Wall Street Experts

Budimex SA

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
Rok finansowy 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 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 3 858.2 3 996.2 4 205.8 4 670.7 4 713.4 4 637.8 4 914.2 5 372.8 5 593.7 5 315.5 5 163.8 5 579.9 5 997.4 5 509.6 5 225.8 5 271.6 5 456.4 5 122.6 5 193.0 6 162.9 6 674.0 7 069.0 7 221.8 7 599.6 7 462.2 5 785.2 6 766.0 7 069.8 6 863.3 7 389.2 6 876.0 7 063.4 7 387.2 7 749.1 7 300.2 7 615.9 8 418.2 8 346.7 7 465.4 7 511.7 7 816.3
Aktywa trwałe 677.5 679.5 714.6 751.9 821.2 828.3 846.4 868.2 856.9 877.5 898.5 925.1 927.3 932.5 938.5 980.2 988.6 1 037.6 969.1 1 360.1 1 434.5 1 473.1 1 482.5 1 523.8 1 536.3 1 994.7 1 546.0 1 608.7 1 672.4 1 746.8 1 727.0 1 724.6 1 818.1 1 824.6 1 807.9 1 863.8 2 001.8 2 020.0 1 980.0 1 998.2 2 115.5
Rzeczowe aktywa trwałe netto 79.5 76.5 74.7 73.7 83.2 83.3 94.4 102.5 114.7 137.3 116.9 140.7 162.4 160.8 175.0 206.6 258.1 290.3 278.5 491.5 512.9 518.2 537.4 541.0 548.8 221.4 528.6 544.5 538.6 531.7 548.3 565.1 640.7 652.7 660.2 671.5 718.0 734.6 783.8 830.6 946.0
Wartość firmy 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 73.2 154.4 168.5 168.5 168.5 168.5 168.5 168.5 168.5 168.5 168.5 168.5 185.7 185.7 178.2 178.2 187.0 187.0 178.2 178.2 178.2 178.2 178.2
Wartości niematerialne i prawne 4.5 4.3 4.2 3.9 4.0 4.5 4.5 22.6 29.9 28.9 28.1 28.4 30.2 28.9 27.7 26.6 28.4 27.3 26.1 138.3 168.8 166.9 165.6 162.5 162.0 157.7 154.2 151.8 150.6 168.0 143.9 141.4 145.1 141.1 136.0 132.5 131.1 126.5 120.2 117.5 115.8
Wartość firmy i wartości niematerialne i prawne 77.7 77.5 77.4 77.1 77.2 77.7 77.8 95.9 103.2 102.2 101.4 101.6 103.4 102.1 101.0 99.9 101.6 100.5 99.3 292.7 337.3 335.4 334.1 331.0 330.5 35.5 322.7 320.3 319.1 336.6 329.7 327.2 323.3 319.3 323.0 319.5 309.3 304.7 298.4 295.7 294.0
Należności netto 590.9 670.8 1 083.2 1 047.0 524.0 720.7 1 125.0 1 121.8 752.9 930.6 1 362.4 1 587.7 1 080.1 1 321.8 1 782.3 1 854.5 1 287.3 1 378.6 1 783.8 1 951.8 1 474.4 1 310.2 1 524.6 1 658.1 1 485.3 0.0 0.0 0.0 1 845.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2 067.7 2 382.5 1 800.4
Inwestycje długoterminowe 15.9 7.8 2.7 (0.4) 55.0 58.8 60.9 60.7 52.8 (33.6) (67.5) (117.1) 48.7 (131.3) 109.5 113.6 47.2 119.4 2.6 10.8 (110.1) (126.9) (126.0) 8.2 9.0 365.4 12.2 9.5 85.1 10.6 12.1 8.4 8.9 8.0 10.6 7.4 96.4 119.4 93.8 (20.6) (19.6)
Aktywa obrotowe 3 180.7 3 316.7 3 491.2 3 918.8 3 892.2 3 809.5 4 067.8 4 504.6 4 736.7 4 438.0 4 265.3 4 654.8 5 070.0 4 577.1 4 287.4 4 291.4 4 467.7 4 085.0 4 223.9 4 802.8 5 239.4 5 595.9 5 739.3 6 075.9 5 926.0 3 790.6 5 220.1 5 461.1 5 190.9 5 642.5 5 149.1 5 338.9 5 569.1 5 924.6 5 492.4 5 752.1 6 416.5 6 326.8 5 485.4 5 513.5 5 700.8
Środki pieniężne i Inwestycje 1 831.7 1 890.6 1 607.9 1 978.5 2 413.1 2 140.5 1 924.0 2 266.3 2 715.1 2 130.9 1 409.5 1 625.7 2 126.9 1 728.8 926.7 834.1 1 409.2 872.3 166.6 698.7 1 635.9 2 087.3 2 190.0 2 430.3 2 081.6 2 141.2 2 963.9 2 997.2 2 715.8 3 110.7 2 121.8 2 362.2 3 255.2 3 392.9 2 850.5 2 957.7 3 932.7 4 050.4 2 727.5 2 493.4 3 232.2
Zapasy 648.7 740.2 788.4 882.6 867.6 915.6 998.1 1 093.8 1 183.6 1 344.8 1 455.4 1 413.4 1 425.1 1 501.0 1 542.9 1 575.2 1 611.8 1 778.2 1 835.8 1 962.8 2 013.8 2 137.7 2 002.2 1 963.1 1 998.3 462.3 417.7 425.5 429.0 532.5 651.4 640.9 743.8 737.4 633.3 565.9 608.0 626.8 614.1 567.9 626.2
Inwestycje krótkoterminowe 0.0 22.6 24.7 28.0 0.0 2.3 0.9 0.6 0.0 100.5 181.8 232.4 0.0 248.8 6.4 5.8 0.0 2.2 62.5 1.2 120.0 137.3 136.1 2.0 0.1 17.2 1.7 1.0 1.5 1.4 1.9 4.7 5.9 7.3 17.3 15.4 32.4 33.5 32.5 30.3 26.8
Środki pieniężne i inne aktywa pieniężne 1 831.7 1 868.0 1 583.2 1 950.6 2 413.1 2 138.2 1 923.1 2 265.7 2 715.1 2 030.4 1 227.7 1 393.4 2 126.8 1 480.0 920.3 828.3 1 409.2 870.1 104.1 697.5 1 516.0 1 950.0 2 053.8 2 428.3 2 081.5 2 124.0 2 962.2 2 996.2 2 715.8 3 109.3 2 119.9 2 357.5 3 249.4 3 385.6 2 833.2 2 942.2 3 900.3 4 016.9 2 695.0 2 463.1 3 205.4
Należności krótkoterminowe 302.1 1 156.1 1 351.7 1 447.6 297.7 1 138.8 1 335.8 1 424.8 1 645.6 1 308.8 1 460.3 1 590.3 513.9 1 406.9 1 661.0 1 654.5 520.1 1 377.8 1 509.5 1 694.2 273.7 1 369.0 1 652.3 1 604.6 231.0 1 500.5 1 523.3 1 901.4 170.3 1 641.9 1 646.1 1 794.0 193.5 1 628.9 1 731.1 1 857.0 166.0 1 775.0 1 796.5 2 106.5 596.9
Dług krótkoterminowy 21.4 20.8 20.8 19.2 19.8 18.6 18.3 18.3 20.3 20.2 23.0 27.3 30.3 33.2 37.6 46.1 54.8 68.4 154.8 187.2 177.1 190.9 181.8 186.8 189.1 57.8 129.4 87.1 83.8 83.4 0.0 76.4 76.4 69.9 71.9 67.2 64.2 65.1 65.2 0.0 66.7
Zobowiązania krótkoterminowe 2 923.1 3 031.1 3 333.4 3 722.8 3 666.0 3 528.0 3 901.0 4 238.9 4 299.1 3 919.0 4 042.1 4 279.3 4 500.3 3 931.3 4 022.0 3 922.9 3 917.1 3 421.7 3 734.0 4 458.9 4 787.9 5 131.8 5 313.6 5 480.7 5 135.2 3 841.2 4 259.3 4 867.9 4 478.5 4 951.8 4 916.1 4 922.9 5 058.7 5 309.1 5 144.8 5 288.6 5 751.7 5 570.3 5 485.2 5 375.6 5 509.9
Rozliczenia międzyokresowe 1 439.3 0.1 3.3 29.8 1 894.4 2.7 28.2 67.6 2 208.4 0.7 3.9 11.9 2 940.5 5.0 6.0 26.6 3 120.9 4.9 4.9 60.8 4 004.0 126.1 69.0 144.3 4 493.2 45.7 110.6 149.2 3 993.0 1 945.4 1 894.6 1 684.0 2 072.2 2 131.1 1 866.4 1 836.6 2 237.8 2 143.1 2 037.8 1 796.5 0.0
Zobowiązania długoterminowe 412.6 404.9 398.4 419.1 444.2 454.9 471.5 487.4 488.7 508.3 506.6 543.5 614.9 631.9 641.8 684.8 788.8 921.4 796.6 963.3 1 049.4 1 074.9 1 075.6 1 136.4 1 139.7 854.8 1 030.9 1 002.4 1 023.8 1 016.5 1 002.0 1 023.7 1 029.0 1 030.8 1 038.1 1 041.5 1 096.2 1 085.2 1 029.0 1 015.2 1 023.1
Rezerwy z tytułu odroczonego podatku 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 17.6 13.4 13.0 12.6 8.5 4.6 3.7 1.2 0.7 0.8 0.2 0.1 0.1 1.1 0.8 1.1 1.2 1.6 1.2 1.6 1.7 1.5
Zobowiązania długoterminowe 412.6 404.9 398.4 419.1 444.2 454.9 471.5 487.4 488.7 508.3 506.6 543.5 614.9 631.9 641.8 684.8 788.8 921.4 796.6 963.3 1 049.4 1 074.9 1 075.6 1 136.4 1 139.7 854.8 1 030.9 1 002.4 1 023.8 1 016.5 1 002.0 1 023.7 1 029.0 1 030.8 1 038.1 1 041.5 1 096.2 1 085.2 1 029.0 1 015.2 1 023.1
Zobowiązania z tytułu leasingu 25.7 0.0 0.0 0.0 22.8 0.0 0.0 0.0 41.6 0.0 0.0 0.0 82.9 0.0 0.0 0.0 198.4 0.0 0.0 0.0 368.8 0.0 0.0 0.0 399.3 0.0 115.0 0.0 198.3 0.0 0.0 0.0 188.7 0.0 0.0 0.0 161.9 0.0 89.4 0.0 172.3
Zobowiązania ogółem 3 335.7 3 436.1 3 731.8 4 141.9 4 110.2 3 983.0 4 372.6 4 726.3 4 787.8 4 427.3 4 548.6 4 822.9 5 115.2 4 563.2 4 663.8 4 607.7 4 705.9 4 343.1 4 530.7 5 422.2 5 837.3 6 206.7 6 389.2 6 617.1 6 275.0 4 696.0 5 290.2 5 870.2 5 502.3 5 968.4 5 918.1 5 946.6 6 087.8 6 339.9 6 182.9 6 330.1 6 847.9 6 655.5 6 514.2 6 390.7 6 533.0
Kapitał (fundusz) podstawowy 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 145.8 127.6 145.8 145.8 145.8 145.8
Zyski zatrzymane 276.1 313.5 226.7 281.3 356.0 407.5 294.2 399.2 558.1 643.9 370.7 513.2 640.5 703.9 319.0 421.7 501.8 530.3 413.0 478.1 567.0 589.0 561.1 707.6 910.0 808.3 1 204.9 925.5 1 033.6 1 090.0 635.6 793.0 968.8 1 075.1 784.2 959.9 1 247.7 1 366.9 613.4 783.6 952.5
Kapitał własny 522.5 560.2 474.0 528.8 603.1 654.8 541.7 646.5 805.8 888.2 615.2 757.0 882.1 946.3 562.1 664.0 750.5 779.4 662.3 740.7 836.6 862.3 832.6 982.5 1 187.3 1 131.1 1 475.8 1 199.6 1 361.0 1 420.9 958.0 1 116.8 1 299.5 1 409.2 1 117.3 1 285.8 1 570.3 1 691.2 951.2 1 120.9 1 283.3
Udziały mniejszościowe 3.2 3.6 3.7 3.8 3.9 4.3 4.4 4.4 4.4 1.5 1.5 0.7 0.7 0.7 0.6 0.0 7.1 7.4 7.6 20.4 28.5 30.4 29.9 33.6 37.9 41.8 34.7 38.1 41.8 44.8 36.0 37.0 41.1 44.7 46.5 36.8 39.5 41.9 55.5 55.8 51.0
Pasywa 3 858.2 3 996.2 4 205.8 4 670.7 4 713.4 4 637.8 4 914.2 5 372.8 5 593.7 5 315.5 5 163.8 5 579.9 5 997.4 5 509.6 5 225.8 5 271.6 5 456.4 5 122.6 5 193.0 6 162.9 6 674.0 7 069.0 7 221.8 7 599.6 7 462.2 5 785.2 6 766.0 7 069.8 6 863.3 7 389.2 6 876.0 7 063.4 7 387.2 7 749.1 7 300.2 7 615.9 8 418.2 8 346.7 7 465.4 7 511.7 7 816.3
Inwestycje 15.9 30.4 27.3 27.6 55.0 61.2 61.8 61.2 52.8 66.9 114.4 115.3 48.7 117.5 115.8 119.5 47.2 121.6 65.1 11.9 9.9 10.3 10.1 10.3 9.1 382.5 13.9 10.5 11.0 12.0 14.0 13.1 14.7 15.3 27.9 22.8 128.8 152.9 126.3 9.7 7.2
Dług 67.7 64.9 63.2 59.7 64.3 64.8 67.6 70.8 82.6 102.8 86.1 107.3 122.4 131.6 146.7 184.0 238.9 356.5 351.3 451.9 450.4 472.0 447.4 450.8 450.7 160.7 270.0 253.8 239.0 223.6 209.7 202.7 225.1 211.6 207.6 193.6 236.5 232.8 232.0 233.3 261.0
Środki pieniężne i inne aktywa pieniężne 1 831.7 1 868.0 1 583.2 1 950.6 2 413.1 2 138.2 1 923.1 2 265.7 2 715.1 2 030.4 1 227.7 1 393.4 2 126.8 1 480.0 920.3 828.3 1 409.2 870.1 104.1 697.5 1 516.0 1 950.0 2 053.8 2 428.3 2 081.5 2 124.0 2 962.2 2 996.2 2 715.8 3 109.3 2 119.9 2 357.5 3 249.4 3 385.6 2 833.2 2 942.2 3 900.3 4 016.9 2 695.0 2 463.1 3 205.4
Dług netto (1 764.0) (1 803.1) (1 520.0) (1 890.8) (2 348.8) (2 073.3) (1 855.6) (2 194.9) (2 632.5) (1 927.6) (1 141.5) (1 286.1) (2 004.4) (1 348.5) (773.6) (644.3) (1 170.2) (513.6) 247.3 (245.6) (1 065.6) (1 478.0) (1 606.4) (1 977.5) (1 630.8) (1 963.3) (2 692.1) (2 742.4) (2 476.7) (2 885.7) (1 910.1) (2 154.8) (3 024.2) (3 174.1) (2 625.6) (2 748.7) (3 663.8) (3 784.0) (2 463.0) (2 463.1) (2 944.3)
Ticker BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA BDX.WA
Waluta PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN