Wall Street Experts

Lucky Cement Co.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Aktywa 8 413.6 8 363.3 8 208.2 8 334.3 8 025.3 7 855.5 7 741.1 7 731.0 7 801.0 7 752.6 7 604.0 7 373.1 7 274.4 7 236.9 7 155.9 7 142.3 7 232.0 7 293.5 7 507.2 7 435.4 7 397.5 7 328.9 7 503.2 7 562.9 7 873.4 8 027.3 7 988.0 8 026.0 7 863.6 8 041.7 8 100.1 8 773.7 9 232.8 9 661.9 9 697.3 9 725.8 9 804.5 9 969.9 9 879.7 10 035.3 10 100.5 10 431.3
Aktywa trwałe 2 856.7 2 801.7 2 765.2 2 694.7 2 694.9 2 642.7 2 541.4 2 473.8 2 433.1 2 391.9 2 315.2 2 275.3 2 188.2 2 115.8 2 137.7 2 103.3 2 067.2 2 355.0 2 489.3 2 406.6 2 346.8 2 241.7 2 224.3 2 409.9 2 682.7 2 768.0 2 838.7 2 965.9 2 926.3 2 923.7 2 892.4 3 294.6 3 557.0 3 742.1 3 751.7 3 786.5 3 799.0 4 014.0 4 076.9 4 181.0 4 289.7 4 432.5
Rzeczowe aktywa trwałe netto 2 306.1 2 300.2 2 243.1 2 204.3 2 154.8 2 157.3 2 092.3 2 020.6 1 960.3 1 899.7 1 829.8 1 780.7 1 708.4 1 648.6 1 587.5 1 532.8 1 578.6 1 877.1 1 981.5 1 927.5 1 886.9 1 841.4 1 789.1 1 743.4 2 293.6 2 303.4 2 347.9 2 427.8 2 464.8 2 457.6 2 446.7 2 444.6 2 491.9 3 154.5 3 143.2 3 245.9 3 211.3 3 709.0 3 773.0 3 790.5 3 863.6 3 940.5
Wartość firmy 165.4 201.4 190.8 220.8 224.3 252.0 272.9 274.8 250.6 239.9 230.9 250.8 355.7 354.2 345.9 315.7 293.9 365.4 281.1 254.0 246.2 132.9 125.3 133.1 138.7 122.9 161.7 174.4 228.5 229.9 292.0 351.1 260.9 295.9 301.5 239.3 192.1 (18.8) (18.8) 0.0 0.0 0.0
Wartości niematerialne i prawne 38.6 34.4 30.4 26.0 22.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 18.8 0.0 0.0 0.0
Wartość firmy i wartości niematerialne i prawne 204.0 235.8 221.3 246.8 247.2 270.7 291.6 293.5 269.4 258.7 249.7 269.5 374.5 373.0 364.7 334.5 312.7 384.2 299.8 272.7 265.0 151.7 144.0 151.8 157.5 141.7 180.5 193.2 247.2 248.6 310.8 369.8 279.7 314.6 320.3 258.0 210.9 -0.0 -0.0 -0.0 7.8 0.0
Należności netto 1 327.2 1 353.3 1 295.6 1 273.5 1 103.7 1 117.9 1 035.9 1 106.1 1 112.2 966.0 943.9 845.0 817.3 783.3 847.0 862.4 823.9 804.9 962.1 981.2 955.6 1 183.8 1 364.1 1 209.6 1 258.2 1 249.3 1 196.4 1 105.1 841.6 961.8 1 024.7 1 136.1 1 141.3 1 261.8 1 269.3 1 378.7 1 281.7 1 222.9 1 053.4 1 060.2 0.0 1 104.8
Inwestycje długoterminowe (49.2) (85.6) (74.1) (99.9) (106.5) (134.3) (155.2) (162.0) (121.4) (115.8) (105.1) (124.9) (244.4) (252.7) (241.9) (213.7) (191.4) (268.3) (180.9) (150.5) (145.2) (101.4) (100.8) (105.1) (111.0) 92.4 67.8 78.9 (7.7) (16.8) (102.9) (162.2) (70.2) (108.3) (107.0) (40.2) 5.3 189.8 190.2 191.2 (7.8) 18.0
Aktywa obrotowe 5 557.0 5 561.6 5 443.0 5 639.5 5 330.4 5 212.8 5 199.7 5 257.2 5 368.0 5 360.8 5 288.8 5 097.9 5 086.2 5 121.1 5 018.2 5 039.0 5 164.8 4 938.5 5 018.0 5 028.8 5 050.7 5 087.1 5 278.9 5 153.0 5 190.7 5 259.3 5 149.4 5 060.1 4 937.3 5 118.0 5 207.7 5 479.1 5 675.9 5 919.8 5 945.6 5 939.2 6 005.6 5 955.8 5 802.8 5 854.3 5 810.9 5 998.8
Środki pieniężne i Inwestycje 329.1 403.0 368.4 523.0 440.2 397.2 376.4 368.1 314.6 383.0 340.7 396.4 463.6 536.7 473.9 456.0 499.3 492.7 397.8 370.8 396.5 364.2 385.5 430.1 402.3 441.6 428.8 480.8 550.3 450.4 551.2 617.1 707.4 566.8 573.0 469.8 470.1 442.7 449.4 558.4 581.0 665.7
Zapasy 3 647.3 3 570.7 3 544.8 3 558.0 3 591.6 3 508.3 3 598.0 3 586.8 3 574.8 3 624.7 3 667.8 3 727.0 3 781.7 3 773.8 3 669.5 3 691.6 3 811.5 3 611.0 3 626.0 3 647.5 3 669.5 3 516.1 3 505.8 3 491.0 3 507.6 3 545.6 3 500.8 3 451.4 3 519.2 3 676.5 3 607.8 3 701.5 3 802.3 4 065.0 4 077.6 4 064.9 4 228.0 4 209.7 4 197.5 4 140.7 4 070.9 4 091.6
Inwestycje krótkoterminowe 111.6 141.9 127.2 153.0 153.6 177.1 197.9 199.7 175.5 169.9 160.8 180.7 285.7 284.8 274.3 243.7 221.7 293.9 209.4 183.5 177.0 130.8 123.1 131.2 136.2 121.1 161.0 174.3 229.4 230.2 291.4 350.6 258.6 296.8 295.4 231.2 184.1 120.6 138.9 115.4 196.0 172.2
Środki pieniężne i inne aktywa pieniężne 217.6 261.1 241.2 370.0 286.6 220.1 178.5 168.4 139.1 213.1 179.8 215.7 177.9 251.9 199.6 212.3 277.6 198.8 188.3 187.3 219.5 233.4 262.4 298.9 266.2 320.5 267.8 306.5 320.9 220.2 259.9 266.5 448.8 270.0 277.6 238.6 285.9 322.1 310.5 443.1 385.0 493.5
Należności krótkoterminowe 254.3 230.9 177.0 152.9 175.7 215.6 321.6 212.7 171.8 262.9 209.9 232.9 133.4 193.0 184.9 142.7 252.4 138.4 141.1 135.2 254.8 159.7 209.2 203.3 160.6 261.9 202.5 188.3 159.0 125.4 138.8 145.9 178.9 246.2 200.0 207.3 216.9 298.3 266.1 176.0 186.6 230.2
Dług krótkoterminowy 1 323.2 1 611.2 1 425.3 1 413.0 1 318.0 1 011.3 1 185.9 1 344.7 2 031.6 1 977.0 1 636.7 1 199.5 1 489.0 1 338.1 1 245.7 1 222.2 875.8 1 275.5 1 357.3 1 386.1 1 341.0 1 049.4 1 107.4 698.5 947.0 931.6 987.2 1 483.3 1 964.1 2 556.2 2 283.3 2 510.4 2 819.6 2 304.8 2 087.6 1 619.4 1 930.4 1 991.2 1 717.9 2 254.6 2 704.5 2 774.5
Zobowiązania krótkoterminowe 2 103.4 2 333.8 2 136.0 2 398.3 2 008.4 1 824.7 2 034.7 2 342.0 2 611.7 2 604.9 2 230.9 2 092.9 2 005.9 1 925.1 1 868.4 1 786.8 1 510.8 1 736.1 1 863.6 1 878.6 1 932.7 1 617.1 1 863.5 1 786.3 1 978.0 2 151.3 2 550.2 2 551.4 2 549.9 3 032.4 3 291.7 3 626.6 3 875.8 3 488.5 3 558.9 3 138.2 3 119.4 3 297.7 3 681.0 3 958.2 4 034.2 4 163.6
Rozliczenia międzyokresowe 479.2 471.8 518.7 826.4 503.5 581.7 516.4 767.4 404.7 353.5 381.2 649.1 380.8 386.1 435.9 412.3 379.9 318.4 363.6 352.5 333.0 405.6 545.2 582.9 608.4 666.2 897.6 878.2 424.9 349.3 867.9 968.5 875.4 935.2 1 269.4 1 309.9 969.9 520.9 760.4 738.0 0.0 0.0
Zobowiązania długoterminowe 1 802.0 1 414.3 1 300.5 1 266.9 1 242.3 1 185.1 761.0 692.7 417.4 345.9 565.3 712.8 712.4 883.2 876.9 947.9 1 344.7 1 330.4 1 429.8 1 310.1 1 198.0 1 390.8 1 295.8 1 292.6 1 315.5 1 219.1 1 003.7 950.0 766.5 363.7 352.6 641.1 747.9 1 267.6 1 428.2 1 774.9 1 680.8 1 601.3 1 417.8 1 150.6 1 026.1 1 082.0
Rezerwy z tytułu odroczonego podatku 82.0 78.9 91.1 89.2 89.0 68.3 65.0 62.2 60.8 59.6 54.9 45.4 45.7 41.8 44.3 39.9 39.9 33.9 28.3 24.6 23.6 23.8 20.3 19.3 19.2 20.7 19.0 18.0 17.9 23.8 23.2 22.9 22.7 22.4 22.5 22.7 24.2 24.7 26.0 28.2 31.2 31.2
Zobowiązania długoterminowe 1 802.0 1 414.3 1 300.5 1 266.9 1 242.3 1 185.1 761.0 692.7 417.4 345.9 565.3 712.8 712.4 883.2 876.9 947.9 1 344.7 1 330.4 1 429.8 1 310.1 1 198.0 1 390.8 1 295.8 1 292.6 1 315.5 1 219.1 1 003.7 950.0 766.5 363.7 352.6 641.1 747.9 1 267.6 1 428.2 1 774.9 1 680.8 1 601.3 1 417.8 1 150.6 1 026.1 1 082.0
Zobowiązania z tytułu leasingu 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 0.0 0.0 0.0 156.1 142.5 137.6 130.8 118.5 106.2 93.3 80.2 125.0 180.9 170.4 156.9 142.9 129.5 141.6 132.5 120.4 107.2 93.4 105.8 113.5 100.7 141.3 131.8
Zobowiązania ogółem 3 905.4 3 748.2 3 436.4 3 665.2 3 250.7 3 009.8 2 795.7 3 034.7 3 029.1 2 950.8 2 796.2 2 805.7 2 718.3 2 808.3 2 745.2 2 734.7 2 855.5 3 066.5 3 293.4 3 188.7 3 130.7 3 007.9 3 159.3 3 078.9 3 293.5 3 370.4 3 554.0 3 501.4 3 316.4 3 396.1 3 644.4 4 267.7 4 623.7 4 756.1 4 987.1 4 913.1 4 800.2 4 899.0 5 098.8 5 108.8 5 060.4 5 245.5
Kapitał (fundusz) podstawowy 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4 4 047.4
Zyski zatrzymane 433.7 509.0 601.3 479.8 571.6 626.2 729.6 430.0 509.0 548.0 566.8 302.4 295.6 177.5 169.9 165.4 126.9 (1.0) (33.7) (13.0) 31.1 85.9 117.3 252.1 350.7 420.0 155.1 244.2 280.5 374.2 160.0 277.2 410.1 696.2 364.2 515.8 672.7 671.4 399.7 508.7 625.5 786.6
Kapitał własny 4 508.3 4 615.1 4 771.7 4 669.1 4 774.6 4 845.7 4 945.4 4 696.3 4 771.9 4 801.8 4 807.9 4 567.5 4 556.1 4 428.5 4 410.6 4 407.6 4 376.6 4 227.0 4 213.8 4 246.7 4 266.8 4 320.9 4 343.9 4 484.0 4 579.9 4 656.9 4 434.1 4 524.6 4 547.2 4 645.6 4 455.8 4 506.0 4 609.2 4 905.8 4 710.2 4 812.6 5 004.3 5 070.8 4 780.9 4 926.4 5 040.2 5 185.7
Udziały mniejszościowe 6.1 30.5 29.4 22.9 33.4 33.8 34.8 31.2 30.1 30.1 30.0 29.6 27.0 26.4 21.3 21.3 23.5 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Pasywa 8 413.6 8 363.3 8 208.2 8 334.3 8 025.3 7 855.5 7 741.1 7 731.0 7 801.0 7 752.6 7 604.0 7 373.1 7 274.4 7 236.9 7 155.9 7 142.3 7 232.0 7 293.5 7 507.2 7 435.4 7 397.5 7 328.9 7 503.2 7 562.9 7 873.4 8 027.3 7 988.0 8 026.0 7 863.6 8 041.7 8 100.1 8 773.7 9 232.8 9 661.9 9 697.3 9 725.8 9 804.5 9 969.9 9 879.7 10 035.3 10 100.5 10 431.3
Inwestycje 62.4 56.3 53.1 53.1 47.1 42.8 42.8 37.7 54.1 54.1 55.7 55.8 41.2 32.2 32.3 30.0 30.3 25.6 28.5 33.0 31.8 29.3 22.3 26.1 25.1 213.5 228.8 253.2 221.7 213.4 188.5 188.5 188.5 188.5 188.5 191.1 189.5 310.4 329.1 306.5 188.2 190.1
Dług 2 610.2 2 524.0 2 210.4 2 166.4 2 053.7 1 706.2 1 742.5 1 829.2 2 242.2 2 112.3 1 996.8 1 716.7 2 003.4 2 029.8 1 934.5 1 988.2 2 039.0 2 436.0 2 624.7 2 550.5 2 389.8 2 299.7 2 267.2 1 857.5 2 128.6 2 014.8 1 856.6 2 300.6 2 597.9 2 781.5 2 497.8 3 014.4 3 424.4 3 446.5 3 381.7 3 261.6 3 482.9 3 454.5 2 988.6 3 250.3 3 574.5 3 726.1
Środki pieniężne i inne aktywa pieniężne 217.6 261.1 241.2 370.0 286.6 220.1 178.5 168.4 139.1 213.1 179.8 215.7 177.9 251.9 199.6 212.3 277.6 198.8 188.3 187.3 219.5 233.4 262.4 298.9 266.2 320.5 267.8 306.5 320.9 220.2 259.9 266.5 448.8 270.0 277.6 238.6 285.9 322.1 310.5 443.1 385.0 493.5
Dług netto 2 392.7 2 262.9 1 969.2 1 796.4 1 767.2 1 486.0 1 564.0 1 660.8 2 103.1 1 899.2 1 816.9 1 501.0 1 825.5 1 777.9 1 734.9 1 775.9 1 761.4 2 237.2 2 436.4 2 363.2 2 170.3 2 066.2 2 004.8 1 558.6 1 862.4 1 694.2 1 588.8 1 994.2 2 276.9 2 561.3 2 237.9 2 747.9 2 975.6 3 176.5 3 104.2 3 023.1 3 196.9 3 132.4 2 678.2 2 807.2 3 189.6 3 232.6
Ticker 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW 1108.TW
Waluta TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD