Pantoro Limited
ASX:PNR.AX
0.097 (AUD) • At close November 12, 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
| 98.122 | 42.61 | 52.041 | 47.382 | 22.493 | 53.696 | 11.759 | 9.672 | 4.926 | 6.766 | 2.595 | 5.088 | 10.718 | 17.186 | 2.924 | 3.072 | 0.42 | 1.299 | 0.286 | 0.675 | 0.768 | 0.009 | 2.331 | 0.301 | 0.824 | 21.442 | 2.233 | 1.876 | 1.191 | 0 | 0.049 | 0.039 | 0 | 0.006 | 0.219 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.628 | 0.048 | 0.104 | 0.021 | 0.07 | 0.076 | 0.11 | 0.458 | 1.021 | 0.414 | 0 | 0 | 0 | 0 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 98.122 | 42.61 | 52.041 | 47.382 | 22.493 | 53.696 | 11.759 | 9.721 | 5.03 | 6.786 | 2.665 | 5.164 | 10.828 | 17.644 | 3.945 | 3.486 | 0.42 | 1.299 | 0.286 | 0.675 | 0.868 | 0.009 | 2.331 | 0.301 | 0.824 | 21.442 | 2.233 | 1.876 | 1.191 | 0 | 0.049 | 0.039 | 0 | 0.006 | 0.219 | 0 |
Nettovorderingen
| 5.155 | 3.966 | 3.315 | 1.292 | 1.122 | 1.294 | 0 | 0 | -0.104 | -0.021 | 0.175 | 0.214 | 0.521 | 1.039 | 2.268 | 2.013 | 0.013 | 0.204 | 0.104 | 0.045 | 0.004 | 0.072 | 2.336 | 17.104 | 1.113 | 5.237 | 0.036 | 0.081 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.006 |
Voorraad
| 19.063 | 9.197 | 6.01 | 4.7 | 3.596 | 4.247 | 4.398 | 4.845 | 2.22 | 0.052 | -0.245 | -0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.677 | 8.669 | 8.942 | 10.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 1.446 | 1.325 | 1.341 | 0.866 | 0.769 | 2.119 | 1.843 | 1.558 | 1.732 | 1.954 | 0.245 | 0.29 | 0 | 0 | 4.269 | 0 | 10.383 | 0.003 | 0.001 | 0.001 | 0 | 0 | 0.497 | 2.457 | 2.886 | 6.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 123.785 | 57.098 | 62.707 | 54.24 | 27.979 | 60.062 | 17.999 | 16.124 | 8.879 | 8.771 | 2.84 | 5.378 | 11.349 | 18.683 | 10.482 | 5.499 | 10.816 | 1.505 | 0.391 | 0.721 | 0.872 | 0.08 | 14.841 | 28.531 | 13.765 | 44.028 | 2.268 | 1.958 | 1.252 | 0 | 0.049 | 0.039 | 0 | 0.006 | 0.226 | 0.006 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 405.065 | 216.877 | 74.808 | 42.66 | 50.49 | 57.468 | 45.336 | 34.404 | 29.219 | 20.669 | 11.044 | 19.705 | 16.229 | 7.258 | 5.465 | 0.21 | 0.043 | 9.91 | 9.516 | 0.293 | 0.284 | 0.287 | 102.667 | 109.481 | 115.1 | 379.263 | 26.891 | 0.117 | 0.778 | 2.227 | 1.266 | 0.687 | 0.663 | 2.173 | 0.03 | 0 |
Goodwill
| 32.032 | 31.973 | 31.973 | 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 |
Immateriële activa
| 0 | 31.973 | 31.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 32.032 | 63.946 | 63.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.411 | 0 | 0 | 0 | 0 | 0 | -21.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 8.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.215 | 0 | 0 | 0 | 5.423 | 0 | 0 | 0 | 0.895 | 0.001 | 0.269 | 0.11 | 0.277 | 1.711 | 0.581 | 0.06 | 0.025 | 0.025 | 0.05 | 0.031 | 0 |
Belastingvorderingen
| 0 | 0 | -63.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 176.987 | 148.299 | 124.479 | 83.927 | -57.468 | -45.336 | -34.404 | -29.219 | -20.669 | -11.044 | -19.705 | 0 | 0 | 0 | 1.744 | 0 | 0.133 | 0.151 | 0.029 | 0 | 0 | 1.105 | 0.128 | 2.414 | 69.17 | 0.06 | 10.352 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.052 | 0.078 |
Totaal niet-vlottende activa
| 437.097 | 457.811 | 231.928 | 167.139 | 134.417 | 57.468 | 45.336 | 34.404 | 29.219 | 20.669 | 11.044 | 19.705 | 16.229 | 7.258 | 5.465 | 4.17 | 0.043 | 10.044 | 9.667 | 9.157 | 0.284 | 0.287 | 103.772 | 110.504 | 117.515 | 448.702 | 27.061 | 10.745 | 2.488 | 2.808 | 1.326 | 0.712 | 0.688 | 2.249 | 0.113 | 0.078 |
Totaal activa
| 560.882 | 514.909 | 294.635 | 221.379 | 162.396 | 121.672 | 63.336 | 50.528 | 38.098 | 29.441 | 13.884 | 25.083 | 27.578 | 25.942 | 15.947 | 9.668 | 10.859 | 11.549 | 10.058 | 9.877 | 1.156 | 0.368 | 118.613 | 139.035 | 131.28 | 492.73 | 29.329 | 12.703 | 3.74 | 2.808 | 1.375 | 0.751 | 0.688 | 2.255 | 0.339 | 0.084 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Crediteuren
| 22.068 | 29.355 | 17.613 | 9.578 | 11.045 | 11.778 | 13.26 | 7.237 | 5.523 | 4.5 | 0.144 | 0.358 | 0.678 | 0.497 | 0.097 | 0.047 | 0.04 | 0.466 | 0.159 | 0.103 | 0.072 | 0.585 | 18.456 | 11.776 | 19.768 | 16.705 | 2.397 | 0.423 | 0.025 | 0.248 | 0.298 | 0.272 | 0.385 | 0.171 | 0.071 | 0.03 |
Kortlopende schulden
| 27.375 | 55.421 | 18.64 | 6.263 | 5.05 | 0.78 | 0.596 | -7.405 | 0.335 | -2.27 | 0 | 0 | 0 | 0 | 0 | 0 | 6.247 | 5.981 | 2.472 | 0 | 0 | 5.94 | 668.165 | 440.585 | 379.927 | 53.643 | 10 | 0.04 | 0 | 0.044 | 0.781 | 0 | 0.5 | 0.5 | 0 | 0 |
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 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | -0.78 | -0.596 | 7.405 | 5.174 | 2.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0 | 0 | 0 | 0 | 0 | 35.798 | 48.215 | 33.235 | 0.614 | -11.654 | -0.127 | 0 | -0.044 | -0.781 | 0 | -0.5 | -0.5 | 0 | 0 |
Overige kortlopende verplichtingen
| 17.486 | 8.051 | -9.959 | 6.151 | 0.581 | -7.456 | -11.301 | 4.83 | -3.433 | -1.739 | 0.041 | -0.179 | -0.465 | -0.356 | 0.034 | 0.095 | 0.612 | -0.361 | -0.134 | 0.034 | 0.097 | -0.19 | 60.642 | 299.748 | 104.224 | -14.405 | 9.271 | -0.296 | -0.025 | -0.204 | 0.483 | -0.272 | 0.115 | 0.329 | -0.049 | -0.02 |
Totaal kortlopende verplichtingen
| 88.997 | 122.184 | 43.907 | 31.57 | 27.721 | 16.101 | 15.219 | 19.304 | 13.121 | 7.261 | 0.328 | 0.536 | 0.892 | 0.637 | 0.229 | 0.188 | 7.03 | 6.551 | 2.657 | 0.239 | 0.241 | 6.92 | 801.517 | 812.1 | 556.922 | 73.262 | 12.411 | 0.463 | 0.025 | 0.292 | 1.079 | 0.272 | 0.885 | 0.671 | 0.093 | 0.04 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 28.742 | 24.152 | 17.769 | 13.56 | 9.335 | 0.008 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.981 | 5.981 | 0 | 0 | 0 | 0 | 0 | 279.964 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.757 | 6.93 | 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 belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0.187 | 0.187 | 0.281 | 1.054 | 1.241 | 1.241 | 1.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 29.843 | 30.354 | 40.063 | 20.517 | 35.824 | 5.2 | 2.696 | 1.778 | 1.187 | 1.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.769 | 0.769 | 0 | 0 | 0.992 | 4.697 | 4.699 | 4.729 | 63.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 58.585 | 54.506 | 57.832 | 34.077 | 45.159 | 5.208 | 2.722 | 1.965 | 3.131 | 8.299 | 0.281 | 1.054 | 1.241 | 1.241 | 1.241 | 0 | 0 | 0.769 | 6.75 | 5.981 | 0 | 0.992 | 4.697 | 4.699 | 4.729 | 352.621 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 147.582 | 176.69 | 101.739 | 65.647 | 72.88 | 21.31 | 17.94 | 21.269 | 16.252 | 15.56 | 0.609 | 1.59 | 2.132 | 1.878 | 1.469 | 0.188 | 7.03 | 7.32 | 9.407 | 6.219 | 0.241 | 7.912 | 806.214 | 816.799 | 561.651 | 425.882 | 12.411 | 10.463 | 0.025 | 0.292 | 1.079 | 0.272 | 0.885 | 0.671 | 0.093 | 0.04 |
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
| 686.63 | 563.9 | 344.731 | 299.809 | 246.504 | 229.029 | 174.993 | 173.379 | 150.992 | 139.852 | 136.03 | 132.507 | 132.431 | 129.083 | 121.979 | 119.395 | 117.905 | 115.474 | 109.32 | 108.376 | 103.667 | 102.229 | 102.137 | 102.137 | 102.137 | 100.575 | 108.072 | 43.014 | 41.959 | 31.581 | 16.738 | 16.648 | 15.588 | 5.094 | 3.212 | 2.359 |
Ingehouden winsten
| -287.703 | -238.393 | -163.753 | -153.011 | -165.015 | -135.84 | -136.673 | -150.423 | -134.686 | -129.382 | -125.676 | -113.157 | -110.46 | -108.133 | -109.875 | -111.112 | -115.449 | -111.896 | -109.365 | -104.718 | -102.752 | -109.773 | -789.738 | -779.901 | -532.508 | -35.289 | -11.994 | -10.194 | -8.314 | -7.668 | -5.902 | -5.081 | -5.291 | -3.51 | -2.966 | -2.315 |
Overige gereserveerde algehele resultaten
| 14.373 | 12.713 | 11.918 | 8.934 | 8.027 | 7.174 | 7.075 | 6.302 | 5.54 | 3.411 | 2.921 | 4.143 | 3.474 | 3.114 | 2.373 | 1.198 | 1.373 | 0.651 | 0.695 | -0.002 | -0 | -0.023 | -20.902 | -11.588 | -243.433 | 1.562 | 2.087 | 1.562 | 1.562 | 0.558 | 0.56 | -0.001 | -0.001 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0.023 | 20.902 | 11.588 | 243.433 | -0 | -81.247 | -32.141 | -31.491 | -21.955 | -11.1 | -11.087 | -10.493 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 413.3 | 338.22 | 192.896 | 155.732 | 89.516 | 100.363 | 45.395 | 29.259 | 21.846 | 13.881 | 13.276 | 23.493 | 25.445 | 24.064 | 14.477 | 9.48 | 3.829 | 4.228 | 0.651 | 3.658 | 0.915 | -7.544 | -687.601 | -677.764 | -430.371 | 66.848 | 16.918 | 2.24 | 3.715 | 2.516 | 0.296 | 0.479 | -0.197 | 1.584 | 0.246 | 0.044 |
Totaal eigen vermogen
| 413.3 | 338.22 | 192.896 | 155.732 | 89.516 | 100.363 | 45.395 | 29.259 | 21.846 | 13.881 | 13.276 | 23.493 | 25.445 | 24.064 | 14.477 | 9.48 | 3.829 | 4.228 | 0.651 | 3.658 | 0.915 | -7.544 | -687.601 | -677.764 | -430.371 | 66.848 | 16.918 | 2.24 | 3.715 | 2.516 | 0.296 | 0.479 | -0.197 | 1.584 | 0.246 | 0.044 |
Totaal passiva en aandeelhoudersvermogen
| 560.882 | 514.909 | 294.635 | 221.379 | 162.396 | 121.672 | 63.336 | 50.528 | 38.098 | 29.441 | 13.884 | 25.083 | 27.578 | 25.942 | 15.947 | 9.668 | 10.859 | 11.549 | 10.058 | 9.877 | 1.156 | 0.368 | 118.613 | 139.035 | 131.28 | 492.73 | 29.329 | 12.703 | 3.74 | 2.808 | 1.375 | 0.751 | 0.688 | 2.255 | 0.339 | 0.084 |