Bilans
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 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Data sprawozdania | 1999-12-31 | 2000-12-31 | 2001-12-31 | 2002-12-31 | 2003-12-31 | 2004-12-31 | 2005-12-31 | 2006-12-31 | 2007-12-31 | 2008-12-31 | 2009-12-31 | 2010-12-31 | 2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 |
| Okres | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
| Aktywa (mln) | 2 901.2 | 2 951.0 | 3 959.4 | 3 907.9 | 3 840.9 | 3 941.7 | 3 996.2 | 4 059.8 | 4 172.7 | 5 269.4 | 5 293.2 | 6 329.1 | 6 923.6 | 7 527.2 | 8 876.8 | 9 844.4 | 12 012.3 | 29 221.0 | 28 771.0 | 32 314.0 | 31 842.0 | 31 234.0 | 34 244.0 | 39 742.0 | 39 480.0 | 42 951.0 |
| Aktywa trwałe (mln) | 2 749.5 | 2 754.4 | 3 625.0 | 3 576.2 | 3 543.7 | 3 612.2 | 3 604.7 | 3 557.7 | 3 602.7 | 4 587.6 | 4 571.6 | 5 546.6 | 5 930.3 | 6 596.2 | 7 715.5 | 8 385.8 | 9 416.7 | 26 710.0 | 26 245.0 | 29 482.0 | 29 356.0 | 29 056.0 | 31 108.0 | 34 846.0 | 35 772.0 | 39 263.0 |
| Rzeczowe aktywa trwałe netto | 2 362.3 | 2 374.2 | 2 891.3 | 2 863.7 | 2 734.7 | 2 778.3 | 2 826.8 | 2 881.9 | 2 929.2 | 3 476.2 | 3 153.9 | 3 783.7 | 4 294.4 | 4 491.1 | 5 327.7 | 5 610.2 | 6 188.0 | 17 290.0 | 16 995.0 | 18 712.0 | 18 167.0 | 19 535.0 | 20 353.0 | 22 996.0 | 24 430.0 | 26 220.0 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 102.0 | 87.6 | 178.9 | 197.7 | 193.5 | 206.5 | 221.5 | 264.1 | 6 213.0 | 5 805.0 | 6 313.0 | 5 835.0 | 5 720.0 | 5 696.0 | 6 012.0 | 5 871.0 | 5 858.0 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 92.1 | 103.5 | 100.7 | 114.2 | 118.4 | 134.3 | 191.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 6.8 | 7.0 | 138.4 | 137.7 | 115.1 | 107.7 | 97.1 | 97.1 | 82.8 | 102.0 | 179.7 | 282.4 | 298.4 | 307.7 | 324.9 | 355.8 | 456.0 | 6 213.0 | 5 805.0 | 6 313.0 | 5 835.0 | 5 720.0 | 5 696.0 | 6 012.0 | 5 871.0 | 5 858.0 |
| Należności netto | 66.0 | 100.5 | 131.0 | 156.3 | 182.9 | 176.1 | 231.8 | 253.6 | 274.2 | 400.8 | 424.1 | 447.2 | 501.2 | 504.3 | 587.7 | 547.4 | 598.5 | 1 063.0 | 1 170.0 | 1 390.0 | 1 150.0 | 845.0 | 1 072.0 | 1 674.0 | 1 163.0 | 1 186.0 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 333.8 | 742.6 | 774.1 | 769.3 | 678.4 | 813.4 | 1 101.2 | 1 271.3 | 995.0 | 1 215.0 | 1 316.0 | 1 312.0 | 1 346.0 | 1 382.0 | 1 418.0 | 2 089.0 | 654.0 |
| Aktywa obrotowe | 151.7 | 196.6 | 334.4 | 331.7 | 297.2 | 329.5 | 391.5 | 502.1 | 570.0 | 681.8 | 721.6 | 782.5 | 993.3 | 931.0 | 1 161.3 | 1 458.6 | 2 595.6 | 2 511.0 | 2 526.0 | 2 832.0 | 2 486.0 | 2 178.0 | 3 136.0 | 4 896.0 | 3 708.0 | 3 688.0 |
| Środki pieniężne i Inwestycje | 2.7 | 5.7 | 23.0 | 28.5 | 16.9 | 42.7 | 21.5 | 7.6 | 26.4 | 12.2 | 48.1 | 59.9 | 76.9 | 77.5 | 103.9 | 226.2 | 1 078.8 | 412.0 | 446.0 | 325.0 | 231.0 | 220.0 | 394.0 | 310.0 | 588.0 | 196.0 |
| Zapasy | 82.4 | 85.8 | 152.9 | 108.7 | 89.8 | 73.4 | 76.1 | 113.6 | 99.7 | 131.2 | 174.5 | 177.8 | 198.8 | 177.6 | 245.8 | 294.5 | 314.3 | 472.0 | 418.0 | 474.0 | 467.0 | 453.0 | 538.0 | 769.0 | 790.0 | 781.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.3 | 50.5 | 0.0 | 52.1 | 3.1 | 5.1 | 5.4 | 8.0 | 8.0 | 52.0 | 9.0 | 0.0 | 157.0 | 8.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 2.7 | 5.7 | 23.0 | 28.5 | 16.9 | 42.7 | 21.5 | 7.6 | 26.4 | 12.2 | 21.8 | 9.4 | 76.9 | 25.4 | 100.8 | 221.1 | 1 073.4 | 404.0 | 438.0 | 273.0 | 222.0 | 220.0 | 394.0 | 310.0 | 588.0 | 196.0 |
| Należności krótkoterminowe | 105.8 | 162.3 | 175.1 | 175.1 | 207.2 | 228.5 | 248.6 | 286.0 | 282.7 | 307.1 | 305.9 | 399.6 | 332.9 | 294.8 | 385.1 | 370.7 | 394.2 | 1 242.0 | 1 161.0 | 1 289.0 | 1 118.0 | 1 148.0 | 1 485.0 | 2 025.0 | 1 454.0 | 1 992.0 |
| Dług krótkoterminowy | 328.3 | 402.2 | 760.5 | 519.2 | 295.5 | 246.2 | 241.0 | 136.6 | 225.6 | 289.3 | 409.7 | 240.8 | 246.0 | 504.6 | 766.3 | 352.1 | 1 017.5 | 1 437.0 | 1 982.0 | 2 305.0 | 2 038.0 | 3 007.0 | 2 204.0 | 3 300.0 | 2 112.0 | 1 634.0 |
| Zobowiązania krótkoterminowe | 464.7 | 567.2 | 938.9 | 697.6 | 505.9 | 488.7 | 506.4 | 501.8 | 585.8 | 880.1 | 810.1 | 690.3 | 801.7 | 999.0 | 1 529.9 | 1 146.6 | 2 081.3 | 3 724.0 | 3 946.0 | 4 553.0 | 4 166.0 | 4 875.0 | 4 878.0 | 7 287.0 | 4 544.0 | 5 115.0 |
| Rozliczenia międzyokresowe | (328.3) | (402.2) | (760.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.1 | 11.0 | 10.2 | 21.6 | 137.1 | 182.8 | 222.7 | 206.8 | 326.0 | 265.0 | 15.0 | 260.0 | 242.0 | 271.0 | 0.0 | 2.0 | 0.0 |
| Zobowiązania długoterminowe | 1 260.7 | 1 156.7 | 1 466.5 | 1 505.0 | 1 677.1 | 1 706.1 | 1 710.7 | 1 743.6 | 1 683.1 | 2 269.5 | 2 945.1 | 3 844.5 | 4 298.2 | 4 250.4 | 4 449.7 | 4 992.4 | 5 596.9 | 18 681.0 | 17 644.0 | 19 403.0 | 19 075.0 | 17 121.0 | 19 216.0 | 21 014.0 | 22 848.0 | 24 545.0 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 1.7 | 85.1 | 87.2 | 87.6 | 79.6 | 78.9 | 86.2 | 82.9 | 110.3 | 194.1 | 359.8 | 228.6 | 312.1 | 547.7 | 601.4 | 761.7 | 1 672.0 | 1 011.0 | 1 320.0 | 1 285.0 | 1 629.0 | 1 868.0 | 2 196.0 | 2 352.0 | 2 331.0 |
| 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 | 0.0 | 0.0 | 61.0 | 60.0 | 59.0 | 59.0 | 55.0 | 57.0 |
| Zobowiązania ogółem | 1 727.6 | 1 724.3 | 2 510.5 | 2 308.4 | 2 267.5 | 2 344.1 | 2 369.2 | 2 391.0 | 2 812.3 | 3 683.6 | 3 755.2 | 4 534.8 | 5 099.9 | 5 249.4 | 5 979.6 | 6 139.0 | 7 678.2 | 22 405.0 | 21 590.0 | 23 956.0 | 23 241.0 | 21 996.0 | 24 094.0 | 28 301.0 | 27 392.0 | 29 660.0 |
| Kapitał własny | 1 173.6 | 1 226.7 | 1 448.9 | 1 599.5 | 1 573.4 | 1 597.6 | 1 627.0 | 1 668.8 | 1 360.4 | 1 585.8 | 1 538.0 | 1 794.3 | 1 823.7 | 2 277.8 | 2 897.2 | 3 705.4 | 4 334.1 | 6 816.0 | 7 181.0 | 8 358.0 | 8 601.0 | 9 238.0 | 10 150.0 | 11 441.0 | 12 088.0 | 13 291.0 |
| Udziały mniejszościowe | 231.3 | 249.1 | 267.5 | 267.5 | 260.8 | 260.8 | 260.8 | 260.7 | 0.6 | 39.6 | 34.5 | 20.7 | 224.5 | 227.4 | 289.0 | 306.6 | 134.0 | 112.0 | 92.0 | 41.0 | 35.0 | 34.0 | 34.0 | 14.0 | 14.0 | 14.0 |
| Pasywa | 2 901.2 | 2 951.0 | 3 959.4 | 3 907.9 | 3 840.9 | 3 941.7 | 3 996.2 | 4 059.8 | 4 172.7 | 5 269.4 | 5 293.2 | 6 329.1 | 6 923.6 | 7 527.2 | 8 876.8 | 9 844.4 | 12 012.3 | 29 221.0 | 28 771.0 | 32 314.0 | 31 842.0 | 31 234.0 | 34 244.0 | 39 742.0 | 39 480.0 | 42 951.0 |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 333.8 | 768.9 | 824.6 | 769.3 | 730.5 | 816.5 | 1 106.3 | 1 276.7 | 1 003.0 | 1 223.0 | 1 368.0 | 1 321.0 | 1 346.0 | 1 382.0 | 1 418.0 | 2 089.0 | 654.0 |
| Dług (mln) | 1 589.0 | 1 557.2 | 2 141.9 | 1 937.0 | 1 885.0 | 1 872.7 | 1 872.8 | 1 794.0 | 1 825.8 | 2 448.5 | 2 729.6 | 3 247.7 | 3 519.5 | 3 705.7 | 4 130.0 | 4 012.4 | 4 768.3 | 15 713.0 | 15 122.0 | 16 597.0 | 15 717.0 | 15 346.0 | 16 400.0 | 19 044.0 | 19 856.0 | 19 807.0 |
| Środki pieniężne i inne aktywa pieniężne | 2.7 | 5.7 | 23.0 | 28.5 | 16.9 | 42.7 | 21.5 | 7.6 | 26.4 | 12.2 | 21.8 | 9.4 | 76.9 | 25.4 | 100.8 | 221.1 | 1 073.4 | 404.0 | 438.0 | 273.0 | 222.0 | 220.0 | 394.0 | 310.0 | 588.0 | 196.0 |
| Dług netto | 1 586.3 | 1 551.5 | 2 118.9 | 1 908.5 | 1 868.1 | 1 830.0 | 1 851.3 | 1 786.4 | 1 799.4 | 2 436.3 | 2 707.8 | 3 238.3 | 3 442.6 | 3 680.3 | 4 029.2 | 3 791.3 | 3 694.9 | 15 309.0 | 14 684.0 | 16 324.0 | 15 495.0 | 15 126.0 | 16 006.0 | 18 734.0 | 19 268.0 | 19 611.0 |
| Ticker | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO | EMA.TO |
| Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |