SDI Limited
ASX:SDI.AX
1.015 (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 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6.275 | 6.022 | 7.013 | 10.559 | 6.153 | 6.481 | 8.246 | 5.754 | 6.001 | 5.037 | 3.994 | 3.675 | 2.715 | 1.216 | 3.406 | 2.408 | 0.87 | 2.893 | 0.982 | 1.25 | 1.249 | 1.553 | 1.494 | 1.048 | 0.989 | 0.541 | 0.396 | 0.136 | 0.651 | 0.468 | 0.59 | 0.494 | 0.218 | 0.228 | 0.16 | 0.035 |
Kortetermijnbeleggingen
| 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 |
Liquide middelen en kortetermijnbeleggingen
| 6.275 | 6.022 | 7.013 | 10.559 | 6.153 | 6.481 | 8.246 | 5.754 | 6.001 | 5.037 | 3.994 | 3.675 | 2.715 | 1.216 | 3.406 | 2.408 | 0.87 | 2.893 | 0.982 | 1.25 | 1.249 | 1.553 | 1.494 | 1.048 | 0.989 | 0.541 | 0.396 | 0.136 | 0.651 | 0.468 | 0.59 | 0.494 | 0.218 | 0.228 | 0.16 | 0.035 |
Nettovorderingen
| 21.045 | 21.374 | 19.602 | 18.658 | 10.455 | 16.691 | 15.048 | 13.597 | 13.138 | 12.54 | 11.28 | 9.871 | 8.636 | 8.439 | 9.674 | 11.655 | 9.375 | 9.617 | 11.195 | 11.491 | 13.433 | 10.694 | 7.748 | 7.007 | 4.807 | 4.389 | 3.31 | 2.647 | 2.317 | 1.954 | 2.28 | 2.189 | 1.679 | 1.249 | 0.963 | 1.716 |
Voorraad
| 28.748 | 25.553 | 26.005 | 21.509 | 20.656 | 17.242 | 14.558 | 17.135 | 18.365 | 16.568 | 14.369 | 15.235 | 13.633 | 14.492 | 11.838 | 10.359 | 11.719 | 10.425 | 12.881 | 10.181 | 9.391 | 6.346 | 6.548 | 5.995 | 4.937 | 5.057 | 5.718 | 4.77 | 3.49 | 3.056 | 2.807 | 2.619 | 2.398 | 2.269 | 2.493 | 2.625 |
Overige vlottende activa
| 4.837 | 5.781 | 3.384 | 1.618 | 1.78 | 2.189 | 1.927 | 2.672 | 1.866 | 1.413 | 2.784 | 2.3 | 1.175 | 1.15 | 0.703 | 1.364 | 1.949 | 0.585 | 0.375 | 0.65 | 0.497 | 0.216 | 0.195 | 0.33 | 0.348 | 0.526 | 0.634 | 0.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 64.686 | 58.73 | 56.004 | 52.344 | 39.044 | 42.603 | 39.779 | 39.158 | 39.37 | 35.558 | 32.427 | 31.081 | 26.726 | 26.452 | 25.637 | 26.455 | 25.977 | 23.971 | 26.207 | 24.728 | 24.57 | 18.809 | 15.985 | 14.916 | 11.498 | 10.613 | 10.397 | 7.953 | 6.458 | 5.478 | 5.677 | 5.302 | 4.295 | 3.746 | 3.616 | 4.376 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 45.274 | 47.261 | 20.011 | 20.859 | 20.367 | 18.68 | 17.569 | 18.121 | 18.334 | 18.555 | 17.867 | 16.543 | 16.197 | 17.196 | 15.189 | 14.779 | 15.383 | 14.408 | 12.797 | 12.944 | 11.98 | 8.102 | 6.282 | 4.496 | 4.147 | 4.157 | 4.217 | 3.66 | 3.331 | 3.49 | 3.916 | 3.92 | 4.186 | 4.117 | 4.601 | 3.466 |
Goodwill
| 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 | 0.058 | 0.062 | 0.066 | 0.07 | 0.074 | 0 |
Immateriële activa
| 30.564 | 27.318 | 25.208 | 24.396 | 24.752 | 9.843 | 8.161 | 7.594 | 8.573 | 7.392 | 4.247 | 4.078 | 18.55 | 17.041 | 16.514 | 16.715 | 16.491 | 14.569 | 11.452 | 11.439 | 8.566 | 5.922 | 5.776 | 5.583 | 4.974 | 4.906 | 4.759 | 4.465 | 4.242 | 4.003 | 4.848 | 5.022 | 5.119 | 5.001 | 4.728 | 4.885 |
Goodwill en immateriële activa
| 30.564 | 27.318 | 25.208 | 24.396 | 24.752 | 9.843 | 8.161 | 7.594 | 8.573 | 7.392 | 4.247 | 4.078 | 18.55 | 17.041 | 16.514 | 16.715 | 16.491 | 14.569 | 11.452 | 11.439 | 8.566 | 5.922 | 5.776 | 5.583 | 4.974 | 4.906 | 4.759 | 4.465 | 4.242 | 4.003 | 4.906 | 5.084 | 5.185 | 5.071 | 4.802 | 4.885 |
Langetermijnbeleggingen
| -30.564 | 0 | 0.847 | 0.805 | 0.642 | 0.713 | 0.885 | 1.124 | 1.165 | 22.714 | 18.554 | 17.424 | 0 | 0 | 0 | 0 | 0 | 0 | 1.338 | 0 | 0 | 0 | 0 | -0.919 | 0 | -0.411 | -0.64 | -0.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.137 | 0 | 27.424 | 29.907 | 29.892 | 27.81 | 24.845 | 24.591 | 25.742 | 3.233 | 3.56 | 3.197 | 3.041 | 2.205 | 2.324 | 1.599 | 1.209 | 1.473 | 0.212 | 1.123 | 0.516 | 0.52 | 0.356 | 0.383 | 0 | 0.311 | 0.301 | 0.357 | 0.361 | 0.152 | 0.085 | 0.101 | 0.45 | 0.692 | 0.901 | 0.901 |
Overige niet-vlottende activa
| 30.564 | 0 | -27.424 | -29.907 | -29.892 | -28.523 | -25.73 | -25.715 | -26.907 | -25.947 | -22.114 | -20.621 | 0.098 | 0.094 | 0.026 | 0.013 | 0.011 | 0.008 | 0.045 | 0.012 | 0.04 | 0.016 | 0.03 | 0.961 | 0.464 | 0.311 | 0.301 | 0.479 | 0.007 | 0 | 0.251 | 0.217 | 0.509 | 0.496 | 0.503 | 0.562 |
Totaal niet-vlottende activa
| 75.975 | 74.579 | 46.066 | 46.06 | 45.761 | 28.523 | 25.73 | 25.715 | 26.907 | 25.947 | 22.114 | 20.621 | 37.886 | 36.536 | 34.053 | 33.106 | 33.094 | 30.458 | 25.844 | 25.518 | 21.102 | 14.56 | 12.444 | 10.504 | 9.585 | 9.274 | 8.938 | 8.483 | 7.941 | 7.645 | 9.158 | 9.322 | 10.33 | 10.376 | 10.807 | 9.814 |
Totaal activa
| 140.661 | 133.309 | 102.07 | 98.404 | 84.805 | 86.599 | 81.89 | 81.262 | 80.402 | 75.933 | 73.956 | 70.163 | 64.612 | 62.988 | 59.69 | 59.561 | 59.071 | 54.429 | 52.051 | 50.246 | 45.672 | 33.369 | 28.429 | 25.42 | 21.083 | 19.887 | 19.335 | 16.436 | 14.399 | 13.123 | 14.835 | 14.624 | 14.625 | 14.122 | 14.423 | 14.19 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Crediteuren
| 5.255 | 4.28 | 3.977 | 4.957 | 2.314 | 3.253 | 2.939 | 2.457 | 2.308 | 3.6 | 1.881 | 2.603 | 4.027 | 4.227 | 3.522 | 3.631 | 3.874 | 3.314 | 3.36 | 3.635 | 2.62 | 2.465 | 2.514 | 2.06 | 1.663 | 1.618 | 1.762 | 1.574 | 1.134 | 0.826 | 0.495 | 0.551 | 0.542 | 0.481 | 0.808 | 0.5 |
Kortlopende schulden
| 7.818 | 8.377 | 1.106 | 0.325 | 1.941 | 0 | 0.214 | 1.137 | 2.521 | 3.726 | 4.957 | 6.104 | 5.955 | 11.41 | 4.038 | 2.893 | 5.323 | 2.775 | 5.185 | 4.559 | 2.749 | 1.252 | 0.955 | 1.634 | 2.851 | 3.553 | 2.722 | 2.015 | 1.443 | 1.67 | 1.369 | 1.192 | 1.352 | 1.489 | 2.259 | 2.211 |
Belastingschulden
| 1.663 | 0.371 | 0.918 | 2.162 | 0.069 | 1.386 | 0.182 | 0.248 | 1.516 | 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
| 1.663 | 0.371 | 0.918 | 2.162 | 0.069 | 0 | -0.214 | -1.137 | -2.521 | -3.726 | -4.957 | -6.104 | -1.66 | -2.23 | -1.44 | -1.538 | -1.557 | -1.467 | -1.668 | -1.42 | -1.213 | -1.263 | -1.82 | -0.882 | -0.613 | -0.813 | -2.267 | -0.414 | -0.18 | -0.102 | -0.094 | -0.077 | -0.091 | -0.065 | -0.121 | -0.12 |
Overige kortlopende verplichtingen
| 10.975 | 11.626 | 8.646 | 7.502 | 3.458 | 7.726 | 4.777 | 7.047 | 9.426 | 9.015 | 11.383 | 12.672 | 5.187 | 5.184 | 3.992 | 4.479 | 3.403 | 3.653 | 3.016 | 2.769 | 3.592 | 4.19 | 4.832 | 3.025 | 2.564 | 2.573 | 1.726 | 1.891 | 1.554 | 1.306 | 1.103 | 1.061 | 0.744 | 0.437 | 0.558 | 0.567 |
Totaal kortlopende verplichtingen
| 25.711 | 24.654 | 14.647 | 14.946 | 7.782 | 10.979 | 7.716 | 9.504 | 11.734 | 12.615 | 13.264 | 15.275 | 13.509 | 18.591 | 10.112 | 9.465 | 11.043 | 8.275 | 9.893 | 9.543 | 7.748 | 6.644 | 6.481 | 5.837 | 6.465 | 6.931 | 3.943 | 5.066 | 3.951 | 3.7 | 2.873 | 2.727 | 2.547 | 2.342 | 3.504 | 3.158 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 15.3 | 16.3 | 0.918 | 1.248 | 0.686 | 0 | 2 | 3 | 3 | 3 | 3 | 2.75 | 4.727 | 0.698 | 5.205 | 8.552 | 9.433 | 8.947 | 9.157 | 9.687 | 8.077 | 3.546 | 3.1 | 3.24 | 0.71 | 0.879 | 1.983 | 0.719 | 0.315 | 0.369 | 0.315 | 0.323 | 0.312 | 0.119 | 0.184 | 0.246 |
Uitgestelde opbrengsten niet-vlottend
| 1.004 | 0.919 | -0 | -0 | 0 | 0 | -0.437 | 0.794 | 1.512 | -1.893 | -0.519 | -1.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.839 | -0.535 | 0 | -0.8 | 0.695 | -0.649 | -0.287 | -0.15 | -0.162 | -0.223 | -0.162 | -0.119 | -0.184 | -0.246 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4.401 | 3.274 | 2.582 | 2.186 | 2.334 | 2.363 | 2.437 | 2.206 | 1.488 | 4.893 | 3.519 | 4.091 | 3.837 | 3.593 | 3.501 | 2.972 | 3.511 | 2.876 | 2.289 | 2.342 | 1.583 | 1.031 | 1.061 | 1.369 | 0.994 | 0.519 | 0.635 | 0.352 | 0.321 | 0.543 | 0.634 | 0.382 | 0.381 | 0.422 | 0.314 | 0.314 |
Overige niet-vlottende verplichtingen
| 0.271 | 0.246 | 0.189 | 0.244 | 0.213 | 0.172 | -2 | -3 | -3 | -3 | -3 | -2.75 | 0.132 | 0.165 | 0.176 | 0.272 | 0.252 | 0.228 | 0.315 | 0.152 | 0.145 | 0.118 | 0.961 | 0.648 | 0.07 | 0.737 | 1.054 | 0.581 | 0.328 | 0.165 | 0.196 | 0.267 | 0.193 | 0.124 | 0.192 | 0.279 |
Totaal niet-vlottende verplichtingen
| 20.976 | 20.739 | 3.689 | 3.678 | 3.233 | 2.535 | 2 | 3 | 3 | 3 | 3 | 2.75 | 8.696 | 4.456 | 8.882 | 11.796 | 13.196 | 12.051 | 11.761 | 12.181 | 9.805 | 4.695 | 4.283 | 4.722 | 1.774 | 1.335 | 4.367 | 1.003 | 0.677 | 0.927 | 0.983 | 0.749 | 0.724 | 0.546 | 0.506 | 0.593 |
Totaal passiva
| 46.687 | 45.393 | 18.336 | 18.624 | 11.015 | 13.514 | 12.336 | 14.919 | 16.623 | 17.842 | 21.881 | 24.181 | 22.205 | 23.047 | 18.994 | 21.261 | 24.239 | 20.326 | 21.654 | 21.724 | 17.553 | 11.339 | 10.764 | 10.559 | 8.239 | 8.266 | 8.31 | 6.069 | 4.628 | 4.627 | 3.856 | 3.476 | 3.271 | 2.888 | 4.01 | 3.751 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.174 | 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
| 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.89 | 12.804 | 12.804 | 12.644 | 12.277 | 11.961 | 11.732 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.666 | 11.666 | 11.666 | 11.666 | 11.666 | 11.666 | 11.666 | 11.666 | 10 | 10 |
Ingehouden winsten
| 79.249 | 72.691 | 69.498 | 65.961 | 59.397 | 58.548 | 55.498 | 52.69 | 49.729 | 44.031 | 38.901 | 33.266 | 30.307 | 28.578 | 27.847 | 24.73 | 21.61 | 20.955 | 17.72 | 15.6 | 15.21 | 9.171 | 4.422 | 1.581 | -0.414 | -1.658 | -2.28 | -2.895 | -3.501 | -4.76 | -2.362 | -2.254 | -2.432 | -2.534 | -2.753 | -1.638 |
Overige gereserveerde algehele resultaten
| 1.835 | 2.335 | 1.346 | 0.929 | 1.503 | 1.647 | 1.166 | 0.763 | 1.16 | 1.17 | 0.284 | -0.174 | -0.79 | -1.527 | -0.041 | 0.766 | 0.418 | 0.504 | 0.4 | 0.96 | 1.177 | 1.159 | 1.543 | 1.58 | 1.559 | 1.579 | 1.639 | 1.565 | 2.772 | 2.756 | 2.841 | 2.902 | 2.12 | 2.102 | 3.166 | 2.077 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0.031 | -1.166 | -1.166 | -1.166 | -1.166 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 93.974 | 87.916 | 83.734 | 79.78 | 73.79 | 73.085 | 69.554 | 66.343 | 63.779 | 58.091 | 52.075 | 45.982 | 42.407 | 39.941 | 40.696 | 38.3 | 34.832 | 34.103 | 30.397 | 28.522 | 28.119 | 22.03 | 17.665 | 14.861 | 12.844 | 11.621 | 11.025 | 10.367 | 9.771 | 8.496 | 10.979 | 11.148 | 11.354 | 11.234 | 10.413 | 10.439 |
Totaal eigen vermogen
| 93.974 | 87.916 | 83.734 | 79.78 | 73.79 | 73.085 | 69.554 | 66.343 | 63.779 | 58.091 | 52.075 | 45.982 | 42.407 | 39.941 | 40.696 | 38.3 | 34.832 | 34.103 | 30.397 | 28.522 | 28.119 | 22.03 | 17.665 | 14.861 | 12.844 | 11.621 | 11.025 | 10.367 | 9.771 | 8.496 | 10.979 | 11.148 | 11.354 | 11.234 | 10.413 | 10.439 |
Totaal passiva en aandeelhoudersvermogen
| 140.661 | 133.309 | 102.07 | 98.404 | 84.805 | 86.599 | 81.89 | 81.262 | 80.402 | 79.165 | 74.092 | 70.826 | 64.612 | 62.988 | 59.69 | 59.561 | 59.071 | 54.429 | 52.051 | 50.246 | 45.672 | 33.369 | 28.429 | 25.42 | 21.083 | 19.887 | 19.335 | 16.436 | 14.399 | 13.123 | 14.835 | 14.624 | 14.625 | 14.122 | 14.423 | 14.19 |