Wall Street Experts

Formula One Group

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 31 207.0 31 430.0 31 111.0 30 680.0 1 952.0 2 346.0 2 401.0 2 947.0 2 995.0 12 486.0 12 254.0 12 193.0 11 802.0 11 842.0 11 589.0 11 483.0 10 957.0 11 367.0 11 298.0 11 361.0 11 505.0 11 362.0 11 583.0 11 231.0 11 191.0 12 001.0 12 029.0 11 835.0 11 664.0 11 853.0 11 570.0 11 731.0 11 016.0 10 978.0 11 133.0 10 554.0 10 267.0 10 605.0 10 810.0 13 208.0 11 759.0
Aktywa trwałe 28 863.0 28 693.0 28 633.0 28 570.0 1 855.0 1 818.0 1 840.0 2 719.0 2 820.0 11 705.0 11 656.0 11 618.0 11 323.0 11 279.0 11 122.0 11 075.0 10 647.0 10 801.0 10 724.0 10 708.0 10 757.0 9 979.0 9 006.0 8 909.0 8 927.0 9 533.0 9 502.0 9 369.0 9 295.0 9 231.0 9 308.0 9 313.0 8 993.0 9 025.0 9 179.0 8 587.0 8 556.0 8 859.0 8 774.0 9 529.0 6 429.0
Rzeczowe aktywa trwałe netto 1 756.0 1 769.0 1 717.0 1 787.0 104.0 103.0 92.0 91.0 89.0 94.0 93.0 98.0 95.0 95.0 94.0 92.0 90.0 90.0 90.0 100.0 112.0 111.0 127.0 124.0 124.0 121.0 120.0 118.0 119.0 125.0 360.0 364.0 408.0 504.0 629.0 751.0 838.0 834.0 825.0 1 010.0 2 442.0
Wartość firmy 14 345.0 14 345.0 14 345.0 14 345.0 0.0 0.0 14 345.0 14 345.0 0.0 3 968.0 3 968.0 3 968.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 957.0 3 957.0 3 957.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 3 956.0 4 190.0 4 191.0 4 192.0 2 621.0
Wartości niematerialne i prawne 10 769.0 10 754.0 10 798.0 10 785.0 24 018.0 0.0 1 068.0 1 070.0 1.0 5 414.0 5 313.0 5 212.0 5 110.0 5 002.0 4 953.0 4 845.0 4 736.0 4 632.0 4 522.0 4 412.0 4 303.0 4 202.0 4 103.0 3 990.0 3 883.0 3 790.0 3 696.0 3 601.0 3 507.0 3 420.0 3 335.0 3 249.0 3 163.0 3 083.0 3 004.0 2 924.0 2 858.0 2 898.0 2 827.0 2 757.0 1 366.0
Wartość firmy i wartości niematerialne i prawne 25 114.0 25 099.0 25 143.0 25 130.0 24 018.0 (1 788.0) 15 413.0 15 415.0 1.0 9 382.0 9 281.0 9 180.0 9 066.0 8 958.0 8 909.0 8 801.0 8 692.0 8 588.0 8 478.0 8 368.0 8 259.0 8 158.0 8 059.0 7 946.0 7 839.0 7 746.0 7 653.0 7 558.0 7 464.0 7 376.0 7 291.0 7 205.0 7 119.0 7 039.0 6 960.0 6 880.0 6 814.0 7 088.0 7 018.0 6 949.0 3 987.0
Należności netto 235.0 228.0 332.0 278.0 0.0 0.0 0.0 2.0 2.0 37.0 70.0 77.0 84.0 69.0 114.0 153.0 110.0 110.0 138.0 97.0 69.0 66.0 147.0 148.0 121.0 141.0 113.0 110.0 66.0 148.0 89.0 103.0 123.0 91.0 110.0 149.0 123.0 175.0 182.0 122.0 114.0
Inwestycje długoterminowe 922.0 869.0 826.0 839.0 1 448.0 1 452.0 1 522.0 2 334.0 2 380.0 1 677.0 1 706.0 1 771.0 1 661.0 1 651.0 1 473.0 1 568.0 1 449.0 1 478.0 1 196.0 1 208.0 1 174.0 906.0 167.0 175.0 207.0 244.0 222.0 213.0 221.0 216.0 191.0 216.0 253.0 265.0 336.0 43.0 41.0 38.0 37.0 483.0 33.0
Aktywa obrotowe 2 344.0 2 737.0 2 478.0 2 110.0 97.0 528.0 561.0 228.0 175.0 781.0 598.0 575.0 479.0 563.0 467.0 408.0 310.0 566.0 574.0 653.0 748.0 1 383.0 2 577.0 2 322.0 2 264.0 2 468.0 2 527.0 2 466.0 2 369.0 2 622.0 2 262.0 2 418.0 2 023.0 1 953.0 1 954.0 1 967.0 1 711.0 1 746.0 2 036.0 3 679.0 3 022.0
Środki pieniężne i Inwestycje 880.0 1 245.0 841.0 607.0 76.0 517.0 554.0 220.0 168.0 626.0 443.0 420.0 282.0 270.0 198.0 151.0 160.0 372.0 334.0 419.0 587.0 1 094.0 1 767.0 1 586.0 1 684.0 1 783.0 2 225.0 2 195.0 2 074.0 2 265.0 1 944.0 2 119.0 1 733.0 1 584.0 1 489.0 1 470.0 1 408.0 1 233.0 1 491.0 3 054.0 2 631.0
Zapasy 25.3 966.0 957.0 840.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Inwestycje krótkoterminowe 199.0 73.0 51.0 19.0 533.0 61.0 0.0 0.0 1 309.0 0.0 0.0 0.0 1 114.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1 018.0 0.0 0.0 0.0 0.0 731.0 775.0 812.0 699.0 728.0 0.0 1 102.0 0.0 0.0 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 681.0 1 172.0 790.0 588.0 76.0 456.0 554.0 220.0 168.0 626.0 443.0 420.0 282.0 270.0 198.0 151.0 160.0 372.0 334.0 419.0 587.0 1 094.0 1 767.0 1 586.0 1 684.0 1 783.0 2 225.0 2 195.0 2 074.0 2 265.0 1 944.0 2 119.0 1 733.0 1 584.0 1 489.0 1 470.0 1 408.0 1 233.0 1 491.0 3 054.0 2 631.0
Należności krótkoterminowe 712.0 667.0 939.0 755.0 17.0 21.0 21.0 26.0 16.0 132.0 122.0 154.0 258.0 144.0 176.0 224.0 233.0 164.0 225.0 240.0 264.0 150.0 171.0 184.0 150.0 167.0 208.0 191.0 308.0 225.0 271.0 267.0 396.0 318.0 260.0 337.0 472.0 314.0 428.0 0.0 645.0
Dług krótkoterminowy 257.0 258.0 258.0 256.0 0.0 0.0 0.0 0.0 0.0 43.0 5.0 47.0 0.0 36.0 18.0 18.0 0.0 13.0 13.0 0.0 0.0 475.0 1 874.0 0.0 209.0 207.0 26.0 661.0 695.0 759.0 444.0 43.0 61.0 23.0 27.0 32.0 36.0 36.0 37.0 21.0 26.0
Zobowiązania krótkoterminowe 2 650.0 2 684.0 2 970.0 2 761.0 (124.0) (118.0) 65.0 45.0 31.0 748.0 501.0 510.0 305.0 615.0 579.0 501.0 360.0 629.0 538.0 507.0 426.0 1 232.0 912.0 619.0 692.0 964.0 849.0 1 354.0 1 296.0 1 542.0 1 168.0 810.0 833.0 998.0 1 038.0 1 177.0 787.0 1 061.0 1 214.0 1 273.0 9 358.0
Rozliczenia międzyokresowe 1 641.0 1 730.0 1 756.0 1 717.0 1 797.0 1 880.0 1.0 1 838.0 1 877.0 485.0 315.0 306.0 8.0 413.0 355.0 235.0 93.0 410.0 287.0 245.0 113.0 554.0 684.0 362.0 259.0 492.0 525.0 421.0 253.0 526.0 426.0 471.0 347.0 655.0 724.0 776.0 247.0 664.0 712.0 756.0 267.0
Zobowiązania długoterminowe 8 381.0 9 106.0 9 182.0 9 477.0 1 093.0 1 116.0 1 116.0 1 648.0 1 678.0 7 234.0 6 841.0 6 474.0 5 826.0 5 569.0 5 360.0 5 296.0 5 044.0 5 343.0 5 414.0 5 495.0 5 838.0 5 132.0 4 055.0 4 105.0 3 944.0 3 954.0 4 017.0 3 401.0 3 428.0 3 430.0 3 393.0 3 780.0 3 248.0 3 142.0 3 140.0 3 014.0 3 061.0 3 054.0 3 048.0 4 476.0 3 241.0
Rezerwy z tytułu odroczonego podatku 2 438.0 2 539.0 2 529.0 2 429.0 1 667.0 24.0 29.0 47.0 39.0 524.0 478.0 477.0 (31.0) (81.0) (86.0) (70.0) (91.0) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2 230.0 2 253.0 2 093.0 2 101.0 0.0 0.0 0.0 3.0 8.0 0.0 0.0 0.0
Zobowiązania długoterminowe 8 381.0 9 106.0 9 182.0 9 477.0 1 093.0 1 116.0 1 116.0 1 648.0 1 678.0 7 234.0 6 841.0 6 474.0 5 826.0 5 569.0 5 360.0 5 296.0 5 044.0 5 343.0 5 414.0 5 495.0 5 838.0 5 132.0 4 055.0 4 105.0 3 944.0 3 954.0 4 017.0 3 401.0 3 428.0 3 430.0 3 393.0 3 780.0 3 248.0 3 142.0 3 140.0 3 014.0 3 061.0 3 054.0 3 048.0 4 476.0 3 241.0
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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 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 11 031.0 11 790.0 12 152.0 12 238.0 969.0 998.0 1 181.0 1 693.0 1 709.0 7 982.0 7 342.0 6 984.0 6 131.0 6 184.0 5 939.0 5 797.0 5 404.0 5 972.0 5 952.0 6 002.0 6 264.0 6 364.0 4 967.0 4 724.0 4 636.0 4 918.0 4 866.0 4 755.0 4 724.0 4 972.0 4 561.0 4 590.0 4 081.0 4 140.0 4 178.0 4 191.0 3 848.0 4 115.0 4 262.0 5 749.0 4 371.0
Kapitał (fundusz) podstawowy 3.0 3.0 3.0 3.0 983.0 1.0 1 220.0 1 254.0 1 286.0 4 504.0 4 912.0 5 207.0 5 669.0 5 655.0 5 648.0 5 684.0 5 550.0 5 392.0 5 343.0 5 356.0 5 239.0 4 995.0 5.0 6 501.0 6 550.0 6 502.0 6 565.0 6 481.0 6 340.0 6 281.0 6 408.0 6 538.0 6 910.0 6 813.0 6 931.0 6 363.0 6 419.0 6 490.0 6 548.0 0.0 0.0
Zyski zatrzymane 11 416.0 11 333.0 11 112.0 11 037.0 0.0 11 346.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 13 642.0 0.0 13 339.0 0.0 0.0 0.0 0.0 0.0 0.0 441.0 1 079.0 1 486.0 545.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Kapitał własny 20 176.0 19 640.0 18 959.0 18 442.0 8 181.0 8 052.0 1 220.0 1 254.0 7 246.0 4 504.0 4 912.0 5 209.0 5 671.0 5 658.0 5 650.0 5 686.0 5 553.0 5 395.0 5 346.0 5 359.0 5 241.0 4 998.0 6 616.0 6 507.0 6 555.0 7 083.0 7 163.0 7 080.0 6 940.0 6 881.0 7 009.0 7 141.0 6 935.0 6 838.0 6 955.0 6 363.0 7 313.0 6 490.0 6 548.0 7 459.0 8 514.0
Udziały mniejszościowe 8 778.0 8 332.0 7 884.0 7 448.0 7 198.0 6 704.0 0.0 0.0 5 960.0 0.0 0.0 2.0 2.0 3.0 2.0 2.0 3.0 3.0 3.0 3.0 2.0 3.0 3.0 6.0 5.0 581.0 598.0 599.0 600.0 600.0 601.0 603.0 25.0 25.0 24.0 0.0 894.0 0.0 0.0 0.0 1 126.0
Pasywa 31 207.0 31 430.0 31 111.0 30 680.0 1 952.0 2 346.0 2 401.0 2 947.0 2 995.0 12 486.0 12 254.0 12 193.0 11 802.0 11 842.0 11 589.0 11 483.0 10 957.0 11 367.0 11 298.0 11 361.0 11 505.0 11 362.0 11 583.0 11 231.0 11 191.0 12 001.0 12 029.0 11 835.0 11 664.0 11 853.0 11 570.0 11 731.0 11 016.0 10 978.0 11 133.0 10 554.0 10 267.0 10 605.0 10 810.0 13 208.0 11 759.0
Inwestycje 1 121.0 942.0 877.0 858.0 1 448.0 1 513.0 1 522.0 2 334.0 3 689.0 1 677.0 1 706.0 1 771.0 2 775.0 1 651.0 1 473.0 1 568.0 1 449.0 1 478.0 1 196.0 1 208.0 1 174.0 906.0 167.0 175.0 1 225.0 244.0 222.0 213.0 221.0 947.0 966.0 1 028.0 952.0 993.0 336.0 1 145.0 41.0 38.0 37.0 483.0 33.0
Dług 5 852.0 6 471.0 6 557.0 6 802.0 1 033.0 1 035.0 1 031.0 1 546.0 1 583.0 6 697.0 6 305.0 5 934.0 5 796.0 5 558.0 5 353.0 5 265.0 5 039.0 5 204.0 5 256.0 5 329.0 5 677.0 5 378.0 3 672.0 3 715.0 3 759.0 3 753.0 3 612.0 3 626.0 3 631.0 3 695.0 3 380.0 3 453.0 2 947.0 2 958.0 2 950.0 2 897.0 2 906.0 2 902.0 2 912.0 4 365.0 2 992.0
Środki pieniężne i inne aktywa pieniężne 681.0 1 172.0 790.0 588.0 76.0 456.0 554.0 220.0 168.0 626.0 443.0 420.0 282.0 270.0 198.0 151.0 160.0 372.0 334.0 419.0 587.0 1 094.0 1 767.0 1 586.0 1 684.0 1 783.0 2 225.0 2 195.0 2 074.0 2 265.0 1 944.0 2 119.0 1 733.0 1 584.0 1 489.0 1 470.0 1 408.0 1 233.0 1 491.0 3 054.0 2 631.0
Dług netto 5 171.0 5 299.0 5 767.0 6 214.0 957.0 579.0 477.0 1 326.0 1 415.0 6 071.0 5 862.0 5 514.0 5 514.0 5 288.0 5 155.0 5 114.0 4 879.0 4 832.0 4 922.0 4 910.0 5 090.0 4 284.0 1 905.0 2 129.0 2 075.0 1 970.0 1 387.0 1 431.0 1 557.0 1 430.0 1 436.0 1 334.0 1 214.0 1 374.0 1 461.0 1 427.0 1 498.0 1 669.0 1 421.0 1 311.0 361.0
Ticker FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA FWONA
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