Port of Tauranga Limited
NZX:POT.NZ
5.4 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) NZD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18.728 | 8.506 | 7.272 | 7.886 | 8.565 | 3.903 | 5.836 | 5.184 | 11.58 | 17.918 | 1.56 | 37.218 | 9.244 | 12.266 | 1.413 | 3.282 | 1.664 | 2.628 | 4.313 | 1.898 | 5.681 | 2.446 | 2.623 | 1.342 | 0.874 | 0 | 2.007 | 1.752 | 0.955 | 0.606 |
Kortetermijnbeleggingen
| -17.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.066 | 0.052 | 0.081 | 0 | 0 | 0 | 0.207 | 1.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 18.728 | 8.506 | 7.272 | 7.886 | 8.565 | 3.903 | 5.836 | 5.184 | 11.58 | 17.918 | 1.56 | 37.218 | 9.244 | 12.266 | 1.413 | 3.282 | 1.664 | 2.628 | 4.313 | 1.898 | 5.681 | 2.446 | 2.623 | 1.342 | 0.874 | 0.671 | 2.007 | 1.752 | 0.955 | 0.606 |
Nettovorderingen
| 64.605 | 69.152 | 61.901 | 65.26 | 51.399 | 60.61 | 49.167 | 41.635 | 37.993 | 29.454 | 31.999 | 28.919 | 33.21 | 26.359 | 23.054 | 20.541 | 23.821 | 17.029 | 13.15 | 14.557 | 16.913 | 15.36 | 15.037 | 9.621 | 11.395 | 8.845 | 7.485 | 5.351 | 4.855 | 5.177 |
Voorraad
| 2.004 | 1.986 | 2.013 | 1.009 | 1.383 | 1.366 | 0.402 | 0.042 | 0.093 | 0.535 | 1.008 | 0.71 | 0.509 | 0.426 | 0.259 | 0.207 | 0.449 | 0.02 | 0.043 | 0.007 | 2.382 | 1.76 | 2.762 | 0.027 | 0.019 | 0.005 | 0.006 | 0.017 | 0.015 | 0.124 |
Overige vlottende activa
| 3.625 | 0.035 | 0.35 | 0 | 0 | 0 | 2.479 | 2.878 | 3.553 | 11.101 | 6.622 | 2.611 | 1.046 | 0 | 0.662 | 0.192 | 2.031 | 3.157 | 4.486 | 4.243 | 4.103 | 3.741 | 2.772 | 1.693 | 1.092 | 1.268 | 0.331 | 0.244 | 0.597 | 0.69 |
Totaal vlottende activa
| 88.962 | 79.679 | 71.536 | 74.155 | 61.347 | 65.879 | 57.884 | 49.739 | 53.219 | 59.008 | 41.189 | 71.243 | 44.009 | 39.051 | 25.388 | 24.429 | 29.298 | 22.834 | 21.992 | 20.705 | 29.079 | 23.307 | 23.194 | 12.683 | 13.38 | 10.118 | 9.829 | 7.364 | 6.422 | 6.597 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,543.899 | 2,474.135 | 2,432.363 | 1,798.686 | 1,609.876 | 1,531.211 | 1,446.27 | 1,227.223 | 1,127.386 | 1,097.401 | 998.742 | 946.929 | 889.036 | 852.378 | 844.825 | 815.882 | 789.482 | 768.208 | 549.286 | 571.718 | 561.824 | 360.878 | 364.101 | 343.053 | 340.649 | 339.908 | 169.535 | 160.5 | 161.155 | 160.109 |
Goodwill
| 18.42 | 18.42 | 18.42 | 18.42 | 15.49 | 15.49 | 15.49 | 15.49 | 15.49 | 18.61 | 38.444 | 36.385 | 11.554 | 11.554 | 11.554 | 0 | 0 | 0 | 0 | 0 | 9.222 | 9.749 | 10.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2.607 | 3.885 | 4.588 | 5.78 | 3.489 | 3.538 | 3.031 | 2.529 | 2.936 | 2.747 | 5.429 | 6.252 | 5.343 | 6.166 | 7.055 | 3.828 | 4.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 21.027 | 22.305 | 23.008 | 24.2 | 18.979 | 19.028 | 18.521 | 18.019 | 18.426 | 21.357 | 43.873 | 42.637 | 16.897 | 17.72 | 18.609 | 3.828 | 4.315 | 0 | 0 | 0 | 9.222 | 9.749 | 10.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 246.27 | 213.746 | 186.05 | 167.65 | 126.984 | 132.731 | 134.331 | 127.583 | 123.29 | 118.972 | 71.079 | 49.915 | 61.993 | 56.329 | 39.746 | 36.438 | 37.496 | 55.203 | 55.787 | 53.22 | 25.141 | 21.077 | 9.332 | 0.89 | 0.859 | 0.68 | 0.679 | 0.105 | 0.124 | 0.11 |
Belastingvorderingen
| -17.272 | 15.514 | 11.957 | 0.077 | 11.114 | 8.239 | 5.273 | 4.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.423 |
Overige niet-vlottende activa
| 0 | 18.89 | 18.612 | 16.502 | -11.114 | -8.227 | -5.248 | -4.723 | 0.046 | 0.28 | 0 | 1.857 | 21.943 | 24.99 | 27.705 | 30.077 | 34.835 | 20.247 | 20.831 | 4.703 | 5.227 | 5.915 | 4.005 | 5.475 | 0 | 0.029 | 0.084 | 0 | 2.597 | 0.009 |
Totaal niet-vlottende activa
| 2,811.196 | 2,744.59 | 2,671.99 | 2,007.115 | 1,755.839 | 1,682.982 | 1,599.147 | 1,372.861 | 1,269.148 | 1,238.01 | 1,113.694 | 1,041.338 | 989.869 | 951.417 | 930.885 | 886.225 | 866.128 | 843.658 | 625.904 | 629.641 | 601.447 | 397.619 | 388.136 | 349.418 | 341.508 | 340.617 | 170.298 | 160.605 | 163.876 | 163.651 |
Totaal activa
| 2,920.601 | 2,824.269 | 2,743.526 | 2,081.27 | 1,817.186 | 1,748.861 | 1,657.031 | 1,422.6 | 1,322.367 | 1,297.018 | 1,154.883 | 1,112.581 | 1,033.878 | 990.468 | 956.273 | 910.654 | 895.426 | 866.492 | 647.896 | 650.346 | 630.526 | 420.926 | 411.33 | 362.101 | 354.888 | 350.735 | 180.127 | 167.969 | 170.298 | 170.248 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||
Crediteuren
| 14.223 | 7.262 | 10.727 | 10.185 | 7.259 | 12.016 | 11.3 | 11.851 | 10.823 | 7.134 | 5.044 | 4.406 | 3.114 | 4.47 | 1.857 | 0.882 | 5.982 | 2.008 | 2.229 | 5.794 | 10.818 | 4.743 | 8.251 | 4.799 | 4.566 | 2.985 | 12.361 | 3.354 | 0.961 | 2.814 |
Kortlopende schulden
| 271.131 | 160.955 | 125.843 | 270.837 | 259.592 | 322 | 275.335 | 255.14 | 190 | 181.274 | 160.262 | 146.312 | 0.961 | 0.529 | 0.823 | 0.266 | 30 | 3 | 0 | 0.673 | 1.769 | 0 | 0 | 2.304 | 1.801 | 0.492 | 6.685 | 0.65 | 0.6 | 0.408 |
Belastingschulden
| 9.146 | 13.582 | 13.76 | 10.012 | 8.998 | 10.432 | 9.663 | 8.403 | 8.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 2.951 | 1.039 | 0.162 | 0.093 | 0.26 | 0.279 | 0.316 | 27.831 | 26.124 | 23.527 | 27.77 | 0 | 21.771 | 16.711 | 12.224 | 8.27 | 0 | 0 | 0 | 0.659 | 0 | 0 | 0 | 0 | 0 | 6.109 | 5.735 | 4.875 | 1.626 |
Overige kortlopende verplichtingen
| 30.277 | 35.887 | 33.009 | 32.511 | 25.531 | 24.988 | 24.436 | 22.523 | 23.015 | 25.647 | 26.598 | 29.27 | 31.005 | 23.771 | 19.712 | 13.787 | 9.324 | 5.425 | 5.992 | 4.103 | 3.878 | 6.466 | 5.547 | 0.586 | 10.693 | 11.283 | 7.044 | 6.11 | 5.573 | 2.786 |
Totaal kortlopende verplichtingen
| 324.777 | 220.637 | 183.339 | 323.707 | 301.473 | 369.696 | 321.013 | 298.233 | 232.385 | 214.055 | 192.025 | 179.988 | 35.08 | 28.77 | 22.392 | 14.935 | 45.306 | 10.433 | 8.221 | 10.57 | 16.465 | 11.209 | 13.798 | 7.689 | 17.06 | 14.76 | 26.09 | 10.114 | 7.134 | 6.008 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||
Langetermijnschulden
| 248.053 | 351.974 | 365.486 | 269.804 | 254.268 | 124.213 | 141.808 | 125.223 | 130.2 | 125.065 | 99.469 | 79.767 | 195.077 | 197.682 | 199.118 | 210.5 | 172.381 | 0.093 | 202.255 | 207.679 | 188.092 | 182.208 | 178.689 | 77.052 | 76 | 65 | 39 | 43.685 | 53.335 | 58.935 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 10.766 | 9.03 | 16.007 | 0 | 0 | 0 | 0 | 0 | 0 | 5.092 | 9.99 | 23.314 | 15.907 | 14.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 116.388 | 115.948 | 85.627 | 65.349 | 66.389 | 70.484 | 56.426 | 55.408 | 60.357 | 48.718 | 48.358 | 45.533 | 46.692 | 49.294 | 34.638 | 37.838 | 5.947 | 5.986 | 4.91 | 5.639 | 4.751 | 4.73 | 3.552 | 3.671 | 2.408 | 1.579 | 2.109 | 1.716 | 0 |
Overige niet-vlottende verplichtingen
| 8.879 | 107.176 | 111.233 | 74.784 | 32.516 | 22.678 | 72.23 | 10.775 | 18.69 | 9.991 | 50.668 | 0.6 | 1 | 1.165 | 3 | 7.524 | 0.691 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.286 |
Totaal niet-vlottende verplichtingen
| 412.667 | 469.916 | 485.749 | 360.595 | 352.133 | 213.28 | 214.038 | 192.424 | 204.298 | 195.413 | 150.439 | 138.715 | 264.924 | 261.446 | 265.413 | 252.662 | 210.91 | 186.04 | 208.241 | 212.589 | 193.731 | 186.959 | 183.419 | 80.604 | 79.671 | 67.408 | 40.579 | 45.794 | 55.051 | 60.221 |
Totaal passiva
| 737.444 | 690.553 | 669.088 | 684.302 | 653.606 | 582.976 | 535.051 | 490.657 | 436.683 | 409.468 | 342.464 | 318.703 | 300.004 | 290.216 | 287.805 | 267.597 | 256.216 | 196.473 | 216.462 | 223.159 | 210.196 | 198.168 | 197.217 | 88.293 | 96.731 | 82.168 | 66.669 | 55.908 | 62.185 | 66.229 |
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 |
Gewone aandelen
| 79.563 | 75.36 | 75.154 | 74.92 | 69.816 | 69.757 | 70.754 | 68.276 | 68.262 | 68.267 | 68.397 | 68.381 | 68.421 | 68.224 | 68.217 | 67.966 | 67.966 | 67.759 | 67.497 | 67.488 | 67.483 | 67.283 | 67.074 | 76.519 | 76.394 | 76.269 | 76.269 | 76.593 | 76.383 | 76.376 |
Ingehouden winsten
| 99.374 | 109.004 | 93.92 | 77.887 | 61.403 | 95.887 | 117.979 | 138.723 | 163.712 | 158.54 | 148.811 | 133.594 | 84.489 | 55.193 | 36.965 | 34.862 | 23.186 | 24.73 | 14.361 | 9.324 | 1.974 | -8.872 | -17.329 | 32.34 | 16.89 | 26.268 | 37.189 | 35.468 | 31.66 | 27.575 |
Overige gereserveerde algehele resultaten
| 2,004.22 | 1,949.352 | 1,905.364 | 1,244.161 | 1,032.361 | 1,000.241 | 933.247 | 724.944 | 653.71 | 660.743 | 595.211 | 591.903 | 581.076 | 576.862 | 563.286 | 540.229 | 548.058 | 577.53 | 349.576 | 350.375 | 350.865 | 164.347 | 164.357 | 164.949 | 164.873 | 166.03 | 0 | 0 | 0.07 | 0.068 |
Overige totale aandeelhoudersvermogen
| 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 |
Totaal eigen vermogen van aandeelhouders
| 2,183.157 | 2,133.716 | 2,074.438 | 1,396.968 | 1,163.58 | 1,165.885 | 1,121.98 | 931.943 | 885.684 | 887.55 | 812.419 | 793.878 | 733.986 | 700.279 | 668.468 | 643.057 | 639.21 | 670.019 | 431.434 | 427.187 | 420.322 | 222.758 | 214.102 | 273.808 | 258.157 | 268.567 | 113.458 | 112.061 | 108.113 | 104.019 |
Totaal eigen vermogen
| 2,183.157 | 2,133.716 | 2,074.438 | 1,396.968 | 1,163.58 | 1,165.885 | 1,121.98 | 931.943 | 885.684 | 887.55 | 812.419 | 793.878 | 733.874 | 700.252 | 668.468 | 643.057 | 639.21 | 670.019 | 431.434 | 427.187 | 420.33 | 222.758 | 214.113 | 273.808 | 258.157 | 268.567 | 113.458 | 112.061 | 108.113 | 104.019 |
Totaal passiva en aandeelhoudersvermogen
| 2,900.158 | 2,824.269 | 2,743.526 | 2,081.27 | 1,817.186 | 1,748.861 | 1,657.031 | 1,422.6 | 1,322.367 | 1,297.018 | 1,154.883 | 1,112.581 | 1,033.878 | 990.468 | 956.273 | 910.654 | 895.426 | 866.492 | 647.896 | 650.346 | 630.526 | 420.926 | 411.33 | 362.101 | 354.888 | 350.735 | 180.127 | 167.969 | 170.298 | 170.248 |