Deceuninck NV
EBR:DECB.BR
2.38 (EUR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 46.545 | 58.949 | 72.885 | 105.623 | 52.799 | 65.831 | 41.993 | 72.425 | 70.72 | 29.046 | 21.715 | 23.211 | 24.443 | 43.856 | 50.902 | 46.819 | 44.17 | 29.232 | 19.801 | 10.613 | 0.022 | 0.027 |
Short Term Investments
| 10.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.589 | 0 | 0 |
Cash and Short Term Investments
| 46.545 | 58.949 | 72.885 | 105.623 | 52.799 | 65.831 | 41.993 | 72.425 | 70.72 | 29.046 | 21.715 | 23.211 | 24.443 | 43.856 | 50.902 | 46.819 | 44.17 | 29.232 | 19.801 | 10.613 | 0.022 | 0.027 |
Net Receivables
| 82.129 | 139.867 | 157.657 | 103.06 | 101.956 | 88.749 | 109.043 | 113.774 | 122.96 | 116.358 | 89.701 | 0 | 0 | 0 | 0 | 114.374 | 154.328 | 150.713 | 165.343 | 121.835 | 0 | 0 |
Inventory
| 138.241 | 171.722 | 169.589 | 112.907 | 109.074 | 117.382 | 114.342 | 98.963 | 95.454 | 93.417 | 77.045 | 71.572 | 77.809 | 65.171 | 59.732 | 80.159 | 80.34 | 93.947 | 95.88 | 80.253 | 0.066 | 0.04 |
Other Current Assets
| 15.455 | 14.355 | 4.403 | 4.644 | 4.091 | 13.975 | 10.944 | 24.408 | 18.419 | 10.205 | 14.365 | 115.711 | 115.014 | 124.745 | 110.568 | 4.495 | 2.021 | 2.26 | 5.196 | 7.59 | 0.123 | 0.082 |
Total Current Assets
| 323.521 | 384.893 | 404.534 | 326.234 | 267.92 | 285.937 | 276.322 | 309.57 | 307.553 | 249.026 | 202.826 | 210.494 | 217.266 | 233.772 | 221.202 | 245.847 | 280.859 | 276.152 | 286.22 | 220.291 | 0.212 | 0.15 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 311.563 | 297.785 | 246.826 | 254.274 | 299.152 | 268.817 | 252.945 | 253.998 | 218.802 | 215.649 | 187.836 | 194.421 | 193.18 | 204.574 | 219.569 | 251.148 | 266.123 | 245.68 | 249.442 | 229.239 | 0.217 | 0.14 |
Goodwill
| 10.546 | 10.56 | 10.571 | 10.601 | 10.628 | 10.639 | 10.677 | 10.71 | 10.741 | 10.871 | 10.759 | 10.817 | 10.806 | 10.86 | 10.843 | 10.845 | 18.879 | 63.624 | 65.948 | 37.485 | 0.045 | 0.032 |
Intangible Assets
| 3.644 | 15.089 | 12.42 | 12.853 | 14.31 | 5.5 | 6.119 | 4.42 | 5.392 | 5.922 | 2.97 | 3.03 | 3.428 | 4.733 | 5.442 | 6.096 | 7.523 | -36.651 | -15.519 | 0 | 0.006 | 0.007 |
Goodwill and Intangible Assets
| 14.189 | 25.649 | 22.991 | 23.454 | 24.938 | 16.139 | 16.796 | 15.13 | 16.133 | 16.793 | 13.729 | 13.847 | 14.234 | 15.593 | 16.285 | 16.941 | 26.402 | 26.973 | 50.429 | 37.485 | 0.052 | 0.04 |
Long Term Investments
| 0.008 | 0.421 | 1.517 | 0.838 | 3.846 | 4.404 | 0.065 | 0.065 | 0.065 | 0.066 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.614 | 0 | 0 |
Tax Assets
| 20.639 | 11.41 | 9.792 | 5.174 | 4.502 | 8.564 | 10.707 | 19.406 | 18.962 | 21.08 | 12.932 | 15.522 | 16.209 | 14.475 | 9.459 | 2.615 | 2.892 | 5.607 | 5.488 | 3.634 | 0.003 | 0.004 |
Other Non-Current Assets
| 21.962 | -10.56 | -10.571 | -10.601 | -10.628 | -8.564 | -10.707 | -19.406 | -18.962 | -21.08 | -12.932 | 2.63 | 2.845 | 2.98 | 3.321 | 3.06 | 2.766 | 3.752 | 3.425 | 9.983 | 0.004 | 0.005 |
Total Non-Current Assets
| 357.38 | 324.705 | 270.555 | 273.139 | 321.81 | 289.36 | 269.806 | 269.193 | 235 | 232.508 | 201.631 | 226.42 | 226.468 | 237.622 | 248.634 | 273.764 | 298.183 | 282.012 | 308.784 | 282.955 | 0.276 | 0.188 |
Total Assets
| 680.901 | 709.598 | 675.089 | 599.373 | 589.73 | 584.907 | 558.6 | 601.051 | 562.62 | 503.684 | 418.468 | 436.914 | 443.734 | 471.394 | 469.836 | 519.611 | 579.042 | 558.164 | 595.004 | 503.246 | 0.488 | 0.338 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 138.79 | 144.023 | 176.009 | 107.963 | 92.656 | 113.872 | 87.488 | 101.593 | 74.07 | 84.67 | 63.651 | 55.9 | 57.817 | 61.656 | 56.967 | 110.06 | 100.894 | 92.295 | 88.916 | 62.853 | 0.042 | 0.035 |
Short Term Debt
| 12.013 | 16.452 | 121.765 | 24.069 | 52.405 | 35.317 | 30.72 | 31.64 | 19.324 | 85.396 | 66.892 | 78.486 | 32.907 | 51.054 | 33.549 | 210.021 | 66.751 | 52.137 | 57.343 | 40.92 | 0 | 0 |
Tax Payables
| 7.976 | 8.326 | 6.421 | 8.275 | 3.678 | 5.199 | 5.048 | 9.721 | 6.933 | 6.224 | 4.899 | 4.63 | 5.963 | 5.149 | 6.034 | 1.808 | 1.872 | 1.475 | 2.959 | 0.7 | 0.005 | 0 |
Deferred Revenue
| 0.629 | 1.522 | 1.713 | 0.494 | 0.45 | 0.48 | 0.561 | 1.064 | 1.123 | -85.396 | -66.892 | 24.668 | 19.32 | 17.279 | 16.68 | 16.468 | 1.872 | 19.183 | 15.856 | 4.57 | 0 | 0 |
Other Current Liabilities
| 73.083 | -83.974 | -102.939 | -60.949 | -53.801 | -93.844 | -69.424 | -79.521 | -55.287 | 18.262 | 20.453 | -60.014 | -54.071 | -57.287 | -51.375 | -92.994 | -75.743 | -89.388 | -85.457 | -49.372 | 0.021 | 0.009 |
Total Current Liabilities
| 232.491 | 230.372 | 378.978 | 187.815 | 188.044 | 174.896 | 141.881 | 166.09 | 120.233 | 193.826 | 152.654 | 159.57 | 119.753 | 139.507 | 118.822 | 355.423 | 196.54 | 167.997 | 168.533 | 122.524 | 0.109 | 0.079 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 105.097 | 119.331 | 6.624 | 125.271 | 117.487 | 123.782 | 129.599 | 129.206 | 143.486 | 14.635 | 35.39 | 37.326 | 93.361 | 93.551 | 129.883 | 0.055 | 155.732 | 161.733 | 146.712 | 132.618 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 11.417 | 6.378 | 11.751 | 23.059 | 120.611 | 127.915 | 126.929 | 138.957 | 8.864 | 30.377 | 93.207 | -6.527 | 14.096 | -44.347 | 308.921 | -5.918 | -40.454 | -25.167 | -54.74 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 5.737 | 9.736 | 1.544 | 1.788 | 0.672 | 3.171 | 1.684 | 2.277 | 4.529 | 5.771 | 5.013 | 3.853 | 3.89 | 5.063 | 4.98 | 11.105 | 17.831 | 23.153 | 24.714 | 25.895 | 0.024 | 0.014 |
Other Non-Current Liabilities
| 22.563 | 19.121 | 22.646 | 26.464 | 27.363 | -123.782 | -129.599 | -129.206 | -143.486 | -14.635 | -35.39 | -71.227 | 27.332 | 7.151 | 63.063 | -292.999 | 21.116 | 55.152 | 40.133 | 70.753 | 0.152 | -0.241 |
Total Non-Current Liabilities
| 133.397 | 159.605 | 37.192 | 165.274 | 168.581 | 123.782 | 129.599 | 129.206 | 143.486 | 14.635 | 35.39 | 63.159 | 118.056 | 119.861 | 153.579 | 27.082 | 188.761 | 199.584 | 186.392 | 174.526 | 0.175 | -0.226 |
Total Liabilities
| 365.888 | 389.977 | 416.17 | 353.089 | 356.625 | 329.275 | 300.975 | 326.012 | 293.368 | 239.195 | 214.143 | 222.729 | 237.809 | 259.368 | 272.401 | 382.505 | 385.301 | 367.581 | 354.925 | 297.05 | 0.284 | -0.147 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 54.64 | 54.505 | 54.441 | 53.95 | 53.925 | 53.901 | 53.788 | 53.393 | 53.257 | 52.912 | 42.495 | 42.495 | 42.495 | 42.495 | 42.495 | 8.499 | 8.499 | 8.499 | 8.499 | 8.499 | 0.008 | 0.008 |
Retained Earnings
| 257.23 | 257.899 | 256.264 | 228.336 | 200.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188.667 | 228.868 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -100.785 | -95.739 | -148.108 | -131.173 | 89.003 | 111.668 | 113.674 | 131.515 | 125.48 | 121.153 | 114.322 | -409.016 | -386.152 | -374.825 | -343.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 90.442 | 90.452 | 90.138 | 88.235 | -112.694 | 87.449 | 87.562 | 86.736 | 86.516 | 85.666 | 46.094 | 579.07 | 548.206 | 542.89 | 496.859 | 126.417 | 182.498 | -7.613 | 0.601 | 196.171 | 0.192 | -0.111 |
Total Shareholders Equity
| 301.527 | 307.117 | 252.735 | 239.348 | 230.661 | 253.018 | 255.024 | 271.644 | 265.253 | 259.731 | 202.911 | 212.549 | 204.549 | 210.56 | 196.214 | 134.916 | 190.997 | 189.553 | 237.968 | 204.67 | 0.201 | -0.103 |
Total Equity
| 315.013 | 319.621 | 258.919 | 246.284 | 233.105 | 255.632 | 257.625 | 275.039 | 269.252 | 264.489 | 204.325 | 214.185 | 205.925 | 212.026 | 197.435 | 136.011 | 192.369 | 190.583 | 240.079 | 206.196 | 0.202 | 0.191 |
Total Liabilities & Shareholders Equity
| 680.901 | 709.598 | 675.089 | 599.373 | 589.73 | 584.907 | 558.6 | 601.051 | 562.62 | 503.684 | 418.468 | 436.914 | 443.734 | 471.394 | 469.836 | 519.611 | 579.042 | 558.164 | 595.004 | 503.246 | 0.488 | 0.338 |