G. Willi-Food International Ltd.
NASDAQ:WILC
11.7299 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) USD.
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
| 137.466 | 150.607 | 195.718 | 201.822 | 121.86 | 134.287 | 113.062 | 129.577 | 79.421 | 82.902 | 36.197 | 57.563 | 34.661 | 113.631 | 87.104 | 78.749 | 61.804 | 91.129 | 30.411 | 55.934 | 12.464 | 27.718 | 24.584 | 27.029 | 15.61 | 3.328 | 3.891 |
Kortetermijnbeleggingen
| 102.163 | 116.762 | 154.09 | 154.7 | 141.543 | 137.904 | 143.514 | 104.921 | 165.295 | 142.178 | 178.164 | 158.81 | 163.43 | 67.89 | 11.356 | 9.367 | 31.348 | 13.905 | 3.225 | 1.696 | 42.298 | 21.58 | 14.197 | 1.145 | 4.876 | 1.664 | 3.537 |
Liquide middelen en kortetermijnbeleggingen
| 239.629 | 267.369 | 349.808 | 356.522 | 263.403 | 272.191 | 256.576 | 234.498 | 244.716 | 225.08 | 214.361 | 216.373 | 198.091 | 181.521 | 98.46 | 88.116 | 93.152 | 105.034 | 33.635 | 57.631 | 54.762 | 49.298 | 38.782 | 28.175 | 20.486 | 4.993 | 7.428 |
Nettovorderingen
| 171.657 | 173.911 | 144.736 | 160.64 | 157.542 | 102.623 | 94.729 | 90.465 | 91.676 | 90.118 | 85.626 | 77.328 | 73.348 | 88.209 | 79.742 | 86.042 | 68.533 | 52.113 | 55.766 | 42.18 | 29.673 | 24.611 | 27.44 | 31.675 | 25.477 | 28.707 | 19.454 |
Voorraad
| 62.475 | 71.929 | 59.528 | 59.514 | 71.548 | 49.289 | 39.899 | 41.877 | 34.517 | 48.586 | 54.001 | 49.27 | 32.613 | 37.614 | 44.81 | 34.417 | 29.238 | 19.045 | 30.779 | 27.195 | 18.823 | 16.641 | 19.23 | 10.566 | 15.083 | 13.314 | 14.855 |
Overige vlottende activa
| 8.383 | 124.835 | 164.809 | 184.039 | 2.507 | 1.781 | 1.027 | 2.579 | 0.001 | 19.445 | 65.3 | 1.794 | 0 | 0.534 | 0 | 0 | 0 | 0.392 | 0.267 | -0 | 2.686 | 2.993 | -0 | 0 | 0 | 2.496 | 0.354 |
Totaal vlottende activa
| 482.144 | 513.209 | 554.072 | 576.676 | 495 | 424.103 | 391.204 | 366.84 | 370.909 | 365.428 | 353.988 | 342.971 | 304.052 | 307.344 | 223.012 | 208.575 | 190.923 | 176.584 | 120.446 | 127.005 | 106.149 | 93.78 | 85.451 | 70.416 | 61.046 | 49.51 | 42.09 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 68.71 | 51.074 | 42.902 | 39.511 | 41.381 | 39.392 | 41.209 | 42.241 | 44.166 | 45.247 | 40.974 | 41.628 | 42.544 | 50.838 | 39.385 | 42.107 | 47.075 | 42.643 | 16.647 | 3.043 | 3.397 | 2.856 | 2.842 | 2.598 | 2.544 | 2.08 | 1.769 |
Goodwill
| 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.035 | 1.936 | 1.936 | 3.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.067 | 4.674 | 5.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.224 | 0.416 | 0.354 |
Goodwill en immateriële activa
| 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.035 | 6.003 | 6.61 | 9.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.224 | 0.416 | 0.354 |
Langetermijnbeleggingen
| 46.143 | 44.113 | 31.056 | 13.7 | 41.417 | -2.882 | -0.503 | -2.354 | 0.137 | 0 | 0 | 0 | 0.001 | 0 | 12.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.497 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0.818 | 2.882 | 0.503 | 2.354 | 3.614 | 0.505 | 0 | 0.02 | 0.934 | 0.694 | 0.375 | 1.111 | 0 | 0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | -95.223 | -73.994 | -53.247 | -41.417 | 2.882 | 0.503 | 2.354 | 0.001 | 0.133 | 0.05 | 0.062 | 0.117 | 2.405 | 0.76 | 12.539 | 2.225 | 0 | 0.092 | 0.065 | 0.061 | 0.062 | 4.506 | 0.227 | 0.568 | 0.416 | 0 |
Totaal niet-vlottende activa
| 114.889 | 95.223 | 73.994 | 53.247 | 42.235 | 42.31 | 41.748 | 44.631 | 47.954 | 45.921 | 41.06 | 41.746 | 43.631 | 59.94 | 59.707 | 64.767 | 49.3 | 42.736 | 16.739 | 3.107 | 3.458 | 2.917 | 2.851 | 2.825 | 3.336 | 2.912 | 2.122 |
Totaal activa
| 597.033 | 608.432 | 628.066 | 629.923 | 537.235 | 466.413 | 432.952 | 411.471 | 418.863 | 411.349 | 395.048 | 384.717 | 347.683 | 367.284 | 282.719 | 273.342 | 240.223 | 219.32 | 137.186 | 130.112 | 109.608 | 96.698 | 88.302 | 73.241 | 64.382 | 52.422 | 44.213 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 21.622 | 24.842 | 20.386 | 23.474 | 24.65 | 16.239 | 12.8 | 14.832 | 12.863 | 15.518 | 20.245 | 28.744 | 25.763 | 32.959 | 49.382 | 53.728 | 34.047 | 20.077 | 19.927 | 19.102 | 16.11 | 11.376 | 14.47 | 10.158 | 8.398 | 5.409 | 9.196 |
Kortlopende schulden
| 1.512 | 2.194 | 1.136 | 1.393 | 1.675 | 0 | 0.001 | 0 | 0.016 | 0 | 0.018 | 9.93 | 3.757 | 5.78 | 10.372 | 17.562 | 5.992 | 0 | 0 | 2.495 | 0.044 | 1.072 | 2.147 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | -12.023 | -12.993 | 0 | 3.75 | 0 | 0 | 8.126 | 6.162 | 0 | 0.637 | 2.117 | 3.837 | 5.91 | 2.801 | 1.05 | 0 | 0 | 0 | 3.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 2.367 | 1.702 | 1.861 | 1.787 | 1.576 | 1.267 | 1.223 | 0.351 | 0.733 | 1.329 | 0.657 | 0.73 | 0.99 | 0.572 | 2.801 | 12.218 | 0 | 0 | 0 | 0 | 1.893 | 1.105 | 2.297 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 12.68 | 13.89 | 26.757 | 13.261 | 14.28 | 7.192 | 6.17 | 4.435 | 4.86 | 7.801 | 7.142 | 10.971 | 6.338 | 18.989 | 12.098 | 2.544 | 7.33 | 12.612 | 15.157 | 9.245 | 4.252 | 2.922 | 1.236 | 3.715 | 4.573 | 4.577 | 3.537 |
Totaal kortlopende verplichtingen
| 38.181 | 42.628 | 50.14 | 39.915 | 42.181 | 24.698 | 20.194 | 19.618 | 18.472 | 24.648 | 28.062 | 50.375 | 36.848 | 58.3 | 74.653 | 86.052 | 47.368 | 32.689 | 35.084 | 30.842 | 22.298 | 16.475 | 20.15 | 13.873 | 12.971 | 9.985 | 12.733 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 0.694 | 1.284 | 3.062 | 1.592 | 2.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.309 | 0.097 | 0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 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 belastingverplichtingen niet-vlottend
| 4.868 | 4.198 | 2.017 | 0.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0.499 | 0 | 0 | 0.522 | 0.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1.055 | 0.878 | 1.615 | 1.905 | 1.486 | 0.836 | 1.148 | 0.849 | 0.679 | 0.635 | 0.644 | 0.581 | 0.518 | 1.281 | 1.044 | 1.441 | 0.463 | 0.691 | 0.299 | 0.186 | 0.161 | 0.223 | 0 | 0.117 | 0.071 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 6.617 | 6.36 | 6.694 | 4.265 | 3.698 | 0.836 | 1.148 | 0.849 | 0.679 | 0.635 | 1.143 | 0.581 | 0.518 | 2.112 | 1.586 | 1.708 | 0.463 | 0.691 | 0.299 | 0.186 | 0.161 | 0.223 | 0.154 | 0.117 | 0.071 | 0 | 0 |
Totaal passiva
| 44.798 | 48.988 | 56.834 | 44.18 | 45.879 | 25.534 | 21.342 | 20.467 | 19.151 | 25.283 | 29.205 | 50.956 | 37.366 | 60.412 | 76.239 | 87.76 | 47.831 | 33.38 | 35.383 | 31.027 | 22.46 | 16.698 | 20.304 | 13.99 | 13.042 | 9.985 | 12.733 |
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 |
Gewone aandelen
| 1.49 | 1.49 | 1.49 | 1.49 | 1.425 | 1.425 | 1.424 | 1.424 | 1.425 | 1.407 | 1.407 | 1.444 | 1.444 | 1.444 | 1.113 | 1.113 | 1.114 | 1.108 | 1.5 | 1.506 | 0.515 | 0.527 | 0.493 | 0.486 | 0.473 | 0.416 | 0.354 |
Ingehouden winsten
| 378.691 | 386.98 | 400.322 | 415.196 | 362.987 | 311.476 | 282.539 | 261.487 | 269.883 | 263.039 | 244.185 | 212.377 | 188.371 | 170.06 | 141.883 | 111.447 | 111.525 | 108.952 | 80.61 | 77.838 | 66.934 | 59.359 | 48.72 | 40.141 | 32.286 | 24.131 | 15.209 |
Overige gereserveerde algehele resultaten
| 0.093 | 0.052 | -0.712 | -1.075 | -0.782 | -0.376 | -0.707 | -0.261 | 0.05 | 0.19 | 0.97 | 0.886 | 0.834 | 0.983 | 0.886 | 0.616 | -0.413 | -6.4 | -6.7 | -5.6 | -4.6 | -4.1 | -1.1 | -2.396 | -1.813 | -1.664 | -0.707 |
Overige totale aandeelhoudersvermogen
| 171.961 | 170.922 | 170.132 | 170.132 | 127.726 | 128.354 | 128.354 | 128.354 | 128.354 | 121.43 | 119.281 | 119.054 | 119.668 | 128.863 | 59.056 | 59.056 | 61.504 | 67.57 | 26.393 | 25.341 | 24.299 | 24.214 | 19.886 | 21.02 | 20.394 | 19.554 | 16.624 |
Totaal eigen vermogen van aandeelhouders
| 552.235 | 559.444 | 571.232 | 585.743 | 491.356 | 440.879 | 411.61 | 391.004 | 399.712 | 386.066 | 365.843 | 333.761 | 310.317 | 301.35 | 202.938 | 172.232 | 173.73 | 171.23 | 101.803 | 99.085 | 87.148 | 80 | 67.999 | 59.251 | 51.341 | 42.437 | 31.479 |
Totaal eigen vermogen
| 552.235 | 559.444 | 571.232 | 585.743 | 491.356 | 440.879 | 411.61 | 391.004 | 399.712 | 386.066 | 365.843 | 333.761 | 310.317 | 306.872 | 206.48 | 185.582 | 192.392 | 185.94 | 101.803 | 99.085 | 87.148 | 80 | 67.999 | 59.251 | 51.341 | 42.437 | 31.479 |
Totaal passiva en aandeelhoudersvermogen
| 597.033 | 608.432 | 628.066 | 629.923 | 537.235 | 466.413 | 432.952 | 411.471 | 418.863 | 411.349 | 395.048 | 384.717 | 347.683 | 367.284 | 282.719 | 273.342 | 240.223 | 219.32 | 137.186 | 130.112 | 109.608 | 96.698 | 88.302 | 73.241 | 64.382 | 52.422 | 44.213 |