Swiss Water Decaffeinated Coffee Inc.
TSX:SWP.TO
3.75 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.091 | 3.761 | 4.25 | 2.749 | 6.739 | 8.336 | 8.304 | 12.497 | 9.065 | 0.898 | 2.594 | 1.304 | 0.5 | 0 | 0 | 0 | 0 | 0.263 | 1.107 | 12.895 | 0.239 | 1.34 |
Kortetermijnbeleggingen
| 6 | 0 | 0 | 0 | 0 | 0 | 7.067 | 12.7 | 0.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 11.091 | 3.761 | 4.25 | 2.749 | 6.739 | 8.336 | 15.371 | 25.197 | 9.065 | 0.898 | 2.594 | 1.304 | 0.5 | 0.146 | 0.133 | 0.083 | 0 | 0.263 | 1.107 | 12.895 | 0.239 | 1.34 |
Nettovorderingen
| 19.277 | 20.732 | 14.075 | 15.422 | 14.602 | 14.313 | 12.127 | 11.707 | 7.2 | 7.514 | 4.972 | 3.962 | 4.198 | 6.243 | 3.706 | 4.179 | 4.747 | 4.378 | 4.43 | 3.498 | 2.653 | 2.786 |
Voorraad
| 30.338 | 60.248 | 31.502 | 17.538 | 16.581 | 14.439 | 14.671 | 11.573 | 18.96 | 13.986 | 6.463 | 9.494 | 11.261 | 7.962 | 4.629 | 5.544 | 3.722 | 3.959 | 2.278 | 2.983 | 1.678 | 2.058 |
Overige vlottende activa
| 2.959 | 5.671 | 10.341 | 3.332 | 3.398 | 2.181 | 1.182 | 0.001 | 0.816 | 1.226 | 0.388 | 0.396 | 0.248 | 1.292 | 2.086 | 0.157 | 0.266 | 0.407 | 0.263 | 0.193 | 0.173 | 0.213 |
Totaal vlottende activa
| 63.665 | 90.412 | 60.168 | 39.041 | 41.32 | 39.269 | 45.626 | 49.097 | 36.041 | 23.624 | 14.417 | 15.156 | 16.369 | 15.643 | 10.554 | 9.963 | 8.735 | 9.007 | 8.078 | 19.569 | 4.743 | 6.397 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 135.736 | 128.123 | 106.654 | 98.124 | 94.125 | 46.035 | 23.341 | 16.278 | 12.756 | 11.839 | 12.508 | 13.298 | 13.936 | 14.532 | 16.159 | 18.974 | 21.86 | 24.816 | 25.96 | 14.741 | 12.324 | 11.397 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.166 | 13.91 | 28.842 | 28.842 | 28.842 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0.11 | 0.375 | 0.64 | 0.904 | 1.167 | 1.427 | 1.687 | 1.947 | 2.206 | 2.465 | 2.724 | 2.983 | 3.402 | 3.596 | 3.952 | 9 | 9.556 | 9.656 | 38.598 | 38.698 | 38.798 |
Goodwill en immateriële activa
| -0.934 | 0.11 | 0.375 | 0.64 | 0.904 | 1.167 | 1.427 | 1.687 | 1.947 | 2.206 | 2.465 | 2.724 | 2.983 | 3.402 | 17.762 | 17.862 | 37.842 | 38.398 | 38.498 | 38.598 | 38.698 | 38.798 |
Langetermijnbeleggingen
| 0.799 | 0.255 | 0.897 | 1.29 | 0.23 | 0.235 | 0.97 | -0.837 | -0.944 | -0.424 | -1.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.135 | 0.139 | 0.151 | 0.138 | 0.302 | 0.175 | 1.484 | 0.837 | 0.944 | 0.424 | 1.578 | 2.058 | 2.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0.837 | 0.944 | 0.424 | 1.578 | 0.037 | 0 | 2.983 | 0 | 0 | 0.456 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 136.67 | 128.627 | 108.077 | 100.192 | 95.561 | 47.612 | 27.222 | 18.802 | 15.647 | 14.469 | 16.551 | 18.117 | 19.494 | 20.917 | 33.921 | 36.836 | 60.158 | 63.214 | 64.458 | 53.339 | 51.022 | 50.195 |
Totaal activa
| 200.335 | 219.039 | 168.245 | 139.233 | 136.881 | 86.881 | 72.848 | 67.899 | 51.688 | 38.093 | 30.968 | 33.273 | 35.863 | 36.56 | 44.475 | 46.799 | 68.893 | 72.221 | 72.536 | 72.908 | 55.765 | 56.592 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 11.458 | 27.043 | 8.602 | 9.367 | 11.103 | 6.558 | 2.639 | 2.797 | 1.722 | 2.764 | 0.916 | 1.559 | 1.954 | 3.449 | 0 | 1.653 | 1.742 | 2.295 | 2.779 | 2.51 | 1.776 | 1.816 |
Kortlopende schulden
| 19.06 | 1.862 | 25.209 | 2.606 | 1.525 | 0 | 0 | 0 | 0 | 7.773 | 4.786 | 6.983 | 9.012 | 8.654 | 2.331 | 2.589 | 2.11 | 3.983 | 1.645 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0.142 | 0.149 | 0.035 | 0 | 0.783 | 0.105 | 0 | 0 | 0 | 0.018 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 6.807 | 2.733 | 7.139 | 0 | 0 | 0 | 0 | 1.76 | 1.535 | 1.483 | 1.066 | 0 | 0 | 0.501 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 5.86 | 11.823 | 1.249 | 1.271 | 2.169 | 7.283 | 3.334 | 3.034 | 4.912 | 0.743 | 0.338 | 0.011 | 0.471 | 0.2 | 2.842 | 0.925 | 0.511 | 0.473 | 0.473 | 0.724 | 0.592 | 0.821 |
Totaal kortlopende verplichtingen
| 36.378 | 40.728 | 41.867 | 15.977 | 21.936 | 13.841 | 5.973 | 5.831 | 6.634 | 13.04 | 7.575 | 10.036 | 12.503 | 12.303 | 5.173 | 5.668 | 4.363 | 6.751 | 4.897 | 3.234 | 2.368 | 2.636 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 80.804 | 115.248 | 63.362 | 63.796 | 59.127 | 21.482 | 12.502 | 11.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 16.712 | 0 | 1.929 | 1.872 | 3.886 | 4.454 | 3.524 | 4.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5.275 | 4.758 | 5.346 | 4.486 | 3.179 | 1.243 | 3.426 | 1.676 | 0.604 | 0 | 0 | 0 | 0 | 0 | 0.777 | 1.369 | 2.896 | 3.064 | 4.168 | 4.68 | 4.414 | 4.182 |
Overige niet-vlottende verplichtingen
| 5.307 | 3.399 | 0.146 | 0.108 | 0.253 | 0.105 | 0.045 | 0.081 | 2.466 | 1.091 | 0.884 | 0.774 | 0.77 | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 108.098 | 123.405 | 70.783 | 70.262 | 66.445 | 27.284 | 19.497 | 17.733 | 3.07 | 1.091 | 0.884 | 0.774 | 0.77 | 0.52 | 0.777 | 1.369 | 2.896 | 3.064 | 4.168 | 4.68 | 4.414 | 4.182 |
Totaal passiva
| 144.476 | 164.133 | 112.65 | 86.239 | 88.381 | 41.125 | 25.47 | 23.564 | 9.704 | 14.131 | 8.459 | 10.81 | 13.273 | 12.823 | 5.95 | 7.037 | 7.259 | 9.815 | 9.065 | 7.914 | 6.782 | 6.818 |
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 |
Gewone aandelen
| 44.318 | 44.194 | 43.992 | 43.71 | 43.591 | 43.591 | 43.496 | 43.496 | 43.448 | 24.77 | 24.631 | 24.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 10.506 | 11.034 | 8.647 | 8.151 | 5.202 | 4.523 | 2.257 | 0.357 | -1.536 | -0.883 | -2.228 | -2.213 | -2.048 | -43.407 | -28.619 | -27.382 | 0 | -4.738 | -3.673 | -2.15 | 0 | 0.055 |
Overige gereserveerde algehele resultaten
| 1.035 | -0.697 | 0.832 | 0.714 | -0.646 | -2.512 | 1.625 | 0.482 | 0.072 | 0.075 | 0.106 | 0.045 | -19.213 | -18.393 | -16.75 | -13.797 | 61.634 | -7.505 | -4.642 | -3.211 | -1.792 | -0.505 |
Overige totale aandeelhoudersvermogen
| 0 | 0.375 | 2.124 | 0.419 | 0.353 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 43.851 | 85.537 | 83.894 | 80.941 | 0 | 74.649 | 71.786 | 70.355 | 50.775 | 50.225 |
Totaal eigen vermogen van aandeelhouders
| 55.859 | 54.906 | 55.595 | 52.994 | 48.5 | 45.756 | 47.378 | 44.335 | 41.984 | 23.962 | 22.509 | 22.463 | 22.59 | 23.737 | 38.525 | 39.762 | 61.634 | 62.406 | 63.471 | 64.994 | 48.983 | 49.774 |
Totaal eigen vermogen
| 55.859 | 54.906 | 55.595 | 52.994 | 48.5 | 45.756 | 47.378 | 44.335 | 41.984 | 23.962 | 22.509 | 22.463 | 22.59 | 23.737 | 38.525 | 39.762 | 61.634 | 62.406 | 63.471 | 64.994 | 48.983 | 49.774 |
Totaal passiva en aandeelhoudersvermogen
| 200.335 | 219.039 | 168.245 | 139.233 | 136.881 | 86.881 | 72.848 | 67.899 | 51.688 | 38.093 | 30.968 | 33.273 | 35.863 | 36.56 | 44.475 | 46.799 | 68.893 | 72.221 | 72.536 | 72.908 | 55.765 | 56.592 |