Waterco Limited
ASX:WAT.AX
6.04 (AUD) • At close November 5, 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
| 16.802 | 12.337 | 11.946 | 11.694 | 9.697 | 5.31 | 4.291 | 4.634 | 4.518 | 3.771 | 1.588 | 2.456 | 1.998 | 2.795 | 3.878 | 2.05 | 2.254 | 1.297 | 2.011 | 5.332 | 1.424 | 2.808 | 0.951 | 0.522 | 1.062 | 0.48 | 0.362 | 0.465 | 0.558 | 0.522 | 0.525 | 0.314 | 0.392 | 0.051 | 0.086 | 0.13 |
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 | 0.06 | 0.075 | 0.41 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 16.802 | 12.337 | 11.946 | 11.694 | 9.697 | 5.31 | 4.291 | 4.634 | 4.518 | 3.771 | 1.588 | 2.456 | 1.998 | 2.795 | 3.878 | 2.05 | 2.254 | 1.297 | 2.011 | 5.332 | 1.424 | 2.808 | 0.951 | 0.522 | 1.062 | 0.48 | 0.362 | 0.465 | 0.558 | 0.582 | 0.6 | 0.724 | 0.392 | 0.051 | 0.086 | 0.13 |
Nettovorderingen
| 37.584 | 17.106 | 17.201 | 13.719 | 36.848 | 10.865 | 10.854 | 11.404 | 10.237 | 11.632 | 10.417 | 9.035 | 8.452 | 8.26 | 9.115 | 11.122 | 14.344 | 12.873 | 13.173 | 12.951 | 9.01 | 10.32 | 8.719 | 8.571 | 7.84 | 6.277 | 5.245 | 4.126 | 3.932 | 5.452 | 4.599 | 3.502 | 3.808 | 3.441 | 3.828 | 4.384 |
Voorraad
| 94.797 | 50.145 | 48.688 | 34.716 | 33.06 | 36.189 | 37.59 | 29.775 | 30.874 | 33.97 | 33.827 | 31.37 | 25.292 | 25.837 | 26.369 | 25.571 | 22.477 | 29.121 | 30.977 | 26.118 | 20.04 | 16.711 | 19.464 | 16.268 | 12.147 | 12.126 | 11.658 | 8.145 | 8.392 | 9.247 | 7.641 | 7.793 | 4.777 | 4.294 | 4.971 | 5.098 |
Overige vlottende activa
| 3.134 | 2.643 | 1.077 | 1.022 | 0.792 | 2.084 | 2.614 | 2.124 | 5.147 | 5.946 | 2.188 | 1.674 | 0.583 | 0.57 | 0.591 | 0.665 | 0.633 | 0.739 | 0.858 | 0.842 | 0.69 | 0.535 | 0.593 | 0.671 | 0.53 | 0.4 | 0.244 | 0.233 | 0 | 0 | 0.039 | 0.045 | 0.043 | 0.036 | 0.03 | 0 |
Totaal vlottende activa
| 152.317 | 82.231 | 78.912 | 61.151 | 80.397 | 54.448 | 55.349 | 47.937 | 50.776 | 55.319 | 48.02 | 44.535 | 36.325 | 37.462 | 39.952 | 39.408 | 39.708 | 44.03 | 47.018 | 45.243 | 31.163 | 30.374 | 29.727 | 26.032 | 21.578 | 19.283 | 17.509 | 12.969 | 12.881 | 15.281 | 12.879 | 12.064 | 9.02 | 7.822 | 8.915 | 9.612 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 99.587 | 82.875 | 75.78 | 71.705 | 64.956 | 61.459 | 60.696 | 52.344 | 40.984 | 41.325 | 43.987 | 40.115 | 36.846 | 34.691 | 37.85 | 33.187 | 30.401 | 33.117 | 30.859 | 23.029 | 21.136 | 14.747 | 15.425 | 17.026 | 12.597 | 10.53 | 10.528 | 11.266 | 11.74 | 8.336 | 7.002 | 7.217 | 5.798 | 4.333 | 4.581 | 4.208 |
Goodwill
| 1.139 | 1.039 | 1.117 | 1.197 | 0.279 | 0.31 | 0.074 | 0.08 | 0.004 | 0.006 | 0.012 | 0.018 | 0.023 | 0.031 | 0.036 | 0.041 | 0.181 | 0 | 2.808 | 2.797 | 0.79 | 0.396 | 0.408 | 0.486 | 0.366 | 0.409 | 0.447 | 0.904 | 0.958 | 0.974 | 0.779 | 0.761 | 0.737 | 0.881 | 0.934 | 1.738 |
Immateriële activa
| 0.13 | 1.17 | 1.119 | 1.2 | 0.292 | 0.432 | 0.189 | 0.135 | 0.259 | 0.322 | 0.013 | 0.019 | 0.025 | 0.031 | 0.036 | 0.001 | 0 | 2.406 | 2.808 | 2.395 | 0.79 | 0.396 | 0.542 | 0.489 | 0.366 | 0.411 | 0.45 | 0.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1.269 | 2.209 | 2.236 | 2.397 | 0.571 | 0.31 | 0.074 | 0.08 | 0.004 | 0.006 | 0.012 | 0.018 | 0.025 | 0.031 | 0.036 | 0.041 | 0.181 | 2.406 | 2.808 | 2.395 | 0.79 | 0.396 | 0.542 | 0.489 | 0.366 | 0.411 | 0.45 | 0.905 | 0.958 | 0.974 | 0.779 | 0.761 | 0.737 | 0.881 | 0.934 | 1.738 |
Langetermijnbeleggingen
| -1.269 | 82.875 | 75.78 | 71.705 | 64.956 | 61.282 | 59.898 | 51.409 | 39.335 | 40.26 | 43.385 | 39.457 | 0 | -0 | 0 | -0.705 | 0 | -0 | 1.41 | 1.834 | 1.596 | 0.396 | 0.541 | 0.271 | 0.261 | -0.509 | -0.476 | 0.281 | 0 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0.015 |
Belastingvorderingen
| 4.597 | 1.675 | 1.842 | 1.364 | 0.56 | 0.487 | 0.872 | 1.015 | 1.653 | 1.071 | 0.614 | 0.676 | 0.578 | -0.037 | 0.647 | 1.299 | 1.223 | 1.319 | 1.068 | 0.812 | 1.33 | 1.1 | 0.892 | 0.656 | 0.702 | 0.779 | 0.749 | 0.791 | 0.625 | 0.554 | 0.239 | 0.249 | 0.202 | 0.353 | 0.403 | 0.122 |
Overige niet-vlottende activa
| 1.269 | -83.914 | -76.897 | -72.902 | -65.235 | -61.769 | -60.77 | -52.424 | -40.988 | -41.331 | -43.999 | -40.133 | 0.378 | 0.355 | 0.298 | 0.341 | 0.25 | 0.214 | 0.23 | 0.116 | 0.003 | 0.099 | 0.053 | 0.08 | 0.106 | 0.803 | 0.769 | 0.019 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.001 |
Totaal niet-vlottende activa
| 105.453 | 85.72 | 78.741 | 74.269 | 65.808 | 61.769 | 60.77 | 52.424 | 40.988 | 41.331 | 43.999 | 40.133 | 37.827 | 35.04 | 38.831 | 34.163 | 32.054 | 37.056 | 36.375 | 28.186 | 24.855 | 16.738 | 17.453 | 18.522 | 14.032 | 12.013 | 12.021 | 13.262 | 13.324 | 9.865 | 8.021 | 8.228 | 6.791 | 5.568 | 5.92 | 6.084 |
Totaal activa
| 257.77 | 167.951 | 157.653 | 135.42 | 146.205 | 116.826 | 116.586 | 100.777 | 92.385 | 97.277 | 92.976 | 85.748 | 74.152 | 72.502 | 78.784 | 73.571 | 71.762 | 81.086 | 83.394 | 73.428 | 56.018 | 47.111 | 47.18 | 44.554 | 35.611 | 31.296 | 29.53 | 26.231 | 26.206 | 25.146 | 20.9 | 20.292 | 15.811 | 13.39 | 14.835 | 15.696 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Crediteuren
| 28.309 | 7.807 | 8.469 | 5.833 | 9.701 | 6.569 | 6.381 | 7.045 | 5.567 | 5.364 | 8.219 | 6.855 | 6.517 | 6.955 | 6.497 | 4.031 | 6.105 | 8.613 | 9.758 | 8.587 | 5.724 | 7.9 | 6.237 | 3.773 | 3.413 | 3.513 | 2.815 | 2.213 | 1.657 | 2.075 | 1.933 | 2.42 | 1.23 | 1.468 | 1.537 | 1.919 |
Kortlopende schulden
| 16.831 | 6.765 | 8.271 | 5.054 | 16.761 | 11.268 | 12.786 | 2.388 | 5.553 | 15.418 | 4.38 | 3.227 | 3.056 | 3.41 | 1.593 | 1.393 | 1.423 | 6.512 | 2.056 | 1.222 | 1.222 | 1.156 | 1.399 | 1.84 | 1.636 | 1.778 | 1.735 | 1.521 | 2.924 | 2.941 | 3.636 | 3.619 | 3.753 | 4.019 | 5.385 | 5.284 |
Belastingschulden
| 1.824 | 0.595 | 2.547 | 0.982 | 0.81 | -0.407 | 0.277 | 0.69 | 0.231 | 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
| 1.824 | 2.552 | 2.547 | 0.982 | 0.81 | -11.268 | -12.786 | -2.388 | -5.553 | -15.418 | -4.38 | -3.227 | -2.448 | -1.709 | -1.864 | 0 | 0 | -2.876 | -2.267 | -2.491 | -1.554 | -1.552 | -1.313 | -0.743 | -0.855 | -0.844 | -0.785 | -0.58 | -0.1 | -0.166 | -0.099 | -0.093 | -0.155 | -0.157 | -0.147 | -0.141 |
Overige kortlopende verplichtingen
| 10.264 | 8.535 | 9.706 | 9.522 | 6.311 | 17.262 | 18.854 | 9.614 | 10.751 | 24.13 | 9.165 | 7.92 | 3.523 | 3.593 | 3.684 | 5.624 | 3.887 | 4.243 | 3.958 | 5.059 | 4.316 | 4.098 | 2.008 | 2.051 | 2.67 | 2.24 | 2.204 | 1.814 | 1.175 | 1.825 | 1.476 | 1.913 | 1.097 | 0.67 | 0.904 | 0.602 |
Totaal kortlopende verplichtingen
| 57.228 | 25.659 | 28.993 | 21.391 | 33.583 | 23.831 | 25.235 | 16.659 | 16.318 | 29.494 | 17.384 | 14.775 | 10.648 | 12.249 | 9.911 | 11.047 | 11.414 | 16.492 | 13.505 | 12.377 | 9.708 | 11.601 | 8.331 | 6.921 | 6.864 | 6.687 | 5.969 | 4.968 | 5.656 | 6.675 | 6.946 | 7.859 | 5.925 | 6 | 7.679 | 7.664 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 41.114 | 1.294 | 0.642 | 0.782 | 9.584 | 10.842 | 10.683 | 15.448 | 15.05 | 9.804 | 23.008 | 23.436 | 20.989 | 19.802 | 21.174 | 20.242 | 20.884 | 27.549 | 28.85 | 21.538 | 12.656 | 13.396 | 17.395 | 15.107 | 8.667 | 6.308 | 8.186 | 6.598 | 7.198 | 4.16 | 0.456 | 1.98 | 2.072 | 0.198 | 0.338 | 0.357 |
Uitgestelde opbrengsten niet-vlottend
| 22.743 | 13.272 | 11.972 | 8.24 | 9.593 | 4.973 | 4.231 | 11.06 | 12.531 | 7.703 | 21.484 | 22.399 | 0 | 0 | 0 | -0.705 | 0 | -0 | -0 | 0 | -0 | -0 | -0.207 | -0.283 | 0 | -0.209 | -0.275 | -0.437 | -0.198 | -0.16 | 0 | 0 | 0 | -0.198 | -0.338 | -0.357 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6.306 | 6.254 | 4.823 | 4.347 | 5.974 | 5.869 | 6.452 | 4.388 | 2.519 | 2.101 | 1.524 | 1.037 | 0.524 | 0.235 | 1.01 | 2.144 | 1.914 | 2.088 | 1.52 | 1.514 | 0.37 | 0.457 | 0.554 | 0.591 | 0 | 0.522 | 0.57 | 0.578 | 0.464 | 0.401 | 0 | 0 | 0 | 0.119 | 0.122 | 0.033 |
Overige niet-vlottende verplichtingen
| 0.533 | 0.238 | 0.213 | 0.212 | 0.21 | -10.842 | -10.683 | -15.448 | -15.05 | -9.804 | -23.008 | -23.436 | 0.171 | 0.11 | 0.253 | 0.211 | 0.282 | 0.294 | 0.284 | 0.302 | 0.325 | 0.329 | 0.547 | 0.591 | 0.81 | 0.522 | 0.57 | 0.578 | 0.256 | 0.243 | 0.387 | 0.315 | 0.25 | 0.25 | 0.389 | 0.398 |
Totaal niet-vlottende verplichtingen
| 70.696 | 21.058 | 17.65 | 13.581 | 25.361 | 10.842 | 10.683 | 15.448 | 15.05 | 9.804 | 23.008 | 23.436 | 21.684 | 20.147 | 22.437 | 21.892 | 23.08 | 29.931 | 30.653 | 23.354 | 13.351 | 14.182 | 18.289 | 16.005 | 9.477 | 7.143 | 9.052 | 7.317 | 7.72 | 4.644 | 0.843 | 2.295 | 2.322 | 0.369 | 0.511 | 0.431 |
Totaal passiva
| 127.924 | 46.717 | 46.643 | 34.972 | 58.944 | 40.996 | 42.417 | 36.398 | 33.072 | 41.224 | 42.377 | 39.7 | 32.333 | 32.396 | 32.348 | 32.94 | 34.495 | 46.424 | 44.159 | 35.731 | 23.059 | 25.783 | 26.619 | 22.926 | 16.34 | 13.83 | 15.02 | 12.284 | 13.376 | 11.319 | 7.789 | 10.154 | 8.247 | 6.369 | 8.19 | 8.095 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.722 | 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
| 33.562 | 33.643 | 34.847 | 35.59 | 35.982 | 37.676 | 38.59 | 39.333 | 39.582 | 38.142 | 37.43 | 36.38 | 35.477 | 34.738 | 33.75 | 30.837 | 30.107 | 24.5 | 23.448 | 23.448 | 18.14 | 13.823 | 13.786 | 13.395 | 12.426 | 12.337 | 8.149 | 8.107 | 7.85 | 7.85 | 7.85 | 7.14 | 5.778 | 5.778 | 5.778 | 5.778 |
Ingehouden winsten
| 71.999 | 62.314 | 54.992 | 45.842 | 35.233 | 14.191 | 13.944 | 11.959 | 10.194 | 9.949 | 9.533 | 11.067 | 11.784 | 11.167 | 10.899 | 9.008 | 3.092 | 7.225 | 11.873 | 11.521 | 10.807 | 8.066 | 6.248 | 7.132 | 6.545 | 5.141 | 4.053 | 3.223 | 2.432 | 3.323 | 2.693 | 1.129 | 0.53 | 0.019 | -0.357 | 0.598 |
Overige gereserveerde algehele resultaten
| 23.971 | 24.909 | 20.664 | 18.442 | 15.413 | 23.224 | 20.936 | 12.492 | 9.014 | 7.505 | 3.246 | -1.722 | -5.718 | -6.019 | 1.531 | 0.446 | 3.483 | 3.997 | 3.641 | 2.565 | 4.144 | -0.507 | 0.494 | 1.084 | 0.21 | -0.079 | 2.272 | 2.597 | 2.531 | 2.638 | 2.567 | 1.867 | 1.256 | 1.224 | 1.224 | 1.225 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1.722 | 0 | -0 | -0 | 0 | 0.211 | -1.374 | -0 | 0.324 | -0 | 0 | -0 | 0 | 0 | 0.001 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 129.532 | 120.866 | 110.503 | 99.874 | 86.628 | 75.091 | 73.47 | 63.784 | 58.79 | 55.596 | 50.209 | 45.725 | 41.543 | 39.886 | 46.18 | 40.291 | 36.893 | 34.348 | 38.962 | 37.858 | 33.091 | 21.382 | 20.528 | 21.611 | 19.181 | 17.4 | 14.474 | 13.927 | 12.814 | 13.811 | 13.11 | 10.136 | 7.564 | 7.021 | 6.645 | 7.601 |
Totaal eigen vermogen
| 129.846 | 121.234 | 111.01 | 100.448 | 87.261 | 75.83 | 74.169 | 64.379 | 59.313 | 56.053 | 50.599 | 46.048 | 41.819 | 40.106 | 46.436 | 40.632 | 37.268 | 34.662 | 39.235 | 37.697 | 32.96 | 21.328 | 20.561 | 21.628 | 19.27 | 17.467 | 14.509 | 13.947 | 12.83 | 13.827 | 13.111 | 10.138 | 7.564 | 7.021 | 6.645 | 7.601 |
Totaal passiva en aandeelhoudersvermogen
| 257.77 | 167.951 | 157.653 | 135.42 | 146.205 | 116.826 | 117.106 | 101.431 | 93.673 | 100.187 | 92.911 | 85.748 | 74.152 | 72.502 | 78.784 | 73.571 | 71.762 | 81.086 | 83.394 | 73.428 | 56.018 | 47.111 | 47.18 | 44.554 | 35.611 | 31.296 | 29.53 | 26.231 | 26.206 | 25.146 | 20.9 | 20.292 | 15.811 | 13.39 | 14.835 | 15.696 |