Wall Street Experts

Commercial Metals Company

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 42
Rok finansowy 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 2025 2025 2025
Kwartał 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 Q1 Q2 Q3
Aktywa 3 616.3 3 589.5 3 579.7 3 372.3 3 302.7 3 043.5 3 110.7 3 130.9 3 002.6 3 131.8 3 274.6 2 975.1 2 898.6 2 910.5 3 245.5 3 328.3 3 708.6 3 728.7 3 767.0 3 758.8 3 808.4 3 907.9 3 954.9 4 081.7 4 016.7 4 064.0 4 391.1 4 638.7 4 725.3 5 504.2 6 103.7 6 237.0 6 274.0 6 484.9 6 520.9 6 639.1 6 695.2 6 662.3 6 710.2 6 817.8 6 772.4 6 689.7 6 993.8
Aktywa trwałe 1 104.4 1 075.5 1 066.1 1 065.2 1 043.3 1 063.1 1 079.4 1 082.7 1 089.9 1 144.8 1 222.6 1 261.2 1 298.1 1 262.4 1 250.5 1 251.1 1 679.7 1 658.4 1 652.9 1 678.8 1 793.8 1 823.0 1 809.9 1 867.6 1 847.5 1 858.4 1 872.6 1 901.8 1 938.9 2 014.0 2 660.1 2 795.6 3 049.9 3 206.7 3 379.2 3 494.9 3 451.3 3 464.2 3 470.6 3 525.1 3 554.3 3 561.6 3 635.1
Rzeczowe aktywa trwałe netto 902.5 875.4 872.0 883.6 860.4 877.8 890.1 895.0 893.2 940.3 1 016.9 1 061.3 1 092.8 1 083.2 1 074.4 1 075.0 1 492.2 1 478.3 1 473.6 1 501.0 1 504.3 1 522.3 1 513.5 1 571.1 1 549.4 1 557.1 1 562.5 1 566.1 1 587.4 1 649.3 1 808.4 1 910.9 2 029.0 2 159.7 2 268.2 2 409.4 2 423.7 2 474.5 2 511.9 2 577.1 2 612.8 2 623.4 2 690.0
Wartość firmy 74.1 73.8 73.8 66.4 66.2 66.3 66.3 66.4 66.1 66.5 66.8 64.9 64.9 64.5 64.3 64.3 64.3 64.3 64.2 64.1 64.2 64.2 64.1 64.3 64.3 66.2 66.3 66.1 65.9 65.8 253.6 249.0 277.5 278.7 342.1 385.8 382.7 383.6 383.9 385.6 384.2 383.8 386.5
Wartości niematerialne i prawne 0.0 0.0 0.0 16.3 0.0 40.2 0.0 12.6 17.6 19.8 0.0 12.8 21.7 0.0 0.0 14.0 0.0 0.0 0.0 13.3 12.8 12.2 11.7 12.6 12.0 11.4 11.0 10.1 9.3 8.7 266.4 257.4 251.8 248.7 252.3 259.2 252.3 245.9 239.7 234.9 227.2 220.5 216.5
Wartość firmy i wartości niematerialne i prawne 74.1 73.8 73.8 66.4 66.2 66.3 66.3 66.4 66.1 66.5 66.8 64.9 64.9 64.5 64.3 64.3 64.3 64.3 64.2 64.1 64.2 64.2 64.1 64.3 64.3 66.2 66.3 66.1 65.9 65.8 520.0 506.4 529.3 527.4 594.4 645.0 635.0 629.5 623.6 620.5 611.4 604.3 603.0
Należności netto 986.4 898.1 987.1 900.6 715.0 685.6 740.3 765.8 716.6 774.3 870.0 706.6 772.6 634.7 678.3 749.5 1 018.0 976.7 1 014.2 1 016.1 961.5 961.7 880.6 880.7 869.1 895.6 1 073.1 1 105.6 1 095.6 1 153.9 1 330.3 1 358.9 1 287.3 1 263.5 1 244.7 1 240.2 1 216.4 1 118.5 1 182.3 1 158.9 1 106.1 1 088.1 1 156.0
Inwestycje długoterminowe 0.0 (32.1) (32.7) 0.0 (4.4) (61.7) (76.3) 0.0 (50.2) (55.6) (61.5) 0.0 (57.6) (18.9) (30.8) 0.0 (27.2) (38.4) (63.4) 0.0 (107.1) (123.7) (129.6) 0.0 (142.7) (126.8) (118.3) 0.0 (104.2) 0.0 0.0 (133.7) 0.0 268.2 (310.1) (306.8) (317.5) 79.9 41.0 30.4 0.0 0.0 0.0
Aktywa obrotowe 2 511.9 2 514.0 2 513.6 2 307.1 2 259.4 1 980.4 2 031.3 2 048.1 1 912.7 1 987.0 2 052.0 1 713.9 1 600.5 1 648.0 1 995.0 2 077.2 2 028.9 2 070.3 2 114.1 2 080.0 2 014.6 2 085.0 2 145.0 2 214.1 2 169.2 2 205.6 2 518.5 2 736.8 2 786.4 3 490.2 3 443.6 3 441.5 3 224.1 3 278.1 3 141.6 3 144.2 3 243.8 3 198.1 3 239.6 3 292.8 3 218.1 3 128.1 3 358.7
Środki pieniężne i Inwestycje 326.1 313.0 381.0 485.3 637.2 381.7 483.9 517.5 465.2 395.5 275.8 252.6 130.2 195.2 600.4 622.5 52.4 66.7 120.3 192.5 224.8 232.4 462.1 542.1 465.2 367.3 443.1 497.7 415.1 846.6 410.3 672.6 582.1 604.0 475.5 592.3 704.6 638.3 698.3 857.9 856.1 758.4 893.0
Zapasy 952.3 1 088.2 944.6 781.4 794.7 753.7 661.6 652.8 633.8 720.8 798.0 614.5 564.8 523.4 595.2 589.0 828.6 866.4 807.6 692.4 649.7 714.8 644.9 625.4 653.5 776.6 833.1 935.4 1 071.8 1 142.4 1 346.3 1 169.7 1 102.8 1 144.3 1 145.5 1 035.6 1 028.7 1 150.4 1 075.2 971.8 960.1 978.3 1 005.3
Inwestycje krótkoterminowe 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 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 0.0 453.5 0.0 0.0 0.0 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 326.1 313.0 381.0 485.3 637.2 381.7 483.9 517.5 465.2 395.5 275.8 252.6 130.2 195.2 600.4 622.5 52.4 66.7 120.3 192.5 224.8 232.4 462.1 542.1 465.2 367.3 443.1 497.7 415.1 846.6 410.3 672.6 582.1 604.0 475.5 592.3 704.6 638.3 698.3 857.9 856.1 758.4 893.0
Należności krótkoterminowe 393.7 545.6 460.9 302.5 254.0 225.6 236.7 207.9 224.4 307.5 346.5 282.1 244.7 247.6 241.6 261.3 319.6 322.1 278.4 288.0 243.9 275.5 230.3 266.1 253.0 309.4 340.2 450.7 424.9 414.0 492.9 428.1 396.6 422.8 382.5 364.4 343.8 367.9 303.1 350.6 323.5 329.0 364.0
Dług krótkoterminowy 9.5 14.3 14.5 30.2 10.5 10.8 10.9 376.4 312.9 312.2 311.7 97.2 21.2 19.0 19.9 19.7 29.1 88.9 54.9 158.7 13.7 22.7 45.6 18.1 20.7 22.8 56.7 6.5 56.9 27.6 423.1 388.8 239.4 264.8 95.0 40.5 34.0 35.6 62.9 38.8 38.6 40.0 41.4
Zobowiązania krótkoterminowe 838.1 836.2 781.4 617.3 515.0 451.3 487.4 821.1 740.5 840.1 916.5 608.4 500.1 530.3 511.9 541.9 758.5 752.3 704.3 694.6 602.0 649.1 627.3 745.3 613.2 674.1 853.4 980.5 892.1 825.2 1 390.7 1 357.0 1 077.6 1 066.1 852.9 843.7 787.0 762.5 765.0 834.8 1 165.4 1 109.1 1 175.4
Rozliczenia międzyokresowe 249.3 240.5 277.1 55.8 246.2 210.7 236.0 63.0 0.0 0.0 0.0 49.2 0.0 213.2 247.6 37.8 122.3 75.4 52.0 35.4 26.9 21.0 16.7 6.0 0.0 0.0 22.2 112.1 29.1 25.3 224.0 250.3 283.8 303.4 29.3 28.4 27.0 26.0 31.5 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 1 439.1 1 441.8 1 445.0 1 435.6 1 421.5 1 243.5 1 259.9 942.3 932.0 929.7 940.0 965.8 963.5 928.7 1 280.7 1 292.8 1 461.2 1 477.9 1 498.6 1 440.1 1 504.7 1 500.7 1 526.9 1 447.1 1 468.6 1 380.5 1 381.1 1 363.1 1 346.9 1 809.1 1 570.8 1 593.6 1 612.2 1 635.5 1 644.3 1 674.3 1 678.2 1 677.0 1 686.2 1 683.0 1 591.7 1 568.4 1 720.6
Rezerwy z tytułu odroczonego podatku 51.4 56.2 60.3 55.8 51.4 61.7 76.3 63.0 50.2 55.6 61.5 49.2 57.6 18.9 30.8 37.8 27.2 38.4 63.4 79.3 107.1 123.7 129.6 130.8 142.7 126.8 118.3 112.1 104.2 146.2 224.0 250.3 283.8 303.4 310.1 306.8 317.5 293.3 286.1 0.0 200.1 186.0 186.6
Zobowiązania długoterminowe 1 439.1 1 441.8 1 445.0 1 435.6 1 421.5 1 243.5 1 259.9 942.3 932.0 929.7 940.0 965.8 963.5 928.7 1 280.7 1 292.8 1 461.2 1 477.9 1 498.6 1 440.1 1 504.7 1 500.7 1 526.9 1 447.1 1 468.6 1 380.5 1 381.1 1 363.1 1 346.9 1 809.1 1 570.8 1 593.6 1 612.2 1 635.5 1 644.3 1 674.3 1 678.2 1 677.0 1 686.2 1 683.0 1 591.7 1 568.4 1 720.6
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 0.0 0.0 63.0 0.0 0.0 0.0 78.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 179.0 112.7 130.5 28.3 131.7 136.3 134.8 132.8 97.7 131.0 127.0 142.9 150.3 63.9 211.3 253.4 197.2 103.4 109.9 124.5 0.0 0.0 0.0 0.0
Zobowiązania ogółem 2 277.2 2 278.1 2 226.4 2 053.0 1 936.5 1 694.7 1 747.2 1 763.4 1 672.5 1 769.8 1 856.5 1 574.2 1 463.6 1 459.0 1 792.6 1 834.7 2 219.6 2 230.2 2 202.8 2 134.7 2 106.7 2 149.9 2 154.2 2 192.3 2 081.8 2 054.5 2 234.5 2 343.6 2 239.1 2 634.3 2 961.5 2 950.6 2 689.7 2 701.7 2 497.2 2 518.0 2 465.2 2 439.6 2 451.2 2 517.8 2 757.1 2 677.5 2 896.1
Kapitał (fundusz) podstawowy 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3
Zyski zatrzymane 1 248.0 1 288.4 1 331.2 1 311.5 1 384.7 1 381.3 1 386.9 1 373.0 1 365.4 1 381.9 1 407.2 1 363.8 1 386.6 1 382.8 1 408.7 1 446.5 1 449.4 1 449.2 1 513.4 1 585.4 1 654.5 1 704.0 1 754.5 1 807.8 1 857.5 1 909.4 2 025.1 2 162.9 2 378.8 2 745.1 3 040.6 3 312.4 3 555.4 3 716.5 3 931.8 4 097.3 4 254.8 4 322.0 4 420.6 4 503.9 4 307.6 4 312.7 4 375.5
Kapitał własny 1 339.1 1 311.4 1 353.3 1 319.4 1 366.2 1 348.8 1 363.5 1 367.4 1 330.1 1 362.0 1 418.1 1 400.9 1 435.0 1 451.5 1 452.9 1 493.6 1 489.0 1 498.5 1 564.2 1 624.1 1 701.7 1 758.1 1 800.7 1 889.4 1 934.9 2 009.5 2 156.6 2 295.1 2 486.2 2 869.9 3 142.2 3 286.4 3 584.2 3 783.2 4 023.6 4 121.1 4 230.0 4 222.7 4 259.1 4 300.0 4 015.5 4 012.4 4 097.8
Udziały mniejszościowe 0.1 0.1 0.1 0.1 0.1 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.3
Pasywa 3 616.3 3 589.5 3 579.7 3 372.3 3 302.7 3 043.5 3 110.7 3 130.9 3 002.6 3 131.8 3 274.6 2 975.1 2 898.6 2 910.5 3 245.5 3 328.3 3 708.6 3 728.7 3 767.0 3 758.8 3 808.4 3 907.9 3 954.9 4 081.7 4 016.7 4 064.0 4 391.1 4 638.7 4 725.3 5 504.2 6 103.7 6 237.0 6 274.0 6 484.9 6 520.9 6 639.1 6 695.2 6 662.3 6 710.2 6 817.8 6 772.4 6 689.7 6 993.8
Inwestycje 0.0 (32.1) (32.7) 0.0 (4.4) (61.7) (76.3) 0.0 (50.2) (55.6) (61.5) 0.0 (57.6) (18.9) (30.8) 0.0 (27.2) (38.4) (63.4) 0.0 (107.1) (123.7) (129.6) 0.0 (142.7) (126.8) (118.3) 0.0 (104.2) 0.0 0.0 (133.7) 0.0 268.2 (310.1) (306.8) 135.9 79.9 41.0 30.4 0.0 0.0 0.0
Dług 1 292.3 1 295.6 1 293.9 1 308.1 1 285.9 1 082.7 1 078.6 1 071.4 1 068.1 1 064.3 1 063.3 824.8 825.0 818.8 1 159.0 1 158.4 1 336.9 1 399.1 1 361.8 1 244.7 1 193.2 1 167.3 1 171.1 1 083.7 1 085.6 1 033.8 1 076.9 1 069.8 1 064.7 1 473.3 1 538.6 1 502.0 1 332.6 1 364.5 1 159.1 1 154.8 1 154.5 1 161.8 1 200.5 1 189.6 1 187.1 1 194.8 1 344.2
Środki pieniężne i inne aktywa pieniężne 326.1 313.0 381.0 485.3 637.2 381.7 483.9 517.5 465.2 395.5 275.8 252.6 130.2 195.2 600.4 622.5 52.4 66.7 120.3 192.5 224.8 232.4 462.1 542.1 465.2 367.3 443.1 497.7 415.1 846.6 410.3 672.6 582.1 604.0 475.5 592.3 704.6 638.3 698.3 857.9 856.1 758.4 893.0
Dług netto 966.2 982.6 912.9 822.8 648.7 701.0 594.8 553.9 602.9 668.8 787.6 572.2 694.8 623.6 558.5 535.9 1 284.6 1 332.3 1 241.4 1 052.2 968.4 934.8 709.0 541.6 620.4 666.5 633.7 572.0 649.6 626.7 1 128.3 829.4 750.5 760.5 683.6 562.5 449.9 523.5 502.1 331.7 331.0 436.4 451.2
Ticker CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC CMC
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD