Tourism Holdings Limited
NZX:THL.NZ
3.38 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 56.785 | 70.563 | 38.816 | 38.087 | 35.514 | 8.837 | 13.534 | 6.117 | 3.02 | 6.526 | 3.479 | 5.48 | 4.083 | 3.685 | 8.435 | 6.055 | 14.988 | 4.41 | 1.129 | 2.966 | 2.216 | 3.22 | 3.15 | 3.554 | 3.073 | 2.913 | 3.194 | 2.713 |
Kortetermijnbeleggingen
| 0.082 | 0.006 | 0 | 0 | 0.53 | 0.013 | 0.291 | 0 | 0 | 0.125 | 0.027 | 0 | 0 | 0 | 0.133 | 0 | 0.292 | -0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.621 | 4 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 56.785 | 70.563 | 38.816 | 38.087 | 35.514 | 8.837 | 13.534 | 6.117 | 3.02 | 6.526 | 3.479 | 5.48 | 4.083 | 3.685 | 8.435 | 6.055 | 14.988 | 4.41 | 1.129 | 2.966 | 2.216 | 3.22 | 3.15 | 3.554 | 3.073 | 3.534 | 7.194 | 2.713 |
Nettovorderingen
| 55.562 | 48.708 | 28.231 | 24.893 | 24.491 | 24.184 | 22.742 | 22.876 | 22.451 | 15.331 | 12.198 | 15.865 | 14.255 | 27.333 | 15.931 | 21.534 | 27.727 | 18.888 | 14.806 | 18.831 | 16.409 | 11.843 | 14.15 | 18.773 | 36.019 | 19.269 | 13.761 | 8.374 |
Voorraad
| 221.216 | 167.167 | 67.29 | 57.455 | 68.487 | 56.219 | 49.788 | 35.761 | 21.752 | 15.996 | 17.281 | 20.459 | 26.205 | 38.646 | 22.066 | 23.751 | 15.098 | 11.288 | 10.527 | 9.843 | 6.671 | 7.812 | 8.372 | 7.497 | 7.393 | 5.139 | 7.255 | 3.591 |
Overige vlottende activa
| 15.96 | 10.666 | 11.438 | 4.369 | 0.53 | 0.976 | 0.85 | 0.394 | 1.084 | 2.5 | 2.5 | -14.341 | -20.187 | -39.361 | -19.947 | -18.882 | 16.817 | 8.735 | -10.393 | -12.676 | -9.403 | 3.291 | 3.184 | 3.986 | 1.046 | 3 | 2.51 | 0.259 |
Totaal vlottende activa
| 349.523 | 297.105 | 145.775 | 124.804 | 136.575 | 95.227 | 91.11 | 70.487 | 53.296 | 44.054 | 39.18 | 54.444 | 57.075 | 75.693 | 48.684 | 56.209 | 90.02 | 54.55 | 34.318 | 34.473 | 28.98 | 26.166 | 31.428 | 36.592 | 50.47 | 32.625 | 30.72 | 14.937 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 959.373 | 739.043 | 382.597 | 335.411 | 429.279 | 407.016 | 384.16 | 340.156 | 253.483 | 244.412 | 228.957 | 244.339 | 205.115 | 220.524 | 174.962 | 178.054 | 169.261 | 178.111 | 196.044 | 215.682 | 193.642 | 182.074 | 207.667 | 221.611 | 217.805 | 134.433 | 170.894 | 163.765 |
Goodwill
| 144.701 | 139.349 | 34.23 | 31.196 | 33.276 | 34.89 | 34.668 | 31.326 | 8.997 | 8.841 | 7.815 | 8.341 | 8.341 | 9.061 | 28.227 | 28.949 | 29.084 | 59.61 | 36.388 | 33.363 | 26.635 | 32.259 | 37.612 | 45.108 | 46.361 | 0.067 | 1.012 | 0.499 |
Immateriële activa
| 41.761 | 35.524 | 21.177 | 19.925 | 16.991 | 9.29 | 9.979 | 11.059 | 12.09 | 11.912 | 12.975 | 14.237 | 15.324 | 14.449 | 44.48 | 46.239 | 45.31 | 0 | 25.399 | 1.592 | 0.035 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 186.462 | 174.874 | 55.407 | 51.121 | 50.267 | 44.18 | 44.647 | 42.385 | 21.087 | 20.753 | 20.79 | 22.578 | 23.665 | 23.51 | 44.48 | 46.239 | 45.31 | 59.61 | 61.787 | 34.955 | 26.67 | 32.259 | 37.634 | 45.108 | 46.361 | 0.067 | 1.012 | 0.499 |
Langetermijnbeleggingen
| 1.417 | 21.311 | 11.596 | 25.771 | 35.65 | 55.425 | 56.598 | 16.999 | 3.445 | 4.276 | 0.144 | 0.12 | 0 | 0 | 0 | 0 | 13.595 | 0.049 | 0.049 | 0.049 | 0.071 | 0.049 | 2.729 | 3.725 | 4.229 | 5.507 | 15.2 | 10.781 |
Belastingvorderingen
| 0.683 | 0 | 0 | 0.957 | 1.656 | 0 | 0 | 382.541 | 277.094 | 269.951 | 1.452 | 275.246 | 0 | 0 | 0 | 0.841 | 216.391 | 2.417 | 0.011 | 2.418 | 3.528 | 0 | 245.301 | 266.719 | 0 | 0 | 0 | 164.264 |
Overige niet-vlottende activa
| 0 | 2.225 | 0.453 | 0 | 0.125 | 0.625 | 1.472 | -382.541 | -274.57 | -265.165 | 5.012 | -266.917 | -228.78 | -244.034 | -219.442 | -225.134 | -214.571 | 2.862 | 2.256 | 0 | 0 | 0 | -245.301 | -266.719 | 0 | 0 | 0 | -164.264 |
Totaal niet-vlottende activa
| 1,147.935 | 937.454 | 450.053 | 413.26 | 516.977 | 507.246 | 486.877 | 399.54 | 280.539 | 274.227 | 256.355 | 275.366 | 238.012 | 244.034 | 219.442 | 225.134 | 229.986 | 243.049 | 260.147 | 253.104 | 223.911 | 214.382 | 248.03 | 270.444 | 268.395 | 140.007 | 187.106 | 175.045 |
Totaal activa
| 1,497.458 | 1,234.558 | 595.828 | 538.064 | 653.552 | 602.473 | 577.987 | 470.027 | 333.835 | 318.281 | 295.535 | 329.81 | 295.087 | 319.727 | 268.126 | 281.343 | 320.006 | 297.599 | 294.465 | 287.577 | 252.891 | 240.548 | 279.458 | 307.036 | 318.865 | 172.632 | 217.826 | 189.982 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||
Crediteuren
| 49.676 | 32.519 | 13.903 | 12.133 | 20.566 | 29.467 | 36.631 | 26.488 | 26.404 | 26.148 | 13.772 | 7.06 | 4.625 | 12.313 | 24.35 | 21.781 | 24.633 | 27.964 | 8.468 | 17.79 | 17.377 | 18.863 | 16.569 | 14.787 | 16.795 | 13.579 | 14.107 | 8.592 |
Kortlopende schulden
| 137.736 | 121.224 | 9.898 | 8.912 | 7.304 | 0.046 | 0.221 | 0.494 | 0.375 | 3.879 | 15.532 | 31.553 | 23.693 | 15.457 | 9.574 | 10.165 | 7.456 | 10.668 | 13.806 | 10.85 | 7.859 | 34.233 | 23.776 | 28.842 | 20.504 | 6.034 | 8.76 | 0.796 |
Belastingschulden
| 9.968 | 12.903 | 0 | 3.374 | 5.664 | 10.03 | 12.874 | 8.37 | 4.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 69.243 | 69.815 | 26.046 | 13.087 | 12.192 | 25.544 | 24.565 | 21.907 | 18.759 | 15.642 | 11.138 | 11.249 | 9.54 | 21.047 | 6.4 | 5.947 | 4.895 | 4.246 | 3.26 | 2.645 | 3.116 | 1.468 | 4.599 | 3.149 | 2.47 | 4.286 | 5.93 | 1.48 |
Overige kortlopende verplichtingen
| 65.696 | 57.327 | 28.172 | 25.082 | 29.423 | 31.397 | 28.488 | 24.665 | 18.893 | 16.103 | 21.211 | 21.025 | 18.177 | 22.485 | 4.746 | 2.902 | 3.221 | 2.876 | 9.942 | 5.37 | 2.071 | 3.047 | 2.482 | 5.39 | 2.408 | 14.448 | 4.025 | 1.264 |
Totaal kortlopende verplichtingen
| 322.351 | 280.885 | 78.019 | 59.214 | 69.485 | 86.454 | 89.905 | 73.554 | 64.431 | 61.772 | 61.653 | 70.887 | 56.035 | 71.302 | 45.07 | 40.795 | 40.205 | 45.754 | 35.476 | 36.655 | 30.423 | 57.611 | 47.426 | 52.168 | 42.177 | 38.347 | 32.822 | 12.132 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||
Langetermijnschulden
| 385.515 | 358.303 | 170.019 | 151.138 | 237.889 | 210.98 | 212.102 | 181.943 | 81.65 | 71.884 | 66.607 | 93.574 | 75.932 | 87.094 | 35.335 | 53.665 | 85.236 | 69.777 | 73.144 | 75.244 | 46.371 | 6.947 | 55.37 | 69.072 | 95.436 | 37.352 | 84.87 | 85.851 |
Uitgestelde opbrengsten niet-vlottend
| 126.909 | -36.987 | 0 | 0 | 0 | 0 | 0 | 199.098 | 92.087 | 81.441 | 72.856 | 97.272 | 80.46 | 90.984 | 39.846 | 58.2 | 92.254 | 0 | 81.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.48 |
Uitgestelde belastingverplichtingen niet-vlottend
| 45.495 | 33.986 | 16.077 | 9.989 | 11.886 | 22.224 | 23.053 | 17.155 | 10.437 | 9.557 | 6.249 | 3.698 | 4.528 | 3.89 | 4.511 | 4.535 | 7.018 | 7.291 | 8.092 | 8.201 | 8.848 | 6.303 | 8.493 | 9.34 | 7.787 | 4.079 | 4.8 | 5.173 |
Overige niet-vlottende verplichtingen
| 0.3 | 36.987 | 0.045 | 5.124 | 9.193 | 5.798 | 2.916 | -195.667 | -86.893 | -78.896 | -71.726 | -95.669 | -77.893 | -89.565 | -38.851 | -57.186 | -91.617 | -77.068 | -80.955 | -83.445 | -55.219 | 0 | -63.863 | -78.412 | 1.399 | 0 | 0 | -80.48 |
Totaal niet-vlottende verplichtingen
| 558.219 | 392.289 | 186.141 | 166.251 | 258.968 | 239.002 | 238.071 | 202.529 | 97.281 | 83.986 | 73.986 | 98.875 | 83.027 | 92.403 | 40.841 | 59.214 | 92.891 | 77.068 | 81.517 | 83.445 | 55.219 | 13.25 | 63.863 | 78.412 | 104.622 | 41.431 | 89.67 | 91.024 |
Totaal passiva
| 880.57 | 673.174 | 264.16 | 225.465 | 328.453 | 325.456 | 327.976 | 276.083 | 161.712 | 145.758 | 135.639 | 169.762 | 139.062 | 163.705 | 85.911 | 100.009 | 133.096 | 122.822 | 116.993 | 120.1 | 85.642 | 70.861 | 111.289 | 130.58 | 146.799 | 79.778 | 122.492 | 103.156 |
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 | 10.325 | 10.325 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 516.402 | 462.195 | 278.983 | 277.792 | 269.988 | 217.012 | 180.806 | 171.241 | 156.326 | 153.492 | 152.399 | 151.238 | 143.798 | 143.798 | 143.798 | 143.798 | 143.798 | 143.798 | 143.798 | 145.315 | 143.798 | 143.798 | 133.473 | 133.473 | 133.473 | 47.838 | 47.838 | 39.038 |
Ingehouden winsten
| 84.189 | 80.721 | 37.7 | 42.313 | 55.815 | 56.176 | 59.725 | 26.552 | 19.946 | 15.001 | 9.504 | 4.718 | 5.478 | 4.17 | 33.686 | 31.744 | 34.69 | 29.049 | 26.998 | 28.55 | 27.941 | 28.612 | 26.652 | 31.15 | 26.423 | 46.026 | 44.483 | 43.712 |
Overige gereserveerde algehele resultaten
| 16.297 | 18.468 | 14.985 | -4.647 | -0.704 | 3.829 | 9.48 | -3.849 | -4.149 | 4.03 | -2.007 | 4.092 | 6.749 | 8.054 | 4.731 | 5.792 | 8.422 | 1.93 | 6.676 | -6.388 | -6.007 | -4.215 | -3.537 | 0.623 | 1.416 | -1.01 | -0.95 | -1.196 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.517 | 1.492 | 1.256 | 0.885 | 10.754 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 616.888 | 561.385 | 331.668 | 315.458 | 325.099 | 277.017 | 250.011 | 193.944 | 172.123 | 172.523 | 159.896 | 160.048 | 156.025 | 156.022 | 182.215 | 181.334 | 186.91 | 174.777 | 177.472 | 167.477 | 167.249 | 169.687 | 168.169 | 176.456 | 172.066 | 92.854 | 91.371 | 81.554 |
Totaal eigen vermogen
| 616.888 | 561.385 | 331.668 | 312.599 | 325.099 | 277.017 | 250.011 | 193.944 | 172.123 | 172.523 | 159.896 | 160.048 | 156.025 | 156.022 | 182.215 | 181.334 | 186.91 | 174.777 | 177.472 | 167.477 | 167.249 | 169.687 | 168.169 | 176.456 | 172.066 | 92.854 | 95.334 | 86.826 |
Totaal passiva en aandeelhoudersvermogen
| 1,497.458 | 1,234.558 | 595.828 | 538.064 | 653.552 | 602.473 | 577.987 | 470.027 | 333.835 | 318.281 | 295.535 | 329.81 | 295.087 | 319.727 | 268.126 | 281.343 | 320.006 | 297.599 | 294.465 | 287.577 | 252.891 | 240.548 | 279.458 | 307.036 | 318.865 | 172.632 | 217.826 | 189.982 |