Wall Street Experts
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 |
| Kwartał | Q1 | Q3 | Q4 | Q1 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
| Aktywa | 0.0 | 17 507.5 | 17 497.1 | 17 974.6 | 17 974.6 | 18 171.0 | 0.0 | 19 462.0 | 20 864.5 | 24 053.2 | 26 965.4 | 34 734.2 | 31 817.9 | 34 487.0 | 34 855.2 | 33 023.2 | 30 607.8 | 31 790.5 | 32 133.8 | 37 411.0 | 34 190.0 | 35 941.5 | 37 582.3 | 40 001.6 | 38 620.4 | 40 689.4 |
| Aktywa trwałe | (2 365.0) | 9 794.3 | 9 794.3 | 10 783.8 | 10 783.8 | 10 719.8 | (3 359.1) | 10 229.6 | 10 513.4 | 13 368.0 | 14 508.2 | 22 340.1 | 18 986.1 | 21 796.0 | 22 356.0 | 20 092.3 | 18 426.4 | 19 372.4 | 19 018.1 | 22 242.6 | 20 612.8 | 21 915.8 | 22 612.4 | 24 731.8 | 24 439.9 | 26 537.3 |
| Rzeczowe aktywa trwałe netto | 0.0 | 3 358.5 | 3 358.5 | 3 337.9 | 3 337.9 | 3 716.0 | 0.0 | 3 573.9 | 3 502.4 | 3 428.9 | 3 368.8 | 3 360.6 | 3 296.0 | 3 246.6 | 3 189.0 | 3 355.6 | 3 357.7 | 3 438.4 | 3 526.2 | 3 691.9 | 3 811.2 | 4 407.2 | 4 656.5 | 4 943.9 | 4 584.8 | 4 680.1 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | (181.5) | 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 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 0.0 | 13.1 | 13.1 | 569.8 | 569.8 | 903.9 | 0.0 | 1 451.9 | 1 833.9 | 2 739.7 | 3 412.9 | 3 612.6 | 3 874.0 | 4 223.1 | 4 249.7 | 4 376.0 | 4 512.1 | 4 959.8 | 5 019.7 | 5 694.4 | 5 626.6 | 5 559.0 | 5 491.0 | 0.0 | 0.0 | 5 392.3 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 13.1 | 13.1 | 569.8 | 388.3 | 903.9 | 0.0 | 1 451.9 | 1 833.9 | 2 739.7 | 3 412.9 | 3 612.6 | 3 874.0 | 4 223.1 | 4 249.7 | 4 376.0 | 4 512.1 | 4 959.8 | 5 019.7 | 5 694.4 | 5 626.6 | 5 559.0 | 5 491.0 | 5 420.0 | 5 349.3 | 5 392.3 |
| Należności netto | 0.0 | 3 276.0 | 3 265.6 | 3 267.8 | 3 267.8 | 3 386.7 | 0.0 | 4 359.0 | 5 003.0 | 5 257.9 | 5 420.5 | 4 193.2 | 4 325.5 | 5 119.3 | 4 889.2 | 5 700.6 | 4 684.7 | 4 395.1 | 4 915.4 | 6 795.2 | 4 846.8 | 3 698.1 | 4 506.1 | 5 479.6 | 0.0 | 4 627.9 |
| Inwestycje długoterminowe | 0.0 | 5 536.9 | 5 869.0 | 6 227.5 | 6 208.6 | 5 854.0 | 0.0 | 4 985.1 | 4 969.5 | 6 902.9 | 7 398.7 | 15 033.9 | 11 444.2 | 13 933.9 | 12 680.8 | 8 968.0 | 7 001.7 | 7 175.8 | 6 389.2 | 9 173.2 | 7 141.2 | 11 757.3 | 12 283.3 | 14 195.8 | 11 099.0 | 12 632.5 |
| Aktywa obrotowe | 2 365.0 | 7 713.2 | 7 702.8 | 7 190.7 | 7 190.7 | 7 451.2 | 3 359.1 | 9 232.4 | 10 351.1 | 10 685.2 | 12 457.2 | 12 394.1 | 12 831.8 | 12 690.9 | 12 499.2 | 12 930.9 | 12 181.4 | 12 418.1 | 13 115.7 | 15 168.4 | 13 577.2 | 14 025.7 | 14 969.8 | 15 269.7 | 14 180.5 | 14 152.2 |
| Środki pieniężne i Inwestycje | 2 365.0 | 3 434.5 | 3 452.4 | 3 136.5 | 3 155.4 | 3 373.9 | 3 359.1 | 3 803.3 | 4 038.5 | 4 242.7 | 4 651.8 | 4 681.8 | 4 469.6 | 4 346.6 | 4 816.5 | 4 885.8 | 4 680.2 | 4 888.7 | 5 206.1 | 5 481.2 | 5 636.4 | 6 311.7 | 6 240.8 | 5 311.6 | 4 630.3 | 4 909.5 |
| Zapasy | 0.0 | 839.8 | 839.8 | 696.9 | 696.9 | 657.5 | 0.0 | 971.2 | 1 181.0 | 1 008.8 | 2 150.1 | 3 338.6 | 3 924.2 | 3 161.6 | 2 734.0 | 2 294.8 | 2 774.0 | 3 096.6 | 2 930.5 | 2 848.3 | 2 976.5 | 3 993.0 | 4 179.7 | 4 396.2 | 4 515.4 | 4 564.0 |
| Inwestycje krótkoterminowe | 4 730.0 | 0.0 | 17.9 | 0.0 | 18.9 | 14.9 | 6 718.1 | 17.6 | 21.8 | 23.5 | 23.5 | 26.5 | 64.9 | 32.9 | 1 824.3 | 3 100.8 | 3 228.2 | 3 332.7 | 3 698.6 | 3 123.6 | 3 258.8 | 3 277.6 | 3 503.6 | 3 334.8 | 2 532.9 | 2 918.3 |
| Środki pieniężne i inne aktywa pieniężne | (2 365.0) | 3 434.5 | 3 434.5 | 3 136.5 | 3 136.5 | 3 359.1 | (3 359.1) | 3 785.7 | 4 016.6 | 4 219.3 | 4 628.4 | 4 655.3 | 4 404.8 | 4 313.7 | 2 992.2 | 1 784.9 | 1 452.1 | 1 556.0 | 1 507.5 | 2 357.5 | 2 377.5 | 3 034.1 | 2 737.2 | 1 976.8 | 2 097.3 | 1 991.2 |
| Należności krótkoterminowe | 0.0 | 1 377.3 | 1 377.3 | 1 195.3 | 933.2 | 991.0 | 0.0 | 1 000.9 | 1 249.1 | 1 173.0 | 1 358.6 | 1 503.5 | 1 585.5 | 1 741.0 | 1 705.0 | 1 473.3 | 1 298.4 | 1 195.5 | 1 235.9 | 1 376.4 | 1 341.2 | 1 211.4 | 1 459.4 | 1 685.7 | 1 974.9 | 1 921.8 |
| Dług krótkoterminowy | 0.0 | 0.0 | 342.5 | 120.0 | 387.2 | 836.6 | 0.0 | 1 838.6 | 2 920.5 | 2 853.3 | 3 078.0 | 1 422.8 | 2 140.0 | 957.6 | 451.1 | 655.9 | 607.6 | 443.0 | 452.5 | 784.4 | 459.9 | 276.2 | 310.9 | 491.0 | 509.1 | 549.7 |
| Zobowiązania krótkoterminowe | 0.0 | 2 915.2 | 2 851.9 | 3 379.5 | 3 379.5 | 2 801.6 | 0.0 | 4 913.4 | 5 508.3 | 5 409.5 | 6 083.3 | 4 648.3 | 5 524.6 | 4 869.5 | 4 073.4 | 5 078.5 | 3 594.6 | 3 710.3 | 4 007.1 | 7 108.6 | 4 651.8 | 4 914.8 | 5 366.3 | 8 212.4 | 5 955.1 | 6 203.4 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | (342.5) | 0.0 | 1 989.1 | 925.6 | 0.0 | 1 728.8 | 990.0 | 1 026.3 | 1 294.0 | 1 675.5 | 1 752.4 | 2 110.1 | 1 125.9 | 917.7 | 1 030.8 | 1 050.1 | 1 242.8 | 4 923.2 | 2 826.0 | 1 834.0 | 2 207.4 | 1 965.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 0.0 | 253.6 | 448.4 | 448.4 | 523.9 | 0.0 | 966.5 | 1 318.5 | 1 846.2 | 1 845.0 | 2 999.1 | 3 059.3 | 3 335.0 | 3 467.5 | 3 236.4 | 3 233.4 | 3 327.3 | 3 176.5 | 3 061.3 | 3 109.5 | 3 205.7 | 3 306.9 | 3 131.7 | 3 129.4 | 2 694.6 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 66.0 | 0.0 | 66.0 | 66.0 | 0.0 | 66.0 | 66.7 | 66.2 | 67.3 | 68.3 | 69.8 | 71.3 | 72.6 | 74.2 | 75.5 | 83.0 | 84.2 | 84.4 | 84.1 | 83.8 | 83.8 | 83.6 | 83.4 | 91.0 |
| Zobowiązania długoterminowe | 0.0 | 0.0 | 253.6 | 448.4 | 448.4 | 523.9 | 0.0 | 966.5 | 1 318.5 | 1 846.2 | 1 845.0 | 2 999.1 | 3 059.3 | 3 335.0 | 3 467.5 | 3 236.4 | 3 233.4 | 3 327.3 | 3 176.5 | 3 061.3 | 3 109.5 | 3 205.7 | 3 306.9 | 3 131.7 | 3 129.4 | 2 694.6 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 38.2 | 38.2 | 25.4 | 0.0 | 19.2 | 17.7 | 18.5 | 21.8 | 22.3 | 26.4 | 24.9 | 41.3 | 45.9 | 41.0 | 45.7 | 41.7 | 34.0 | 28.8 | 9.5 | 14.8 | 98.9 | 131.7 | 126.4 |
| Zobowiązania ogółem | 0.0 | 2 915.2 | 3 105.5 | 3 827.9 | 3 827.9 | 3 325.5 | 0.0 | 5 879.9 | 6 826.7 | 7 255.6 | 7 928.4 | 7 647.4 | 8 583.9 | 8 204.5 | 7 540.9 | 8 314.8 | 6 828.0 | 7 037.6 | 7 183.6 | 10 170.0 | 7 761.3 | 8 120.5 | 8 673.3 | 11 344.1 | 9 084.5 | 8 898.0 |
| Kapitał (fundusz) podstawowy | 0.0 | 4 054.3 | 4 054.3 | 4 054.3 | 4 054.3 | 3 994.3 | 0.0 | 3 994.3 | 3 994.3 | 3 994.3 | 4 992.8 | 4 199.8 | 4 199.8 | 4 199.8 | 4 199.8 | 4 199.8 | 4 170.9 | 4 170.9 | 4 170.9 | 4 170.9 | 4 170.9 | 4 170.9 | 4 170.9 | 4 170.9 | 4 170.9 | 4 170.9 |
| Zyski zatrzymane | 0.0 | 8 126.4 | 6 128.5 | 7 614.4 | 5 518.5 | 6 192.4 | 0.0 | 5 729.8 | 6 105.5 | 6 347.3 | 6 629.9 | 6 913.4 | 6 420.8 | 6 839.7 | 7 230.7 | 7 043.2 | 7 579.1 | 8 106.3 | 8 593.6 | 8 282.1 | 9 198.1 | 9 657.4 | 10 140.3 | 7 841.1 | 8 606.3 | 8 976.0 |
| Kapitał własny | 13 661.6 | 14 391.6 | 14 391.6 | 14 146.7 | 14 146.7 | 14 845.6 | 14 845.6 | 13 582.1 | 14 037.7 | 16 797.6 | 19 037.0 | 27 086.7 | 23 234.0 | 26 282.5 | 27 314.4 | 24 708.4 | 23 779.7 | 24 752.9 | 24 950.2 | 27 241.0 | 26 428.7 | 27 821.0 | 28 909.0 | 28 657.5 | 29 535.9 | 31 791.4 |
| Udziały mniejszościowe | 0.0 | 2 022.0 | 2 022.0 | 1 956.4 | 1 956.4 | 2 154.7 | 0.0 | 2 049.6 | 2 157.0 | 2 795.8 | 2 890.5 | 3 031.4 | 2 961.8 | 3 073.6 | 3 131.7 | 2 880.7 | 2 954.4 | 3 146.8 | 3 274.5 | 3 188.2 | 3 382.7 | 3 511.0 | 3 620.7 | 3 359.8 | 3 459.7 | 3 447.3 |
| Pasywa | 13 661.6 | 17 306.8 | 17 497.1 | 17 974.6 | 17 974.6 | 18 171.0 | 14 845.6 | 19 462.0 | 20 864.5 | 24 053.2 | 26 965.4 | 34 734.2 | 31 817.9 | 34 487.0 | 34 855.2 | 33 023.2 | 30 607.8 | 31 790.5 | 32 133.8 | 37 411.0 | 34 190.0 | 35 941.5 | 37 582.3 | 40 001.6 | 38 620.4 | 40 689.4 |
| Inwestycje | 4 730.0 | 5 536.9 | 5 886.9 | 6 227.5 | 6 227.5 | 5 868.9 | 6 718.1 | 5 002.7 | 4 991.3 | 6 926.3 | 7 422.1 | 15 060.4 | 11 509.1 | 13 966.8 | 14 505.2 | 12 068.8 | 10 229.8 | 10 508.5 | 10 087.9 | 12 296.8 | 10 400.0 | 15 034.9 | 15 786.9 | 17 530.6 | 13 632.0 | 15 550.8 |
| Dług | 0.0 | 0.0 | 342.5 | 303.1 | 570.3 | 1 205.0 | 0.0 | 2 661.8 | 4 092.7 | 4 556.5 | 4 782.9 | 4 287.4 | 5 067.0 | 4 163.5 | 3 786.9 | 3 758.2 | 3 706.2 | 3 629.6 | 3 486.8 | 3 530.3 | 3 203.3 | 3 115.7 | 3 255.7 | 3 258.7 | 3 278.4 | 2 880.8 |
| Środki pieniężne i inne aktywa pieniężne | (2 365.0) | 3 434.5 | 3 434.5 | 3 136.5 | 3 136.5 | 3 359.1 | (3 359.1) | 3 785.7 | 4 016.6 | 4 219.3 | 4 628.4 | 4 655.3 | 4 404.8 | 4 313.7 | 2 992.2 | 1 784.9 | 1 452.1 | 1 556.0 | 1 507.5 | 2 357.5 | 2 377.5 | 3 034.1 | 2 737.2 | 1 976.8 | 2 097.3 | 1 991.2 |
| Dług netto | 2 365.0 | (3 434.5) | (3 091.9) | (2 833.4) | (2 566.2) | (2 154.0) | 3 359.1 | (1 123.9) | 76.1 | 337.2 | 154.5 | (367.9) | 662.3 | (150.2) | 794.7 | 1 973.3 | 2 254.1 | 2 073.6 | 1 979.3 | 1 172.8 | 825.7 | 81.6 | 518.5 | 1 282.0 | 1 181.1 | 889.6 |
| Ticker | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.TW | 2211.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 |