Wall Street Experts

Compass Minerals International, Inc.

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 43 44
Rok finansowy 2014 2014 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 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 Q4 Q1
Aktywa 1 404.8 1 379.2 1 541.2 1 546.5 1 637.2 1 551.5 1 530.3 1 528.7 1 628.9 1 651.9 1 656.6 2 102.4 2 468.9 2 323.3 2 297.9 2 446.8 2 571.0 2 412.8 2 274.3 2 353.0 2 367.9 2 308.6 2 320.9 2 329.8 2 443.2 2 110.8 2 085.8 2 157.8 2 262.4 1 905.0 1 972.5 1 630.9 1 693.1 1 647.2 1 577.0 1 644.3 1 764.7 1 784.7 1 732.6 1 818.0 1 805.3 1 652.1 1 595.2 1 640.1 1 720.9
Aktywa trwałe 827.4 823.0 942.2 935.6 934.5 920.9 959.3 974.5 1 116.6 1 192.1 1 220.2 1 241.6 1 753.9 1 775.2 1 758.4 1 814.7 1 833.5 1 816.3 1 727.5 1 707.9 1 646.7 1 689.4 1 695.7 1 634.4 1 658.2 1 484.6 1 465.4 1 472.4 1 505.2 1 095.9 1 089.2 1 099.5 1 107.9 1 125.0 1 097.7 1 085.1 1 080.0 1 083.9 1 200.5 1 224.2 1 177.5 1 054.0 1 048.2 1 052.8 1 023.3
Rzeczowe aktywa trwałe netto 677.3 676.2 691.9 691.3 700.9 699.6 736.5 762.9 800.7 865.1 890.5 907.6 1 092.3 1 109.4 1 116.8 1 140.0 1 138.1 1 124.8 1 077.5 1 067.1 1 052.0 1 048.2 1 051.5 1 023.5 1 030.8 953.8 948.0 944.8 964.9 845.0 833.8 830.5 814.3 821.1 802.5 780.2 774.8 782.6 817.1 852.2 803.0 793.5 787.9 806.5 778.6
Wartość firmy 0.0 0.0 73.8 71.0 68.5 63.1 64.1 60.0 58.1 61.8 61.4 60.6 412.2 417.2 403.2 421.6 405.0 402.8 355.0 345.2 350.8 350.9 356.4 332.1 343.0 274.7 264.9 260.7 281.3 56.4 58.2 0.0 57.7 57.9 57.3 56.4 56.8 56.9 103.3 96.8 97.2 5.9 5.9 6.0 5.8
Wartości niematerialne i prawne 150.1 146.8 250.3 244.3 233.6 221.3 222.8 211.6 315.9 327.0 329.7 334.0 661.6 665.8 641.6 674.7 695.4 138.0 650.0 640.8 594.7 113.2 644.2 610.9 627.4 530.8 517.4 527.6 540.3 250.9 49.8 269.0 48.2 48.4 47.2 45.4 45.3 44.9 119.9 120.0 119.5 102.0 100.8 82.0 80.1
Wartość firmy i wartości niematerialne i prawne 150.1 146.8 250.3 244.3 233.6 221.3 222.8 211.6 315.9 327.0 329.7 334.0 661.6 665.8 641.6 674.7 695.4 540.8 650.0 640.8 594.7 464.1 644.2 610.9 627.4 530.8 517.4 527.6 540.3 250.9 108.0 269.0 105.9 303.9 295.2 258.3 102.1 257.0 223.2 372.0 216.7 107.9 106.7 88.5 85.9
Należności netto 211.9 158.4 100.7 145.3 213.0 143.6 90.5 138.1 147.8 134.8 71.9 115.1 320.9 226.3 176.3 209.6 344.5 275.0 174.6 213.0 311.6 241.3 178.5 216.0 342.4 225.0 168.6 194.2 296.7 158.6 91.0 132.8 199.7 197.3 108.6 167.2 202.2 159.7 95.8 129.5 168.6 143.0 92.3 126.1 261.7
Inwestycje długoterminowe 0.0 (82.7) 0.0 (71.5) 0.0 (67.8) 0.0 (66.4) 116.4 121.4 124.1 127.5 24.9 24.1 24.1 24.7 24.6 24.6 24.0 24.3 24.5 24.3 24.5 24.3 24.9 23.1 23.5 24.4 20.0 (202.5) (205.4) 0.0 33.4 49.7 48.4 46.6 45.7 44.3 (61.5) 0.0 0.0 0.0 0.0 0.0 0.0
Aktywa obrotowe 577.4 556.2 599.0 610.9 702.7 630.6 571.0 554.2 512.3 459.8 436.4 860.8 715.0 548.1 539.5 632.1 737.5 596.5 546.8 645.1 721.2 619.2 625.2 695.4 785.0 626.2 620.4 685.4 757.2 809.1 883.3 531.4 585.2 522.2 479.3 559.2 684.7 700.8 532.1 593.8 627.8 598.1 547.0 587.3 697.6
Środki pieniężne i Inwestycje 159.6 283.4 304.0 220.0 266.8 313.8 233.7 119.1 58.4 85.2 92.7 432.2 77.4 48.9 33.9 39.1 36.6 44.5 40.8 36.1 27.0 43.8 20.4 23.9 34.7 109.8 67.2 34.1 21.0 42.8 26.3 18.1 20.3 44.9 47.2 46.1 146.1 249.7 58.0 38.7 38.3 40.0 12.8 20.2 45.8
Zapasy 180.7 94.1 159.8 217.8 199.0 151.4 224.3 268.7 275.3 211.1 240.9 272.6 280.6 237.7 287.9 336.0 289.9 217.2 247.7 312.0 266.6 226.1 309.0 337.1 311.5 254.2 325.1 385.5 370.6 219.9 289.0 321.7 307.7 210.7 268.9 302.2 301.0 261.7 340.1 392.2 392.5 367.7 407.5 414.1 367.1
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 24.0 20.0 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
Środki pieniężne i inne aktywa pieniężne 159.6 283.4 304.0 220.0 266.8 313.8 233.7 119.1 58.4 85.2 92.7 432.2 77.4 48.9 33.9 39.1 36.6 44.5 40.8 36.1 27.0 43.8 20.4 23.9 34.7 109.8 67.2 34.1 21.0 42.8 26.3 18.1 20.3 44.9 47.2 46.1 146.1 249.7 58.0 38.7 38.3 40.0 12.8 20.2 45.8
Należności krótkoterminowe 109.4 69.5 66.3 75.9 97.6 70.5 63.6 77.9 80.7 48.7 54.5 52.2 100.8 74.3 80.7 94.6 123.5 109.0 96.5 137.3 111.3 90.5 98.7 110.3 126.2 112.8 108.1 121.5 116.8 104.6 82.6 (1 142.4) 99.8 114.0 85.9 114.7 113.4 114.9 96.9 116.8 85.9 88.5 69.4 82.1 96.2
Dług krótkoterminowy 3.9 3.9 3.9 3.9 3.9 3.9 3.9 3.9 4.9 4.9 4.0 8.5 130.2 116.5 82.8 55.4 32.1 32.3 29.9 28.2 43.5 74.2 72.8 50.9 51.8 40.1 39.0 56.4 63.7 0.0 1 152.8 935.4 1 004.9 0.0 885.9 947.6 832.1 0.0 5.0 5.0 5.0 5.0 6.3 7.5 8.7
Zobowiązania krótkoterminowe 257.6 218.2 212.4 170.2 237.7 165.4 140.1 176.0 170.8 136.1 128.1 134.3 360.8 297.1 254.0 251.0 268.0 251.1 205.5 252.9 283.3 286.0 276.4 277.9 295.6 259.3 261.0 301.8 296.3 393.4 427.7 195.4 197.4 224.2 189.4 233.1 218.7 276.0 246.0 275.8 204.3 200.9 188.4 217.0 294.8
Rozliczenia międzyokresowe 56.5 68.0 70.4 (75.9) (97.6) (70.5) (63.6) (77.9) (80.7) (48.7) (54.5) (52.2) (100.8) (74.3) (80.7) (94.6) (123.5) 0.0 (96.5) (137.3) (111.3) 0.0 (98.7) (110.3) (126.2) (112.8) (108.1) 80.0 87.0 0.0 (1 057.4) 207.0 (916.7) 0.0 200.8 63.4 59.2 0.0 21.0 (116.8) 0.0 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 593.0 588.7 754.6 760.3 745.9 740.0 739.4 732.7 818.4 813.6 844.1 1 300.8 1 384.9 1 296.1 1 350.2 1 447.8 1 608.4 1 492.6 1 518.3 1 568.9 1 544.4 1 483.8 1 521.6 1 592.4 1 618.0 1 490.0 1 481.2 1 531.9 1 579.1 1 388.3 1 358.2 1 142.4 1 207.7 1 136.5 1 086.7 1 154.2 1 036.2 1 023.3 949.9 1 025.0 1 141.2 1 063.5 1 054.7 1 106.5 1 163.1
Rezerwy z tytułu odroczonego podatku 118.3 114.9 130.2 136.8 123.4 118.5 118.8 113.1 96.3 101.1 97.9 96.7 187.3 181.2 177.4 173.6 278.0 125.0 263.2 256.9 223.2 102.6 245.7 234.2 253.8 236.3 233.7 242.7 241.4 204.3 56.3 207.0 57.8 214.3 200.8 206.6 59.2 197.6 61.5 224.7 60.7 59.6 59.4 56.5 56.0
Zobowiązania długoterminowe 593.0 588.7 754.6 760.3 745.9 740.0 739.4 732.7 818.4 813.6 844.1 1 300.8 1 384.9 1 296.1 1 350.2 1 447.8 1 608.4 1 492.6 1 518.3 1 568.9 1 544.4 1 483.8 1 521.6 1 592.4 1 618.0 1 490.0 1 481.2 1 531.9 1 579.1 1 388.3 1 358.2 1 142.4 1 207.7 1 136.5 1 086.7 1 154.2 1 036.2 1 023.3 949.9 1 025.0 1 141.2 1 063.5 1 054.7 1 106.5 1 163.1
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 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
Zobowiązania ogółem 850.6 806.9 967.0 930.5 983.6 905.4 879.5 908.7 989.2 949.7 972.2 1 435.1 1 745.7 1 593.2 1 604.2 1 698.8 1 876.4 1 743.7 1 723.8 1 821.8 1 827.7 1 769.8 1 798.0 1 870.3 1 913.6 1 749.3 1 742.2 1 833.7 1 875.4 1 781.7 1 785.9 1 337.8 1 405.1 1 360.7 1 276.1 1 387.3 1 254.9 1 299.3 1 195.9 1 300.8 1 345.5 1 264.4 1 243.1 1 323.5 1 457.9
Kapitał (fundusz) podstawowy 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.0 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4
Zyski zatrzymane 452.5 482.5 461.6 529.2 589.5 627.7 618.5 623.1 659.1 685.2 667.9 653.5 727.5 724.6 693.7 701.3 672.5 660.8 628.6 616.9 643.5 626.4 589.8 576.0 607.4 610.1 587.0 560.1 567.3 319.5 352.9 0.0 269.6 252.3 239.2 226.5 219.9 192.0 225.8 217.1 135.6 81.3 50.4 2.2 (21.4)
Kapitał własny 554.2 572.3 574.2 616.0 653.6 646.1 650.8 620.0 639.7 702.2 684.4 667.3 723.2 730.1 693.7 748.0 694.6 669.1 550.5 531.2 540.2 538.8 522.9 459.5 529.6 361.5 343.6 324.1 387.0 123.3 186.6 293.1 288.0 286.5 300.9 257.0 509.8 485.4 536.7 517.2 459.8 387.7 352.1 316.6 263.0
Udziały mniejszościowe 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Pasywa 1 404.8 1 379.2 1 541.2 1 546.5 1 637.2 1 551.5 1 530.3 1 528.7 1 628.9 1 651.9 1 656.6 2 102.4 2 468.9 2 323.3 2 297.9 2 446.8 2 571.0 2 412.8 2 274.3 2 353.0 2 367.9 2 308.6 2 320.9 2 329.8 2 443.2 2 110.8 2 085.8 2 157.8 2 262.4 1 905.0 1 972.5 1 630.9 1 693.1 1 647.2 1 577.0 1 644.3 1 764.7 1 784.7 1 732.6 1 818.0 1 805.3 1 652.1 1 595.2 1 640.1 1 720.9
Inwestycje 0.0 (82.7) 0.0 (71.5) 0.0 (67.8) 0.0 (66.4) 116.4 121.4 124.1 127.5 24.9 24.1 24.1 24.7 24.6 24.6 24.0 24.3 24.5 24.3 24.5 24.3 24.9 23.1 23.5 48.4 40.0 (202.5) (205.4) 0.0 33.4 49.7 48.4 46.6 45.7 44.3 (61.5) 0.0 0.0 0.0 0.0 0.0 0.0
Dług 478.6 477.7 628.3 627.4 626.4 625.4 624.5 623.5 727.0 717.4 750.2 1 212.6 1 327.8 1 231.4 1 255.6 1 329.6 1 362.5 1 250.5 1 285.0 1 340.2 1 364.7 1 299.8 1 348.7 1 409.1 1 416.0 1 293.8 1 286.5 1 345.6 1 401.4 1 184.0 1 152.8 935.4 1 004.9 922.2 885.9 947.6 832.1 825.7 721.0 805.3 913.7 877.2 875.1 917.5 974.4
Środki pieniężne i inne aktywa pieniężne 159.6 283.4 304.0 220.0 266.8 313.8 233.7 119.1 58.4 85.2 92.7 432.2 77.4 48.9 33.9 39.1 36.6 44.5 40.8 36.1 27.0 43.8 20.4 23.9 34.7 109.8 67.2 34.1 21.0 42.8 26.3 18.1 20.3 44.9 47.2 46.1 146.1 249.7 58.0 38.7 38.3 40.0 12.8 20.2 45.8
Dług netto 319.0 194.3 324.3 407.4 359.6 311.6 390.8 504.4 668.6 632.2 657.5 780.4 1 250.4 1 182.5 1 221.7 1 290.5 1 325.9 1 206.0 1 244.2 1 304.1 1 337.7 1 256.0 1 328.3 1 385.2 1 381.3 1 184.0 1 219.3 1 311.5 1 380.4 1 141.2 1 126.5 917.3 984.6 877.3 838.7 901.5 686.0 576.0 663.0 766.6 875.4 837.2 862.3 897.3 928.6
Ticker CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP CMP
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 USD USD