 2,347.613 | 529.03 | 501.007 | 505.247 | 580.193 | 162.982 | 108.887 |
Overige gereserveerde algehele resultaten
| -99.356 | -60.344 | -69.965 | -147.788 | -116.641 | 9.217 | -10.522 | 35.622 | 15.141 | -6.63 | -30.389 | 4.407 | 21.617 | 26.166 | 36.518 | 29.44 | 24.353 | 15.05 | 6.632 | 3.02 | 27.4 | 7.381 | -3.988 | 0 | 50.57 | 73.851 | 406.304 | 337.458 | 249.655 | 181.357 | 17.015 | 9.974 | 7.841 | 9.725 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 8.453 | 0 | 27.412 | 0 | 27.412 | 0 | 27.412 | 0 | -2.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.988 | 41.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 2,543.151 | 2,501.683 | 2,521.406 | 2,496.027 | 2,315.531 | 2,011.032 | 1,746.613 | 1,663.917 | 1,725.38 | 1,952.666 | 1,961.012 | 1,953.169 | 1,888.4 | 1,908.908 | 1,853.408 | 1,807.31 | 1,750.407 | 1,814.126 | 1,852.601 | 1,880.91 | 1,973.808 | 1,967.859 | 2,015.121 | 2,105.391 | 2,252.183 | 2,323.2 | 2,339.525 | 2,748.498 | 827.607 | 731.198 | 568.29 | 700.046 | 253.214 | 196.883 |
Totaal eigen vermogen
| 2,543.151 | 2,501.683 | 2,521.406 | 2,496.027 | 2,315.531 | 2,011.032 | 1,746.613 | 1,663.917 | 1,725.38 | 1,952.666 | 1,961.012 | 1,953.169 | 1,888.4 | 1,908.908 | 1,853.428 | 1,807.317 | 1,750.412 | 1,814.142 | 1,852.625 | 1,880.953 | 1,973.859 | 1,969.296 | 2,016.456 | 2,106.406 | 2,252.916 | 2,367.383 | 2,339.525 | 2,748.498 | 827.607 | 731.198 | 568.29 | 700.046 | 297.216 | 220.889 |
Totaal passiva en aandeelhoudersvermogen
| 3,468.571 | 3,053.459 | 3,243.307 | 3,365.104 | 3,427.035 | 2,816.627 | 2,775.867 | 2,579.934 | 2,659.37 | 2,864.416 | 2,897.841 | 2,666.331 | 2,338.367 | 2,316.544 | 2,181.645 | 2,107.225 | 2,018.549 | 1,904.602 | 2,075.158 | 1,976.877 | 2,185.842 | 2,068.932 | 2,268.564 | 2,323.951 | 2,459.419 | 2,749.248 | 2,652.498 | 3,743.342 | 990.561 | 849.329 | 627.8 | 814.584 | 442.083 | 440.773 |