Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 971.682 | 914.073 | 1 142.258 | 1 149.319 | 1 133.069 | 1 132.142 | 1 067.195 | 1 152.172 | 1 094.219 | 1 098.255 | 1 125.762 | 1 245.025 | 1 338.612 | 1 500.335 | 1 711.417 | 1 632.597 | 1 990.685 | 2 087.29 | 2 087.293 |
| Aktywa trwałe (mln) | 921.925 | 873.646 | 1 063.308 | 1 064.347 | 1 026.259 | 962.67 | 851.707 | 886.157 | 896.316 | 914.539 | 903.474 | 971.209 | 920.633 | 899.1 | 969.59 | 1 108.384 | 1 100.244 | 1 172.225 | 1 414.325 |
| Rzeczowe aktywa trwałe netto | 790.688 | 761.066 | 602.586 | 578.78 | 562.236 | 511.394 | 367.977 | 443.592 | 188.311 | 176.037 | 169.461 | 174.876 | 222.987 | 222.237 | 227.463 | 226.232 | 224.786 | 217.926 | 256.442 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.353 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.004 | 7.999 | 10.738 | 13.93 | 16.556 | 18.353 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 63.332 | 0.0 | 0.0 | 0.0 | 0.0 | 68.074 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (3.425) | 0.831 | 0.0 | 0.0 | 0.0 | 0.0 | 136.12 | 125.77 | 132.444 | 149.554 | 270.113 | 431.78 | 519.649 | 63.176 |
| Aktywa obrotowe | 49.757 | 40.427 | 78.95 | 84.972 | 106.81 | 169.472 | 215.488 | 266.015 | 197.903 | 183.716 | 222.288 | 273.816 | 417.979 | 601.235 | 741.827 | 524.213 | 890.441 | 915.065 | 672.968 |
| Środki pieniężne i Inwestycje | 8.98 | 7.463 | 18.602 | 6.299 | 21.436 | 86.749 | 57.06 | 80.708 | 21.451 | 50.145 | 80.279 | 152.082 | 261.919 | 444.736 | 551.146 | 328.004 | 457.458 | 452.304 | 337.551 |
| Zapasy | 6.257 | 5.542 | 2.529 | 2.568 | 2.46 | 2.63 | 2.111 | 2.073 | 2.141 | 2.099 | 1.965 | 1.789 | 1.93 | 1.609 | 1.865 | 1.847 | 1.842 | 1.826 | 2.054 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.816 | 0.558 | 0.0 | 0.0 | 0.0 | 0.0 | 15.868 | 29.486 | 31.814 | 32.432 | 16.932 | 20.717 | 26.022 | 26.225 |
| Środki pieniężne i inne aktywa pieniężne | 8.98 | 7.463 | 18.602 | 6.299 | 21.436 | 81.933 | 56.502 | 80.708 | 21.451 | 50.145 | 80.279 | 136.214 | 232.433 | 412.922 | 518.714 | 311.072 | 436.741 | 426.282 | 311.326 |
| Należności krótkoterminowe | 1.568 | 2.759 | 2.963 | 2.835 | 3.11 | 9.581 | 7.635 | 6.631 | 8.332 | 4.742 | 5.084 | 6.923 | 6.763 | 4.627 | 4.656 | 6.713 | 10.124 | 5.136 | 5.93 |
| Dług krótkoterminowy | 31.853 | 18.036 | 0.0 | 0.0 | 0.0 | 0.086 | 0.0 | 0.0 | 2.959 | 6.549 | 6.671 | 7.312 | 6.744 | 5.208 | 66.361 | 0.0 | 0.0 | 0.0 | 3.861 |
| Zobowiązania krótkoterminowe | 77.905 | 91.114 | 78.502 | 88.499 | 86.033 | 139.687 | 75.244 | 92.885 | 81.43 | 70.24 | 94.413 | 96.414 | 137.179 | 124.657 | 433.571 | 129.178 | 106.749 | 152.137 | 133.496 |
| Rozliczenia międzyokresowe | 5.004 | 4.924 | 0.0 | 0.0 | 0.0 | 7.998 | 0.0 | 0.0 | 8.09 | 4.504 | 5.023 | 4.368 | 6.309 | 93.629 | 334.227 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 139.991 | 150.418 | 233.63 | 239.353 | 234.336 | 220.57 | 345.319 | 294.948 | 332.235 | 267.308 | 308.41 | 328.736 | 332.578 | 385.453 | 559.333 | 765.685 | 759.754 | 846.664 | 769.075 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 102.059 | 115.057 | 118.892 | 127.811 | 128.524 | 97.649 | 108.81 | 77.832 | 99.029 | 33.323 | 33.803 | 0.611 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 |
| Zobowiązania ogółem | 217.896 | 241.532 | 312.132 | 327.852 | 320.369 | 360.257 | 420.563 | 387.833 | 413.665 | 337.548 | 402.823 | 425.15 | 469.757 | 510.11 | 992.904 | 894.863 | 866.503 | 998.801 | 902.571 |
| Kapitał własny | 753.786 | 672.541 | 830.126 | 821.467 | 812.7 | 771.885 | 646.632 | 764.339 | 680.554 | 760.707 | 722.939 | 819.875 | 868.855 | 990.225 | 718.513 | 737.734 | 1 124.182 | 1 088.489 | 1 184.722 |
| 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 |
| Pasywa | 971.682 | 914.073 | 1 142.258 | 1 149.319 | 1 133.069 | 1 132.142 | 1 067.195 | 1 152.172 | 1 094.219 | 1 098.255 | 1 125.762 | 1 245.025 | 1 338.612 | 1 500.335 | 1 711.417 | 1 632.597 | 1 990.685 | 2 087.29 | 2 087.293 |
| Inwestycje | 1.695 | 1.695 | 1.695 | 1.695 | 1.39 | 1.391 | 1.389 | 1.39 | 30.72 | 42.106 | 47.776 | 151.988 | 155.256 | 164.258 | 181.986 | 287.045 | 452.497 | 545.671 | 89.401 |
| Dług (mln) | 137.236 | 75.018 | 67.947 | 0.0 | 0.0 | 0.086 | 29.893 | 67.815 | 103.149 | 97.002 | 91.725 | 85.972 | 79.743 | 73.184 | 66.361 | 0.0 | 0.0 | 0.0 | 4.63 |
| Środki pieniężne i inne aktywa pieniężne | 8.98 | 7.463 | 18.602 | 6.299 | 21.436 | 81.933 | 56.502 | 80.708 | 21.451 | 50.145 | 80.279 | 136.214 | 232.433 | 412.922 | 518.714 | 311.072 | 436.741 | 426.282 | 311.326 |
| Dług netto | 128.256 | 67.555 | 49.345 | (6.299) | (21.436) | (81.847) | (26.609) | (12.893) | 81.698 | 46.857 | 11.446 | (50.242) | (152.69) | (339.738) | (452.353) | (311.072) | (436.741) | (426.282) | (306.696) |
| Ticker | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA | EMAE3.SA |
| Waluta | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL |