Wall Street Experts

Hapag-Lloyd Aktiengesellschaft

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 10 108.4 11 428.5 10 824.4 10 749.7 11 079.1 10 526.9 10 674.1 10 593.1 11 330.9 11 206.0 15 803.3 15 817.3 14 827.8 14 331.4 14 997.8 15 098.7 15 301.3 16 416.9 16 059.2 16 694.7 16 200.4 16 990.7 17 091.3 15 832.2 15 184.3 17 297.6 18 415.9 22 322.0 26 714.5 31 335.5 31 789.0 39 286.5 38 687.3 39 541.0 28 983.9 30 471.4 29 012.4 30 320.8 29 736.6 30 126.6 33 617.1
Aktywa trwałe 8 303.0 9 553.3 9 199.8 9 311.4 9 514.1 9 116.0 9 258.9 9 172.4 9 722.9 9 633.2 13 540.9 12 977.1 12 633.5 12 195.5 12 729.5 12 757.3 12 845.0 13 954.5 13 691.5 14 213.5 13 811.8 14 026.6 13 869.6 13 247.6 12 633.0 13 260.9 13 701.7 14 424.8 15 284.0 15 498.5 16 830.3 18 213.2 16 894.7 16 793.0 17 566.2 19 414.9 18 779.9 19 506.1 20 239.4 20 108.4 22 591.2
Rzeczowe aktywa trwałe netto 5 176.0 6 047.9 5 882.0 6 030.9 6 143.6 5 880.0 6 003.1 5 932.6 6 315.6 6 250.8 9 519.1 9 117.3 8 966.5 8 619.8 9 039.0 9 036.0 9 119.7 10 178.0 10 006.4 10 389.6 10 064.9 10 242.1 10 183.3 9 750.5 9 300.6 9 823.8 10 305.5 10 976.1 11 764.8 11 907.6 12 983.7 14 177.9 13 140.2 12 843.8 13 077.9 14 041.9 13 547.5 14 184.8 14 978.2 15 002.0 17 179.6
Wartość firmy 1 375.6 1 556.6 1 495.6 1 490.9 1 610.8 1 542.2 1 574.2 1 571.5 1 661.6 1 642.7 1 538.5 1 485.2 1 486.8 1 446.5 1 531.3 1 550.5 1 568.8 1 599.6 1 578.2 1 644.8 1 600.7 1 638.4 1 603.2 1 537.1 1 466.8 1 534.7 1 514.1 1 556.6 1 597.2 1 629.0 1 758.4 1 873.7 1 712.1 1 681.2 1 683.9 2 009.3 1 841.1 1 912.0 1 995.7 1 910.8 2 057.1
Wartości niematerialne i prawne 1 309.7 1 462.5 1 385.9 1 356.2 1 376.3 1 298.7 1 307.4 1 285.8 1 340.5 1 304.8 1 924.1 1 831.5 1 785.5 1 715.0 1 790.2 1 774.7 1 773.2 1 784.7 1 738.4 1 788.4 1 716.7 1 736.2 1 661.0 1 571.0 1 459.0 1 508.1 1 469.5 1 494.3 1 510.0 1 520.4 1 625.2 1 709.3 1 540.4 1 494.4 1 479.2 1 725.0 1 840.7 1 869.7 1 725.6 1 630.4 1 726.2
Wartość firmy i wartości niematerialne i prawne 2 685.3 3 019.1 2 881.5 2 847.1 2 987.1 2 840.9 2 881.6 2 857.3 3 002.1 2 947.5 3 462.6 3 316.7 3 272.3 3 161.5 3 321.5 3 325.2 3 342.0 3 384.3 3 316.6 3 433.2 3 317.4 3 374.6 3 264.2 3 108.1 2 925.8 3 042.8 2 983.6 3 050.9 3 107.2 3 149.4 3 383.6 3 583.0 3 252.5 3 175.6 3 163.1 3 734.3 3 681.8 3 781.7 3 721.3 3 541.2 3 783.3
Należności netto 703.8 751.4 704.3 665.0 716.1 672.8 628.2 612.0 845.3 690.2 942.2 1 058.6 1 219.4 0.0 0.0 0.0 1 454.0 1 253.2 1 272.8 1 290.0 1 491.3 1 423.0 1 158.7 1 307.8 1 629.4 1 728.4 2 024.0 3 113.6 3 285.0 3 392.7 3 945.2 4 065.2 3 212.9 2 265.6 1 952.8 1 822.5 1 989.2 2 152.5 2 327.0 0.0 0.0
Inwestycje długoterminowe 404.5 434.3 397.3 393.6 337.3 349.5 332.5 339.6 282.6 373.6 367.7 360.0 274.0 356.1 327.9 345.9 256.2 346.6 327.6 344.1 261.1 350.4 366.8 341.2 370.7 337.3 383.5 366.4 291.6 407.1 428.4 416.5 (2 473.3) (1 428.6) (792.4) (677.5) 1 341.6 1 365.7 1 343.3 (671.2) (637.8)
Aktywa obrotowe 1 805.4 1 875.2 1 624.6 1 438.3 1 565.0 1 410.9 1 415.2 1 420.7 1 608.0 1 572.8 2 262.4 2 840.2 2 194.3 2 135.9 2 268.3 2 341.4 2 456.3 2 462.4 2 367.6 2 481.2 2 388.6 2 964.1 3 221.7 2 584.6 2 551.2 4 036.7 4 714.2 7 897.2 11 430.5 15 837.0 14 958.7 21 073.3 21 792.7 22 747.9 11 417.7 11 056.5 10 232.5 10 814.7 9 497.2 10 018.2 11 025.8
Środki pieniężne i Inwestycje 711.4 774.9 594.9 484.0 573.7 456.0 473.0 492.0 614.1 519.8 753.7 1 221.2 678.4 597.7 552.4 599.5 731.9 556.6 452.8 581.4 592.6 929.4 1 500.0 812.1 667.9 1 614.6 2 011.1 4 475.6 7 749.4 11 637.3 10 000.4 15 136.6 18 077.6 19 799.9 8 847.1 8 511.7 5 724.6 5 828.6 4 240.2 6 724.1 7 574.5
Zapasy 149.0 152.2 156.3 124.2 92.2 83.5 101.8 108.2 122.0 141.7 192.0 175.6 185.8 204.4 257.1 269.5 236.5 257.3 250.5 215.3 247.2 210.0 177.7 173.3 172.3 237.4 279.3 306.4 332.4 424.5 577.1 568.4 437.4 387.8 399.5 452.2 454.0 480.6 542.2 546.4 630.3
Inwestycje krótkoterminowe (19.4) (33.5) (27.2) (15.3) (10.7) (17.6) (21.9) (21.6) 43.9 (40.4) (48.4) (29.2) 73.5 (16.4) (12.1) (23.6) 74.8 (10.1) (10.9) (17.9) 81.0 (7.5) (18.3) (18.3) (33.8) (6.7) (42.6) (43.5) 48.4 (63.7) (75.1) (87.2) 2 841.5 2 110.6 2 055.5 2 153.8 (45.6) 946.0 823.4 2 114.7 2 117.9
Środki pieniężne i inne aktywa pieniężne 711.4 774.9 594.9 484.0 573.7 456.0 473.0 492.0 570.2 519.8 753.7 1 221.2 604.9 597.7 552.4 599.5 657.1 556.6 452.8 581.4 511.6 929.4 1 500.0 812.1 667.9 1 614.6 2 011.1 4 475.6 7 701.0 11 637.3 10 000.4 15 136.6 15 236.1 17 689.3 6 791.6 6 357.9 5 724.6 4 882.6 3 416.8 4 609.4 5 456.6
Należności krótkoterminowe 1 225.4 1 405.8 1 292.5 1 344.8 1 293.8 1 241.0 1 282.1 1 150.9 1 281.6 1 280.0 1 604.4 1 686.8 1 559.8 1 530.4 1 766.7 1 718.2 1 774.1 1 789.4 1 768.8 1 835.7 1 779.4 1 798.7 1 844.8 1 773.1 1 748.1 1 906.1 1 893.7 2 130.1 2 323.9 2 332.7 2 633.5 2 881.3 2 615.7 2 770.4 2 639.3 2 647.2 2 487.4 2 426.5 2 535.0 2 627.0 2 765.9
Dług krótkoterminowy 408.0 10.7 118.5 125.1 610.1 314.9 439.4 558.2 915.2 345.8 548.2 717.3 704.8 686.9 791.7 830.7 716.3 1 182.4 1 229.0 1 263.8 1 241.1 1 619.5 1 590.2 1 188.6 965.7 1 414.8 1 150.2 1 221.3 1 358.7 1 361.1 1 480.7 1 602.1 1 391.9 1 392.8 1 286.6 1 360.9 1 257.7 1 262.0 1 358.1 1 335.0 1 521.6
Zobowiązania krótkoterminowe 2 205.6 2 528.5 2 268.5 2 265.0 2 399.1 2 328.1 2 421.7 2 392.5 2 639.3 2 386.0 3 111.0 3 323.1 2 765.7 2 749.0 3 114.6 3 101.2 3 376.7 3 854.8 3 875.5 4 056.2 3 993.6 4 477.9 4 335.2 3 939.4 3 792.9 4 631.3 4 730.2 5 317.2 5 958.3 6 142.1 6 713.6 7 179.3 6 397.0 6 198.0 5 819.2 6 061.8 5 902.6 6 120.8 6 305.1 6 524.1 7 162.0
Rozliczenia międzyokresowe 565.3 482.4 356.8 324.6 336.7 308.5 276.2 257.8 394.8 285.4 385.6 355.8 495.0 430.1 448.7 447.8 848.3 743.2 762.0 832.4 971.2 940.1 770.3 852.6 1 076.5 35.7 1 520.9 1 966.0 2 273.7 1 455.2 1 616.0 1 503.6 953.6 600.0 1 845.5 2 005.2 2 149.1 797.6 0.0 0.0 0.0
Zobowiązania długoterminowe 3 733.2 4 118.8 3 874.0 3 811.9 3 633.8 3 431.4 3 512.3 3 471.4 3 633.2 3 879.9 6 762.3 6 713.8 6 003.8 5 712.9 5 736.8 5 805.7 5 665.3 6 137.1 5 851.2 5 925.3 5 586.2 5 700.5 6 063.1 5 247.6 4 668.7 4 375.4 4 598.6 4 756.9 4 594.2 4 441.8 4 534.2 4 868.7 4 379.2 4 073.3 4 118.6 4 599.5 4 342.8 4 670.4 4 955.6 4 964.6 5 731.9
Rezerwy z tytułu odroczonego podatku 1.5 5.6 3.6 4.2 1.5 1.9 1.7 1.7 1.8 2.2 3.3 3.1 4.0 4.3 4.5 4.9 5.3 6.1 3.3 7.4 8.7 9.0 9.3 9.6 10.1 10.9 11.1 10.7 14.1 15.0 16.3 17.7 40.8 41.0 41.4 159.1 200.8 246.9 181.0 173.7 255.1
Zobowiązania długoterminowe 3 733.2 4 118.8 3 874.0 3 811.9 3 633.8 3 431.4 3 512.3 3 471.4 3 633.2 3 879.9 6 762.3 6 713.8 6 003.8 5 712.9 5 736.8 5 805.7 5 665.3 6 137.1 5 851.2 5 925.3 5 586.2 5 700.5 6 063.1 5 247.6 4 668.7 4 375.4 4 598.6 4 756.9 4 594.2 4 441.8 4 534.2 4 868.7 4 379.2 4 073.3 4 118.6 4 599.5 4 342.8 4 670.4 4 955.6 4 964.6 5 731.9
Zobowiązania z tytułu leasingu 206.3 (482.4) (356.8) (324.6) 149.5 (308.5) (622.6) (257.8) 137.2 (285.4) (385.6) (355.8) 123.6 0.0 0.0 0.0 99.0 1 178.6 1 214.7 1 265.7 1 193.3 1 239.0 1 383.5 1 378.9 1 400.3 1 647.0 1 906.8 2 167.8 2 423.1 2 381.3 2 651.4 3 049.6 2 660.1 2 506.3 2 468.8 2 518.2 2 260.5 2 487.8 2 849.9 3 103.1 3 756.7
Zobowiązania ogółem 5 938.8 6 647.3 6 142.5 6 076.9 6 032.9 5 759.5 5 934.0 5 863.9 6 272.5 6 265.9 9 873.3 10 036.9 8 769.5 8 461.9 8 851.4 8 906.9 9 042.0 9 991.9 9 726.7 9 981.5 9 579.8 10 178.4 10 398.3 9 187.0 8 461.6 9 006.7 9 328.8 10 074.1 10 552.5 10 583.9 11 247.8 12 048.0 10 776.2 10 271.3 9 937.8 10 661.3 10 245.4 10 791.2 11 260.7 11 488.7 12 893.9
Kapitał (fundusz) podstawowy 104.9 104.9 104.9 104.9 118.1 118.1 118.1 118.1 118.1 118.1 164.0 164.0 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8 175.8
Zyski zatrzymane 2 286.1 2 414.0 2 442.1 2 444.6 3 052.3 3 008.3 2 908.3 2 913.5 3 152.9 3 089.6 3 104.3 3 157.1 3 173.9 3 145.9 3 074.9 3 085.9 3 117.4 3 190.6 3 209.3 3 356.8 3 430.8 3 451.7 3 514.1 3 764.1 4 159.9 5 359.4 6 262.1 9 090.5 12 608.8 16 775.0 15 101.0 20 215.1 23 447.3 25 337.5 15 267.9 15 525.4 15 305.6 15 600.3 14 402.0 15 356.6 16 063.9
Kapitał własny 4 169.6 4 781.2 4 681.9 4 672.8 5 046.2 4 767.4 4 740.1 4 729.2 5 058.4 4 940.1 5 930.0 5 780.4 6 058.3 5 869.5 6 146.4 6 191.8 6 259.3 6 425.0 6 332.5 6 713.2 6 620.6 6 812.3 6 693.0 6 645.2 6 722.7 8 290.9 9 087.1 12 247.9 16 162.0 20 751.6 20 541.2 27 238.5 27 911.1 29 269.7 19 046.1 19 810.1 18 767.0 19 529.7 18 475.9 18 637.9 20 723.2
Udziały mniejszościowe 5.3 5.8 4.5 5.2 7.8 6.7 6.8 3.6 3.8 3.7 9.7 9.8 12.5 8.9 12.5 11.0 10.6 13.2 15.5 16.4 14.0 17.3 16.8 15.8 15.5 13.9 10.5 10.6 12.9 17.3 15.7 20.7 17.7 20.1 12.5 48.4 76.4 69.3 70.4 67.4 69.4
Pasywa 10 108.4 11 428.5 10 824.4 10 749.7 11 079.1 10 526.9 10 674.1 10 593.1 11 330.9 11 206.0 15 803.3 15 817.3 14 827.8 14 331.4 14 997.8 15 098.7 15 301.3 16 416.9 16 059.2 16 694.7 16 200.4 16 990.7 17 091.3 15 832.2 15 184.3 17 297.6 18 415.9 22 322.0 26 714.5 31 335.5 31 789.0 39 286.5 38 687.3 39 541.0 28 983.9 30 471.4 29 012.4 30 320.9 29 736.6 30 126.6 33 617.1
Inwestycje 385.1 400.8 370.1 378.3 326.6 331.9 310.6 318.0 326.5 333.2 319.3 330.8 347.5 339.7 315.8 322.3 331.0 336.5 316.7 326.2 342.1 342.9 348.5 322.9 336.9 330.6 340.9 322.9 340.0 343.4 353.3 329.3 368.2 682.0 1 263.1 1 476.3 1 296.0 2 311.7 2 222.8 1 443.5 1 480.1
Dług 3 717.1 4 124.1 3 953.7 3 889.4 3 907.3 3 697.8 3 826.1 3 905.9 4 180.7 4 150.9 7 311.9 7 421.7 6 335.5 6 049.4 6 169.7 6 278.8 6 017.9 6 949.0 6 681.1 6 756.2 6 397.2 6 917.1 7 191.2 5 959.2 5 136.1 5 332.0 5 294.7 5 518.8 5 497.2 5 399.8 5 702.4 6 197.9 5 436.8 5 125.1 5 060.4 5 462.5 5 030.6 5 315.2 5 778.2 5 760.6 6 608.3
Środki pieniężne i inne aktywa pieniężne 711.4 774.9 594.9 484.0 573.7 456.0 473.0 492.0 570.2 519.8 753.7 1 221.2 604.9 597.7 552.4 599.5 657.1 556.6 452.8 581.4 511.6 929.4 1 500.0 812.1 667.9 1 614.6 2 011.1 4 475.6 7 701.0 11 637.3 10 000.4 15 136.6 15 236.1 17 689.3 6 791.6 6 357.9 5 724.6 4 882.6 3 416.8 4 609.4 5 456.6
Dług netto 3 005.7 3 349.2 3 358.8 3 405.4 3 333.6 3 241.8 3 353.1 3 413.9 3 610.5 3 631.1 6 558.2 6 200.5 5 730.6 5 451.7 5 617.3 5 679.3 5 360.8 6 392.4 6 228.3 6 174.8 5 885.6 5 987.7 5 691.2 5 147.1 4 468.2 3 717.4 3 283.6 1 043.2 (2 203.8) (6 237.5) (4 298.0) (8 938.7) (9 799.3) (12 564.2) (1 731.2) (895.4) (694.0) 432.6 2 361.4 1 151.2 1 151.7
Ticker HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE HLAG.DE
Waluta EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR